{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Mesečni družinski proračun"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Mesečni družinski proračun","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]],"flags":["formulas_cached_only"]}
["Mesečni družinski proračun"]
[]
[null,"Pričakovani stroški","Dejanski stroški","Razlika",null,"Pričakovani mesečni prihodek"]
[null,1195,1236,-41,null,"Prihodek 1",4000]
[null,null,null,null,null,"Prihodek 2",1300]
[null,"Pričakovani stroški","Dejanski stroški","Razlika",null,"Dodaten prihodek",300]
["Stanovanje",null,null,null,null,"Skupni mesečni prihodek",5600]
["Hipoteka ali najemnina",1000,1000,0]
["Druga hipoteka ali najemnina",0,0,0,null,"Dejanski mesečni prihodek"]
["Telefon",54,100,-46,null,"Prihodek 1",4000]
["Elektrika",44,56,-12,null,"Prihodek 2",1300]
["Plin",22,28,-6,null,"Dodaten prihodek",300]
["Vodarina in kanalščina",8,8,0,null,"Skupni mesečni prihodek",5600]
["Kabelska TV",34,34,0]
["Smetarina",10,10,0,null,"Pričakovana bilanca\n(pričakovani prihodek minus stroški)",4405]
["Vzdrževanje ali popravila",23,0,23]
["Pripomočki",0,0,0,null,"Dejanska bilanca\n(dejanski prihodek minus stroški)",4364]
["Drugo",0,0,0]
["Delna vsota",1195,1236,-41,null,"Razlika (dejanski pričakovani minus)",-41]
["Prevoz"]
["Plačilo avtomobila 1",null,null,0]
["Plačilo avtomobila 2",null,null,0]
["Avtobusne vozovnice in denar za taksi",null,null,0]
["Zavarovanje",null,null,0]
["Vozniško dovoljenje",null,null,0]
["Gorivo",null,null,0,null,null,"Pričakovani stroški","Dejanski stroški","Razlika"]
["Vzdrževanje",null,null,0]
["Drugo",null,null,0,null,"Razvedrilo"]
["Delna vsota",0,0,0,null,"Video/DVD",null,null,0]
["Zavarovanje",null,null,null,null,"CD-ji",null,null,0]
["Stanovanjsko",null,null,0,null,"Filmi",null,null,0]
["Zdravstveno",null,null,0,null,"Koncerti",null,null,0]
["Življenjsko",null,null,0,null,"Športne tekme",null,null,0]
["Drugo",null,null,0,null,"Gledališče",null,null,0]
["Delna vsota",0,0,0,null,"Drugo",null,null,0]
["Hrana",null,null,null,null,"Delna vsota",0,0,0]
["Špecerija",null,null,0,null,"Posojila"]
["Restavracije",null,null,0,null,"Osebno",null,null,0]
["Drugo",null,null,0,null,"Študentsko",null,null,0]
["Delna vsota",0,0,0,null,"Kreditna kartica",null,null,0]
["Otroci",null,null,null,null,"Kreditna kartica",null,null,0]
["Zdravniški pregledi",null,null,0,null,"Kreditna kartica",null,null,0]
["Oblačila",null,null,0,null,"Drugo",null,null,0]
["Šolnina",null,null,0,null,"Delna vsota",0,0,0]
["Šolske potrebščine",null,null,0,null,"Davki"]
["Članarina za izvenšolske dejavnosti",null,null,0,null,"DDV",null,null,0]
["Denar za malico",null,null,0,null,"Akontacija dohodnine",null,null,0]
["Nega otroka",null,null,0,null,"Prometni davek",null,null,0]
["Igrače in igre",null,null,0,null,"Drugo",null,null,0]
["Drugo",null,null,0,null,"Delna vsota",0,0,0]
["Delna vsota",0,0,0,null,"Prihranki ali naložbe"]
["Hišni ljubljenčki",null,null,null,null,"Pokojninski račun",null,null,0]
["Hrana",null,null,0,null,"Investicijski račun",null,null,0]
["Veterinarski pregledi",null,null,0,null,"Univerza",null,null,0]
["Parjenje",null,null,0,null,"Drugo",null,null,0]
["Igrače",null,null,0,null,"Delna vsota",0,0,0]
["Drugo",null,null,0,null,"Darila in donacije"]
["Delna vsota",0,0,0,null,"Dobrodelna ustanova 1",null,null,0]
["Osebna nega",null,null,null,null,"Dobrodelna ustanova 2",null,null,0]
["Zdravniški pregledi",null,null,0,null,"Dobrodelna ustanova 3",null,null,0]
["Frizer in pedikura/manikura",null,null,0,null,"Delna vsota",0,0,0]
["Oblačila",null,null,0,null,"Pravo"]
["Kemična čistilnica",null,null,0,null,"Odvetnik",null,null,0]
["Fitnes klub",null,null,0,null,"Preživnina",null,null,0]
["Članarina za druge dejavnosti",null,null,0,null,"Stroški izterjave ali sodnih postopkov",null,null,0]
["Drugo",null,null,0,null,"Drugo",null,null,0]
["Delna vsota",0,0,0,null,"Delna vsota",0,0,0]