{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Izveštaj o toku novca"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Izveštaj o toku novca","index":0,"n_rows":48,"n_cols":18,"rows_kept":48,"merged":[[13,1,13,18],[37,1,37,18],[46,1,46,18]]}
[null,"Tok novca Stanje"]
[]
[null,"Fiskalna godina počinje:",null,"(Pre) Pokretanje",{"$f":"UPPER(TEXT(FiscalYearStartDate,\"mmm\"))","v":"JAN"},{"$f":"UPPER(TEXT(EOMONTH(FiscalYearStartDate,1),\"mmm\"))","v":"FEB"},{"$f":"UPPER(TEXT(EOMONTH(FiscalYearStartDate,2),\"mmm\"))","v":"MAR"},{"$f":"UPPER(TEXT(EOMONTH(FiscalYearStartDate,3),\"mmm\"))","v":"APR"},{"$f":"UPPER(TEXT(EOMONTH(FiscalYearStartDate,4),\"mmm\"))","v":"MAJ"},{"$f":"UPPER(TEXT(EOMONTH(FiscalYearStartDate,5),\"mmm\"))","v":"JUN"},{"$f":"UPPER(TEXT(EOMONTH(FiscalYearStartDate,6),\"mmm\"))","v":"JUL"},{"$f":"UPPER(TEXT(EOMONTH(FiscalYearStartDate,7),\"mmm\"))","v":"AVG"},{"$f":"UPPER(TEXT(EOMONTH(FiscalYearStartDate,8),\"mmm\"))","v":"SEP"},{"$f":"UPPER(TEXT(EOMONTH(FiscalYearStartDate,9),\"mmm\"))","v":"OKT"},{"$f":"UPPER(TEXT(EOMONTH(FiscalYearStartDate,10),\"mmm\"))","v":"NOV"},{"$f":"UPPER(TEXT(EOMONTH(FiscalYearStartDate,11),\"mmm\"))","v":"DEC"},null,"Ukupno"]
[null,"2012-01-05",null,"EST",{"$f":"FiscalYearStartDate","v":"2012-01-05"},{"$f":"EOMONTH(E4,0)+DAY(FiscalYearStartDate)","v":"2012-02-05"},{"$f":"EOMONTH(F4,0)+DAY(FiscalYearStartDate)","v":"2012-03-05"},{"$f":"EOMONTH(G4,0)+DAY(FiscalYearStartDate)","v":"2012-04-05"},{"$f":"EOMONTH(H4,0)+DAY(FiscalYearStartDate)","v":"2012-05-05"},{"$f":"EOMONTH(I4,0)+DAY(FiscalYearStartDate)","v":"2012-06-05"},{"$f":"EOMONTH(J4,0)+DAY(FiscalYearStartDate)","v":"2012-07-05"},{"$f":"EOMONTH(K4,0)+DAY(FiscalYearStartDate)","v":"2012-08-05"},{"$f":"EOMONTH(L4,0)+DAY(FiscalYearStartDate)","v":"2012-09-05"},{"$f":"EOMONTH(M4,0)+DAY(FiscalYearStartDate)","v":"2012-10-05"},{"$f":"EOMONTH(N4,0)+DAY(FiscalYearStartDate)","v":"2012-11-05"},{"$f":"EOMONTH(O4,0)+DAY(FiscalYearStartDate)","v":"2012-12-05"},null,"EST stavke"]
[]
[null,"Gotovina na raspolaganju (početak meseca)",null,100,{"$f":"D48","v":100},{"$f":"E48","v":-125},45,-1,224,269,269,269,269,269,269,269,null,{"$f":"P6","v":269}]
[]
[null,"Priliv gotovine"]
[null,"Prodaja za gotovinu",null,null,125,120,130,100,{"$nulls":9},{"$f":"SUM(CashReceipts[[#This Row],[Period 0]:[Period 12]])","v":475}]
[null,"Prikupljeno sa kreditnih računa",{"$nulls":5},75,45,{"$nulls":8},{"$f":"SUM(CashReceipts[[#This Row],[Period 0]:[Period 12]])","v":120}]
[null,"Zajam/drugi prilivi gotovine",null,null,50,50,50,50,{"$nulls":9},{"$f":"SUM(CashReceipts[[#This Row],[Period 0]:[Period 12]])","v":200}]
[null,"Ukupno",null,{"$f":"SUBTOTAL(109,CashReceipts[Period 0])","v":0},{"$f":"SUBTOTAL(109,CashReceipts[Period 1])","v":175},{"$f":"SUBTOTAL(109,CashReceipts[Period 2])","v":170},{"$f":"SUBTOTAL(109,CashReceipts[Period 3])","v":180},{"$f":"SUBTOTAL(109,CashReceipts[Period 4])","v":225},{"$f":"SUBTOTAL(109,CashReceipts[Period 5])","v":45},{"$f":"SUBTOTAL(109,CashReceipts[Period 6])","v":0},{"$f":"SUBTOTAL(109,CashReceipts[Period 7])","v":0},{"$f":"SUBTOTAL(109,CashReceipts[Period 8])","v":0},{"$f":"SUBTOTAL(109,CashReceipts[Period 9])","v":0},{"$f":"SUBTOTAL(109,CashReceipts[Period 10])","v":0},{"$f":"SUBTOTAL(109,CashReceipts[Period 11])","v":0},{"$f":"SUBTOTAL(109,CashReceipts[Period 12])","v":0},null,{"$f":"SUBTOTAL(109,CashReceipts[Ukupno])","v":795}]
