{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Obiteljski proračun"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Obiteljski proračun","index":0,"n_rows":28,"n_cols":16,"rows_kept":28,"merged":[[11,1,11,15]]}
[null,"PRORAČUN OBITELJI SOKEC"]
[null,"GODINA:",2013]
[]
[null,"RASPOLOŽIVA GOTOVINA","SIJ","VLJ","OŽU","TRA","SVI","LIP","SRP","KOL","RUJ","LIS","STU","PRO","UKUPNO ZA OVU GODINU DO DANAS","TREND"]
[null,"Mjesečni iznos gotovine",{"$f":"tblPrihod[[#Totals],[SIJ]]-tblTroškovi[[#Totals],[SIJ]]","v":{"v":1220,"d":"1,220.00 kn"}},{"$f":"tblPrihod[[#Totals],[VLJ]]-tblTroškovi[[#Totals],[VLJ]]","v":{"v":1587,"d":"1,587.00 kn"}},{"$f":"tblPrihod[[#Totals],[OŽU]]-tblTroškovi[[#Totals],[OŽU]]","v":{"v":1174,"d":"1,174.00 kn"}},{"$f":"tblPrihod[[#Totals],[TRA]]-tblTroškovi[[#Totals],[TRA]]","v":{"v":1445,"d":"1,445.00 kn"}},{"$f":"tblPrihod[[#Totals],[SVI]]-tblTroškovi[[#Totals],[SVI]]","v":{"v":1391,"d":"1,391.00 kn"}},{"$f":"tblPrihod[[#Totals],[LIP]]-tblTroškovi[[#Totals],[LIP]]","v":{"v":1434,"d":"1,434.00 kn"}},{"$f":"tblPrihod[[#Totals],[SRP]]-tblTroškovi[[#Totals],[SRP]]","v":{"v":1085,"d":"1,085.00 kn"}},{"$f":"tblPrihod[[#Totals],[KOL]]-tblTroškovi[[#Totals],[KOL]]","v":{"v":1181,"d":"1,181.00 kn"}},{"$f":"tblPrihod[[#Totals],[RUJ]]-tblTroškovi[[#Totals],[RUJ]]","v":{"v":1445,"d":"1,445.00 kn"}},{"$f":"tblPrihod[[#Totals],[LIS]]-tblTroškovi[[#Totals],[LIS]]","v":{"v":1466,"d":"1,466.00 kn"}},{"$f":"tblPrihod[[#Totals],[STU]]-tblTroškovi[[#Totals],[STU]]","v":{"v":0,"d":"0.00 kn"}},{"$f":"tblPrihod[[#Totals],[PRO]]-tblTroškovi[[#Totals],[PRO]]","v":{"v":0,"d":"0.00 kn"}},{"$f":"tblPrihod[[#Totals],[UKUPNO ZA OVU GODINU DO DANAS]]-tblTroškovi[[#Totals],[UKUPNO ZA OVU GODINU DO DANAS]]","v":{"v":13428,"d":"13,428.00 kn"}}]
[]
[null,"VRSTA PRIHODA","SIJ","VLJ","OŽU","TRA","SVI","LIP","SRP","KOL","RUJ","LIS","STU","PRO","UKUPNO ZA OVU GODINU DO DANAS","TREND"]
[null,"Prihod 1",{"v":4000,"d":"4,000.00 kn"},{"v":4410,"d":"4,410.00 kn"},{"v":4019,"d":"4,019.00 kn"},{"v":4263,"d":"4,263.00 kn"},{"v":4123,"d":"4,123.00 kn"},{"v":4308,"d":"4,308.00 kn"},{"v":4162,"d":"4,162.00 kn"},{"v":4165,"d":"4,165.00 kn"},{"v":4248,"d":"4,248.00 kn"},{"v":4324,"d":"4,324.00 kn"},null,null,{"$f":"SUM(tblPrihod[[#This Row],[SIJ]:[PRO]])","v":{"v":42022,"d":"42,022.00 kn"}}]
[null,"Prihod 2",{"v":275,"d":"275.00 kn"},{"v":296,"d":"296.00 kn"},{"v":251,"d":"251.00 kn"},{"v":269,"d":"269.00 kn"},{"v":252,"d":"252.00 kn"},{"v":252,"d":"252.00 kn"},{"v":262,"d":"262.00 kn"},{"v":258,"d":"258.00 kn"},{"v":296,"d":"296.00 kn"},{"v":270,"d":"270.00 kn"},null,null,{"$f":"SUM(tblPrihod[[#This Row],[SIJ]:[PRO]])","v":{"v":2681,"d":"2,681.00 kn"}}]
