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

{"sheet":"Osobni mjesečni proračun","index":0,"n_rows":66,"n_cols":10,"rows_kept":66,"merged":[[1,1,3,9],[4,1,4,3],[5,1,7,1],[5,2,5,3],[5,6,6,8],[5,9,6,9],[6,2,6,3],[7,2,7,3],[7,6,8,8],[7,9,8,9],[9,1,11,1],[9,2,9,3],[9,6,11,8],[9,9,11,9],[10,2,10,3],[11,2,11,3],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9],[64,6,65,8],[64,9,65,9]]}
[]
[null,"Osobni mjesečni proračun"]
[]
[]
[]
[null,"PLANIRANI MJESEČNI PRIHOD","Prihod 1",null,{"v":4300,"d":"kn 4,300"},null,"PLANIRANI SALDO   (Planirani prihod minus troškovi)",null,null,{"$f":"E8-J61","v":{"v":3405,"d":"kn 3,405"}}]
[null,null,"Dodatni prihod",null,{"v":300,"d":"kn 300"}]
[null,null,"Ukupan mjesečni prihod",null,{"$f":"SUM(E6:E7)","v":{"v":4600,"d":"kn 4,600"}},null,"STVARNI SALDO   (Stvarni prihod minus troškovi)",null,null,{"$f":"E12-J63","v":{"v":3064,"d":"kn 3,064"}}]
[]
[null,"STVARNI MJESEČNI PRIHOD","Prihod 1",null,{"v":4000,"d":"kn 4,000"},null,"RAZLIKA   (Stvarno minus planirano)",null,null,{"$f":"J8-J6","v":{"v":-341,"d":"(kn 341)"}}]
[null,null,"Dodatni prihod",null,{"v":300,"d":"kn 300"}]
[null,null,"Ukupan mjesečni prihod",null,{"$f":"SUM(E10:E11)","v":{"v":4300,"d":"kn 4,300"}}]
[]
[null,"KUĆANSTVO","Planirani trošak","Stvarni trošak","Razlika",null,"ZABAVA","Planirani trošak","Stvarni trošak","Razlika"]
[null,"Hipoteka ili najamnina",{"v":1000,"d":"kn 1,000"},{"v":1000,"d":"kn 1,000"},{"$f":"C15-D15","v":{"v":0,"d":"kn 0"}},null,"Video/DVD",null,null,{"$f":"H15-I15","v":{"v":0,"d":"kn 0"}}]
[null,"Telefon",{"v":54,"d":"kn 54"},{"v":100,"d":"kn 100"},{"v":-46,"d":"(kn 46)"},null,"CD-ovi",null,null,{"v":0,"d":"kn 0"}]
[null,"Struja",{"v":44,"d":"kn 44"},{"v":56,"d":"kn 56"},{"v":-12,"d":"(kn 12)"},null,"Filmovi",null,null,{"v":0,"d":"kn 0"}]
[null,"Plin",{"v":22,"d":"kn 22"},{"v":28,"d":"kn 28"},{"v":-6,"d":"(kn 6)"},null,"Koncerti",null,null,{"v":0,"d":"kn 0"}]
[null,"Voda i odvodnja",{"v":8,"d":"kn 8"},{"v":8,"d":"kn 8"},{"v":0,"d":"kn 0"},null,"Sportski događaji",null,null,{"v":0,"d":"kn 0"}]
[null,"Kabelska",{"v":34,"d":"kn 34"},{"v":34,"d":"kn 34"},{"v":0,"d":"kn 0"},null,"Kazalište",null,null,{"v":0,"d":"kn 0"}]
[null,"Odvoz otpada",{"v":10,"d":"kn 10"},{"v":10,"d":"kn 10"},{"v":0,"d":"kn 0"},null,"Ostalo",null,null,{"v":0,"d":"kn 0"}]
[null,"Održavanje ili popravci",{"v":23,"d":"kn 23"},{"v":0,"d":"kn 0"},{"v":23,"d":"kn 23"},null,"Ostalo",null,null,{"v":0,"d":"kn 0"}]
[null,"Potrepštine",{"v":0,"d":"kn 0"},{"v":0,"d":"kn 0"},{"v":0,"d":"kn 0"},null,"Ostalo",null,null,{"v":0,"d":"kn 0"}]
[null,"Ostalo",{"v":0,"d":"kn 0"},{"v":0,"d":"kn 0"},{"v":0,"d":"kn 0"},null,"Podzbrojevi",{"$f":"SUM(H15:H23)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(I15:I23)","v":{"v":0,"d":"kn 0"}},{"v":0,"d":"kn 0"}]
[null,"Podzbrojevi",{"$f":"SUM(C15:C24)","v":{"v":1195,"d":"kn 1,195"}},{"$f":"SUM(D15:D24)","v":{"v":1236,"d":"kn 1,236"}},{"$f":"SUM(E15:E24)","v":{"v":-41,"d":"(kn 41)"}}]
