{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Pregled Budžeta","Rezime Budžeta","Mesečni Troškovi","Dodatni Podaci"],"not_rendered":{"charts":1,"images":4,"defined_names":7,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"Pregled Budžeta","index":0,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[2,1,2,2],[3,1,3,2],[4,1,4,2]]}
[{"$nulls":7}," "]
[null,"Saldo"]
[null,"Predviđeni bilans",null,{"$f":"Projected_Income-Projected_Expenses","v":{"v":1585,"d":"1,585 RSD"}},null,"Predviđeni minus troškovi"]
[null,"Stvarni bilans ",null,{"$f":"Actual_Income-Actual_Expenses","v":{"v":1740,"d":"1,740 RSD"}},null,"Stvarni minus troškovi"]
[null,"Razlika",null,{"$f":"D4-D3","v":{"v":155,"d":"155 RSD"}},null,"Stvarni minus predviđeni"]
[null,"Prihod",{"$nulls":3},"Troškovi"]
[null,null,"Predviđeno","Stvarno",null,"Predviđeno","Stvarno"]
[null,"Prihod 1",{"v":6000,"d":"6,000 RSD"},{"v":5800,"d":"5,800 RSD"},null,{"$f":"SUM(Monthly_Expenses_Table[Predviđeni trošak])","v":{"v":7915,"d":"7,915 RSD"}},{"$f":"SUM(Monthly_Expenses_Table[Stvarni trošak])","v":{"v":7860,"d":"7,860 RSD"}}]
[null,"Prihod 2",{"v":1000,"d":"1,000 RSD"},{"v":2300,"d":"2,300 RSD"}]
[null,"Dodatni prihod",{"v":2500,"d":"2,500 RSD"},{"v":1500,"d":"1,500 RSD"}]
[null,"Ukupan prihod",{"$f":"SUM(C8:C10)","v":{"v":9500,"d":"9,500 RSD"}},{"$f":"SUM(D8:D10)","v":{"v":9600,"d":"9,600 RSD"}}]
[null,"Analiza stvarnih troškova"]

{"sheet":"Rezime Budžeta","index":1,"n_rows":41,"n_cols":7,"rows_kept":41}
[null,"Rezime Budžeta",{"$nulls":4}," "]
[]
[null,"Kategorije","Predviđeni trošak","Stvarni trošak","Razlika"]
[null,"Deca",{"v":140,"d":"140 RSD"},{"v":140,"d":"140 RSD"},{"v":0,"d":"0 RSD"}]
[null,"Vannastavne aktivnosti",{"v":40,"d":"40 RSD"},{"v":40,"d":"40 RSD"},{"v":0,"d":"0 RSD"}]
[null,"Medicina",null,null,{"v":0,"d":"0 RSD"}]
[null,"Školski pribor",null,null,{"v":0,"d":"0 RSD"}]
[null,"Školovanje",{"v":100,"d":"100 RSD"},{"v":100,"d":"100 RSD"},{"v":0,"d":"0 RSD"}]
[]
[null,"Zabava",{"v":400,"d":"400 RSD"},{"v":358,"d":"358 RSD"},{"v":42,"d":"42 RSD"}]
[null,"Koncerti",{"v":50,"d":"50 RSD"},{"v":40,"d":"40 RSD"},{"v":10,"d":"10 RSD"}]
[null,"Pozorište",{"v":200,"d":"200 RSD"},{"v":150,"d":"150 RSD"},{"v":50,"d":"50 RSD"}]
[null,"Filmovi",{"v":50,"d":"50 RSD"},{"v":28,"d":"28 RSD"},{"v":22,"d":"22 RSD"}]
[null,"Muzika (CD-ovi, preuzimanja itd.)",{"v":50,"d":"50 RSD"},{"v":30,"d":"30 RSD"},{"v":20,"d":"20 RSD"}]
[null,"Sportski događaji",{"v":0,"d":"0 RSD"},{"v":40,"d":"40 RSD"},{"v":-40,"d":"-40 RSD"}]
[null,"Video/DVD (kupovina)",{"v":20,"d":"20 RSD"},{"v":50,"d":"50 RSD"},{"v":-30,"d":"-30 RSD"}]
[null,"Video/DVD (iznajmljivanje)",{"v":30,"d":"30 RSD"},{"v":20,"d":"20 RSD"},{"v":10,"d":"10 RSD"}]
[]
[null,"Hrana",{"v":1100,"d":"1,100 RSD"},{"v":1320,"d":"1,320 RSD"},{"v":-220,"d":"-220 RSD"}]
[]
[null,"Pokloni i dobrotvorne organizacije",{"v":100,"d":"100 RSD"},{"v":125,"d":"125 RSD"},{"v":-25,"d":"-25 RSD"}]
[]
[null,"Domaćinstvo",{"v":2830,"d":"2,830 RSD"},{"v":2702,"d":"2,702 RSD"},{"v":-72,"d":"-72 RSD"}]
[]
[null,"Osiguranje",{"v":900,"d":"900 RSD"},{"v":900,"d":"900 RSD"},{"v":0,"d":"0 RSD"}]
[]
[null,"Zajmovi",{"v":200,"d":"200 RSD"},{"v":200,"d":"200 RSD"},{"v":0,"d":"0 RSD"}]
[]
[null,"Lična nega",{"v":150,"d":"150 RSD"},{"v":140,"d":"140 RSD"},{"v":10,"d":"10 RSD"}]
[]
[null,"Ljubimci",{"v":170,"d":"170 RSD"},{"v":100,"d":"100 RSD"},{"v":70,"d":"70 RSD"}]
[]
[null,"Porezi",{"v":300,"d":"300 RSD"},{"v":300,"d":"300 RSD"},{"v":0,"d":"0 RSD"}]
[]
[null,"Prevoz",{"v":1425,"d":"1,425 RSD"},{"v":1375,"d":"1,375 RSD"},{"v":50,"d":"50 RSD"}]
[]
[null,"Štednja",{"v":200,"d":"200 RSD"},{"v":200,"d":"200 RSD"},{"v":0,"d":"0 RSD"}]
[null,"Investicioni račun",{"v":200,"d":"200 RSD"},{"v":200,"d":"200 RSD"},{"v":0,"d":"0 RSD"}]