[null,"Drugi prihod",{"v":500,"d":"500.00 kn"},{"v":507,"d":"507.00 kn"},{"v":551,"d":"551.00 kn"},{"v":556,"d":"556.00 kn"},{"v":588,"d":"588.00 kn"},{"v":534,"d":"534.00 kn"},{"v":533,"d":"533.00 kn"},{"v":585,"d":"585.00 kn"},{"v":560,"d":"560.00 kn"},{"v":520,"d":"520.00 kn"},null,null,{"$f":"SUM(tblPrihod[[#This Row],[SIJ]:[PRO]])","v":{"v":5434,"d":"5,434.00 kn"}}]
[null,"UKUPNI PRIHOD",{"$f":"SUBTOTAL(109,tblPrihod[SIJ])","v":{"v":4775,"d":"4,775.00 kn"}},{"$f":"SUBTOTAL(109,tblPrihod[VLJ])","v":{"v":5213,"d":"5,213.00 kn"}},{"$f":"SUBTOTAL(109,tblPrihod[OŽU])","v":{"v":4821,"d":"4,821.00 kn"}},{"$f":"SUBTOTAL(109,tblPrihod[TRA])","v":{"v":5088,"d":"5,088.00 kn"}},{"$f":"SUBTOTAL(109,tblPrihod[SVI])","v":{"v":4963,"d":"4,963.00 kn"}},{"$f":"SUBTOTAL(109,tblPrihod[LIP])","v":{"v":5094,"d":"5,094.00 kn"}},{"$f":"SUBTOTAL(109,tblPrihod[SRP])","v":{"v":4957,"d":"4,957.00 kn"}},{"$f":"SUBTOTAL(109,tblPrihod[KOL])","v":{"v":5008,"d":"5,008.00 kn"}},{"$f":"SUBTOTAL(109,tblPrihod[RUJ])","v":{"v":5104,"d":"5,104.00 kn"}},{"$f":"SUBTOTAL(109,tblPrihod[LIS])","v":{"v":5114,"d":"5,114.00 kn"}},{"$f":"SUBTOTAL(109,tblPrihod[STU])","v":{"v":0,"d":"0.00 kn"}},{"$f":"SUBTOTAL(109,tblPrihod[PRO])","v":{"v":0,"d":"0.00 kn"}},{"$f":"SUBTOTAL(109,tblPrihod[UKUPNO ZA OVU GODINU DO DANAS])","v":{"v":50137,"d":"50,137.00 kn"}}]
[]
[null,"TROŠKOVI","SIJ","VLJ","OŽU","TRA","SVI","LIP","SRP","KOL","RUJ","LIS","STU","PRO","UKUPNO ZA OVU GODINU DO DANAS","TREND"]
[null,"Troškovi stanovanja",{"v":1500,"d":"1,500.00 kn"},{"v":1500,"d":"1,500.00 kn"},{"v":1500,"d":"1,500.00 kn"},{"v":1500,"d":"1,500.00 kn"},{"v":1500,"d":"1,500.00 kn"},{"v":1500,"d":"1,500.00 kn"},{"v":1500,"d":"1,500.00 kn"},{"v":1500,"d":"1,500.00 kn"},{"v":1500,"d":"1,500.00 kn"},{"v":1500,"d":"1,500.00 kn"},null,null,{"$f":"SUM(tblTroškovi[[#This Row],[SIJ]:[PRO]])","v":{"v":15000,"d":"15,000.00 kn"}}]
[null,"Namirnice",{"v":250,"d":"250.00 kn"},{"v":331,"d":"331.00 kn"},{"v":299,"d":"299.00 kn"},{"v":333,"d":"333.00 kn"},{"v":324,"d":"324.00 kn"},{"v":313,"d":"313.00 kn"},{"v":338,"d":"338.00 kn"},{"v":225,"d":"225.00 kn"},{"v":258,"d":"258.00 kn"},{"v":322,"d":"322.00 kn"},null,null,{"$f":"SUM(tblTroškovi[[#This Row],[SIJ]:[PRO]])","v":{"v":2993,"d":"2,993.00 kn"}}]
[null,"Otplata rate za automobil",{"v":345,"d":"345.00 kn"},{"v":345,"d":"345.00 kn"},{"v":345,"d":"345.00 kn"},{"v":345,"d":"345.00 kn"},{"v":345,"d":"345.00 kn"},{"v":345,"d":"345.00 kn"},{"v":345,"d":"345.00 kn"},{"v":345,"d":"345.00 kn"},{"v":345,"d":"345.00 kn"},{"v":345,"d":"345.00 kn"},null,null,{"$f":"SUM(tblTroškovi[[#This Row],[SIJ]:[PRO]])","v":{"v":3450,"d":"3,450.00 kn"}}]
