{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Osebni mesečni proračun"],"read":"whole","date_system":"1900"}

{"sheet":"Osebni mesečni proračun","index":0,"n_rows":64,"n_cols":10,"rows_kept":64,"merged":[[1,1,1,9],[2,1,2,9],[4,1,6,1],[4,2,4,3],[4,6,5,8],[4,9,5,9],[5,2,5,3],[6,2,6,3],[6,6,7,8],[6,9,7,9],[7,1,9,1],[7,2,7,3],[8,2,8,3],[8,6,9,8],[8,9,9,9],[9,2,9,3],[22,6,22,9],[23,1,23,4],[31,6,31,9],[33,1,33,4],[38,6,38,9],[40,1,40,4],[44,6,44,9],[46,1,46,4],[50,6,50,9],[54,1,54,4],[57,6,57,9],[58,6,59,8],[58,9,59,9],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9]]}
[]
[null,"Osebni mesečni proračun"]
[]
[]
[null,"PREDVIDENI MESEČNI DOHODEK","Dohodek 1",null,{"v":2500,"d":"2,500 €"},null,"PREDVIDENA BILANCA (predviden prihodek minut stroški)",null,null,{"$f":"E7-J59","v":{"v":940,"d":"940 €"}}]
[null,null,"Dodatni dohodek",null,{"v":500,"d":"500 €"}]
[null,null,"Mesečni dohodek skupaj",null,{"$f":"SUM(E5:E6)","v":{"v":3000,"d":"3,000 €"}},null,"DEJANSKA BILANCA (dejanski prihodek minus stroški)",null,null,{"$f":"E10-J61","v":{"v":960,"d":"960 €"}}]
[null,"DEJANSKI MESEČNI DOHODEK","Dohodek 1",null,{"v":2500,"d":"2,500 €"}]
[null,null,"Dodatni dohodek",null,{"v":500,"d":"500 €"},null,"RAZLIKA (dejansko minus predvideno)",null,null,{"$f":"J7-J5","v":{"v":20,"d":"20 €"}}]
[null,null,"Mesečni dohodek skupaj",null,{"$f":"SUM(E8:E9)","v":{"v":3000,"d":"3,000 €"}}]
[]
[null,"NASTANITEV","Predvideni stroški","Dejanski stroški","Razlika",null,"ZABAVA","Predvideni stroški","Dejanski stroški","Razlika"]
[null,"Hipoteka ali najemnina",{"v":1500,"d":"1,500 €"},{"v":1400,"d":"1,400 €"},{"$f":"Tabela1[[#This Row],[Predvideni stroški]]-Tabela1[[#This Row],[Dejanski stroški]]","v":{"v":100,"d":"100 €"}},null,"Video/DVD",{"v":0,"d":"0 €"},{"v":50,"d":"50 €"},{"$f":"Tabela2[[#This Row],[Predvideni stroški]]-Tabela2[[#This Row],[Dejanski stroški]]","v":{"v":-50,"d":"-50 €"}}]
[null,"Telefon",{"v":60,"d":"60 €"},{"v":100,"d":"100 €"},{"$f":"Tabela1[[#This Row],[Predvideni stroški]]-Tabela1[[#This Row],[Dejanski stroški]]","v":{"v":-40,"d":"-40 €"}},null,"CD-ji",null,null,{"$f":"Tabela2[[#This Row],[Predvideni stroški]]-Tabela2[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Elektrika",{"v":50,"d":"50 €"},{"v":60,"d":"60 €"},{"$f":"Tabela1[[#This Row],[Predvideni stroški]]-Tabela1[[#This Row],[Dejanski stroški]]","v":{"v":-10,"d":"-10 €"}},null,"Filmi",null,null,{"$f":"Tabela2[[#This Row],[Predvideni stroški]]-Tabela2[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Plin",{"v":200,"d":"200 €"},{"v":180,"d":"180 €"},{"$f":"Tabela1[[#This Row],[Predvideni stroški]]-Tabela1[[#This Row],[Dejanski stroški]]","v":{"v":20,"d":"20 €"}},null,"Koncerti",null,null,{"$f":"Tabela2[[#This Row],[Predvideni stroški]]-Tabela2[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Voda in kanalščina",null,null,{"$f":"Tabela1[[#This Row],[Predvideni stroški]]-Tabela1[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"Športni dogodki",null,null,{"$f":"Tabela2[[#This Row],[Predvideni stroški]]-Tabela2[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Kabelska",null,null,{"$f":"Tabela1[[#This Row],[Predvideni stroški]]-Tabela1[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"Gledališče",null,null,{"$f":"Tabela2[[#This Row],[Predvideni stroški]]-Tabela2[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Odvoz odpadkov",null,null,{"$f":"Tabela1[[#This Row],[Predvideni stroški]]-Tabela1[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"Drugo",null,null,{"$f":"Tabela2[[#This Row],[Predvideni stroški]]-Tabela2[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Vzdrževanje