{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Tok novca","Mesečni prihod","Mesečni troškovi","Podaci iz grafikona"],"not_rendered":{"charts":1,"images":3,"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"Tok novca","index":0,"n_rows":14,"n_cols":6,"rows_kept":14}
[{"$nulls":5}," "]
[]
[null," Prezime"]
[null,"Porodični budžet"]
[null,{"$f":"\" Za mesec \" & TEXT(TODAY(),\"mmmm yyyy\")","v":" Za mesec September 2021"}]
[]
[]
[null,"Analiza toka novca"]
[]
[]
[null," ","Predviđeno","Stvarno","Odstupanje"]
[{"$f":"Prihod[[#Totals],[Odstupanje]]","v":300},"Ukupni prihod",{"$f":"Prihod[[#Totals],[Predviđeno]]","v":{"v":5700,"d":"5,700 RSD"}},{"$f":"Prihod[[#Totals],[Stvarno]]","v":{"v":6000,"d":"6,000 RSD"}},{"$f":"A12","v":{"v":300,"d":"300 RSD"}}]
[{"$f":"Troškovi[[#Totals],[Odstupanje]]","v":-52},"Ukupan trošak",{"$f":"Troškovi[[#Totals],[Predviđeno]]","v":{"v":3603,"d":"3,603 RSD"}},{"$f":"Troškovi[[#Totals],[Stvarno]]","v":{"v":3655,"d":"3,655 RSD"}},{"$f":"A13","v":{"v":-52,"d":"-52 RSD"}}]
[null,"Ukupna gotovina",{"$f":"C12-C13","v":{"v":2097,"d":"2,097 RSD"}},{"$f":"D12-D13","v":{"v":2345,"d":"2,345 RSD"}},{"$f":"SUBTOTAL(109,TokNovca[Odstupanje])","v":{"v":248,"d":"248 RSD"}}]

{"sheet":"Mesečni prihod","index":1,"n_rows":9,"n_cols":6,"rows_kept":9}
[{"$nulls":5}," "]
[null,"Mesečni prihod"]
[]
[]
[null," ","Predviđeno","Stvarno","Odstupanje"]
[null,"Prihod 1",{"v":4000,"d":"4,000.00 RSD"},{"v":4000,"d":"4,000.00 RSD"},{"$f":"Prihod[[#This Row],[Stvarno]]-Prihod[[#This Row],[Predviđeno]]","v":{"v":0,"d":"0.00 RSD"}}]
[null,"Prihod 2",{"v":1400,"d":"1,400.00 RSD"},{"v":1500,"d":"1,500.00 RSD"},{"$f":"Prihod[[#This Row],[Stvarno]]-Prihod[[#This Row],[Predviđeno]]","v":{"v":100,"d":"100.00 RSD"}}]
[null,"Ostali prihod",{"v":300,"d":"300.00 RSD"},{"v":500,"d":"500.00 RSD"},{"$f":"Prihod[[#This Row],[Stvarno]]-Prihod[[#This Row],[Predviđeno]]","v":{"v":200,"d":"200.00 RSD"}}]
[null,"Ukupni prihod",{"$f":"SUBTOTAL(109,Prihod[Predviđeno])","v":{"v":5700,"d":"5,700.00 RSD"}},{"$f":"SUBTOTAL(109,Prihod[Stvarno])","v":{"v":6000,"d":"6,000.00 RSD"}},{"$f":"SUBTOTAL(109,Prihod[Odstupanje])","v":{"v":300,"d":"300.00 RSD"}}]

