{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["2021","PODATKI grafi"],"not_rendered":{"charts":34,"images":0,"macros":1,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"2021","index":0,"n_rows":403,"n_cols":52,"rows_kept":403,"cut":false,"hidden":false,"merged":[[75,30,75,38],[3,12,4,12],[21,30,21,38],[37,30,37,38],[41,12,42,12],[59,30,59,38],[227,30,227,38],[79,12,80,12],[97,30,97,38],[113,30,113,38],[117,12,118,12],[135,30,135,38],[151,30,151,38],[155,12,156,12],[173,30,173,38],[189,30,189,38],[193,12,194,12],[211,30,211,38],[379,30,379,38],[231,12,232,12],[249,30,249,38],[265,30,265,38],[269,12,270,12],[287,30,287,38],[303,30,303,38],[307,12,308,12],[325,30,325,38],[341,30,341,38],[345,12,346,12],[362,30,362,38],[393,30,393,38],[381,30,381,38],[382,30,382,38],[383,30,383,38],[384,30,384,38],[385,30,385,38],[386,30,386,38],[387,30,387,38],[388,30,388,38],[389,30,389,38],[390,30,390,38],[392,30,392,38],[405,30,405,31],[394,30,394,38],[395,30,395,38],[396,30,396,38],[397,30,397,38],[398,30,398,38],[399,30,399,38],[400,30,400,38],[401,30,401,38],[402,30,402,31],[403,30,403,31],[404,30,404,31],[417,30,417,31],[406,30,406,31],[407,30,407,31],[408,30,408,31],[409,30,409,31],[410,30,410,31],[411,30,411,31],[412,30,412,31],[413,30,413,31],[414,30,414,31],[415,30,415,31],[416,30,416,31],[418,30,418,31],[419,30,419,31],[420,30,420,31],[421,30,421,31],[422,30,422,31]]}
[null,null,null,null,null,null,null,null,"◄ izbor kalkulacije",null,null,null,null,null,"EKONOMSKI KAZALCI PRI RAZLIČNI INTENZIVNOSTI IN VELIKOSTI PARCELE"]
[null,null,null,null,null,null,null,"Pšenica","KMETIJSKI INŠTITUT SLOVENIJE"]
[null,null,null,null,null,null,null,"Pšenica","Oddelek za ekonomiko kmetijstva",null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,"psenicaB","psenicaC","psenicaA","psenicaD","psenicaE","psenicaF"]
[null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Pšenica","Pšenica",null,2020,2021,"Indeks 2021/20",null,null,null,"2021 ",null,null,null,null,null,null,null,"Indeks: M 3 = 100"]
[null,null,null,null,null,null,null,"Pšenica","Model","Enota",null,"",null,null,"M 1","M 2","M 3","M 4","M 5","M 6",null,null,"M 1","M 2","M 3","M 4","M 5","M 6"]
["Prid (neto za LC v analitični)",null,null,null,null,null,null,"Pšenica","Intenzivnost pridelave","Kg/ha",6000,6000,null,null,7000,6500,6000,5500,5000,6000,null,null,116.66666666666667,108.33333333333333,100,91.666666666666657,83.333333333333343,100]
[null,null,null,null,null,null,null,"Pšenica"]
[null,null,null,null,null,null,null,"Pšenica"]
["vel parcele",null,null,null,null,null,null,"Pšenica","Velikost poljine","ha",1,1,100,null,1,1,1,1,1,5,null,null,100,100,100,100,100,500]
[null,null,null,null,null,null,null,"Pšenica","IZVLEČEK ANALITIČNE KALKULACIJE"]
[null,null,null,null,null,null,null,"Pšenica","Stroški blaga in storitev","EUR/ha",1269.8705743500864,1344.1138745869371,105.84652497163722,null,1505.8026558775255,1437.1811186976613,1344.1138745869371,1284.6777693127965,1221.1792098896769,1293.1303023803807,null,null,112.02939604654236,106.92405947668124,100,95.578045402410112,90.853850479369584,96.206900831060594]
["SEME, SADIKE",null,null,null,null,null,null,"Pšenica","  Od tega: seme","EUR/ha",103.8,106.4,102.50481695568401,null,106.4,106.4,106.4,106.4,106.4,106.4,null,null,100,100,100,100,100,100]
["ORGANSKA GNOJILA","MINERALNA GNOJILA",null,null,null,null,null,"Pšenica","                 gnojila","EUR/ha",313.94480632193262,327.16391927132935,104.21064871378738,null,381.74991380536846,354.45691653834876,327.16391927132935,299.87092200430976,272.57792473729018,327.16391927132935,null,null,116.68460099622689,108.3423004981134,100,91.65769950188654,83.315399003773109,100]
["SREDSTVA ZA VARSTVO RASTLIN",null,null,null,null,null,null,"Pšenica","                 sredstva za varstvo","EUR/ha",127.83915,144.04236000000003,112.6746853370036,null,182.14242000000002,167.88282000000001,144.04236000000003,144.04236000000003,144.04236000000003,144.04236000000003,null,null,126.45059411689725,116.55100624566272,100,100,100,100]
[" druge stor"," strojne stor"," delo",null,null,null,null,"Pšenica","                 najete storitve","EUR/ha",401.05245542330698,410.21485037935048,102.28458767229655,null,450.52839325866751,430.37162181900896,410.21485037935048,390.05807893969194,369.90130750003345,410.21485037935048,null,null,109.82742161626686,104.91371080813343,100,95.08628919186657,90.172578383733153,100]
["zav prid",null,null,null,null,null,null,"Pšenica","                 zavarovanje","EUR/ha",22.41,20.169,90,null,23.5305,21.84975,20.169,18.488250000000001,16.807500000000001,20.169,null,null,116.66666666666667,108.33333333333333,100,91.666666666666657,83.333333333333343,100]
[" domače strojne storitve",null,null,null,null,null,null,"Pšenica","                 domače strojne storitve","EUR/ha",278.07231397135467,310.93982355673688,111.81977058987901,null,332.60295788710164,328.99762398080878,310.93982355673688,302.20918792315894,289.55265001374369,260.85618197078264,null,null,106.96698611408708,105.80749040683008,100,97.192178366311808,93.121764430701589,83.89281854827594]
["AMORTIZACIJA_a",null,null,null,null,null,null,"Pšenica","Amortizacija","EUR/ha",0,0,null,null,0,0,0,0,0,0]
[" domače delo (neto)","OBVEZNOSTI","Stroški kapitala_a",null,null,null,null,"Pšenica","Stroški domačega dela in kapitala","EUR/ha",304.33481717231928,316.10487403434189,103.86746970700965,null,342.42715858061302,334.02055143623875,316.10487403434189,304.97809304648365,290.17914561035673,287.6297399735999,null,null,108.32707329384976,105.66763719054535,100,96.480034981475981,91.798377515315195,90.991871242817851]
[" domače delo (neto)",null,null,null,null,null,null,"Pšenica","  Od tega: domače delo neto","EUR/ha",128.3532447451577,134.90020005772871,105.10073222190046,null,149.44077186629025,144.69737898842806,134.90020005772871,128.69669223733777,120.31325580848011,120.53361203255086,null,null,110.77876222743859,107.26253847400284,100,95.401409473272665,89.186862404202287,89.35020999299492]
["STROŠKI SKUPAJ",null,null,null,null,null,null,"Pšenica","Stroški skupaj","EUR/ha",1574.2053915224058,1660.218748621279,105.46392215158724,null,1848.2298144581384,1771.2016701339001,1660.218748621279,1589.65586235928,1511.3583555000337,1580.7600423539807,null,null,111.32447552426403,106.68483726043848,100,95.749783796828126,91.033687985702741,95.213961634074764]
["Stranski pridelki",null,null,null,null,null,null,"Pšenica","Stranski pridelki","EUR/ha",273.95785911658629,285.71899475628106,104.29304553540466,null,329.47909159907402,307.59904317767757,285.71899475628106,256.11947510171024,234.23942668031373,285.71899475628101,null,null,115.31578146567414,107.65789073283707,100,89.64033886517791,81.982448132340821,99.999999999999972,null,null,"Slika 1: Cenovne meje doseganja paritetnega dohodka - PŠENICA,"]
[null,null,null,null,null,null,null,"Pšenica","Stroški glavnega pridelka","EUR/ha",1300.2475324058196,1374.499753864998,105.71062198609144,null,1518.7507228590644,1463.6026269562226,1374.499753864998,1333.5363872575699,1277.1189288197199,1295.0410475976996,null,null,110.49479773193431,106.4825674097557,100,97.019761808451264,92.915180612331866,94.219081811847119,null,null,"2021, upoštevani stroški zmanjšani za subvencije"]
["reg+prem+dod1","reg+prem+dod2","reg+prem+dod3","reg+prem+dod4","reg+prem+dod5",null,null,"Pšenica","Subvencije","EUR/ha",402.68533198591427,389.10298057306909,96.627055833928338,null,390.94381902811972,390.60198957438183,389.10298057306909,388.27255666221123,387.09996231583949,385.81470242446971,null,null,100.47309800925694,100.38524737053029,100,99.786579915261811,99.485221559012587,99.154908003080209]
[null,null,null,null,null,null,null,"Pšenica","Stroški, zmanjšani za subvencije","EUR/ha",897.56220041990537,985.39677329192887,109.78590373245798,null,1127.8069038309445,1073.0006373818408,985.39677329192887,945.26383059535874,890.01896650388039,909.2263451732299,null,null,114.45205975896025,108.89021219313034,100,95.927230148877243,90.320872832836812,92.270075345971009]
[null,null,null,null,null,null,null,"Pšenica","Stroški, zmanjšani za subvencije/kg","EUR/kg",0.14959370006998424,0.1642327955486548,109.78590373245798,null,0.16111527197584921,0.1650770211356678,0.1642327955486548,0.17186615101733796,0.17800379330077609,0.15153772419553832,null,null,98.101765507680213,100.51404202442799,100,104.64788743513881,108.3850473994042,92.270075345971009]
["Pc",null,null,null,null,null,null,"Pšenica","Prodajna cena","EUR/kg",0.14599999999999999,0.183,125.34246575342468,null,0.183,0.183,0.183,0.183,0.183,0.183,null,null,100,100,100,100,100,100]
[null,null,null,null,null,null,null,"Pšenica","Vrednost proizvodnje skupaj","EUR/ha",1552.6431911025006,1772.8219753293502,114.18090038256021,null,2001.4229106271937,1887.7010327520595,1772.8219753293502,1650.8920317639213,1536.3393889961533,1769.5336971807508,null,null,112.89474851277012,106.48001091036608,100,93.122268041449729,86.660669281851398,99.814517295342725]
[null,null,null,null,null,null,null,"Pšenica","  Od tega interna realizacija","EUR/ha",0,0,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"Pšenica","OBRAČUN DOHODKA"]
["vred glav prid",null,null,null,null,null,null,"Pšenica","Vrednost finalne proizvodnje skupaj","EUR/ha",1552.6431911025006,1772.8219753293502,114.18090038256021,null,2001.4229106271937,1887.7010327520595,1772.8219753293502,1650.8920317639213,1536.3393889961533,1769.5336971807508,null,null,112.89474851277012,106.48001091036608,100,93.122268041449729,86.660669281851398,99.814517295342725]
["SUM element",null,null,null,null,null,null,"Pšenica","Stroški zmanjšani za interno realizacijo","EUR/ha",1574.205391522406,1660.2187486212792,105.46392215158724,null,1848.2298144581384,1771.2016701339001,1660.2187486212792,1589.6558623592798,1511.3583555000332,1580.7600423539811,null,null,111.32447552426402,106.68483726043848,100,95.749783796828098,91.033687985702699,95.213961634074778]
["Kupljen material in storitve",null,null,null,null,null,null,"Pšenica","  Stroški kupljenega blaga in storitev","EUR/ha",1129.0299227402418,1195.1220461070516,105.85388589227105,null,1345.7029571306948,1279.30725085278,1195.1220461070516,1139.8876795988547,1082.7845404147827,1168.3388153892795,null,null,112.59962624856099,107.04406759292495,100,95.378349291763527,90.600331902654361,97.758954342360695]
["Amortizacija",null,null,null,null,null,null,"Pšenica","  Amortizacija","EUR/ha",107.67649694009125,113.71908827072905,105.61180155591406,null,122.0367935729096,120.34588171166999,113.71908827072905,110.57606675645914,105.82326711789911,94.830056471999072,null,null,107.31425605732852,105.82733606267108,100,97.236153083827602,93.05673192346346,83.389743897909923]
[null,null,null,null,null,null,null,"Pšenica","  Stroški domačega dela in kapitala","EUR/ha",337.49897184207293,351.37761424349861,104.11220286855271,null,380.49006375453405,371.54853756944999,351.37761424349861,339.19211600396602,322.75054796735145,317.59117049270259,null,null,108.28523170826159,105.74052600629626,100,96.532078952790584,91.852905502309795,90.384577052941509]
[null,null,null,null,null,null,null,"Pšenica","Bruto dodana vrednost ","EUR/ha",423.61326836225885,577.69992922229858,136.37437076882833,null,655.71995349649887,608.39378189927947,577.69992922229858,511.00435216506662,453.55484858137061,601.19488179147129,null,null,113.50528541335136,105.31311345637538,100,88.454979188414001,78.510455971830822,104.06698207507168]
[null,null,null,null,null,null,null,"Pšenica","Neto dodana vrednost","EUR/ha",315.93677142216757,463.98084095156952,146.85876508232701,null,533.6831599235893,488.04790018760946,463.98084095156952,400.42828540860751,347.73158146347151,506.36482531947223,null,null,115.02267180452293,105.18708039467346,100,86.302762973440181,74.945245745560399,109.13485657747812]
["delo direktno","delo  prenešeno",null,null,null,null,null,"Pšenica","Neto dodana vrednost/uro","EUR/uro",14.921736601470398,21.888562172823971,146.68910702167906,null,22.802856964329109,21.487360898268179,21.888562172823971,19.758566914796326,18.310244708618075,26.905591414199108,null,null,104.17704362802,98.16707341766876,100,90.268911949492193,83.652112752071943,122.92078027676069,null,null,"Slika 2: Kazalniki modelne ocene dohodka - PŠENICA,"]
["LC",null,null,null,null,null,null,"Pšenica",null,null,1.4639095478670677E-2,0,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"2021"]
["KONTROLA",null,null,null,null,null,null,"Ječmen tržni","KMETIJSKI INŠTITUT SLOVENIJE"]
[null,null,null,null,null,null,null,"Ječmen tržni","Oddelek za ekonomiko kmetijstva",null,"jecmenT","jecmenT",null,null,"jecmenTB","jecmenTC","jecmenTA","jecmenTD","jecmenTE","jecmenTF"]
[null,null,null,null,null,"jecmenT",null,"Ječmen tržni","Ječmen tržni",null,2020,2021,"Indeks 2021/20",null,null,null,"2021 ",null,null,null,null,null,null,null,"Indeks: M 3 = 100"]
[null,null,null,null,null,null,null,"Ječmen tržni","Model","Enota",null,"",null,null,"M 1","M 2","M 3","M 4","M 5","M 6",null,null,"M 1","M 2","M 3","M 4","M 5","M 6"]
["Prid (neto za LC v analitični)",null,null,null,null,null,null,"Ječmen tržni","Intenzivnost pridelave","Kg/ha",5500,5500,null,null,6500,6000,5500,5000,4500,5500,null,null,118.18181818181819,109.09090909090908,100,90.909090909090907,81.818181818181827,100]
[null,null,null,null,null,null,null,"Ječmen tržni"]
[null,null,null,null,null,null,null,"Ječmen tržni"]
["vel parcele",null,null,null,null,null,null,"Ječmen tržni","Velikost poljine","ha",1,1,null,null,1,1,1,1,1,5,null,null,100,100,100,100,100,500]
[null,null,null,null,null,null,null,"Ječmen tržni","IZVLEČEK ANALITIČNE KALKULACIJE"]
[null,null,null,null,null,null,null,"Ječmen tržni","Stroški blaga in storitev","EUR/ha",1176.4379593558726,1214.9758916547617,103.27581509865504,null,1345.152268134711,1280.9441644025082,1214.9758916547617,1163.5036012445485,1091.164254457226,1109.6483972968451,null,null,110.71431765634895,105.42959520438713,100,95.763513435636199,89.809539592682128,91.330898408653724]
["SEME, SADIKE",null,null,null,null,null,null,"Ječmen tržni","  Od tega: seme","EUR/ha",115.5,113.52000000000001,98.285714285714292,null,113.52000000000001,113.52000000000001,113.52000000000001,113.52000000000001,113.52000000000001,113.52000000000001,null,null,100,100,100,100,100,100]
["ORGANSKA GNOJILA","MINERALNA GNOJILA",null,null,null,null,null,"Ječmen tržni","                 gnojila","EUR/ha",256.2325966682767,261.96327108417,102.23651264140774,null,316.37926459931828,289.35956121065027,261.96327108417,234.56698095768974,207.1706908312095,261.96327108417,null,null,120.77237518448307,110.45806536660542,100,89.541934633394575,79.083869266789165,100]
["SREDSTVA ZA VARSTVO RASTLIN",null,null,null,null,null,null,"Ječmen tržni","                 sredstva za varstvo","EUR/ha",127.83915,121.66723200000001,95.172122155067527,null,121.66723200000001,121.66723200000001,121.66723200000001,121.66723200000001,121.66723200000001,121.66723200000001,null,null,100,100,100,100,100,100]
[" druge stor"," strojne stor"," delo",null,null,null,null,"Ječmen tržni","                 najete storitve","EUR/ha",351.78183066583705,359.22222329359181,102.11505881746987,null,393.92924696452701,376.57573512905947,359.22222329359181,341.86871145812427,324.51519962265661,320.88863019014354,null,null,109.66171395319526,104.83085697659764,100,95.169143023402384,90.33828604680474,89.328724500399787]
["zav prid",null,null,null,null,null,null,"Ječmen tržni","                 zavarovanje","EUR/ha",19.173000000000005,17.255700000000001,89.999999999999986,null,18.824400000000001,18.824400000000001,17.255700000000001,15.687000000000001,14.118300000000001,17.255700000000001,null,null,109.09090909090908,109.09090909090908,100,90.909090909090907,81.818181818181827,100]
[" domače strojne storitve",null,null,null,null,null,null,"Ječmen tržni","                 domače strojne storitve","EUR/ha",287.31204293155884,320.79425519694092,111.6536055794076,null,356.80107737350835,338.69890126206803,320.79425519694092,317.06611486222113,292.83676761836102,256.68858536745091,null,null,111.2242727521608,105.58134872276162,100,98.837840680023703,91.284916383114052,80.016577980757646]
["AMORTIZACIJA_a",null,null,null,null,null,null,"Ječmen tržni","Amortizacija","EUR/ha",0,0,null,null,0,0,0,0,0,0]
[" domače delo (neto)","OBVEZNOSTI","Stroški kapitala_a",null,null,null,null,"Ječmen tržni","Stroški domačega dela in kapitala","EUR/ha",307.4596583900709,319.08530858008095,103.78119531221905,null,354.54136531331199,336.76626793785044,319.08530858008095,310.63475606319787,291.01912682087266,240.15222644785442,null,null,111.11177975915261,105.54113864923747,100,97.351632215695631,91.204176123275033,75.262702478068917]
[" domače delo (neto)",null,null,null,null,null,null,"Ječmen tržni","  Od tega: domače delo neto","EUR/ha",128.23146282092858,134.77220636364999,105.10073222190046,null,154.48017083504985,144.66514572227675,134.77220636364999,129.97942549854747,119.34618486332998,88.664173084076054,null,null,114.62316675162438,107.34048927857802,100,96.443791346584945,88.554003888089028,65.788173597779775]
["STROŠKI SKUPAJ",null,null,null,null,null,null,"Ječmen tržni","Stroški skupaj","EUR/ha",1483.8976177459435,1534.0612002348425,103.38052854111983,null,1699.6936334480229,1617.7104323403587,1534.0612002348425,1474.1383573077462,1382.1833812780988,1349.8006237446996,null,null,110.79698992372823,105.45279628301078,100,96.093842741220286,90.09962451735997,87.988707591200708]
["Stranski pridelki",null,null,null,null,null,null,"Ječmen tržni","Stranski pridelki","EUR/ha",245.90921977920956,256.11947510171024,104.15204250237873,null,307.59904317767757,285.71899475628101,256.11947510171024,234.23942668031373,212.35937825891722,264.37137156594179,null,null,120.09982569873836,111.55691875552071,100,91.457093056782384,82.914186113564767,103.22189339992774,null,null,"Slika 1: Cenovne meje doseganja paritetnega dohodka - JEČMEN - tržni,"]
[null,null,null,null,null,null,null,"Ječmen tržni","Stroški glavnega pridelka","EUR/ha",1237.9883979667341,1277.9417251331324,103.22727799646729,null,1392.0945902703452,1331.9914375840776,1277.9417251331324,1239.8989306274325,1169.8240030191814,1085.4292521787579,null,null,108.93255638282886,104.22943483164808,100,97.023119774750541,91.539698564683164,84.93573930890166,null,null,"2021, upoštevani stroški zmanjšani za subvencije"]
["reg+prem+dod1","reg+prem+dod2","reg+prem+dod3","reg+prem+dod4","reg+prem+dod5",null,null,"Ječmen tržni","Subvencije","EUR/ha",403.24808526525175,389.66550168747676,96.631705375900168,null,392.84104430523996,391.33796228080905,389.66550168747676,389.31240044389841,387.00492137184006,380.7727222375654,null,null,100.81494066167296,100.42920417283274,100,99.909383498911438,99.31721430198084,97.717842762215156]
[null,null,null,null,null,null,null,"Ječmen tržni","Stroški, zmanjšani za subvencije","EUR/ha",834.74031270148225,888.27622344565566,106.41348092689023,null,999.25354596510522,940.65347530326858,888.27622344565566,850.58653018353402,782.81908164734136,704.6565299411925,null,null,112.49355995243961,105.89650499193142,100,95.756985015773367,88.12788871132426,79.328536703121955]
[null,null,null,null,null,null,null,"Ječmen tržni","Stroški, zmanjšani za subvencije/kg","EUR/kg",0.15177096594572403,0.16150476789921012,106.41348092689023,null,0.15373131476386234,0.15677557921721144,0.16150476789921012,0.1701173060367068,0.17395979592163141,0.12811936908021682,null,null,95.186858421295071,97.071796242603796,100,105.3326835173507,107.71186398050743,79.328536703121955]
["Pc",null,null,null,null,null,null,"Ječmen tržni","Prodajna cena","EUR/kg",0.125,0.16500000000000001,132,null,0.16500000000000001,0.16500000000000001,0.16500000000000001,0.16500000000000001,0.16500000000000001,0.16500000000000001,null,null,100,100,100,100,100,100]
[null,null,null,null,null,null,null,"Ječmen tržni","Vrednost proizvodnje skupaj","EUR/ha",1336.6573050444613,1553.2849767891869,116.20667249018774,null,1772.9400874829175,1667.0569570370901,1553.2849767891869,1448.5518271242122,1341.8642996307572,1552.6440938035073,null,null,114.14132718567731,107.32460443176903,100,93.257312648354471,86.388803064621158,99.958740154237219]
[null,null,null,null,null,null,null,"Ječmen tržni","  Od tega interna realizacija","EUR/ha",0,0,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"Ječmen tržni","OBRAČUN DOHODKA"]
["vred glav prid",null,null,null,null,null,null,"Ječmen tržni","Vrednost finalne proizvodnje skupaj","EUR/ha",1336.6573050444613,1553.2849767891869,116.20667249018774,null,1772.9400874829175,1667.0569570370901,1553.2849767891869,1448.5518271242122,1341.8642996307572,1552.6440938035073,null,null,114.14132718567731,107.32460443176903,100,93.257312648354471,86.388803064621158,99.958740154237219]
["SUM element",null,null,null,null,null,null,"Ječmen tržni","Stroški zmanjšani za interno realizacijo","EUR/ha",1483.8976177459431,1534.0612002348428,103.3805285411199,null,1699.6936334480226,1617.7104323403587,1534.0612002348428,1474.138357307746,1382.1833812780988,1349.8006237446998,null,null,110.79698992372819,105.45279628301077,100,96.093842741220271,90.099624517359956,87.988707591200708]
["Kupljen material in storitve",null,null,null,null,null,null,"Ječmen tržni","  Stroški kupljenega blaga in storitev","EUR/ha",1032.2158493585027,1062.5894577698962,102.94256365374257,null,1175.5614515286827,1120.192829568123,1062.5894577698962,1013.3365711081079,951.12025952519582,982.21003916191705,null,null,110.63176308900013,105.42103738908925,100,95.364824457683071,89.509664581216001,92.435515144609568]
["Amortizacija",null,null,null,null,null,null,"Ječmen tržni","  Amortizacija","EUR/ha",110.05482138121356,116.04766054565724,105.44532178529951,null,128.80991850297008,122.23111342659182,116.04766054565724,114.37820509507341,106.90031103236834,103.77163787474981,null,null,110.99742803715695,105.32837357673557,100,98.561405337484587,92.117592487191928,89.421568161576502]
[null,null,null,null,null,null,null,"Ječmen tržni","  Stroški domačega dela in kapitala","EUR/ha",341.62694700622677,355.42408191928939,104.03865533265768,null,395.32226341636988,375.28648934564387,355.42408191928939,346.42358110456462,324.16281072053459,263.81894670803297,null,null,111.22551440004582,105.58836849745732,100,97.467672768226038,91.204515172426142,74.22652547441669]
[null,null,null,null,null,null,null,"Ječmen tržni","Bruto dodana vrednost ","EUR/ha",304.44145568595854,490.69551901929071,161.17894256998278,null,597.37863595423482,546.86412746896713,490.69551901929071,435.21525601610426,390.74404010556134,570.43405464159025,null,null,121.74120463707558,111.44673351856476,100,88.693546027469367,79.630651791258771,116.25010470478023]
[null,null,null,null,null,null,null,"Ječmen tržni","Neto dodana vrednost","EUR/ha",194.38663430474497,374.64785847363351,192.73334291404436,null,468.56871745126477,424.63301404237529,374.64785847363351,320.83705092103082,283.843729073193,466.66241676684047,null,null,125.0691033869185,113.34190345365596,100,85.636963795326295,75.762805699627137,124.56027872896081]
["delo direktno","delo  prenešeno",null,null,null,null,null,"Ječmen tržni","Neto dodana vrednost/uro","EUR/uro",9.1532471195229199,17.620482753570641,192.50526642056883,null,19.279454764868184,18.636240365797679,17.620482753570641,15.602506960898857,15.016002077735198,33.405974998666494,null,null,109.41502020403706,105.76464122142852,100,88.547556721947032,85.219016344443403,189.58603726051183,null,null,"Slika 2: Kazalniki modelne ocene dohodka - JEČMEN - tržni,"]
["LC",null,null,null,null,null,null,"Ječmen tržni",null,null,9.733801953486082E-3,0,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"2021"]
[null,null,null,null,null,null,null,"Oljna ogrščica","KMETIJSKI INŠTITUT SLOVENIJE"]
[null,null,null,null,null,null,null,"Oljna ogrščica","Oddelek za ekonomiko kmetijstva",null,"oljrep","oljrep",null,null,"oljrepB","oljrepA","oljrepC","oljrepD","oljrepE","oljrepF"]
[null,null,null,null,null,"oljrep",null,"Oljna ogrščica","Oljna ogrščica",null,2020,2021,"Indeks 2021/20",null,null,null,"2021 ",null,null,null,null,null,null,null,"Indeks: M 2 = 100"]
[null,null,null,null,null,null,null,"Oljna ogrščica","Model","Enota",null,"",null,null,"M 1","M 2","M 3","M 4","M 5","M 6",null,null,"M 1","M 2","M 3","M 4","M 5","M 6"]
["Prid (neto za LC v analitični)",null,null,null,null,null,null,"Oljna ogrščica","Intenzivnost pridelave","Kg/ha",3500,3500,null,null,4000,3500,3000,2500,3000,3500,null,null,114.28571428571428,100,85.714285714285708,71.428571428571431,85.714285714285708,100]
[null,null,null,null,null,null,null,"Oljna ogrščica"]
[null,null,null,null,null,null,null,"Oljna ogrščica"]
["vel parcele",null,null,null,null,null,null,"Oljna ogrščica","Velikost poljine","ha",1,1,100,null,1,1,1,1,5,5,null,null,100,100,100,100,500,500]
[null,null,null,null,null,null,null,"Oljna ogrščica","IZVLEČEK ANALITIČNE KALKULACIJE"]
[null,null,null,null,null,null,null,"Oljna ogrščica","Stroški blaga in storitev","EUR/ha",1156.7870447544597,1210.3587239143735,104.63107530490066,null,1293.5986830233635,1210.3587239143735,1117.7521954688841,1013.8905855559535,1060.4581408044942,1151.6019003113768,null,null,106.87729657863636,100,92.348836207335765,83.767776075258908,87.615193731566478,95.14550335846107]
["SEME, SADIKE",null,null,null,null,null,null,"Oljna ogrščica","  Od tega: seme","EUR/ha",76.594999999999999,77.510000000000005,101.1945949474509,null,77.510000000000005,77.510000000000005,77.510000000000005,77.510000000000005,77.510000000000005,77.510000000000005,null,null,100,100,100,100,100,100]
["ORGANSKA GNOJILA","MINERALNA GNOJILA",null,null,null,null,null,"Oljna ogrščica","                 gnojila","EUR/ha",390.6856716371035,393.59228769293185,100.74397815605795,null,459.09077117152572,393.59228769293185,328.00816588762893,262.39682704327049,328.00816588762893,393.59228769293185,null,null,116.64120093981458,100,83.337040928894027,66.66716682415894,83.337040928894027,100]
["SREDSTVA ZA VARSTVO RASTLIN",null,null,null,null,null,null,"Oljna ogrščica","                 sredstva za varstvo","EUR/ha",126.34842,131.46881999999999,104.05260311130127,null,131.46881999999999,131.46881999999999,131.46881999999999,131.46881999999999,131.46881999999999,131.46881999999999,null,null,100,100,100,100,100,100]
[" druge stor"," strojne stor"," delo",null,null,null,null,"Oljna ogrščica","                 najete storitve","EUR/ha",245.16641285266456,261.13291128526646,106.5125146005204,null,274.38995673981191,261.13291128526646,247.87586583072101,234.61882037617553,247.87586583072101,261.13291128526646,null,null,105.07674248691816,100,94.923257513081836,89.846515026163658,94.923257513081836,100]
["zav prid",null,null,null,null,null,null,"Oljna ogrščica","                 zavarovanje","EUR/ha",38.25,34.425000000000004,90.000000000000014,null,34.425000000000004,34.425000000000004,34.424999999999997,28.687499999999996,34.424999999999997,34.425000000000004,null,null,100,100,99.999999999999972,83.333333333333314,99.999999999999972,100]
[" domače strojne storitve",null,null,null,null,null,null,"Oljna ogrščica","                 domače strojne storitve","EUR/ha",259.81139162160673,288.71812334212734,111.12604475889218,null,290.27145300109123,288.71812334212734,278.11358968004106,262.10779350329807,221.84873668875773,231.02644540442284,null,null,100.53800905914147,100,96.327028750626766,90.783283871897311,76.839214012855635,80.017992196028302]
["AMORTIZACIJA_a",null,null,null,null,null,null,"Oljna ogrščica","Amortizacija","EUR/ha",0,0,null,null,0,0,0,0,0,0]
[" domače delo (neto)","OBVEZNOSTI","Stroški kapitala_a",null,null,null,null,"Oljna ogrščica","Stroški domačega dela in kapitala","EUR/ha",211.65786734408834,220.32978299128615,104.09713834690588,null,221.55067272221481,220.32978299128615,212.42809358130432,201.57889165342343,180.02711866404343,186.87587164324967,null,null,100.55411924541175,100,96.413698909559429,91.489624741924104,81.708027040158854,84.816437027326643]
[" domače delo (neto)",null,null,null,null,null,null,"Oljna ogrščica","  Od tega: domače delo neto","EUR/ha",84.002056880356989,88.2867768627125,105.10073222190044,null,88.911465866046328,88.2867768627125,84.022044308383215,78.34356925221222,67.591759468817202,71.282678313630271,null,null,100.70756802494355,100,95.169454921929002,88.737602658252953,76.559323910899565,80.739926007805323]
["STROŠKI SKUPAJ",null,null,null,null,null,null,"Oljna ogrščica","Stroški skupaj","EUR/ha",1368.444912098548,1430.6885069056598,104.54849108333192,null,1515.1493557455783,1430.6885069056598,1330.1802890501883,1215.4694772093769,1240.4852594685376,1338.4777719546264,null,null,105.90351068260087,100,92.97483572627182,84.956961025585812,86.705474565634134,93.554800048651416]
["Stranski pridelki",null,null,null,null,null,null,"Oljna ogrščica","Stranski pridelki","EUR/ha",0,0,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"Slika 1: Cenovne meje doseganja paritetnega dohodka - OLJNA OGRŠČICA,"]
[null,null,null,null,null,null,null,"Oljna ogrščica","Stroški glavnega pridelka","EUR/ha",1368.444912098548,1430.6885069056598,104.54849108333192,null,1515.1493557455783,1430.6885069056598,1330.1802890501883,1215.4694772093769,1240.4852594685376,1338.4777719546264,null,null,105.90351068260087,100,92.97483572627182,84.956961025585812,86.705474565634134,93.554800048651416,null,null,"2021, upoštevani stroški zmanjšani za subvencije"]
["reg+prem+dod1","reg+prem+dod2","reg+prem+dod3","reg+prem+dod4",null,null,null,"Oljna ogrščica","Subvencije","EUR/ha",279.45836809190962,274.27718294836546,98.145990338768414,null,274.41975533397397,274.27718294836546,273.30384567012311,272.00409373693969,269.54261049821639,270.38498662775282,null,null,100.05198113239895,100,99.645126412711633,99.17124378083841,98.27380010278128,98.580925952799589]
