{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Proračun od 18 razdoblja"],"not_rendered":{"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Proračun od 18 razdoblja","index":0,"n_rows":26,"n_cols":22,"rows_kept":26,"merged":[[0,1,1,4],[1,8,1,9],[27,1,27,21]]}
[null,"proračun tvrtke"]
[{"$nulls":6},"DATUM POČETKA","2011-01-01","DULJINA RAZDOBLJA (U DANIMA)",null,14,"DATUM ZAVRŠETKA",{"$f":"TEXT(T5,\"dd.mm.yyyy\")","v":"26.08.2012"}]
[]
[]
[null,null,{"$f":"UPPER(TEXT(H2,\"dd-mmmm\"))","v":"01-SIJEČANJ"},{"$f":"UPPER(TEXT(C5+IntervalDana,\"dd-mmmm\"))","v":"15-SIJEČANJ"},"29-SIJEČANJ","12-VELJAČA","26-VELJAČA","11-OŽUJAK","25-OŽUJAK","08-TRAVANJ","22-TRAVANJ","06-SVIBANJ","20-SVIBANJ","03-LIPANJ","17-LIPANJ","01-SRPANJ","15-SRPANJ","29-SRPANJ","12-KOLOVOZ","26-KOLOVOZ","UKUPNO","TREND"]
[null,"NETO PRIHOD",{"$f":"TablicaPrihoda[[#Totals],[1. tjedan]]-TablicaIzdataka[[#Totals],[1. tjedan]]","v":{"v":1750,"d":"1,750.00 kn"}},{"$f":"TablicaPrihoda[[#Totals],[2. tjedan]]-TablicaIzdataka[[#Totals],[2. tjedan]]","v":{"v":2236,"d":"2,236.00 kn"}},{"$f":"TablicaPrihoda[[#Totals],[3. tjedan]]-TablicaIzdataka[[#Totals],[3. tjedan]]","v":{"v":1442,"d":"1,442.00 kn"}},{"$f":"TablicaPrihoda[[#Totals],[4. tjedan]]-TablicaIzdataka[[#Totals],[4. tjedan]]","v":{"v":2253,"d":"2,253.00 kn"}},{"$f":"TablicaPrihoda[[#Totals],[5. tjedan]]-TablicaIzdataka[[#Totals],[5. tjedan]]","v":{"v":1533,"d":"1,533.00 kn"}},{"$f":"TablicaPrihoda[[#Totals],[6. tjedan]]-TablicaIzdataka[[#Totals],[6. tjedan]]","v":{"v":1086,"d":"1,086.00 kn"}},{"$f":"TablicaPrihoda[[#Totals],[7. tjedan]]-TablicaIzdataka[[#Totals],[7. tjedan]]","v":{"v":1594,"d":"1,594.00 kn"}},{"$f":"TablicaPrihoda[[#Totals],[8. tjedan]]-TablicaIzdataka[[#Totals],[8. tjedan]]","v":0},{"$f":"TablicaPrihoda[[#Totals],[9. tjedan]]-TablicaIzdataka[[#Totals],[9. tjedan]]","v":0},{"$f":"TablicaPrihoda[[#Totals],[10. tjedan]]-TablicaIzdataka[[#Totals],[10. tjedan]]","v":0},{"$f":"TablicaPrihoda[[#Totals],[11. tjedan]]-TablicaIzdataka[[#Totals],[11. tjedan]]","v":0},{"$f":"TablicaPrihoda[[#Totals],[12. tjedan]]-TablicaIzdataka[[#Totals],[12. tjedan]]","v":0},{"$f":"TablicaPrihoda[[#Totals],[13. tjedan]]-TablicaIzdataka[[#Totals],[13. tjedan]]","v":0},{"$f":"TablicaPrihoda[[#Totals],[14. tjedan]]-TablicaIzdataka[[#Totals],[14. tjedan]]","v":0},{"$f":"TablicaPrihoda[[#Totals],[15. tjedan]]-TablicaIzdataka[[#Totals],[15. tjedan]]","v":0},{"$f":"TablicaPrihoda[[#Totals],[16. tjedan]]-TablicaIzdataka[[#Totals],[16. tjedan]]","v":0},{"$f":"TablicaPrihoda[[#Totals],[17. tjedan]]-TablicaIzdataka[[#Totals],[17. tjedan]]","v":0},{"$f":"TablicaPrihoda[[#Totals],[18. tjedan]]-TablicaIzdataka[[#Totals],[18. tjedan]]","v":0},{"$f":"TablicaPrihoda[[#Totals],[Ukupno]]-TablicaIzdataka[[#Totals],[Ukupno]]","v":{"v":11894,"d":"11,894.00 kn"}}]
[]
["prihod"]
[null,"STAVKA PRIHODA 1",{"v":3000,"d":"3,000.00 kn"},{"v":3500,"d":"3,500.00 kn"},{"v":2978,"d":"2,978.00 kn"},{"v":3384,"d":"3,384.00 kn"},{"v":2858,"d":"2,858.00 kn"},{"v":2809,"d":"2,809.00 kn"},{"v":3220,"d":"3,220.00 kn"},{"$nulls":11},{"$f":"SUM(TablicaPrihoda[[#This Row],[1. tjedan]:[18. tjedan]])","v":{"v":21749,"d":"21,749.00 kn"}}]
