{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Obiteljski mjesečni proračun"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Obiteljski mjesečni proračun","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]]}
["Obiteljski mjesečni proračun"]
[]
[null,"Ukupni planirani troškovi","Ukupni stvarni troškovi","Razlika",null,"Planirani mjesečni prihod"]
[null,{"$f":"SUM(B19,B29,B35,B40,B51,B58,B67,G36,G44,G50,G56,G61,G67)","v":{"v":1195,"d":"kn 1,195"}},{"$f":"SUM(C19,C29,C35,C40,C51,C58,C67,H36,H44,H50,H56,H61,H67)","v":{"v":1236,"d":"kn 1,236"}},{"$f":"SUM(D19,D29,D35,D40,D51,D58,D67,I36,I44,I50,I56,I61,I67)","v":{"v":-41,"d":"(kn 41)"}},null,"Prihod 1",{"v":4000,"d":"kn 4,000"}]
[{"$nulls":5},"Prihod 2",{"v":1300,"d":"kn 1,300"}]
[null,"Planirani trošak","Stvarni trošak","Razlika",null,"Dodatni prihod",{"v":300,"d":"kn 300"}]
["Kućanstvo",{"$nulls":4},"Ukupan mjesečni prihod",{"$f":"SUM(G4:G6)","v":{"v":5600,"d":"kn 5,600"}}]
["Hipoteka ili najamnina",{"v":1000,"d":"kn 1,000"},{"v":1000,"d":"kn 1,000"},{"$f":"B8-C8","v":{"v":0,"d":"kn 0"}}]
["Druga hipoteka ili najamnina",{"v":0,"d":"kn 0"},{"v":0,"d":"kn 0"},{"v":0,"d":"kn 0"},null,"Stvarni mjesečni prihod"]
["Telefon",{"v":54,"d":"kn 54"},{"v":100,"d":"kn 100"},{"v":-46,"d":"(kn 46)"},null,"Prihod 1",{"v":4000,"d":"kn 4,000"}]
["Struja",{"v":44,"d":"kn 44"},{"v":56,"d":"kn 56"},{"v":-12,"d":"(kn 12)"},null,"Prihod 2",{"v":1300,"d":"kn 1,300"}]
["Plin",{"v":22,"d":"kn 22"},{"v":28,"d":"kn 28"},{"v":-6,"d":"(kn 6)"},null,"Dodatni prihod",{"v":300,"d":"kn 300"}]
["Voda i odvodnja",{"v":8,"d":"kn 8"},{"v":8,"d":"kn 8"},{"v":0,"d":"kn 0"},null,"Ukupan mjesečni prihod",{"$f":"SUM(G10:G12)","v":{"v":5600,"d":"kn 5,600"}}]
["Kabelska",{"v":34,"d":"kn 34"},{"v":34,"d":"kn 34"},{"v":0,"d":"kn 0"}]
["Odvoz otpada",{"v":10,"d":"kn 10"},{"v":10,"d":"kn 10"},{"v":0,"d":"kn 0"},null,"Planirani saldo\n(Planirani prihod minus troškovi)",{"$f":"G7-B4","v":{"v":4405,"d":"kn 4,405"}}]
["Održavanje ili popravci",{"v":23,"d":"kn 23"},{"v":0,"d":"kn 0"},{"v":23,"d":"kn 23"}]
["Potrepštine",{"v":0,"d":"kn 0"},{"v":0,"d":"kn 0"},{"v":0,"d":"kn 0"},null,"Stvarni saldo\n(Stvarni prihodi minus troškovi)",{"$f":"G13-C4","v":{"v":4364,"d":"kn 4,364"}}]
["Ostalo",{"v":0,"d":"kn 0"},{"v":0,"d":"kn 0"},{"v":0,"d":"kn 0"}]
["Podzbrojevi",{"$f":"SUM(B8:B18)","v":{"v":1195,"d":"kn 1,195"}},{"$f":"SUM(C8:C18)","v":{"v":1236,"d":"kn 1,236"}},{"$f":"SUM(D8:D18)","v":{"v":-41,"d":"(kn 41)"}},null,"Razlika (Stvarno minus planirano)",{"$f":"G17-G15","v":{"v":-41,"d":"(kn 41)"}}]
["Prijevoz"]
["Rata za automobil 1",null,null,{"$f":"B21-C21","v":{"v":0,"d":"kn 0"}}]
["Rata za automobil 2",null,null,{"v":0,"d":"kn 0"}]
["Troškovi za autobus/taksi",null,null,{"v":0,"d":"kn 0"}]
["Osiguranje",null,null,{"v":0,"d":"kn 0"}]
["Dozvole",null,null,{"v":0,"d":"kn 0"}]
["Gorivo",null,null,{"v":0,"d":"kn 0"},null,null,"Planirani trošak","Stvarni trošak","Razlika"]