[null,"Penzioni račun",null,null,{"v":0,"d":"0 RSD"}]
[]
[null,"Konačni zbir",{"v":7915,"d":"7,915 RSD"},{"v":7860,"d":"7,860 RSD"},{"v":-145,"d":"-145 RSD"}]

{"sheet":"Mesečni Troškovi","index":2,"n_rows":61,"n_cols":8,"rows_kept":61}
[{"$nulls":7}," "]
[null,"Opis","Kategorija","Predviđeni trošak","Stvarni trošak","Razlika","Pregled stvarnih troškova"]
[null,"Vannastavne aktivnosti","Deca",{"v":40,"d":"40 RSD"},{"v":40,"d":"40 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":0,"d":"0 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":40}]
[null,"Medicina","Deca",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":0}]
[null,"Školski pribor","Deca",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":0}]
[null,"Školovanje","Deca",{"v":100,"d":"100 RSD"},{"v":100,"d":"100 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":0,"d":"0 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":100}]
[null,"Koncerti","Zabava",{"v":50,"d":"50 RSD"},{"v":40,"d":"40 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":10,"d":"10 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":40}]
[null,"Pozorište","Zabava",{"v":200,"d":"200 RSD"},{"v":150,"d":"150 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":50,"d":"50 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":150}]
[null,"Filmovi","Zabava",{"v":50,"d":"50 RSD"},{"v":28,"d":"28 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":22,"d":"22 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":28}]
[null,"Muzika (CD-ovi, preuzimanja itd.)","Zabava",{"v":50,"d":"50 RSD"},{"v":30,"d":"30 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":20,"d":"20 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":30}]
[null,"Sportski događaji","Zabava",{"v":0,"d":"0 RSD"},{"v":40,"d":"40 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":-40,"d":"-40 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":40}]
[null,"Video/DVD (kupovina)","Zabava",{"v":20,"d":"20 RSD"},{"v":50,"d":"50 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":-30,"d":"-30 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":50}]
[null,"Video/DVD (iznajmljivanje)","Zabava",{"v":30,"d":"30 RSD"},{"v":20,"d":"20 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":10,"d":"10 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":20}]
[null,"Restorani","Hrana",{"v":1000,"d":"1,000 RSD"},{"v":1200,"d":"1,200 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":-200,"d":"-200 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":1200}]
[null,"Namirnice","Hrana",{"v":100,"d":"100 RSD"},{"v":120,"d":"120 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":-20,"d":"-20 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":120}]
[null,"Dobrotvorni prilog 1","Pokloni i dobrotvorne organizacije",{"v":75,"d":"75 RSD"},{"v":100,"d":"100 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":-25,"d":"-25 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":100}]
[null,"Dobrotvorni prilog 2","Pokloni i dobrotvorne organizacije",{"v":25,"d":"25 RSD"},{"v":25,"d":"25 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":0,"d":"0 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":25}]
[null,"Poklon 1","Pokloni i dobrotvorne organizacije",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":0}]
[null,"Poklon 2","Pokloni i dobrotvorne organizacije",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":0}]
[null,"Kablovska/satelitska televizija","Domaćinstvo",{"v":100,"d":"100 RSD"},{"v":100,"d":"100 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":0,"d":"0 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":100}]
[null,"Struja","Domaćinstvo",{"v":45,"d":"45 RSD"},{"v":50,"d":"50 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":-5,"d":"-5 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":50}]
