{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Sažetak","Izdaci"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Sažetak","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,1,0,2]]}
[null,"Osobni proračun"]
[null,null,"Sij","Velj","Ožujak","Travanj","Svibanj","Lipanj","Srpanj","Kol","Rujan","Lis","Stu","Pro","Godina"]
[null,"Ukupni troškovi",{"$f":"Izdaci[[#Totals],[Sij]]","v":{"v":0,"d":"0 kn"}},{"$f":"Izdaci[[#Totals],[Velj]]","v":{"v":0,"d":"0 kn"}},{"$f":"Izdaci[[#Totals],[Ožujak]]","v":{"v":0,"d":"0 kn"}},{"$f":"Izdaci[[#Totals],[Travanj]]","v":{"v":0,"d":"0 kn"}},{"$f":"Izdaci[[#Totals],[Svibanj]]","v":{"v":0,"d":"0 kn"}},{"$f":"Izdaci[[#Totals],[Lipanj]]","v":{"v":0,"d":"0 kn"}},{"$f":"Izdaci[[#Totals],[Srpanj]]","v":{"v":0,"d":"0 kn"}},{"$f":"Izdaci[[#Totals],[Kol]]","v":{"v":0,"d":"0 kn"}},{"$f":"Izdaci[[#Totals],[Rujan]]","v":{"v":0,"d":"0 kn"}},{"$f":"Izdaci[[#Totals],[Lis]]","v":{"v":0,"d":"0 kn"}},{"$f":"Izdaci[[#Totals],[Stu]]","v":{"v":0,"d":"0 kn"}},{"$f":"Izdaci[[#Totals],[Pro]]","v":{"v":0,"d":"0 kn"}},{"$f":"SUM(C3:N3)","v":{"v":0,"d":"0 kn"}}]
[null,"Manjak/višak novca",{"$f":"SUM(Prihodi[[#Totals],[Sij]]-C3)","v":{"v":0,"d":"0 kn"}},{"$f":"SUM(Prihodi[[#Totals],[Velj]]-D3)","v":{"v":0,"d":"0 kn"}},{"$f":"SUM(Prihodi[[#Totals],[Ožujak]]-E3)","v":{"v":0,"d":"0 kn"}},{"$f":"SUM(Prihodi[[#Totals],[Travanj]]-F3)","v":{"v":0,"d":"0 kn"}},{"$f":"SUM(Prihodi[[#Totals],[Svibanj]]-G3)","v":{"v":0,"d":"0 kn"}},{"$f":"SUM(Prihodi[[#Totals],[Lipanj]]-H3)","v":{"v":0,"d":"0 kn"}},{"$f":"SUM(Prihodi[[#Totals],[Srpanj]]-I3)","v":{"v":0,"d":"0 kn"}},{"$f":"SUM(Prihodi[[#Totals],[Kol]]-J3)","v":{"v":0,"d":"0 kn"}},{"$f":"SUM(Prihodi[[#Totals],[Rujan]]-K3)","v":{"v":0,"d":"0 kn"}},{"$f":"SUM(Prihodi[[#Totals],[Lis]]-L3)","v":{"v":0,"d":"0 kn"}},{"$f":"SUM(Prihodi[[#Totals],[Stu]]-M3)","v":{"v":0,"d":"0 kn"}},{"$f":"SUM(Prihodi[[#Totals],[Pro]]-N3)","v":{"v":0,"d":"0 kn"}},{"$f":"SUM(C4:N4)","v":{"v":0,"d":"0 kn"}}]
[null,"Prihodi"]
[null,"Kategorija","Sij","Velj","Ožujak","Travanj","Svibanj","Lipanj","Srpanj","Kol","Rujan","Lis","Stu","Pro","Godina"]
[null,"Plaće",{"$nulls":12},{"$f":"SUM(Prihodi[[#This Row],[Sij]:[Pro]])","v":{"v":0,"d":"0 kn"}}]
[null,"Kamate/dividende",{"$nulls":12},{"$f":"SUM(Prihodi[[#This Row],[Sij]:[Pro]])","v":{"v":0,"d":"0 kn"}}]
[null,"Razno",{"$nulls":12},{"$f":"SUM(Prihodi[[#This Row],[Sij]:[Pro]])","v":{"v":0,"d":"0 kn"}}]
[null,"Ukupno",{"$f":"SUBTOTAL(109,Prihodi[Sij])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Prihodi[Velj])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Prihodi[Ožujak])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Prihodi[Travanj])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Prihodi[Svibanj])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Prihodi[Lipanj])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Prihodi[Srpanj])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Prihodi[Kol])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Prihodi[Rujan])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Prihodi[Lis])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Prihodi[Stu])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Prihodi[Pro])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Prihodi[Godina])","v":{"v":0,"d":"0 kn"}}]

{"sheet":"Izdaci","index":1,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,1,0,2]]}
[null,"Osobni proračun"]
[null,"Izdaci"]
[null,"Kategorija","Potkategorija","Sij","Velj","Ožujak","Travanj","Svibanj","Lipanj","Srpanj","Kol","Rujan","Lis","Stu","Pro","Godina"]
[null,"Kuća","Kredit/stanarina",{"$nulls":12},{"$f":"SUM(Izdaci!$D4:$O4)","v":{"v":0,"d":"0 kn"}}]
[null,"Svakodnevni život","Namirnice ",{"$nulls":12},{"$f":"SUM(Izdaci!$D5:$O5)","v":{"v":0,"d":"0 kn"}}]
[null,"Prijevoz","Gorivo",{"$nulls":12},{"$f":"SUM(Izdaci!$D6:$O6)","v":{"v":0,"d":"0 kn"}}]
[null,"Zabava","Kabelska televizija",{"$nulls":12},{"$f":"SUM(Izdaci!$D7:$O7)","v":{"v":0,"d":"0 kn"}}]
[null,"Zdravstveno osiguranje","Članarine za fitness centre",{"$nulls":12},{"$f":"SUM(Izdaci!$D8:$O8)","v":{"v":0,"d":"0 kn"}}]
[null,"Godišnji odmori","Zrakoplovna karta",{"$nulls":12},{"$f":"SUM(Izdaci!$D9:$O9)","v":{"v":0,"d":"0 kn"}}]
[null,"Rekreacija","Članarine za teretanu",{"$nulls":12},{"$f":"SUM(Izdaci!$D10:$O10)","v":{"v":0,"d":"0 kn"}}]
[null,"Članarine/pretplate","Časopisi",{"$nulls":12},{"$f":"SUM(Izdaci!$D11:$O11)","v":{"v":0,"d":"0 kn"}}]
[null,"Ukupno",null,{"$f":"SUBTOTAL(109,Izdaci[Sij])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Izdaci[Velj])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Izdaci[Ožujak])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Izdaci[Travanj])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Izdaci[Svibanj])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Izdaci[Lipanj])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Izdaci[Srpanj])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Izdaci[Kol])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Izdaci[Rujan])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Izdaci[Lis])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Izdaci[Stu])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Izdaci[Pro])","v":{"v":0,"d":"0 kn"}},{"$f":"SUBTOTAL(109,Izdaci[Godina])","v":{"v":0,"d":"0 kn"}}]