{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Denarni tok","Mesečni prihodki","Mesečni stroški","Podatki grafikona"],"not_rendered":{"charts":1,"images":3,"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"Denarni tok","index":0,"n_rows":14,"n_cols":6,"rows_kept":14}
[{"$nulls":5}," "]
[]
[null," Priimek"]
[null,"Družinski proračun"]
[null,{"$f":"\" Za mesec \" & TEXT(TODAY(),\"mmmm yyyy\")","v":" Za mesec september 2021"}]
[]
[]
[null,"Analiza denarnega toka"]
[]
[]
[null," ","Predvideni","Dejanski","Odstopanje"]
[{"$f":"Prihodki[[#Totals],[Odstopanje]]","v":300},"Skupaj prihodki",{"$f":"Prihodki[[#Totals],[Predvideni]]","v":{"v":5700,"d":"5,700 €"}},{"$f":"Prihodki[[#Totals],[Dejanski]]","v":{"v":6000,"d":"6,000 €"}},{"$f":"A12","v":{"v":300,"d":"300 €"}}]
[{"$f":"Stroški[[#Totals],[Odstopanje]]","v":-52},"Skupaj izdatkov",{"$f":"Stroški[[#Totals],[Predvideni]]","v":{"v":3603,"d":"3,603 €"}},{"$f":"Stroški[[#Totals],[Dejanski]]","v":{"v":3655,"d":"3,655 €"}},{"$f":"A13","v":{"v":-52,"d":"-52 €"}}]
[null,"Skupaj gotovine",{"$f":"C12-C13","v":{"v":2097,"d":"2,097 €"}},{"$f":"D12-D13","v":{"v":2345,"d":"2,345 €"}},{"$f":"SUBTOTAL(109,Denarni_tok[Odstopanje])","v":{"v":248,"d":"248 €"}}]

{"sheet":"Mesečni prihodki","index":1,"n_rows":9,"n_cols":6,"rows_kept":9}
[{"$nulls":5}," "]
[null,"Mesečni prihodki"]
[]
[]
[null," ","Predvideni","Dejanski","Odstopanje"]
[null,"Prihodek 1",{"v":4000,"d":"4,000.00 €"},{"v":4000,"d":"4,000.00 €"},{"$f":"Prihodki[[#This Row],[Dejanski]]-Prihodki[[#This Row],[Predvideni]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Prihodek 2",{"v":1400,"d":"1,400.00 €"},{"v":1500,"d":"1,500.00 €"},{"$f":"Prihodki[[#This Row],[Dejanski]]-Prihodki[[#This Row],[Predvideni]]","v":{"v":100,"d":"100.00 €"}}]
[null,"Drugi prihodki",{"v":300,"d":"300.00 €"},{"v":500,"d":"500.00 €"},{"$f":"Prihodki[[#This Row],[Dejanski]]-Prihodki[[#This Row],[Predvideni]]","v":{"v":200,"d":"200.00 €"}}]
[null,"Skupaj prihodkov",{"$f":"SUBTOTAL(109,Prihodki[Predvideni])","v":{"v":5700,"d":"5,700.00 €"}},{"$f":"SUBTOTAL(109,Prihodki[Dejanski])","v":{"v":6000,"d":"6,000.00 €"}},{"$f":"SUBTOTAL(109,Prihodki[Odstopanje])","v":{"v":300,"d":"300.00 €"}}]

