{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Osebni mesečni proračun"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"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","formulas":"cached_only"}

{"sheet":"Osebni mesečni proračun","index":0,"n_rows":66,"n_cols":10,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,1,3,9],[4,1,4,3],[5,1,7,1],[5,2,5,3],[5,6,6,8],[5,9,6,9],[6,2,6,3],[7,2,7,3],[7,6,8,8],[7,9,8,9],[9,1,11,1],[9,2,9,3],[9,6,11,8],[9,9,11,9],[10,2,10,3],[11,2,11,3],[64,6,65,8],[64,9,65,9],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9]],"flags":["formulas_cached_only"]}
[]
[null,"Osebni mesečni proračun"]
[]
[]
[]
[null,"PRIČAKOVANI MESEČNI PRIHODEK","Prihodek 1",null,4300,null,"PRIČAKOVANA BILANCA (pričakovani prihodek minus stroški)",null,null,3405]
[null,null,"Dodaten prihodek",null,300]
[null,null,"Skupni mesečni prihodek",null,4600,null,"DEJANSKA BILANCA (dejanski prihodek minus stroški)",null,null,3064]
[]
[null,"DEJANSKI MESEČNI PRIHODEK","Prihodek 1",null,4000,null,"RAZLIKA (dejanski pričakovani minus)",null,null,-341]
[null,null,"Dodaten prihodek",null,300]
[null,null,"Skupni mesečni prihodek",null,4300]
[]
[null,"STANOVANJE","Pričakovani stroški","Dejanski stroški","Razlika",null,"RAZVEDRILO","Pričakovani stroški","Dejanski stroški","Razlika"]
[null,"Hipoteka ali najemnina",1000,1000,0,null,"Video/DVD",null,null,0]
[null,"Telefon",54,100,-46,null,"CD-ji",null,null,0]
[null,"Elektrika",44,56,-12,null,"Filmi",null,null,0]
[null,"Plin",22,28,-6,null,"Koncerti",null,null,0]
[null,"Vodarina in kanalščina",8,8,0,null,"Športne tekme",null,null,0]
[null,"Kabelska TV",34,34,0,null,"Gledališče",null,null,0]
[null,"Smetarina",10,10,0,null,"Drugo",null,null,0]
[null,"Vzdrževanje ali popravila",23,0,23,null,"Drugo",null,null,0]
[null,"Pripomočki",0,0,0,null,"Drugo",null,null,0]
[null,"Drugo",0,0,0,null,"Delna vsota",0,0,0]
[null,"Delna vsota",1195,1236,-41]
[null,null,null,null,null,null,"POSOJILA","Pričakovani stroški","Dejanski stroški","Razlika"]
[null,"PREVOZ","Pričakovani stroški","Dejanski stroški","Razlika",null,"Osebno",null,null,0]
[null,"Plačilo avtomobila",null,null,0,null,"Študentsko",null,null,0]
[null,"Avtobusne vozovnice in denar za taksi",null,null,0,null,"Kreditna kartica",null,null,0]
[null,"Zavarovanje",null,null,0,null,"Kreditna kartica",null,null,0]
[null,"Vozniško dovoljenje",null,null,0,null,"Kreditna kartica",null,null,0]
[null,"Gorivo",null,null,0,null,"Drugo",null,null,0]
[null,"Vzdrževanje",null,null,0,null,"Delna vsota",0,0,0]
[null,"Drugo",null,null,0]
[null,"Delna vsota",0,0,0,null,"DAVKI","Pričakovani stroški","Dejanski stroški","Razlika"]
[null,null,null,null,null,null,"DDV",null,null,0]
[null,"ZAVAROVANJE","Pričakovani stroški","Dejanski stroški","Razlika",null,"Akontacija dohodnine",null,null,0]
[null,"Stanovanjsko",null,null,0,null,"Prometni davek",null,null,0]
[null,"Zdravstveno",null,null,0,null,"Drugo",null,null,0]
[null,"Življenjsko",null,null,0,null,"Delna vsota",0,0,0]
[null,"Drugo",null,null,0]
[null,"Delna vsota",0,0,0,null,"PRIHRANKI ALI NALOŽBE","Pričakovani stroški","Dejanski stroški","Razlika"]
[null,null,null,null,null,null,"Pokojninski račun",null,null,0]
[null,"HRANA","Pričakovani stroški","Dejanski stroški","Razlika",null,"Investicijski račun",null,null,0]
[null,"Špecerija",null,null,0,null,"Drugo",null,null,0]
[null,"Restavracije",null,null,0,null,"Delna vsota",0,0,0]
[null,"Drugo",null,null,0]
[null,"Delna vsota",0,0,0,null,"DARILA IN DONACIJE","Pričakovani stroški","Dejanski stroški","Razlika"]
[null,null,null,null,null,null,"Dobrodelna ustanova 1",null,null,0]
[null,"HIŠNI LJUBLJENČKI","Pričakovani stroški","Dejanski stroški","Razlika",null,"Dobrodelna ustanova 2",null,null,0]
[null,"Hrana",null,null,0,null,"Dobrodelna ustanova 3",null,null,0]
[null,"Veterinarski pregledi",null,null,0,null,"Delna vsota",0,0,0]
[null,"Parjenje",null,null,0]
[null,"Igrače",null,null,0,null,"PRAVO","Pričakovani stroški","Dejanski stroški","Razlika"]
[null,"Drugo",null,null,0,null,"Odvetnik",null,null,0]
[null,"Delna vsota",0,0,0,null,"Preživnina",null,null,0]
[null,null,null,null,null,null,"Stroški izterjave ali sodnih postopkov",null,null,0]
[null,"OSEBNA NEGA","Pričakovani stroški","Dejanski stroški","Razlika",null,"Drugo",null,null,0]
[null,"Zdravniški pregledi",null,null,0,null,"Delna vsota",0,0,0]
[null,"Frizer in pedikura/manikura",null,null,0]
[null,"Oblačila",null,null,0,null,"SKUPNI PRIČAKOVANI STROŠKI",null,null,1195]
[null,"Kemična čistilnica",null,null,0]
[null,"Fitnes klub",null,null,0,null,"SKUPNI DEJANSKI STROŠKI",null,null,1236]
[null,"Članarina za druge dejavnosti",null,null,0]
[null,"Drugo",null,null,0,null,"SKUPNA RAZLIKA",null,null,-41]
[null,"Delna vsota",0,0,0]