[null,"Gas","Domaćinstvo",{"v":300,"d":"300 RSD"},{"v":400,"d":"400 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":-100,"d":"-100 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":400}]
[null,"Usluga čišćenja kuće","Domaćinstvo",{"v":200,"d":"200 RSD"},null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":0}]
[null,"Održavanje","Domaćinstvo",{"v":200,"d":"200 RSD"},{"v":150,"d":"150 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":50,"d":"50 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":150}]
[null,"Hipoteka ili stanarina","Domaćinstvo",{"v":1700,"d":"1,700 RSD"},{"v":1700,"d":"1,700 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":0,"d":"0 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":1700}]
[null,"Prirodni gas/nafta","Domaćinstvo",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":0}]
[null,"Usluga na mreži/internet usluga","Domaćinstvo",{"v":100,"d":"100 RSD"},{"v":100,"d":"100 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":0,"d":"0 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":100}]
[null,"Telefon (mobilni)","Domaćinstvo",{"v":60,"d":"60 RSD"},{"v":60,"d":"60 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":0,"d":"0 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":60}]
[null,"Telefon (kućni)","Domaćinstvo",{"v":35,"d":"35 RSD"},{"v":39,"d":"39 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":-4,"d":"-4 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":39}]
[null,"Pribor","Domaćinstvo",{"v":40,"d":"40 RSD"},{"v":55,"d":"55 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":-15,"d":"-15 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":55}]
[null,"Uklanjanje i recikliranje otpada","Domaćinstvo",{"v":25,"d":"25 RSD"},{"v":22,"d":"22 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":3,"d":"3 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":22}]
[null,"Voda i kanalizacija","Domaćinstvo",{"v":25,"d":"25 RSD"},{"v":26,"d":"26 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":-1,"d":"-1 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":26}]
[null,"Zdravstveno","Osiguranje",{"v":400,"d":"400 RSD"},{"v":400,"d":"400 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":0,"d":"0 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":400}]
[null,"Kuća","Osiguranje",{"v":400,"d":"400 RSD"},{"v":400,"d":"400 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":0,"d":"0 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":400}]
[null,"Život","Osiguranje",{"v":100,"d":"100 RSD"},{"v":100,"d":"100 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":0,"d":"0 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":100}]
[null,"Kreditna kartica 1","Zajmovi",{"v":200,"d":"200 RSD"},{"v":200,"d":"200 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":0,"d":"0 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":200}]
[null,"Kreditna kartica 2","Zajmovi",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":0}]
[null,"Kreditna kartica 3","Zajmovi",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":0}]
[null,"Lično","Zajmovi",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":0}]
[null,"Studentski","Zajmovi",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":0}]
[null,"Odeća","Lična nega",{"v":150,"d":"150 RSD"},{"v":140,"d":"140 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":10,"d":"10 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":140}]
[null,"Hemijsko čišćenje","Lična nega",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":0}]
[null,"Kosa/nokti","Lična nega",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":0}]
[null,"Teretana","Lična nega",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":0}]
