{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Budžet za troškove"],"not_rendered":{"charts":2,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"Budžet za troškove","index":0,"n_rows":47,"n_cols":7,"rows_kept":47,"merged":[[0,1,0,4],[0,5,0,6],[16,1,16,6],[48,1,48,6]]}
[null,"Budžet za troškove",{"$nulls":3},"CONTOSO, 2013."]
[]
[]
[null," BUDŽET ZA OSOBLJE"]
{"$rows_empty":7}
[null,"STATUS","OSOBLJE","BUDŽET","STVARNO","RAZLIKA (USD)","RAZLIKA (%)"]
[null,{"$f":"IFERROR(tblPersonnelExpenses[[#This Row],[STVARNO]]/tblPersonnelExpenses[[#This Row],[BUDŽET]],\"\")","v":{"v":1.13,"d":"$1.13"}},"Kancelarija",{"v":500,"d":"500.00 Din."},{"v":565,"d":"565.00 Din."},{"$f":"tblPersonnelExpenses[[#This Row],[BUDŽET]]-tblPersonnelExpenses[[#This Row],[STVARNO]]","v":{"v":-65,"d":"-65.00 Din."}},{"$f":"IFERROR(tblPersonnelExpenses[RAZLIKA (USD)]/tblPersonnelExpenses[BUDŽET],\"\")","v":{"v":-0.13,"d":"-13%"}}]
[null,{"$f":"IFERROR(tblPersonnelExpenses[[#This Row],[STVARNO]]/tblPersonnelExpenses[[#This Row],[BUDŽET]],\"\")","v":{"v":1.2,"d":"$1.20"}},"Prodavnica",{"v":125,"d":"125.00 Din."},{"v":150,"d":"150.00 Din."},{"$f":"tblPersonnelExpenses[[#This Row],[BUDŽET]]-tblPersonnelExpenses[[#This Row],[STVARNO]]","v":{"v":-25,"d":"-25.00 Din."}},{"$f":"IFERROR(tblPersonnelExpenses[RAZLIKA (USD)]/tblPersonnelExpenses[BUDŽET],\"\")","v":{"v":-0.2,"d":"-20%"}}]
[null,{"$f":"IFERROR(tblPersonnelExpenses[[#This Row],[STVARNO]]/tblPersonnelExpenses[[#This Row],[BUDŽET]],\"\")","v":{"v":1,"d":"$1.00"}},"Prodavci",{"v":100,"d":"100.00 Din."},{"v":100,"d":"100.00 Din."},{"$f":"tblPersonnelExpenses[[#This Row],[BUDŽET]]-tblPersonnelExpenses[[#This Row],[STVARNO]]","v":{"v":0,"d":"0.00 Din."}},{"$f":"IFERROR(tblPersonnelExpenses[RAZLIKA (USD)]/tblPersonnelExpenses[BUDŽET],\"\")","v":{"v":0,"d":"0%"}}]
[null,{"$f":"IFERROR(tblPersonnelExpenses[[#This Row],[STVARNO]]/tblPersonnelExpenses[[#This Row],[BUDŽET]],\"\")","v":{"v":0.9,"d":"$0.90"}},"Ostalo",{"v":100,"d":"100.00 Din."},{"v":90,"d":"90.00 Din."},{"$f":"tblPersonnelExpenses[[#This Row],[BUDŽET]]-tblPersonnelExpenses[[#This Row],[STVARNO]]","v":{"v":10,"d":"10.00 Din."}},{"$f":"IFERROR(tblPersonnelExpenses[RAZLIKA (USD)]/tblPersonnelExpenses[BUDŽET],\"\")","v":{"v":0.1,"d":"10%"}}]
[]
[]
[null," OPERATIVNI BUDŽET"]
{"$rows_empty":7}
[null,"STATUS","OPERATIVNO","BUDŽET","STVARNO","RAZLIKA (USD)","RAZLIKA (%)"]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[STVARNO]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":{"v":0.98,"d":"$0.98"}},"Reklamiranje",{"v":250,"d":"250.00 Din."},{"v":245,"d":"245.00 Din."},{"$f":"tblOperatingExpenses[[#This Row],[BUDŽET]]-tblOperatingExpenses[[#This Row],[STVARNO]]","v":{"v":5,"d":"5.00 Din."}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[RAZLIKA (USD)]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":{"v":0.02,"d":"2%"}}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[STVARNO]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":{"v":1.2,"d":"$1.20"}},"Dugovi",{"v":125,"d":"125.00 Din."},{"v":150,"d":"150.00 Din."},{"$f":"tblOperatingExpenses[[#This Row],[BUDŽET]]-tblOperatingExpenses[[#This Row],[STVARNO]]","v":{"v":-25,"d":"-25.00 Din."}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[RAZLIKA (USD)]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":{"v":-0.2,"d":"-20%"}}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[STVARNO]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":{"v":1,"d":"$1.00"}},"Prednosti",{"v":100,"d":"100.00 Din."},{"v":100,"d":"100.00 Din."},{"$f":"tblOperatingExpenses[[#This Row],[BUDŽET]]-tblOperatingExpenses[[#This Row],[STVARNO]]","v":{"v":0,"d":"0.00 Din."}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[RAZLIKA (USD)]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":{"v":0,"d":"0%"}}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[STVARNO]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":{"v":0.9,"d":"$0.90"}},"Zalihe",{"v":100,"d":"100.00 Din."},{"v":90,"d":"90.00 Din."},{"$f":"tblOperatingExpenses[[#This Row],[BUDŽET]]-tblOperatingExpenses[[#This Row],[STVARNO]]","v":{"v":10,"d":"10.00 Din."}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[RAZLIKA (USD)]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":{"v":0.1,"d":"10%"}}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[STVARNO]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""},"Poštarina",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BUDŽET]]-tblOperatingExpenses[[#This Row],[STVARNO]]","v":{"v":0,"d":"0.00 Din."}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[RAZLIKA (USD)]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[STVARNO]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""},"Stanarina ili hipoteka",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BUDŽET]]-tblOperatingExpenses[[#This Row],[STVARNO]]","v":{"v":0,"d":"0.00 Din."