{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Načrtovalnik proračuna za oddih"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Načrtovalnik proračuna za oddih","index":0,"n_rows":37,"n_cols":12,"rows_kept":37,"merged":[[1,1,7,4],[9,1,9,4],[9,8,9,11],[19,1,19,4],[19,8,19,11],[30,1,30,4],[30,8,30,11]]}
[]
[null,"Načrtovalnik\nproračuna za oddih"]
[]
[{"$nulls":8},"PRORAČUN ZA PRAZNIČNE NAKUPE",null,{"$f":"SUM(Darila[Proračun],Pakiranje[Proračun],(Potovanje[Proračun],(Obroki[Proračun],(Razvedrilo[Proračun],Razno[Proračun]))))","v":{"v":750,"d":"750.00 €"}}]
[{"$nulls":8},"DEJANSKA PORABA",null,{"$f":"SUM((Darila[Dejanski],(Pakiranje[Dejanski],(Potovanje[Dejanski],(Obroki[Dejanski],(Razvedrilo[Dejanski],(Razno[Dejanski])))))))","v":{"v":820,"d":"820.00 €"}}]
[]
[{"$nulls":8},"RAZLIKA (prekoračen/nedosežen proračun)",null,{"$f":"SUM(K4-K5)","v":{"v":-70,"d":"-70.00 €"}}]
[]
[]
[null,"Darila",{"$nulls":6},"Praznični obroki"]
[null,"Element","Proračun","Dejanski","Razlika",{"$nulls":3},"Element","Proračun","Dejanski","Razlika"]
[null,"Družina",{"v":500,"d":"500.00 €"},{"v":495,"d":"495.00 €"},{"$f":"Darila[[#This Row],[Proračun]]-Darila[[#This Row],[Dejanski]]","v":{"v":5,"d":"5.00 €"}},{"$nulls":3},"Živila",null,null,{"$f":"Obroki[[#This Row],[Proračun]]-Obroki[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Prijatelji",{"v":250,"d":"250.00 €"},{"v":325,"d":"325.00 €"},{"$f":"Darila[[#This Row],[Proračun]]-Darila[[#This Row],[Dejanski]]","v":{"v":-75,"d":"-75.00 €"}},{"$nulls":3},"Žgana pijača",null,null,{"$f":"Obroki[[#This Row],[Proračun]]-Obroki[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Sodelavci",null,null,{"$f":"Darila[[#This Row],[Proračun]]-Darila[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Dekoracija",null,null,{"$f":"Obroki[[#This Row],[Proračun]]-Obroki[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Učitelji, babice, varuške itn.",null,null,{"$f":"Darila[[#This Row],[Proračun]]-Darila[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Drugo (zavihek v zadnjem stolpcu te vrstice za dodajanje vrstice)",null,null,{"$f":"Obroki[[#This Row],[Proračun]]-Obroki[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Donacije za dobrodelne namene",null,null,{"$f":"Darila[[#This Row],[Proračun]]-Darila[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Vsota",{"$f":"SUBTOTAL(109,Obroki[Proračun])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Obroki[Dejanski])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Obroki[Razlika])","v":{"v":0,"d":"0.00 €"}}]
[null,"Drugo (zavihek v zadnjem stolpcu te vrstice za dodajanje vrstice)",null,null,{"$f":"Darila[[#This Row],[Proračun]]-Darila[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Vsota",{"$f":"SUBTOTAL(109,Darila[Proračun])","v":{"v":750,"d":"750.00 €"}},{"$f":"SUBTOTAL(109,Darila[Dejanski])","v":{"v":820,"d":"820.00 €"}},{"$f":"SUBTOTAL(109,Darila[Razlika])","v":{"v":-70,"d":"-70.00 €"}}]
[]
[null,"Pakiranje",{"$nulls":6},"Zabava"]
[null,"Element","Proračun","Dejanski","Razlika",{"$nulls":3},"Element","Proračun","Dejanski","Razlika"]
[null,"Darilni papir",null,null,{"$f":"Pakiranje[[#This Row],[Proračun]]-Pakiranje[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Pomoč pri zabavi (točaj, strežba, čiščenje itn.)",null,null,{"$f":"Razvedrilo[[#This Row],[Proračun]]-Razvedrilo[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Oznake",null,null,{"$f":"Pakiranje[[#This Row],[Proračun]]-Pakiranje[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Dekoracija",null,null,{"$f":"Razvedrilo[[#This Row],[Proračun]]-Razvedrilo[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Zaloge (trak, lepilni trak itn.)",null,null,{"$f":"Pakiranje[[#This Row],[Proračun]]-Pakiranje[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Hrana in pijača",null,null,{"$f":"Razvedrilo[[#This Row],[Proračun]]-Razvedrilo[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Škatle",null,null,{"$f":"Pakiranje[[#This Row],[Proračun]]-Pakiranje[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Oblačila",null,null,{"$f":"Razvedrilo[[#This Row],[Proračun]]-Razvedrilo[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Poštnina",null,null,{"$f":"Pakiranje[[#This Row],[Proračun]]-Pakiranje[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Vstopnice",null,null,{"$f":"Razvedrilo[[#This Row],[Proračun]]-Razvedrilo[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Drugo (zavihek v zadnjem stolpcu te vrstice za dodajanje vrstice)",null,null,{"$f":"Pakiranje[[#This Row],[Proračun]]-Pakiranje[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Večerje v restavracijah",null,null,{"$f":"Razvedrilo[[#This Row],[Proračun]]-Razvedrilo[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Vsota",{"$f":"SUBTOTAL(109,Pakiranje[Proračun])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Pakiranje[Dejanski])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Pakiranje[Razlika])","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Drugo (zavihek v zadnjem stolpcu te vrstice za dodajanje vrstice)",null,null,{"$f":"Razvedrilo[[#This Row],[Proračun]]-Razvedrilo[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":8},"Vsota",{"$f":"SUBTOTAL(109,Razvedrilo[Proračun])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Razvedrilo[Dejanski])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Razvedrilo[Razlika])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"Potovanje",{"$nulls":6},"Razno"]
[null,"Element","Proračun","Dejanski","Razlika",{"$nulls":3},"Element","Proračun","Dejanski","Razlika"]
[null,"Letalska karta",null,null,{"$f":"Potovanje[[#This Row],[Proračun]]-Potovanje[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Praznične fotografije",null,null,{"$f":"Razno[[#This Row],[Proračun]]-Razno[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Nastanitev",null,null,{"$f":"Potovanje[[#This Row],[Proračun]]-Potovanje[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Plin ",null,null,{"$f":"Razno[[#This Row],[Proračun]]-Razno[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Prevoz",null,null,{"$f":"Potovanje[[#This Row],[Proračun]]-Potovanje[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Drugo (zavihek v zadnjem stolpcu te vrstice za dodajanje vrstice)",null,null,{"$f":"Razno[[#This Row],[Proračun]]-Razno[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Drugo (zavihek v zadnjem stolpcu te vrstice za dodajanje vrstice)",null,null,{"$f":"Potovanje[[#This Row],[Proračun]]-Potovanje[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Vsota",{"$f":"SUBTOTAL(109,Razno[Proračun])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Razno[Dejanski])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Razno[Razlika])","v":{"v":0,"d":"0.00 €"}}]
[null,"Vsota",{"$f":"SUBTOTAL(109,Potovanje[Proračun])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Potovanje[Dejanski])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Potovanje[Razlika])","v":{"v":0,"d":"0.00 €"}}]