{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Mesečni družinski proračun"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"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":"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]]}
["Mesečni družinski proračun"]
[]
[null,"Pričakovani stroški","Dejanski stroški","Razlika",null,"Pričakovani mesečni prihodek"]
[null,{"$f":"SUM(B19,B29,B35,B40,B51,B58,B67,G36,G44,G50,G56,G61,G67)","v":1195},{"$f":"SUM(C19,C29,C35,C40,C51,C58,C67,H36,H44,H50,H56,H61,H67)","v":1236},{"$f":"SUM(D19,D29,D35,D40,D51,D58,D67,I36,I44,I50,I56,I61,I67)","v":-41},null,"Prihodek 1",4000]
[null,null,null,null,null,"Prihodek 2",1300]
[null,"Pričakovani stroški","Dejanski stroški","Razlika",null,"Dodaten prihodek",300]
["Stanovanje",null,null,null,null,"Skupni mesečni prihodek",{"$f":"SUM(G4:G6)","v":5600}]
["Hipoteka ali najemnina",1000,1000,{"$f":"B8-C8","v":0}]
["Druga hipoteka ali najemnina",0,0,0,null,"Dejanski mesečni prihodek"]
["Telefon",54,100,-46,null,"Prihodek 1",4000]
["Elektrika",44,56,-12,null,"Prihodek 2",1300]
["Plin",22,28,-6,null,"Dodaten prihodek",300]
["Vodarina in kanalščina",8,8,0,null,"Skupni mesečni prihodek",{"$f":"SUM(G10:G12)","v":5600}]
["Kabelska TV",34,34,0]
["Smetarina",10,10,0,null,"Pričakovana bilanca\n(pričakovani prihodek minus stroški)",{"$f":"G7-B4","v":4405}]
["Vzdrževanje ali popravila",23,0,23]
["Pripomočki",0,0,0,null,"Dejanska bilanca\n(dejanski prihodek minus stroški)",{"$f":"G13-C4","v":4364}]
["Drugo",0,0,0]
["Delna vsota",{"$f":"SUM(B8:B18)","v":1195},{"$f":"SUM(C8:C18)","v":1236},{"$f":"SUM(D8:D18)","v":-41},null,"Razlika (dejanski pričakovani minus)",{"$f":"G17-G15","v":-41}]
["Prevoz"]
["Plačilo avtomobila 1",null,null,{"$f":"B21-C21","v":0}]
["Plačilo avtomobila 2",null,null,0]
["Avtobusne vozovnice in denar za taksi",null,null,0]
["Zavarovanje",null,null,0]
["Vozniško dovoljenje",null,null,0]
["Gorivo",null,null,0,null,null,"Pričakovani stroški","Dejanski stroški","Razlika"]
["Vzdrževanje",null,null,0]
["Drugo",null,null,0,null,"Razvedrilo"]
["Delna vsota",{"$f":"SUM(B21:B28)","v":0},{"$f":"SUM(C21:C28)","v":0},{"$f":"SUM(D21:D28)","v":0},null,"Video/DVD",null,null,{"$f":"G29-H29","v":0}]
["Zavarovanje",null,null,null,null,"CD-ji",null,null,0]
["Stanovanjsko",null,null,{"$f":"B31-C31","v":0},null,"Filmi",null,null,0]
["Zdravstveno",null,null,{"$f":"B32-C32","v":0},null,"Koncerti",null,null,0]
["Življenjsko",null,null,{"$f":"B33-C33","v":0},null,"Športne tekme",null,null,0]
["Drugo",null,null,{"$f":"B34-C34","v":0},null,"Gledališče",null,null,0]
["Delna vsota",{"$f":"SUM(B31:B34)","v":0},{"$f":"SUM(C31:C34)","v":0},{"$f":"SUM(D31:D34)","v":0},null,"Drugo",null,null,0]
["Hrana",null,null,null,null,"Delna vsota",{"$f":"SUM(G29:G35)","v":0},{"$f":"SUM(H29:H35)","v":0},{"$f":"SUM(I29:I35)","v":0}]
["Špecerija",null,null,{"$f":"B37-C37","v":0},null,"Posojila"]
["Restavracije",null,null,{"$f":"B38-C38","v":0},null,"Osebno",null,null,{"$f":"G38-H38","v":0}]