["Održavanje",null,null,{"v":0,"d":"kn 0"}]
["Ostalo",null,null,{"v":0,"d":"kn 0"},null,"Zabava"]
["Podzbrojevi",{"$f":"SUM(B21:B28)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(C21:C28)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(D21:D28)","v":{"v":0,"d":"kn 0"}},null,"Video/DVD",null,null,{"$f":"G29-H29","v":{"v":0,"d":"kn 0"}}]
["Osiguranje",{"$nulls":4},"CD-ovi",null,null,{"v":0,"d":"kn 0"}]
["Kućanstvo",null,null,{"$f":"B31-C31","v":{"v":0,"d":"kn 0"}},null,"Filmovi",null,null,{"v":0,"d":"kn 0"}]
["Zdravlje",null,null,{"$f":"B32-C32","v":{"v":0,"d":"kn 0"}},null,"Koncerti",null,null,{"v":0,"d":"kn 0"}]
["Život",null,null,{"$f":"B33-C33","v":{"v":0,"d":"kn 0"}},null,"Sportski događaji",null,null,{"v":0,"d":"kn 0"}]
["Ostalo",null,null,{"$f":"B34-C34","v":{"v":0,"d":"kn 0"}},null,"Kazalište",null,null,{"v":0,"d":"kn 0"}]
["Podzbrojevi",{"$f":"SUM(B31:B34)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(C31:C34)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(D31:D34)","v":{"v":0,"d":"kn 0"}},null,"Ostalo",null,null,{"v":0,"d":"kn 0"}]
["Hrana",{"$nulls":4},"Podzbrojevi",{"$f":"SUM(G29:G35)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(H29:H35)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(I29:I35)","v":{"v":0,"d":"kn 0"}}]
["Namirnice",null,null,{"$f":"B37-C37","v":{"v":0,"d":"kn 0"}},null,"Zajmovi"]
["Večere izvan kuće",null,null,{"$f":"B38-C38","v":{"v":0,"d":"kn 0"}},null,"Osobno",null,null,{"$f":"G38-H38","v":{"v":0,"d":"kn 0"}}]
["Ostalo",null,null,{"$f":"B39-C39","v":{"v":0,"d":"kn 0"}},null,"Studentski kredit",null,null,{"v":0,"d":"kn 0"}]
["Podzbrojevi",{"$f":"SUM(B37:B39)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(C37:C39)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(D37:D39)","v":{"v":0,"d":"kn 0"}},null,"Kreditna kartica",null,null,{"v":0,"d":"kn 0"}]
["Djeca",{"$nulls":4},"Kreditna kartica",null,null,{"v":0,"d":"kn 0"}]
["Zdravstveno",null,null,{"$f":"B42-C42","v":{"v":0,"d":"kn 0"}},null,"Kreditna kartica",null,null,{"v":0,"d":"kn 0"}]
["Odjeća",null,null,{"v":0,"d":"kn 0"},null,"Ostalo",null,null,{"v":0,"d":"kn 0"}]
["Školarina",null,null,{"v":0,"d":"kn 0"},null,"Podzbrojevi",{"$f":"SUM(G38:G43)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(H38:H43)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(I38:I43)","v":{"v":0,"d":"kn 0"}}]
["Školski pribor",null,null,{"v":0,"d":"kn 0"},null,"Porezi"]
["Pristojbe i članarine",null,null,{"v":0,"d":"kn 0"},null,"Savezni",null,null,{"$f":"G46-H46","v":{"v":0,"d":"kn 0"}}]
["Novac za ručak",null,null,{"v":0,"d":"kn 0"},null,"Državni",null,null,{"$f":"G47-H47","v":{"v":0,"d":"kn 0"}}]
["Briga za djecu",null,null,{"v":0,"d":"kn 0"},null,"Lokalni",null,null,{"$f":"G48-H48","v":{"v":0,"d":"kn 0"}}]
["Igračke/igre",null,null,{"v":0,"d":"kn 0"},null,"Ostalo",null,null,{"$f":"G49-H49","v":{"v":0,"d":"kn 0"}}]
