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

{"sheet":"Porodični mesečni budžet","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]]}
["Porodični mesečni budžet"]
[]
[null,"Ukupni predviđeni trošak","Ukupni stvarni trošak","Ukupna razlika",null,"Predviđeni mesečni prihod"]
[null,{"$f":"SUM(B19,B29,B35,B40,B51,B58,B67,G36,G44,G50,G56,G61,G67)","v":{"v":196,"d":"196 KM"}},{"$f":"SUM(C19,C29,C35,C40,C51,C58,C67,H36,H44,H50,H56,H61,H67)","v":{"v":237,"d":"237 KM"}},{"$f":"SUM(D19,D29,D35,D40,D51,D58,D67,I36,I44,I50,I56,I61,I67)","v":{"v":-41,"d":"-41 KM"}},null,"Prihod 1",{"v":4,"d":"4 KM"}]
[{"$nulls":5},"Prihod 2",{"v":1.3,"d":"1 KM"}]
[null,"Predviđeni trošak","Stvarni trošak","Razlika",null,"Dodatni prihod",{"v":300,"d":"300 KM"}]
["Domaćinstvo",{"$nulls":4},"Ukupni mesečni prihod",{"$f":"SUM(G4:G6)","v":{"v":305.3,"d":"305 KM"}}]
["Hipoteka ili zakup",{"v":1,"d":"1 KM"},{"v":1,"d":"1 KM"},{"$f":"B8-C8","v":{"v":0,"d":"0 KM"}}]
["Druga hipoteka ili zakup",{"v":0,"d":"0 KM"},{"v":0,"d":"0 KM"},{"v":0,"d":"0 KM"},null,"Stvarni mesečni prihod"]
["Telefon",{"v":54,"d":"54 KM"},{"v":100,"d":"100 KM"},{"v":-46,"d":"-46 KM"},null,"Prihod 1",{"v":4,"d":"4 KM"}]
["Električna energija",{"v":44,"d":"44 KM"},{"v":56,"d":"56 KM"},{"v":-12,"d":"-12 KM"},null,"Prihod 2",{"v":1.3,"d":"1 KM"}]
["Benzin",{"v":22,"d":"22 KM"},{"v":28,"d":"28 KM"},{"v":-6,"d":"-6 KM"},null,"Dodatni prihod",{"v":300,"d":"300 KM"}]
["Voda i kanalizacija",{"v":8,"d":"8 KM"},{"v":8,"d":"8 KM"},{"v":0,"d":"0 KM"},null,"Ukupni mesečni prihod",{"$f":"SUM(G10:G12)","v":{"v":305.3,"d":"305 KM"}}]
["Kablovska televizija",{"v":34,"d":"34 KM"},{"v":34,"d":"34 KM"},{"v":0,"d":"0 KM"}]
["Uklanjanje smeća",{"v":10,"d":"10 KM"},{"v":10,"d":"10 KM"},{"v":0,"d":"0 KM"},null,"Predviđeni bilans\n(Predviđeni prihod umanjen za troškove)",{"$f":"G7-B4","v":{"v":109.30000000000001,"d":"109 KM"}}]
["Održavanje ili popravke",{"v":23,"d":"23 KM"},{"v":0,"d":"0 KM"},{"v":23,"d":"23 KM"}]
["Zalihe",{"v":0,"d":"0 KM"},{"v":0,"d":"0 KM"},{"v":0,"d":"0 KM"},null,"Stvarni bilans\n(Stvarni prihod umanjen za troškove)",{"$f":"G13-C4","v":{"v":68.30000000000001,"d":"68 KM"}}]
["Ostalo",{"v":0,"d":"0 KM"},{"v":0,"d":"0 KM"},{"v":0,"d":"0 KM"}]
["Podzbirovi",{"$f":"SUM(B8:B18)","v":{"v":196,"d":"196 KM"}},{"$f":"SUM(C8:C18)","v":{"v":237,"d":"237 KM"}},{"$f":"SUM(D8:D18)","v":{"v":-41,"d":"-41 KM"}},null,"Razlika (Stvarni predviđeni minus)",{"$f":"G17-G15","v":{"v":-41,"d":"-41 KM"}}]
["Transport"]
["Plaćanje za 1. automobil",null,null,{"$f":"B21-C21","v":{"v":0,"d":"0 KM"}}]
["Plaćanje za 2. automobil",null,null,{"v":0,"d":"0 KM"}]
["Cena vožnje u autobusu/taksiju",null,null,{"v":0,"d":"0 KM"}]
["Osiguranje",null,null,{"v":0,"d":"0 KM"}]
["Licenciranje",null,null,{"v":0,"d":"0 KM"}]
["Gorivo",null,null,{"v":0,"d":"0 KM"},null,null,"Predviđeni trošak","Stvarni trošak","Razlika"]
["Održavanje",null,null,{"v":0,"d":"0 KM"}]