["Drugo",null,null,{"$f":"B39-C39","v":0},null,"Študentsko",null,null,0]
["Delna vsota",{"$f":"SUM(B37:B39)","v":0},{"$f":"SUM(C37:C39)","v":0},{"$f":"SUM(D37:D39)","v":0},null,"Kreditna kartica",null,null,0]
["Otroci",null,null,null,null,"Kreditna kartica",null,null,0]
["Zdravniški pregledi",null,null,{"$f":"B42-C42","v":0},null,"Kreditna kartica",null,null,0]
["Oblačila",null,null,0,null,"Drugo",null,null,0]
["Šolnina",null,null,0,null,"Delna vsota",{"$f":"SUM(G38:G43)","v":0},{"$f":"SUM(H38:H43)","v":0},{"$f":"SUM(I38:I43)","v":0}]
["Šolske potrebščine",null,null,0,null,"Davki"]
["Članarina za izvenšolske dejavnosti",null,null,0,null,"DDV",null,null,{"$f":"G46-H46","v":0}]
["Denar za malico",null,null,0,null,"Akontacija dohodnine",null,null,{"$f":"G47-H47","v":0}]
["Nega otroka",null,null,0,null,"Prometni davek",null,null,{"$f":"G48-H48","v":0}]
["Igrače in igre",null,null,0,null,"Drugo",null,null,{"$f":"G49-H49","v":0}]
["Drugo",null,null,0,null,"Delna vsota",{"$f":"SUM(G46:G49)","v":0},{"$f":"SUM(H46:H49)","v":0},{"$f":"SUM(I46:I49)","v":0}]
["Delna vsota",{"$f":"SUM(B42:B50)","v":0},{"$f":"SUM(C42:C50)","v":0},{"$f":"SUM(D42:D50)","v":0},null,"Prihranki ali naložbe"]
["Hišni ljubljenčki",null,null,null,null,"Pokojninski račun",null,null,{"$f":"G52-H52","v":0}]
["Hrana",null,null,{"$f":"B53-C53","v":0},null,"Investicijski račun",null,null,{"$f":"G53-H53","v":0}]
["Veterinarski pregledi",null,null,{"$f":"B54-C54","v":0},null,"Univerza",null,null,{"$f":"G54-H54","v":0}]
["Parjenje",null,null,{"$f":"B55-C55","v":0},null,"Drugo",null,null,{"$f":"G55-H55","v":0}]
["Igrače",null,null,{"$f":"B56-C56","v":0},null,"Delna vsota",{"$f":"SUM(G52:G55)","v":0},{"$f":"SUM(H52:H55)","v":0},{"$f":"SUM(I52:I55)","v":0}]
["Drugo",null,null,{"$f":"B57-C57","v":0},null,"Darila in donacije"]
["Delna vsota",{"$f":"SUM(B53:B57)","v":0},{"$f":"SUM(C53:C57)","v":0},{"$f":"SUM(D53:D57)","v":0},null,"Dobrodelna ustanova 1",null,null,{"$f":"G58-H58","v":0}]
["Osebna nega",null,null,null,null,"Dobrodelna ustanova 2",null,null,{"$f":"G59-H59","v":0}]
["Zdravniški pregledi",null,null,{"$f":"B60-C60","v":0},null,"Dobrodelna ustanova 3",null,null,{"$f":"G60-H60","v":0}]
["Frizer in pedikura/manikura",null,null,0,null,"Delna vsota",{"$f":"SUM(G58:G60)","v":0},{"$f":"SUM(H58:H60)","v":0},{"$f":"SUM(I58:I60)","v":0}]
["Oblačila",null,null,0,null,"Pravo"]
["Kemična čistilnica",null,null,0,null,"Odvetnik",null,null,{"$f":"G63-H63","v":0}]
["Fitnes klub",null,null,0,null,"Preživnina",null,null,{"$f":"G64-H64","v":0}]
["Članarina za druge dejavnosti",null,null,0,null,"Stroški izterjave ali sodnih postopkov",null,null,{"$f":"G65-H65","v":0}]
["Drugo",null,null,0,null,"Drugo",null,null,{"$f":"G66-H66","v":0}]
["Delna vsota",{"$f":"SUM(B60:B66)","v":0},{"$f":"SUM(C60:C66)","v":0},{"$f":"SUM(D60:D66)","v":0},null,"Delna vsota",{"$f":"SUM(G63:G66)","v":0},{"$f":"SUM(H63:H66)","v":0},{"$f":"SUM(I63:I66)","v":0}]