{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Začetek","Načrt. pro. za dar. in pr. čas"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Začetek","index":0,"n_rows":4,"n_cols":2,"rows_kept":4}
[null,"Kako uporabljati to predlogo"]
[null,"Spremljajte svoje stroške s tem načrtovalnikom proračuna za darila in prosti čas."]
[null,"Če želite začeti, vnesite Proračun in Dejanske stroške v vsako kategorijo v tabeli."]
[null,"Proračun za darila in prosti čas, Skupni dejanski porabljeni znesek in Razlika se samodejno izračunajo."]

{"sheet":"Načrt. pro. za dar. in pr. čas","index":1,"n_rows":36,"n_cols":14,"rows_kept":36,"merged":[[0,2,5,7],[2,10,2,11],[8,2,8,5],[8,10,8,13],[18,2,18,5],[18,10,18,13],[29,2,29,5],[29,10,29,13]]}
[null,null,"Proračun za darila in prosti čas \nnačrtovalnik"]
[]
[{"$nulls":10},"PRORAČUN ZA PRAZNIČNE NAKUPE",null,null,{"$f":"SUM(Darila[Proračun],Pakiranje[Proračun],(Potovanje[Proračun],(Obroki[Proračun],(Zabava[Proračun],Razno[Proračun]))))","v":{"v":750,"d":"750.00 €"}}]
[{"$nulls":10},"DEJANSKA PORABA",null,null,{"$f":"SUM((Darila[Dejanski],(Pakiranje[Dejansko],(Potovanje[Dejanski],(Obroki[Dejanski],(Zabava[Dejansko],(Razno[Dejanski])))))))","v":{"v":820,"d":"820.00 €"}}]
[]
[{"$nulls":10},"RAZLIKA (prekoračen/nedosežen proračun)",null,null,{"$f":"SUM(N3-N4)","v":{"v":-70,"d":"-70.00 €"}}]
[]
[]
[null,null,"DARILA",{"$nulls":7},"PRAZNIČNI OBROKI"]
[null,null,"Predmet","Proračun","Dejanski","Razlika",{"$nulls":4},"Predmet","Proračun","Dejanski","Razlika"]
[null,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":4},"Živila",null,null,{"$f":"Obroki[[#This Row],[Proračun]]-Obroki[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Prijatelji",{"v":250,"d":"250.00 €"},{"v":325,"d":"325.00 €"},{"$f":"Darila[[#This Row],[Proračun]]-Darila[[#This Row],[Dejanski]]","v":{"v":-75,"d":"-75.00 €"}},{"$nulls":4},"Žgana pijača",null,null,{"$f":"Obroki[[#This Row],[Proračun]]-Obroki[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Sodelavci",null,null,{"$f":"Darila[[#This Row],[Proračun]]-Darila[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Dekoracija",null,null,{"$f":"Obroki[[#This Row],[Proračun]]-Obroki[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Učitelji, babice, varuške itn.",null,null,{"$f":"Darila[[#This Row],[Proračun]]-Darila[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Drugo (zavihek v zadnjem stolpcu te vrstice za dodajanje vrstice)",null,null,{"$f":"Obroki[[#This Row],[Proračun]]-Obroki[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Donacije za dobrodelne namene",null,null,{"$f":"Darila[[#This Row],[Proračun]]-Darila[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":7},{"$f":"Obroki[[#This Row],[Proračun]]-Obroki[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Drugo (zavihek v zadnjem stolpcu te vrstice za dodajanje vrstice)",null,null,{"$f":"Darila[[#This Row],[Proračun]]-Darila[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Vsota",{"$f":"SUBTOTAL(109,Darila[Proračun])","v":{"v":750,"d":"750.00 €"}},{"$f":"SUBTOTAL(109,Darila[Dejanski])","v":{"v":820,"d":"820.00 €"}},{"$f":"SUBTOTAL(109,Darila[Razlika])","v":{"v":-70,"d":"-70.00 €"}},{"$nulls":4},"Vsota",{"$f":"SUBTOTAL(109,Obroki[Proračun])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Obroki[Dejanski])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Obroki[Razlika])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,null,"ZAVIJANJE",{"$nulls":7},"ZABAVA"]
[null,null,"Predmet","Proračun","Dejansko","Razlika",{"$nulls":4},"Predmet","Proračun","Dejansko","Razlika"]