[null,null,null,null,null,null,null,"Oljna ogrščica","Stroški, zmanjšani za subvencije","EUR/ha",1088.9865440066383,1156.4113239572944,106.19151635268003,null,1240.7296004116042,1156.4113239572944,1056.8764433800652,943.46538347243722,970.94264897032122,1068.0927853268736,0,null,107.29137415965184,100,91.392778804982981,81.585623032802374,83.961703665068711,92.362705483703621]
[null,null,null,null,null,null,null,"Oljna ogrščica","Stroški, zmanjšani za subvencije/kg","EUR/kg",0.31113901257332521,0.33040323541636984,106.19151635268005,null,0.31018240010290105,0.33040323541636984,0.35229214779335505,0.37738615338897491,0.32364754965677373,0.3051693672362496,{"$error":"#DIV/0!"},null,93.879952389695347,100,106.62490860581346,114.21987224592331,97.955320942580144,92.362705483703607]
["Pc",null,null,null,null,null,null,"Oljna ogrščica","Prodajna cena","EUR/kg",0.31900000000000001,0.45200000000000001,141.69278996865205,null,0.45200000000000001,0.45200000000000001,0.45200000000000001,0.45200000000000001,0.45200000000000001,0.45200000000000001,{"$error":"#N/A"},null,100,100,100,100,100,100]
[null,null,null,null,null,null,null,"Oljna ogrščica","Vrednost proizvodnje skupaj","EUR/ha",1395.9583680919095,1856.2771829483654,132.97511053181699,null,2082.4197553339741,1856.2771829483654,1629.3038456701231,1402.0040937369397,1625.5426104982164,1852.3849866277528,{"$error":"#N/A"},null,112.18258644037317,100,87.772659203959208,75.527734037548527,87.570036707359179,99.790322460655872]
[null,null,null,null,null,null,null,"Oljna ogrščica","  Od tega interna realizacija","EUR/ha",0,0,null,null,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"Oljna ogrščica","OBRAČUN DOHODKA"]
["vred glav prid",null,null,null,null,null,null,"Oljna ogrščica","Vrednost finalne proizvodnje skupaj","EUR/ha",1395.9583680919095,1856.2771829483654,132.97511053181699,null,2082.4197553339741,1856.2771829483654,1629.3038456701231,1402.0040937369397,1625.5426104982164,1852.3849866277528,{"$error":"#N/A"},null,112.18258644037317,100,87.772659203959208,75.527734037548527,87.570036707359179,99.790322460655872]
["SUM element",null,null,null,null,null,null,"Oljna ogrščica","Stroški zmanjšani za interno realizacijo","EUR/ha",1368.4449120985485,1430.6885069056593,104.54849108333184,null,1515.1493557455783,1430.6885069056593,1330.1802890501885,1215.4694772093774,1240.4852594685383,1338.4777719546264,{"$error":"#N/A"},null,105.90351068260091,100,92.974835726271877,84.956961025585869,86.705474565634205,93.554800048651444]
["Kupljen material in storitve",null,null,null,null,null,null,"Oljna ogrščica","  Stroški kupljenega blaga in storitev","EUR/ha",1020.4445148139819,1064.9628091648196,104.36263742952777,null,1145.9052008442411,1064.9628091648196,978.82343748599772,883.91560346568212,948.54853912032581,1033.882432766861,{"$error":"#N/A"},null,107.60048998733573,100,91.911513628689505,82.999668707574784,89.068700893340122,97.081552883303701]
["Amortizacija",null,null,null,null,null,null,"Oljna ogrščica","  Amortizacija","EUR/ha",106.31622945930415,113.46271767443568,106.72191654225949,null,115.57018600939865,113.46271767443568,108.29336156215227,101.25001164748791,87.306586740292914,91.993269181502754,{"$error":"#N/A"},null,101.85741041476729,100,95.444004675512801,89.236370961966287,76.947378425048939,81.077970867455946]
[null,null,null,null,null,null,null,"Oljna ogrščica","  Stroški domačega dela in kapitala","EUR/ha",241.68416782526242,252.262980066404,104.37712256302616,null,253.67396889193856,252.262980066404,243.06349000203858,230.30386209620735,204.63013360791956,212.60207000626264,{"$error":"#N/A"},null,100.55933249704859,100,96.353214386849857,91.295148434218817,81.11778175063742,84.277950712505927]
[null,null,null,null,null,null,null,"Oljna ogrščica","Bruto dodana vrednost ","EUR/ha",375.51385327792764,791.31437378354576,210.72841038380369,null,936.51455448973297,791.31437378354576,650.48040818412539,518.08849027125757,676.99407137789058,818.50255386089179,{"$error":"#N/A"},null,118.34924089801824,100,82.202526547566066,65.471891758277891,85.55311186133892,103.43582537839544]
[null,null,null,null,null,null,null,"Oljna ogrščica","Neto dodana vrednost","EUR/ha",269.19762381862347,677.85165610911008,251.80447230315238,null,820.94436848033433,677.85165610911008,542.18704662197308,416.83847862376967,589.68748463759766,726.509284679389,{"$error":"#N/A"},null,121.10973855143779,100,79.986091608028786,61.494056238858477,86.993589131643105,107.17821194825655]
["delo direktno","delo  prenešeno",null,null,null,null,null,"Oljna ogrščica","Neto dodana vrednost/uro","EUR/uro",18.523140210279767,46.571586399839589,251.42381837607539,null,56.017005302830846,46.571586399839589,39.088295907999182,32.198915829441155,52.862072175631695,61.84443145688104,{"$error":"#N/A"},null,120.28150559849469,100,83.931639288400575,69.138542013574309,113.50713227113469,132.79434143796755,null,null,"Slika 2: Kazalniki modelne ocene dohodka - OLJNA OGRŠČICA,"]
["LC",null,null,null,null,null,null,"Oljna ogrščica",null,null,1.9264222843044521E-2,0,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"2021"]
[null,null,null,null,null,null,null,"Koruza za zrnje","KMETIJSKI INŠTITUT SLOVENIJE"]
[null,null,null,null,null,null,null,"Koruza za zrnje","Oddelek za ekonomiko kmetijstva",null,{"$error":"#REF!"},"koruzaA",null,null,"koruzaB","koruzaC","koruzaA","koruzaD","koruzaE","koruzaF"]
[null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Koruza za zrnje","Koruza za zrnje",0,2020,2021,"Indeks 2021/2020",null,null,null,"2021 ",null,null,null,null,null,null,null,"Indeks: M 3 = 100"]
[null,null,null,null,null,null,null,"Koruza za zrnje","Model",null,null,"",null,null,"M 1","M 2","M 3","M 4","M 5","M 6",null,null,"M 1","M 2","M 3","M 4","M 5","M 6"]
["Prid (neto za LC v analitični)",null,null,null,null,null,null,"Koruza za zrnje","Intenzivnost pridelave","Kg/ha",10000,10000,null,null,12000,11000,10000,9000,8000,10000,null,null,120,110.00000000000001,100,90,80,100]
[null,null,null,null,null,null,null,"Koruza za zrnje"]
[null,null,null,null,null,null,null,"Koruza za zrnje"]
["vel parcele",null,null,null,null,null,null,"Koruza za zrnje","Velikost poljine","ha",1,1,null,null,1,1,1,1,1,5,null,null,100,100,100,100,100,500,null,null,null,null,null,null,null,null,null,null,null,null,null,"KG september"]
[null,null,null,null,null,null,null,"Koruza za zrnje","IZVLEČEK ANALITIČNE KALKULACIJE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Koruza za zrnje"]
[null,null,null,null,null,null,null,"Koruza za zrnje","Stroški blaga in storitev","EUR/ha",1487.1753185348884,1600.416443799842,107.61451080135693,null,1808.0427750637368,1694.365646177203,1600.416443799842,1505.4448038012488,1382.1578138026557,1543.771169444102,null,null,112.97326905557976,105.87029724302874,100,94.065817033652593,86.362385187759102,96.460591580698335,null,null,null,null,null,null,null,null,null,null,null,null,null,"Neto pridelek (14 % vlage)","t/ha",8,10,12,10,null,{"$f":"+AU125/AS125","v":1},null,{"$f":"+AR125/AS125","v":0.8},{"$f":"+AT125/AS125","v":1.2}]
["SEME, SADIKE",null,null,null,null,null,null,"Koruza za zrnje","  Od tega: seme","EUR/ha",173.32000000000002,177.51999999999998,102.42326332794829,null,177.51999999999998,177.51999999999998,177.51999999999998,177.51999999999998,149.48500000000001,177.51999999999998,null,null,100,100,100,100,84.20741324921137,100,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vlaga ob žetvi","%",30,30,30,35]
["ORGANSKA GNOJILA","MINERALNA GNOJILA",null,null,null,null,null,"Koruza za zrnje","                 gnojila","EUR/ha",289.21286047008982,304.03968361073873,105.12661266741364,null,382.1507323260314,343.13890604635435,304.03968361073873,264.92218136846117,225.80467912618371,304.03968361073873,null,null,125.69107025361139,112.85990761839966,100,87.134080072139668,74.268160144279349,100,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stroški blaga in storitev, od tega:","EUR/ha",{"$f":"+S125","v":1382.1578138026557},{"$f":"+Q125","v":1600.416443799842},{"$f":"+O125","v":1808.0427750637368},1680.4]
["SREDSTVA ZA VARSTVO RASTLIN",null,null,null,null,null,null,"Koruza za zrnje","                 sredstva za varstvo","EUR/ha",66.152100000000004,68.187000000000012,103.07609282245009,null,68.187000000000012,68.187000000000012,68.187000000000012,68.187000000000012,68.187000000000012,68.187000000000012,null,null,100,100,100,100,100,100,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gnojila","EUR/ha",{"$f":"+S127","v":225.80467912618371},{"$f":"+Q127","v":304.03968361073873},{"$f":"+O127","v":382.1507323260314},329.4]
[" druge stor"," strojne stor"," delo",null,null,null,null,"Koruza za zrnje","                 najete storitve","EUR/ha",633.70729499057632,688.90292559015768,108.70995663706258,null,790.07463987587198,739.48878273301489,688.90292559015768,638.31706844730047,587.73121130444338,688.90292559015768,null,null,114.68591735171458,107.3429586758573,100,92.65704132414271,85.314082648285421,100,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seme","EUR/ha",{"$f":"+S126","v":149.48500000000001},{"$f":"+Q126","v":177.51999999999998},{"$f":"+O126","v":177.51999999999998},177.5]
["zav prid",null,null,null,null,null,null,"Koruza za zrnje","                 zavarovanje","EUR/ha",22.035,19.831500000000002,90.000000000000014,null,20.823075000000003,20.823075000000003,19.831500000000002,17.848350000000003,15.865200000000003,19.831500000000002,null,null,105,105,100,90.000000000000014,80,100,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sredstva za varstvo","EUR/ha",{"$f":"+S128","v":68.187000000000012},{"$f":"+Q128","v":68.187000000000012},{"$f":"+O128","v":68.187000000000012},68.2]
[" domače strojne storitve",null,null,null,null,null,null,"Koruza za zrnje","                 domače strojne storitve","EUR/ha",284.35483994445923,316.72900073540887,111.38512739831438,null,339.12891284340094,317.70755872927361,316.72900073540887,315.73822552310725,314.74745031080568,261.22260048158495,null,null,107.07226431933357,100.30895749729032,100,99.687185193019531,99.374370386039089,82.475112754138607,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kombajniranje","EUR/ha",140,140,140,140]
["AMORTIZACIJA_a",null,null,null,null,null,null,"Koruza za zrnje","Amortizacija","EUR/ha",0,0,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sušenje",null,366.5,458.1,549.70000000000005,584.70000000000005]
[" domače delo (neto)","OBVEZNOSTI","Stroški kapitala_a",null,null,null,null,"Koruza za zrnje","Stroški domačega dela in kapitala","EUR/ha",234.89388102015945,245.05250738048011,104.32477266593794,null,257.67380250105009,245.86262912301538,245.05250738048011,244.20959692871685,242.91090650435086,209.92899376194305,null,null,105.15044520681994,100.33059108482307,100,99.656028636158979,99.126064491638076,85.666943793395816,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domače strojne storitve","EUR/ha",{"$f":"+S131","v":314.74745031080568},{"$f":"+Q131","v":316.72900073540887},{"$f":"+O131","v":339.12891284340094},298]
[" domače delo (neto)",null,null,null,null,null,null,"Koruza za zrnje","  Od tega: domače delo neto","EUR/ha",96.301073620381146,101.21313351257201,105.10073222190046,null,107.72425676170887,101.54846525208298,101.21313351257201,100.87780177306107,100.54247003355012,83.032026369200167,null,null,106.43308138298879,100.3313124768233,100,99.668687523176729,99.337375046353444,82.036810330436509,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stroški glavnega pridelka","EUR/ha",{"$f":"+S137","v":1625.0687203070065},{"$f":"+Q137","v":1845.4689511803222},{"$f":"+O137","v":2065.7165775647868},1917.4]
["STROŠKI SKUPAJ",null,null,null,null,null,null,"Koruza za zrnje","Stroški skupaj","EUR/ha",1722.0691995550478,1845.4689511803222,107.16578356184286,null,2065.7165775647868,1940.2282753002185,1845.4689511803222,1749.6544007299656,1625.0687203070065,1753.7001632060451,null,null,111.93450728301872,105.13470161929791,100,94.808119075150216,88.057223572775229,95.027345872409086,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stroški glavnega pridelka, na kg","EUR/kg",{"$f":"AR134/(AR125*1000)","v":0.20313359003837581},{"$f":"AS134/(AS125*1000)","v":0.18454689511803221},0.17214304813039891,0.192,null,null,null,{"$f":"+AR135/AS135","v":1.1007152946596903},{"$f":"+AT135/AS135","v":0.93278756069182267}]
["Stranski pridelki",null,null,null,null,null,null,"Koruza za zrnje","Stranski pridelki","EUR/ha",0,0,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"Slika 1: Cenovne meje doseganja paritetnega dohodka - KORUZA ZA ZRNJE,",null,null,null,null,null,null,null,null,null,null,"– Subvencije","EUR/ha",{"$f":"+S138","v":276.49615469040617},{"$f":"+Q138","v":276.64954161227428},{"$f":"+O138","v":278.75722143036683},276.7]
[null,null,null,null,null,null,null,"Koruza za zrnje","Stroški glavnega pridelka","EUR/ha",1722.0691995550478,1845.4689511803222,107.16578356184286,null,2065.7165775647868,1940.2282753002185,1845.4689511803222,1749.6544007299656,1625.0687203070065,1753.7001632060451,null,null,111.93450728301872,105.13470161929791,100,94.808119075150216,88.057223572775229,95.027345872409086,null,null,"2021, upoštevani stroški zmanjšani za subvencije",null,null,null,null,null,null,null,null,null,null,"Stroški zmanjšani za subvencije","EUR/ha",{"$f":"AR134-AR136","v":1348.5725656166003},{"$f":"AS134-AS136","v":1568.8194095680478},1786.95935613442,1640.7,null,null,null,{"$f":"+AR137/AS137","v":0.85960981703299466},{"$f":"+AT137/AS137","v":1.1390472002296517}]
["reg+prem+dod1","reg+prem+dod2","reg+prem+dod3","reg+prem+dod4",null,null,null,"Koruza za zrnje","Subvencije","EUR/ha",281.83170588081191,276.64954161227428,98.161255756394851,null,278.75722143036683,276.72622254821476,276.64954161227428,276.57284815134022,276.49615469040617,273.04796728323237,null,null,100.76185913983781,100.02771771660765,100,99.972277756005994,99.944555512011988,98.698145564220908,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stroški zmanjšani za subvencije, na kg","EUR/kg",{"$f":"AR137/(AR125*1000)","v":0.16857157070207504},{"$f":"AS137/(AS125*1000)","v":0.15688194095680477},0.14891327967786833,0.16406999999999999,null,{"$f":"+AU138/AS138","v":1.0458182694538076},null,{"$f":"+AR138/AS138","v":1.0745122712912434},0.94920600019137635]
[null,null,null,null,null,null,null,"Koruza za zrnje","Stroški, zmanjšani za subvencije","EUR/ha",1440.2374936742358,1568.8194095680478,108.92782728255341,null,1786.95935613442,1663.5020527520037,1568.8194095680478,1473.0815525786254,1348.5725656166003,1480.6521959228128,null,null,113.90472002296517,106.03527994404564,100,93.897458406905969,85.960981703299467,94.380027866336079]
[null,null,null,null,null,null,null,"Koruza za zrnje","Stroški, zmanjšani za subvencije/kg","EUR/kg",0.14402374936742357,0.15688194095680477,108.92782728255341,null,0.14891327967786833,0.15122745934109125,0.15688194095680477,0.1636757280642917,0.16857157070207504,0.14806521959228128,null,null,94.920600019137638,96.39570904004151,100,104.33050934100663,107.45122712912433,94.380027866336093]
["Pc",null,null,null,null,null,null,"Koruza za zrnje","Prodajna cena","EUR/kg",0.122,0.21299999999999999,174.59016393442624,null,0.21299999999999999,0.21299999999999999,0.21299999999999999,0.21299999999999999,0.21299999999999999,0.21299999999999999,null,null,100,100,100,100,100,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1640.7]
[null,null,null,null,null,null,null,"Koruza za zrnje","Vrednost proizvodnje skupaj","EUR/ha",1501.831705880812,2406.6495416122743,160.24761843743298,null,2834.7572214303668,2619.7262225482145,2406.6495416122743,2193.5728481513402,1980.4961546904062,2403.0479672832325,null,null,117.78853432607777,108.85366470072726,100,91.146334778839929,82.292669557679858,99.850349032263793,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16400000000000001]
[null,null,null,null,null,null,null,"Koruza za zrnje","  Od tega interna realizacija","EUR/ha",0,0,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"Koruza za zrnje","OBRAČUN DOHODKA"]
["vred glav prid",null,null,null,null,null,null,"Koruza za zrnje","Vrednost finalne proizvodnje skupaj","EUR/ha",1501.831705880812,2406.6495416122743,160.24761843743298,null,2834.7572214303668,2619.7262225482145,2406.6495416122743,2193.5728481513402,1980.4961546904062,2403.0479672832325,null,null,117.78853432607777,108.85366470072726,100,91.146334778839929,82.292669557679858,99.850349032263793]
["SUM element",null,null,null,null,null,null,"Koruza za zrnje","Stroški zmanjšani za interno realizacijo","EUR/ha",1722.0691995550474,1845.4689511803222,107.16578356184287,null,2065.7165775647868,1940.2282753002187,1845.4689511803222,1749.6544007299651,1625.0687203070065,1753.7001632060451,null,null,111.93450728301872,105.13470161929791,100,94.808119075150188,88.057223572775229,95.027345872409086]
["Kupljen material in storitve",null,null,null,null,null,null,"Koruza za zrnje","  Stroški kupljenega blaga in storitev","EUR/ha",1340.6550416405742,1441.1151211025733,107.49335782447548,null,1636.9814545763793,1533.12272480057,1441.1151211025733,1348.090691768647,1226.7509124347225,1411.2422339206339,null,null,113.59130374844391,106.38447285374421,100,93.54496889445204,85.125115576898239,97.927099178649641]
["Amortizacija",null,null,null,null,null,null,"Koruza za zrnje","  Amortizacija","EUR/ha",113.92743861986851,124.61755485290999,109.38326742226711,null,134.05873028598077,126.44486894702014,124.61755485290999,122.78566195373712,120.95376905456423,103.83833665842559,null,null,107.57611994892254,101.4663376249574,100,98.52998808929037,97.059976178580754,83.325609125447244]
[null,null,null,null,null,null,null,"Koruza za zrnje","  Stroški domačega dela in kapitala","EUR/ha",267.48671929460471,279.73627522483889,104.57950060568903,null,294.67639270242671,280.66068155262849,279.73627522483889,278.77804700758094,277.36403881771975,238.61959262698559,null,null,105.34078659107749,100.33045636539151,100,99.657453000513513,99.151973977914579,85.301626482012153]
[null,null,null,null,null,null,null,"Koruza za zrnje","Bruto dodana vrednost ","EUR/ha",161.17666424023787,965.53442050970102,null,null,1197.7757668539875,1086.6034977476445,965.53442050970102,845.48215638269312,753.74524225568371,991.80573336259863,null,null,124.05314004462807,112.53907418173985,100,87.566236730987498,78.065082533027166,102.72090899038371]
[null,null,null,null,null,null,null,"Koruza za zrnje","Neto dodana vrednost","EUR/ha",47.249225620369359,840.91686565679106,null,null,1063.7170365680067,960.15862880062434,840.91686565679106,722.69649442895604,632.79147320111952,887.9673967041731,null,null,126.49491049715115,114.1799704600645,100,85.941491239386664,75.250182157648013,105.59514655597182]
["delo direktno","delo  prenešeno",null,null,null,null,null,"Koruza za zrnje","Neto dodana vrednost/uro","EUR/uro",2.8614746728528737,50.848477818027952,null,null,60.409854975473074,57.867224777937317,50.848477818027952,43.845288028753671,38.518954236396738,65.362445496803531,null,null,118.80366447086683,113.80325874262635,100,86.227336412435633,75.75242345354954,128.54356374386836,null,null,"Slika 2: Kazalniki modelne ocene dohodka - KORUZA ZA ZRNJE,"]
["LC",null,null,null,null,null,null,"Koruza za zrnje",null,null,1.2858191589381202E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021"]
[null,null,null,null,null,null,null,"Krompir pozni","KMETIJSKI INŠTITUT SLOVENIJE"]
[null,null,null,null,null,null,null,"Krompir pozni","Oddelek za ekonomiko kmetijstva",null,"krompir","krompir",null,null,"krompirB","krompirA","krompirC","krompirD","krompirE","krompirF"]
[null,null,null,null,null,"krompir",null,"Krompir pozni","Krompir pozni",null,2020,2021,"Indeks 2021/2020",null,null,null,"2021 ",null,null,null,null,null,null,null,"Indeks: M 2 = 100"]
[null,null,null,null,null,null,null,"Krompir pozni","Model",null,null,"",null,null,"M 1","M 2","M 3","M 4","M 5","M 6",null,null,"M 1","M 2","M 3","M 4","M 5","M 6"]
["Prid (neto za LC v analitični)",null,null,null,null,null,null,"Krompir pozni","Glavni pridelek","Kg/ha",40000,40000,null,null,50000,40000,30000,25000,30000,40000,null,null,125,100,75,62.5,75,100]
["str1_kg",null,null,null,null,null,null,"Krompir pozni","Stranski pridelek","Kg/ha",8000,8000,null,null,10000,8000,6000,5000,6000,8000,null,null,125,100,75,62.5,75,100]
[null,null,null,null,null,null,null,"Krompir pozni"]
["vel parcele",null,null,null,null,null,null,"Krompir pozni","Velikost poljine","ha",1,1,null,null,1,1,1,1,0.2,0.5,null,null,100,100,100,100,20,50]
[null,null,null,null,null,null,null,"Krompir pozni","IZVLEČEK ANALITIČNE KALKULACIJE"]
[null,null,null,null,null,null,null,"Krompir pozni","Stroški blaga in storitev","EUR/ha",5300.3210260299365,5141.9142217879325,97.011373396742073,null,5388.5172292166253,5141.9142217879325,4832.4904828396047,4608.0183856971416,4991.7422031508113,5206.526511457655,null,null,104.79593779265623,100,93.982323982823345,89.616788358146778,97.079453056591376,101.25658046561608]
["SEME, SADIKE",null,null,null,null,null,null,"Krompir pozni","  Od tega: seme","EUR/ha",2688,2337,86.941964285714292,null,2337,2337,2337,2337,2337,2337,null,null,100,100,100,100,100,100]
["ORGANSKA GNOJILA","MINERALNA GNOJILA",null,null,null,null,null,"Krompir pozni","                 gnojila","EUR/ha",397.94426813184884,407.89337477279923,102.50012563006787,null,462.25310324701877,407.89337477279923,351.78943163274482,322.8424455953521,351.78943163274482,407.89337477279923,null,null,113.32694567655051,100,86.245438977452153,79.148734831787507,86.245438977452153,100]
["SREDSTVA ZA VARSTVO RASTLIN",null,null,null,null,null,null,"Krompir pozni","                 sredstva za varstvo","EUR/ha",512.88455999999996,532.30944,103.78737858671356,null,532.30944,532.30944,516.09144000000003,449.38344000000006,516.09144000000003,532.30944,null,null,100,100,96.953275899071045,84.421467332985884,96.953275899071045,100]
[" druge stor"," strojne stor"," delo",null,null,null,null,"Krompir pozni","                 najete storitve","EUR/ha",0,0,null,null,0,0,0,0,0,0]
["zav prid",null,null,null,null,null,null,"Krompir pozni","                 zavarovanje","EUR/ha",131.19999999999999,118.08000000000001,90.000000000000014,null,118.08000000000001,118.08000000000001,88.56,73.800000000000011,88.56,118.08000000000001,null,null,100,100,74.999999999999986,62.5,74.999999999999986,100]
[" domače strojne storitve",null,null,null,null,null,null,"Krompir pozni","                 domače strojne storitve","EUR/ha",1126.7034949487668,1257.6132691526827,111.61883093385352,null,1357.7830244492873,1257.6132691526827,1142.6277842834152,1075.6722855621845,1296.1302697039025,1319.8308969474188,null,null,107.96506825696058,100,90.856848628295793,85.532835248066277,103.06270627831167,104.94727825483704]
["AMORTIZACIJA_a",null,null,null,null,null,null,"Krompir pozni","Amortizacija","EUR/ha",0,0,null,null,0,0,0,0,0,0]
[" domače delo (neto)","OBVEZNOSTI","Stroški kapitala_a",null,null,null,null,"Krompir pozni","Stroški domačega dela in kapitala","EUR/ha",3118.5077693779745,3279.781400444368,105.1715000568545,null,3759.3843442044972,3279.781400444368,2788.9436419732942,2536.1669002340786,2965.4934144035533,3353.1534211426033,null,null,114.62301553680221,100,85.034436794947027,77.327315164677159,90.417410562843216,102.23710094484633]
[" domače delo (neto)",null,null,null,null,null,null,"Krompir pozni","  Od tega: domače delo neto","EUR/ha",1661.1638278871189,1745.8953465147122,105.10073222190046,null,2009.1598952059055,1745.8953465147122,1477.4309214450423,1340.0128061092869,1569.2123179705588,1784.1239830672969,null,null,115.07905666950438,100,84.62310896208075,76.752183845630924,89.880090527942514,102.18962932852187]
["STROŠKI SKUPAJ",null,null,null,null,null,null,"Krompir pozni","Stroški skupaj","EUR/ha",8418.8287954079115,8421.6956222323006,100.03405256115853,null,9147.9015734211225,8421.6956222323006,7621.4341248128994,7144.1852859312203,7957.2356175543646,8559.6799326002583,null,null,108.62303725714952,100,90.497620273679757,84.830723008694349,94.484958546212297,101.63843858241202]
["Stranski pridelki",null,null,null,null,null,null,"Krompir pozni","Stranski pridelki","EUR/ha",332.8,579.20000000000005,174.03846153846155,null,724.00000000000011,579.20000000000005,434.40000000000003,362.00000000000006,434.40000000000003,579.20000000000005,null,null,125,100,75,62.5,75,100,null,null,"Slika 1: Cenovne meje doseganja paritetnega dohodka - KROMPIR POZNI,"]
[null,null,null,null,null,null,null,"Krompir pozni","Stroški glavnega pridelka","EUR/ha",8086.0287954079113,7842.4956222323008,96.988222781077482,null,8423.9015734211225,7842.4956222323008,7187.0341248128998,6782.1852859312203,7522.8356175543649,7980.4799326002585,null,null,107.41353236513926,100,91.642182170159387,86.479937160624488,95.924001490396151,101.75944389406853,null,null,"2021, upoštevani stroški zmanjšani za subvencije"]
["reg+prem+dod1","reg+prem+dod2","reg+prem+dod3","reg+prem+dod4",null,null,null,"Krompir pozni","Subvencije","EUR/ha",312.92580999999996,307.73081779999995,98.339864583237798,null,307.73081779999995,307.73081779999995,307.73081779999995,307.73081779999995,307.73081779999995,307.73081779999995,null,null,100,100,100,100,100,100]
[null,null,null,null,null,null,null,"Krompir pozni","Stroški, zmanjšani za subvencije","EUR/ha",7773.1029854079115,7534.7648044323005,96.933809040957868,null,8116.1707556211222,7534.7648044323005,6879.3033070128995,6474.45446813122,7215.1047997543646,7672.7491148002582,null,null,107.71631187275827,100,91.300836662694124,85.927758014724546,95.757531748172198,101.83130215672809]
[null,null,null,null,null,null,null,"Krompir pozni","Stroški, zmanjšani za subvencije/kg","EUR/kg",0.19432757463519779,0.1883691201108075,96.933809040957868,null,0.16232341511242243,0.1883691201108075,0.22931011023376333,0.25897817872524881,0.24050349332514548,0.19181872787000645,null,null,86.173049498206623,100,121.73444888359219,137.48441282355927,127.67670899756291,101.83130215672809]
["Pc",null,null,null,null,null,null,"Krompir pozni","Prodajna cena","EUR/kg",0.20799999999999999,0.36199999999999993,174.03846153846152,null,0.36199999999999993,0.36199999999999993,0.36199999999999993,0.36199999999999993,0.36199999999999993,0.36199999999999993,null,null,100,100,100,100,100,100]
[null,null,null,null,null,null,null,"Krompir pozni","Vrednost proizvodnje skupaj","EUR/ha",8965.7258099999999,15366.930817799999,171.39639493168929,null,19131.730817799995,15366.930817799999,11602.130817799998,9719.7308177999985,11602.130817799998,15366.930817799999,null,null,124.49936193920462,100,75.500638060795367,63.250957091193051,75.500638060795367,100]
[null,null,null,null,null,null,null,"Krompir pozni","  Od tega interna realizacija","EUR/ha",0,0,{"$error":"#DIV/0!"},null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"Krompir pozni","OBRAČUN DOHODKA"]
["vred glav prid",null,null,null,null,null,null,"Krompir pozni","Vrednost finalne proizvodnje skupaj","EUR/ha",8965.7258099999999,15366.930817799999,171.39639493168929,null,19131.730817799995,15366.930817799999,11602.130817799998,9719.7308177999985,11602.130817799998,15366.930817799999,null,null,124.49936193920462,100,75.500638060795367,63.250957091193051,75.500638060795367,100]
["SUM element",null,null,null,null,null,null,"Krompir pozni","Stroški zmanjšani za interno realizacijo","EUR/ha",8418.8287954079078,8421.6956222322988,100.03405256115856,null,9147.9015734211262,8421.6956222322988,7621.4341248128994,7144.1852859312203,7957.2356175543646,8559.6799326002583,null,null,108.62303725714959,100,90.497620273679786,84.830723008694363,94.484958546212312,101.63843858241204]
["Kupljen material in storitve",null,null,null,null,null,null,"Krompir pozni","  Stroški kupljenega blaga in storitev","EUR/ha",4656.9401383114673,4426.9043320159153,95.060365831136508,null,4595.3478685849614,4426.9043320159153,4202.463615625471,4024.6873665102203,4292.2666707983417,4463.3738671167366,null,null,103.80499608611014,100,94.930075295116239,90.914261178024276,96.958649857331281,100.82381574946334]
["Amortizacija",null,null,null,null,null,null,"Krompir pozni","  Amortizacija","EUR/ha",452.93686736475411,512.5734568241021,113.16664501309452,null,568.24675687730564,512.5734568241021,451.84138869926551,418.36351284592831,500.62433847265731,532.26304870252557,null,null,110.86152615044769,100,88.151538610459539,81.620206289670705,97.66879884388058,103.84132100800146]
[null,null,null,null,null,null,null,"Krompir pozni","  Stroški domačega dela in kapitala","EUR/ha",3308.9517897316864,3482.2178333922811,105.2362819004578,null,3984.3069479588594,3482.2178333922811,2967.1291204881627,2701.1344065750718,3164.3446082833657,3564.0430167809964,null,null,114.41865898657628,100,85.208027253070114,77.569369172510989,90.871529573460037,102.34980082532641]
[null,null,null,null,null,null,null,"Krompir pozni","Bruto dodana vrednost ","EUR/ha",4308.7856716885326,10940.026485784085,253.90045640160361,null,14536.382949215033,10940.026485784085,7399.6672021745271,5695.0434512897782,7309.8641470016564,10903.556950683262,null,null,132.87337985976723,100,67.638476120601311,52.056943908592444,66.817609230657638,99.666641254038893]
[null,null,null,null,null,null,null,"Krompir pozni","Neto dodana vrednost","EUR/ha",3855.8488043237785,10427.453028959982,270.43210349086036,null,13968.136192337726,10427.453028959982,6947.8258134752614,5276.67993844385,6809.2398085289988,10371.293901980736,null,null,133.95539786699845,100,66.630132921042048,50.603727715569846,65.301083491988095,99.461430065201199]
["delo direktno","delo  prenešeno",null,null,null,null,null,"Krompir pozni","Neto dodana vrednost/uro","EUR/uro",15.143526118329365,40.931788732308945,270.29232434027421,null,47.746747110619175,40.931788732308945,32.149599918882458,26.88517427388809,29.570125648717227,39.791636735963209,null,null,116.64954938294925,100,78.544331715231436,65.682871691035203,72.242446676600906,97.214507277455539,null,null,"Slika 2: Kazalniki modelne ocene dohodka - KROMPIR POZNI,"]
