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

{"sheet":"Lični 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]]}
["Lični budžet"]
[]
[null,"Jan.","Feb.","Mart","April","Maj","Jun","Jul","Avg.","Sept.","Okt.","Nov.","Dec.","Godina"]
["Ukupni troškovi",{"$f":"SUM(B21,B29,B37,B43,B52,B60,B66,B75,B82,B89,B92)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B4:M4)","v":0}]
["Nedostatak/višak novca",{"$f":"SUM(B10-B4)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B5:M5)","v":0}]
["Prihod"]
["Dnevnice",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":0}]
["Kamata/dividende",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":0}]
["Razno",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":0}]
["Zbir",{"$f":"SUBTOTAL(109,Table1[Column2])","v":0},{"$f":"SUBTOTAL(109,Table1[Column3])","v":0},{"$f":"SUBTOTAL(109,Table1[Column4])","v":0},{"$f":"SUBTOTAL(109,Table1[Column5])","v":0},{"$f":"SUBTOTAL(109,Table1[Column6])","v":0},{"$f":"SUBTOTAL(109,Table1[Column7])","v":0},{"$f":"SUBTOTAL(109,Table1[Column8])","v":0},{"$f":"SUBTOTAL(109,Table1[Column9])","v":0},{"$f":"SUBTOTAL(109,Table1[Column10])","v":0},{"$f":"SUBTOTAL(109,Table1[Column11])","v":0},{"$f":"SUBTOTAL(109,Table1[Column12])","v":0},{"$f":"SUBTOTAL(109,Table1[Column13])","v":0},{"$f":"SUBTOTAL(109,Table1[Column14])","v":0}]
["Troškovi"]
["Početak"]
["Hipoteka/iznajmljivanje",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":0}]
["Usluge",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":0}]
["Kućni telefon",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":0}]
["Mobilni telefon",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":0}]
["Kućne popravke",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":0}]
["Uređivanje kuće",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":0}]
["Bezbednost kuće",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":0}]
["Nabavke za baštu",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":0}]
["Zbir",{"$f":"SUBTOTAL(109,Table2[Column2])","v":0},{"$f":"SUBTOTAL(109,Table2[Column3])","v":0},{"$f":"SUBTOTAL(109,Table2[Column4])","v":0},{"$f":"SUBTOTAL(109,Table2[Column5])","v":0},{"$f":"SUBTOTAL(109,Table2[Column6])","v":0},{"$f":"SUBTOTAL(109,Table2[Column7])","v":0},{"$f":"SUBTOTAL(109,Table2[Column8])","v":0},{"$f":"SUBTOTAL(109,Table2[Column9])","v":0},{"$f":"SUBTOTAL(109,Table2[Column10])","v":0},{"$f":"SUBTOTAL(109,Table2[Column11])","v":0},{"$f":"SUBTOTAL(109,Table2[Column12])","v":0},{"$f":"SUBTOTAL(109,Table2[Column13])","v":0},{"$f":"SUBTOTAL(109,Table2[Column14])","v":0}]
["Dnevni troškovi"]
["Namirnice ",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":0}]
["Čuvanje dece",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":0}]
["Hemijsko čišćenje",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":0}]
["Obedovanje van kuće",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":0}]
["Usluga čišćenja kuće",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":0}]
["Šetač psa",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":0}]