[null,"Ukupno dostupna gotovina (pre isplate)",null,{"$f":"D6+SUM(CashReceipts[Period 0])","v":100},{"$f":"E6+SUM(CashReceipts[Period 1])","v":275},{"$f":"F6+SUM(CashReceipts[Period 2])","v":45},{"$f":"G6+SUM(CashReceipts[Period 3])","v":225},{"$f":"H6+SUM(CashReceipts[Period 4])","v":224},{"$f":"I6+SUM(CashReceipts[Period 5])","v":269},{"$f":"J6+SUM(CashReceipts[Period 6])","v":269},{"$f":"K6+SUM(CashReceipts[Period 7])","v":269},{"$f":"L6+SUM(CashReceipts[Period 8])","v":269},{"$f":"M6+SUM(CashReceipts[Period 9])","v":269},{"$f":"N6+SUM(CashReceipts[Period 10])","v":269},{"$f":"O6+SUM(CashReceipts[Period 11])","v":269},{"$f":"P6+SUM(CashReceipts[Period 12])","v":269},null,{"$f":"R6+SUM(CashReceipts[Ukupno])","v":1064}]
[]
[null,"Odliv gotovine"]
[null,"Kupovine (roba)",null,null,400,null,226,{"$nulls":10},{"$f":"SUM(CashPaidOut[[#This Row],[Period 0]:[Period 12]])","v":626}]
[null,"Kupovine (navesti)",{"$nulls":15},{"$f":"SUM(CashPaidOut[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Kupovine (navesti)",{"$nulls":15},{"$f":"SUM(CashPaidOut[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Bruto plate (tačan podignut iznos)",{"$nulls":15},{"$f":"SUM(CashPaidOut[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Davanje iz plate (porezi, itd.)",{"$nulls":15},{"$f":"SUM(CashPaidOut[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Spoljne usluge",{"$nulls":15},{"$f":"SUM(CashPaidOut[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Potrepštine (kancelarija i poslovanje)",{"$nulls":15},{"$f":"SUM(CashPaidOut[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Popravke i održavanje",{"$nulls":15},{"$f":"SUM(CashPaidOut[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Reklamiranje",{"$nulls":15},{"$f":"SUM(CashPaidOut[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Automobil, isporuke i putovanja",{"$nulls":15},{"$f":"SUM(CashPaidOut[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Računovodstvo i pravo",{"$nulls":15},{"$f":"SUM(CashPaidOut[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Kirija",{"$nulls":15},{"$f":"SUM(CashPaidOut[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Telefon",{"$nulls":15},{"$f":"SUM(CashPaidOut[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Režije",{"$nulls":15},{"$f":"SUM(CashPaidOut[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Osiguranje",{"$nulls":15},{"$f":"SUM(CashPaidOut[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Porezi (na nekretnine itd.)",{"$nulls":15},{"$f":"SUM(CashPaidOut[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Kamata",{"$nulls":15},{"$f":"SUM(CashPaidOut[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Ostali troškovi (navesti)",{"$nulls":15},{"$f":"SUM(CashPaidOut[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Ostali troškovi (navesti)",{"$nulls":15},{"$f":"SUM(CashPaidOut[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Ostali troškovi (navesti)",{"$nulls":15},{"$f":"SUM(CashPaidOut[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Razno",{"$nulls":15},{"$f":"SUM(CashPaidOut[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Ukupno",null,{"$f":"SUBTOTAL(109,CashPaidOut[Period 