ali popravila",null,null,{"$f":"Tabela1[[#This Row],[Predvideni stroški]]-Tabela1[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"Drugo",null,null,{"$f":"Tabela2[[#This Row],[Predvideni stroški]]-Tabela2[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Zaloge",null,null,{"$f":"Tabela1[[#This Row],[Predvideni stroški]]-Tabela1[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"Drugo",null,null,{"$f":"Tabela2[[#This Row],[Predvideni stroški]]-Tabela2[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Drugo",null,null,{"$f":"Tabela1[[#This Row],[Predvideni stroški]]-Tabela1[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"Skupaj",{"$f":"SUBTOTAL(109,Tabela2[Predvideni stroški])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabela2[Dejanski stroški])","v":{"v":50,"d":"50 €"}},{"$f":"SUBTOTAL(109,Tabela2[Razlika])","v":{"v":-50,"d":"-50 €"}}]
[null,"Skupaj",{"$f":"SUBTOTAL(109,Tabela1[Predvideni stroški])","v":{"v":1810,"d":"1,810 €"}},{"$f":"SUBTOTAL(109,Tabela1[Dejanski stroški])","v":{"v":1740,"d":"1,740 €"}},{"$f":"SUBTOTAL(109,Tabela1[Razlika])","v":{"v":70,"d":"70 €"}}]
[{"$nulls":6},"POSOJILA","Predvideni stroški","Dejanski stroški","Razlika"]
[null,"PREVOZ","Predvideni stroški","Dejanski stroški","Razlika",null,"Osebno",null,null,{"$f":"Tabela8[[#This Row],[Predvideni stroški]]-Tabela8[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Plačilo vozila",{"v":250,"d":"250 €"},{"v":250,"d":"250 €"},{"$f":"Tabela3[[#This Row],[Predvideni stroški]]-Tabela3[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"Študentsko",null,null,{"$f":"Tabela8[[#This Row],[Predvideni stroški]]-Tabela8[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Avtobus/taksi",null,null,{"$f":"Tabela3[[#This Row],[Predvideni stroški]]-Tabela3[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"Kreditna kartica",null,null,{"$f":"Tabela8[[#This Row],[Predvideni stroški]]-Tabela8[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Zavarovanje",null,null,{"$f":"Tabela3[[#This Row],[Predvideni stroški]]-Tabela3[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"Kreditna kartica",null,null,{"$f":"Tabela8[[#This Row],[Predvideni stroški]]-Tabela8[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Registracija",null,null,{"$f":"Tabela3[[#This Row],[Predvideni stroški]]-Tabela3[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"Kreditna kartica",null,null,{"$f":"Tabela8[[#This Row],[Predvideni stroški]]-Tabela8[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Gorivo",null,null,{"$f":"Tabela3[[#This Row],[Predvideni stroški]]-Tabela3[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"Drugo",null,null,{"$f":"Tabela8[[#This Row],[Predvideni stroški]]-Tabela8[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Vzdrževanje",null,null,{"$f":"Tabela3[[#This Row],[Predvideni stroški]]-Tabela3[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"Skupaj",{"$f":"SUBTOTAL(109,Tabela8[Predvideni stroški])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabela8[Dejanski stroški])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabela8[Razlika])","v":{"v":0,"d":"0 €"}}]
[null,"Drugo",null,null,{"$f":"Tabela3[[#This Row],[Predvideni stroški]]-Tabela3[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Skupaj",{"$f":"SUBTOTAL(109,Tabela3[Predvideni stroški])","v":{"v":250,"d":"250 €"}},{"$f":"SUBTOTAL(109,Tabela3[Dejanski stroški])","v":{"v":250,"d":"250 €"}},{"$f":"SUBTOTAL(109,Tabela3[Razlika])","v":{"v":0,"d":"0 €"}},null,"DAVKI","Predvideni stroški","Dejanski stroški","Razlika"]