["Zbir",{"$f":"SUBTOTAL(109,Table3[Column2])","v":0},{"$f":"SUBTOTAL(109,Table3[Column3])","v":0},{"$f":"SUBTOTAL(109,Table3[Column4])","v":0},{"$f":"SUBTOTAL(109,Table3[Column5])","v":0},{"$f":"SUBTOTAL(109,Table3[Column6])","v":0},{"$f":"SUBTOTAL(109,Table3[Column7])","v":0},{"$f":"SUBTOTAL(109,Table3[Column8])","v":0},{"$f":"SUBTOTAL(109,Table3[Column9])","v":0},{"$f":"SUBTOTAL(109,Table3[Column10])","v":0},{"$f":"SUBTOTAL(109,Table3[Column11])","v":0},{"$f":"SUBTOTAL(109,Table3[Column12])","v":0},{"$f":"SUBTOTAL(109,Table3[Column13])","v":0},{"$f":"SUBTOTAL(109,Table3[Column14])","v":0}]
["Prevoz"]
["Benzin/gorivo",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":0}]
["Osiguranje",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":0}]
["Popravke",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":0}]
["Usluge pranja automobila",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":0}]
["Parking",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":0}]
["Javni prevoz",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":0}]
["Zbir",{"$f":"SUBTOTAL(109,Table4[Column2])","v":0},{"$f":"SUBTOTAL(109,Table4[Column3])","v":0},{"$f":"SUBTOTAL(109,Table4[Column4])","v":0},{"$f":"SUBTOTAL(109,Table4[Column5])","v":0},{"$f":"SUBTOTAL(109,Table4[Column6])","v":0},{"$f":"SUBTOTAL(109,Table4[Column7])","v":0},{"$f":"SUBTOTAL(109,Table4[Column8])","v":0},{"$f":"SUBTOTAL(109,Table4[Column9])","v":0},{"$f":"SUBTOTAL(109,Table4[Column10])","v":0},{"$f":"SUBTOTAL(109,Table4[Column11])","v":0},{"$f":"SUBTOTAL(109,Table4[Column12])","v":0},{"$f":"SUBTOTAL(109,Table4[Column13])","v":0},{"$f":"SUBTOTAL(109,Table4[Column14])","v":0}]
["Zabava"]
["Kablovska televizija",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":0}]
["Iznajmljivanje videa/DVD-a",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":0}]
["Filmovi/predstave",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":0}]
["Koncerti/klubovi",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":0}]
["Zbir",{"$f":"SUBTOTAL(109,Table5[Column2])","v":0},{"$f":"SUBTOTAL(109,Table5[Column3])","v":0},{"$f":"SUBTOTAL(109,Table5[Column4])","v":0},{"$f":"SUBTOTAL(109,Table5[Column5])","v":0},{"$f":"SUBTOTAL(109,Table5[Column6])","v":0},{"$f":"SUBTOTAL(109,Table5[Column7])","v":0},{"$f":"SUBTOTAL(109,Table5[Column8])","v":0},{"$f":"SUBTOTAL(109,Table5[Column9])","v":0},{"$f":"SUBTOTAL(109,Table5[Column10])","v":0},{"$f":"SUBTOTAL(109,Table5[Column11])","v":0},{"$f":"SUBTOTAL(109,Table5[Column12])","v":0},{"$f":"SUBTOTAL(109,Table5[Column13])","v":0},{"$f":"SUBTOTAL(109,Table5[Column14])","v":0}]
["Zdravlje"]
["Dugovanja za teretanu",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":0}]
["Osiguranje",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":0}]
["Lekovi na recept",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":0}]
["Lekovi za koje nije potreban recept",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":0}]
["Participacije/direktna plaćanja",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":0}]
["Veterinari/lekovi za kućnog ljubimca",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":0}]
["Životno osiguranje",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":0}]