[null,"STAVKA PRIHODA 2",{"v":1150,"d":"1,150.00"},{"v":1200,"d":"1,200.00"},{"v":1144,"d":"1,144.00"},{"v":1400,"d":"1,400.00"},{"v":1358,"d":"1,358.00"},{"v":1154,"d":"1,154.00"},{"v":1245,"d":"1,245.00"},{"$nulls":11},{"$f":"SUM(TablicaPrihoda[[#This Row],[1. tjedan]:[18. tjedan]])","v":{"v":8651,"d":"8,651.00"}}]
[null,"STAVKA PRIHODA 3",{"v":300,"d":"300.00"},{"v":350,"d":"350.00"},{"v":392,"d":"392.00"},{"v":326,"d":"326.00"},{"v":381,"d":"381.00"},{"v":364,"d":"364.00"},{"v":315,"d":"315.00"},{"$nulls":11},{"$f":"SUM(TablicaPrihoda[[#This Row],[1. tjedan]:[18. tjedan]])","v":{"v":2428,"d":"2,428.00"}}]
[null,"UKUPNI PRIHOD",{"$f":"SUBTOTAL(109,TablicaPrihoda[1. tjedan])","v":{"v":4450,"d":"4,450.00 kn"}},{"$f":"SUBTOTAL(109,TablicaPrihoda[2. tjedan])","v":{"v":5050,"d":"5,050.00 kn"}},{"$f":"SUBTOTAL(109,TablicaPrihoda[3. tjedan])","v":{"v":4514,"d":"4,514.00 kn"}},{"$f":"SUBTOTAL(109,TablicaPrihoda[4. tjedan])","v":{"v":5110,"d":"5,110.00 kn"}},{"$f":"SUBTOTAL(109,TablicaPrihoda[5. tjedan])","v":{"v":4597,"d":"4,597.00 kn"}},{"$f":"SUBTOTAL(109,TablicaPrihoda[6. tjedan])","v":{"v":4327,"d":"4,327.00 kn"}},{"$f":"SUBTOTAL(109,TablicaPrihoda[7. tjedan])","v":{"v":4780,"d":"4,780.00 kn"}},{"$f":"SUBTOTAL(109,TablicaPrihoda[8. tjedan])","v":0},{"$f":"SUBTOTAL(109,TablicaPrihoda[9. tjedan])","v":0},{"$f":"SUBTOTAL(109,TablicaPrihoda[10. tjedan])","v":0},{"$f":"SUBTOTAL(109,TablicaPrihoda[11. tjedan])","v":0},{"$f":"SUBTOTAL(109,TablicaPrihoda[12. tjedan])","v":0},{"$f":"SUBTOTAL(109,TablicaPrihoda[13. tjedan])","v":0},{"$f":"SUBTOTAL(109,TablicaPrihoda[14. tjedan])","v":0},{"$f":"SUBTOTAL(109,TablicaPrihoda[15. tjedan])","v":0},{"$f":"SUBTOTAL(109,TablicaPrihoda[16. tjedan])","v":0},{"$f":"SUBTOTAL(109,TablicaPrihoda[17. tjedan])","v":0},{"$f":"SUBTOTAL(109,TablicaPrihoda[18. tjedan])","v":0},{"$f":"SUBTOTAL(109,TablicaPrihoda[Ukupno])","v":{"v":32828,"d":"32,828.00 kn"}}]
[]
["rashodi"]
[null,"PRIMANJA",{"v":1500,"d":"1,500.00 kn"},{"v":1577,"d":"1,577.00 kn"},{"v":1823,"d":"1,823.00 kn"},{"v":1529,"d":"1,529.00 kn"},{"v":1759,"d":"1,759.00 kn"},{"v":1947,"d":"1,947.00 kn"},{"v":1875,"d":"1,875.00 kn"},{"$nulls":11},{"$f":"SUM(TablicaIzdataka[[#This Row],[1. tjedan]:[18. tjedan]])","v":{"v":12010,"d":"12,010.00 kn"}}]
[null,"NAJAMNINA",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"$nulls":11},{"$f":"SUM(TablicaIzdataka[[#This Row],[1. tjedan]:[18. tjedan]])","v":{"v":7000,"d":"7,000.00"}}]
[null,"ELEKTRIČNA ENERGIJA",{"v":40,"d":"40.00"},{"v":43,"d":"43.00"},{"v":40,"d":"40.00"},{"v":42,"d":"42.00"},{"v":45,"d":"45.00"},{"v":40,"d":"40.00"},{"v":42,"d":"42.00"},{"$nulls":11},{"$f":"SUM(TablicaIzdataka[[#This Row],[1. tjedan]:[18. tjedan]])","v":{"v":292,"d":"292.00"}}]
