{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Proračun z 18 obdobji"],"not_rendered":{"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Proračun z 18 obdobji","index":0,"n_rows":26,"n_cols":22,"rows_kept":26,"merged":[[0,1,1,4],[1,8,1,9],[27,1,27,21]]}
[null,"proračun podjetja"]
[{"$nulls":6},"ZAČETNI DATUM","2011-01-01","TRAJANJE OBDOBJA (V DNEVIH)",null,14,"KONČNI DATUM",{"$f":"TEXT(T5,\"dd.mm.yyyy\")","v":"26.08.2012"}]
[]
[]
[null,null,{"$f":"UPPER(TEXT(H2,\"dd-mmm\"))","v":"01-JAN"},{"$f":"UPPER(TEXT(C5+DnevniInterval,\"dd-mmm\"))","v":"15-JAN"},"29-JAN","12-FEB","26-FEB","11-MAR","25-MAR","08-APR","22-APR","06-MAJ","20-MAJ","03-JUN","17-JUN","01-JUL","15-JUL","29-JUL","12-AVG","26-AVG","SKUPAJ","TREND"]
[null,"NETO PRIHODKI",{"$f":"TabelaDohodkov[[#Totals],[1. teden]]-TabelaStroškov[[#Totals],[1. teden]]","v":{"v":1750,"d":"1,750.00 €"}},{"$f":"TabelaDohodkov[[#Totals],[2. teden]]-TabelaStroškov[[#Totals],[2. teden]]","v":{"v":2236,"d":"2,236.00 €"}},{"$f":"TabelaDohodkov[[#Totals],[3. teden]]-TabelaStroškov[[#Totals],[3. teden]]","v":{"v":1442,"d":"1,442.00 €"}},{"$f":"TabelaDohodkov[[#Totals],[4. teden]]-TabelaStroškov[[#Totals],[4. teden]]","v":{"v":2253,"d":"2,253.00 €"}},{"$f":"TabelaDohodkov[[#Totals],[5. teden]]-TabelaStroškov[[#Totals],[5. teden]]","v":{"v":1533,"d":"1,533.00 €"}},{"$f":"TabelaDohodkov[[#Totals],[6. teden]]-TabelaStroškov[[#Totals],[6. teden]]","v":{"v":1086,"d":"1,086.00 €"}},{"$f":"TabelaDohodkov[[#Totals],[7. teden]]-TabelaStroškov[[#Totals],[7. teden]]","v":{"v":1594,"d":"1,594.00 €"}},{"$f":"TabelaDohodkov[[#Totals],[8. teden]]-TabelaStroškov[[#Totals],[8. teden]]","v":0},{"$f":"TabelaDohodkov[[#Totals],[9. teden]]-TabelaStroškov[[#Totals],[9. teden]]","v":0},{"$f":"TabelaDohodkov[[#Totals],[10. teden]]-TabelaStroškov[[#Totals],[10. teden]]","v":0},{"$f":"TabelaDohodkov[[#Totals],[11. teden]]-TabelaStroškov[[#Totals],[11. teden]]","v":0},{"$f":"TabelaDohodkov[[#Totals],[12. teden]]-TabelaStroškov[[#Totals],[12. teden]]","v":0},{"$f":"TabelaDohodkov[[#Totals],[13. teden]]-TabelaStroškov[[#Totals],[13. teden]]","v":0},{"$f":"TabelaDohodkov[[#Totals],[14. teden]]-TabelaStroškov[[#Totals],[14. teden]]","v":0},{"$f":"TabelaDohodkov[[#Totals],[15. teden]]-TabelaStroškov[[#Totals],[15. teden]]","v":0},{"$f":"TabelaDohodkov[[#Totals],[16. teden]]-TabelaStroškov[[#Totals],[16. teden]]","v":0},{"$f":"TabelaDohodkov[[#Totals],[17. teden]]-TabelaStroškov[[#Totals],[17. teden]]","v":0},{"$f":"TabelaDohodkov[[#Totals],[18. teden]]-TabelaStroškov[[#Totals],[18. teden]]","v":0},{"$f":"TabelaDohodkov[[#Totals],[Skupaj]]-TabelaStroškov[[#Totals],[Skupaj]]","v":{"v":11894,"d":"11,894.00 €"}}]
[]
["prihodek"]
[null,"ELEMENT PRIHODKOV 1",{"v":3000,"d":"3,000.00 €"},{"v":3500,"d":"3,500.00 €"},{"v":2978,"d":"2,978.00 €"},{"v":3384,"d":"3,384.00 €"},{"v":2858,"d":"2,858.00 €"},{"v":2809,"d":"2,809.00 €"},{"v":3220,"d":"3,220.00 €"},{"$nulls":11},{"$f":"SUM(TabelaDohodkov[[#This Row],[1. teden]:[18. teden]])","v":{"v":21749,"d":"21,749.00 €"}}]
