{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Mesečni družinski proračun"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Mesečni družinski proračun","index":0,"n_rows":68,"n_cols":9,"rows_kept":68,"merged":[[0,0,0,6],[2,0,2,1],[2,5,2,6],[8,5,8,6],[18,0,18,3],[27,5,27,8],[29,0,29,3],[36,0,36,3],[37,5,37,8],[42,0,42,3],[44,5,44,8],[54,0,54,3],[54,5,54,8],[61,0,61,3],[62,5,62,8]]}
["Mesečni družinski proračun"]
[]
["Pričakovani stroški",null,"Dejanski stroški","Razlika",null,"Pričakovani mesečni prihodek"]
[null,{"$f":"Housing[[#Totals],[Pričakovani stroški]]+Transportation[[#Totals],[Pričakovani stroški]]+Insurance[[#Totals],[Pričakovani stroški]]+Food[[#Totals],[Pričakovani stroški]]+Children[[#Totals],[Pričakovani stroški]]+Legal[[#Totals],[Pričakovani stroški]]+Savings[[#Totals],[Pričakovani stroški]]+Loans[[#Totals],[Pričakovani stroški]]+Entertainment[[#Totals],[Pričakovani stroški]]+Taxes[[#Totals],[Pričakovani stroški]]+PersonalCare[[#Totals],[Pričakovani stroški]]+Pets[[#Totals],[Pričakovani stroški]]+Gifts[[#Totals],[Pričakovani stroški]]","v":{"v":1203,"d":"1,203.00 €"}},{"$f":"Housing[[#Totals],[Dejanski stroški]]+Transportation[[#Totals],[Dejanski stroški]]+Insurance[[#Totals],[Dejanski stroški]]+Food[[#Totals],[Dejanski stroški]]+Children[[#Totals],[Dejanski stroški]]+Legal[[#Totals],[Dejanski stroški]]+Savings[[#Totals],[Dejanski stroški]]+Loans[[#Totals],[Dejanski stroški]]+Entertainment[[#Totals],[Dejanski stroški]]+Taxes[[#Totals],[Dejanski stroški]]+PersonalCare[[#Totals],[Dejanski stroški]]+Pets[[#Totals],[Dejanski stroški]]+Gifts[[#Totals],[Dejanski stroški]]","v":{"v":1317,"d":"1,317.00 €"}},{"$f":"Housing[[#Totals],[Razlika]]+Transportation[[#Totals],[Razlika]]+Insurance[[#Totals],[Razlika]]+Food[[#Totals],[Razlika]]+Children[[#Totals],[Razlika]]+Legal[[#Totals],[Razlika]]+Savings[[#Totals],[Razlika]]+Loans[[#Totals],[Razlika]]+Entertainment[[#Totals],[Razlika]]+Taxes[[#Totals],[Razlika]]+PersonalCare[[#Totals],[Razlika]]+Pets[[#Totals],[Razlika]]+Gifts[[#Totals],[Razlika]]","v":{"v":-114,"d":"-114.00 €"}},null,"Prihodek 1",{"v":4000,"d":"4,000.00 €"}]
[{"$nulls":5},"Prihodek 2",{"v":1200,"d":"1,200.00 €"}]
["Stanovanje","Pričakovani stroški","Dejanski stroški","Razlika",null,"Dodaten prihodek",{"v":300,"d":"300.00 €"}]
["Hipoteka ali najemnina",{"v":1000,"d":"1,000.00 €"},{"v":1000,"d":"1,000.00 €"},{"$f":"Housing[Pričakovani stroški]-Housing[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Skupni mesečni prihodek",{"$f":"SUM(G4:G6)","v":{"v":5500,"d":"5,500.00 €"}}]
["Druga hipoteka ali najemnina",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"Housing[Pričakovani stroški]-Housing[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Telefon",{"v":62,"d":"62.00 €"},{"v":100,"d":"100.00 €"},{"$f":"Housing[Pričakovani stroški]-Housing[Dejanski stroški]","v":{"v":-38,"d":"-38.00 €"}},null,"Dejanski mesečni prihodek"]
["Elektrika",{"v":44,"d":"44.00 €"},{"v":125,"d":"125.00 €"},{"$f":"Housing[Pričakovani stroški]-Housing[Dejanski stroški]","v":{"v":-81,"d":"-81.00 €"}},null,"Prihodek 1",{"v":4000,"d":"4,000.00 €"}]
["Plin",{"v":22,"d":"22.00 €"},{"v":35,"d":"35.00 €"},{"$f":"Housing[Pričakovani stroški]-Housing[Dejanski stroški]","v":{"v":-13,"d":"-13.00 €"}},null,"Prihodek 2",{"v":1200,"d":"1,200.00 €"}]
["Vodarina in kanalščina",{"v":8,"d":"8.00 €"},{"v":8,"d":"8.00 €"},{"$f":"Housing[Pričakovani stroški]-Housing[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Dodaten prihodek",{"v":300,"d":"300.00 €"}]
["Kabelska TV",{"v":34,"d":"34.00 €"},{"v":39,"d":"39.00 €"},{"$f":"Housing[Pričakovani stroški]-Housing[Dejanski stroški]","v":{"v":-5,"d":"-5.00 €"}},null,"Skupni mesečni prihodek",{"$f":"SUM(G10:G12)","v":{"v":5500,"d":"5,500.00 €"}}]
["Odvoz smeti",{"v":10,"d":"10.00 €"},{"v":10,"d":"10.00 €"},{"$f":"Housing[Pričakovani stroški]-Housing[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Vzdrževanje ali popravila",{"v":23,"d":"23.00 €"},{"v":0,"d":"0.00 €"},{"$f":"Housing[Pričakovani stroški]-Housing[Dejanski stroški]","v":{"v":23,"d":"23.00 €"}},null,"Pričakovana bilanca\n",{"$f":"SUM(G7-B4)","v":{"v":4297,"d":"4,297.00 €"}}]