[null,"Osiguranje",{"v":120,"d":"120.00 kn"},{"v":120,"d":"120.00 kn"},{"v":120,"d":"120.00 kn"},{"v":120,"d":"120.00 kn"},{"v":120,"d":"120.00 kn"},{"v":120,"d":"120.00 kn"},{"v":120,"d":"120.00 kn"},{"v":120,"d":"120.00 kn"},{"v":120,"d":"120.00 kn"},{"v":120,"d":"120.00 kn"},null,null,{"$f":"SUM(tblTroškovi[[#This Row],[SIJ]:[PRO]])","v":{"v":1200,"d":"1,200.00 kn"}}]
[null,"Kućni telefon",{"v":50,"d":"50.00 kn"},{"v":50,"d":"50.00 kn"},{"v":50,"d":"50.00 kn"},{"v":50,"d":"50.00 kn"},{"v":50,"d":"50.00 kn"},{"v":50,"d":"50.00 kn"},{"v":50,"d":"50.00 kn"},{"v":50,"d":"50.00 kn"},{"v":50,"d":"50.00 kn"},{"v":50,"d":"50.00 kn"},null,null,{"$f":"SUM(tblTroškovi[[#This Row],[SIJ]:[PRO]])","v":{"v":500,"d":"500.00 kn"}}]
[null,"Mobitel",{"v":72,"d":"72.00 kn"},{"v":70,"d":"70.00 kn"},{"v":80,"d":"80.00 kn"},{"v":70,"d":"70.00 kn"},{"v":75,"d":"75.00 kn"},{"v":80,"d":"80.00 kn"},{"v":90,"d":"90.00 kn"},{"v":73,"d":"73.00 kn"},{"v":75,"d":"75.00 kn"},{"v":70,"d":"70.00 kn"},null,null,{"$f":"SUM(tblTroškovi[[#This Row],[SIJ]:[PRO]])","v":{"v":755,"d":"755.00 kn"}}]
[null,"Kabelska televizija",{"v":60,"d":"60.00 kn"},{"v":63,"d":"63.00 kn"},{"v":65,"d":"65.00 kn"},{"v":60,"d":"60.00 kn"},{"v":65,"d":"65.00 kn"},{"v":60,"d":"60.00 kn"},{"v":63,"d":"63.00 kn"},{"v":60,"d":"60.00 kn"},{"v":63,"d":"63.00 kn"},{"v":60,"d":"60.00 kn"},null,null,{"$f":"SUM(tblTroškovi[[#This Row],[SIJ]:[PRO]])","v":{"v":619,"d":"619.00 kn"}}]
[null,"Internet",{"v":45,"d":"45.00 kn"},{"v":45,"d":"45.00 kn"},{"v":45,"d":"45.00 kn"},{"v":45,"d":"45.00 kn"},{"v":45,"d":"45.00 kn"},{"v":45,"d":"45.00 kn"},{"v":45,"d":"45.00 kn"},{"v":45,"d":"45.00 kn"},{"v":45,"d":"45.00 kn"},{"v":45,"d":"45.00 kn"},null,null,{"$f":"SUM(tblTroškovi[[#This Row],[SIJ]:[PRO]])","v":{"v":450,"d":"450.00 kn"}}]
[null,"Električna energija",{"v":155,"d":"155.00 kn"},{"v":155,"d":"155.00 kn"},{"v":158,"d":"158.00 kn"},{"v":160,"d":"160.00 kn"},{"v":165,"d":"165.00 kn"},{"v":200,"d":"200.00 kn"},{"v":340,"d":"340.00 kn"},{"v":350,"d":"350.00 kn"},{"v":240,"d":"240.00 kn"},{"v":180,"d":"180.00 kn"},null,null,{"$f":"SUM(tblTroškovi[[#This Row],[SIJ]:[PRO]])","v":{"v":2103,"d":"2,103.00 kn"}}]
[null,"Voda",{"v":35,"d":"35.00 kn"},{"v":35,"d":"35.00 kn"},{"v":37,"d":"37.00 kn"},{"v":39,"d":"39.00 kn"},{"v":45,"d":"45.00 kn"},{"v":42,"d":"42.00 kn"},{"v":42,"d":"42.00 kn"},{"v":36,"d":"36.00 kn"},{"v":38,"d":"38.00 kn"},{"v":40,"d":"40.00 kn"},null,null,{"$f":"SUM(tblTroškovi[[#This Row],[SIJ]:[PRO]])","v":{"v":389,"d":"389.00 kn"}}]