[null,"ELEMENT PRIHODKOV 2",{"v":1150,"d":"1,150.00"},{"v":1200,"d":"1,200.00"},{"v":1144,"d":"1,144.00"},{"v":1400,"d":"1,400.00"},{"v":1358,"d":"1,358.00"},{"v":1154,"d":"1,154.00"},{"v":1245,"d":"1,245.00"},{"$nulls":11},{"$f":"SUM(TabelaDohodkov[[#This Row],[1. teden]:[18. teden]])","v":{"v":8651,"d":"8,651.00"}}]
[null,"ELEMENT PRIHODKOV 3",{"v":300,"d":"300.00"},{"v":350,"d":"350.00"},{"v":392,"d":"392.00"},{"v":326,"d":"326.00"},{"v":381,"d":"381.00"},{"v":364,"d":"364.00"},{"v":315,"d":"315.00"},{"$nulls":11},{"$f":"SUM(TabelaDohodkov[[#This Row],[1. teden]:[18. teden]])","v":{"v":2428,"d":"2,428.00"}}]
[null,"SKUPNI PRIHODKI",{"$f":"SUBTOTAL(109,TabelaDohodkov[1. teden])","v":{"v":4450,"d":"4,450.00 €"}},{"$f":"SUBTOTAL(109,TabelaDohodkov[2. teden])","v":{"v":5050,"d":"5,050.00 €"}},{"$f":"SUBTOTAL(109,TabelaDohodkov[3. teden])","v":{"v":4514,"d":"4,514.00 €"}},{"$f":"SUBTOTAL(109,TabelaDohodkov[4. teden])","v":{"v":5110,"d":"5,110.00 €"}},{"$f":"SUBTOTAL(109,TabelaDohodkov[5. teden])","v":{"v":4597,"d":"4,597.00 €"}},{"$f":"SUBTOTAL(109,TabelaDohodkov[6. teden])","v":{"v":4327,"d":"4,327.00 €"}},{"$f":"SUBTOTAL(109,TabelaDohodkov[7. teden])","v":{"v":4780,"d":"4,780.00 €"}},{"$f":"SUBTOTAL(109,TabelaDohodkov[8. teden])","v":0},{"$f":"SUBTOTAL(109,TabelaDohodkov[9. teden])","v":0},{"$f":"SUBTOTAL(109,TabelaDohodkov[10. teden])","v":0},{"$f":"SUBTOTAL(109,TabelaDohodkov[11. teden])","v":0},{"$f":"SUBTOTAL(109,TabelaDohodkov[12. teden])","v":0},{"$f":"SUBTOTAL(109,TabelaDohodkov[13. teden])","v":0},{"$f":"SUBTOTAL(109,TabelaDohodkov[14. teden])","v":0},{"$f":"SUBTOTAL(109,TabelaDohodkov[15. teden])","v":0},{"$f":"SUBTOTAL(109,TabelaDohodkov[16. teden])","v":0},{"$f":"SUBTOTAL(109,TabelaDohodkov[17. teden])","v":0},{"$f":"SUBTOTAL(109,TabelaDohodkov[18. teden])","v":0},{"$f":"SUBTOTAL(109,TabelaDohodkov[Skupaj])","v":{"v":32828,"d":"32,828.00 €"}}]
[]
["stroški"]
[null,"PLAČE",{"v":1500,"d":"1,500.00 €"},{"v":1577,"d":"1,577.00 €"},{"v":1823,"d":"1,823.00 €"},{"v":1529,"d":"1,529.00 €"},{"v":1759,"d":"1,759.00 €"},{"v":1947,"d":"1,947.00 €"},{"v":1875,"d":"1,875.00 €"},{"$nulls":11},{"$f":"SUM(TabelaStroškov[[#This Row],[1. teden]:[18. teden]])","v":{"v":12010,"d":"12,010.00 €"}}]
[null,"NAJEMNINA",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"$nulls":11},{"$f":"SUM(TabelaStroškov[[#This Row],[1. teden]:[18. teden]])","v":{"v":7000,"d":"7,000.00"}}]
[null,"ELEKTRIKA",{"v":40,"d":"40.00"},{"v":43,"d":"43.00"},{"v":40,"d":"40.00"},{"v":42,"d":"42.00"},{"v":45,"d":"45.00"},{"v":40,"d":"40.00"},{"v":42,"d":"42.00"},{"$nulls":11},{"$f":"SUM(TabelaStroškov[[#This Row],[1. teden]:[18. teden]])","v":{"v":292,"d":"292.00"}}]