[null,"TELEFON",{"v":12,"d":"12.00"},{"v":11,"d":"11.00"},{"v":13,"d":"13.00"},{"v":14,"d":"14.00"},{"v":11,"d":"11.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"$nulls":11},{"$f":"SUM(TablicaIzdataka[[#This Row],[1. tjedan]:[18. tjedan]])","v":{"v":91,"d":"91.00"}}]
[null,"INTERNET",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"$nulls":11},{"$f":"SUM(TablicaIzdataka[[#This Row],[1. tjedan]:[18. tjedan]])","v":{"v":105,"d":"105.00"}}]
[null,"VODA",{"v":11,"d":"11.00"},{"v":10,"d":"10.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":12,"d":"12.00"},{"$nulls":11},{"$f":"SUM(TablicaIzdataka[[#This Row],[1. tjedan]:[18. tjedan]])","v":{"v":79,"d":"79.00"}}]
[null,"PLIN",{"v":23,"d":"23.00"},{"v":27,"d":"27.00"},{"v":26,"d":"26.00"},{"v":27,"d":"27.00"},{"v":22,"d":"22.00"},{"v":29,"d":"29.00"},{"v":21,"d":"21.00"},{"$nulls":11},{"$f":"SUM(TablicaIzdataka[[#This Row],[1. tjedan]:[18. tjedan]])","v":{"v":175,"d":"175.00"}}]
[null,"ODVOZ SMEĆA",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"$nulls":11},{"$f":"SUM(TablicaIzdataka[[#This Row],[1. tjedan]:[18. tjedan]])","v":{"v":28,"d":"28.00"}}]
[null,"KABLOVSKA TELEVIZIJA",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"$nulls":11},{"$f":"SUM(TablicaIzdataka[[#This Row],[1. tjedan]:[18. tjedan]])","v":{"v":70,"d":"70.00"}}]
[null,"UREDSKI PRIBOR",{"v":25,"d":"25.00"},{"v":57,"d":"57.00"},{"v":68,"d":"68.00"},{"v":146,"d":"146.00"},{"v":125,"d":"125.00"},{"v":111,"d":"111.00"},{"v":132,"d":"132.00"},{"$nulls":11},{"$f":"SUM(TablicaIzdataka[[#This Row],[1. tjedan]:[18. tjedan]])","v":{"v":664,"d":"664.00"}}]
[null,"OSIGURANJE",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"$nulls":11},{"$f":"SUM(TablicaIzdataka[[#This Row],[1. tjedan]:[18. tjedan]])","v":{"v":420,"d":"420.00"}}]
[null,"UKUPNI TROŠKOVI",{"$f":"SUBTOTAL(109,TablicaIzdataka[1. tjedan])","v":{"v":2700,"d":"2,700.00 kn"}},{"$f":"SUBTOTAL(109,TablicaIzdataka[2. tjedan])","v":{"v":2814,"d":"2,814.00 kn"}},{"$f":"SUBTOTAL(109,TablicaIzdataka[3. tjedan])","v":{"v":3072,"d":"3,072.00 kn"}},{"$f":"SUBTOTAL(109,TablicaIzdataka[4. tjedan])","v":{"v":2857,"d":"2,857.00 kn"}},{"$f":"SUBTOTAL(109,TablicaIzdataka[5. tjedan])","v":{"v":3064,"d":"3,064.00 kn"}},{"$f":"SUBTOTAL(109,TablicaIzdataka[6. tjedan])","v":{"v":3241,"d":"3,241.00 kn"}},{"$f":"SUBTOTAL(109,TablicaIzdataka[7. tjedan])","v":{"v":3186,"d":"3,186.00 kn"}},{"$f":"SUBTOTAL(109,TablicaIzdataka[8. tjedan])","v":0},{"$f":"SUBTOTAL(109,TablicaIzdataka[9. tjedan])","v":0},{"$f":"SUBTOTAL(109,TablicaIzdataka[10. tjedan])","v":0},{"$f":"SUBTOTAL(109,TablicaIzdataka[11. tjedan])","v":0},{"$f":"SUBTOTAL(109,TablicaIzdataka[12. tjedan])","v":0},{"$f":"SUBTOTAL(109,TablicaIzdataka[13. tjedan])","v":0},{"$f":"SUBTOTAL(109,TablicaIzdataka[14. tjedan])","v":0},{"$f":"SUBTOTAL(109,TablicaIzdataka[15. tjedan])","v":0},{"$f":"SUBTOTAL(109,TablicaIzdataka[16. tjedan])","v":0},{"$f":"SUBTOTAL(109,TablicaIzdataka[17. tjedan])","v":0},{"$f":"SUBTOTAL(109,TablicaIzdataka[18. tjedan])","v":0},{"$f":"SUBTOTAL(109,TablicaIzdataka[Ukupno])","v":{"v":20934,"d":"20,934.00 kn"}}]