{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Povzetek","Strošek"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Povzetek","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,1,0,2]]}
[null,"Osebni proračun"]
[null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Avg","Sept","Okt","Nov","Dec","Leto"]
[null,"Stroški skupaj",{"$f":"Stroški[[#Totals],[Jan]]","v":{"v":0,"d":"0 €"}},{"$f":"Stroški[[#Totals],[Feb]]","v":{"v":0,"d":"0 €"}},{"$f":"Stroški[[#Totals],[Mar]]","v":{"v":0,"d":"0 €"}},{"$f":"Stroški[[#Totals],[Apr]]","v":{"v":0,"d":"0 €"}},{"$f":"Stroški[[#Totals],[Maj]]","v":{"v":0,"d":"0 €"}},{"$f":"Stroški[[#Totals],[Jun]]","v":{"v":0,"d":"0 €"}},{"$f":"Stroški[[#Totals],[Jul]]","v":{"v":0,"d":"0 €"}},{"$f":"Stroški[[#Totals],[Avg]]","v":{"v":0,"d":"0 €"}},{"$f":"Stroški[[#Totals],[Sept]]","v":{"v":0,"d":"0 €"}},{"$f":"Stroški[[#Totals],[Okt]]","v":{"v":0,"d":"0 €"}},{"$f":"Stroški[[#Totals],[Nov]]","v":{"v":0,"d":"0 €"}},{"$f":"Stroški[[#Totals],[Dec]]","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C3:N3)","v":{"v":0,"d":"0 €"}}]
[null,"Primanjkljaj denarja/dodaten denar",{"$f":"SUM(Prihodek[[#Totals],[Jan]]-C3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Prihodek[[#Totals],[Feb]]-D3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Prihodek[[#Totals],[Mar]]-E3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Prihodek[[#Totals],[Apr]]-F3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Prihodek[[#Totals],[Maj]]-G3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Prihodek[[#Totals],[Jun]]-H3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Prihodek[[#Totals],[Jul]]-I3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Prihodek[[#Totals],[Avg]]-J3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Prihodek[[#Totals],[Sept]]-K3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Prihodek[[#Totals],[Okt]]-L3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Prihodek[[#Totals],[Nov]]-M3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Prihodek[[#Totals],[Dec]]-N3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C4:N4)","v":{"v":0,"d":"0 €"}}]
[null,"Prihodek"]
[null,"Kategorija","Jan","Feb","Mar","Apr","Maj","Jun","Jul","Avg","Sept","Okt","Nov","Dec","Leto"]
[null,"Plače",{"$nulls":12},{"$f":"SUM(Prihodek[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"0 €"}}]
[null,"Obresti/dividende",{"$nulls":12},{"$f":"SUM(Prihodek[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"0 €"}}]
[null,"Razno",{"$nulls":12},{"$f":"SUM(Prihodek[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"0 €"}}]
[null,"Vsota",{"$f":"SUBTOTAL(109,Prihodek[Jan])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Prihodek[Feb])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Prihodek[Mar])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Prihodek[Apr])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Prihodek[Maj])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Prihodek[Jun])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Prihodek[Jul])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Prihodek[Avg])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Prihodek[Sept])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Prihodek[Okt])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Prihodek[Nov])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Prihodek[Dec])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Prihodek[Leto])","v":{"v":0,"d":"0 €"}}]

{"sheet":"Strošek","index":1,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,1,0,2]]}
[null,"Osebni proračun"]
[null,"Stroški"]
[null,"Kategorija","Podkategorija","Jan","Feb","Mar","Apr","Maj","Jun","Jul","Avg","Sept","Okt","Nov","Dec","Leto"]
[null,"Dom","Hipoteka/najemnina",{"$nulls":12},{"$f":"SUM(Strošek!$D4:$O4)","v":{"v":0,"d":"0 €"}}]
[null,"Dnevni stroški","Živila ",{"$nulls":12},{"$f":"SUM(Strošek!$D5:$O5)","v":{"v":0,"d":"0 €"}}]
[null,"Prevoz","Gorivo",{"$nulls":12},{"$f":"SUM(Strošek!$D6:$O6)","v":{"v":0,"d":"0 €"}}]
[null,"Razvedrilo","Kabelska TV",{"$nulls":12},{"$f":"SUM(Strošek!$D7:$O7)","v":{"v":0,"d":"0 €"}}]
[null,"Zdravje","Dolgovi za fitnes",{"$nulls":12},{"$f":"SUM(Strošek!$D8:$O8)","v":{"v":0,"d":"0 €"}}]
[null,"Počitnice","Letalska vozovnica",{"$nulls":12},{"$f":"SUM(Strošek!$D9:$O9)","v":{"v":0,"d":"0 €"}}]
[null,"Rekreacija","Članarina za fitnes",{"$nulls":12},{"$f":"SUM(Strošek!$D10:$O10)","v":{"v":0,"d":"0 €"}}]
[null,"Roki/naročnina","Revije",{"$nulls":12},{"$f":"SUM(Strošek!$D11:$O11)","v":{"v":0,"d":"0 €"}}]
[null,"Vsota",null,{"$f":"SUBTOTAL(109,Stroški[Jan])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Stroški[Feb])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Stroški[Mar])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Stroški[Apr])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Stroški[Maj])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Stroški[Jun])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Stroški[Jul])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Stroški[Avg])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Stroški[Sept])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Stroški[Okt])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Stroški[Nov])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Stroški[Dec])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Stroški[Leto])","v":{"v":0,"d":"0 €"}}]