["LC",null,null,null,null,null,null,"Krompir pozni",null,null,-5.9584545243902276E-3,0,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"2021"]
[null,null,null,null,null,null,null,"Jabolka namizna","KMETIJSKI INŠTITUT SLOVENIJE"]
[null,null,null,null,null,null,null,"Jabolka namizna","Oddelek za ekonomiko kmetijstva",null,"jabolka","jabolka",null,null,"jabolkaB","jabolkaC","jabolkaD","jabolkaA","jabolkaE"]
[null,null,null,null,null,"jabolka",null,"Jabolka namizna","Jabolka namizna",null,2020,2021,"Indeks 2021/2020",null,null,null,"2021 ",null,null,null,null,null,null,null,"Indeks: M 4 = 100",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ne"]
[null,null,null,null,null,null,null,"Jabolka namizna","Model",null,null,"",null,null,"M 1","M 2","M 3","M 4","M 5",null,null,null,"M 1","M 2","M 3","M 4","M 5"]
["Prid (neto za LC v analitični)",null,null,null,null,null,null,"Jabolka namizna","Intenzivnost pridelave","Kg/ha",40000,40000,null,null,60000,55000,45000,40000,35000,null,null,null,150,137.5,112.5,100,87.5]
["semenski material",null,null,null,null,null,null,"Jabolka namizna","Število dreves","Kos/ha",3000,3000,null,null,3000,3000,3000,3000,3000,null,null,null,100,100,100,100,100]
[null,null,null,null,null,null,null,"Jabolka namizna"]
[null,null,null,null,null,null,null,"Jabolka namizna"]
[null,null,null,null,null,null,null,"Jabolka namizna","IZVLEČEK ANALITIČNE KALKULACIJE"]
[null,null,null,null,null,null,null,"Jabolka namizna","Stroški blaga in storitev","EUR/ha",8950.699836458185,9262.6086290622807,103.48474195652972,null,11596.192469669419,11068.914978267634,9985.7373704640668,9262.6086290622807,8354.0481927193287,null,null,null,125.1935921516246,119.50105441719627,107.80696637805578,100,90.191095481544352]
["SEME, SADIKE",null,null,null,null,null,null,"Jabolka namizna","  Od tega: seme","EUR/ha",0,0,null,null,0,0,0,0,0]
["ORGANSKA GNOJILA","MINERALNA GNOJILA",null,null,null,null,null,"Jabolka namizna","                 gnojila","EUR/ha",164.22267224798364,166.60037084619984,101.44785038854182,null,224.17824607534072,209.7837772680555,180.99483965348506,166.60037084619984,152.20590203891462,null,null,null,134.56047242673603,125.92035432005204,108.64011810668401,100,91.359881893315986]
["SREDSTVA ZA VARSTVO RASTLIN",null,null,null,null,null,null,"Jabolka namizna","                 sredstva za varstvo","EUR/ha",1368.6793789361702,1427.24163,104.27874138860398,null,1427.24163,1427.24163,1427.24163,1427.24163,1326.0219300000001,null,null,null,100,100,100,100,92.908019365999024]
[" druge stor"," strojne stor"," delo",null,null,null,null,"Jabolka namizna","                 najete storitve","EUR/ha",2108.1965517241379,2295.7103448275861,108.89451189691468,null,3296.4045977011492,3046.2310344827583,2545.8839080459766,2295.7103448275861,2045.5367816091953,null,null,null,143.58974358974359,132.69230769230768,110.89743589743588,100,89.102564102564102]
["zav prid","zav zgradb",null,null,null,null,null,"Jabolka namizna","                 zavarovanje","EUR/ha",1752.2532843199999,1578.1632843200002,90.064792484177929,null,1807.6699264800002,1806.2507659400001,1775.4336948600001,1578.1632843200002,1380.8928737800002,null,null,null,114.54264235141484,114.45271752841964,112.49999999999997,100,87.5]
[" domače strojne storitve",null,null,null,null,null,null,"Jabolka namizna","                 domače strojne storitve","EUR/ha",1203.5560516276062,1353.0670788056268,112.42243990014693,null,1414.2073054214895,1398.9222487675243,1368.3521354595928,1353.0670788056268,1256.4488350419649,null,null,null,104.51863973143386,103.38897979857545,101.1296599328585,100,92.85931604743881]
["AMORTIZACIJA_a",null,null,null,null,null,null,"Jabolka namizna","Amortizacija","EUR/ha",2690.6659607843135,2823.0619213657305,104.9205647416309,null,3060.7772546990636,3001.3484213657302,2882.4907546990639,2823.0619213657305,2763.6330880323972,null,null,null,108.42047889684021,106.31535917263015,102.10511972421006,100,97.894880275789944]
[" domače delo (neto)","OBVEZNOSTI","Stroški kapitala_a",null,null,null,null,"Jabolka namizna","Stroški domačega dela in kapitala","EUR/ha",6594.7791836828792,6944.5931170536942,105.30440707152624,null,7996.7500117363334,7734.6216537372275,7209.9074114825944,6944.5931170536942,6618.3730523239374,null,null,null,115.15073492353179,111.37616737751672,103.82044404844071,100,95.302531635314025]
[" domače delo (neto)",null,null,null,null,null,null,"Jabolka namizna","  Od tega: domače delo neto","EUR/ha",3234.9795049163185,3399.9871468954607,105.10073222190044,null,3955.345057127618,3816.5055795695789,3538.8266244534998,3399.9871468954607,3231.3488957373806,null,null,null,116.33411793157089,112.25058844867819,104.08352948289273,100,95.0400326862393]
["STROŠKI SKUPAJ",null,null,null,null,null,null,"Jabolka namizna","Stroški skupaj","EUR/ha",18236.144980925379,19030.263667481704,104.35464122152437,null,22653.719736104817,21804.885053370592,20078.135536645725,19030.263667481704,17736.054333075663,null,null,null,119.04049324768293,114.58004699446214,105.50634445992775,100,93.19920439874123]
["Stranski pridelki",null,null,null,null,null,null,"Jabolka namizna","Stranski pridelki","EUR/ha",0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,"Jabolka namizna","Stroški glavnega pridelka","EUR/ha",18236.144980925379,19030.263667481704,104.35464122152437,null,22653.719736104817,21804.885053370592,20078.135536645725,19030.263667481704,17736.054333075663,null,null,null,119.04049324768293,114.58004699446214,105.50634445992775,100,93.19920439874123]
["reg+prem+dod1","reg+prem+dod2","reg+prem+dod3","reg+prem+dod4",null,null,null,"Jabolka namizna","Subvencije","EUR/ha",372.65162999999995,367.43199779999998,98.599326615047957,null,367.43199779999998,367.43199779999998,367.43199779999998,367.43199779999998,361.95314490277735,null,null,null,100,100,100,100,98.508879757335436]
[null,null,null,null,null,null,null,"Jabolka namizna","Stroški, zmanjšani za subvencije","EUR/ha",17863.493350925379,18662.831669681706,104.47470325682362,null,22286.287738304818,21437.453055570593,19710.703538845726,18662.831669681706,17374.101188172885,null,null,null,119.41536060955593,114.86709752837956,105.61475282910213,100,93.094668031527078]
[null,null,null,null,null,null,null,"Jabolka namizna","Stroški, zmanjšani za subvencije/kg","EUR/kg",0.44658733377313448,0.46657079174204263,104.4747032568236,null,0.37143812897174699,0.38977187373764716,0.43801563419657169,0.46657079174204263,0.49640289109065383,null,null,null,79.610240406370636,83.539707293366959,93.879780292535216,100,106.39390632174522]
["Pc",null,null,null,null,null,null,"Jabolka namizna","Prodajna cena","EUR/kg",0.42899999999999999,0.64600000000000013,150.58275058275061,null,0.64600000000000013,0.64600000000000013,0.64600000000000013,0.64600000000000013,0.64600000000000013,null,null,null,100,100,100,100,100]
[null,null,null,null,null,null,null,"Jabolka namizna","Vrednost proizvodnje skupaj","EUR/ha",17532.65163,26207.431997800002,149.47785737644296,null,39127.431997800006,35897.431997800006,29437.431997800006,26207.431997800002,22971.953144902782,null,null,null,149.29899274787616,136.97424456090715,112.32474818696905,100,87.654346090953041]
[null,null,null,null,null,null,null,"Jabolka namizna","  Od tega interna realizacija","EUR/ha",0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,"Jabolka namizna","OBRAČUN DOHODKA"]
["vred glav prid",null,null,null,null,null,null,"Jabolka namizna","Vrednost finalne proizvodnje skupaj","EUR/ha",17532.65163,26207.431997800002,149.47785737644296,null,39127.431997800006,35897.431997800006,29437.431997800006,26207.431997800002,22971.953144902782,null,null,null,149.29899274787616,136.97424456090715,112.32474818696905,100,87.654346090953041]
["SUM element",null,null,null,null,null,null,"Jabolka namizna","Stroški zmanjšani za interno realizacijo","EUR/ha",18236.144980925375,19030.263667481704,104.3546412215244,null,22653.71973610482,21804.885053370592,20078.135536645721,19030.263667481704,17736.054333075659,null,null,null,119.04049324768296,114.58004699446214,105.50634445992773,100,93.199204398741216]
["Kupljen material in storitve",null,null,null,null,null,null,"Jabolka namizna","  Stroški kupljenega blaga in storitev","EUR/ha",8136.7075266059719,8354.5773943868626,102.67761704680282,null,10549.343384138669,10056.770355450715,9043.0016730748139,8354.5773943868626,7517.5183850164922,null,null,null,126.27022153420219,120.37437539578595,108.24008499999627,100,89.980833621425788]
["Amortizacija",null,null,null,null,null,null,"Jabolka namizna","  Amortizacija","EUR/ha",3226.6645229568376,3437.071594448209,106.52088464711416,null,3783.0248654995276,3696.5365477366981,3523.5599122110384,3437.071594448209,3323.9163945781693,null,null,null,110.06534957287843,107.54901217965882,102.51633739321959,100,96.707802070436472]
[null,null,null,null,null,null,null,"Jabolka namizna","  Stroški domačega dela in kapitala","EUR/ha",6872.772931362565,7238.6146786466325,105.32305884302708,null,8321.3514864666249,8051.5781501831789,7511.5739513598692,7238.6146786466325,6894.6195534809976,null,null,null,114.95779034922226,111.2309261872265,103.77087723039666,100,95.247776813146373]
[null,null,null,null,null,null,null,"Jabolka namizna","Bruto dodana vrednost ","EUR/ha",9395.9441033940275,17852.85460341314,190.00596860686181,null,28578.088613661337,25840.661642349289,20394.430324725192,17852.85460341314,15454.43475988629,null,null,null,160.07573717761488,144.74246397217075,114.23624276213032,100,86.565622715213749]
[null,null,null,null,null,null,null,"Jabolka namizna","Neto dodana vrednost","EUR/ha",6169.2795804371899,14415.783008964931,233.67044435265078,null,24795.063748161811,22144.125094612591,16870.870412514152,14415.783008964931,12130.51836530812,null,null,null,171.99942405308252,153.61028312400052,117.03055187513883,100,84.147481671750725]
["delo direktno","delo  prenešeno",null,null,null,null,null,"Jabolka namizna","Neto dodana vrednost/uro","EUR/uro",12.634080645814173,29.517380201823769,233.63298865440788,null,43.744860479123986,40.467776892041783,33.211036342291862,29.517380201823769,26.14825131464951,null,null,null,148.20034901478539,137.09813206776877,112.51349582928052,100,88.585948806642079]
["LC",null,null,null,null,null,null,"Jabolka namizna",null,null,0,0,null,null,0,0,0,0]
[null,null,null,null,null,null,null,"Hruške namizne","KMETIJSKI INŠTITUT SLOVENIJE"]
[null,null,null,null,null,null,null,"Hruške namizne","Oddelek za ekonomiko kmetijstva",null,"hruske","hruske",null,null,"hruskeB","hruskeC","hruskeD","hruskeA","hruskeE"]
[null,null,null,null,null,"hruske",null,"Hruške namizne","Hruške namizne",null,2020,2021,"Indeks 2021/2020",null,null,null,"2021 ",null,null,null,null,null,null,null,"Indeks: M 4 = 100"]
[null,null,null,null,null,null,null,"Hruške namizne","Model",null,null,"",null,null,"M 1","M 2","M 3","M 4","M 5",null,null,null,"M 1","M 2","M 3","M 4","M 5",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ne"]
["Prid (neto za LC v analitični)",null,null,null,null,null,null,"Hruške namizne","Intenzivnost pridelave","Kg/ha",25000,25000,null,null,40000,35000,30000,25000,20000,null,null,null,160,140,120,100,80]
["semenski material",null,null,null,null,null,null,"Hruške namizne","Število dreves","Kos/ha",2200,2200,null,null,2200,2200,2200,2200,2200,null,null,null,100,100,100,100,100]
[null,null,null,null,null,null,null,"Hruške namizne"]
[null,null,null,null,null,null,null,"Hruške namizne"]
[null,null,null,null,null,null,null,"Hruške namizne","IZVLEČEK ANALITIČNE KALKULACIJE"]
[null,null,null,null,null,null,null,"Hruške namizne","Stroški blaga in storitev","EUR/ha",6999.1234066578954,7163.1904869417813,102.34410897981621,null,9623.9961321177198,9018.7461407159335,8120.9623753435644,7163.1904869417813,6012.8373030399944,null,null,null,134.35348605711229,125.90403894963784,113.3707443652066,100,83.940770722224457]
["SEME, SADIKE",null,null,null,null,null,null,"Hruške namizne","  Od tega: seme","EUR/ha",0,0,null,null,0,0,0,0,0]
["ORGANSKA GNOJILA","MINERALNA GNOJILA",null,null,null,null,null,"Hruške namizne","                 gnojila","EUR/ha",98.212491339159513,100.16696442434417,101.99004531759127,null,143.35037084619984,128.95590203891462,114.56143323162939,100.16696442434417,85.772495617058951,null,null,null,143.11142567814559,128.74095045209705,114.37047522604853,100,85.629524773951474]
["SREDSTVA ZA VARSTVO RASTLIN",null,null,null,null,null,null,"Hruške namizne","                 sredstva za varstvo","EUR/ha",1195.3470049361704,1228.79808,102.79844053029738,null,1330.0177799999999,1330.0177799999999,1330.0177799999999,1228.79808,936.90383000000008,null,null,null,108.23729314420802,108.23729314420802,108.23729314420802,100,76.245548007366679]
[" druge stor"," strojne stor"," delo",null,null,null,null,"Hruške namizne","                 najete storitve","EUR/ha",1396.4549808429117,1520.662835249042,108.89451189691468,null,2271.1835249042142,2021.0099616858236,1770.8363984674329,1520.662835249042,1270.4892720306511,null,null,null,149.35483870967741,132.90322580645162,116.45161290322581,100,83.548387096774192]
["zav prid","zav zgradb",null,null,null,null,null,"Hruške namizne","                 zavarovanje","EUR/ha",1745.2208026999999,1571.4083026999999,90.040658481087448,null,2263.9632843199997,2199.9716237799998,1885.6899632400002,1571.4083026999999,1257.1266421600001,null,null,null,144.07224910483475,140,120.00000000000001,100,80]
[" domače strojne storitve",null,null,null,null,null,null,"Hruške namizne","                 domače strojne storitve","EUR/ha",945.5946903040425,1063.2123475146411,112.43848536974974,null,1149.7341110313864,1134.4490543774209,1078.4974041686069,1063.2123475146411,1047.9272908606754,null,null,null,108.13776887740234,106.70013916122234,101.43762971618003,100,98.562370283819973]
["AMORTIZACIJA_a",null,null,null,null,null,null,"Hruške namizne","Amortizacija","EUR/ha",2176.3206372549021,2303.2166480935116,105.83075897302842,null,2481.5031480935118,2422.0743147601784,2362.645481426845,2303.2166480935116,2243.7878147601787,null,null,null,107.7407611718844,105.16050744792294,102.58025372396146,100,97.419746276038552]
[" domače delo (neto)","OBVEZNOSTI","Stroški kapitala_a",null,null,null,null,"Hruške namizne","Stroški domačega dela in kapitala","EUR/ha",5091.9862118106548,5365.7712257478388,105.37678231143184,null,6191.2210104826454,5928.9052332673036,5633.1094464331973,5365.7712257478388,5096.0522831168728,null,null,null,115.38361868232208,110.49493136824854,104.98228883487479,100,94.973342483617074]
[" domače delo (neto)",null,null,null,null,null,null,"Hruške namizne","  Od tega: domače delo neto","EUR/ha",2481.5557056913995,2608.13321717601,105.10073222190046,null,3039.5510366501489,2900.7115590921089,2746.9726947340496,2608.13321717601,2469.2937396179709,null,null,null,116.54124937457229,111.21792169162632,105.32332768294597,100,94.676672317054056]
["STROŠKI SKUPAJ",null,null,null,null,null,null,"Hruške namizne","Stroški skupaj","EUR/ha",14267.430255723451,14832.178360783131,103.95830289643875,null,18296.720290693876,17369.725688743416,16116.717303203608,14832.178360783131,13352.677400917046,null,null,null,123.35828120211345,117.10839275415982,108.66048742925616,100,90.0250595436612]
["Stranski pridelki",null,null,null,null,null,null,"Hruške namizne","Stranski pridelki","EUR/ha",0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,"Hruške namizne","Stroški glavnega pridelka","EUR/ha",14267.430255723451,14832.178360783131,103.95830289643875,null,18296.720290693876,17369.725688743416,16116.717303203608,14832.178360783131,13352.677400917046,null,null,null,123.35828120211345,117.10839275415982,108.66048742925616,100,90.0250595436612]
["reg+prem+dod1","reg+prem+dod2","reg+prem+dod3","reg+prem+dod4",null,null,null,"Hruške namizne","Subvencije","EUR/ha",350.88488116755855,345.67422888095666,98.514996636713562,null,353.09021365402538,351.75171134697996,347.01273118800208,345.67422888095666,344.33572657391124,null,null,null,102.14536813955624,101.75815318535541,100.38721495420081,100,99.612785045799185]
[null,null,null,null,null,null,null,"Hruške namizne","Stroški, zmanjšani za subvencije","EUR/ha",13916.545374555893,14486.504131902175,104.09554772399447,null,17943.630077039852,17017.973977396436,15769.704572015606,14486.504131902175,13008.341674343135,null,null,null,123.86445973203703,117.47467727510228,108.85790269639703,100,89.796279046344722]
[null,null,null,null,null,null,null,"Hruške namizne","Stroški, zmanjšani za subvencije/kg","EUR/kg",0.55666181498223577,0.57946016527608701,104.09554772399447,null,0.44859075192599629,0.48622782792561242,0.52565681906718686,0.57946016527608701,0.65041708371715679,null,null,null,77.41528733252315,83.910483767930188,90.714918913664206,100,112.24534880793091]
["Pc",null,null,null,null,null,null,"Hruške namizne","Prodajna cena","EUR/kg",0.86329999999999996,1.0860000000000001,125.79636279393027,null,1.0860000000000001,1.0860000000000001,1.0860000000000001,1.0860000000000001,1.0860000000000001,null,null,null,100,100,100,100,100]
[null,null,null,null,null,null,null,"Hruške namizne","Vrednost proizvodnje skupaj","EUR/ha",21933.38488116756,27495.674228880962,125.35992222745926,null,43793.090213654024,38361.75171134698,32927.012731188006,27495.674228880962,22064.335726573911,null,null,null,159.27265448779048,139.51922543165892,119.75342905613154,100,80.246570943868434]
[null,null,null,null,null,null,null,"Hruške namizne","  Od tega interna realizacija","EUR/ha",0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,"Hruške namizne","OBRAČUN DOHODKA"]
["vred glav prid",null,null,null,null,null,null,"Hruške namizne","Vrednost finalne proizvodnje skupaj","EUR/ha",21933.38488116756,27495.674228880962,125.35992222745926,null,43793.090213654024,38361.75171134698,32927.012731188006,27495.674228880962,22064.335726573911,null,null,null,159.27265448779048,139.51922543165892,119.75342905613154,100,80.246570943868434]
["SUM element",null,null,null,null,null,null,"Hruške namizne","Stroški zmanjšani za interno realizacijo","EUR/ha",14267.430255723451,14832.178360783126,103.95830289643871,null,18296.720290693876,17369.725688743416,16116.717303203608,14832.178360783126,13352.677400917044,null,null,null,123.35828120211349,117.10839275415988,108.66048742925621,100,90.025059543661229]
["Kupljen material in storitve",null,null,null,null,null,null,"Hruške namizne","  Stroški kupljenega blaga in storitev","EUR/ha",6305.6016906849891,6404.8561298617869,101.57406769481527,null,8696.9499047668505,8141.8043760788996,7312.5235555497375,6404.8561298617869,5304.6074086738354,null,null,null,135.78681126369852,127.11923907422093,114.17155057482201,100,82.82164815446535]
["Amortizacija",null,null,null,null,null,null,"Hruške namizne","  Amortizacija","EUR/ha",2653.7848068519734,2833.0472215658738,106.75497177657553,null,3152.0456159079681,3050.1572981451382,2934.9355393287037,2833.0472215658738,2731.1589038030438,null,null,null,111.25990389125171,107.66348244838871,103.596421442863,100,96.403578557136981]
[null,null,null,null,null,null,null,"Hruške namizne","  Stroški domačega dela in kapitala","EUR/ha",5308.043758186489,5594.2750093554641,105.39240564336959,null,6447.7247700190583,6177.7640145193773,5869.2582083251655,5594.2750093554641,5316.9110884401653,null,null,null,115.25577057324401,110.43010942772975,104.91543941815229,100,95.042004183715406]
[null,null,null,null,null,null,null,"Hruške namizne","Bruto dodana vrednost ","EUR/ha",15627.783190482571,21090.818099019176,134.95719669225787,null,35096.140308887174,30219.94733526808,25614.489175638268,21090.818099019176,16759.728317900073,null,null,null,166.40483144899588,143.28485122477755,121.44853298426325,100,79.464571925161508]
[null,null,null,null,null,null,null,"Hruške namizne","Neto dodana vrednost","EUR/ha",12973.998383630598,18257.770877453302,140.72586058349816,null,31944.094692979204,27169.790037122941,22679.553636309563,18257.770877453302,14028.56941409703,null,null,null,174.9616363760336,148.81219738974366,124.21863429295612,100,76.836156550858277]
["delo direktno","delo  prenešeno",null,null,null,null,null,"Hruške namizne","Neto dodana vrednost/uro","EUR/uro",34.615135655696264,48.70464773161131,140.70332763117881,null,73.24619987901805,65.23163571596011,57.493134025140527,48.70464773161131,39.488163721085684,null,null,null,150.38852202082197,133.93308185991069,118.04445099769222,100,81.076787452989322]
["LC",null,null,null,null,null,null,"Hruške namizne",null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,"Breskve namizne","KMETIJSKI INŠTITUT SLOVENIJE"]
[null,null,null,null,null,null,null,"Breskve namizne","Oddelek za ekonomiko kmetijstva",null,"breskve","breskve",null,null,"breskveB","breskveC","breskveA","breskveD","breskveE"]
[null,null,null,null,null,"breskve",null,"Breskve namizne","Breskve namizne",null,2020,2021,"Indeks 2021/2020",null,null,null,"2021 ",null,null,null,null,null,null,null,"Indeks: M 3 = 100"]
[null,null,null,null,null,null,null,"Breskve namizne","Model",null,null,"",null,null,"M 1","M 2","M 3","M 4","M 5",null,null,null,"M 1","M 2","M 3","M 4","M 5",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ne"]
["Prid (neto za LC v analitični)",null,null,null,null,null,null,"Breskve namizne","Intenzivnost pridelave","Kg/ha",20000,20000,null,null,30000,25000,20000,15000,30000,null,null,null,150,125,100,75,150]
["semenski material",null,null,null,null,null,null,"Breskve namizne","Število dreves","Kos/ha",1250,1250,null,null,1250,1250,1250,1250,1250,null,null,null,100,100,100,100,100]
[null,null,null,null,null,null,null,"Breskve namizne"]
[null,null,null,null,null,null,null,"Breskve namizne"]
[null,null,null,null,null,null,null,"Breskve namizne","IZVLEČEK ANALITIČNE KALKULACIJE"]
[null,null,null,null,null,null,null,"Breskve namizne","Stroški blaga in storitev","EUR/ha",8087.0594664740947,8563.1237127970235,105.88674101255855,null,11260.884460820991,9933.578265913522,8563.1237127970235,7123.9092551116892,6715.429348510771,null,null,null,131.50440001225655,116.00414286983201,100,83.192880239082342,78.422659460997906]
["SEME, SADIKE",null,null,null,null,null,null,"Breskve namizne","  Od tega: seme","EUR/ha",0,0,null,null,0,0,0,0,0]
["ORGANSKA GNOJILA","MINERALNA GNOJILA",null,null,null,null,null,"Breskve namizne","                 gnojila","EUR/ha",122.51671274986285,125.17467401971268,102.16946832002951,null,188.96501568660909,157.06984485316087,125.17467401971268,93.279503186264506,188.96501568660909,null,null,null,150.96106074688129,125.48053037344063,100,74.519469626559371,150.96106074688129]
["SREDSTVA ZA VARSTVO RASTLIN",null,null,null,null,null,null,"Breskve namizne","                 sredstva za varstvo","EUR/ha",1020.7460280000001,1020.483242,99.974255496196747,null,1061.683082,1020.483242,1020.483242,870.02809100000002,694.21502600000008,null,null,null,104.03728726786872,100,100,85.256479988330852,68.02806723601249]
[" druge stor"," strojne stor"," delo",null,null,null,null,"Breskve namizne","                 najete storitve","EUR/ha",2683.2138643285198,2895.1891050201402,107.90005014172314,null,4090.5885745161613,3492.8888397681503,2895.1891050201402,2297.4893702721292,2358.617752234994,null,null,null,141.28916717126515,120.64458358563257,100,79.355416414367411,81.466794281079842]
["zav prid","zav zgradb",null,null,null,null,null,"Breskve namizne","                 zavarovanje","EUR/ha",873.25173869999992,786.97173869999995,90.119687579615473,null,1175.2317387000001,981.10173869999994,786.97173869999995,592.84173869999995,1175.2317387000001,null,null,null,149.33595209420957,124.66797604710477,100,75.332023952895227,149.33595209420957]
[" domače strojne storitve",null,null,null,null,null,null,"Breskve namizne","                 domače strojne storitve","EUR/ha",1784.8301691325739,2019.1485357635556,113.12832843613687,null,2297.0651153975614,2199.5353259959406,2019.1485357635556,1920.0949326408672,1637.4449913949545,null,null,null,113.76404829617499,108.93380487058475,100,95.094288440487091,81.095816498499602]
["AMORTIZACIJA_a",null,null,null,null,null,null,"Breskve namizne","Amortizacija","EUR/ha",3233.4552777777776,3385.79748676504,104.71143702015142,null,3385.79748676504,3385.79748676504,3385.79748676504,3385.79748676504,3385.79748676504,null,null,null,100,100,100,100,100]
[" domače delo (neto)","OBVEZNOSTI","Stroški kapitala_a",null,null,null,null,"Breskve namizne","Stroški domačega dela in kapitala","EUR/ha",5295.4447607052307,5575.2804773930566,105.28446106669533,null,6548.7273925131731,6092.0227965743552,5575.2804773930566,5116.3235383849478,4031.1673481053558,null,null,null,117.46005280034433,109.26845422892377,100,91.76800268849054,72.304296877101464]
[" domače delo (neto)",null,null,null,null,null,null,"Breskve namizne","  Od tega: domače delo neto","EUR/ha",2613.0805504631039,2746.3667920847893,105.10073222190046,null,3273.2894485913298,3025.0195301265858,2746.3667920847893,2497.5128276430337,1901.6306213222263,null,null,null,119.18617200095656,110.14623169945443,100,90.93879356686918,69.241684206306729]
["STROŠKI SKUPAJ",null,null,null,null,null,null,"Breskve namizne","Stroški skupaj","EUR/ha",16615.959504957103,17524.201676955119,105.46608320589044,null,21195.409340099206,19411.398549252917,17524.201676955119,15626.030280261677,14132.394183381168,null,null,null,120.94935752749205,110.76908898383384,100,89.168286055566242,80.645009934836082]
["Stranski pridelki",null,null,null,null,null,null,"Breskve namizne","Stranski pridelki","EUR/ha",0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,"Breskve namizne","Stroški glavnega pridelka","EUR/ha",16615.959504957103,17524.201676955119,105.46608320589044,null,21195.409340099206,19411.398549252917,17524.201676955119,15626.030280261677,14132.394183381168,null,null,null,120.94935752749205,110.76908898383384,100,89.168286055566242,80.645009934836082]
["reg+prem+dod1","reg+prem+dod2","reg+prem+dod3","reg+prem+dod4",null,null,null,"Breskve namizne","Subvencije","EUR/ha",372.65162999999995,367.43199779999998,98.599326615047957,null,367.43199779999998,367.43199779999998,367.43199779999998,367.43199779999998,367.43199779999998,null,null,null,100,100,100,100,100]
[null,null,null,null,null,null,null,"Breskve namizne","Stroški, zmanjšani za subvencije","EUR/ha",16243.307874957103,17156.769679155121,105.62361934668698,null,20827.977342299208,19043.966551452919,17156.769679155121,15258.598282461677,13764.962185581167,null,null,null,121.39801216545139,110.99972143701781,100,88.936312416668642,80.230500513771659]
[null,null,null,null,null,null,null,"Breskve namizne","Stroški, zmanjšani za subvencije/kg","EUR/kg",0.81216539374785512,0.85783848395775608,105.62361934668698,null,0.69426591140997362,0.76175866205811671,0.85783848395775608,1.0172398854974452,0.45883207285270561,null,null,null,80.932008110300927,88.799777149614243,100,118.58174988889152,53.487000342514435]
["Pc",null,null,null,null,null,null,"Breskve namizne","Prodajna cena","EUR/kg",1.1599999999999999,1.87,161.20689655172416,null,1.87,1.87,1.87,1.87,1.87,null,null,null,100,100,100,100,100]
[null,null,null,null,null,null,null,"Breskve namizne","Vrednost proizvodnje skupaj","EUR/ha",23572.65163,37767.431997799998,160.21715584060493,null,56467.431997799998,47117.431997799998,37767.431997799998,28417.431997799998,56467.431997799998,null,null,null,149.51355972809932,124.75677986404968,100,75.243220135950338,149.51355972809932]
[null,null,null,null,null,null,null,"Breskve namizne","  Od tega interna realizacija","EUR/ha",0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,"Breskve namizne","OBRAČUN DOHODKA"]
["vred glav prid",null,null,null,null,null,null,"Breskve namizne","Vrednost finalne proizvodnje skupaj","EUR/ha",23572.65163,37767.431997799998,160.21715584060493,null,56467.431997799998,47117.431997799998,37767.431997799998,28417.431997799998,56467.431997799998,null,null,null,149.51355972809932,124.75677986404968,100,75.243220135950338,149.51355972809932]
["SUM element",null,null,null,null,null,null,"Breskve namizne","Stroški zmanjšani za interno realizacijo","EUR/ha",16615.959504957107,17524.201676955119,105.46608320589041,null,21195.409340099199,19411.398549252917,17524.201676955119,15626.030280261675,14132.39418338117,null,null,null,120.94935752749201,110.76908898383384,100,89.168286055566227,80.645009934836096]
["Kupljen material in storitve",null,null,null,null,null,null,"Breskve namizne","  Stroški kupljenega blaga in storitev","EUR/ha",7042.759379651895,7379.0466044016912,104.77493559870021,null,9808.6154668154722,8596.6871852878485,7379.0466044016912,6055.8491546879532,5593.0041630714786,null,null,null,132.92524078875601,116.50132660986068,100,82.068178713975939,75.795756049774553]
["Amortizacija",null,null,null,null,null,null,"Breskve namizne","  Amortizacija","EUR/ha",3965.8182802612355,4239.6158823664609,106.90393716393858,null,4454.2759481948469,4360.5003478816216,4239.6158823664609,4145.3982989585083,4256.8004472124976,null,null,null,105.06319609569363,102.85130702566588,100,97.777685855932717,100.40533306136321]
[null,null,null,null,null,null,null,"Breskve namizne","  Stroški domačega dela in kapitala","EUR/ha",5607.3818450439758,5905.539190186968,105.31722920575697,null,6932.5179250888796,6454.2110160834472,5905.539190186968,5424.7828266152146,4282.5895730971934,null,null,null,117.3900926203048,109.29079984446108,100,91.859229985796901,72.518180561961657]
[null,null,null,null,null,null,null,"Breskve namizne","Bruto dodana vrednost ","EUR/ha",16529.892250348104,30388.385393398308,183.83898051578865,null,46658.816530984528,38520.744812512152,30388.385393398308,22361.582843112046,50874.427834728522,null,null,null,153.54161113515715,126.76140674746263,100,73.585952506611179,167.41405367914243]
[null,null,null,null,null,null,null,"Breskve namizne","Neto dodana vrednost","EUR/ha",12564.073970086869,26148.769511031845,208.12333303105385,null,42204.540582789683,34160.24446463053,26148.769511031845,18216.184544153537,46617.627387516026,null,null,null,161.4016314036655,130.63805717595523,100,69.66363956999335,178.2784745104301]