[null,"Plin",{"v":50,"d":"50.00 kn"},{"v":45,"d":"45.00 kn"},{"v":40,"d":"40.00 kn"},{"v":40,"d":"40.00 kn"},{"v":42,"d":"42.00 kn"},{"v":50,"d":"50.00 kn"},{"v":55,"d":"55.00 kn"},{"v":40,"d":"40.00 kn"},{"v":43,"d":"43.00 kn"},{"v":30,"d":"30.00 kn"},null,null,{"$f":"SUM(tblTroškovi[[#This Row],[SIJ]:[PRO]])","v":{"v":435,"d":"435.00 kn"}}]
[null,"Zabava",{"v":123,"d":"123.00 kn"},{"v":92,"d":"92.00 kn"},{"v":58,"d":"58.00 kn"},{"v":131,"d":"131.00 kn"},{"v":46,"d":"46.00 kn"},{"v":105,"d":"105.00 kn"},{"v":84,"d":"84.00 kn"},{"v":108,"d":"108.00 kn"},{"v":132,"d":"132.00 kn"},{"v":136,"d":"136.00 kn"},null,null,{"$f":"SUM(tblTroškovi[[#This Row],[SIJ]:[PRO]])","v":{"v":1015,"d":"1,015.00 kn"}}]
[null,"Školarina",{"v":550,"d":"550.00 kn"},{"v":550,"d":"550.00 kn"},{"v":550,"d":"550.00 kn"},{"v":550,"d":"550.00 kn"},{"v":550,"d":"550.00 kn"},{"v":550,"d":"550.00 kn"},{"v":550,"d":"550.00 kn"},{"v":550,"d":"550.00 kn"},{"v":550,"d":"550.00 kn"},{"v":550,"d":"550.00 kn"},null,null,{"$f":"SUM(tblTroškovi[[#This Row],[SIJ]:[PRO]])","v":{"v":5500,"d":"5,500.00 kn"}}]
[null,"Štednja",{"v":200,"d":"200.00 kn"},{"v":225,"d":"225.00 kn"},{"v":300,"d":"300.00 kn"},{"v":200,"d":"200.00 kn"},{"v":200,"d":"200.00 kn"},{"v":200,"d":"200.00 kn"},{"v":250,"d":"250.00 kn"},{"v":325,"d":"325.00 kn"},{"v":200,"d":"200.00 kn"},{"v":200,"d":"200.00 kn"},null,null,{"$f":"SUM(tblTroškovi[[#This Row],[SIJ]:[PRO]])","v":{"v":2300,"d":"2,300.00 kn"}}]
[null,"UKUPNI RASHODI",{"$f":"SUBTOTAL(109,tblTroškovi[SIJ])","v":{"v":3555,"d":"3,555.00 kn"}},{"$f":"SUBTOTAL(109,tblTroškovi[VLJ])","v":{"v":3626,"d":"3,626.00 kn"}},{"$f":"SUBTOTAL(109,tblTroškovi[OŽU])","v":{"v":3647,"d":"3,647.00 kn"}},{"$f":"SUBTOTAL(109,tblTroškovi[TRA])","v":{"v":3643,"d":"3,643.00 kn"}},{"$f":"SUBTOTAL(109,tblTroškovi[SVI])","v":{"v":3572,"d":"3,572.00 kn"}},{"$f":"SUBTOTAL(109,tblTroškovi[LIP])","v":{"v":3660,"d":"3,660.00 kn"}},{"$f":"SUBTOTAL(109,tblTroškovi[SRP])","v":{"v":3872,"d":"3,872.00 kn"}},{"$f":"SUBTOTAL(109,tblTroškovi[KOL])","v":{"v":3827,"d":"3,827.00 kn"}},{"$f":"SUBTOTAL(109,tblTroškovi[RUJ])","v":{"v":3659,"d":"3,659.00 kn"}},{"$f":"SUBTOTAL(109,tblTroškovi[LIS])","v":{"v":3648,"d":"3,648.00 kn"}},{"$f":"SUBTOTAL(109,tblTroškovi[STU])","v":{"v":0,"d":"0.00 kn"}},{"$f":"SUBTOTAL(109,tblTroškovi[PRO])","v":{"v":0,"d":"0.00 kn"}},{"$f":"SUBTOTAL(109,tblTroškovi[UKUPNO ZA OVU GODINU DO DANAS])","v":{"v":36709,"d":"36,709.00 kn"}}]