[{"$nulls":6},"Zvezni",null,null,{"$f":"Tabela9[[#This Row],[Predvideni stroški]]-Tabela9[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"ZAVAROVANJE","Predvideni stroški","Dejanski stroški","Razlika",null,"Državni",null,null,{"$f":"Tabela9[[#This Row],[Predvideni stroški]]-Tabela9[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Dom",null,null,{"$f":"Tabela4[[#This Row],[Predvideni stroški]]-Tabela4[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"Lokalni",null,null,{"$f":"Tabela9[[#This Row],[Predvideni stroški]]-Tabela9[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Zdravstveno",null,null,{"$f":"Tabela4[[#This Row],[Predvideni stroški]]-Tabela4[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"Drugo",null,null,{"$f":"Tabela9[[#This Row],[Predvideni stroški]]-Tabela9[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Življenjsko",null,null,{"$f":"Tabela4[[#This Row],[Predvideni stroški]]-Tabela4[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"Skupaj",{"$f":"SUBTOTAL(109,Tabela9[Predvideni stroški])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabela9[Dejanski stroški])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabela9[Razlika])","v":{"v":0,"d":"0 €"}}]
[null,"Drugo",null,null,{"$f":"Tabela4[[#This Row],[Predvideni stroški]]-Tabela4[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Skupaj",{"$f":"SUBTOTAL(109,Tabela4[Predvideni stroški])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabela4[Dejanski stroški])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabela4[Razlika])","v":{"v":0,"d":"0 €"}},null,"PRIHRANKI ALI NALOŽBE","Predvideni stroški","Dejanski stroški","Razlika"]
[{"$nulls":6},"Varčevalni račun",null,null,{"$f":"Tabela10[[#This Row],[Predvideni stroški]]-Tabela10[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"HRANA","Predvideni stroški","Dejanski stroški","Razlika",null,"Naložbeni račun",null,null,{"$f":"Tabela10[[#This Row],[Predvideni stroški]]-Tabela10[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Živila",null,null,{"$f":"Tabela5[[#This Row],[Predvideni stroški]]-Tabela5[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"Drugo",null,null,{"$f":"Tabela10[[#This Row],[Predvideni stroški]]-Tabela10[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Kosila v restavracijah",null,null,{"$f":"Tabela5[[#This Row],[Predvideni stroški]]-Tabela5[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"Skupaj",{"$f":"SUBTOTAL(109,Tabela10[Predvideni stroški])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabela10[Dejanski stroški])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabela10[Razlika])","v":{"v":0,"d":"0 €"}}]
[null,"Drugo",null,null,{"$f":"Tabela5[[#This Row],[Predvideni stroški]]-Tabela5[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Skupaj",{"$f":"SUBTOTAL(109,Tabela5[Predvideni stroški])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabela5[Dejanski stroški])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabela5[Razlika])","v":{"v":0,"d":"0 €"}},null,"DARILA IN DONACIJE","Predvideni stroški","Dejanski stroški","Razlika"]
[{"$nulls":6},"Dobrodelno 1",null,null,{"$f":"Tabela11[[#This Row],[Predvideni stroški]]-Tabela11[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"HIŠNI LJUBLJENČKI","Predvideni stroški","Dejanski stroški","Razlika",null,"Dobrodelno 2",null,null,{"$f":"Tabela11[[#This Row],[Predvideni stroški]]-Tabela11[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Hrana",null,null,{"$f":"Tabela6[[#This Row],[Predvideni stroški]]-Tabela6[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"Dobrodelno 3",null,null,{"$f":"Tabela11[[#This Row],[Predvideni stroški]]-Tabela11[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Zdravstvene potrebščine",null,null,{"$f":"Tabela6[[#This Row],[Predvideni stroški]]-Tabela6[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"Skupaj",{"$f":"SUBTOTAL(109,Tabela11[Predvideni stroški])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabela11[Dejanski stroški])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabela11[Razlika])","v":{"v":0,"d":"0 €"}}]