{"sheet":"Mesečni troškovi","index":2,"n_rows":26,"n_cols":6,"rows_kept":26}
[{"$nulls":5}," "]
[null,"Mesečni troškovi"]
[]
[]
[null," ","Predviđeno","Stvarno","Odstupanje"]
[null,"Iznajmljivanje stana",{"v":1500,"d":"1,500.00 RSD"},{"v":1500,"d":"1,500.00 RSD"},{"$f":"Troškovi[[#This Row],[Predviđeno]]-Troškovi[[#This Row],[Stvarno]]","v":{"v":0,"d":"0.00 RSD"}}]
[null,"Namirnice",{"v":250,"d":"250.00 RSD"},{"v":280,"d":"280.00 RSD"},{"$f":"Troškovi[[#This Row],[Predviđeno]]-Troškovi[[#This Row],[Stvarno]]","v":{"v":-30,"d":"-30.00 RSD"}}]
[null,"Telefon",{"v":38,"d":"38.00 RSD"},{"v":38,"d":"38.00 RSD"},{"$f":"Troškovi[[#This Row],[Predviđeno]]-Troškovi[[#This Row],[Stvarno]]","v":{"v":0,"d":"0.00 RSD"}}]
[null,"Struja/gas",{"v":65,"d":"65.00 RSD"},{"v":78,"d":"78.00 RSD"},{"$f":"Troškovi[[#This Row],[Predviđeno]]-Troškovi[[#This Row],[Stvarno]]","v":{"v":-13,"d":"-13.00 RSD"}}]
[null,"Voda/kanalizacija/smeće",{"v":25,"d":"25.00 RSD"},{"v":21,"d":"21.00 RSD"},{"$f":"Troškovi[[#This Row],[Predviđeno]]-Troškovi[[#This Row],[Stvarno]]","v":{"v":4,"d":"4.00 RSD"}}]
[null,"Kablovska televizija",{"v":75,"d":"75.00 RSD"},{"v":83,"d":"83.00 RSD"},{"$f":"Troškovi[[#This Row],[Predviđeno]]-Troškovi[[#This Row],[Stvarno]]","v":{"v":-8,"d":"-8.00 RSD"}}]
[null,"Internet",{"v":60,"d":"60.00 RSD"},{"v":60,"d":"60.00 RSD"},{"$f":"Troškovi[[#This Row],[Predviđeno]]-Troškovi[[#This Row],[Stvarno]]","v":{"v":0,"d":"0.00 RSD"}}]
[null,"Održavanje/popravka",{"v":0,"d":"0.00 RSD"},{"v":60,"d":"60.00 RSD"},{"$f":"Troškovi[[#This Row],[Predviđeno]]-Troškovi[[#This Row],[Stvarno]]","v":{"v":-60,"d":"-60.00 RSD"}}]
[null,"Briga o detetu",{"v":180,"d":"180.00 RSD"},{"v":150,"d":"150.00 RSD"},{"$f":"Troškovi[[#This Row],[Predviđeno]]-Troškovi[[#This Row],[Stvarno]]","v":{"v":30,"d":"30.00 RSD"}}]
[null,"Školarina",{"v":250,"d":"250.00 RSD"},{"v":250,"d":"250.00 RSD"},{"$f":"Troškovi[[#This Row],[Predviđeno]]-Troškovi[[#This Row],[Stvarno]]","v":{"v":0,"d":"0.00 RSD"}}]
[null,"Ljubimci",{"v":75,"d":"75.00 RSD"},{"v":80,"d":"80.00 RSD"},{"$f":"Troškovi[[#This Row],[Predviđeno]]-Troškovi[[#This Row],[Stvarno]]","v":{"v":-5,"d":"-5.00 RSD"}}]
[null,"Prevoz",{"v":280,"d":"280.00 RSD"},{"v":260,"d":"260.00 RSD"},{"$f":"Troškovi[[#This Row],[Predviđeno]]-Troškovi[[#This Row],[Stvarno]]","v":{"v":20,"d":"20.00 RSD"}}]
[null,"Lična nega",{"v":75,"d":"75.00 RSD"},{"v":65,"d":"65.00 RSD"},{"$f":"Troškovi[[#This Row],[Predviđeno]]-Troškovi[[#This Row],[Stvarno]]","v":{"v":10,"d":"10.00 RSD"}}]
[null,"Osiguranje",{"v":255,"d":"255.00 RSD"},{"v":255,"d":"255.00 RSD"},{"$f":"Troškovi[[#This Row],[Predviđeno]]-Troškovi[[#This Row],[Stvarno]]","v":{"v":0,"d":"0.00 RSD"}}]
[null,"Kreditne kartice",{"v":100,"d":"100.00 RSD"},{"v":100,"d":"100.00 RSD"},{"$f":"Troškovi[[#This Row],[Predviđeno]]-Troškovi[[#This Row],[Stvarno]]","v":{"v":0,"d":"0.00 RSD"}}]
[null,"Zajmovi",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"$f":"Troškovi[[#This Row],[Predviđeno]]-Troškovi[[#This Row],[Stvarno]]","v":{"v":0,"d":"0.00 RSD"}}]
[null,"Porezi",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"$f":"Troškovi[[#This Row],[Predviđeno]]-Troškovi[[#This Row],[Stvarno]]","v":{"v":0,"d":"0.00 RSD"}}]
[null,"Pokloni/dobrotvorna davanja",{"v":150,"d":"150.00 RSD"},{"v":150,"d":"150.00 RSD"},{"$f":"Troškovi[[#This Row],[Predviđeno]]-Troškovi[[#This Row],[Stvarno]]","v":{"v":0,"d":"0.00 RSD"}}]
[null,"Štednja",{"v":225,"d":"225.00 RSD"},{"v":225,"d":"225.00 RSD"},{"$f":"Troškovi[[#This Row],[Predviđeno]]-Troškovi[[#This Row],[Stvarno]]","v":{"v":0,"d":"0.00 RSD"}}]
[null,"Drugo",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"$f":"Troškovi[[#This Row],[Predviđeno]]-Troškovi[[#This Row],[Stvarno]]","v":{"v":0,"d":"0.00 RSD"}}]
[null,"Zbir",{"$f":"SUBTOTAL(109,Troškovi[Predviđeno])","v":{"v":3603,"d":"3,603.00 RSD"}},{"$f":"SUBTOTAL(109,Troškovi[Stvarno])","v":{"v":3655,"d":"3,655.00 RSD"}},{"$f":"SUBTOTAL(109,Troškovi[Odstupanje])","v":{"v":-52,"d":"-52.00 RSD"}}]

{"sheet":"Podaci iz grafikona","index":3,"n_rows":7,"n_cols":4,"rows_kept":7,"hidden":true}
[]
[null,"Podaci iz grafikona"]
[]
[null,null,"Predviđeno","Stvarno"]
[null,"Mesečni prihod",{"$f":"Prihod[[#Totals],[Predviđeno]]","v":5700},{"$f":"Prihod[[#Totals],[Stvarno]]","v":6000}]
[null,"Mesečni troškovi",{"$f":"Troškovi[[#Totals],[Predviđeno]]","v":3603},{"$f":"Troškovi[[#Totals],[Stvarno]]","v":3655}]
[null,"Tok novca",{"$f":"TokNovca[[#Totals],[Predviđeno]]","v":2097},{"$f":"TokNovca[[#Totals],[Stvarno]]","v":2345}]