["Ostalo",null,null,{"v":0,"d":"0 KM"},null,"Zabava"]
["Podzbirovi",{"$f":"SUM(B21:B28)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(C21:C28)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(D21:D28)","v":{"v":0,"d":"0 KM"}},null,"Video/DVD",null,null,{"$f":"G29-H29","v":{"v":0,"d":"0 KM"}}]
["Osiguranje",{"$nulls":4},"CD-ovi",null,null,{"v":0,"d":"0 KM"}]
["Domaćinstvo",null,null,{"$f":"B31-C31","v":{"v":0,"d":"0 KM"}},null,"Filmovi",null,null,{"v":0,"d":"0 KM"}]
["Zdravlje",null,null,{"$f":"B32-C32","v":{"v":0,"d":"0 KM"}},null,"Koncerti",null,null,{"v":0,"d":"0 KM"}]
["Život",null,null,{"$f":"B33-C33","v":{"v":0,"d":"0 KM"}},null,"Sportski događaji",null,null,{"v":0,"d":"0 KM"}]
["Ostalo",null,null,{"$f":"B34-C34","v":{"v":0,"d":"0 KM"}},null,"Pozorište",null,null,{"v":0,"d":"0 KM"}]
["Podzbirovi",{"$f":"SUM(B31:B34)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(C31:C34)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(D31:D34)","v":{"v":0,"d":"0 KM"}},null,"Ostalo",null,null,{"v":0,"d":"0 KM"}]
["Hrana",{"$nulls":4},"Podzbirovi",{"$f":"SUM(G29:G35)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(H29:H35)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(I29:I35)","v":{"v":0,"d":"0 KM"}}]
["Namirnice",null,null,{"$f":"B37-C37","v":{"v":0,"d":"0 KM"}},null,"Krediti"]
["Obedovanje van kuće",null,null,{"$f":"B38-C38","v":{"v":0,"d":"0 KM"}},null,"Lično",null,null,{"$f":"G38-H38","v":{"v":0,"d":"0 KM"}}]
["Ostalo",null,null,{"$f":"B39-C39","v":{"v":0,"d":"0 KM"}},null,"Studentski",null,null,{"v":0,"d":"0 KM"}]
["Podzbirovi",{"$f":"SUM(B37:B39)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(C37:C39)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(D37:D39)","v":{"v":0,"d":"0 KM"}},null,"Kreditna kartica",null,null,{"v":0,"d":"0 KM"}]
["Deca",{"$nulls":4},"Kreditna kartica",null,null,{"v":0,"d":"0 KM"}]
["Troškovi lečenja",null,null,{"$f":"B42-C42","v":{"v":0,"d":"0 KM"}},null,"Kreditna kartica",null,null,{"v":0,"d":"0 KM"}]
["Odeća",null,null,{"v":0,"d":"0 KM"},null,"Ostalo",null,null,{"v":0,"d":"0 KM"}]
["Školarina",null,null,{"v":0,"d":"0 KM"},null,"Podzbirovi",{"$f":"SUM(G38:G43)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(H38:H43)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(I38:I43)","v":{"v":0,"d":"0 KM"}}]
["Školski pribor",null,null,{"v":0,"d":"0 KM"},null,"Porezi"]
["Dugovanja ili naknade u organizaciji",null,null,{"v":0,"d":"0 KM"},null,"Savezni",null,null,{"$f":"G46-H46","v":{"v":0,"d":"0 KM"}}]
["Novac za ručak",null,null,{"v":0,"d":"0 KM"},null,"Državni",null,null,{"$f":"G47-H47","v":{"v":0,"d":"0 KM"}}]
["Čuvanje dece",null,null,{"v":0,"d":"0 KM"},null,"Lokalni",null,null,{"$f":"G48-H48","v":{"v":0,"d":"0 KM"}}]
["Igračke/igre",null,null,{"v":0,"d":"0 KM"},null,"Ostalo",null,null,{"$f":"G49-H49","v":{"v":0,"d":"0 KM"}}]