["delo direktno","delo  prenešeno",null,null,null,null,null,"Breskve namizne","Neto dodana vrednost/uro","EUR/uro",31.290279171381197,65.103919127650542,208.06436008789615,null,88.303399228979174,77.237240048608982,65.103919127650542,49.78744511616248,166.57452955095533,null,null,null,135.63453692525169,118.63685179561678,100,76.473806467078049,255.85945021888676]
["LC",null,null,null,null,null,null,"Breskve namizne",null,null,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,"Grozdje-vertikala podravska","KMETIJSKI INŠTITUT SLOVENIJE"]
[null,null,null,null,null,null,null,"Grozdje-vertikala podravska","Oddelek za ekonomiko kmetijstva",null,"grozpod","grozpod",null,null,"grozpodB","grozpodC","grozpodA","grozpodD","grozpodE","grozpodF"]
[null,null,null,null,null,"grozpod",null,"Grozdje-vertikala podravska","Grozdje-vertikala podravska",null,2020,2021,"Indeks 2021/2020",null,null,null,"2021 ",null,null,null,null,null,null,null,"Indeks: M 3 = 100"]
[null,null,null,null,null,null,null,"Grozdje-vertikala podravska","Model",null,null,"",null,null,"M1","M2","M3","M4","M5","M6",null,null,"M1","M2","M3","M4","M5","M6"]
["Prid (neto za LC v analitični)",null,null,null,null,null,null,"Grozdje-vertikala podravska","Intenzivnost pridelave","Kg/ha",8000,8000,null,null,12000,10000,8000,7000,10125,9000,null,null,150,125,100,87.5,126.5625,112.5]
[null,null,null,null,null,null,null,"Grozdje-vertikala podravska","Pridelek na trs","Kg/trs",2,2,null,null,3,2.5,2,1.75,2.25,2,null,null,150,125,100,87.5,112.5,100]
["semenski material",null,null,null,null,null,null,"Grozdje-vertikala podravska","Število trsov","Število/ha",4000,4000,null,null,4000,4000,4000,4000,4500,4500,null,null,100,100,100,100,112.5,112.5]
[null,null,null,null,null,null,null,"Grozdje-vertikala podravska"]
[null,null,null,null,null,null,null,"Grozdje-vertikala podravska","IZVLEČEK ANALITIČNE KALKULACIJE"]
[null,null,null,null,null,null,null,"Grozdje-vertikala podravska","Stroški blaga in storitev","EUR/ha",3982.5973761154273,4229.869462388795,106.20881457303007,null,4713.6116444174259,4502.77153730178,4229.869462388795,4072.5400077086683,4732.1491691814399,4602.5264722366319,null,null,111.43633831563777,106.45178479713331,100,96.280512765723131,111.87459119622535,108.81013026906463]
["SEME, SADIKE",null,null,null,null,null,null,"Grozdje-vertikala podravska","  Od tega: seme","EUR/ha",0,0,null,null,0,0,0,0,0,0]
["ORGANSKA GNOJILA","MINERALNA GNOJILA",null,null,null,null,null,"Grozdje-vertikala podravska","                 gnojila","EUR/ha",133.99971469233103,136.90225042535883,102.16607605448426,null,180.71731605758802,168.54577578311992,136.90225042535883,119.75279746251131,169.93341154732798,154.05170338820633,null,null,132.00463505610364,123.11395558469189,100,87.473213252840083,124.12755160659556,112.5267867471599]
["SREDSTVA ZA VARSTVO RASTLIN",null,null,null,null,null,null,"Grozdje-vertikala podravska","                 sredstva za varstvo","EUR/ha",986.5518744000002,1010.2515743999999,102.40227611086476,null,1010.2515743999999,1010.2515743999999,1010.2515743999999,1010.2515743999999,1010.2515743999999,1010.2515743999999,null,null,100,100,100,100,100,100]
[" druge stor"," strojne stor"," delo",null,null,null,null,"Grozdje-vertikala podravska","                 najete storitve","EUR/ha",964.60696450047476,1050.4040457164369,108.89451189691466,null,1339.2847180311187,1194.8443818737778,1050.4040457164369,978.1838776377665,1262.9522405194957,1181.7045514309916,null,null,127.50186211608204,113.75093105804102,100,93.124534470979498,120.23489872014805,112.5]
["zav prid","zav zgradb",null,null,null,null,null,"Grozdje-vertikala podravska","                 zavarovanje","EUR/ha",358.97478631147544,323.1177063114755,90.011253890994041,null,363.24348631147541,363.24348631147546,323.1177063114755,282.77849131147548,363.24348631147541,363.24348631147546,null,null,112.41831667414719,112.41831667414721,100,87.515628449926467,112.41831667414719,112.41831667414721]
[" domače strojne storitve",null,null,null,null,null,null,"Grozdje-vertikala podravska","                 domače strojne storitve","EUR/ha",1216.3005842397442,1365.0162741189858,112.22688633107887,null,1452.2346809572653,1409.6382469439745,1365.0162741189858,1343.4398362974719,1556.4733811586584,1530.7463704421016,null,null,106.38955069561879,103.26897002409652,100,98.419327429964895,114.02599446393,112.1412542447585]
["AMORTIZACIJA_a",null,null,null,null,null,null,"Grozdje-vertikala podravska","Amortizacija","EUR/ha",1114.0341530054645,1188.7008196721313,106.70236782824203,null,1188.7008196721313,1188.7008196721313,1188.7008196721313,1188.7008196721313,1247.1208196721311,1247.1208196721311,null,null,100,100,100,100,104.91460921311666,104.91460921311666]
[" domače delo (neto)","OBVEZNOSTI","Stroški kapitala_a",null,null,null,null,"Grozdje-vertikala podravska","Stroški domačega dela in kapitala","EUR/ha",3735.7016753788121,3943.8704594733354,105.5724145604698,null,4171.6794078404018,4058.9129889065175,3943.8704594733354,3886.6016204577154,4456.6924925657959,4391.8461484340351,null,null,105.77627867618877,102.916995642107,100,98.547902635137063,113.00301412944842,111.35878304229401]
[" domače delo (neto)",null,null,null,null,null,null,"Grozdje-vertikala podravska","  Od tega: domače delo neto","EUR/ha",1742.4947168023007,1831.3747062871487,105.10073222190046,null,1954.3934053551006,1893.276966005405,1831.3747062871487,1800.7045969805386,2093.574624439269,2058.5149756403453,null,null,106.71728721848271,103.38009799445982,100,98.325295790024896,114.31710928691885,112.40271958400534]
["STROŠKI SKUPAJ",null,null,null,null,null,null,"Grozdje-vertikala podravska","Stroški skupaj","EUR/ha",8832.3332044997042,9362.4407415342612,106.00189694796036,null,10073.991871929959,9750.3853458804278,9362.4407415342612,9147.842447838515,10435.962481419367,10241.493440342798,null,null,107.60006017703341,104.14362680689815,100,97.707880886831873,111.46625938173023,109.38914032223271]
["Stranski pridelki",null,null,null,null,null,null,"Grozdje-vertikala podravska","Stranski pridelki","EUR/ha",0,0,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"Slika 1: Cenovne meje doseganja paritetnega dohodka - GROZDJE VERTIKALA,"]
[null,null,null,null,null,null,null,"Grozdje-vertikala podravska","Stroški glavnega pridelka","EUR/ha",8832.3332044997042,9362.4407415342612,106.00189694796036,null,10073.991871929959,9750.3853458804278,9362.4407415342612,9147.842447838515,10435.962481419367,10241.493440342798,null,null,107.60006017703341,104.14362680689815,100,97.707880886831873,111.46625938173023,109.38914032223271,null,null,"2021, upoštevani stroški zmanjšani za subvencije"]
["reg+prem+dod1","reg+prem+dod2","reg+prem+dod3","reg+prem+dod4",null,null,null,"Grozdje-vertikala podravska","Subvencije","EUR/ha",255.67206932539818,252.64437226559861,98.815788886213383,null,260.17956299999997,256.55102244118967,252.64437226559861,250.75518432502949,260.17956299999997,260.17956299999997,null,null,102.98252862980056,101.54630405599698,100,99.252234307209079,102.98252862980056,102.98252862980056]
[null,null,null,null,null,null,null,"Grozdje-vertikala podravska","Stroški, zmanjšani za subvencije","EUR/ha",8576.6611351743068,9109.7963692686626,106.21611633818526,null,9813.8123089299588,9493.8343234392378,9109.7963692686626,8897.0872635134856,10175.782918419367,9981.3138773427982,null,null,107.72811939064029,104.21565904004291,100,97.66505092833097,111.70154091200924,109.56681656479333]
[null,null,null,null,null,null,null,"Grozdje-vertikala podravska","Stroški, zmanjšani za subvencije/kg","EUR/kg",1.0720826418967884,1.1387245461585829,106.21611633818526,null,0.81781769241082991,0.94938343234392375,1.1387245461585829,1.2710124662162123,1.0050155968809251,1.109034875260311,null,null,71.818746260426863,83.372527232034315,100,111.6172010609497,88.258007634180132,97.392725835371849]
["Pc",null,null,null,null,null,null,"Grozdje-vertikala podravska","Prodajna cena","EUR/kg",0.45734876033057853,0.54,118.07181889149103,null,0.54,0.54,0.54,0.54,0.54,0.54,null,null,100,100,100,100,100,100]
[null,null,null,null,null,null,null,"Grozdje-vertikala podravska","Vrednost proizvodnje skupaj","EUR/ha",3914.4621519700268,4572.6443722655986,116.81411633943961,null,6740.1795629999997,5656.5510224411901,4572.6443722655986,4030.7551843250299,5727.6795629999997,5120.1795629999997,null,null,147.4022253705345,123.70415370042325,100,88.149325776846283,125.25967682376573,111.97414769570446]
[null,null,null,null,null,null,null,"Grozdje-vertikala podravska","  Od tega interna realizacija","EUR/ha",0,0,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"Grozdje-vertikala podravska","OBRAČUN DOHODKA"]
["vred glav prid",null,null,null,null,null,null,"Grozdje-vertikala podravska","Vrednost finalne proizvodnje skupaj","EUR/ha",3914.4621519700268,4572.6443722655986,116.81411633943961,null,6740.1795629999997,5656.5510224411901,4572.6443722655986,4030.7551843250299,5727.6795629999997,5120.1795629999997,null,null,147.4022253705345,123.70415370042325,100,88.149325776846283,125.25967682376573,111.97414769570446]
["SUM element",null,null,null,null,null,null,"Grozdje-vertikala podravska","Stroški zmanjšani za interno realizacijo","EUR/ha",8832.333204499706,9362.440741534263,106.00189694796036,null,10073.991871929959,9750.385345880426,9362.440741534263,9147.8424478385132,10435.962481419368,10241.4934403428,null,null,107.60006017703338,104.1436268068981,100,97.70788088683183,111.46625938173023,109.38914032223271]
["Kupljen material in storitve",null,null,null,null,null,null,"Grozdje-vertikala podravska","  Stroški kupljenega blaga in storitev","EUR/ha",3306.6874855762139,3514.5735077633003,106.28683608880145,null,3942.7537250077139,3759.2594889380684,3514.5735077633003,3371.0451557033484,3913.5698407765235,3800.0800960422002,null,null,112.18299222647103,106.96203908196213,100,95.916194333596565,111.35262449716544,108.12350595735862]
["Amortizacija",null,null,null,null,null,null,"Grozdje-vertikala podravska","  Amortizacija","EUR/ha",1581.8351383743318,1683.4266697278663,106.42238428575692,null,1723.8945022906883,1703.9664406269048,1683.4266697278663,1673.3685209297735,1813.7414124515408,1802.0077918999086,null,null,102.40389636748264,101.22011675758699,100,99.402519338741442,107.74104064448144,107.04403252630014]
[null,null,null,null,null,null,null,"Grozdje-vertikala podravska","  Stroški domačega dela in kapitala","EUR/ha",3943.8105805491596,4164.4405640430969,105.5943351991113,null,4407.3436446315563,4287.1594163154523,4164.4405640430969,4103.4287712053911,4708.6512281913047,4639.4055524006908,null,null,105.83279018761247,102.94682683988681,100,98.534934239078879,113.06803772989508,111.40525314392933]
[null,null,null,null,null,null,null,"Grozdje-vertikala podravska","Bruto dodana vrednost ","EUR/ha",607.77466639381282,1058.0708645022983,174.08933326890465,null,2797.4258379922858,1897.2915335031216,1058.0708645022983,659.71002862168143,1814.1097222234762,1320.0994669577995,null,null,264.38927030734902,179.31611172334672,100,62.350268848202319,171.45446331487523,124.76474981463134]
[null,null,null,null,null,null,null,"Grozdje-vertikala podravska","Neto dodana vrednost","EUR/ha",-974.06047198051897,-625.35580522556802,null,null,1073.5313357015975,193.32509287621679,-625.35580522556802,-1013.658492308092,0.36830977193540093,-481.90832494210918]
["delo direktno","delo  prenešeno",null,null,null,null,null,"Grozdje-vertikala podravska","Neto dodana vrednost/uro","EUR/uro",-3.6377534186793197,-2.3346492927240186,null,null,3.7552761176080542,0.69810227240567346,-2.3346492927240186,-3.8488155917032869,1.2028661894775176E-3,-1.6007478725251516,null,null,null,null,null,null,null,null,null,null,"Slika 2: Kazalniki modelne ocene dohodka - GROZDJE VERTIKALA,"]
["LC",null,null,null,null,null,null,"Grozdje-vertikala podravska",null,null,0,0,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"2021"]
[null,null,null,null,null,null,null,"Grozdje-terase primorska","KMETIJSKI INŠTITUT SLOVENIJE"]
[null,null,null,null,null,null,null,"Grozdje-terase primorska","Oddelek za ekonomiko kmetijstva",null,"grozpri","grozpri",null,null,"grozpriB","grozpriC","grozpriA","grozpriD","grozpriE","grozpriF",null,null,null,null,null,"Indeks"]
[null,null,null,null,null,"grozpri",null,"Grozdje-terase primorska","Grozdje-terase primorska",null,2020,2021,"Indeks 2021/2020",null,null,null,"2021 ",null,null,null,null,null,null,null,"Indeks: M 3 = 100"]
[null,null,null,null,null,null,null,"Grozdje-terase primorska","Model",null,null,"",null,null,"M 1","M 2","M 3","M 4","M 5","M 6",null,null,"M 1","M 2","M 3","M 4","M 5","M 6"]
["Prid (neto za LC v analitični)",null,null,null,null,null,null,"Grozdje-terase primorska","Intenzivnost pridelave","Kg/ha",9000,9000,null,null,12000,10000,9000,8000,9000,9000,{"$error":"#N/A"},null,133.33333333333331,111.11111111111111,100,88.888888888888886,100,100]
[null,null,null,null,null,null,null,"Grozdje-terase primorska","Pridelek na trs","Kg/trs",2.25,2.25,null,null,3,2.5,2.25,2,2,2.5714285714285716,{"$error":"#N/A"},null,133.33333333333331,111.11111111111111,100,88.888888888888886,88.888888888888886,114.28571428571431]
["semenski material",null,null,null,null,null,null,"Grozdje-terase primorska","Število trsov","Število/ha",4000,4000,null,null,4000,4000,4000,4000,4500,3500,3500,null,100,100,100,100,112.5,87.5]
[null,null,null,null,null,null,null,"Grozdje-terase primorska"]
[null,null,null,null,null,null,null,"Grozdje-terase primorska","IZVLEČEK ANALITIČNE KALKULACIJE"]
[null,null,null,null,null,null,null,"Grozdje-terase primorska","Stroški blaga in storitev","EUR/ha",3587.6840940187158,3798.3613972988551,105.8722367343149,null,4108.4884531806592,3908.6477503761389,3798.3613972988551,3684.1080757742911,3856.3255133558141,3740.3972812418929,{"$error":"#N/A"},null,108.16475904852936,102.90352448178608,100,96.992036576461274,101.52602951625876,98.473970483741155]
["SEME, SADIKE",null,null,null,null,null,null,"Grozdje-terase primorska","  Od tega: seme","EUR/ha",0,0,null,null,0,0,0,0,0,0,{"$error":"#N/A"}]
["ORGANSKA GNOJILA","MINERALNA GNOJILA",null,null,null,null,null,"Grozdje-terase primorska","                 gnojila","EUR/ha",150.92018840645397,154.05170338820633,102.07494770237011,null,180.71731605758802,168.54577578311992,154.05170338820633,136.90225042535883,154.05170338820633,154.05170338820633,{"$error":"#N/A"},null,117.30952146772763,109.40857652082489,100,88.867729089868405,100,100]
["SREDSTVA ZA VARSTVO RASTLIN",null,null,null,null,null,null,"Grozdje-terase primorska","                 sredstva za varstvo","EUR/ha",850.79497440000011,871.90897439999992,102.48167897499512,null,871.90897439999992,871.90897439999992,871.90897439999992,871.90897439999992,871.90897439999992,871.90897439999992,{"$error":"#N/A"},null,100,100,100,100,100,100]
[" druge stor"," strojne stor"," delo",null,null,null,null,"Grozdje-terase primorska","                 najete storitve","EUR/ha",931.27961440086426,1014.1123904972903,108.89451189691468,null,1214.8892094141111,1081.0379968028972,1014.1123904972903,947.18678419168327,1065.5851322156436,962.63964877893682,{"$error":"#N/A"},null,119.79828082155331,106.59942694051776,100,93.400573059482213,105.07564469191747,94.924355308082482]
["zav prid","zav zgradb",null,null,null,null,null,"Grozdje-terase primorska","                 zavarovanje","EUR/ha",369.64398631147543,332.7199863114754,90.010929064895834,null,332.7199863114754,332.7199863114754,332.7199863114754,329.95720231147538,332.7199863114754,332.7199863114754,{"$error":"#N/A"},null,100,100,100,99.1696368977926,100,100]
[" domače strojne storitve",null,null,null,null,null,null,"Grozdje-terase primorska","                 domače strojne storitve","EUR/ha",1007.9062711330652,1131.2334276576103,112.23597471875073,null,1196.8753966743752,1154.2789626610847,1131.2334276576103,1109.656989836096,1131.2334276576103,1131.2334276576103,{"$error":"#N/A"},null,105.80269000295426,102.03720420914308,100,98.092662637613927,100,100]
["AMORTIZACIJA_a",null,null,null,null,null,null,"Grozdje-terase primorska","Amortizacija","EUR/ha",1112.4174863387977,1175.0541530054645,105.63067979745782,null,1175.0541530054645,1175.0541530054645,1175.0541530054645,1175.0541530054645,1225.260819672131,1124.8474863387978,{"$error":"#N/A"},null,100,100,100,100,104.27271088215394,95.727289117846027]
[" domače delo (neto)","OBVEZNOSTI","Stroški kapitala_a",null,null,null,null,"Grozdje-terase primorska","Stroški domačega dela in kapitala","EUR/ha",2908.7044131784551,3066.8669448012006,105.43755944764132,null,3196.9326469001312,3111.167110543116,3066.8669448012006,3023.6330586713148,3276.2336386841916,2857.50025091821,{"$error":"#N/A"},null,104.24099592319816,101.44447628603552,100,98.590291430700191,106.8267289599211,93.173271040078902]
[" domače delo (neto)",null,null,null,null,null,null,"Grozdje-terase primorska","  Od tega: domače delo neto","EUR/ha",1283.5357927878151,1349.0055165501687,105.10073222190046,null,1418.1196085061556,1372.49283436003,1349.0055165501687,1326.0802398453434,1452.6345060577876,1245.3765270425497,{"$error":"#N/A"},null,105.12333649551955,101.74108389637469,100,98.300579469574558,107.68188033601453,92.318119663985442]
["STROŠKI SKUPAJ",null,null,null,null,null,null,"Grozdje-terase primorska","Stroški skupaj","EUR/ha",7608.8059935359688,8040.28249510552,105.67075178334302,null,8480.4752530862552,8194.8690139247192,8040.28249510552,7882.7952874510702,8357.819971712137,7722.7450184989002,{"$error":"#N/A"},null,105.47484193806251,101.92265034112052,100,98.041272707142824,103.94933233751323,96.050667662486745,null,null,"Slika 1: Cenovne meje doseganja paritetnega dohodka - GROZDJE TERASE,"]
["Stranski pridelki",null,null,null,null,null,null,"Grozdje-terase primorska","Stranski pridelki","EUR/ha",0,0,null,null,0,0,0,0,0,0,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,"2021, upoštevani stroški zmanjšani za subvencije"]
[null,null,null,null,null,null,null,"Grozdje-terase primorska","Stroški glavnega pridelka","EUR/ha",7608.8059935359688,8040.28249510552,105.67075178334302,null,8480.4752530862552,8194.8690139247192,8040.28249510552,7882.7952874510702,8357.819971712137,7722.7450184989002,{"$error":"#N/A"},null,105.47484193806251,101.92265034112052,100,98.041272707142824,103.94933233751323,96.050667662486745]
["reg+prem+dod1","reg+prem+dod2","reg+prem+dod3","reg+prem+dod4",null,null,null,"Grozdje-terase primorska","Subvencije","EUR/ha",237.81086095351657,234.79053256901159,98.729945145316407,null,240.53529768199709,236.80799480403348,234.79053256901159,232.90134462844244,234.79053256901159,234.79053256901159,{"$error":"#N/A"},null,102.44676182217738,100.85926047057666,100,99.195373033189128,100,100]
[null,null,null,null,null,null,null,"Grozdje-terase primorska","Stroški, zmanjšani za subvencije","EUR/ha",7370.9951325824522,7805.4919625365083,105.89468344692597,null,8239.9399554042575,7958.0610191206861,7805.4919625365083,7649.8939428226277,8123.0294391431253,7487.9544859298885,{"$error":"#N/A"},null,105.5659271055936,101.95463729021121,100,98.006557172043813,104.06812892935744,95.931871070642529]
[null,null,null,null,null,null,null,"Grozdje-terase primorska","Stroški, zmanjšani za subvencije/kg","EUR/kg",0.81899945917582806,0.86727688472627873,105.89468344692597,null,0.6866616629503548,0.79580610191206858,0.86727688472627873,0.95623674285282845,0.90255882657145836,0.83199494288109876,{"$error":"#N/A"},null,79.174445329195194,91.759173561190082,100,110.25737681854928,104.06812892935744,95.931871070642529]
["Pc",null,null,null,null,null,null,"Grozdje-terase primorska","Prodajna cena","EUR/kg",0.50993983471074378,0.57999999999999996,113.73890810648217,null,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,{"$error":"#N/A"},null,100,100,100,100,100,100]
[null,null,null,null,null,null,null,"Grozdje-terase primorska","Vrednost proizvodnje skupaj","EUR/ha",4827.2693733502101,5454.7905325690117,112.99950573885813,null,7200.5352976819959,6036.8079948040331,5454.7905325690117,4872.9013446284425,5454.7905325690117,5454.7905325690117,{"$error":"#N/A"},null,132.00388272821175,110.66984073467093,100,89.332510855068165,100,100]
[null,null,null,null,null,null,null,"Grozdje-terase primorska","  Od tega interna realizacija","EUR/ha",0,0,null,null,0,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"Grozdje-terase primorska","OBRAČUN DOHODKA"]
["vred glav prid",null,null,null,null,null,null,"Grozdje-terase primorska","Vrednost finalne proizvodnje skupaj","EUR/ha",4827.2693733502101,5454.7905325690117,112.99950573885813,null,7200.5352976819959,6036.8079948040331,5454.7905325690117,4872.9013446284425,5454.7905325690117,5454.7905325690117,{"$error":"#N/A"},null,132.00388272821175,110.66984073467093,100,89.332510855068165,100,100]
["SUM element",null,null,null,null,null,null,"Grozdje-terase primorska","Stroški zmanjšani za interno realizacijo","EUR/ha",7608.8059935359697,8040.2824951055209,105.67075178334302,null,8480.4752530862534,8194.8690139247228,8040.2824951055209,7882.795287451072,8357.8199717121388,7722.7450184989011,{"$error":"#N/A"},null,105.47484193806247,101.92265034112056,100,98.041272707142838,103.94933233751323,96.050667662486745]
["Kupljen material in storitve",null,null,null,null,null,null,"Grozdje-terase primorska","  Stroški kupljenega blaga in storitev","EUR/ha",3020.6308361780998,3198.2233077803526,105.87931730932583,null,3466.7402326895199,3294.1449134700742,3198.2233077803526,3097.7208451455026,3251.7686292888579,3144.6779862718449,{"$error":"#N/A"},null,108.39581539712826,102.99921539113208,100,96.857553304975411,101.67422085187876,98.325779148121157]
["Amortizacija",null,null,null,null,null,null,"Grozdje-terase primorska","  Amortizacija","EUR/ha",1514.5265695314336,1600.3797186575844,105.66864595533059,null,1631.6294024223134,1611.1413407585294,1600.3797186575844,1590.0415698594913,1650.5863853242508,1550.1730519909174,{"$error":"#N/A"},null,101.95264182621244,100.67244179462433,100,99.354019007016362,103.13717213992066,96.862827860079307]
[null,null,null,null,null,null,null,"Grozdje-terase primorska","  Stroški domačega dela in kapitala","EUR/ha",3073.6485878264357,3241.6794686675844,105.46682146770637,null,3382.1056179744201,3289.582759696119,3241.6794686675844,3195.0328724460778,3455.4649570990305,3027.8939802361388,{"$error":"#N/A"},null,104.33189495334511,101.47773064831188,100,98.561036133511394,106.59489904840338,93.405100951596637]
[null,null,null,null,null,null,null,"Grozdje-terase primorska","Bruto dodana vrednost ","EUR/ha",1806.6385371721103,2256.5672247886591,124.9041896516174,null,3733.795064992476,2742.6630813339589,2256.5672247886591,1775.1804994829399,2203.0219032801538,2310.1125462971668,{"$error":"#N/A"},null,165.46349800601078,121.54138601347564,100,78.667299603679936,97.627133775572744,102.37286622442734]
[null,null,null,null,null,null,null,"Grozdje-terase primorska","Neto dodana vrednost","EUR/ha",292.11196764067677,656.18750613107477,224.6356119644652,null,2102.1656625701626,1131.5217405754295,656.18750613107477,185.13892962344858,552.43551795590292,759.93949430624934,{"$error":"#N/A"},null,320.36051325705228,172.43878159871667,100,28.214333234571935,84.188667536981853,115.81133246301856]
["delo direktno","delo  prenešeno",null,null,null,null,null,"Grozdje-terase primorska","Neto dodana vrednost/uro","EUR/uro",1.4739433507725126,3.3097644371637776,224.55167190985242,null,10.081180682119951,5.6084494398212206,3.3097644371637776,0.95013808494246188,2.5961123965784996,4.1363382560824675,{"$error":"#N/A"},null,304.58906890542261,169.45161948223861,100,28.707121095199746,78.437980885527168,124.97379600909007,null,null,"Slika 2: Kazalniki modelne ocene dohodka - GROZDJE TERASE,"]
["LC",null,null,null,null,null,null,"Grozdje-terase primorska",null,null,4.8277425550450781E-2,0,null,null,0,0,0,0,0,0,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,"2021"]
[null,null,null,null,null,null,null,"LEGENDA","XX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legenda:"]
[null,null,null,null,null,null,null,"LEGENDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAZLIČNE RAVNI PARITETNEGA DOHODKA"]
[null,null,null,null,null,null,null,"LEGENDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"Polne dajatve in pravice iz dela\" vključujejo:"]
[null,null,null,null,null,null,null,"LEGENDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a. neto plačo v višini povprečne neto plače v Republiki Sloveniji,"]
[null,null,null,null,null,null,null,"LEGENDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b. prispevke iz naslova zdravstvenega in pokojninskega zavarovanja kmetov (osnova minimalna plača),"]
[null,null,null,null,null,null,null,"LEGENDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c. prispevke iz naslova zdravstvenega in pokojninskega zavarovanja kmetov, ki zagotavljajo z delavci primerljivo raven pravic (osnova povprečna plača), "]
[null,null,null,null,null,null,null,"LEGENDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d. pravice iz dela (plačani bolniški in redni letni dopust, regres, regres za malico), "]
[null,null,null,null,null,null,null,"LEGENDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e. davke iz KD in stroške kapitala"]
[null,null,null,null,null,null,null,"LEGENDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"Minimalne obveznosti iz dela\"  vključujejo: a + b + e"]
[null,null,null,null,null,null,null,"LEGENDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"Brez dajatev in pravic iz dela\" vključujejo: a + e"]
[null,null,null,null,null,null,null,"LEGENDA"]
[null,null,null,null,null,null,null,"LEGENDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KAZALNIKI DOHODKA"]
[null,null,null,null,null,null,null,"LEGENDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"Subvencije\" vključujejo:"]
[null,null,null,null,null,null,null,"LEGENDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," - vračilo trošarine"]
[null,null,null,null,null,null,null,"LEGENDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," - vrednost plačilne pravice"]
[null,null,null,null,null,null,null,"LEGENDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," - plačilo za zeleno komponento"]
[null,null,null,null,null,null,null,"LEGENDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," - proizvodno vezano plačilo pri strnem žitu"]
[null,null,null,null,null,null,null,"LEGENDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"Vrednost pridelave_tržna\" vključujeje:"]
[null,null,null,null,null,null,null,"LEGENDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," - vrednost glavenga in stranskega pridelka"]
[null,null,null,null,null,null,null,"LEGENDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"Bruto dodana vrednost\" ="]
[null,null,null,null,null,null,null,"LEGENDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Vrednost pridelave_tržna + Subvencije – Stroški kupljenega blaga in storitev"]
[null,null,null,null,null,null,null,"LEGENDA"]

{"sheet":"PODATKI grafi","index":1,"n_rows":423,"n_cols":32,"rows_kept":423,"cut":false,"hidden":true,"merged":[[145,31,145,39],[161,31,161,39],[49,29,49,40],[69,31,69,39],[85,31,85,39],[107,31,107,39],[123,31,123,39]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KONTROLA",null,"BRUTO DODANA VREDNOST"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"Q88-'2021'!O36","v":0},{"$f":"R88-'2021'!P36","v":0},{"$f":"S88-'2021'!Q36","v":0},{"$f":"T88-'2021'!R36","v":0},{"$f":"U88-'2021'!S36","v":0},{"$f":"V88-'2021'!T36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'2021'!O74-Q125","v":0},{"$f":"'2021'!P74-R125","v":0},{"$f":"'2021'!Q74-S125","v":0},{"$f":"'2021'!R74-T125","v":0},{"$f":"'2021'!S74-U125","v":0},{"$f":"'2021'!T74-V125","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'2021'!O112-Q162","v":0},{"$f":"'2021'!P112-R162","v":0},{"$f":"'2021'!Q112-S162","v":0},{"$f":"'2021'!R112-T162","v":0},{"$f":"'2021'!S112-U162","v":0},{"$f":"'2021'!T112-V162","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'2021'!O150-Q199","v":0},{"$f":"'2021'!P150-R199","v":0},{"$f":"'2021'!Q150-S199","v":0},{"$f":"'2021'!R150-T199","v":0},{"$f":"'2021'!S150-U199","v":0},{"$f":"'2021'!T150-V199","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'2021'!O188-Q236","v":0},{"$f":"'2021'!P188-R236","v":0},{"$f":"'2021'!Q188-S236","v":0},{"$f":"'2021'!R188-T236","v":0},{"$f":"'2021'!S188-U236","v":0},{"$f":"'2021'!T188-V236","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'2021'!O226-Q273","v":0},{"$f":"'2021'!P226-R273","v":0},{"$f":"'2021'!Q226-S273","v":0},{"$f":"'2021'!R226-T273","v":0},{"$f":"'2021'!S226-U273","v":0},{"$f":"'2021'!T226-V273","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'2021'!O264-Q310","v":0},{"$f":"'2021'!P264-R310","v":0},{"$f":"'2021'!Q264-S310","v":0},{"$f":"'2021'!R264-T310","v":0},{"$f":"'2021'!S264-U310","v":0},{"$f":"'2021'!T264-V310","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'2021'!O302-Q347","v":0},{"$f":"'2021'!P302-R347","v":0},{"$f":"'2021'!Q302-S347","v":0},{"$f":"'2021'!R302-T347","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'2021'!O340-Q384","v":0},{"$f":"'2021'!P340-R384","v":0},{"$f":"'2021'!Q340-S384","v":0},{"$f":"'2021'!R340-T384","v":0},{"$f":"'2021'!S340-U384","v":0},{"$f":"'2021'!T340-V384","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'2021'!O378-Q421","v":0},{"$f":"'2021'!P378-R421","v":0},{"$f":"'2021'!Q378-S421","v":0},{"$f":"'2021'!R378-T421","v":0},{"$f":"'2021'!S378-U421","v":0},{"$f":"'2021'!T378-V421","v":0}]
[]
[]
[]
["reg+prem+dod1","reg+prem+dod5","reg+prem+dod3","reg+prem+dod4",null,null,null,null,null,null,null,null,null,null,{"$f":"'2021'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GRAFI TU LE ZA ANALIZO, IZPIS NA leto!"]