[null,null,"Darilni papir",null,null,{"$f":"Pakiranje[[#This Row],[Proračun]]-Pakiranje[[#This Row],[Dejansko]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Pomoč pri zabavi (točaj, strežba, čiščenje itn.)",null,null,{"$f":"Zabava[[#This Row],[Proračun]]-Zabava[[#This Row],[Dejansko]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Oznake",null,null,{"$f":"Pakiranje[[#This Row],[Proračun]]-Pakiranje[[#This Row],[Dejansko]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Dekoracija",null,null,{"$f":"Zabava[[#This Row],[Proračun]]-Zabava[[#This Row],[Dejansko]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Zaloge (trak, lepilni trak itn.)",null,null,{"$f":"Pakiranje[[#This Row],[Proračun]]-Pakiranje[[#This Row],[Dejansko]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Hrana in pijača",null,null,{"$f":"Zabava[[#This Row],[Proračun]]-Zabava[[#This Row],[Dejansko]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Škatle",null,null,{"$f":"Pakiranje[[#This Row],[Proračun]]-Pakiranje[[#This Row],[Dejansko]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Oblačila",null,null,{"$f":"Zabava[[#This Row],[Proračun]]-Zabava[[#This Row],[Dejansko]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Poštnina",null,null,{"$f":"Pakiranje[[#This Row],[Proračun]]-Pakiranje[[#This Row],[Dejansko]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Vstopnice",null,null,{"$f":"Zabava[[#This Row],[Proračun]]-Zabava[[#This Row],[Dejansko]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Drugo (zavihek v zadnjem stolpcu te vrstice za dodajanje vrstice)",null,null,{"$f":"Pakiranje[[#This Row],[Proračun]]-Pakiranje[[#This Row],[Dejansko]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Večerje v restavracijah",null,null,{"$f":"Zabava[[#This Row],[Proračun]]-Zabava[[#This Row],[Dejansko]]","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":10},"Drugo (zavihek v zadnjem stolpcu te vrstice za dodajanje vrstice)",null,null,{"$f":"Zabava[[#This Row],[Proračun]]-Zabava[[#This Row],[Dejansko]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Vsota",{"$f":"SUBTOTAL(109,Pakiranje[Proračun])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Pakiranje[Dejansko])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Pakiranje[Razlika])","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Vsota",{"$f":"SUBTOTAL(109,Zabava[Proračun])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Zabava[Dejansko])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Zabava[Razlika])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,null,"POTOVANJE",{"$nulls":7},"RAZNO"]
[null,null,"Predmet","Proračun","Dejanski","Razlika",{"$nulls":4},"Predmet","Proračun","Dejanski","Razlika"]
[null,null,"Letalska karta",null,null,{"$f":"Potovanje[[#This Row],[Proračun]]-Potovanje[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Praznične fotografije",null,null,{"$f":"Razno[[#This Row],[Proračun]]-Razno[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Nastanitev",null,null,{"$f":"Potovanje[[#This Row],[Proračun]]-Potovanje[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Plin ",null,null,{"$f":"Razno[[#This Row],[Proračun]]-Razno[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Prevoz",null,null,{"$f":"Potovanje[[#This Row],[Proračun]]-Potovanje[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Drugo (zavihek v zadnjem stolpcu te vrstice za dodajanje vrstice)",null,null,{"$f":"Razno[[#This Row],[Proračun]]-Razno[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Drugo (zavihek v zadnjem stolpcu te vrstice za dodajanje vrstice)",null,null,{"$f":"Potovanje[[#This Row],[Proračun]]-Potovanje[[#This Row],[Dejanski]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Vsota",{"$f":"SUBTOTAL(109,Potovanje[Proračun])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Potovanje[Dejanski])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Potovanje[Razlika])","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"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 €"}}]