["Ostalo",null,null,{"v":0,"d":"0 KM"},null,"Podzbirovi",{"$f":"SUM(G46:G49)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(H46:H49)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(I46:I49)","v":{"v":0,"d":"0 KM"}}]
["Podzbirovi",{"$f":"SUM(B42:B50)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(C42:C50)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(D42:D50)","v":{"v":0,"d":"0 KM"}},null,"Uštede ili investicije"]
["Kućni ljubimci",{"$nulls":4},"Račun za penzione doprinose",null,null,{"$f":"G52-H52","v":{"v":0,"d":"0 KM"}}]
["Hrana",null,null,{"$f":"B53-C53","v":{"v":0,"d":"0 KM"}},null,"Investicioni račun",null,null,{"$f":"G53-H53","v":{"v":0,"d":"0 KM"}}]
["Troškovi lečenja",null,null,{"$f":"B54-C54","v":{"v":0,"d":"0 KM"}},null,"Fakultet",null,null,{"$f":"G54-H54","v":{"v":0,"d":"0 KM"}}]
["Doterivanje",null,null,{"$f":"B55-C55","v":{"v":0,"d":"0 KM"}},null,"Ostalo",null,null,{"$f":"G55-H55","v":{"v":0,"d":"0 KM"}}]
["Igračke",null,null,{"$f":"B56-C56","v":{"v":0,"d":"0 KM"}},null,"Podzbirovi",{"$f":"SUM(G52:G55)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(H52:H55)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(I52:I55)","v":{"v":0,"d":"0 KM"}}]
["Ostalo",null,null,{"$f":"B57-C57","v":{"v":0,"d":"0 KM"}},null,"Pokloni i donacije"]
["Podzbirovi",{"$f":"SUM(B53:B57)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(C53:C57)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(D53:D57)","v":{"v":0,"d":"0 KM"}},null,"Dobrotvorna akcija 1",null,null,{"$f":"G58-H58","v":{"v":0,"d":"0 KM"}}]
["Lične potrebe",{"$nulls":4},"Dobrotvorna akcija 2",null,null,{"$f":"G59-H59","v":{"v":0,"d":"0 KM"}}]
["Troškovi lečenja",null,null,{"$f":"B60-C60","v":{"v":0,"d":"0 KM"}},null,"Dobrotvorna akcija 3",null,null,{"$f":"G60-H60","v":{"v":0,"d":"0 KM"}}]
["Kosa/nokti",null,null,{"v":0,"d":"0 KM"},null,"Podzbirovi",{"$f":"SUM(G58:G60)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(H58:H60)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(I58:I60)","v":{"v":0,"d":"0 KM"}}]
["Odeća",null,null,{"v":0,"d":"0 KM"},null,"Pravne usluge"]
["Hemijsko čišćenje",null,null,{"v":0,"d":"0 KM"},null,"Advokat",null,null,{"$f":"G63-H63","v":{"v":0,"d":"0 KM"}}]
["Zdravstveni klub",null,null,{"v":0,"d":"0 KM"},null,"Alimentacija",null,null,{"$f":"G64-H64","v":{"v":0,"d":"0 KM"}}]
["Dugovanja i naknade u organizaciji",null,null,{"v":0,"d":"0 KM"},null,"Plaćanja za pravo zaloge ili presudu",null,null,{"$f":"G65-H65","v":{"v":0,"d":"0 KM"}}]
["Ostalo",null,null,{"v":0,"d":"0 KM"},null,"Ostalo",null,null,{"$f":"G66-H66","v":{"v":0,"d":"0 KM"}}]
["Podzbirovi",{"$f":"SUM(B60:B66)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(C60:C66)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(D60:D66)","v":{"v":0,"d":"0 KM"}},null,"Podzbirovi",{"$f":"SUM(G63:G66)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(H63:H66)","v":{"v":0,"d":"0 KM"}},{"$f":"SUM(I63:I66)","v":{"v":0,"d":"0 KM"}}]