[null,null,null,null,null,1,{"$f":"+F51+1","v":2},3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EKONOMSKI KAZALCI PRI RAZLIČNI INTENZIVNOSTI IN VELIKOSTI PARCELE"]
[]
[null,null,null,null,null,null,null,{"$f":"1","v":1},{"$f":"+J56","v":"Pšenica"},"KMETIJSKI INŠTITUT SLOVENIJE",null,null,null,null,{"$f":"+O62-O74+O67-'2021'!L26","v":-2.2737367544323206E-13},null,{"$f":"+Q62-Q74+Q67-'2021'!O26","v":0},{"$f":"+R62-R74+R67-'2021'!P26","v":0},{"$f":"+S62-S74+S67-'2021'!Q26","v":-2.2737367544323206E-13},{"$f":"+T62-T74+T67-'2021'!R26","v":2.2737367544323206E-13},{"$f":"+U62-U74+U67-'2021'!S26","v":4.5474735088646412E-13},{"$f":"+V62-V74+V67-'2021'!T26","v":-4.5474735088646412E-13}]
[null,null,null,null,null,null,null,{"$f":"H54+1","v":2},{"$f":"+I54","v":"Pšenica"},"Oddelek za ekonomiko kmetijstva",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$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!"}}]
[null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"H55+1","v":3},{"$f":"+I55","v":"Pšenica"},"Pšenica","Enota",null,null,null,{"$f":"+O50","v":{"$error":"#REF!"}},null,null,null,{"$f":"+O56","v":{"$error":"#REF!"}},null,null,null,null,"Indeks: M 3 =100"]
[null,null,null,null,null,null,null,4,{"$f":"+I56","v":"Pšenica"},"Model",null,null,null,null,null,null,"M 1","M 2","M 3","M 4","M5","M6",null,"M 1","M 3","M 4","M5","M6"]
["Prid (neto za LC v analitični)",null,null,null,null,null,null,5,{"$f":"+I56","v":"Pšenica"},"Intenzivnost pridelave","Kg/ha",null,{"$f":"O58-#REF!","v":{"$error":"#REF!"}},null,6000,null,7000,6500,6000,5500,5000,6000,null,{"$f":"Q58/$S58*100","v":116.66666666666667},{"$f":"R58/$S58*100","v":108.33333333333333},{"$f":"T58/$S58*100","v":91.666666666666657},{"$f":"U58/$S58*100","v":83.333333333333343},100]
["str1_kg",null,null,null,null,null,null,6,{"$f":"+I56","v":"Pšenica"},"Stranski pridelki","Kg/ha",null,null,null,3000,null,3500,3250,3000,2750,2500,3000,null,{"$f":"Q59/$S59*100","v":116.66666666666667},108.33333333333333,{"$f":"T59/$S59*100","v":91.666666666666657},83.333333333333343,100]
["vel parcele",null,null,null,null,null,null,7,{"$f":"+I57","v":"Pšenica"},"Velikost parcele","ha",null,null,null,1,null,1,1,1,1,1,5,null,{"$f":"Q60/$S60*100","v":100},{"$f":"R60/$S60*100","v":100},{"$f":"T60/$S60*100","v":100},{"$f":"U60/$S60*100","v":100},{"$f":"V60/$S60*100","v":500}]
["Kupljen material in storitve",null,null,null,null,null,null,8,{"$f":"+I58","v":"Pšenica"},"Kupljen material in storitve","EUR/ha",null,null,null,1195.1220461070516,null,1345.7029571306948,1279.30725085278,1195.1220461070516,1139.8876795988547,1082.7845404147827,1168.3388153892795,null,112.59962624856099,107.04406759292495,95.378349291763527,90.600331902654361,97.758954342360695]
["STROŠKI SKUPAJ",null,null,null,null,null,null,9,{"$f":"+I60","v":"Pšenica"},"Stroški skupaj","EUR/ha",null,null,null,1660.218748621279,null,1848.2298144581384,1771.2016701339001,1660.218748621279,1589.65586235928,1511.3583555000337,1580.7600423539807,null,111.32447552426403,106.68483726043848,95.749783796828126,91.033687985702741,95.213961634074764]
["Stranski pridelki",null,null,null,null,null,null,10,"Pšenica","Stranski pridelki","EUR/ha",null,null,null,285.71899475628106,null,329.47909159907402,307.59904317767757,285.71899475628106,256.11947510171024,234.23942668031373,285.71899475628101,null,115.31578146567414,107.65789073283707,89.64033886517791,81.982448132340821,99.999999999999972]
[null,null,null,null,null,null,null,11,"Pšenica","Stroški glavnega pridelka","EUR/ha",null,null,null,{"$f":"+O62-O63","v":1374.499753864998},null,{"$f":"+Q62-Q63","v":1518.7507228590644},1463.6026269562226,1374.499753864998,1333.5363872575699,1277.1189288197199,1295.0410475976996,null,110.49479773193431,106.4825674097557,97.019761808451264,92.915180612331866,94.219081811847119]
["reg+prem+dod1","reg+prem+dod5","reg+prem+dod3","reg+prem+dod4","reg+prem+dod5",null,null,12,"Pšenica","Subvencije","EUR/ha",null,null,null,389.10298057306909,null,390.94381902811972,390.60198957438183,389.10298057306909,388.27255666221123,387.09996231583949,385.81470242446971,null,100.47309800925694,100.38524737053029,99.786579915261811,99.485221559012587,99.154908003080209]
[null,null,null,null,null,null,null,13,"Pšenica","Stroški, zmanjšani za subvencije","EUR/ha",null,null,null,{"$f":"+O64-O65","v":985.39677329192887},null,{"$f":"+Q64-Q65","v":1127.8069038309445},1073.0006373818408,985.39677329192887,945.26383059535874,890.01896650388039,909.2263451732299,null,114.45205975896025,108.89021219313034,95.927230148877243,90.320872832836812,92.270075345971009]
[null,null,null,null,null,null,null,14,"Pšenica","Stroški, zmanjšani za subvencije/kg","EUR/kg",null,null,null,{"$f":"+O66/O58","v":0.1642327955486548},null,{"$f":"+Q66/Q58","v":0.16111527197584921},0.1650770211356678,0.1642327955486548,0.17186615101733796,0.17800379330077609,0.15153772419553832,null,98.101765507680213,100.51404202442799,104.64788743513881,108.3850473994042,92.270075345971009]
["davek_a",null,null,null,null,null,null,15,null,{"$f":"+A68","v":"davek_a"},null,null,null,null,38.464986162270236,null,36.328618371158818,37.010261469734218,38.464986162270236,39.371074003650271,40.6041887280537,40.67978834579641,null,94.445941610120869,96.218054813801189,102.3556172295437,105.56142814340012,105.7579695315181]
["Pokoj obvezno",null,null,null,null,null,null,16,null,"Pokoj obvezno",null,null,null,null,25.249124803561259,null,27.877752089044041,27.054710180749048,25.249124803561259,24.139752946482869,22.621088709039849,22.417361880873671,null,110.41076594113086,107.15108104235406,95.606295799520467,89.591575490368143,88.78470859992666]
["Zdrav obvezno",null,null,null,null,null,null,17,null,"Zdrav obvezno",null,null,null,null,11.54943837788705,null,12.751823374924015,12.3753480762265,11.54943837788705,11.041990218746033,10.347323803038227,10.254135208735118,null,110.41076594113089,107.15108104235409,95.606295799520481,89.591575490368143,88.784708599926702,null,null,null,"Slika 1: Cenovne meje doseganja paritetnega dohodka - PŠENICA,"]
["Pokoj dodatno",null,null,null,null,null,null,18,null,"Pokoj dodatno",null,null,null,null,19.070584317157195,null,21.055978214022446,20.434337256927574,19.070584317157195,18.232679252958267,17.085636944960196,16.931762714291331,null,110.41076594113089,107.15108104235409,95.606295799520453,89.591575490368143,88.78470859992666,null,null,null,{"$f":"\"letina \"&M52&\", upoštevani stroški zmanjšani za subvencije\"","v":"letina , upoštevani stroški zmanjšani za subvencije"}]
["Zdrav dodatno",null,null,null,null,null,null,19,null,"Zdrav dodatno",null,null,null,null,8.7232543747512583,null,9.6314119701560692,9.3470613646204157,8.7232543747512583,8.3399803808692976,7.8153010283721143,7.7449159770532594,null,110.41076594113083,107.15108104235405,95.606295799520467,89.591575490368143,88.78470859992666]
["Regresi",null,null,null,null,null,null,20,null,"Regresi",null,null,null,null,55.602699531298583,null,61.391366436452344,59.578893636518373,55.602699531298583,53.159681386411897,49.815334525265946,49.366694752556242,null,110.41076594113086,107.15108104235406,95.606295799520453,89.591575490368143,88.784708599926674]
["SUM element",null,null,null,null,null,null,21,null,"SUM element",null,null,null,null,1660.2187486212792,null,1848.2298144581384,1771.2016701339001,1660.2187486212792,1589.6558623592798,1511.3583555000332,1580.7600423539811,null,111.32447552426402,106.68483726043848,95.749783796828098,91.033687985702699,95.213961634074778]
["reg+prem+dod1","reg+prem+dod5","reg+prem+dod3","reg+prem+dod4","reg+prem+dod5",null,null,22,null,"Subvencije",null,null,null,null,389.10298057306909,null,390.94381902811972,390.60198957438183,389.10298057306909,388.27255666221123,387.09996231583949,385.81470242446971,null,100.47309800925694,100.38524737053029,99.786579915261811,99.485221559012587,99.154908003080209]
["vred glav prid",null,null,null,null,null,null,23,null,"Vrednost pridelave_tržna","glavni in stranski",null,null,null,1098,null,1281,1189.5,1098,1006.5,915,1098]
[null,null,null,null,null,null,null,24,null,null,null,null,null,null,{"$f":"+O62-O75-O76","v":173.11576804820993},"stroški vsi",{"$f":"+Q62-Q75-Q63","v":1127.8069038309447},{"$f":"+R62-R75-R63","v":1073.0006373818405},985.39677329192887,945.26383059535863,890.01896650388039,909.2263451732299]
[null,null,null,null,null,null,null,25,null,null,null,null,null,null,{"$f":"O77-O69-O70","v":136.31720486676164},"stroški-obv dajatve",{"$f":"Q77-Q69-Q70","v":1087.1773283669768},1033.5705791248649,948.59821011048052,910.08208743012972,857.0505539918023,876.55484808362121]
[null,null,null,null,null,null,null,26,null,null,null,null,null,null,{"$f":"O78-O71-O72-O73","v":52.920666643554597},"stroški-vse dajatve",{"$f":"Q78-Q71-Q72-Q73","v":995.09857174634601},944.21028686679847,865.20167188727351,830.34974640989026,782.334281493204,802.5114746397204]
[null,null,null,null,null,null,null,27]
[null,null,null,null,null,null,null,28,null,null,null,null,null,null,{"$f":"+O58&\";\"&O60","v":"6000;1"},null,{"$f":"Q58&\";\"&Q60","v":"7000;1"},{"$f":"+R58&\";\"&R60","v":"6500;1"},"6000;1","5500;1","5000;1","6000;5"]
[null,null,null,null,null,null,null,29,null,null,null,null,null,null,{"$f":"+O77/O58*1000","v":28.852628008034987},"Polne dajatve in pravice iz dela",{"$f":"+Q77/Q58*1000","v":161.11527197584923},165.07702113566776,164.23279554865479,171.86615101733793,178.0037933007761,151.53772419553832]
[null,null,null,null,null,null,null,30,null,null,null,null,null,null,{"$f":"+O82*O78/O77","v":22.719534144460273},"Minimalne obveznosti iz dela",{"$f":"+Q82*Q78/Q77","v":155.31104690956809},159.01085832690231,158.09970168508005,165.46947044184176,171.41011079836048,146.09247468060352]
[null,null,null,null,null,null,null,31,null,null,null,null,null,null,{"$f":"+O82*O79/O77","v":8.8201111072590983},"Brez dajatev in pravic iz dela",{"$f":"+Q82*Q79/Q77","v":142.15693882090656},145.26312105643052,144.20027864787889,150.97268116543458,156.46685629864081,133.7519124399534]
[null,null,null,null,null,null,null,32,null,null,null,null,null,null,{"$f":"+O82-O84","v":20.032516900775889},"sivo",{"$f":"+Q82-Q84","v":18.958333154942665},19.813900079237243,20.032516900775903,20.893469851903347,21.536937002135289,17.785811755584916]
[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,"Slika 2: Kazalniki modelne ocene dohodka - PŠENICA,"]
["Pc",null,null,null,null,1000,null,34,null,"Odkupna cena; vir podatkov SURS; preračuni KIS",null,null,null,null,183,{"$f":"J87","v":"Odkupna cena; vir podatkov SURS; preračuni KIS"},183,183,183,183,183,183,null,null,null,null,null,null,null,null,null,{"$f":"\"letina \"&M52","v":"letina "}]
[null,null,null,null,null,null,null,35,null,"Bruto dodana vrednost",null,null,null,null,{"$f":"O76+O75+O63-O61","v":577.69992922229858},null,{"$f":"Q76+Q75+Q63-Q61","v":655.7199534964991},608.39378189927925,577.69992922229858,511.00435216506662,453.55484858137061,601.19488179147129]
["Amortizacija",null,null,null,null,null,null,{"$f":"H88+1","v":36},null,"Amortizacija",null,null,null,null,113.71908827072905,null,122.0367935729096,120.34588171166999,113.71908827072905,110.57606675645914,105.82326711789911,94.830056471999072]
[null,null,null,null,null,null,null,37,null,"Neto dodana vrednost",null,null,null,null,{"$f":"+O88-O89","v":463.98084095156952},null,{"$f":"+Q88-Q89","v":533.68315992358953},{"$f":"+R88-R89","v":488.04790018760923},463.98084095156952,400.42828540860751,347.73158146347151,506.36482531947223]
[null,null,null,null,null,null,null,{"$f":"1","v":1},{"$f":"+J93","v":"Ječmen tržni"},"KMETIJSKI INŠTITUT SLOVENIJE",null,null,null,null,{"$f":"O99-O111+O104-'2021'!L64","v":-2.2737367544323206E-13},null,{"$f":"Q99-Q111+Q104-'2021'!O64","v":2.2737367544323206E-13},{"$f":"R99-R111+R104-'2021'!P64","v":0},{"$f":"S99-S111+S104-'2021'!Q64","v":-2.2737367544323206E-13},{"$f":"T99-T111+T104-'2021'!R64","v":2.2737367544323206E-13},{"$f":"U99-U111+U104-'2021'!S64","v":0},{"$f":"V99-V111+V104-'2021'!T64","v":-2.2737367544323206E-13}]
[null,null,null,null,null,null,null,{"$f":"H91+1","v":2},{"$f":"+I91","v":"Ječmen tržni"},"Oddelek za ekonomiko kmetijstva",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$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":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"H92+1","v":3},{"$f":"+I92","v":"Ječmen tržni"},"Ječmen tržni",{"$f":"+K$56","v":"Enota"},null,null,null,null,null,null,null,{"$f":"+$S$56","v":{"$error":"#REF!"}},null,null,null,null,"Indeks: M 3 =100"]
[null,null,null,null,null,null,null,4,{"$f":"+I93","v":"Ječmen tržni"},{"$f":"+J57","v":"Model"},null,null,null,null,null,null,"M 1","M 2","M 3","M 4","M5","M6",null,{"$f":"+Q94","v":"M 1"},{"$f":"+R94","v":"M 2"},{"$f":"+T94","v":"M 4"},{"$f":"+U94","v":"M5"},"M6"]
["Prid (neto za LC v analitični)",null,null,null,null,null,null,5,{"$f":"+I94","v":"Ječmen tržni"},{"$f":"+J58","v":"Intenzivnost pridelave"},"Kg/ha",null,null,null,5500,null,6500,6000,5500,5000,4500,5500,null,{"$f":"Q95/$S95*100","v":118.18181818181819},{"$f":"R95/$S95*100","v":109.09090909090908},{"$f":"T95/$S95*100","v":90.909090909090907},81.818181818181827,100]
["str1_kg",null,null,null,null,null,null,6,null,"Stranski pridelki","Kg/ha",null,null,null,2750,null,3250,3000,2750,2500,2250,2750,null,{"$f":"Q96/$S96*100","v":118.18181818181819},{"$f":"R96/$S96*100","v":109.09090909090908},90.909090909090907,81.818181818181827,100]
["vel parcele",null,null,null,null,null,null,7,{"$f":"+I95","v":"Ječmen tržni"},"Velikost parcele","ha",null,null,null,1,null,1,1,1,1,1,5,null,{"$f":"Q97/$S97*100","v":100},{"$f":"R97/$S97*100","v":100},{"$f":"T97/$S97*100","v":100},100,500]
["Kupljen material in storitve",null,null,null,null,null,null,8,{"$f":"+I93","v":"Ječmen tržni"},"Kupljen material in storitve",null,null,null,null,1062.5894577698962,null,1175.5614515286827,1120.192829568123,1062.5894577698962,1013.3365711081079,951.12025952519582,982.21003916191705,null,110.63176308900013,105.42103738908925,95.364824457683071,89.509664581216001,92.435515144609568]
["STROŠKI SKUPAJ",null,null,null,null,null,null,9,{"$f":"+I98","v":"Ječmen tržni"},"Stroški skupaj",{"$f":"+K$62","v":"EUR/ha"},null,null,null,1534.0612002348425,null,1699.6936334480229,1617.7104323403587,1534.0612002348425,1474.1383573077462,1382.1833812780988,1349.8006237446996,null,110.79698992372823,105.45279628301078,96.093842741220286,90.09962451735997,87.988707591200708]
["Stranski pridelki",null,null,null,null,null,null,10,"Ječmen tržni","Stranski pridelki",{"$f":"+K$63","v":"EUR/ha"},null,null,null,256.11947510171024,null,307.59904317767757,285.71899475628101,256.11947510171024,234.23942668031373,212.35937825891722,264.37137156594179,null,120.09982569873836,111.55691875552071,91.457093056782384,82.914186113564767,103.22189339992774]
[null,null,null,null,null,null,null,11,"Ječmen tržni","Stroški glavnega pridelka",{"$f":"+K$64","v":"EUR/ha"},null,null,null,{"$f":"+O99-O100","v":1277.9417251331324},null,{"$f":"+Q99-Q100","v":1392.0945902703452},{"$f":"+R99-R100","v":1331.9914375840776},1277.9417251331324,1239.8989306274325,1169.8240030191814,1085.4292521787579,null,108.93255638282886,104.22943483164808,97.023119774750541,91.539698564683164,84.93573930890166]
["reg+prem+dod1","reg+prem+dod5","reg+prem+dod3","reg+prem+dod4","reg+prem+dod5",null,null,12,"Ječmen tržni","Subvencije",{"$f":"+K$65","v":"EUR/ha"},null,null,null,389.66550168747676,null,392.84104430523996,391.33796228080905,389.66550168747676,389.31240044389841,387.00492137184006,380.7727222375654,null,100.81494066167296,100.42920417283274,99.909383498911438,99.31721430198084,97.717842762215156]
[null,null," delo",null,null,null,null,13,"Ječmen tržni","Stroški, zmanjšani za subvencije",{"$f":"+K$66","v":"EUR/ha"},null,null,null,{"$f":"+O101-O102","v":888.27622344565566},null,{"$f":"+Q101-Q102","v":999.25354596510522},{"$f":"+R101-R102","v":940.65347530326858},888.27622344565566,850.58653018353402,782.81908164734136,704.6565299411925,null,112.49355995243961,105.89650499193142,95.756985015773367,88.12788871132426,79.328536703121955]
[null,null,null,null,null,null,null,14,"Ječmen tržni","Stroški, zmanjšani za subvencije/kg",{"$f":"+K$67","v":"EUR/kg"},null,null,null,{"$f":"+O103/O95","v":0.16150476789921012},null,{"$f":"+Q103/Q95","v":0.15373131476386234},{"$f":"+R103/R95","v":0.15677557921721144},0.16150476789921012,0.1701173060367068,0.17395979592163141,0.12811936908021682,null,95.186858421295071,97.071796242603796,105.3326835173507,107.71186398050743,79.328536703121955]
["davek_a",null,null,null,null,null,null,15,null,"davek_a",null,null,null,null,38.439392679034505,null,35.51692244977135,36.974350863541787,38.439392679034505,39.128518125894537,40.715422543973105,45.369494159406358,null,92.397199784956229,96.188696768115761,101.79275841482244,105.92108695354072,118.02864456844462]
["Pokoj obvezno",null,null,null,null,null,null,16,null,"Pokoj obvezno",null,null,null,null,25.326137906651635,null,28.949566104649843,27.140570273008255,25.326137906651635,24.493657818226445,22.515857934667665,16.639573474737603,null,114.30706968173996,107.16426789210556,96.712960770040866,88.903637884535556,65.701187982425864]
["Zdrav obvezno",null,null,null,null,null,null,17,null,"Zdrav obvezno",null,null,null,null,11.584665661816778,null,13.242091850449507,12.414622144234093,11.584665661816778,11.203873156853255,10.299189210115724,7.6112629636057809,null,114.30706968173996,107.16426789210554,96.712960770040851,88.90363788453557,65.701187982425864]
["Pokoj dodatno",null,null,null,null,null,null,18,null,"Pokoj dodatno",null,null,null,null,19.128752070987769,null,21.865515959031264,20.49918711377002,19.128752070987769,18.499982486212783,17.006156473021555,12.567817356851855,null,114.30706968173996,107.16426789210554,96.71296077004088,88.903637884535527,65.701187982425864,null,null,null,"Slika 1: Cenovne meje doseganja paritetnega dohodka - JEČMEN - tržni,"]
["Zdrav dodatno",null,null,null,null,null,null,19,null,"Zdrav dodatno",null,null,null,null,8.7498614311808538,null,10.001710203195589,9.3767249442986706,8.7498614311808538,8.4622500533708767,7.7789451221756689,5.7487629071019111,null,114.30706968173997,107.16426789210556,96.71296077004088,88.903637884535584,65.701187982425864,null,null,null,{"$f":"\"letina \"&M90&\", upoštevani stroški zmanjšani za subvencije\"","v":"letina , upoštevani stroški zmanjšani za subvencije"}]
["Regresi",null,null,null,null,null,null,20,null,"Regresi",null,null,null,null,55.772294971315702,null,63.751676075967396,59.767971592636066,55.772294971315702,53.939037756160033,49.583599161193547,36.643060361217181,null,114.30706968173996,107.16426789210554,96.712960770040866,88.903637884535556,65.701187982425864]
["SUM element",null,null,null,null,null,null,21,null,"SUM element",null,null,null,null,1534.0612002348428,null,1699.6936334480226,1617.7104323403587,1534.0612002348428,1474.138357307746,1382.1833812780988,1349.8006237446998,null,110.79698992372819,105.45279628301077,96.093842741220271,90.099624517359956,87.988707591200708]
["reg+prem+dod1","reg+prem+dod5","reg+prem+dod3","reg+prem+dod4","reg+prem+dod5",null,null,22,null,{"$f":"+J75","v":"Subvencije"},null,null,null,null,389.66550168747676,null,392.84104430523996,391.33796228080905,389.66550168747676,389.31240044389841,387.00492137184006,380.7727222375654,null,100.81494066167296,100.42920417283274,99.909383498911438,99.31721430198084,97.717842762215156]
["vred glav prid",null,null,null,null,null,null,23,null,{"$f":"+J76","v":"Vrednost pridelave_tržna"},"glavni in stranski",null,null,null,907.5,null,1072.5,990,907.5,825,742.5,907.5,null,118.18181818181819,109.09090909090908,90.909090909090907,81.818181818181827,100]
[null,null,null,null,null,null,null,24,null,null,null,null,null,null,{"$f":"+O99-O112-O100","v":888.27622344565555},"stroški vsi",{"$f":"+Q99-Q112-Q100","v":999.25354596510545},{"$f":"+R99-R112-R100","v":940.65347530326858},888.27622344565555,850.58653018353402,782.81908164734148,704.65652994119239]
[null,null,null,null,null,null,null,25,null,null,null,null,null,null,{"$f":"O114-O106-O107","v":851.36541987718715},"stroški-obv dajatve",{"$f":"Q114-Q106-Q107","v":957.0618880100061},{"$f":"R114-R106-R107","v":901.09828288602625},851.36541987718715,814.88899920845438,750.00403450255806,680.40569350284898]
[null,null,null,null,null,null,null,26,null,null,null,null,null,null,{"$f":"O115-O108-O109-O110","v":767.71451140370289},"stroški-vse dajatve",{"$f":"Q115-Q108-Q109-Q110","v":861.44298577181189},{"$f":"R115-R108-R109-R110","v":811.45439923532149},767.71451140370289,733.98772891271074,675.63533374616736,625.44605287767808]
[null,null,null,null,null,null,null,27]
[null,null,null,null,null,null,null,28,null,null,null,null,null,null,{"$f":"+O95&\";\"&O97","v":"5500;1"},null,{"$f":"+Q95&\";\"&Q97","v":"6500;1"},{"$f":"+R95&\";\"&R97","v":"6000;1"},"5500;1","5000;1","4500;1","5500;5"]
[null,null,null,null,null,null,null,29,null,null,null,null,null,null,{"$f":"+O114/O95*1000","v":161.50476789921009},"Polne dajatve in pravice iz dela",{"$f":"+Q114/Q95*1000","v":153.73131476386237},{"$f":"+R114/R95*1000","v":156.77557921721143},161.50476789921009,170.11730603670679,173.95979592163144,128.11936908021679]
[null,null,null,null,null,null,null,30,null,null,null,null,null,null,{"$f":"+O119*O115/O114","v":154.79371270494312},"Minimalne obveznosti iz dela",{"$f":"+Q119*Q115/Q114","v":147.24029046307786},{"$f":"+R119*R115/R114","v":150.18304714767106},154.79371270494312,162.97779984169088,166.66756322279068,123.71012609142707]
[null,null,null,null,null,null,null,31,null,null,null,null,null,null,{"$f":"+O119*O116/O114","v":139.58445661885506},"Brez dajatev in pravic iz dela",{"$f":"+Q119*Q116/Q114","v":132.52969011874029},{"$f":"+R119*R116/R114","v":135.24239987255359},139.58445661885506,146.79754578254213,150.14118527692608,113.71746415957783]
[null,null,null,null,null,null,null,32,null,null,null,null,null,null,{"$f":"+O119-O121","v":21.920311280355037},"sivo",{"$f":"+Q119-Q121","v":21.201624645122081},{"$f":"+R119-R121","v":21.533179344657839},21.920311280355037,23.319760254164663,23.818610644705359,14.401904920638955]
[null,null,null,null,null,null,null,33]
["Pc",null,null,null,null,1000,null,34,null,"Odkupna cena; vir podatkov SURS; preračuni KIS",null,null,null,null,165,{"$f":"J124","v":"Odkupna cena; vir podatkov SURS; preračuni KIS"},165,165,165,165,165,165,null,null,null,null,null,null,null,null,null,"Slika 2: Kazalniki modelne ocene dohodka - JEČMEN - tržni,"]
[null,null,null,null,null,null,null,35,null,{"$f":"+J88","v":"Bruto dodana vrednost"},null,null,null,null,{"$f":"O113+O112+O100-O98","v":490.69551901929094},null,{"$f":"Q113+Q112+Q100-Q98","v":597.37863595423482},546.86412746896713,490.69551901929094,435.21525601610426,390.74404010556134,570.43405464159002,null,null,null,null,null,null,null,null,null,{"$f":"\"letina \"&M90","v":"letina "}]
["Amortizacija",null,null,null,null,null,null,36,null,"Amortizacija",null,null,null,null,116.04766054565724,null,128.80991850297008,122.23111342659182,116.04766054565724,114.37820509507341,106.90031103236834,103.77163787474981]
[null,null,null,null,null,null,null,37,null,"Neto dodana vrednost",null,null,null,null,{"$f":"+O125-O126","v":374.64785847363373},null,{"$f":"+Q125-Q126","v":468.56871745126477},{"$f":"+R125-R126","v":424.63301404237529},{"$f":"+S125-S126","v":374.64785847363373},{"$f":"+T125-T126","v":320.83705092103082},{"$f":"+U125-U126","v":283.843729073193},{"$f":"+V125-V126","v":466.66241676684024}]
[null,null,null,null,null,null,null,{"$f":"1","v":1},{"$f":"+J130","v":"Oljna ogrščica"},"KMETIJSKI INŠTITUT SLOVENIJE",null,null,null,null,{"$f":"O136-O148+O141-'2021'!L102","v":4.5474735088646412E-13},null,{"$f":"Q136-Q148+Q141-'2021'!O102","v":0},{"$f":"R136-R148+R141-'2021'!P102","v":4.5474735088646412E-13},{"$f":"S136-S148+S141-'2021'!Q102","v":-2.2737367544323206E-13},{"$f":"T136-T148+T141-'2021'!R102","v":-4.5474735088646412E-13},{"$f":"U136-U148+U141-'2021'!S102","v":-6.8212102632969618E-13},{"$f":"V136-V148+V141-'2021'!T102","v":0}]
[null,null,null,null,null,null,null,{"$f":"H128+1","v":2},{"$f":"+I128","v":"Oljna ogrščica"},"Oddelek za ekonomiko kmetijstva",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$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!"}}]
[null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"H129+1","v":3},{"$f":"+I129","v":"Oljna ogrščica"},"Oljna ogrščica",{"$f":"+K$56","v":"Enota"},null,null,null,null,null,null,null,null,null,null,null,null,"Indeks: M 2 =100"]
[null,null,null,null,null,null,null,4,{"$f":"+I130","v":"Oljna ogrščica"},{"$f":"+J94","v":"Model"},null,null,null,null,null,null,"M 1","M 2","M 3","M 4","M5","M6",null,{"$f":"+Q131","v":"M 1"},{"$f":"+R131","v":"M 2"},{"$f":"+T131","v":"M 4"},{"$f":"+U131","v":"M5"},{"$f":"+V131","v":"M6"}]
["Prid (neto za LC v analitični)",null,null,null,null,null,null,5,{"$f":"+I131","v":"Oljna ogrščica"},{"$f":"+J95","v":"Intenzivnost pridelave"},"Kg/ha",null,null,null,3500,null,4000,3500,3000,2500,3000,3500,null,{"$f":"Q132/$S132*100","v":133.33333333333331},{"$f":"R132/$S132*100","v":116.66666666666667},{"$f":"T132/$S132*100","v":83.333333333333343},{"$f":"U132/$S132*100","v":100},{"$f":"V132/$S132*100","v":116.66666666666667}]
["str1_kg",null,null,null,null,null,null,6,null,"Stranski pridelki",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q133/$S133*100","v":{"$error":"#DIV/0!"}},{"$f":"R133/$S133*100","v":{"$error":"#DIV/0!"}},{"$f":"T133/$S133*100","v":{"$error":"#DIV/0!"}},{"$f":"U133/$S133*100","v":{"$error":"#DIV/0!"}},{"$f":"V133/$S133*100","v":{"$error":"#DIV/0!"}}]
["vel parcele",null,null,null,null,null,null,7,{"$f":"+I132","v":"Oljna ogrščica"},"Velikost parcele","ha",null,null,null,1,null,1,1,1,1,5,5,null,100,100,100,500,500]
["Kupljen material in storitve",null,null,null,null,null,null,8,{"$f":"+I130","v":"Oljna ogrščica"},"Kupljen material in storitve",null,null,null,null,1064.9628091648196,null,1145.9052008442411,1064.9628091648196,978.82343748599772,883.91560346568212,948.54853912032581,1033.882432766861,null,117.06965290771694,108.80029721193247,90.303886238760683,96.907011294761219,105.62501807499383]
["STROŠKI SKUPAJ",null,null,null,null,null,null,9,{"$f":"+I135","v":"Oljna ogrščica"},"Stroški skupaj",{"$f":"+K$62","v":"EUR/ha"},null,null,null,1430.6885069056598,null,1515.1493557455783,1430.6885069056598,1330.1802890501883,1215.4694772093769,1240.4852594685376,1338.4777719546264,null,113.90556364562181,107.55598460470641,91.376295921305498,93.256926875251082,100.62378633729139]
