{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Izveštaj o troškovima"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Izveštaj o troškovima","index":0,"n_rows":45,"n_cols":10,"rows_kept":45,"merged":[[18,1,18,9],[27,1,27,9],[35,1,35,9],[40,1,43,4]]}
["IME PREDUZEĆA"]
["IZVEŠTAJ O TROŠKOVIMA"]
[]
[null,"ZAPOSLENI:","Katarina Ilić",{"$nulls":3},"OVLASTIO:"]
[null,"ODELJENJE:","Prodaja"]
[null,"KRAJ NEDELJE:","2013-03-07",{"$nulls":3},"DATUM:"]
[null,"CENA KILOMETRAŽE:",{"v":0.67,"d":"0.67 Din."}]
[]
[null,null,{"$f":"UPPER(TEXT(C10,\"dddd\"))","v":"PETAK"},{"$f":"UPPER(TEXT(D10,\"dddd\"))","v":"SUBOTA"},"NEDELJA","PONEDELJAK","UTORAK","SREDA","ČETVRTAK"]
[null,"PREVOZ",{"$f":"WeekEnding-6","v":"2013-03-01"},{"$f":"WeekEnding-5","v":"2013-03-02"},{"$f":"WeekEnding-4","v":"2013-03-03"},{"$f":"WeekEnding-3","v":"2013-03-04"},{"$f":"WeekEnding-2","v":"2013-03-05"},{"$f":"WeekEnding-1","v":"2013-03-06"},{"$f":"WeekEnding","v":"2013-03-07"},"UKUPNO"]
[null,"Pređena kilometraža",145,{"$nulls":6},{"$f":"SUM(prevoz[[#This Row],[Dan 1]:[Dan 7]])","v":145}]
[null,"Naknada za pređenu kilometražu",{"$f":"C11*Cena_kilometraže","v":{"v":97.15,"d":"97.15 Din."}},{"v":0,"d":"0.00 Din."},{"v":0,"d":"0.00 Din."},{"v":0,"d":"0.00 Din."},{"v":0,"d":"0.00 Din."},{"v":0,"d":"0.00 Din."},{"v":0,"d":"0.00 Din."},{"$f":"SUM(prevoz[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":97.15,"d":"97.15 Din."}}]
[null,"Parkiranje i putarine",{"$nulls":3},{"v":17,"d":"17.00 Din."},{"$nulls":3},{"$f":"SUM(prevoz[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":17,"d":"17.00 Din."}}]
[null,"Iznajmljivanje auta",{"v":79,"d":"79.00 Din."},null,null,{"v":79,"d":"79.00 Din."},{"$nulls":3},{"$f":"SUM(prevoz[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":158,"d":"158.00 Din."}}]
[null,"Taksi / limuzina",{"$nulls":7},{"$f":"SUM(prevoz[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":0,"d":"0.00 Din."}}]
[null,"Ostalo (Železnica ili autobus)",{"$nulls":7},{"$f":"SUM(prevoz[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":0,"d":"0.00 Din."}}]
[null,"Avionski prevoz",{"$nulls":3},{"v":235,"d":"235.00 Din."},{"$nulls":3},{"$f":"SUM(prevoz[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":235,"d":"235.00 Din."}}]
[null,"UKUPNO",{"$f":"SUBTOTAL(109,C12:C17)","v":{"v":176.15,"d":"176.15 Din."}},{"$f":"SUBTOTAL(109,D12:D17)","v":{"v":0,"d":"0.00 Din."}},null,{"$f":"SUBTOTAL(109,F12:F17)","v":{"v":331,"d":"331.00 Din."}},{"$f":"SUBTOTAL(109,G12:G17)","v":{"v":0,"d":"0.00 Din."}},{"$f":"SUBTOTAL(109,H12:H17)","v":{"v":0,"d":"0.00 Din."}},{"$f":"SUBTOTAL(109,I12:I17)","v":{"v":0,"d":"0.00 Din."}},{"$f":"SUM(J12:J17)","v":{"v":507.15,"d":"507.15 Din."}}]
[]
[null,"SMEŠTAJ I OBROCI"]
[null,"Smeštaj",{"v":145,"d":"145.00 Din."},{"$nulls":6},{"$f":"SUM(LodgingMeals[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":145,"d":"145.00 Din."}}]
[null,"Doručak",{"v":11.49,"d":"11.49 Din."},{"$nulls":6},{"$f":"SUM(LodgingMeals[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":11.49,"d":"11.49 Din."}}]
[null,"Ručak",{"v":12,"d":"12.00 Din."},{"$nulls":6},{"$f":"SUM(LodgingMeals[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":12,"d":"12.00 Din."}}]
[null,"Večera",{"v":17,"d":"17.00 Din."},{"$nulls":6},{"$f":"SUM(LodgingMeals[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":17,"d":"17.00 Din."}}]