{"sheet":"Mesečni stroški","index":2,"n_rows":26,"n_cols":6,"rows_kept":26}
[{"$nulls":5}," "]
[null,"Mesečni stroški"]
[]
[]
[null," ","Predvideni","Dejanski","Odstopanje"]
[null,"Stanovanje",{"v":1500,"d":"1,500.00 €"},{"v":1500,"d":"1,500.00 €"},{"$f":"Stroški[[#This Row],[Predvideni]]-Stroški[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Živila",{"v":250,"d":"250.00 €"},{"v":280,"d":"280.00 €"},{"$f":"Stroški[[#This Row],[Predvideni]]-Stroški[[#This Row],[Dejanski]]","v":{"v":-30,"d":"-30.00 €"}}]
[null,"Telefon",{"v":38,"d":"38.00 €"},{"v":38,"d":"38.00 €"},{"$f":"Stroški[[#This Row],[Predvideni]]-Stroški[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Elektrika/plin",{"v":65,"d":"65.00 €"},{"v":78,"d":"78.00 €"},{"$f":"Stroški[[#This Row],[Predvideni]]-Stroški[[#This Row],[Dejanski]]","v":{"v":-13,"d":"-13.00 €"}}]
[null,"Vodovod/kanalizacija/smeti",{"v":25,"d":"25.00 €"},{"v":21,"d":"21.00 €"},{"$f":"Stroški[[#This Row],[Predvideni]]-Stroški[[#This Row],[Dejanski]]","v":{"v":4,"d":"4.00 €"}}]
[null,"Kabelska TV",{"v":75,"d":"75.00 €"},{"v":83,"d":"83.00 €"},{"$f":"Stroški[[#This Row],[Predvideni]]-Stroški[[#This Row],[Dejanski]]","v":{"v":-8,"d":"-8.00 €"}}]
[null,"Internet",{"v":60,"d":"60.00 €"},{"v":60,"d":"60.00 €"},{"$f":"Stroški[[#This Row],[Predvideni]]-Stroški[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Vzdrževanje/popravila",{"v":0,"d":"0.00 €"},{"v":60,"d":"60.00 €"},{"$f":"Stroški[[#This Row],[Predvideni]]-Stroški[[#This Row],[Dejanski]]","v":{"v":-60,"d":"-60.00 €"}}]
[null,"Otroško varstvo",{"v":180,"d":"180.00 €"},{"v":150,"d":"150.00 €"},{"$f":"Stroški[[#This Row],[Predvideni]]-Stroški[[#This Row],[Dejanski]]","v":{"v":30,"d":"30.00 €"}}]
[null,"Inštrukcije",{"v":250,"d":"250.00 €"},{"v":250,"d":"250.00 €"},{"$f":"Stroški[[#This Row],[Predvideni]]-Stroški[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Hišni ljubljenčki",{"v":75,"d":"75.00 €"},{"v":80,"d":"80.00 €"},{"$f":"Stroški[[#This Row],[Predvideni]]-Stroški[[#This Row],[Dejanski]]","v":{"v":-5,"d":"-5.00 €"}}]
[null,"Transport",{"v":280,"d":"280.00 €"},{"v":260,"d":"260.00 €"},{"$f":"Stroški[[#This Row],[Predvideni]]-Stroški[[#This Row],[Dejanski]]","v":{"v":20,"d":"20.00 €"}}]
[null,"Osebna nega",{"v":75,"d":"75.00 €"},{"v":65,"d":"65.00 €"},{"$f":"Stroški[[#This Row],[Predvideni]]-Stroški[[#This Row],[Dejanski]]","v":{"v":10,"d":"10.00 €"}}]
[null,"Zavarovanje",{"v":255,"d":"255.00 €"},{"v":255,"d":"255.00 €"},{"$f":"Stroški[[#This Row],[Predvideni]]-Stroški[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Kreditne kartice",{"v":100,"d":"100.00 €"},{"v":100,"d":"100.00 €"},{"$f":"Stroški[[#This Row],[Predvideni]]-Stroški[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Posojila",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"Stroški[[#This Row],[Predvideni]]-Stroški[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Davki",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"Stroški[[#This Row],[Predvideni]]-Stroški[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Darila/dobrodelni prispevki",{"v":150,"d":"150.00 €"},{"v":150,"d":"150.00 €"},{"$f":"Stroški[[#This Row],[Predvideni]]-Stroški[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Prihranki",{"v":225,"d":"225.00 €"},{"v":225,"d":"225.00 €"},{"$f":"Stroški[[#This Row],[Predvideni]]-Stroški[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Drugo",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"Stroški[[#This Row],[Predvideni]]-Stroški[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Vsota",{"$f":"SUBTOTAL(109,Stroški[Predvideni])","v":{"v":3603,"d":"3,603.00 €"}},{"$f":"SUBTOTAL(109,Stroški[Dejanski])","v":{"v":3655,"d":"3,655.00 €"}},{"$f":"SUBTOTAL(109,Stroški[Odstopanje])","v":{"v":-52,"d":"-52.00 €"}}]

{"sheet":"Podatki grafikona","index":3,"n_rows":7,"n_cols":4,"rows_kept":7,"hidden":true}
[]
[null,"Podatki grafikona"]
[]
[null,null,"Predvideno","Dejansko"]
[null,"Mesečni prihodki",{"$f":"Prihodki[[#Totals],[Predvideni]]","v":5700},{"$f":"Prihodki[[#Totals],[Dejanski]]","v":6000}]
[null,"Mesečni stroški",{"$f":"Stroški[[#Totals],[Predvideni]]","v":3603},{"$f":"Stroški[[#Totals],[Dejanski]]","v":3655}]
[null,"Denarni tok",{"$f":"Denarni_tok[[#Totals],[Predvideni]]","v":2097},{"$f":"Denarni_tok[[#Totals],[Dejanski]]","v":2345}]