["Stranski pridelki",null,null,null,null,null,null,10,"Oljna ogrščica","Stranski pridelki",{"$f":"+K$63","v":"EUR/ha"},null,null,null,0,null,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,11,"Oljna ogrščica","Stroški glavnega pridelka",{"$f":"+K$64","v":"EUR/ha"},null,null,null,{"$f":"+O136-O137","v":1430.6885069056598},null,{"$f":"+Q136-Q137","v":1515.1493557455783},{"$f":"+R136-R137","v":1430.6885069056598},1330.1802890501883,1215.4694772093769,1240.4852594685376,1338.4777719546264,null,113.90556364562181,107.55598460470641,91.376295921305498,93.256926875251082,100.62378633729139]
["reg+prem+dod1","reg+prem+dod5","reg+prem+dod3","reg+prem+dod4","reg+prem+dod5",null,null,12,"Oljna ogrščica","Subvencije",{"$f":"+K$65","v":"EUR/ha"},null,null,null,274.27718294836546,null,274.41975533397397,274.27718294836546,273.30384567012311,272.00409373693969,269.54261049821639,270.38498662775282,null,100.40830368160928,100.35613742494394,99.524429694724375,98.623789883861889,98.93200952397379]
[null,null," delo",null,null,null,null,13,"Oljna ogrščica","Stroški, zmanjšani za subvencije",{"$f":"+K$66","v":"EUR/ha"},null,null,null,{"$f":"+O138-O139","v":1156.4113239572944},null,{"$f":"+Q138-Q139","v":1240.7296004116042},{"$f":"+R138-R139","v":1156.4113239572944},1056.8764433800652,943.46538347243722,970.94264897032122,1068.0927853268736,null,117.39589884731902,109.41783509327733,89.269222469854597,91.869078457751073,101.06127277384824]
[null,null,null,null,null,null,null,14,"Oljna ogrščica","Stroški, zmanjšani za subvencije/kg",{"$f":"+K$67","v":"EUR/kg"},null,null,null,{"$f":"+O140/O132","v":0.33040323541636984},null,{"$f":"+Q140/Q132","v":0.31018240010290105},{"$f":"+R140/R132","v":0.33040323541636984},0.35229214779335505,0.37738615338897491,0.32364754965677373,0.3051693672362496,null,88.046924135489263,93.786715794237736,107.12306696382552,91.869078457751073,86.623948091869934]
["davek_a",null,null,null,null,null,null,15,null,"davek_a",null,null,null,null,27.165460122182331,null,27.070818875318352,27.165460122182331,27.811572994874364,28.67929583569898,30.342816976937456,29.78363767382395,null,97.336525626606843,97.676820103591012,103.12000634047034,109.10140531256394,107.09080597243829]
["Pokoj obvezno",null,null,null,null,null,null,16,null,"Pokoj obvezno",null,null,null,null,17.337127586380962,null,17.456507372200665,17.337127586380962,16.522125471413233,15.420202216700739,13.287437747698668,13.992782485352437,null,105.65533715625214,104.93279219055596,93.33062046636158,80.422084741389611,84.691176746980318]
["Zdrav obvezno",null,null,null,null,null,null,17,null,"Zdrav obvezno",null,null,null,null,7.9303377153187729,null,7.984944339929207,7.9303377153187729,7.5575399736980531,7.0534989494456912,6.0779312020118423,6.4005695368483089,null,105.65533715625213,104.93279219055593,93.330620466361552,80.422084741389611,84.691176746980332]
["Pokoj dodatno",null,null,null,null,null,null,18,null,"Pokoj dodatno",null,null,null,null,13.094677776980079,null,13.184844952632746,13.094677776980079,12.479109250424209,11.646830092096037,10.035959816346747,10.568704471725541,null,105.65533715625213,104.93279219055596,93.33062046636158,80.422084741389611,84.691176746980346]
["Zdrav dodatno",null,null,null,null,null,null,19,null,"Zdrav dodatno",null,null,null,null,5.9897590605670157,null,6.0310032718816862,5.9897590605670157,5.7081861022908145,5.3274855066426374,4.5906422643805431,4.8343299809376816,null,105.6553371562521,104.93279219055596,93.330620466361566,80.422084741389611,84.691176746980332,null,null,null,"Slika 1: Cenovne meje doseganja paritetnega dohodka - OLJNA OGRŠČICA,"]
["Regresi",null,null,null,null,null,null,20,null,"Regresi",null,null,null,null,38.179188523214179,null,38.442082323006694,38.179188523214179,36.384420662209671,33.957805557131344,29.261109617625937,30.814394011396825,null,105.65533715625213,104.93279219055596,93.330620466361552,80.422084741389625,84.691176746980332,null,null,null,{"$f":"\"letina \"&M128&\", upoštevani stroški zmanjšani za subvencije\"","v":"letina , upoštevani stroški zmanjšani za subvencije"}]
["SUM element",null,null,null,null,null,null,21,null,"SUM element",null,null,null,null,1430.6885069056593,null,1515.1493557455783,1430.6885069056593,1330.1802890501885,1215.4694772093774,1240.4852594685383,1338.4777719546264,null,113.90556364562178,107.55598460470637,91.376295921305513,93.256926875251125,100.62378633729136]
["reg+prem+dod1","reg+prem+dod5","reg+prem+dod3","reg+prem+dod4","reg+prem+dod5",null,null,22,null,"Subvencije",null,null,null,null,274.27718294836546,null,274.41975533397397,274.27718294836546,273.30384567012311,272.00409373693969,269.54261049821639,270.38498662775282,null,100.40830368160928,100.35613742494394,99.524429694724375,98.623789883861889,98.93200952397379]
["vred glav prid",null,null,null,null,null,null,23,null,{"$f":"+J113","v":"Vrednost pridelave_tržna"},"glavni in stranski",null,null,null,1582,null,1808,1582,1356,1130,1356,1582,null,133.33333333333331,116.66666666666667,83.333333333333343,100,116.66666666666667]
[null,null,null,null,null,null,null,24,null,0,null,null,null,null,{"$f":"+O136-O149-O137","v":1156.4113239572944},"stroški vsi",{"$f":"+Q136-Q149-Q137","v":1240.7296004116042},{"$f":"+R136-R149-R137","v":1156.4113239572944},1056.8764433800652,943.46538347243722,970.94264897032122,1068.0927853268736]
[null,null,null,null,null,null,null,25,null,null,null,null,null,null,{"$f":"O151-O143-O144","v":1131.1438586555946},"stroški-obv dajatve",{"$f":"Q151-Q143-Q144","v":1215.2881486994745},{"$f":"R151-R143-R144","v":1131.1438586555946},1032.7967779349538,920.99168230629073,951.57728002061071,1047.699433304673]
[null,null,null,null,null,null,null,26,null,null,null,null,null,null,{"$f":"O152-O145-O146-O147","v":1073.8802332948335},"stroški-vse dajatve",{"$f":"Q152-Q145-Q146-Q147","v":1157.6302181519534},{"$f":"R152-R145-R146-R147","v":1073.8802332948335},978.22506192002902,870.05956115042068,907.6895683222574,1001.4820048406129]
[null,null,null,null,null,null,null,27]
[null,null,null,null,null,null,null,28,null,null,null,null,null,null,{"$f":"+O132&\";\"&O134","v":"3500;1"},null,{"$f":"+Q132&\";\"&Q134","v":"4000;1"},{"$f":"+R132&\";\"&R134","v":"3500;1"},"3000;1","2500;1","3000;5","3500;5"]
[null,null,null,null,null,null,null,29,null,null,null,null,null,null,{"$f":"+O151/O132*1000","v":330.40323541636985},"Polne dajatve in pravice iz dela",{"$f":"+Q151/Q132*1000","v":310.18240010290106},{"$f":"+R151/R132*1000","v":330.40323541636985},352.29214779335507,377.38615338897489,323.64754965677372,305.16936723624963]
[null,null,null,null,null,null,null,30,null,null,null,null,null,null,{"$f":"+O156*O152/O151","v":323.18395961588419},"Minimalne obveznosti iz dela",{"$f":"+Q156*Q152/Q151","v":303.82203717486863},{"$f":"+R156*R152/R151","v":323.18395961588419},344.26559264498462,368.3966729225163,317.19242667353689,299.34269522990661]
[null,null,null,null,null,null,null,31,null,null,null,null,null,null,{"$f":"+O156*O153/O151","v":306.8229237985239},"Brez dajatev in pravic iz dela",{"$f":"+Q156*Q153/Q151","v":289.40755453798835},{"$f":"+R156*R153/R151","v":306.8229237985239},326.07502064000965,348.02382446016821,302.56318944075247,286.13771566874658]
[null,null,null,null,null,null,null,32,null,null,null,null,null,null,{"$f":"+O156-O158","v":23.58031161784595},"sivo",{"$f":"+Q156-Q158","v":20.77484556491271},{"$f":"+R156-R158","v":23.58031161784595},26.217127153345416,29.362328928806676,21.084360216021253,19.031651567503047]
[null,null,null,null,null,null,null,33]
["Pc",null,null,null,null,1000,null,34,null,"Odkupna cena; vir podatkov SURS; preračuni KIS",null,null,null,null,452,{"$f":"J161","v":"Odkupna cena; vir podatkov SURS; preračuni KIS"},452,452,452,452,452,452]
[null,null,null,null,null,null,null,35,null,{"$f":"+J125","v":"Bruto dodana vrednost"},null,null,null,null,{"$f":"O150+O149+O137-O135","v":791.31437378354576},{"$f":"P150+P149-P135","v":0},{"$f":"Q150+Q149+Q137-Q135","v":936.51455448973297},791.31437378354576,650.48040818412539,518.08849027125757,676.99407137789058,818.50255386089179,null,null,null,null,null,null,null,null,null,"Slika 2: Kazalniki modelne ocene dohodka -  OLJNA OGRŠČICA,"]
["Amortizacija",null,null,null,null,null,null,36,null,"Amortizacija",null,null,null,null,113.46271767443568,null,115.57018600939865,113.46271767443568,108.29336156215227,101.25001164748791,87.306586740292914,91.993269181502754,null,null,null,null,null,null,null,null,null,{"$f":"\"letina \"&M128","v":"letina "}]
[null,null,null,null,null,null,null,37,null,"Neto dodana vrednsot",null,null,null,null,{"$f":"+O162-O163","v":677.85165610911008},null,{"$f":"+Q162-Q163","v":820.94436848033433},{"$f":"+R162-R163","v":677.85165610911008},542.18704662197308,416.83847862376967,589.68748463759766,726.509284679389]
[null,null,null,null,null,null,null,{"$f":"1","v":1},{"$f":"+J167","v":"Koruza za zrnje"},"KMETIJSKI INŠTITUT SLOVENIJE",null,null,null,null,{"$f":"O173-O185+O178-'2021'!L140","v":0},null,{"$f":"Q173-Q185+Q178-'2021'!O140","v":0},{"$f":"R173-R185+R178-'2021'!P140","v":-2.2737367544323206E-13},{"$f":"S173-S185+S178-'2021'!Q140","v":0},{"$f":"T173-T185+T178-'2021'!R140","v":4.5474735088646412E-13},{"$f":"U173-U185+U178-'2021'!S140","v":0},{"$f":"V173-V185+V178-'2021'!T140","v":0}]
[null,null,null,null,null,null,null,{"$f":"H165+1","v":2},{"$f":"+I165","v":"Koruza za zrnje"},"Oddelek za ekonomiko kmetijstva",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"koruzaB","koruzaC","koruzaA","koruzaD","koruzaE","koruzaF"]
[null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"H166+1","v":3},{"$f":"+I166","v":"Koruza za zrnje"},"Koruza za zrnje",{"$f":"+K$56","v":"Enota"},null,null,null,null,null,null,null,{"$f":"+$S$56","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,4,{"$f":"+I167","v":"Koruza za zrnje"},"Model",null,null,null,null,null,null,"M 1","M 2","M 3","M 4","M 5","M 6",null,"Indeks: M 4 =100"]
["Prid (neto za LC v analitični)",null,null,null,null,null,null,5,{"$f":"+I168","v":"Koruza za zrnje"},"Intenzivnost pridelave","Kg/ha",null,null,null,10000,null,12000,11000,10000,9000,8000,10000,null,"M 1","M 3","M 4","M5","M6"]
["str1_kg",null,null,null,null,null,null,6]
["vel parcele",null,null,null,null,null,null,7,{"$f":"+I169","v":"Koruza za zrnje"},"Velikost poljine","ha",null,null,null,1,null,1,1,1,1,1,5,null,{"$f":"Q171/$S171*100","v":100},{"$f":"R171/$S171*100","v":100},100,100,100]
["Kupljen material in storitve",null,null,null,null,null,null,8,{"$f":"+I171","v":"Koruza za zrnje"},{"$f":"+J$61","v":"Kupljen material in storitve"},null,null,null,null,1441.1151211025733,null,1636.9814545763793,1533.12272480057,1441.1151211025733,1348.090691768647,1226.7509124347225,1411.2422339206339,null,{"$f":"Q172/$S172*100","v":113.59130374844391},106.38447285374421,100,93.54496889445204,85.125115576898239]
["STROŠKI SKUPAJ",null,null,null,null,null,null,9,"Koruza za zrnje",{"$f":"+J$62","v":"Stroški skupaj"},{"$f":"+K$62","v":"EUR/ha"},null,null,null,1845.4689511803222,null,2065.7165775647868,1940.2282753002185,1845.4689511803222,1749.6544007299656,1625.0687203070065,1753.7001632060451,null,111.93450728301872,105.13470161929791,100,94.808119075150216,88.057223572775229]
["Stranski pridelki",null,null,null,null,null,null,10,"Koruza za zrnje",{"$f":"+J$63","v":"Stranski pridelki"},{"$f":"+K$63","v":"EUR/ha"},null,null,null,0,null,0,0,0,0,0,0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,11,"Koruza za zrnje",{"$f":"+J$64","v":"Stroški glavnega pridelka"},{"$f":"+K$64","v":"EUR/ha"},null,null,null,{"$f":"+O173-O174","v":1845.4689511803222},null,{"$f":"+Q173-Q174","v":2065.7165775647868},{"$f":"+R173-R174","v":1940.2282753002185},1845.4689511803222,1749.6544007299656,1625.0687203070065,1753.7001632060451,null,111.93450728301872,105.13470161929791,100,94.808119075150216,88.057223572775229]
["reg+prem+dod1","reg+prem+dod5","reg+prem+dod3","reg+prem+dod4","reg+prem+dod5",null,null,12,"Koruza za zrnje",{"$f":"+J$65","v":"Subvencije"},{"$f":"+K$65","v":"EUR/ha"},null,null,null,276.64954161227428,null,278.75722143036683,276.72622254821476,276.64954161227428,276.57284815134022,276.49615469040617,273.04796728323237,null,100.76185913983781,100.02771771660765,100,99.972277756005994,99.944555512011988]
[null,null," delo",null,null,null,null,13,"Koruza za zrnje",{"$f":"+J$66","v":"Stroški, zmanjšani za subvencije"},{"$f":"+K$66","v":"EUR/ha"},null,null,null,{"$f":"+O175-O176","v":1568.8194095680478},null,{"$f":"+Q175-Q176","v":1786.95935613442},{"$f":"+R175-R176","v":1663.5020527520037},1568.8194095680478,1473.0815525786254,1348.5725656166003,1480.6521959228128,null,113.90472002296517,106.03527994404564,100,93.897458406905969,85.960981703299467]
[null,null,null,null,null,null,null,14,"Koruza za zrnje",{"$f":"+J$67","v":"Stroški, zmanjšani za subvencije/kg"},{"$f":"+K$67","v":"EUR/kg"},null,null,null,{"$f":"+O177/O169","v":0.15688194095680477},null,{"$f":"+Q177/Q169","v":0.14891327967786833},{"$f":"+R177/R169","v":0.15122745934109125},0.15688194095680477,0.1636757280642917,0.16857157070207504,0.14806521959228128,null,94.920600019137638,96.39570904004151,100,104.33050934100663,107.45122712912433]
["davek_a",null,null,null,null,null,null,15,null,{"$f":"+J142","v":"davek_a"},null,null,null,null,25.255262050613947,null,24.255081150478254,25.203960537527092,25.255262050613947,25.306605625264396,25.357949199914842,28.028471258151523,null,96.0397128403133,99.796868023051815,100,100.20329852269026,100.40659704538048]
["Pokoj obvezno",null,null,null,null,null,null,16,null,{"$f":"+A180","v":"Pokoj obvezno"},null,null,null,null,19.698747888087482,null,20.974027712929786,19.76395471283303,19.698747888087482,19.633446184089742,19.568144480092002,16.182001724772938,null,106.47391312426264,100.33102014968667,100,99.668498199130568,99.336996398261121]
["Zdrav obvezno",null,null,null,null,null,null,17,null,"Zdrav obvezno",null,null,null,null,9.010588550099369,null,9.5939262248175545,9.0404154138055581,9.010588550099369,8.9807182867868551,8.9508480234743395,7.4019607889445229,null,106.47391312426259,100.33102014968667,100,99.668498199130568,99.336996398261121]
["Pokoj dodatno",null,null,null,null,null,null,18,null,"Pokoj dodatno",null,null,null,null,14.878402141257924,null,15.841616970161397,14.927652650296904,14.878402141257924,14.829079970219061,14.779757799180199,12.222214857488408,null,106.47391312426267,100.33102014968669,100,99.668498199130582,99.336996398261192]
["Zdrav dodatno",null,null,null,null,null,null,19,null,"Zdrav dodatno",null,null,null,null,6.8056691084850769,null,7.2462622140931794,6.8281972445551649,6.8056691084850769,6.7831081928292356,6.7605472771733917,5.5906776348124385,null,106.47391312426262,100.33102014968669,100,99.668498199130582,99.336996398261135]
["Regresi",null,null,null,null,null,null,20,null,"Regresi",null,null,null,null,43.379862410503975,null,46.188237016384662,43.523458495989104,43.379862410503975,43.236057385398475,43.092252360292967,35.635412582324363,null,106.47391312426262,100.33102014968669,100,99.668498199130568,99.336996398261135]
["SUM element",null,null,null,null,null,null,21,null,"SUM element",null,null,null,null,1845.4689511803222,null,2065.7165775647868,1940.2282753002187,1845.4689511803222,1749.6544007299651,1625.0687203070065,1753.7001632060451,null,111.93450728301872,105.13470161929791,100,94.808119075150188,88.057223572775229]
["reg+prem+dod1","reg+prem+dod5","reg+prem+dod3","reg+prem+dod4","reg+prem+dod5",null,null,22,null,{"$f":"+J149","v":"Subvencije"},null,null,null,null,276.64954161227428,null,278.75722143036683,276.72622254821476,276.64954161227428,276.57284815134022,276.49615469040617,273.04796728323237,null,100.76185913983781,100.02771771660765,100,99.972277756005994,99.944555512011988]
["vred glav prid",null,null,null,null,null,null,23,null,{"$f":"+J150","v":"Vrednost pridelave_tržna"},null,null,null,null,2130,null,2556,2343,2130,1917,1704,2130,null,120,{"$f":"R187/$S187*100","v":110.00000000000001},{"$f":"S187/$S187*100","v":100},{"$f":"T187/$S187*100","v":90},80]
[null,null,null,null,null,null,null,24,null,null,null,null,null,null,{"$f":"+O173-O186-O174","v":1568.8194095680478},"stroški vsi",{"$f":"+Q173-Q186-Q174","v":1786.95935613442},{"$f":"+R173-R186-R174","v":1663.5020527520037},1568.8194095680478,1473.0815525786254,1348.5725656166003,1480.6521959228128,null,{"$f":"Q188/$S188*100","v":113.90472002296517},106.03527994404564,100,93.897458406905969,85.960981703299467]
[null,null,null,null,null,null,null,25,null,null,null,null,null,null,{"$f":"O188-O180-O181","v":1540.1100731298611},"stroški-obv dajatve",{"$f":"Q188-Q180-Q181","v":1756.3914021966727},{"$f":"R188-R180-R181","v":1634.6976826253651},1540.1100731298611,1444.4673881077488,1320.053573113034,1457.0682334090952]
[null,null,null,null,null,null,null,26,null,null,null,null,null,null,{"$f":"O189-O182-O183-O184","v":1475.046139469614},"stroški-vse dajatve",{"$f":"Q189-Q182-Q183-Q184","v":1687.1152859960337},{"$f":"R189-R182-R183-R184","v":1569.4183742345238},1475.046139469614,1379.619142559302,1255.4210156763872,1403.6199283344702]
[null,null,null,null,null,null,null,27]
[null,null,null,null,null,null,null,28,null,null,null,null,null,null,{"$f":"+O169&\";\"&O171","v":"10000;1"},null,{"$f":"+Q169&\";\"&Q171","v":"12000;1"},{"$f":"+R169&\";\"&R171","v":"11000;1"},"10000;1","9000;1","8000;1","10000;5"]
[null,null,null,null,null,null,null,29,null,null,null,null,null,null,{"$f":"+O188/O169*1000","v":156.88194095680478},"Polne dajatve in pravice iz dela",{"$f":"+Q188/Q169*1000","v":148.91327967786833},{"$f":"+R188/R169*1000","v":151.22745934109125},156.88194095680478,163.67572806429169,168.57157070207504,148.06521959228127]
[null,null,null,null,null,null,null,30,null,null,null,null,null,null,{"$f":"+O193*O189/O188","v":154.01100731298612},"Minimalne obveznosti iz dela",{"$f":"+Q193*Q189/Q188","v":146.36595018305607},{"$f":"+R193*R189/R188","v":148.60888023866957},154.01100731298612,160.49637645641653,165.00669663912925,145.70682334090952]
[null,null,null,null,null,null,null,31,null,null,null,null,null,null,{"$f":"+O193*O190/O188","v":147.5046139469614},"Brez dajatev in pravic iz dela",{"$f":"+Q193*Q190/Q188","v":140.59294049966945},{"$f":"+R193*R190/R188","v":142.67439765768398},147.5046139469614,153.29101583992241,156.92762695954841,140.361992833447]
[null,null,null,null,null,null,null,32,null,null,null,null,null,null,{"$f":"+O193-O195","v":9.3773270098433841},"sivo",{"$f":"+Q193-Q195","v":8.3203391781988785},{"$f":"+R193-R195","v":8.5530616834072646},9.3773270098433841,10.384712224369281,11.643943742526631,7.703226758834262]
[null,null,null,null,null,null,null,33]
["Pc",null,null,null,null,1000,null,34,null,"Odkupna cena; vir podatkov SURS; preračuni KIS",null,null,null,null,213,{"$f":"J198","v":"Odkupna cena; vir podatkov SURS; preračuni KIS"},213,213,213,213,213,213]
[null,null,null,null,null,null,null,35,null,{"$f":"+J162","v":"Bruto dodana vrednost"},null,null,null,null,{"$f":"O187+O186+O174-O172","v":965.53442050970102},{"$f":"P187+P186-P172","v":0},{"$f":"Q187+Q186+Q174-Q172","v":1197.7757668539875},{"$f":"R187+R186+R174-R172","v":1086.6034977476445},965.53442050970102,845.48215638269312,753.74524225568371,991.80573336259863]
["Amortizacija",null,null,null,null,null,null,36,null,"Amortizacija",null,null,null,null,124.61755485290999,null,134.05873028598077,126.44486894702014,124.61755485290999,122.78566195373712,120.95376905456423,103.83833665842559]
[null,null,null,null,null,null,null,37,null,"Neto dodana vrednsot",null,null,null,null,{"$f":"+O199-O200","v":840.91686565679106},null,{"$f":"+Q199-Q200","v":1063.7170365680067},{"$f":"+R199-R200","v":960.15862880062434},840.91686565679106,722.69649442895604,632.79147320111952,887.9673967041731]
[null,null,null,null,null,null,null,{"$f":"1","v":1},{"$f":"+J204","v":"Krompir pozni"},"KMETIJSKI INŠTITUT SLOVENIJE",null,null,null,null,{"$f":"O210-O222+O215-'2021'!L181-'2021'!L178","v":1.8189894035458565E-12},null,{"$f":"Q210-Q222+Q215-'2021'!O181-'2021'!O178","v":-3.637978807091713E-12},{"$f":"R210-R222+R215-'2021'!P181-'2021'!P178","v":1.8189894035458565E-12},{"$f":"S210-S222+S215-'2021'!Q181-'2021'!Q178","v":0},{"$f":"T210-T222+T215-'2021'!R181-'2021'!R178","v":0},{"$f":"U210-U222+U215-'2021'!S181-'2021'!S178","v":0},{"$f":"V210-V222+V215-'2021'!T181-'2021'!T178","v":0}]
[null,null,null,null,null,null,null,{"$f":"H202+1","v":2},{"$f":"+I202","v":"Krompir pozni"},"Oddelek za ekonomiko kmetijstva",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"krompirB","krompirA","krompirC","krompirD","krompirE","krompirF"]
[null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"H203+1","v":3},{"$f":"+I203","v":"Krompir pozni"},"Krompir pozni",{"$f":"+K$56","v":"Enota"},null,null,null,null,null,null,null,null,null,null,null,null,"Indeks: M 1 =100"]
[null,null,null,null,null,null,null,4,{"$f":"+I204","v":"Krompir pozni"},"Model",null,null,null,null,null,null,null,"M 2","M 3","M 4",null,null,null,{"$f":"R205","v":"M 2"},{"$f":"S205","v":"M 3"},{"$f":"T205","v":"M 4"}]
["Prid (neto za LC v analitični)",null,null,null,null,null,null,5,{"$f":"+I205","v":"Krompir pozni"},"Intenzivnost pridelave","Kg/ha",null,null,null,40000,null,50000,40000,30000,25000,30000,40000,null,{"$f":"R206/$Q206*100","v":80},{"$f":"S206/$Q206*100","v":60},{"$f":"S206/$Q206*100","v":60}]
["str1_kg",null,null,null,null,null,null,6]
["vel parcele",null,null,null,null,null,null,7,{"$f":"+I206","v":"Krompir pozni"},"Velikost poljine","ha",null,null,null,1,null,1,1,1,1,0.2,0.5]
["Kupljen material in storitve",null,null,null,null,null,null,8,{"$f":"+I204","v":"Krompir pozni"},{"$f":"+J$61","v":"Kupljen material in storitve"},null,null,null,null,4426.9043320159153,null,4595.3478685849614,4426.9043320159153,4202.463615625471,4024.6873665102203,4292.2666707983417,4463.3738671167366]
["STROŠKI SKUPAJ",null,null,null,null,null,null,9,{"$f":"+I209","v":"Krompir pozni"},{"$f":"+J$62","v":"Stroški skupaj"},{"$f":"+K$62","v":"EUR/ha"},null,null,null,8421.6956222323006,null,9147.9015734211225,8421.6956222323006,7621.4341248128994,7144.1852859312203,7957.2356175543646,8559.6799326002583,null,{"$f":"R210/$Q210*100","v":92.061502352640247},83.313468817337139,78.096438058410868]
["Stranski pridelki",null,null,null,null,null,null,10,"Krompir pozni",{"$f":"+J$63","v":"Stranski pridelki"},{"$f":"+K$63","v":"EUR/ha"},null,null,null,579.20000000000005,null,724.00000000000011,579.20000000000005,434.40000000000003,362.00000000000006,434.40000000000003,579.20000000000005,null,80,60,50]
[null,null,null,null,null,null,null,11,"Krompir pozni",{"$f":"+J$64","v":"Stroški glavnega pridelka"},{"$f":"+K$64","v":"EUR/ha"},null,null,null,{"$f":"+O210-O211","v":7842.4956222323008},null,{"$f":"+Q210-Q211","v":8423.9015734211225},{"$f":"+R210-R211","v":7842.4956222323008},7187.0341248128998,6782.1852859312203,7522.8356175543649,7980.4799326002585,null,93.098139310847856,85.317166424275953,80.511212373731865]
["reg+prem+dod1","reg+prem+dod5","reg+prem+dod3","reg+prem+dod4","reg+prem+dod5",null,null,12,"Krompir pozni",{"$f":"+J$65","v":"Subvencije"},{"$f":"+K$65","v":"EUR/ha"},null,null,null,307.73081779999995,null,307.73081779999995,307.73081779999995,307.73081779999995,307.73081779999995,307.73081779999995,307.73081779999995,null,100,100,100]
[null,null," delo",null,null,null,null,13,"Krompir pozni",{"$f":"+J$66","v":"Stroški, zmanjšani za subvencije"},{"$f":"+K$66","v":"EUR/ha"},null,null,null,{"$f":"+O212-O213","v":7534.7648044323005},null,{"$f":"+Q212-Q213","v":8116.1707556211222},{"$f":"+R212-R213","v":7534.7648044323005},6879.3033070128995,6474.45446813122,7215.1047997543646,7672.7491148002582]
[null,null,null,null,null,null,null,14,"Krompir pozni",{"$f":"+J$67","v":"Stroški, zmanjšani za subvencije/kg"},{"$f":"+K$67","v":"EUR/kg"},null,null,null,{"$f":"+O214/O206","v":0.1883691201108075},null,{"$f":"+Q214/Q206","v":0.16232341511242243},{"$f":"+R214/R206","v":0.1883691201108075},0.22931011023376333,0.25897817872524881,0.24050349332514548,0.19181872787000645,null,{"$f":"R215/$Q215*100","v":116.04556248422094},{"$f":"S215/$Q215*100","v":141.26742594403098},{"$f":"T215/$Q215*100","v":159.54456018922772}]
["davek_a",null,null,null,null,null,null,15,"Krompir pozni",{"$f":"+J179","v":"davek_a"},null,null,null,null,0,null,0,0,0,0,0,0]
["Pokoj obvezno",null,null,null,null,null,null,16,"Krompir pozni",{"$f":"+A217","v":"Pokoj obvezno"},null,null,null,null,303.4457323680474,null,348.46421632509197,303.4457323680474,257.41678667927505,233.7821843331518,274.28936887143743,310.45928569456873]
["Zdrav obvezno",null,null,null,null,null,null,17,"Krompir pozni","Zdrav obvezno",null,null,null,null,138.80195112835199,null,159.3942770158001,138.80195112835199,117.74742048748774,106.93649593045458,125.46526614828973,142.01008616609624]
["Pokoj dodatno",null,null,null,null,null,null,18,"Krompir pozni","Pokoj dodatno",null,null,null,null,229.19160445474739,null,263.19392337917668,229.19160445474739,194.42608697179008,176.57494637381367,207.16989507789967,234.48891915840161]
["Zdrav dodatno",null,null,null,null,null,null,19,"Krompir pozni","Zdrav dodatno",null,null,null,null,104.83667584413928,null,120.38999462957176,104.83667584413928,88.934255266451046,80.768798050989588,94.763519748535998,107.25977011826237]
["Regresi",null,null,null,null,null,null,20,"Krompir pozni","Regresi",null,null,null,null,668.23709780766808,null,767.37515729656877,668.23709780766808,566.87383643576163,514.82657923309364,604.0300200756642,683.68208852696239]
["SUM element",null,null,null,null,null,null,21,"Krompir pozni","SUM element",null,null,null,null,8421.6956222322988,null,9147.9015734211262,8421.6956222322988,7621.4341248128994,7144.1852859312203,7957.2356175543646,8559.6799326002583]
["reg+prem+dod1","reg+prem+dod5","reg+prem+dod3","reg+prem+dod4","reg+prem+dod5",null,null,22,"Krompir pozni",{"$f":"+J186","v":"Subvencije"},null,null,null,null,307.73081779999995,null,307.73081779999995,307.73081779999995,307.73081779999995,307.73081779999995,307.73081779999995,307.73081779999995]
["vred glav prid",null,null,null,null,null,null,23,"Krompir pozni",{"$f":"+J187","v":"Vrednost pridelave_tržna"},null,null,null,null,14479.999999999998,null,18099.999999999996,14479.999999999998,10859.999999999998,9049.9999999999982,10859.999999999998,14479.999999999998]
[null,null,null,null,null,null,null,24,"Krompir pozni",null,null,null,null,null,{"$f":"+O210-O223-O211","v":7534.7648044323005},"stroški vsi",{"$f":"+Q210-Q223-Q211","v":8116.1707556211222},{"$f":"+R210-R223-R211","v":7534.7648044323005},6879.3033070128995,6474.45446813122,7215.1047997543646,7672.7491148002582]
