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

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