{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Proračun za vrt"],"not_rendered":{"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Proračun za vrt","index":0,"n_rows":76,"n_cols":5,"rows_kept":76}
[null,"Proračun za vrt"]
[]
["Iznos koji trebam potrošiti","Ukupni troškovi","Razlika"]
[{"v":500,"d":"500.00 kn"},{"$f":"SUM(E76,E69,E63,E58,E52,E46,E40,E34,E28,E22,E14)","v":{"v":231.94,"d":"231.94 kn"}},{"$f":"A4-B4","v":{"v":268.06,"d":"268.06 kn"}}]
[]
["Ime","Opis","Količina","Trošak pojedine stavke","Ukupno"]
["Biljke"]
["Rododendron","Zimzeleno bilje",2,{"v":35,"d":"35.00 kn"},{"$f":"C8*D8","v":{"v":70,"d":"70.00 kn"}}]
[{"$nulls":4},{"v":0,"d":"0.00 kn"}]
[{"$nulls":4},{"v":0,"d":"0.00 kn"}]
[{"$nulls":4},{"v":0,"d":"0.00 kn"}]
[{"$nulls":4},{"v":0,"d":"0.00 kn"}]
[{"$nulls":4},{"v":0,"d":"0.00 kn"}]
["Ukupno cvijeće",{"$nulls":3},{"$f":"SUM(E8:E13)","v":{"v":70,"d":"70.00 kn"}}]
["Cvijeće"]
["Petunija","Cjelogodišnje, ljubičasta i bijela",6,{"v":1.99,"d":"1.99 kn"},{"$f":"C16*D16","v":{"v":11.94,"d":"11.94 kn"}}]
[{"$nulls":4},{"v":0,"d":"0.00 kn"}]
[{"$nulls":4},{"v":0,"d":"0.00 kn"}]
[{"$nulls":4},{"v":0,"d":"0.00 kn"}]
[{"$nulls":4},{"v":0,"d":"0.00 kn"}]
[{"$nulls":4},{"v":0,"d":"0.00 kn"}]
["Ukupno cvijeće",{"$nulls":3},{"$f":"SUM(E16:E21)","v":{"v":11.94,"d":"11.94 kn"}}]
["Drveće"]
["Japanski javor","Lisnato stablo",1,{"v":150,"d":"150.00 kn"},{"$f":"C24*D24","v":{"v":150,"d":"150.00 kn"}}]
[{"$nulls":4},{"$f":"C25*D25","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C26*D26","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C27*D27","v":{"v":0,"d":"0.00 kn"}}]
["Ukupno drveće",{"$nulls":3},{"$f":"SUM(E24:E27)","v":{"v":150,"d":"150.00 kn"}}]
["Sjeme"]
[{"$nulls":4},{"$f":"C30*D30","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C31*D31","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C32*D32","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C33*D33","v":{"v":0,"d":"0.00 kn"}}]
["Ukupno sjeme",{"$nulls":3},{"$f":"SUM(E30:E33)","v":{"v":0,"d":"0.00 kn"}}]
["Nadohrana za biljke"]
[{"$nulls":4},{"$f":"C36*D36","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C37*D37","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C38*D38","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C39*D39","v":{"v":0,"d":"0.00 kn"}}]
["Ukupno nadohrana",{"$nulls":3},{"$f":"SUM(E36:E39)","v":{"v":0,"d":"0.00 kn"}}]
["Tlo"]
[{"$nulls":4},{"$f":"C42*D42","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C43*D43","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C44*D44","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C45*D45","v":{"v":0,"d":"0.00 kn"}}]
["Ukupno tlo",{"$nulls":3},{"$f":"SUM(E42:E45)","v":{"v":0,"d":"0.00 kn"}}]
["Malčiranje"]
[{"$nulls":4},{"$f":"C48*D48","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C49*D49","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C50*D50","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C51*D51","v":{"v":0,"d":"0.00 kn"}}]
["Ukupno malčiranje",{"$nulls":3},{"$f":"SUM(E48:E51)","v":{"v":0,"d":"0.00 kn"}}]
["Gnojivo/kompost"]
[{"$nulls":4},{"$f":"C54*D54","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C55*D55","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C56*D56","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C57*D57","v":{"v":0,"d":"0.00 kn"}}]
["Ukupno gnojivo/kompost",{"$nulls":3},{"$f":"SUM(E54:E57)","v":{"v":0,"d":"0.00 kn"}}]
["Herbicidi/pesticidi"]
[{"$nulls":4},{"$f":"C60*D60","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C61*D61","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C62*D62","v":{"v":0,"d":"0.00 kn"}}]
["Ukupno herbicidi/pesticidi",{"$nulls":3},{"$f":"SUM(E60:E62)","v":{"v":0,"d":"0.00 kn"}}]
["Ograda"]
[{"$nulls":4},{"$f":"C65*D65","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C66*D66","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C67*D67","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C68*D68","v":{"v":0,"d":"0.00 kn"}}]
["Ukupno ograda",{"$nulls":3},{"$f":"SUM(E65:E68)","v":{"v":0,"d":"0.00 kn"}}]
["Vrtne garniture/vrtne figure"]
[{"$nulls":4},{"$f":"C71*D71","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C72*D72","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C73*D73","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C74*D74","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":4},{"$f":"C75*D75","v":{"v":0,"d":"0.00 kn"}}]
["Ukupno vrtne garniture/vrtne figure",{"$nulls":3},{"$f":"SUM(E71:E75)","v":{"v":0,"d":"0.00 kn"}}]