[null,null,null,null,null,null,null,25,"Krompir pozni",null,null,null,null,null,{"$f":"O225-O217-O218","v":7092.5171209359014},"stroški-obv dajatve",{"$f":"Q225-Q217-Q218","v":7608.3122622802302},{"$f":"R225-R217-R218","v":7092.5171209359014},{"$f":"S225-S217-S218","v":6504.1390998461366},{"$f":"T225-T217-T218","v":6133.735787867613},{"$f":"U225-U217-U218","v":6815.3501647346375},{"$f":"V225-V217-V218","v":7220.2797429395941}]
[null,null,null,null,null,null,null,26,"Krompir pozni",null,null,null,null,null,{"$f":"O226-O219-O220-O221","v":6090.2517428293477},"stroški-vse dajatve",{"$f":"Q226-Q219-Q220-Q221","v":6457.353186974914},{"$f":"R226-R219-R220-R221","v":6090.2517428293477},{"$f":"S226-S219-S220-S221","v":5653.904921172134},{"$f":"T226-T219-T220-T221","v":5361.5654642097152},{"$f":"U226-U219-U220-U221","v":5909.3867298325367},{"$f":"V226-V219-V220-V221","v":6194.8489651359678}]
[null,null,null,null,null,null,null,27,"Krompir pozni"]
[null,null,null,null,null,null,null,28,"Krompir pozni",null,null,null,null,null,{"$f":"+O206&\";\"&O208","v":"40000;1"},null,{"$f":"+Q206&\";\"&Q208","v":"50000;1"},{"$f":"+R206&\";\"&R208","v":"40000;1"},"30000;1","25000;1","30000;0,2","40000;0,5"]
[null,null,null,null,null,null,null,29,"Krompir pozni",null,null,null,null,null,{"$f":"+O225/O206*1000","v":188.3691201108075},"Polne dajatve in pravice iz dela",{"$f":"+Q225/Q206*1000","v":162.32341511242242},{"$f":"+R225/R206*1000","v":188.3691201108075},229.31011023376334,258.97817872524882,240.50349332514548,191.81872787000646]
[null,null,null,null,null,null,null,30,"Krompir pozni",null,null,null,null,null,{"$f":"+O230*O226/O225","v":177.31292802339752},"Minimalne obveznosti iz dela",{"$f":"+Q230*Q226/Q225","v":152.16624524560459},{"$f":"+R230*R226/R225","v":177.31292802339752},216.8046366615379,245.34943151470455,227.17833882448792,180.50699357348984]
[null,null,null,null,null,null,null,31,"Krompir pozni",null,null,null,null,null,{"$f":"+O230*O227/O225","v":152.25629357073367},"Brez dajatev in pravic iz dela",{"$f":"+Q230*Q227/Q225","v":129.14706373949826},{"$f":"+R230*R227/R225","v":152.25629357073367},188.46349737240448,214.46261856838862,196.97955766108456,154.87122412839921]
[null,null,null,null,null,null,null,32,"Krompir pozni",null,null,null,null,null,{"$f":"+O230-O232","v":36.112826540073826},"sivo",{"$f":"+Q230-Q232","v":33.176351372924159},{"$f":"+R230-R232","v":36.112826540073826},40.846612861358864,44.515560156860204,43.523935664060929,36.94750374160725]
[null,null,null,null,null,null,null,33,"Krompir pozni"]
["Pc",null,null,null,null,1000,null,34,"Krompir pozni","Odkupna cena; vir podatkov SURS; preračuni KIS",null,null,null,null,361.99999999999994,{"$f":"P236","v":"Odkupna cena; vir podatkov SURS; preračuni KIS"},361.99999999999994,361.99999999999994,361.99999999999994,361.99999999999994,361.99999999999994,361.99999999999994]
[null,null,null,null,null,null,null,35,"Krompir pozni",{"$f":"+J199","v":"Bruto dodana vrednost"},null,null,null,null,{"$f":"O224+O223+O211-O209","v":10940.026485784085},"Odkupna cena; vir podatkov SURS; preračuni KIS",{"$f":"Q224+Q223+Q211-Q209","v":14536.382949215033},10940.026485784085,7399.6672021745271,5695.0434512897782,7309.8641470016564,10903.556950683262]
["Amortizacija",null,null,null,null,null,null,36,"Krompir pozni","Amortizacija",null,null,null,null,512.5734568241021,null,568.24675687730564,512.5734568241021,451.84138869926551,418.36351284592831,500.62433847265731,532.26304870252557]
[null,null,null,null,null,null,null,37,null,"Neto dodana vrednsot",null,null,null,null,{"$f":"+O236-O237","v":10427.453028959982},null,{"$f":"+Q236-Q237","v":13968.136192337726},10427.453028959982,6947.8258134752614,5276.67993844385,6809.2398085289988,10371.293901980736]
[null,null,null,null,null,null,null,{"$f":"1","v":1},{"$f":"+J241","v":"Jabolka namizna"},"KMETIJSKI INŠTITUT SLOVENIJE",null,null,null,null,{"$f":"O247-O259+O252-'2021'!L216","v":0},null,{"$f":"Q247-Q259+Q252-'2021'!O216","v":-3.637978807091713E-12},{"$f":"R247-R259+R252-'2021'!P216","v":0},{"$f":"S247-S259+S252-'2021'!Q216","v":3.637978807091713E-12},{"$f":"T247-T259+T252-'2021'!R216","v":0},{"$f":"U247-U259+U252-'2021'!S216","v":3.637978807091713E-12}]
[null,null,null,null,null,null,null,{"$f":"H239+1","v":2},{"$f":"+I239","v":"Jabolka namizna"},"Oddelek za ekonomiko kmetijstva",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"jabolkaB","jabolkaC","jabolkaD","jabolkaA","jabolkaE"]
[null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"H240+1","v":3},{"$f":"+I240","v":"Jabolka namizna"},"Jabolka namizna",{"$f":"+K$56","v":"Enota"},null,null,null,null,null,null,null,2012,null,null,null,null,"Indeks: M 2 =100"]
[null,null,null,null,null,null,null,4,{"$f":"+I241","v":"Jabolka namizna"},"Model",null,null,null,null,null,null,"M 1",null,"M3","M4",null,null,null,"M1","M3","M4"]
["Prid (neto za LC v analitični)",null,null,null,null,null,null,5,{"$f":"+I242","v":"Jabolka namizna"},"Intenzivnost pridelave","Kg/ha",null,null,null,40000,null,60000,55000,45000,40000,35000,null,null,{"$f":"Q243/$T243*100","v":150},{"$f":"R243/$T243*100","v":137.5},{"$f":"S243/$T243*100","v":112.5},{"$f":"T243/$T243*100","v":100},{"$f":"U243/$T243*100","v":87.5}]
["str1_kg",null,null,null,null,null,null,6]
["vel parcele",null,null,null,null,null,null,7,{"$f":"+I243","v":"Jabolka namizna"},"Velikost poljine","ha",null,null,null,0.5,null,0.5,0.5,0.5,0.5,0.5]
["Kupljen material in storitve",null,null,null,null,null,null,8,{"$f":"+I241","v":"Jabolka namizna"},{"$f":"+J$61","v":"Kupljen material in storitve"},null,null,null,null,8354.5773943868626,null,10549.343384138669,10056.770355450715,9043.0016730748139,8354.5773943868626,7517.5183850164922]
["STROŠKI SKUPAJ",null,null,null,null,null,null,9,{"$f":"+I246","v":"Jabolka namizna"},{"$f":"+J$62","v":"Stroški skupaj"},{"$f":"+K$62","v":"EUR/ha"},null,null,null,19030.263667481704,null,22653.719736104817,21804.885053370592,20078.135536645725,19030.263667481704,17736.054333075663,null,null,{"$f":"Q247/$T247*100","v":119.04049324768293},{"$f":"R247/$T247*100","v":114.58004699446214},105.50634445992775,100,93.19920439874123]
["Stranski pridelki",null,null,null,null,null,null,10,"Jabolka namizna",{"$f":"+J$63","v":"Stranski pridelki"},{"$f":"+K$63","v":"EUR/ha"},null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,null,null,null,11,"Jabolka namizna",{"$f":"+J$64","v":"Stroški glavnega pridelka"},{"$f":"+K$64","v":"EUR/ha"},null,null,null,{"$f":"+O247-O248","v":19030.263667481704},null,{"$f":"+Q247-Q248","v":22653.719736104817},21804.885053370592,20078.135536645725,19030.263667481704,17736.054333075663,null,null,{"$f":"Q249/$T249*100","v":119.04049324768293},{"$f":"R249/$T249*100","v":114.58004699446214},{"$f":"S249/$T249*100","v":105.50634445992775},{"$f":"T249/$T249*100","v":100},{"$f":"U249/$T249*100","v":93.19920439874123}]
["reg+prem+dod1","reg+prem+dod5","reg+prem+dod3","reg+prem+dod4","reg+prem+dod5",null,null,12,"Jabolka namizna",{"$f":"+J$65","v":"Subvencije"},{"$f":"+K$65","v":"EUR/ha"},null,null,null,367.43199779999998,null,367.43199779999998,367.43199779999998,367.43199779999998,367.43199779999998,361.95314490277735,null,null,100,100,100,100,98.508879757335436]
[null,null," delo",null,null,null,null,13,"Jabolka namizna",{"$f":"+J$66","v":"Stroški, zmanjšani za subvencije"},{"$f":"+K$66","v":"EUR/ha"},null,null,null,{"$f":"+O249-O250","v":18662.831669681706},null,{"$f":"+Q249-Q250","v":22286.287738304818},21437.453055570593,19710.703538845726,18662.831669681706,17374.101188172885,null,null,119.41536060955593,114.86709752837956,105.61475282910213,100,93.094668031527078]
[null,null,null,null,null,null,null,14,"Jabolka namizna",{"$f":"+J$67","v":"Stroški, zmanjšani za subvencije/kg"},{"$f":"+K$67","v":"EUR/kg"},null,null,null,{"$f":"+O251/O243","v":0.46657079174204263},null,{"$f":"+Q251/Q243","v":0.37143812897174699},0.38977187373764716,0.43801563419657169,0.46657079174204263,0.49640289109065383,null,null,79.610240406370636,83.539707293366959,93.879780292535216,100,106.39390632174522]
["davek_a",null,null,null,null,null,null,15,"Jabolka namizna",{"$f":"+J216","v":"davek_a"},null,null,null,null,0,null,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Pokoj obvezno",null,null,null,null,null,null,16,"Jabolka namizna",{"$f":"+A254","v":"Pokoj obvezno"},null,null,null,null,581.733324341463,null,675.15223415050332,651.79750669824341,605.08805179372303,581.733324341463,552.58644183759702,null,null,116.05871726788092,112.04403795091073,104.01467931697022,100,94.989648815999843]
["Zdrav obvezno",null,null,null,null,null,null,17,"Jabolka namizna","Zdrav obvezno",null,null,null,null,266.09608190844983,null,308.82769936303657,298.14479499938989,276.77898627209652,266.09608190844983,252.76373371797177,null,null,116.05871726788091,112.04403795091066,104.01467931697022,100,94.989648815999843]
["Pokoj dodatno",null,null,null,null,null,null,18,"Jabolka namizna","Pokoj dodatno",null,null,null,null,439.38134482939665,null,509.94035272336265,492.30060074987108,457.02109680288822,439.38134482939665,417.36679641646123,null,null,116.05871726788098,112.04403795091071,104.01467931697026,100,94.989648815999857]
["Zdrav dodatno",null,null,null,null,null,null,19,"Jabolka namizna","Zdrav dodatno",null,null,null,null,200.98153128002721,null,233.25658714894456,225.1878231817152,209.05029524725651,200.98153128002721,190.91165074791675,null,null,116.05871726788098,112.04403795091073,104.01467931697024,100,94.989648815999857]
["Regresi",null,null,null,null,null,null,20,"Jabolka namizna","Regresi",null,null,null,null,1281.0718586229809,null,1486.7955663976329,1435.3646394539696,1332.5027855666438,1281.0718586229809,1216.8856595865716,null,null,116.05871726788095,112.04403795091069,104.01467931697022,100,94.989648815999843]
["SUM element",null,null,null,null,null,null,21,"Jabolka namizna","SUM element",null,null,null,null,19030.263667481704,null,22653.71973610482,21804.885053370592,20078.135536645721,19030.263667481704,17736.054333075659,null,null,119.04049324768296,114.58004699446214,105.50634445992773,100,93.199204398741216]
["reg+prem+dod1","reg+prem+dod5","reg+prem+dod3","reg+prem+dod4","reg+prem+dod5",null,null,22,"Jabolka namizna",{"$f":"+J223","v":"Subvencije"},null,null,null,null,367.43199779999998,null,367.43199779999998,367.43199779999998,367.43199779999998,367.43199779999998,361.95314490277735,null,null,100,100,100,100,98.508879757335436]
["vred glav prid",null,null,null,null,null,null,23,null,{"$f":"+J224","v":"Vrednost pridelave_tržna"},null,null,null,null,25840.000000000004,null,38760.000000000007,35530.000000000007,29070.000000000007,25840.000000000004,22610.000000000004]
[null,null,null,null,null,null,null,24,null,null,null,null,null,null,{"$f":"+O247-O260-O248","v":18662.831669681706},"stroški vsi",{"$f":"+Q247-Q260-Q248","v":22286.287738304818},21437.453055570593,19710.703538845726,18662.831669681706,17374.101188172885]
[null,null,null,null,null,null,null,25,null,null,null,null,null,null,{"$f":"O262-O254-O255","v":17815.002263431794},"stroški-obv dajatve",{"$f":"Q262-Q254-Q255","v":21302.307804791279},20487.510753872961,18828.836500779908,17815.002263431794,16568.751012617315]
[null,null,null,null,null,null,null,26,null,null,null,null,null,null,{"$f":"O263-O256-O257-O258","v":15893.56752869939},"stroški-vse dajatve",{"$f":"Q263-Q256-Q257-Q258","v":19072.315298521338},18334.657690487409,16830.262323163119,15893.56752869939,14743.586905866365]
[null,null,null,null,null,null,null,27]
[null,null,null,null,null,null,null,28,null,null,null,null,null,null,{"$f":"+O243&\";\"&O245","v":"40000;0,5"},null,{"$f":"+Q243&\";\"&Q245","v":"60000;0,5"},"55000;0,5","45000;0,5","40000;0,5","35000;0,5"]
[null,null,null,null,null,null,null,29,null,null,null,null,null,null,{"$f":"+O262/O243*1000","v":466.57079174204262},"Polne dajatve in pravice iz dela",{"$f":"+Q262/Q243*1000","v":371.43812897174701},389.77187373764718,438.01563419657168,466.57079174204262,496.40289109065384]
[null,null,null,null,null,null,null,30,null,null,null,null,null,null,{"$f":"+O267*O263/O262","v":445.37505658579482},"Minimalne obveznosti iz dela",{"$f":"+Q267*Q263/Q262","v":355.03846341318803},372.50019552496292,418.41858890622018,445.37505658579482,473.39288607478045]
[null,null,null,null,null,null,null,31,null,null,null,null,null,null,{"$f":"+O267*O264/O262","v":397.33918821748472},"Brez dajatev in pravic iz dela",{"$f":"+Q267*Q264/Q262","v":317.87192164202236},333.35741255431657,374.00582940362489,397.33918821748472,421.24534016761044]
[null,null,null,null,null,null,null,32,null,null,null,null,null,null,{"$f":"+O267-O269","v":69.231603524557897},"sivo",{"$f":"+Q267-Q269","v":53.566207329724648},56.414461183330616,64.009804792946795,69.231603524557897,75.157550923043402]
[null,null,null,null,null,null,null,33]
["Pc",null,null,null,null,1000,null,34,null,"Odkupna cena; vir podatkov SURS; preračuni KIS",null,null,null,null,646.00000000000011,{"$f":"P273","v":"Odkupna cena; vir podatkov SURS; preračuni KIS"},646.00000000000011,646.00000000000011,646.00000000000011,646.00000000000011,646.00000000000011]
[null,null,null,null,null,null,null,35,null,{"$f":"+J236","v":"Bruto dodana vrednost"},null,null,null,null,{"$f":"O261+O260+O248-O246","v":17852.85460341314},"Odkupna cena; vir podatkov SURS; preračuni KIS",{"$f":"Q261+Q260+Q248-Q246","v":28578.088613661337},25840.661642349289,20394.430324725192,17852.85460341314,15454.43475988629]
["Amortizacija",null,null,null,null,null,null,36,null,"Amortizacija",null,null,null,null,3437.071594448209,null,3783.0248654995276,3696.5365477366981,3523.5599122110384,3437.071594448209,3323.9163945781693]
[null,null,null,null,null,null,null,37,null,"Neto dodana vrednsot",null,null,null,null,{"$f":"+O273-O274","v":14415.783008964931},null,{"$f":"+Q273-Q274","v":24795.063748161811},22144.125094612591,16870.870412514152,14415.783008964931,12130.51836530812]
[null,null,null,null,null,null,null,{"$f":"1","v":1},{"$f":"+J278","v":"Hruške namizne"},"KMETIJSKI INŠTITUT SLOVENIJE",null,null,null,null,{"$f":"O284-O296+O289-'2021'!L254","v":5.4569682106375694E-12},null,{"$f":"Q284-Q296+Q289-'2021'!O254","v":0},{"$f":"R284-R296+R289-'2021'!P254","v":0},{"$f":"S284-S296+S289-'2021'!Q254","v":0},{"$f":"T284-T296+T289-'2021'!R254","v":5.4569682106375694E-12},{"$f":"U284-U296+U289-'2021'!S254","v":1.8189894035458565E-12}]
[null,null,null,null,null,null,null,{"$f":"H276+1","v":2},{"$f":"+I276","v":"Hruške namizne"},"Oddelek za ekonomiko kmetijstva",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"hruskeB","hruskeC","hruskeD","hruskeA","hruskeE"]
[null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"H277+1","v":3},{"$f":"+I277","v":"Hruške namizne"},"Hruške namizne",{"$f":"+K$56","v":"Enota"},null,null,null,null,null,null,null,2012,null,null,null,null,"Indeks: M 4 = 100"]
[null,null,null,null,null,null,null,4,{"$f":"+I278","v":"Hruške namizne"},"Model",null,null,null,null,null,null,"M1","M2","M3","M4","M5",null,null,{"$f":"Q279","v":"M1"},{"$f":"S279","v":"M3"}]
["Prid (neto za LC v analitični)",null,null,null,null,null,null,5,{"$f":"+I279","v":"Hruške namizne"},"Intenzivnost pridelave","Kg/ha",null,null,null,25000,null,40000,35000,30000,25000,20000,null,null,{"$f":"Q280/$T280*100","v":160},{"$f":"R280/$T280*100","v":140},120,100,80]
["str1_kg",null,null,null,null,null,null,6]
["vel parcele",null,null,null,null,null,null,7,{"$f":"+I280","v":"Hruške namizne"},"Velikost poljine","ha",null,null,null,0.5,null,0.5,0.5,0.5,0.5,0.5]
["Kupljen material in storitve",null,null,null,null,null,null,8,{"$f":"+I282","v":"Hruške namizne"},{"$f":"+J$61","v":"Kupljen material in storitve"},null,null,null,null,6404.8561298617869,null,8696.9499047668505,8141.8043760788996,7312.5235555497375,6404.8561298617869,5304.6074086738354,null,null,{"$f":"Q283/$T283*100","v":135.78681126369852},{"$f":"R283/$T283*100","v":127.11923907422093},{"$f":"S283/$T283*100","v":114.17155057482201},{"$f":"T283/$T283*100","v":100},{"$f":"U283/$T283*100","v":82.82164815446535}]
["STROŠKI SKUPAJ",null,null,null,null,null,null,9,"Hruške namizne",{"$f":"+J$62","v":"Stroški skupaj"},{"$f":"+K$62","v":"EUR/ha"},null,null,null,14832.178360783131,null,18296.720290693876,17369.725688743416,16116.717303203608,14832.178360783131,13352.677400917046,null,null,123.35828120211345,117.10839275415982,108.66048742925616,100,90.0250595436612]
["Stranski pridelki",null,null,null,null,null,null,10,"Hruške namizne",{"$f":"+J$63","v":"Stranski pridelki"},{"$f":"+K$63","v":"EUR/ha"},null,null,null,0,null,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,11,"Hruške namizne",{"$f":"+J$64","v":"Stroški glavnega pridelka"},{"$f":"+K$64","v":"EUR/ha"},null,null,null,{"$f":"+O284-O285","v":14832.178360783131},null,{"$f":"+Q284-Q285","v":18296.720290693876},17369.725688743416,16116.717303203608,14832.178360783131,13352.677400917046,null,null,123.35828120211345,117.10839275415982,108.66048742925616,100,90.0250595436612]
["reg+prem+dod1","reg+prem+dod5","reg+prem+dod3","reg+prem+dod4","reg+prem+dod5",null,null,12,"Hruške namizne",{"$f":"+J$65","v":"Subvencije"},{"$f":"+K$65","v":"EUR/ha"},null,null,null,345.67422888095666,null,353.09021365402538,351.75171134697996,347.01273118800208,345.67422888095666,344.33572657391124,null,null,102.14536813955624,101.75815318535541,100.38721495420081,100,99.612785045799185]
[null,null," delo",null,null,null,null,13,"Hruške namizne",{"$f":"+J$66","v":"Stroški, zmanjšani za subvencije"},{"$f":"+K$66","v":"EUR/ha"},null,null,null,{"$f":"+O286-O287","v":14486.504131902175},null,{"$f":"+Q286-Q287","v":17943.630077039852},17017.973977396436,15769.704572015606,14486.504131902175,13008.341674343135,null,null,123.86445973203703,117.47467727510228,108.85790269639703,100,89.796279046344722]
[null,null,null,null,null,null,null,14,"Hruške namizne",{"$f":"+J$67","v":"Stroški, zmanjšani za subvencije/kg"},{"$f":"+K$67","v":"EUR/kg"},null,null,null,{"$f":"+O288/O280","v":0.57946016527608701},null,{"$f":"+Q288/Q280","v":0.44859075192599629},0.48622782792561242,0.52565681906718686,0.57946016527608701,0.65041708371715679,null,null,77.41528733252315,83.910483767930188,90.714918913664206,100,112.24534880793091]
["davek_a",null,null,null,null,null,null,15,"Hruške namizne",{"$f":"+J253","v":"davek_a"},null,null,null,null,0,null,0,0,0,0,0,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Pokoj obvezno",null,null,null,null,null,null,16,"Hruške namizne",{"$f":"+A291","v":"Pokoj obvezno"},null,null,null,null,446.51994417100298,null,519.48020405358625,496.12547660132606,469.87467162326305,446.51994417100298,423.1652167187429,null,null,116.3397538755048,111.10936545565045,105.23038841985431,100,94.769611580145678]
["Zdrav obvezno",null,null,null,null,null,null,17,"Hruške namizne","Zdrav obvezno",null,null,null,null,204.24686478531677,null,237.6202997896726,226.93739542602589,214.92976914896354,204.24686478531677,193.56396042167012,null,null,116.3397538755048,111.10936545565046,105.23038841985435,100,94.769611580145707]
["Pokoj dodatno",null,null,null,null,null,null,18,"Hruške namizne","Pokoj dodatno",null,null,null,null,337.25510530980392,null,392.36175945000036,374.72200747650891,354.89485728329549,337.25510530980392,319.61535333631252,null,null,116.3397538755048,111.10936545565046,105.23038841985435,100,94.769611580145707]
["Zdrav dodatno",null,null,null,null,null,null,19,"Hruške namizne","Zdrav dodatno",null,null,null,null,154.26701268687157,null,179.47386287100014,171.40509890377078,162.33577665410093,154.26701268687157,146.19824871964232,null,null,116.3397538755048,111.10936545565045,105.23038841985435,100,94.769611580145735]
["Regresi",null,null,null,null,null,null,20,"Hruške namizne","Regresi",null,null,null,null,983.30989622938034,null,1143.9803131067426,1092.5493861630794,1034.7408231730435,983.30989622938034,931.8789692857174,null,null,116.3397538755048,111.10936545565045,105.23038841985432,100,94.769611580145678]
["SUM element",null,null,null,null,null,null,21,"Hruške namizne","SUM element",null,null,null,null,14832.178360783126,null,18296.720290693876,17369.725688743416,16116.717303203608,14832.178360783126,13352.677400917044,null,null,123.35828120211349,117.10839275415988,108.66048742925621,100,90.025059543661229]
["reg+prem+dod1","reg+prem+dod5","reg+prem+dod3","reg+prem+dod4","reg+prem+dod5",null,null,22,"Hruške namizne",{"$f":"+J260","v":"Subvencije"},null,null,null,null,345.67422888095666,null,353.09021365402538,351.75171134697996,347.01273118800208,345.67422888095666,344.33572657391124]
["vred glav prid",null,null,null,null,null,null,23,"Hruške namizne",{"$f":"+J261","v":"Vrednost pridelave_tržna"},null,null,null,null,27150.000000000004,null,43440,38010,32580.000000000004,27150.000000000004,21720]
[null,null,null,null,null,null,null,24,null,null,null,null,null,null,{"$f":"+O284-O297-O285","v":14486.504131902175},"stroški vsi",{"$f":"+Q284-Q297-Q285","v":17943.630077039852},17017.973977396436,15769.704572015606,14486.504131902175,13008.341674343135]
[null,null,null,null,null,null,null,25,null,null,null,null,null,null,{"$f":"O299-O291-O292","v":13835.737322945855},"stroški-obv dajatve",{"$f":"Q299-Q291-Q292","v":17186.529573196593},16294.911105369083,15084.900131243379,13835.737322945855,12391.612497202723]
[null,null,null,null,null,null,null,26,null,null,null,null,null,null,{"$f":"O300-O293-O294-O295","v":12360.905308719801},"stroški-vse dajatve",{"$f":"Q300-Q293-Q294-Q295","v":15470.713637768851},14656.234612825723,13532.928674132938,12360.905308719801,10993.919925861052]
[null,null,null,null,null,null,null,27]
[null,null,null,null,null,null,null,28,null,null,null,null,null,null,{"$f":"+O280&\";\"&O282","v":"25000;0,5"},null,{"$f":"+Q280&\";\"&Q282","v":"40000;0,5"},"35000;0,5","30000;0,5","25000;0,5","20000;0,5"]
[null,null,null,null,null,null,null,29,null,null,null,null,null,null,{"$f":"+O299/O280*1000","v":579.46016527608697},"Polne dajatve in pravice iz dela",{"$f":"+Q299/Q280*1000","v":448.5907519259963},486.22782792561242,525.65681906718692,579.46016527608697,650.41708371715674]
[null,null,null,null,null,null,null,30,null,null,null,null,null,null,{"$f":"+O304*O300/O299","v":553.42949291783418},"Minimalne obveznosti iz dela",{"$f":"+Q304*Q300/Q299","v":429.6632393299148},465.56888872483091,502.83000437477938,553.42949291783418,619.58062486013614]
[null,null,null,null,null,null,null,31,null,null,null,null,null,null,{"$f":"+O304*O301/O299","v":494.43621234879203},"Brez dajatev in pravic iz dela",{"$f":"+Q304*Q301/Q299","v":386.76784094422129},418.7495603664492,451.09762247109802,494.43621234879203,549.69599629305253]
[null,null,null,null,null,null,null,32,null,null,null,null,null,null,{"$f":"+O304-O306","v":85.023952927294943},"sivo",{"$f":"+Q304-Q306","v":61.82291098177501},67.478267559163214,74.559196596088896,85.023952927294943,100.72108742410421]
[null,null,null,null,null,null,null,33]
["Pc",null,null,null,null,1000,null,34,null,"Odkupna cena; vir podatkov SURS; preračuni KIS",null,null,null,null,1086,{"$f":"P310","v":"Odkupna cena; vir podatkov SURS; preračuni KIS"},1086,1086,1086,1086,1086]
[null,null,null,null,null,null,null,35,null,{"$f":"+J273","v":"Bruto dodana vrednost"},null,null,null,null,{"$f":"O298+O297+O285-O283","v":21090.818099019176},"Odkupna cena; vir podatkov SURS; preračuni KIS",{"$f":"Q298+Q297+Q285-Q283","v":35096.140308887174},30219.94733526808,25614.489175638268,21090.818099019176,16759.728317900073]
["Amortizacija",null,null,null,null,null,null,36,null,"Amortizacija",null,null,null,null,2833.0472215658738,null,3152.0456159079681,3050.1572981451382,2934.9355393287037,2833.0472215658738,2731.1589038030438]
[null,null,null,null,null,null,null,37,null,"Neto dodana vrednsot",null,null,null,null,{"$f":"+O310-O311","v":18257.770877453302},null,{"$f":"+Q310-Q311","v":31944.094692979204},27169.790037122941,22679.553636309563,18257.770877453302,14028.56941409703]
[null,null,null,null,null,null,null,{"$f":"1","v":1},{"$f":"+J315","v":"Breskve namizne"},"KMETIJSKI INŠTITUT SLOVENIJE",null,null,null,null,{"$f":"O321-O333+O326-'2021'!L292","v":0},null,{"$f":"Q321-Q333+Q326-'2021'!O292","v":7.2759576141834259E-12},{"$f":"R321-R333+R326-'2021'!P292","v":0},{"$f":"S321-S333+S326-'2021'!Q292","v":0},{"$f":"T321-T333+T326-'2021'!R292","v":1.8189894035458565E-12}]
[null,null,null,null,null,null,null,{"$f":"H313+1","v":2},{"$f":"+I313","v":"Breskve namizne"},"Oddelek za ekonomiko kmetijstva",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"breskveB","breskveC","breskveA","breskveD"]
[null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"H314+1","v":3},{"$f":"+I314","v":"Breskve namizne"},"Breskve namizne",{"$f":"+K$56","v":"Enota"},null,null,null,null,null,null,null,null,null,null,null,null,"Indeks: M 1 =100"]
[null,null,null,null,null,null,null,4,{"$f":"+I315","v":"Breskve namizne"},"Model",null,null,null,null,null,null,"M1","M2","M3",null,null,null,null,"M 2","M 3"]
["Prid (neto za LC v analitični)",null,null,null,null,null,null,5,{"$f":"+I316","v":"Breskve namizne"},"Intenzivnost pridelave","Kg/ha",null,null,null,20000,null,30000,25000,20000,15000,null,null,null,{"$f":"Q317/$S317*100","v":150},{"$f":"R317/$S317*100","v":125},100,75,{"$f":"U317/$S317*100","v":0}]
["str1_kg",null,null,null,null,null,null,6]
["vel parcele",null,null,null,null,null,null,7,{"$f":"+I317","v":"Breskve namizne"},"Velikost poljine","ha",null,null,null,0.5,null,0.5,0.5,0.5,0.5]
["Kupljen material in storitve",null,null,null,null,null,null,8,{"$f":"+I315","v":"Breskve namizne"},{"$f":"+J$61","v":"Kupljen material in storitve"},null,null,null,null,7379.0466044016912,null,9808.6154668154722,8596.6871852878485,7379.0466044016912,6055.8491546879532,null,null,null,{"$f":"Q320/$S320*100","v":132.92524078875601},{"$f":"R320/$S320*100","v":116.50132660986068},{"$f":"S320/$S320*100","v":100},{"$f":"T320/$S320*100","v":82.068178713975939},{"$f":"U320/$S320*100","v":0}]
["STROŠKI SKUPAJ",null,null,null,null,null,null,9,{"$f":"+I320","v":"Breskve namizne"},{"$f":"+J$62","v":"Stroški skupaj"},{"$f":"+K$62","v":"EUR/ha"},null,null,null,17524.201676955119,null,21195.409340099206,19411.398549252917,17524.201676955119,15626.030280261677,null,null,null,120.94935752749205,110.76908898383384,100,89.168286055566242,0]