0])","v":0},{"$f":"SUBTOTAL(109,CashPaidOut[Period 1])","v":400},{"$f":"SUBTOTAL(109,CashPaidOut[Period 2])","v":0},{"$f":"SUBTOTAL(109,CashPaidOut[Period 3])","v":226},{"$f":"SUBTOTAL(109,CashPaidOut[Period 4])","v":0},{"$f":"SUBTOTAL(109,CashPaidOut[Period 5])","v":0},{"$f":"SUBTOTAL(109,CashPaidOut[Period 6])","v":0},{"$f":"SUBTOTAL(109,CashPaidOut[Period 7])","v":0},{"$f":"SUBTOTAL(109,CashPaidOut[Period 8])","v":0},{"$f":"SUBTOTAL(109,CashPaidOut[Period 9])","v":0},{"$f":"SUBTOTAL(109,CashPaidOut[Period 10])","v":0},{"$f":"SUBTOTAL(109,CashPaidOut[Period 11])","v":0},{"$f":"SUBTOTAL(109,CashPaidOut[Period 12])","v":0},null,{"$f":"SUBTOTAL(109,CashPaidOut[Ukupno])","v":626}]
[]
[null,"Odliv gotovine (ne dobit i gubitak)"]
[null,"Glavna otplata kredita",{"$nulls":15},{"$f":"SUM(CashPaidOut2[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Velike kupovine (navesti)",{"$nulls":15},{"$f":"SUM(CashPaidOut2[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Drugi troškovi pokretanja",{"$nulls":15},{"$f":"SUM(CashPaidOut2[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Rezerva i/ili založeno",{"$nulls":15},{"$f":"SUM(CashPaidOut2[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Podizanje novca od strane vlasnika",{"$nulls":15},{"$f":"SUM(CashPaidOut2[[#This Row],[Period 0]:[Period 12]])","v":0}]
[null,"Ukupno",null,{"$f":"SUBTOTAL(109,CashPaidOut2[Period 0])","v":0},{"$f":"SUBTOTAL(109,CashPaidOut2[Period 1])","v":0},{"$f":"SUBTOTAL(109,CashPaidOut2[Period 2])","v":0},{"$f":"SUBTOTAL(109,CashPaidOut2[Period 3])","v":0},{"$f":"SUBTOTAL(109,CashPaidOut2[Period 4])","v":0},{"$f":"SUBTOTAL(109,CashPaidOut2[Period 5])","v":0},{"$f":"SUBTOTAL(109,CashPaidOut2[Period 6])","v":0},{"$f":"SUBTOTAL(109,CashPaidOut2[Period 7])","v":0},{"$f":"SUBTOTAL(109,CashPaidOut2[Period 8])","v":0},{"$f":"SUBTOTAL(109,CashPaidOut2[Period 9])","v":0},{"$f":"SUBTOTAL(109,CashPaidOut2[Period 10])","v":0},{"$f":"SUBTOTAL(109,CashPaidOut2[Period 11])","v":0},{"$f":"SUBTOTAL(109,CashPaidOut2[Period 12])","v":0},null,{"$f":"SUBTOTAL(109,CashPaidOut2[Ukupno])","v":0}]
[null,"Ukupan odliv gotovine",null,{"$f":"SUM(CashPaidOut[Period 0],CashPaidOut2[Period 0])","v":0},{"$f":"SUM(CashPaidOut[Period 1],CashPaidOut2[Period 1])","v":400},{"$f":"SUM(CashPaidOut[Period 2],CashPaidOut2[Period 2])","v":0},{"$f":"SUM(CashPaidOut[Period 3],CashPaidOut2[Period 3])","v":226},{"$f":"SUM(CashPaidOut[Period 4],CashPaidOut2[Period 4])","v":0},{"$f":"SUM(CashPaidOut[Period 5],CashPaidOut2[Period 5])","v":0},{"$f":"SUM(CashPaidOut[Period 6],CashPaidOut2[Period 6])","v":0},{"$f":"SUM(CashPaidOut[Period 7],CashPaidOut2[Period 7])","v":0},{"$f":"SUM(CashPaidOut[Period 8],CashPaidOut2[Period 8])","v":0},{"$f":"SUM(CashPaidOut[Period 9],CashPaidOut2[Period 9])","v":0},{"$f":"SUM(CashPaidOut[Period 10],CashPaidOut2[Period 10])","v":0},{"$f":"SUM(CashPaidOut[Period 11],CashPaidOut2[Period 11])","v":0},{"$f":"SUM(CashPaidOut[Period 12],CashPaidOut2[Period 12])","v":0},null,{"$f":"SUM(CashPaidOut[Ukupno],CashPaidOut2[Ukupno])","v":626}]
[]
[null,"Pozicija gotovine (kraj meseca)",null,{"$f":"D13-D46","v":100},-125,45,-1,224,269,269,269,269,269,269,269,269,null,{"$f":"R13-R46","v":438}]