[null,"Nega",null,null,{"$f":"Tabela6[[#This Row],[Predvideni stroški]]-Tabela6[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Igrače",null,null,{"$f":"Tabela6[[#This Row],[Predvideni stroški]]-Tabela6[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"PRAVNE ZADEVE","Predvideni stroški","Dejanski stroški","Razlika"]
[null,"Drugo",null,null,{"$f":"Tabela6[[#This Row],[Predvideni stroški]]-Tabela6[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"Odvetnik",null,null,{"$f":"Tabela12[[#This Row],[Predvideni stroški]]-Tabela12[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Skupaj",{"$f":"SUBTOTAL(109,Tabela6[Predvideni stroški])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabela6[Dejanski stroški])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabela6[Razlika])","v":{"v":0,"d":"0 €"}},null,"Preživnina",null,null,{"$f":"Tabela12[[#This Row],[Predvideni stroški]]-Tabela12[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[{"$nulls":6},"Plačila do zadržanja ali razsodbe",null,null,{"$f":"Tabela12[[#This Row],[Predvideni stroški]]-Tabela12[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"OSEBNA NEGA","Predvideni stroški","Dejanski stroški","Razlika",null,"Drugo",null,null,{"$f":"Tabela12[[#This Row],[Predvideni stroški]]-Tabela12[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Zdravstvene potrebščine",null,null,{"$f":"Tabela7[[#This Row],[Predvideni stroški]]-Tabela7[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"Skupaj",{"$f":"SUBTOTAL(109,Tabela12[Predvideni stroški])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabela12[Dejanski stroški])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabela12[Razlika])","v":{"v":0,"d":"0 €"}}]
[null,"Lasje/nohti",null,null,{"$f":"Tabela7[[#This Row],[Predvideni stroški]]-Tabela7[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Oblačila",null,null,{"$f":"Tabela7[[#This Row],[Predvideni stroški]]-Tabela7[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"PREDVIDENI STROŠKI SKUPAJ",null,null,{"$f":"SUM(C23,C33,C40,C46,C54,C64,H22,H31,H38,H44,H50,H57)","v":{"v":2060,"d":"2,060 €"}}]
[null,"Kemična čistilnica",null,null,{"$f":"Tabela7[[#This Row],[Predvideni stroški]]-Tabela7[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Fitnes",null,null,{"$f":"Tabela7[[#This Row],[Predvideni stroški]]-Tabela7[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"DEJANSKI STROŠKI SKUPAJ",null,null,{"$f":"SUM(D23,D33,D40,D46,D54,D64,I22,I31,I38,I44,I50,I57)","v":{"v":2040,"d":"2,040 €"}}]
[null,"Pristojbine za organizacijo",null,null,{"$f":"Tabela7[[#This Row],[Predvideni stroški]]-Tabela7[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Drugo",null,null,{"$f":"Tabela7[[#This Row],[Predvideni stroški]]-Tabela7[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}},null,"RAZLIKA SKUPAJ",null,null,{"$f":"SUM(E23,E33,E40,E46,E54,E64,J22,J31,J38,J44,J50,J57)","v":{"v":20,"d":"20 €"}}]
[null,"Skupaj",{"$f":"SUBTOTAL(109,Tabela7[Predvideni stroški])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabela7[Dejanski stroški])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabela7[Razlika])","v":{"v":0,"d":"0 €"}}]