["Oskrba",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"Housing[Pričakovani stroški]-Housing[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Dejanska bilanca",{"$f":"SUM(G13-C4)","v":{"v":4183,"d":"4,183.00 €"}}]
["Drugo",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"Housing[Pričakovani stroški]-Housing[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Razlika",{"$f":"SUM(G16-G15)","v":{"v":-114,"d":"-114.00 €"}}]
["Skupaj",{"$f":"SUBTOTAL(109,Housing[Pričakovani stroški])","v":{"v":1203,"d":"1,203.00 €"}},{"$f":"SUBTOTAL(109,Housing[Dejanski stroški])","v":{"v":1317,"d":"1,317.00 €"}},{"$f":"SUBTOTAL(109,Housing[Razlika])","v":{"v":-114,"d":"-114.00 €"}}]
[]
["Prevoz","Pričakovani stroški","Dejanski stroški","Razlika",null,"Posojila","Pričakovani stroški","Dejanski stroški","Razlika"]
["Plačilo vozila 1",null,null,{"$f":"Transportation[Pričakovani stroški]-Transportation[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Osebno",null,null,{"$f":"Loans[Pričakovani stroški]-Loans[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Plačilo vozila 2",null,null,{"$f":"Transportation[Pričakovani stroški]-Transportation[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Študentsko",null,null,{"$f":"Loans[Pričakovani stroški]-Loans[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Avtobusne vozovnice in denar za taksi",null,null,{"$f":"Transportation[Pričakovani stroški]-Transportation[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Kreditna kartica",null,null,{"$f":"Loans[Pričakovani stroški]-Loans[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Zavarovanje",null,null,{"$f":"Transportation[Pričakovani stroški]-Transportation[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Kreditna kartica",null,null,{"$f":"Loans[Pričakovani stroški]-Loans[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Vozniško dovoljenje",null,null,{"$f":"Transportation[Pričakovani stroški]-Transportation[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Kreditna kartica",null,null,{"$f":"Loans[Pričakovani stroški]-Loans[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Gorivo",null,null,{"$f":"Transportation[Pričakovani stroški]-Transportation[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Drugo",null,null,{"$f":"Loans[Pričakovani stroški]-Loans[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Vzdrževanje",null,null,{"$f":"Transportation[Pričakovani stroški]-Transportation[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Skupaj",{"$f":"SUBTOTAL(109,Loans[Pričakovani stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Loans[Dejanski stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Loans[Razlika])","v":{"v":0,"d":"0.00 €"}}]
["Drugo",null,null,{"$f":"Transportation[Pričakovani stroški]-Transportation[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Skupaj",{"$f":"SUBTOTAL(109,Transportation[Pričakovani stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Transportation[Dejanski stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Transportation[Razlika])","v":{"v":0,"d":"0.00 €"}},null,"Entertainment","Pričakovani stroški","Dejanski stroški","Razlika"]
[{"$nulls":5},"Video/DVD",null,null,{"$f":"Entertainment[Pričakovani stroški]-Entertainment[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Zavarovanje","Pričakovani stroški","Dejanski stroški","Razlika",null,"CD-ji",null,null,{"$f":"Entertainment[Pričakovani stroški]-Entertainment[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Dom",null,null,{"$f":"Insurance[Pričakovani stroški]-Insurance[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Filmi",null,null,{"$f":"Entertainment[Pričakovani stroški]-Entertainment[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Zdravstveno",null,null,{"$f":"Insurance[Pričakovani stroški]-Insurance[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Koncerti",null,null,{"$f":"Entertainment[Pričakovani stroški]-Entertainment[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Življenjsko",null,null,{"$f":"Insurance[Pričakovani