[{"$nulls":6},"KREDITI","Planirani trošak","Stvarni trošak","Razlika"]
[null,"PRIJEVOZ","Planirani trošak","Stvarni trošak","Razlika",null,"Osobno",null,null,{"$f":"H27-I27","v":{"v":0,"d":"kn 0"}}]
[null,"Otplate vozila",null,null,{"$f":"C28-D28","v":{"v":0,"d":"kn 0"}},null,"Studentski kredit",null,null,{"v":0,"d":"kn 0"}]
[null,"Troškovi za autobus/taksi",null,null,{"v":0,"d":"kn 0"},null,"Kreditna kartica",null,null,{"v":0,"d":"kn 0"}]
[null,"Osiguranje",null,null,{"v":0,"d":"kn 0"},null,"Kreditna kartica",null,null,{"v":0,"d":"kn 0"}]
[null,"Dozvole",null,null,{"v":0,"d":"kn 0"},null,"Kreditna kartica",null,null,{"v":0,"d":"kn 0"}]
[null,"Gorivo",null,null,{"v":0,"d":"kn 0"},null,"Ostalo",null,null,{"v":0,"d":"kn 0"}]
[null,"Održavanje",null,null,{"v":0,"d":"kn 0"},null,"Podzbrojevi",{"$f":"SUM(H27:H32)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(I27:I32)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(J27:J32)","v":{"v":0,"d":"kn 0"}}]
[null,"Ostalo",null,null,{"v":0,"d":"kn 0"}]
[null,"Podzbrojevi",{"$f":"SUM(C28:C34)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(D28:D34)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(E28:E34)","v":{"v":0,"d":"kn 0"}},null,"POREZI","Planirani trošak","Stvarni trošak","Razlika"]
[{"$nulls":6},"Savezni",null,null,{"$f":"H36-I36","v":{"v":0,"d":"kn 0"}}]
[null,"OSIGURANJE","Planirani trošak","Stvarni trošak","Razlika",null,"Državni",null,null,{"$f":"H37-I37","v":{"v":0,"d":"kn 0"}}]
[null,"Kuća",null,null,{"$f":"C38-D38","v":{"v":0,"d":"kn 0"}},null,"Lokalni",null,null,{"$f":"H38-I38","v":{"v":0,"d":"kn 0"}}]
[null,"Zdravlje",null,null,{"$f":"C39-D39","v":{"v":0,"d":"kn 0"}},null,"Ostalo",null,null,{"$f":"H39-I39","v":{"v":0,"d":"kn 0"}}]
[null,"Život",null,null,{"$f":"C40-D40","v":{"v":0,"d":"kn 0"}},null,"Podzbrojevi",{"$f":"SUM(H36:H39)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(I36:I39)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(J36:J39)","v":{"v":0,"d":"kn 0"}}]
[null,"Ostalo",null,null,{"$f":"C41-D41","v":{"v":0,"d":"kn 0"}}]
[null,"Podzbrojevi",{"$f":"SUM(C38:C41)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(D38:D41)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(E38:E41)","v":{"v":0,"d":"kn 0"}},null,"ŠTEDNJA I ULAGANJA","Planirani trošak","Stvarni trošak","Razlika"]
[{"$nulls":6},"Mirovinski fond",null,null,{"$f":"H43-I43","v":{"v":0,"d":"kn 0"}}]
[null,"HRANA","Planirani trošak","Stvarni trošak","Razlika",null,"Investicijski fond",null,null,{"$f":"H44-I44","v":{"v":0,"d":"kn 0"}}]
[null,"Namirnice",null,null,{"$f":"C45-D45","v":{"v":0,"d":"kn 0"}},null,"Ostalo",null,null,{"$f":"H45-I45","v":{"v":0,"d":"kn 0"}}]
[null,"Večere izvan kuće",null,null,{"$f":"C46-D46","v":{"v":0,"d":"kn 0"}},null,"Podzbrojevi",{"$f":"SUM(H43:H45)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(I43:I45)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(J43:J45)","v":{"v":0,"d":"kn 0"}}]