}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[RAZLIKA (USD)]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[STVARNO]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""},"Troškovi prodaje",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BUDŽET]]-tblOperatingExpenses[[#This Row],[STVARNO]]","v":{"v":0,"d":"0.00 Din."}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[RAZLIKA (USD)]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[STVARNO]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""},"Porezi",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BUDŽET]]-tblOperatingExpenses[[#This Row],[STVARNO]]","v":{"v":0,"d":"0.00 Din."}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[RAZLIKA (USD)]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[STVARNO]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""},"Alatke",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BUDŽET]]-tblOperatingExpenses[[#This Row],[STVARNO]]","v":{"v":0,"d":"0.00 Din."}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[RAZLIKA (USD)]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[STVARNO]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""},"Ostalo",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BUDŽET]]-tblOperatingExpenses[[#This Row],[STVARNO]]","v":{"v":0,"d":"0.00 Din."}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[RAZLIKA (USD)]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[STVARNO]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""},"Osiguranje",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BUDŽET]]-tblOperatingExpenses[[#This Row],[STVARNO]]","v":{"v":0,"d":"0.00 Din."}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[RAZLIKA (USD)]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[STVARNO]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""},"Kamata",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BUDŽET]]-tblOperatingExpenses[[#This Row],[STVARNO]]","v":{"v":0,"d":"0.00 Din."}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[RAZLIKA (USD)]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[STVARNO]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""},"Telefon",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BUDŽET]]-tblOperatingExpenses[[#This Row],[STVARNO]]","v":{"v":0,"d":"0.00 Din."}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[RAZLIKA (USD)]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[STVARNO]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""},"Održavanje i popravka",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BUDŽET]]-tblOperatingExpenses[[#This Row],[STVARNO]]","v":{"v":0,"d":"0.00 Din."}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[RAZLIKA (USD)]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[STVARNO]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""},"Zakonske naknade",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BUDŽET]]-tblOperatingExpenses[[#This Row],[STVARNO]]","v":{"v":0,"d":"0.00 Din."}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[RAZLIKA (USD)]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[STVARNO]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""},"Amortizacija",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BUDŽET]]-tblOperatingExpenses[[#This Row],[STVARNO]]","v":{"v":0,"d":"0.00 Din."}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[RAZLIKA (USD)]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[STVARNO]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""},"Isporuka",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BUDŽET]]-tblOperatingExpenses[[#This Row],[STVARNO]]","v":{"v":0,"d":"0.00 Din."}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[RAZLIKA (USD)]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[STVARNO]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""},"Skladištenje",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BUDŽET]]-tblOperatingExpenses[[#This Row],[STVARNO]]","v":{"v":0,"d":"0.00 Din."}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[RAZLIKA (USD)]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[STVARNO]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""},"Ostalo",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BUDŽET]]-tblOperatingExpenses[[#This Row],[STVARNO]]","v":{"v":0,"d":"0.00 Din."}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[RAZLIKA (USD)]]/tblOperatingExpenses[[#This Row],[BUDŽET]],\"\")","v":""}]
[null,null,"Ukupni troškovi",{"$f":"SUBTOTAL(109,tblOperatingExpenses[BUDŽET],tblPersonnelExpenses[BUDŽET])","v":{"v":1400,"d":"1,400.00 Din."}},{"$f":"SUBTOTAL(109,tblOperatingExpenses[STVARNO],tblPersonnelExpenses[STVARNO])","v":{"v":1490,"d":"1,490.00 Din."}},{"$f":"SUBTOTAL(109,tblOperatingExpenses[RAZLIKA (USD)],tblPersonnelExpenses[RAZLIKA (USD)])","v":{"v":-90,"d":"-90.00 Din."}},{"$f":"IFERROR(SUM(tblOperatingExpenses[[#Totals],[RAZLIKA (USD)]]/tblOperatingExpenses[[#Totals],[BUDŽET]]),\"\")","v":{"v":-0.06428571428571428,"d":"-6%"}}]