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

{"sheet":"Osobni budžet","index":0,"n_rows":92,"n_cols":14,"rows_kept":92,"merged":[[0,0,0,13],[5,0,5,13],[10,0,10,13],[11,0,11,13],[21,0,21,13],[29,0,29,13],[37,0,37,13],[43,0,43,13],[52,0,52,13],[60,0,60,13],[66,0,66,13],[75,0,75,13],[82,0,82,13],[89,0,89,13]]}
["Osobni budžet"]
[]
[null,"Sij","Velj","Ožujak","Travanj","Svibanj","Lipanj","Srpanj","Kol","Ruj","Lis","Stu","Pro","Godina"]
["Ukupni troškovi",{"$f":"SUM(B21,B29,B37,B43,B52,B60,B66,B75,B82,B89,B92)","v":{"v":0,"d":"0 kn"}},{"v":0,"d":"0 kn"},{"v":0,"d":"0 kn"},{"v":0,"d":"0 kn"},{"v":0,"d":"0 kn"},{"v":0,"d":"0 kn"},{"v":0,"d":"0 kn"},{"v":0,"d":"0 kn"},{"v":0,"d":"0 kn"},{"v":0,"d":"0 kn"},{"v":0,"d":"0 kn"},{"v":0,"d":"0 kn"},{"$f":"SUM(B4:M4)","v":{"v":0,"d":"0 kn"}}]
["Manjak/višak gotovine",{"$f":"SUM(B10-B4)","v":{"v":0,"d":"0 kn"}},{"v":0,"d":"0 kn"},{"v":0,"d":"0 kn"},{"v":0,"d":"0 kn"},{"v":0,"d":"0 kn"},{"v":0,"d":"0 kn"},{"v":0,"d":"0 kn"},{"v":0,"d":"0 kn"},{"v":0,"d":"0 kn"},{"v":0,"d":"0 kn"},{"v":0,"d":"0 kn"},{"v":0,"d":"0 kn"},{"$f":"SUM(B5:M5)","v":{"v":0,"d":"0 kn"}}]
["Prihod"]
["Plaće",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Kamate/dividende",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Razno",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Ukupno",{"$f":"SUBTOTAL(109,Table1[Stupac2])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table1[Stupac3])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table1[Stupac4])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table1[Stupac5])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table1[Stupac6])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table1[Stupac7])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table1[Stupac8])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table1[Stupac9])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table1[Stupac10])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table1[Stupac11])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table1[Stupac12])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table1[Stupac13])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table1[Stupac14])","v":{"v":0,"d":"0 kn"}}]
["Troškovi"]
["Početna stranica"]
["Hipoteka/najam",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Komunalne usluge",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Kućni telefon",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Mobilni telefon",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Popravci u kućanstvu",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Rad na kući",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Zaštita doma",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Potrepštine za vrtlarenje",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Ukupno",{"$f":"SUBTOTAL(109,Table2[Stupac2])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table2[Stupac3])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table2[Stupac4])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table2[Stupac5])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table2[Stupac6])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table2[Stupac7])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table2[Stupac8])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table2[Stupac9])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table2[Stupac10])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table2[Stupac11])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table2[Stupac12])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table2[Stupac13])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table2[Stupac14])","v":{"v":0,"d":"0 kn"}}]
["Svakodnevni život"]
["Namirnice ",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Briga za djecu",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Kemijsko čišćenje",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Večere izvan kuće",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Usluga čišćenja kuće",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Šetač pasa",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Ukupno",{"$f":"SUBTOTAL(109,Table3[Stupac2])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table3[Stupac3])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table3[Stupac4])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table3[Stupac5])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table3[Stupac6])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table3[Stupac7])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table3[Stupac8])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table3[Stupac9])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table3[Stupac10])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table3[Stupac11])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table3[Stupac12])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table3[Stupac13])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table3[Stupac14])","v":{"v":0,"d":"0 kn"}}]
["Prijevoz"]
["Benzin/gorivo",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Osiguranje",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Popravci",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Usluge pranja/čišćenja automobila",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Parkiranje",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Javni prijevoz",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Ukupno",{"$f":"SUBTOTAL(109,Table4[Stupac2])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table4[Stupac3])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table4[Stupac4])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table4[Stupac5])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table4[Stupac6])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table4[Stupac7])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table4[Stupac8])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table4[Stupac9])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table4[Stupac10])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table4[Stupac11])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table4[Stupac12])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table4[Stupac13])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table4[Stupac14])","v":{"v":0,"d":"0 kn"}}]
["Zabava"]
["Kabelska TV",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Iznajmljivanje videa/DVD-a",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Filmovi/predstave",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Koncerti/klubovi",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Ukupno",{"$f":"SUBTOTAL(109,Table5[Stupac2])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table5[Stupac3])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table5[Stupac4])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table5[Stupac5])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table5[Stupac6])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table5[Stupac7])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table5[Stupac8])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table5[Stupac9])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table5[Stupac10])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table5[Stupac11])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table5[Stupac12])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table5[Stupac13])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table5[Stupac14])","v":{"v":0,"d":"0 kn"}}]
["Zdravlje"]