stroški]-Insurance[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Športne tekme",null,null,{"$f":"Entertainment[Pričakovani stroški]-Entertainment[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Drugo",null,null,{"$f":"Insurance[Pričakovani stroški]-Insurance[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Gledališče",null,null,{"$f":"Entertainment[Pričakovani stroški]-Entertainment[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Skupaj",{"$f":"SUBTOTAL(109,Insurance[Pričakovani stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Insurance[Dejanski stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Insurance[Razlika])","v":{"v":0,"d":"0.00 €"}},null,"Drugo",null,null,{"$f":"Entertainment[Pričakovani stroški]-Entertainment[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":5},"Skupaj",{"$f":"SUBTOTAL(109,Entertainment[Pričakovani stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Entertainment[Dejanski stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Entertainment[Razlika])","v":{"v":0,"d":"0.00 €"}}]
["Food","Pričakovani stroški","Dejanski stroški","Razlika"]
["Špecerija",null,null,{"$f":"Food[Pričakovani stroški]-Food[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Taxes","Pričakovani stroški","Dejanski stroški","Razlika"]
["Restavracije",null,null,{"$f":"Food[Pričakovani stroški]-Food[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Zvezni",null,null,{"$f":"Taxes[Pričakovani stroški]-Taxes[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Drugo",null,null,{"$f":"Food[Pričakovani stroški]-Food[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Državni",null,null,{"$f":"Taxes[Pričakovani stroški]-Taxes[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Skupaj",{"$f":"SUBTOTAL(109,Food[Pričakovani stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Food[Dejanski stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Food[Razlika])","v":{"v":0,"d":"0.00 €"}},null,"Prometni davek",null,null,{"$f":"Taxes[Pričakovani stroški]-Taxes[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":5},"Drugo",null,null,{"$f":"Taxes[Pričakovani stroški]-Taxes[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Children","Pričakovani stroški","Dejanski stroški","Razlika",null,"Skupaj",{"$f":"SUBTOTAL(109,Taxes[Pričakovani stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Taxes[Dejanski stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Taxes[Razlika])","v":{"v":0,"d":"0.00 €"}}]
["Zdravniški pregledi",null,null,{"$f":"Children[Pričakovani stroški]-Children[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Oblačila",null,null,{"$f":"Children[Pričakovani stroški]-Children[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Personal Care","Pričakovani stroški","Dejanski stroški","Razlika"]
["Šolnina",null,null,{"$f":"Children[Pričakovani stroški]-Children[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Zdravniški pregledi",null,null,{"$f":"PersonalCare[Pričakovani stroški]-PersonalCare[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Šolske potrebščine",null,null,{"$f":"Children[Pričakovani stroški]-Children[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Frizer in pedikura/manikura",null,null,{"$f":"PersonalCare[Pričakovani stroški]-PersonalCare[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Članarina za druge dejavnosti",null,null,{"$f":"Children[Pričakovani stroški]-Children[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Oblačila",null,null,{"$f":"PersonalCare[Pričakovani stroški]-PersonalCare[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Denar za malico",null,null,{"$f":"Children[Pričakovani stroški]-Children[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Čistilnica",null,null,{"$f":"PersonalCare[Pričakovani stroški]-PersonalCare[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Vrtec",null,null,{"$f":"Children[Pričakovani stroški]-Children[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Fitnes klub",null,null,{"$f":"PersonalCare[Pričakovani