[null,"Ostalo",null,null,{"$f":"C47-D47","v":{"v":0,"d":"kn 0"}}]
[null,"Podzbrojevi",{"$f":"SUM(C45:C47)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(D45:D47)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(E45:E47)","v":{"v":0,"d":"kn 0"}},null,"DAROVANJA I DONACIJE","Planirani trošak","Stvarni trošak","Razlika"]
[{"$nulls":6},"Dobrotvorna ustanova 1",null,null,{"$f":"H49-I49","v":{"v":0,"d":"kn 0"}}]
[null,"LJUBIMCI","Planirani trošak","Stvarni trošak","Razlika",null,"Dobrotvorna ustanova 2",null,null,{"$f":"H50-I50","v":{"v":0,"d":"kn 0"}}]
[null,"Hrana",null,null,{"$f":"C51-D51","v":{"v":0,"d":"kn 0"}},null,"Dobrotvorna ustanova 3",null,null,{"$f":"H51-I51","v":{"v":0,"d":"kn 0"}}]
[null,"Zdravstveno",null,null,{"$f":"C52-D52","v":{"v":0,"d":"kn 0"}},null,"Podzbrojevi",{"$f":"SUM(H49:H51)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(I49:I51)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(J49:J51)","v":{"v":0,"d":"kn 0"}}]
[null,"Uređivanje",null,null,{"$f":"C53-D53","v":{"v":0,"d":"kn 0"}}]
[null,"Igračke",null,null,{"$f":"C54-D54","v":{"v":0,"d":"kn 0"}},null,"PRAVNI SAVJETI","Planirani trošak","Stvarni trošak","Razlika"]
[null,"Ostalo",null,null,{"$f":"C55-D55","v":{"v":0,"d":"kn 0"}},null,"Odvjetnik",null,null,{"$f":"H55-I55","v":{"v":0,"d":"kn 0"}}]
[null,"Podzbrojevi",{"$f":"SUM(C51:C55)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(D51:D55)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(E51:E55)","v":{"v":0,"d":"kn 0"}},null,"Alimentacija",null,null,{"$f":"H56-I56","v":{"v":0,"d":"kn 0"}}]
[{"$nulls":6},"Isplate založnih prava ili presuda",null,null,{"$f":"H57-I57","v":{"v":0,"d":"kn 0"}}]
[null,"OSOBNA NJEGA","Planirani trošak","Stvarni trošak","Razlika",null,"Ostalo",null,null,{"$f":"H58-I58","v":{"v":0,"d":"kn 0"}}]
[null,"Zdravstveno",null,null,{"$f":"C59-D59","v":{"v":0,"d":"kn 0"}},null,"Podzbrojevi",{"$f":"SUM(H55:H58)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(I55:I58)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(J55:J58)","v":{"v":0,"d":"kn 0"}}]
[null,"Kosa/nokti",null,null,{"v":0,"d":"kn 0"}]
[null,"Odjeća",null,null,{"v":0,"d":"kn 0"},null,"UKUPNI PLANIRANI TROŠKOVI",null,null,{"$f":"SUM(C25,C35,C42,C48,C56,C66,H24,H33,H40,H46,H52,H59)","v":{"v":1195,"d":"kn 1,195"}}]
[null,"Kemijsko čišćenje",null,null,{"v":0,"d":"kn 0"}]
[null,"Teretana",null,null,{"v":0,"d":"kn 0"},null,"UKUPNI STVARNI TROŠKOVI",null,null,{"$f":"SUM(D25,D35,D42,D48,D56,D66,I24,I33,I40,I46,I52,I59)","v":{"v":1236,"d":"kn 1,236"}}]
[null,"Pristojbe i članarine",null,null,{"v":0,"d":"kn 0"}]
[null,"Ostalo",null,null,{"v":0,"d":"kn 0"},null,"UKUPNA RAZLIKA",null,null,{"$f":"SUM(E25,E35,E42,E48,E56,E66,J24,J33,J40,J46,J52,J59)","v":{"v":-41,"d":"(kn 41)"}}]
[null,"Podzbrojevi",{"$f":"SUM(C59:C65)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(D59:D65)","v":{"v":0,"d":"kn 0"}},{"$f":"SUM(E59:E65)","v":{"v":0,"d":"kn 0"}}]