[null,"TELEFON",{"v":12,"d":"12.00"},{"v":11,"d":"11.00"},{"v":13,"d":"13.00"},{"v":14,"d":"14.00"},{"v":11,"d":"11.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"$nulls":11},{"$f":"SUM(TabelaStroškov[[#This Row],[1. teden]:[18. teden]])","v":{"v":91,"d":"91.00"}}]
[null,"INTERNET",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"$nulls":11},{"$f":"SUM(TabelaStroškov[[#This Row],[1. teden]:[18. teden]])","v":{"v":105,"d":"105.00"}}]
[null,"VODA",{"v":11,"d":"11.00"},{"v":10,"d":"10.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":12,"d":"12.00"},{"$nulls":11},{"$f":"SUM(TabelaStroškov[[#This Row],[1. teden]:[18. teden]])","v":{"v":79,"d":"79.00"}}]
[null,"PLIN",{"v":23,"d":"23.00"},{"v":27,"d":"27.00"},{"v":26,"d":"26.00"},{"v":27,"d":"27.00"},{"v":22,"d":"22.00"},{"v":29,"d":"29.00"},{"v":21,"d":"21.00"},{"$nulls":11},{"$f":"SUM(TabelaStroškov[[#This Row],[1. teden]:[18. teden]])","v":{"v":175,"d":"175.00"}}]
[null,"KOMUNALNE STORITVE",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"$nulls":11},{"$f":"SUM(TabelaStroškov[[#This Row],[1. teden]:[18. teden]])","v":{"v":28,"d":"28.00"}}]
[null,"KABELSKA TV",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"$nulls":11},{"$f":"SUM(TabelaStroškov[[#This Row],[1. teden]:[18. teden]])","v":{"v":70,"d":"70.00"}}]
[null,"PISARNIŠKE POTREBŠČINE",{"v":25,"d":"25.00"},{"v":57,"d":"57.00"},{"v":68,"d":"68.00"},{"v":146,"d":"146.00"},{"v":125,"d":"125.00"},{"v":111,"d":"111.00"},{"v":132,"d":"132.00"},{"$nulls":11},{"$f":"SUM(TabelaStroškov[[#This Row],[1. teden]:[18. teden]])","v":{"v":664,"d":"664.00"}}]
[null,"ZAVAROVANJE",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"$nulls":11},{"$f":"SUM(TabelaStroškov[[#This Row],[1. teden]:[18. teden]])","v":{"v":420,"d":"420.00"}}]
[null,"SKUPAJ STROŠKI",{"$f":"SUBTOTAL(109,TabelaStroškov[1. teden])","v":{"v":2700,"d":"2,700.00 €"}},{"$f":"SUBTOTAL(109,TabelaStroškov[2. teden])","v":{"v":2814,"d":"2,814.00 €"}},{"$f":"SUBTOTAL(109,TabelaStroškov[3. teden])","v":{"v":3072,"d":"3,072.00 €"}},{"$f":"SUBTOTAL(109,TabelaStroškov[4. teden])","v":{"v":2857,"d":"2,857.00 €"}},{"$f":"SUBTOTAL(109,TabelaStroškov[5. teden])","v":{"v":3064,"d":"3,064.00 €"}},{"$f":"SUBTOTAL(109,TabelaStroškov[6. teden])","v":{"v":3241,"d":"3,241.00 €"}},{"$f":"SUBTOTAL(109,TabelaStroškov[7. teden])","v":{"v":3186,"d":"3,186.00 €"}},{"$f":"SUBTOTAL(109,TabelaStroškov[8. teden])","v":0},{"$f":"SUBTOTAL(109,TabelaStroškov[9. teden])","v":0},{"$f":"SUBTOTAL(109,TabelaStroškov[10. teden])","v":0},{"$f":"SUBTOTAL(109,TabelaStroškov[11. teden])","v":0},{"$f":"SUBTOTAL(109,TabelaStroškov[12. teden])","v":0},{"$f":"SUBTOTAL(109,TabelaStroškov[13. teden])","v":0},{"$f":"SUBTOTAL(109,TabelaStroškov[14. teden])","v":0},{"$f":"SUBTOTAL(109,TabelaStroškov[15. teden])","v":0},{"$f":"SUBTOTAL(109,TabelaStroškov[16. teden])","v":0},{"$f":"SUBTOTAL(109,TabelaStroškov[17. teden])","v":0},{"$f":"SUBTOTAL(109,TabelaStroškov[18. teden])","v":0},{"$f":"SUBTOTAL(109,TabelaStroškov[Skupaj])","v":{"v":20934,"d":"20,934.00 €"}}]