stroški]-PersonalCare[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Igrače in igre",null,null,{"$f":"Children[Pričakovani stroški]-Children[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Članarina za druge dejavnosti",null,null,{"$f":"PersonalCare[Pričakovani stroški]-PersonalCare[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Drugo",null,null,{"$f":"Children[Pričakovani stroški]-Children[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Drugo",null,null,{"$f":"PersonalCare[Pričakovani stroški]-PersonalCare[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Skupaj",{"$f":"SUBTOTAL(109,Children[Pričakovani stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Children[Dejanski stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Children[Razlika])","v":{"v":0,"d":"0.00 €"}},null,"Skupaj",{"$f":"SUBTOTAL(109,PersonalCare[Pričakovani stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,PersonalCare[Dejanski stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,PersonalCare[Razlika])","v":{"v":0,"d":"0.00 €"}}]
[]
["Legal","Pričakovani stroški","Dejanski stroški","Razlika",null,"Pets","Pričakovani stroški","Dejanski stroški","Razlika"]
["Odvetnik",null,null,{"$f":"Legal[Pričakovani stroški]-Legal[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Hrana",null,null,{"$f":"Pets[Pričakovani stroški]-Pets[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Preživnina",null,null,{"$f":"Legal[Pričakovani stroški]-Legal[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Zdravniški pregledi",null,null,{"$f":"Pets[Pričakovani stroški]-Pets[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Plačila",null,null,{"$f":"Legal[Pričakovani stroški]-Legal[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Nega",null,null,{"$f":"Pets[Pričakovani stroški]-Pets[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Drugo",null,null,{"$f":"Legal[Pričakovani stroški]-Legal[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Igrače",null,null,{"$f":"Pets[Pričakovani stroški]-Pets[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Skupaj",{"$f":"SUBTOTAL(109,Legal[Pričakovani stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Legal[Dejanski stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Legal[Razlika])","v":{"v":0,"d":"0.00 €"}},null,"Drugo",null,null,{"$f":"Pets[Pričakovani stroški]-Pets[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":5},"Skupaj",{"$f":"SUBTOTAL(109,Pets[Pričakovani stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Pets[Dejanski stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Pets[Razlika])","v":{"v":0,"d":"0.00 €"}}]
["Savings/Investments","Pričakovani stroški","Dejanski stroški","Razlika"]
["Pokojninski račun",null,null,{"$f":"Savings[Pričakovani stroški]-Savings[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Gifts and Donations","Pričakovani stroški","Dejanski stroški","Razlika"]
["Investicijski račun",null,null,{"$f":"Savings[Pričakovani stroški]-Savings[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Dobrodelna ustanova 1",null,null,{"$f":"Gifts[Pričakovani stroški]-Gifts[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Univerza",null,null,{"$f":"Savings[Pričakovani stroški]-Savings[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Dobrodelna ustanova 2",null,null,{"$f":"Gifts[Pričakovani stroški]-Gifts[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Drugo",null,null,{"$f":"Savings[Pričakovani stroški]-Savings[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}},null,"Dobrodelna ustanova 3",null,null,{"$f":"Gifts[Pričakovani stroški]-Gifts[Dejanski stroški]","v":{"v":0,"d":"0.00 €"}}]
["Skupaj",{"$f":"SUBTOTAL(109,Savings[Pričakovani stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Savings[Dejanski stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Savings[Razlika])","v":{"v":0,"d":"0.00 €"}},null,"Skupaj",{"$f":"SUBTOTAL(109,Gifts[Pričakovani stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Gifts[Dejanski stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Gifts[Razlika])","v":{"v":0,"d":"0.00 €"}}]