["Stranski pridelki",null,null,null,null,null,null,10,"Breskve namizne",{"$f":"+J$63","v":"Stranski pridelki"},{"$f":"+K$63","v":"EUR/ha"},null,null,null,0,null,0,0,0,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,11,"Breskve namizne",{"$f":"+J$64","v":"Stroški glavnega pridelka"},{"$f":"+K$64","v":"EUR/ha"},null,null,null,{"$f":"+O321-O322","v":17524.201676955119},null,{"$f":"+Q321-Q322","v":21195.409340099206},19411.398549252917,17524.201676955119,15626.030280261677,null,null,null,120.94935752749205,110.76908898383384,100,89.168286055566242,0]
["reg+prem+dod1","reg+prem+dod5","reg+prem+dod3","reg+prem+dod4","reg+prem+dod5",null,null,12,"Breskve namizne",{"$f":"+J$65","v":"Subvencije"},{"$f":"+K$65","v":"EUR/ha"},null,null,null,367.43199779999998,null,367.43199779999998,367.43199779999998,367.43199779999998,367.43199779999998,null,null,null,100,100,100,100,0]
[null,null," delo",null,null,null,null,13,"Breskve namizne",{"$f":"+J$66","v":"Stroški, zmanjšani za subvencije"},{"$f":"+K$66","v":"EUR/ha"},null,null,null,{"$f":"+O323-O324","v":17156.769679155121},null,{"$f":"+Q323-Q324","v":20827.977342299208},19043.966551452919,17156.769679155121,15258.598282461677,null,null,null,121.39801216545139,110.99972143701781,100,88.936312416668642,0]
[null,null,null,null,null,null,null,14,"Breskve namizne",{"$f":"+J$67","v":"Stroški, zmanjšani za subvencije/kg"},{"$f":"+K$67","v":"EUR/kg"},null,null,null,{"$f":"+O325/O317","v":0.85783848395775608},null,{"$f":"+Q325/Q317","v":0.69426591140997362},0.76175866205811671,0.85783848395775608,1.0172398854974452,null,null,null,80.932008110300927,88.799777149614243,100,118.58174988889152,0]
["davek_a",null,null,null,null,null,null,15,"Breskve namizne",{"$f":"+J290","v":"davek_a"},null,null,null,null,0,null,0,0,0,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Pokoj obvezno",null,null,null,null,null,null,16,"Breskve namizne",{"$f":"+A328","v":"Pokoj obvezno"},null,null,null,null,478.41814146148187,null,569.30535743670794,526.81452324722284,478.41814146148187,435.81391472734674,null,null,null,118.99744347017902,110.11591693364693,100,91.094771907271991,0]
["Zdrav obvezno",null,null,null,null,null,null,17,"Breskve namizne","Zdrav obvezno",null,null,null,null,218.83771761044557,null,260.41128930491993,240.97515934340706,218.83771761044557,199.34971970431536,null,null,null,118.99744347017899,110.11591693364693,100,91.094771907271991,0]
["Pokoj dodatno",null,null,null,null,null,null,18,"Breskve namizne","Pokoj dodatno",null,null,null,null,361.34771310219742,null,429.99454062957193,397.90134760124857,361.34771310219742,329.16887504259017,null,null,null,118.99744347017899,110.11591693364696,100,91.094771907271948,0]
["Zdrav dodatno",null,null,null,null,null,null,19,"Breskve namizne","Zdrav dodatno",null,null,null,null,165.28743779965026,null,196.6878253589461,182.00777770921621,165.28743779965026,150.56821445496544,null,null,null,118.99744347017899,110.11591693364693,100,91.094771907271976,0]
["Regresi",null,null,null,null,null,null,20,"Breskve namizne","Regresi",null,null,null,null,1053.5549401004623,null,1253.7034442733259,1160.1316826913587,1053.5549401004623,959.73346960231197,null,null,null,118.99744347017899,110.11591693364693,100,91.094771907271962,0]
["SUM element",null,null,null,null,null,null,21,"Breskve namizne","SUM element",null,null,null,null,17524.201676955119,null,21195.409340099199,19411.398549252917,17524.201676955119,15626.030280261675,null,null,null,120.94935752749201,110.76908898383384,100,89.168286055566227,0]
["reg+prem+dod1","reg+prem+dod5","reg+prem+dod3","reg+prem+dod4","reg+prem+dod5",null,null,22,"Breskve namizne",{"$f":"+J297","v":"Subvencije"},null,null,null,null,367.43199779999998,null,367.43199779999998,367.43199779999998,367.43199779999998,367.43199779999998,null,null,null,100,100,100,100,0]
["vred glav prid",null,null,null,null,null,null,23,"Breskve namizne",{"$f":"+J298","v":"Vrednost pridelave_tržna"},null,null,null,null,37400,null,56100,46750,37400,28050,null,null,null,150,125,100,75,0]
[null,null,null,null,null,null,null,24,"Breskve namizne",null,null,null,null,null,{"$f":"+O321-O334-O322","v":17156.769679155121},"stroški vsi",{"$f":"+Q321-Q334-Q322","v":20827.977342299208},19043.966551452919,17156.769679155121,15258.598282461677,null,null,null,{"$f":"R336/$Q336*100","v":91.434546132220092},82.373671707005897]
[null,null,null,null,null,null,null,25,"Breskve namizne",null,null,null,null,null,{"$f":"O336-O328-O329","v":16459.513820083193},"stroški-obv dajatve",{"$f":"Q336-Q328-Q329","v":19998.260695557579},18276.176868862287,16459.513820083193,14623.434648030014,null,null,null,91.388831994385214,82.304726749259331]
[null,null,null,null,null,null,null,26,"Breskve namizne",null,null,null,null,null,{"$f":"O337-O330-O331-O332","v":14879.323729080883},"stroški-vse dajatve",{"$f":"Q337-Q330-Q331-Q332","v":18117.874885295736},16536.136060860466,14879.323729080883,13183.964088930146,null,null,null,91.269733153312643,82.125104755838535]
[null,null,null,null,null,null,null,27,"Breskve namizne"]
[null,null,null,null,null,null,null,28,"Breskve namizne",null,null,null,null,null,{"$f":"+O317&\";\"&O319","v":"20000;0,5"},null,{"$f":"+Q317&\";\"&Q319","v":"30000;0,5"},"25000;0,5","20000;0,5","15000;0,5"]
[null,null,null,null,null,null,null,29,"Breskve namizne",null,null,null,null,null,{"$f":"+O336/O317*1000","v":857.83848395775613},"Polne dajatve in pravice iz dela",{"$f":"+Q336/Q317*1000","v":694.26591140997357},761.75866205811667,857.83848395775613,1017.2398854974451,null,null,null,{"$f":"R341/$Q341*100","v":109.72145535866412},123.56050756050885]
[null,null,null,null,null,null,null,30,"Breskve namizne",null,null,null,null,null,{"$f":"+O341*O337/O336","v":822.97569100415967},"Minimalne obveznosti iz dela",{"$f":"+Q341*Q337/Q336","v":666.60868985191928},731.0470747544914,822.97569100415967,974.895643202001,null,null,null,109.66659839326225,123.45709012388899]
[null,null,null,null,null,null,null,31,"Breskve namizne",null,null,null,null,null,{"$f":"+O341*O338/O336","v":743.9661864540443},"Brez dajatev in pravic iz dela",{"$f":"+Q341*Q338/Q336","v":603.92916284319119},661.44544243441862,743.9661864540443,878.93093926200982,null,null,null,109.52367978397517,123.18765713375781]
[null,null,null,null,null,null,null,32,"Breskve namizne",null,null,null,null,null,{"$f":"+O341-O343","v":113.87229750371182},"sivo",{"$f":"+Q341-Q343","v":90.336748566782376},100.31321962369805,113.87229750371182,138.30894623543531,null,null,null,111.04364637336981,126.05312822337251]
[null,null,null,null,null,null,null,33,"Breskve namizne",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Pc",null,null,null,null,1000,null,34,"Breskve namizne","Odkupna cena; vir podatkov SURS; preračuni KIS",null,null,null,null,1870,{"$f":"P347","v":"Odkupna cena; vir podatkov SURS; preračuni KIS"},1870,1870,1870,1870,null,null,null,100,100]
[null,null,null,null,null,null,null,35,"Breskve namizne",{"$f":"+J310","v":"Bruto dodana vrednost"},null,null,null,null,{"$f":"O335+O334+O322-O320","v":30388.385393398308},"Odkupna cena; vir podatkov SURS; preračuni KIS",{"$f":"Q335+Q334+Q322-Q320","v":46658.816530984528},38520.744812512152,30388.385393398308,22361.582843112046,null,null,null,82.55834090204975,65.128924505014865]
["Amortizacija",null,null,null,null,null,null,36,"Breskve namizne","Amortizacija",null,null,null,null,4239.6158823664609,null,4454.2759481948469,4360.5003478816216,4239.6158823664609,4145.3982989585083,null,null,null,97.894706089073154,95.180808995109984]
[null,null,null,null,null,null,null,37,null,"Neto dodana vrednsot",null,null,null,null,{"$f":"+O347-O348","v":26148.769511031845},null,{"$f":"+Q347-Q348","v":42204.540582789683},34160.24446463053,26148.769511031845,18216.184544153537]
[null,null,null,null,null,null,null,null,{"$f":"+J352","v":"Grozdje-vertikala podravska"},"              KMETIJSKI INŠTITUT SLOVENIJE",null,null,null,null,{"$f":"O358-O370+O363-'2021'!L330","v":-1.8189894035458565E-12},null,{"$f":"Q358-Q370+Q363-'2021'!O330","v":0},{"$f":"R358-R370+R363-'2021'!P330","v":1.8189894035458565E-12},{"$f":"S358-S370+S363-'2021'!Q330","v":-1.8189894035458565E-12},{"$f":"T358-T370+T363-'2021'!R330","v":1.8189894035458565E-12},{"$f":"U358-U370+U363-'2021'!S330","v":-1.8189894035458565E-12},{"$f":"V358-V370+V363-'2021'!T330","v":-1.8189894035458565E-12}]
[null,null,null,null,null,null,null,null,{"$f":"+I350","v":"Grozdje-vertikala podravska"},"Oddelek za ekonomiko kmetijstva",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"grozpodB","grozpodC","grozpodA","grozpodD","grozpodE","grozpodF"]
[null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,"Grozdje-vertikala podravska","Grozdje-vertikala podravska",{"$f":"+K$56","v":"Enota"},null,null,null,null,null,"M1","M2","M3","M4","M5","M6",null,null,null,"Indeks: M 1 =100"]
[null,null,null,null,null,null,null,null,"Grozdje-vertikala podravska","Model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R353","v":0},{"$f":"S353","v":0}]
["Prid (neto za LC v analitični)",null,null,null,null,null,null,null,"Grozdje-vertikala podravska","Intenzivnost pridelave","t/ha",null,null,null,8000,null,12000,10000,8000,7000,10125,9000,null,null,null,{"$f":"R354/$Q354*100","v":83.333333333333343},{"$f":"S354/$Q354*100","v":66.666666666666657}]
["str1_kg",null,null,null,null,null,null,null,"Grozdje-vertikala podravska",null,"Kg/trs",null,null,null,{"$f":"O354/O356","v":2},null,{"$f":"Q354/Q356","v":3},2.5,2,1.75,{"$f":"U354/U356","v":2.25},{"$f":"V354/V356","v":2}]
["semenski material",null,null,null,null,null,null,null,"Grozdje-vertikala podravska","Število trsov","Število/ha",null,null,null,4000,null,4000,4000,4000,4000,4500,4500,null,null,null,{"$f":"Q356/$R356*100","v":100},{"$f":"R356/$R356*100","v":100}]
["Kupljen material in storitve",null,null,null,null,null,null,null,"Grozdje-vertikala podravska",{"$f":"+J$61","v":"Kupljen material in storitve"},null,null,null,null,3514.5735077633003,null,3942.7537250077139,3759.2594889380684,3514.5735077633003,3371.0451557033484,3913.5698407765235,3800.0800960422002]
["STROŠKI SKUPAJ",null,null,null,null,null,null,null,"Grozdje-vertikala podravska",{"$f":"+J$62","v":"Stroški skupaj"},{"$f":"+K$62","v":"EUR/ha"},null,null,null,9362.4407415342612,null,10073.991871929959,9750.3853458804278,9362.4407415342612,9147.842447838515,10435.962481419367,10241.493440342798,null,null,null,{"$f":"R358/$Q358*100","v":96.787703125399332},{"$f":"S358/$Q358*100","v":92.936750997602502}]
["Stranski pridelki",null,null,null,null,null,null,null,"Grozdje-vertikala podravska",{"$f":"+J$63","v":"Stranski pridelki"},{"$f":"+K$63","v":"EUR/ha"},null,null,null,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Grozdje-vertikala podravska",{"$f":"+J$64","v":"Stroški glavnega pridelka"},{"$f":"+K$64","v":"EUR/ha"},null,null,null,{"$f":"+O358-O359","v":9362.4407415342612},null,{"$f":"+Q358-Q359","v":10073.991871929959},9750.3853458804278,9362.4407415342612,9147.842447838515,{"$f":"+U358-U359","v":10435.962481419367},{"$f":"+V358-V359","v":10241.493440342798},null,null,null,{"$f":"R360/$Q360*100","v":96.787703125399332},92.936750997602502]
["reg+prem+dod1","reg+prem+dod5","reg+prem+dod3","reg+prem+dod4","reg+prem+dod5",null,null,null,"Grozdje-vertikala podravska",{"$f":"+J$65","v":"Subvencije"},{"$f":"+K$65","v":"EUR/ha"},null,null,null,252.64437226559861,null,260.17956299999997,256.55102244118967,252.64437226559861,250.75518432502949,260.17956299999997,260.17956299999997,null,null,null,98.605370645960264,97.103849876786299]
[null,null," delo",null,null,null,null,null,"Grozdje-vertikala podravska",{"$f":"+J$66","v":"Stroški, zmanjšani za subvencije"},{"$f":"+K$66","v":"EUR/ha"},null,null,null,{"$f":"+O360-O361","v":9109.7963692686626},null,{"$f":"+Q360-Q361","v":9813.8123089299588},9493.8343234392378,9109.7963692686626,8897.0872635134856,{"$f":"+U360-U361","v":10175.782918419367},{"$f":"+V360-V361","v":9981.3138773427982},null,null,null,96.739513907357278,92.826274667789548]
[null,null,null,null,null,null,null,null,"Grozdje-vertikala podravska",{"$f":"+J$67","v":"Stroški, zmanjšani za subvencije/kg"},{"$f":"+K$67","v":"EUR/kg"},null,null,null,{"$f":"+O362/O354","v":1.1387245461585829},null,{"$f":"+Q362/Q354","v":0.81781769241082991},0.94938343234392375,1.1387245461585829,1.2710124662162123,{"$f":"+U362/U354","v":1.0050155968809251},{"$f":"+V362/V354","v":1.109034875260311},null,null,null,116.08741668882874,139.23941200168431]
["davek_a",null,null,null,null,null,null,null,null,{"$f":"+J327","v":"davek_a"},null,null,null,null,0,null,0,0,0,0,0,0]
["Pokoj obvezno",null,null,null,null,null,null,null,null,{"$f":"+A365","v":"Pokoj obvezno"},null,null,null,null,319.05756812332288,null,340.51509280067012,329.86230655477499,319.05756812332288,313.70979258415866,364.71988268877419,358.59564516556702]
["Zdrav obvezno",null,null,null,null,null,null,null,null,"Zdrav obvezno",null,null,null,null,145.94310696737799,null,155.75819406172587,150.88540344989383,145.94310696737799,143.49693093043129,166.82993343634894,164.02858865960448]
["Pokoj dodatno",null,null,null,null,null,null,null,null,"Pokoj dodatno",null,null,null,null,240.98317475403158,null,257.18997545625291,249.14395960835543,240.98317475403158,236.94401675856403,275.47177690606219,270.84615962335351]
["Zdrav dodatno",null,null,null,null,null,null,null,null,"Zdrav dodatno",null,null,null,null,110.23036832297311,null,117.64367264418276,113.96326926601544,110.23036832297311,108.38277927859474,126.00612246864391,123.89027559545653]
["Regresi",null,null,null,null,null,null,null,null,"Regresi",null,null,null,null,702.61691173730298,null,749.86988809201944,726.41071168848282,702.61691173730298,690.84023596028624,803.17279145351085,789.68621948278007]
["SUM element",null,null,null,null,null,null,null,null,"SUM element",null,null,null,null,9362.440741534263,null,10073.991871929959,9750.385345880426,9362.440741534263,9147.8424478385132,10435.962481419368,10241.4934403428,null,null,"grozpodE","grozpodA"]
["reg+prem+dod1","reg+prem+dod5","reg+prem+dod3","reg+prem+dod4","reg+prem+dod5",null,null,null,null,{"$f":"+J334","v":"Subvencije"},null,null,null,null,252.64437226559861,null,260.17956299999997,256.55102244118967,252.64437226559861,250.75518432502949,260.17956299999997,260.17956299999997]
["vred glav prid",null,null,null,null,null,null,null,null,{"$f":"+J335","v":"Vrednost pridelave_tržna"},null,null,null,null,4320,null,6480,5400,4320,3780.0000000000005,5467.5,4860]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O358-O371-O359","v":9109.7963692686626},"stroški vsi",{"$f":"+Q358-Q371-Q359","v":9813.8123089299588},9493.8343234392378,9109.7963692686626,8897.0872635134856,{"$f":"+U358-U371-U359","v":10175.782918419367},9981.3138773427982]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O373-O365-O366","v":8644.795694177963},"stroški-obv dajatve",{"$f":"Q373-Q365-Q366","v":9317.5390220675636},9013.0866134345688,8644.795694177963,8439.880539998896,{"$f":"U373-U365-U366","v":9644.2331022942435},{"$f":"V373-V365-V366","v":9458.6896435176259}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O374-O367-O368-O369","v":7590.9652393636552},"stroški-vse dajatve",{"$f":"Q374-Q367-Q368-Q369","v":8192.8354858751081},7923.5686728717155,7590.9652393636552,7403.7135080014514,{"$f":"U374-U367-U368-U369","v":8439.5824114660263},{"$f":"V374-V367-V368-V369","v":8274.2669888160344}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O356&\";\"&O355","v":"4000;2"},null,{"$f":"Q356&\";\"&Q355","v":"4000;3"},{"$f":"R356&\";\"&R355","v":"4000;2,5"},"4000;2","4000;1,75",{"$f":"U356&\";\"&U355","v":"4500;2,25"},"4500;2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O373/O354*1000","v":1138.7245461585828},"Polne dajatve in pravice iz dela",{"$f":"+Q373/Q354*1000","v":817.81769241082986},949.3834323439238,1138.7245461585828,1271.0124662162123,{"$f":"+U373/U354*1000","v":1005.0155968809252},1109.0348752603111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O378*O374/O373","v":1080.5994617722454},"Minimalne obveznosti iz dela",{"$f":"+Q378*Q374/Q373","v":776.46158517229696},901.30866134345683,1080.5994617722454,1205.6972199998422,{"$f":"+U378*U374/U373","v":952.516849609308},{"$f":"+V378*V374/V373","v":1050.965515946403}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O378*O375/O373","v":948.87065492045679},"Brez dajatev in pravic iz dela",{"$f":"+Q378*Q375/Q373","v":682.73629048959231},792.35686728717155,948.87065492045679,1057.6733582859217,{"$f":"+U378*U375/U373","v":833.53900360158286},919.36299875733721]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O378-O380","v":189.85389123812604},"sivo",{"$f":"+Q378-Q380","v":135.08140192123756},157.02656505675225,189.85389123812604,213.33910793029054,{"$f":"+U378-U380","v":171.4765932793423},{"$f":"+V378-V380","v":189.67187650297387}]
[]
["Pc",null,null,null,null,1000,null,null,null,"Odkupna cena; ocena KIS",null,null,null,null,540,{"$f":"J383","v":"Odkupna cena; ocena KIS"},540,540,540,540,540,540]
[null,null,null,null,null,null,null,null,null,{"$f":"+J347","v":"Bruto dodana vrednost"},null,null,null,null,{"$f":"O372+O371+O359-O357","v":1058.0708645022983},null,{"$f":"Q372+Q371+Q359-Q357","v":2797.4258379922858},1897.2915335031216,1058.0708645022983,659.71002862168143,{"$f":"U372+U371+U359-U357","v":1814.1097222234762},1320.0994669577995]
["Amortizacija",null,null,null,null,null,null,null,null,"Amortizacija",null,null,null,null,1683.4266697278663,null,1723.8945022906883,1703.9664406269048,1683.4266697278663,1673.3685209297735,1813.7414124515408,1802.0077918999086]
[null,null,null,null,null,null,null,null,null,"Neto dodana vrednsot",null,null,null,null,{"$f":"+O384-O385","v":-625.35580522556802},null,{"$f":"+Q384-Q385","v":1073.5313357015975},193.32509287621679,-625.35580522556802,-1013.658492308092,{"$f":"+U384-U385","v":0.36830977193540093},{"$f":"+V384-V385","v":-481.90832494210918}]
[null,null,null,null,null,null,null,null,{"$f":"+J389","v":"Grozdje-terase primorska"},"              KMETIJSKI INŠTITUT SLOVENIJE",null,null,null,null,{"$f":"O395-O407+O400-'2021'!L368","v":-9.0949470177292824E-13},null,{"$f":"Q395-Q407+Q400-'2021'!O368","v":1.8189894035458565E-12},{"$f":"R395-R407+R400-'2021'!P368","v":-3.637978807091713E-12},{"$f":"S395-S407+S400-'2021'!Q368","v":-9.0949470177292824E-13},{"$f":"T395-T407+T400-'2021'!R368","v":-1.8189894035458565E-12},{"$f":"U395-U407+U400-'2021'!S368","v":-1.8189894035458565E-12},{"$f":"V395-V407+V400-'2021'!T368","v":-9.0949470177292824E-13}]
[null,null,null,null,null,null,null,null,{"$f":"+I387","v":"Grozdje-terase primorska"},"Oddelek za ekonomiko kmetijstva",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$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!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,"Grozdje-terase primorska","Grozdje-terase primorska",{"$f":"+K$56","v":"Enota"}]
[null,null,null,null,null,null,null,null,"Grozdje-terase primorska","Model"]
["Prid (neto za LC v analitični)",null,null,null,null,null,null,null,"Grozdje-terase primorska","Intenzivnost pridelave","t/ha",null,null,null,9000,null,12000,10000,9000,8000,9000,9000]
["str1_kg",null,null,null,null,null,null,null,"Grozdje-terase primorska",null,"Kg/trs",null,null,null,{"$f":"O391/O393","v":2.25},null,{"$f":"ROUND(Q391/Q393,2)","v":3},2.5,2.25,2,2,2.57]
["semenski material",null,null,null,null,null,null,null,"Grozdje-terase primorska","Število trsov","Število/ha",null,4000,null,4000,null,4000,4000,4000,4000,4500,3500]
["Kupljen material in storitve",null,null,null,null,null,null,null,"Grozdje-terase primorska",{"$f":"+J$61","v":"Kupljen material in storitve"},null,null,null,null,3198.2233077803526,null,3466.7402326895199,3294.1449134700742,3198.2233077803526,3097.7208451455026,3251.7686292888579,3144.6779862718449]
["STROŠKI SKUPAJ",null,null,null,null,null,null,null,"Grozdje-terase primorska",{"$f":"+J$62","v":"Stroški skupaj"},{"$f":"+K$62","v":"EUR/ha"},null,null,null,8040.28249510552,null,8480.4752530862552,8194.8690139247192,8040.28249510552,7882.7952874510702,8357.819971712137,7722.7450184989002]
["Stranski pridelki",null,null,null,null,null,null,null,"Grozdje-terase primorska",{"$f":"+J$63","v":"Stranski pridelki"},{"$f":"+K$63","v":"EUR/ha"},null,null,null,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Grozdje-terase primorska",{"$f":"+J$64","v":"Stroški glavnega pridelka"},{"$f":"+K$64","v":"EUR/ha"},null,null,null,{"$f":"+O395-O396","v":8040.28249510552},null,{"$f":"+Q395-Q396","v":8480.4752530862552},8194.8690139247192,8040.28249510552,7882.7952874510702,8357.819971712137,7722.7450184989002]
["reg+prem+dod1","reg+prem+dod5","reg+prem+dod3","reg+prem+dod4","reg+prem+dod5",null,null,null,"Grozdje-terase primorska",{"$f":"+J$65","v":"Subvencije"},{"$f":"+K$65","v":"EUR/ha"},null,null,null,234.79053256901159,null,240.53529768199709,236.80799480403348,234.79053256901159,232.90134462844244,234.79053256901159,234.79053256901159]
[null,null," delo",null,null,null,null,null,"Grozdje-terase primorska",{"$f":"+J$66","v":"Stroški, zmanjšani za subvencije"},{"$f":"+K$66","v":"EUR/ha"},null,null,null,{"$f":"+O397-O398","v":7805.4919625365083},null,{"$f":"+Q397-Q398","v":8239.9399554042575},7958.0610191206861,7805.4919625365083,7649.8939428226277,8123.0294391431253,7487.9544859298885]
[null,null,null,null,null,null,null,null,"Grozdje-terase primorska",{"$f":"+J$67","v":"Stroški, zmanjšani za subvencije/kg"},{"$f":"+K$67","v":"EUR/kg"},null,null,null,{"$f":"+O399/O391","v":0.86727688472627873},null,{"$f":"+Q399/Q391","v":0.6866616629503548},0.79580610191206858,0.86727688472627873,0.95623674285282845,0.90255882657145836,0.83199494288109876]
["davek_a",null,null,null,null,null,null,null,"Grozdje-terase primorska",{"$f":"+J364","v":"davek_a"},null,null,null,null,0,null,0,0,0,0,0,0]
["Pokoj obvezno",null,null,null,null,null,null,null,"Grozdje-terase primorska",{"$f":"+A402","v":"Pokoj obvezno"},null,null,null,null,236.15350051759302,null,248.38139104971273,240.31651054119317,236.15350051759302,232.0996778471166,253.46711272164453,218.83988831354156]
["Zdrav obvezno",null,null,null,null,null,null,null,"Grozdje-terase primorska","Zdrav obvezno",null,null,null,null,108.02118184966027,null,113.61445564790084,109.92542320884253,108.02118184966027,106.16688489910041,115.94076317396514,100.10160052535544]
["Pokoj dodatno",null,null,null,null,null,null,null,"Grozdje-terase primorska","Pokoj dodatno",null,null,null,null,178.36599400773591,null,187.60168115443912,181.51030234657543,178.36599400773591,175.30415453228525,191.44291069062052,165.28907732485129]
["Zdrav dodatno",null,null,null,null,null,null,null,"Grozdje-terase primorska","Zdrav dodatno",null,null,null,null,81.588057904183714,null,85.812639960320865,83.026325395949627,81.588057904183714,80.187513266703348,87.56969269654833,75.606423111819055]
["Regresi",null,null,null,null,null,null,null,"Grozdje-terase primorska","Regresi",null,null,null,null,520.04860503885914,null,546.97641851551339,529.21623351267351,520.04860503885914,511.12142496219059,558.17600884683259,481.92120123088552]
["SUM element",null,null,null,null,null,null,null,"Grozdje-terase primorska","SUM element",null,null,null,null,8040.2824951055209,null,8480.4752530862534,8194.8690139247228,8040.2824951055209,7882.795287451072,8357.8199717121388,7722.7450184989011]
["reg+prem+dod1","reg+prem+dod5","reg+prem+dod3","reg+prem+dod4","reg+prem+dod5",null,null,null,"Grozdje-terase primorska",{"$f":"+J371","v":"Subvencije"},null,null,null,null,234.79053256901159,null,240.53529768199709,236.80799480403348,234.79053256901159,232.90134462844244,234.79053256901159,234.79053256901159]
["vred glav prid",null,null,null,null,null,null,null,"Grozdje-terase primorska",{"$f":"+J372","v":"Vrednost pridelave_tržna"},null,null,null,null,5220,null,6959.9999999999991,5800,5220,4640,5220,5220]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O395-O408-O396","v":7805.4919625365083},"stroški vsi",{"$f":"+Q395-Q408-Q396","v":8239.9399554042575},7958.0610191206861,7805.4919625365083,7649.8939428226277,8123.0294391431253,7487.9544859298885]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O410-O402-O403","v":7461.3172801692554},"stroški-obv dajatve",{"$f":"Q410-Q402-Q403","v":7877.9441087066434},7607.8190853706501,7461.3172801692554,7311.6273800764111,7753.621563247516,7169.012997090992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O411-O404-O405-O406","v":6681.3146232184763},"stroški-vse dajatve",{"$f":"Q411-Q404-Q405-Q406","v":7057.5533690763705},6814.0662241154523,6681.3146232184763,6545.0142873152317,6916.432951013514,6446.1962954234368]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O393&\";\"&O392","v":"4000;2,25"},null,{"$f":"Q393&\";\"&Q392","v":"4000;3"},"4000;2,5","4000;2,25","4000;2","4500;2","3500;2,57"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O410/O391*1000","v":867.27688472627869},"Polne dajatve in pravice iz dela",{"$f":"+Q410/Q391*1000","v":686.66166295035475},795.80610191206858,867.27688472627869,956.23674285282846,902.55882657145833,831.99494288109872]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O415*O411/O410","v":829.03525335213953},"Minimalne obveznosti iz dela",{"$f":"+Q415*Q411/Q410","v":656.49534239222021},760.78190853706496,829.03525335213953,913.9534225095515,861.51350702750176,796.55699967677685]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O415*O412/O410","v":742.36829146871958},"Brez dajatev in pravic iz dela",{"$f":"+Q415*Q412/Q410","v":588.1294474230308},681.40662241154519,742.36829146871958,818.12678591440397,768.49255011261266,716.24403282482626]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O415-O417","v":124.90859325755912},"sivo",{"$f":"+Q415-Q417","v":98.532215527323956},114.3994795005234,124.90859325755912,138.10995693842449,134.06627645884566,115.75091005627246]
[]
["Pc",null,null,null,null,1000,null,null,null,"Odkupna cena; ocena KIS",null,null,null,null,580,{"$f":"J420","v":"Odkupna cena; ocena KIS"},580,580,580,580,580,580]
[null,null,null,null,null,null,null,null,null,{"$f":"+J384","v":"Bruto dodana vrednost"},null,null,null,null,{"$f":"O409+O408+O396-O394","v":2256.5672247886591},null,{"$f":"Q409+Q408+Q396-Q394","v":3733.795064992476},2742.6630813339589,2256.5672247886591,1775.1804994829399,2203.0219032801538,2310.1125462971668]
["Amortizacija",null,null,null,null,null,null,null,null,"Amortizacija",null,null,null,null,1600.3797186575844,null,1631.6294024223134,1611.1413407585294,1600.3797186575844,1590.0415698594913,1650.5863853242508,1550.1730519909174]
[null,null,null,null,null,null,null,null,null,"Neto dodana vrednsot",null,null,null,null,{"$f":"+O421-O422","v":656.18750613107477},null,{"$f":"+Q421-Q422","v":2102.1656625701626},1131.5217405754295,656.18750613107477,185.13892962344858,552.43551795590292,759.93949430624934]