["Ostalo",null,null,{"v":0,"d":"kn 0"},null,"Podzbrojevi",{"$f":"SUM(G46:G49)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(H46:H49)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(I46:I49)","v":{"v":0,"d":"kn 0"}}]
["Podzbrojevi",{"$f":"SUM(B42:B50)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(C42:C50)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(D42:D50)","v":{"v":0,"d":"kn 0"}},null,"Štednja ili ulaganja"]
["Ljubimci",{"$nulls":4},"Mirovinski fond",null,null,{"$f":"G52-H52","v":{"v":0,"d":"kn 0"}}]
["Hrana",null,null,{"$f":"B53-C53","v":{"v":0,"d":"kn 0"}},null,"Investicijski fond",null,null,{"$f":"G53-H53","v":{"v":0,"d":"kn 0"}}]
["Zdravstveno",null,null,{"$f":"B54-C54","v":{"v":0,"d":"kn 0"}},null,"Školovanje",null,null,{"$f":"G54-H54","v":{"v":0,"d":"kn 0"}}]
["Uređivanje",null,null,{"$f":"B55-C55","v":{"v":0,"d":"kn 0"}},null,"Ostalo",null,null,{"$f":"G55-H55","v":{"v":0,"d":"kn 0"}}]
["Igračke",null,null,{"$f":"B56-C56","v":{"v":0,"d":"kn 0"}},null,"Podzbrojevi",{"$f":"SUM(G52:G55)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(H52:H55)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(I52:I55)","v":{"v":0,"d":"kn 0"}}]
["Ostalo",null,null,{"$f":"B57-C57","v":{"v":0,"d":"kn 0"}},null,"Darovanja i donacije"]
["Podzbrojevi",{"$f":"SUM(B53:B57)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(C53:C57)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(D53:D57)","v":{"v":0,"d":"kn 0"}},null,"Dobrotvorna ustanova 1",null,null,{"$f":"G58-H58","v":{"v":0,"d":"kn 0"}}]
["Osobna njega",{"$nulls":4},"Dobrotvorna ustanova 2",null,null,{"$f":"G59-H59","v":{"v":0,"d":"kn 0"}}]
["Zdravstveno",null,null,{"$f":"B60-C60","v":{"v":0,"d":"kn 0"}},null,"Dobrotvorna ustanova 3",null,null,{"$f":"G60-H60","v":{"v":0,"d":"kn 0"}}]
["Kosa/nokti",null,null,{"v":0,"d":"kn 0"},null,"Podzbrojevi",{"$f":"SUM(G58:G60)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(H58:H60)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(I58:I60)","v":{"v":0,"d":"kn 0"}}]
["Odjeća",null,null,{"v":0,"d":"kn 0"},null,"Pravni savjeti"]
["Kemijsko čišćenje",null,null,{"v":0,"d":"kn 0"},null,"Odvjetnik",null,null,{"$f":"G63-H63","v":{"v":0,"d":"kn 0"}}]
["Teretana",null,null,{"v":0,"d":"kn 0"},null,"Alimentacija",null,null,{"$f":"G64-H64","v":{"v":0,"d":"kn 0"}}]
["Pristojbe i članarine",null,null,{"v":0,"d":"kn 0"},null,"Isplate založnih prava ili presuda",null,null,{"$f":"G65-H65","v":{"v":0,"d":"kn 0"}}]
["Ostalo",null,null,{"v":0,"d":"kn 0"},null,"Ostalo",null,null,{"$f":"G66-H66","v":{"v":0,"d":"kn 0"}}]
["Podzbrojevi",{"$f":"SUM(B60:B66)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(C60:C66)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(D60:D66)","v":{"v":0,"d":"kn 0"}},null,"Podzbrojevi",{"$f":"SUM(G63:G66)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(H63:H66)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(I63:I66)","v":{"v":0,"d":"kn 0"}}]