[null,"Užina",{"$f":"C24*Cena_kilometraže","v":{"v":11.39,"d":"11.39 Din."}},{"$nulls":6},{"$f":"SUM(LodgingMeals[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":11.39,"d":"11.39 Din."}}]
[null,"Podzbir za obroke",{"$f":"SUM(C22:C24)","v":{"v":40.49,"d":"40.49 Din."}},{"$f":"SUM(D22:D24)","v":{"v":0,"d":"0.00 Din."}},{"v":0,"d":"0.00 Din."},{"v":0,"d":"0.00 Din."},{"v":0,"d":"0.00 Din."},{"v":0,"d":"0.00 Din."},{"v":0,"d":"0.00 Din."},{"$f":"SUM(LodgingMeals[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":40.49,"d":"40.49 Din."}}]
[null,"UKUPNO",{"$f":"SUBTOTAL(109,C21,C26)","v":{"v":185.49,"d":"185.49 Din."}},{"$f":"SUBTOTAL(109,D21,D26)","v":{"v":0,"d":"0.00 Din."}},{"v":0,"d":"0.00 Din."},{"v":0,"d":"0.00 Din."},{"v":0,"d":"0.00 Din."},{"v":0,"d":"0.00 Din."},{"v":0,"d":"0.00 Din."},{"$f":"SUBTOTAL(109,J21,J26)","v":{"v":185.49,"d":"185.49 Din."}}]
[]
[null,"RAZNO"]
[null,"Zalihe",{"$nulls":7},{"$f":"SUM(Razno[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":0,"d":"0.00 Din."}}]
[null,"Oprema",{"$nulls":7},{"$f":"SUM(Razno[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":0,"d":"0.00 Din."}}]
[null,"Telefon, Fax, Internet",{"$nulls":7},{"$f":"SUM(Razno[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":0,"d":"0.00 Din."}}]
[null,"Ostalo*",{"$nulls":7},{"$f":"SUM(Razno[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":0,"d":"0.00 Din."}}]
[null,"Zabava*",{"$nulls":3},{"v":199,"d":"199.00 Din."},{"$nulls":3},{"$f":"SUM(Razno[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":199,"d":"199.00 Din."}}]
[null,"UKUPNO",{"$f":"SUBTOTAL(109,Razno[Dan 1])","v":{"v":0,"d":"0.00 Din."}},{"$f":"SUBTOTAL(109,Razno[Dan 2])","v":{"v":0,"d":"0.00 Din."}},{"$f":"SUBTOTAL(109,Razno[Dan 3])","v":{"v":0,"d":"0.00 Din."}},{"$f":"SUBTOTAL(109,Razno[Dan 4])","v":{"v":199,"d":"199.00 Din."}},{"$f":"SUBTOTAL(109,Razno[Dan 5])","v":{"v":0,"d":"0.00 Din."}},{"$f":"SUBTOTAL(109,Razno[Dan 6])","v":{"v":0,"d":"0.00 Din."}},{"$f":"SUBTOTAL(109,Razno[Dan 7])","v":{"v":0,"d":"0.00 Din."}},{"$f":"SUBTOTAL(109,Razno[Ukupno])","v":{"v":199,"d":"199.00 Din."}}]
[]
[null,"SVEUKUPNE VREDNOSTI",{"$f":"SUM(Razno[[#Totals],[Dan 1]],LodgingMeals[[#Totals],[Dan 1]],prevoz[[#Totals],[Dan 1]])","v":{"v":361.64,"d":"361.64 Din."}},{"$f":"SUM(Razno[[#Totals],[Dan 2]],LodgingMeals[[#Totals],[Dan 2]],prevoz[[#Totals],[Dan 2]])","v":{"v":0,"d":"0.00 Din."}},{"$f":"SUM(Razno[[#Totals],[Dan 3]],LodgingMeals[[#Totals],[Dan 3]],prevoz[[#Totals],[Dan 3]])","v":{"v":0,"d":"0.00 Din."}},{"$f":"SUM(Razno[[#Totals],[Dan 4]],LodgingMeals[[#Totals],[Dan 4]],prevoz[[#Totals],[Dan 4]])","v":{"v":530,"d":"530.00 Din."}},{"$f":"SUM(Razno[[#Totals],[Dan 5]],LodgingMeals[[#Totals],[Dan 5]],prevoz[[#Totals],[Dan 5]])","v":{"v":0,"d":"0.00 Din."}},{"$f":"SUM(Razno[[#Totals],[Dan 6]],LodgingMeals[[#Totals],[Dan 6]],prevoz[[#Totals],[Dan 6]])","v":{"v":0,"d":"0.00 Din."}},{"$f":"SUM(Razno[[#Totals],[Dan 7]],LodgingMeals[[#Totals],[Dan 7]],prevoz[[#Totals],[Dan 7]])","v":{"v":0,"d":"0.00 Din."}},{"$f":"SUM(Razno[[#Totals],[Ukupno]],LodgingMeals[[#Totals],[Ukupno]],prevoz[[#Totals],[Ukupno]])","v":{"v":891.64,"d":"891.64 Din."}}]
[]
[{"$nulls":9},"UKUPNI TROŠKOVI"]
[null,"*Poslovna svrha za stavke \"Zabava\" i \"Ostalo\":",{"$nulls":7},{"$f":"SUM(J18,J27,J35)","v":{"v":891.64,"d":"891.64 Din."}}]
[{"$nulls":9},"AVANSI"]
[]
[{"$nulls":9},"UKUPNA NAKNADA"]
[{"$nulls":9},{"$f":"J40-J42","v":{"v":891.64,"d":"891.64 Din."}}]
[{"$nulls":9},"Molimo vas da priložite sve priznanice."]