["Zbir",{"$f":"SUBTOTAL(109,Table6[Column2])","v":0},{"$f":"SUBTOTAL(109,Table6[Column3])","v":0},{"$f":"SUBTOTAL(109,Table6[Column4])","v":0},{"$f":"SUBTOTAL(109,Table6[Column5])","v":0},{"$f":"SUBTOTAL(109,Table6[Column6])","v":0},{"$f":"SUBTOTAL(109,Table6[Column7])","v":0},{"$f":"SUBTOTAL(109,Table6[Column8])","v":0},{"$f":"SUBTOTAL(109,Table6[Column9])","v":0},{"$f":"SUBTOTAL(109,Table6[Column10])","v":0},{"$f":"SUBTOTAL(109,Table6[Column11])","v":0},{"$f":"SUBTOTAL(109,Table6[Column12])","v":0},{"$f":"SUBTOTAL(109,Table6[Column13])","v":0},{"$f":"SUBTOTAL(109,Table6[Column14])","v":0}]
["Odmori"]
["Karta za avion",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":0}]
["Smeštaji",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":0}]
["Hrana",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":0}]
["Suveniri",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":0}]
["Smeštaj za kućnog ljubimca",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":0}]
["Iznajmljivanje automobila",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":0}]
["Zbir",{"$f":"SUBTOTAL(109,Table7[Column2])","v":0},{"$f":"SUBTOTAL(109,Table7[Column3])","v":0},{"$f":"SUBTOTAL(109,Table7[Column4])","v":0},{"$f":"SUBTOTAL(109,Table7[Column5])","v":0},{"$f":"SUBTOTAL(109,Table7[Column6])","v":0},{"$f":"SUBTOTAL(109,Table7[Column7])","v":0},{"$f":"SUBTOTAL(109,Table7[Column8])","v":0},{"$f":"SUBTOTAL(109,Table7[Column9])","v":0},{"$f":"SUBTOTAL(109,Table7[Column10])","v":0},{"$f":"SUBTOTAL(109,Table7[Column11])","v":0},{"$f":"SUBTOTAL(109,Table7[Column12])","v":0},{"$f":"SUBTOTAL(109,Table7[Column13])","v":0},{"$f":"SUBTOTAL(109,Table7[Column14])","v":0}]
["Rekreacija"]
["Članarina za teretanu",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":0}]
["Sportska oprema",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":0}]
["Timske obaveze",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":0}]
["Igračke/dečija oprema",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":0}]
["Zbir",{"$f":"SUBTOTAL(109,Table8[Column2])","v":0},{"$f":"SUBTOTAL(109,Table8[Column3])","v":0},{"$f":"SUBTOTAL(109,Table8[Column4])","v":0},{"$f":"SUBTOTAL(109,Table8[Column5])","v":0},{"$f":"SUBTOTAL(109,Table8[Column6])","v":0},{"$f":"SUBTOTAL(109,Table8[Column7])","v":0},{"$f":"SUBTOTAL(109,Table8[Column8])","v":0},{"$f":"SUBTOTAL(109,Table8[Column9])","v":0},{"$f":"SUBTOTAL(109,Table8[Column10])","v":0},{"$f":"SUBTOTAL(109,Table8[Column11])","v":0},{"$f":"SUBTOTAL(109,Table8[Column12])","v":0},{"$f":"SUBTOTAL(109,Table8[Column13])","v":0},{"$f":"SUBTOTAL(109,Table8[Column14])","v":0}]
["Naknade/pretplate"]
["Časopisi",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":0}]
["Novine",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":0}]
["Internet veza",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":0}]
["Javni radio",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":0}]
["Javna televizija",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":0}]
["Verske organizacije",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":0}]
["Dobrotvorne ustanove",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":0}]