[null,"Zdravstvo","Lična nega",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":0}]
[null,"Hrana","Ljubimci",{"v":150,"d":"150 RSD"},{"v":75,"d":"75 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":75,"d":"75 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":75}]
[null,"Doterivanje","Ljubimci",{"v":20,"d":"20 RSD"},{"v":25,"d":"25 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":-5,"d":"-5 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":25}]
[null,"Zdravstvo","Ljubimci",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":0}]
[null,"Igračke","Ljubimci",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":0}]
[null,"Investicioni račun","Štednja",{"v":200,"d":"200 RSD"},{"v":200,"d":"200 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":0,"d":"0 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":200}]
[null,"Penzioni račun","Štednja",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":0}]
[null,"Savezni","Porezi",{"v":300,"d":"300 RSD"},{"v":300,"d":"300 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":0,"d":"0 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":300}]
[null,"Lokalni","Porezi",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":0}]
[null,"Državni","Porezi",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":0}]
[null,"Naknada za autobus/naknada za taksi","Prevoz",{"v":100,"d":"100 RSD"},{"v":150,"d":"150 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":-50,"d":"-50 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":150}]
[null,"Gorivo","Prevoz",{"v":450,"d":"450 RSD"},{"v":400,"d":"400 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":50,"d":"50 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":400}]
[null,"Osiguranje","Prevoz",{"v":300,"d":"300 RSD"},{"v":300,"d":"300 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":0,"d":"0 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":300}]
[null,"Vozačka dozvola ","Prevoz",{"v":25,"d":"25 RSD"},{"v":25,"d":"25 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":0,"d":"0 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":25}]
[null,"Održavanje","Prevoz",{"v":100,"d":"100 RSD"},{"v":50,"d":"50 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":50,"d":"50 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":50}]
[null,"Naknade za parkiranje","Prevoz",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":0}]
[null,"Otplata vozila","Prevoz",{"v":450,"d":"450 RSD"},{"v":450,"d":"450 RSD"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]=\"\",Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Predviđeni trošak]]-Monthly_Expenses_Table[[#This Row],[Stvarni trošak]])","v":{"v":0,"d":"0 RSD"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Stvarni trošak]]","v":450}]

{"sheet":"Dodatni Podaci","index":3,"n_rows":17,"n_cols":6,"rows_kept":17}
[{"$nulls":5}," "]
[null,"Izvedena tabela za grafikon budžeta",null,null,"Spisak kategorija"]
[]
[null,"Kategorije","Trošak",null,"Da biste dodali kategoriju, kucajte ispod"]
[null,"Ljubimci",{"v":100,"d":"100 RSD"},null,"Deca"]
[null,"Pokloni i dobrotvorne organizacije",{"v":125,"d":"125 RSD"},null,"Domaćinstvo"]
[null,"Deca",{"v":140,"d":"140 RSD"},null,"Hrana"]
[null,"Lična nega",{"v":140,"d":"140 RSD"},null,"Lična nega"]
[null,"Štednja",{"v":200,"d":"200 RSD"},null,"Ljubimci"]
[null,"Zajmovi",{"v":200,"d":"200 RSD"},null,"Osiguranje"]
[null,"Porezi",{"v":300,"d":"300 RSD"},null,"Pokloni i dobrotvorne organizacije"]
[null,"Zabava",{"v":358,"d":"358 RSD"},null,"Porezi"]
[null,"Osiguranje",{"v":900,"d":"900 RSD"},null,"Prevoz"]
[null,"Hrana",{"v":1320,"d":"1,320 RSD"},null,"Štednja"]
[null,"Prevoz",{"v":1375,"d":"1,375 RSD"},null,"Zabava"]
[null,"Domaćinstvo",{"v":2702,"d":"2,702 RSD"},null,"Zajmovi"]
[null,"Konačni zbir",{"v":7860,"d":"7,860 RSD"}]