["Članarina u teretani",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Osiguranje",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Lijekovi na recept",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Lijekovi bez recepta",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Participacije/gotovinski izdaci",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Veterinari/lijekovi za kućne ljubimce",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Životno osiguranje",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Ukupno",{"$f":"SUBTOTAL(109,Table6[Stupac2])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table6[Stupac3])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table6[Stupac4])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table6[Stupac5])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table6[Stupac6])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table6[Stupac7])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table6[Stupac8])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table6[Stupac9])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table6[Stupac10])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table6[Stupac11])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table6[Stupac12])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table6[Stupac13])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table6[Stupac14])","v":{"v":0,"d":"0 kn"}}]
["Godišnji odmori"]
["Cijena zrakoplovnih karata",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Smještaj",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Hrana",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Suveniri",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Pansion za kućne ljubimce",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Najam automobila",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Ukupno",{"$f":"SUBTOTAL(109,Table7[Stupac2])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table7[Stupac3])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table7[Stupac4])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table7[Stupac5])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table7[Stupac6])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table7[Stupac7])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table7[Stupac8])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table7[Stupac9])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table7[Stupac10])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table7[Stupac11])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table7[Stupac12])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table7[Stupac13])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table7[Stupac14])","v":{"v":0,"d":"0 kn"}}]
["Rekreacija"]
["Pristojbe za dvoranu",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Sportska oprema",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Klupske pristojbe",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Igračke/dječjaoprema",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Ukupno",{"$f":"SUBTOTAL(109,Table8[Stupac2])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table8[Stupac3])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table8[Stupac4])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table8[Stupac5])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table8[Stupac6])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table8[Stupac7])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table8[Stupac8])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table8[Stupac9])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table8[Stupac10])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table8[Stupac11])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table8[Stupac12])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table8[Stupac13])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table8[Stupac14])","v":{"v":0,"d":"0 kn"}}]
["Članarine/pretplate"]
["Časopisi",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Novine",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Internetska veza",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Javni radio",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Javna televizija",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Vjerske organizacije",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Dobrotvorne ustanove",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Ukupno",{"$f":"SUBTOTAL(109,Table9[Stupac2])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table9[Stupac3])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table9[Stupac4])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table9[Stupac5])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table9[Stupac6])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table9[Stupac7])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table9[Stupac8])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table9[Stupac9])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table9[Stupac10])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table9[Stupac11])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table9[Stupac12])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table9[Stupac13])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table9[Stupac14])","v":{"v":0,"d":"0 kn"}}]
["Osobno"]
["Odjeća",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Darovi",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Salon/brijač",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Knjige",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Glazba (CD-ovi itd.)",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Ukupno",{"$f":"SUBTOTAL(109,Table10[Stupac2])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table10[Stupac3])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table10[Stupac4])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table10[Stupac5])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table10[Stupac6])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table10[Stupac7])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table10[Stupac8])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table10[Stupac9])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table10[Stupac10])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table10[Stupac11])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table10[Stupac12])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table10[Stupac13])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table10[Stupac14])","v":{"v":0,"d":"0 kn"}}]
["Financijske obveze"]
["Dugoročna štednja",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Umirovljenje (401k, Roth IRA)",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Plaćanja kreditnih kartica",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Porez na dohodak (dodatno)",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Druge obveze",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Ukupno",{"$f":"SUBTOTAL(109,Table11[Stupac2])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table11[Stupac3])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table11[Stupac4])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table11[Stupac5])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table11[Stupac6])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table11[Stupac7])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table11[Stupac8])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table11[Stupac9])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table11[Stupac10])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table11[Stupac11])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table11[Stupac12])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table11[Stupac13])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table11[Stupac14])","v":{"v":0,"d":"0 kn"}}]
["Različita plaćanja"]
["Ostalo",{"$nulls":12},{"$f":"SUM(Table12[[Stupac2]:[Stupac13]])","v":{"v":0,"d":"0 kn"}}]
["Ukupno",{"$f":"SUBTOTAL(109,Table12[Stupac2])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table12[Stupac3])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table12[Stupac4])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table12[Stupac5])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table12[Stupac6])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table12[Stupac7])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table12[Stupac8])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table12[Stupac9])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table12[Stupac10])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table12[Stupac11])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table12[Stupac12])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table12[Stupac13])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Table12[Stupac14])","v":{"v":0,"d":"0 kn"}}]