["Zbir",{"$f":"SUBTOTAL(109,Table9[Column2])","v":0},{"$f":"SUBTOTAL(109,Table9[Column3])","v":0},{"$f":"SUBTOTAL(109,Table9[Column4])","v":0},{"$f":"SUBTOTAL(109,Table9[Column5])","v":0},{"$f":"SUBTOTAL(109,Table9[Column6])","v":0},{"$f":"SUBTOTAL(109,Table9[Column7])","v":0},{"$f":"SUBTOTAL(109,Table9[Column8])","v":0},{"$f":"SUBTOTAL(109,Table9[Column9])","v":0},{"$f":"SUBTOTAL(109,Table9[Column10])","v":0},{"$f":"SUBTOTAL(109,Table9[Column11])","v":0},{"$f":"SUBTOTAL(109,Table9[Column12])","v":0},{"$f":"SUBTOTAL(109,Table9[Column13])","v":0},{"$f":"SUBTOTAL(109,Table9[Column14])","v":0}]
["Lično"]
["Odeća",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":0}]
["Pokloni",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":0}]
["Salon/frizer",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":0}]
["Knjige",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":0}]
["Muzika (CD-ovi itd.)",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":0}]
["Zbir",{"$f":"SUBTOTAL(109,Table10[Column2])","v":0},{"$f":"SUBTOTAL(109,Table10[Column3])","v":0},{"$f":"SUBTOTAL(109,Table10[Column4])","v":0},{"$f":"SUBTOTAL(109,Table10[Column5])","v":0},{"$f":"SUBTOTAL(109,Table10[Column6])","v":0},{"$f":"SUBTOTAL(109,Table10[Column7])","v":0},{"$f":"SUBTOTAL(109,Table10[Column8])","v":0},{"$f":"SUBTOTAL(109,Table10[Column9])","v":0},{"$f":"SUBTOTAL(109,Table10[Column10])","v":0},{"$f":"SUBTOTAL(109,Table10[Column11])","v":0},{"$f":"SUBTOTAL(109,Table10[Column12])","v":0},{"$f":"SUBTOTAL(109,Table10[Column13])","v":0},{"$f":"SUBTOTAL(109,Table10[Column14])","v":0}]
["Finansijske obaveze"]
["Dugoročna štednja",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":0}]
["Penzija (401k, Roth IRA)",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":0}]
["Rate za kreditnu karticu",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":0}]
["Porez na prihod (dodatni)",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":0}]
["Ostale obaveze",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":0}]
["Zbir",{"$f":"SUBTOTAL(109,Table11[Column2])","v":0},{"$f":"SUBTOTAL(109,Table11[Column3])","v":0},{"$f":"SUBTOTAL(109,Table11[Column4])","v":0},{"$f":"SUBTOTAL(109,Table11[Column5])","v":0},{"$f":"SUBTOTAL(109,Table11[Column6])","v":0},{"$f":"SUBTOTAL(109,Table11[Column7])","v":0},{"$f":"SUBTOTAL(109,Table11[Column8])","v":0},{"$f":"SUBTOTAL(109,Table11[Column9])","v":0},{"$f":"SUBTOTAL(109,Table11[Column10])","v":0},{"$f":"SUBTOTAL(109,Table11[Column11])","v":0},{"$f":"SUBTOTAL(109,Table11[Column12])","v":0},{"$f":"SUBTOTAL(109,Table11[Column13])","v":0},{"$f":"SUBTOTAL(109,Table11[Column14])","v":0}]
["Razna plaćanja"]
["Ostalo",{"$nulls":12},{"$f":"SUM(Table12[[Column2]:[Column13]])","v":0}]
["Zbir",{"$f":"SUBTOTAL(109,Table12[Column2])","v":0},{"$f":"SUBTOTAL(109,Table12[Column3])","v":0},{"$f":"SUBTOTAL(109,Table12[Column4])","v":0},{"$f":"SUBTOTAL(109,Table12[Column5])","v":0},{"$f":"SUBTOTAL(109,Table12[Column6])","v":0},{"$f":"SUBTOTAL(109,Table12[Column7])","v":0},{"$f":"SUBTOTAL(109,Table12[Column8])","v":0},{"$f":"SUBTOTAL(109,Table12[Column9])","v":0},{"$f":"SUBTOTAL(109,Table12[Column10])","v":0},{"$f":"SUBTOTAL(109,Table12[Column11])","v":0},{"$f":"SUBTOTAL(109,Table12[Column12])","v":0},{"$f":"SUBTOTAL(109,Table12[Column13])","v":0},{"$f":"SUBTOTAL(109,Table12[Column14])","v":0}]