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

{"sheet":"Budžet za poslovni put","index":0,"n_rows":16,"n_cols":7,"rows_kept":16,"merged":[[0,1,0,6],[1,1,1,2],[1,3,1,4],[2,1,2,2],[2,3,2,4],[3,1,3,2],[3,3,3,4]]}
[null,"Budžet za poslovni put"]
[null,"Ciljni budžet putovanja",null,{"v":2500,"d":"2,500.00 RSD"},null,null,{"$f":"D3","v":{"v":2369.3599999999997,"d":"2,369.36 RSD"}}]
[null,"Ukupni trošak putovanja",null,{"$f":"SUBTOTAL(9,Podaci[Iznos])","v":{"v":2369.3599999999997,"d":"2,369.36 RSD"}},null,null,{"$f":"D2","v":{"v":2500,"d":"2,500.00 RSD"}}]
[null,{"$f":"IF(D2>D3,\"U okvirima budžeta ste za\",\"Van okvira budžeta ste za\")","v":"U okvirima budžeta ste za"},null,{"$f":"(D2-D3)","v":{"v":130.64000000000033,"d":"130.64 RSD"}}]
[null,"Stavka","Opis","Trošak","Kol.","Iznos","Beleške"]
[null,"Avionska karta","Karte",{"v":300,"d":"300.00 RSD"},1,{"$f":"Podaci[[#This Row],[Kol.]]*Podaci[[#This Row],[Trošak]]","v":{"v":300,"d":"300.00 RSD"}}]
[null,"Avionska karta","Karte",{"v":350,"d":"350.00 RSD"},1,{"$f":"Podaci[[#This Row],[Kol.]]*Podaci[[#This Row],[Trošak]]","v":{"v":350,"d":"350.00 RSD"}}]
[null,"Hotel","Učionica",{"v":125,"d":"125.00 RSD"},3,{"$f":"Podaci[[#This Row],[Kol.]]*Podaci[[#This Row],[Trošak]]","v":{"v":375,"d":"375.00 RSD"}}]
[null,"Hotel","Učionica",{"v":150,"d":"150.00 RSD"},3,{"$f":"Podaci[[#This Row],[Kol.]]*Podaci[[#This Row],[Trošak]]","v":{"v":450,"d":"450.00 RSD"}}]
[null,"Iznajmljivanje automobila","Trošak po danu",{"v":52,"d":"52.00 RSD"},6,{"$f":"Podaci[[#This Row],[Kol.]]*Podaci[[#This Row],[Trošak]]","v":{"v":312,"d":"312.00 RSD"}}]
[null,"Gas","Trošak po litru",{"v":1.74,"d":"1.74 RSD"},14,{"$f":"Podaci[[#This Row],[Kol.]]*Podaci[[#This Row],[Trošak]]","v":{"v":24.36,"d":"24.36 RSD"}}]
[null,"Zabava","Iznos",{"v":130,"d":"130.00 RSD"},1,{"$f":"Podaci[[#This Row],[Kol.]]*Podaci[[#This Row],[Trošak]]","v":{"v":130,"d":"130.00 RSD"}}]
[null,"Pokloni","Iznos",{"v":85,"d":"85.00 RSD"},1,{"$f":"Podaci[[#This Row],[Kol.]]*Podaci[[#This Row],[Trošak]]","v":{"v":85,"d":"85.00 RSD"}}]
[null,"Razno","Iznos",{"v":55,"d":"55.00 RSD"},1,{"$f":"Podaci[[#This Row],[Kol.]]*Podaci[[#This Row],[Trošak]]","v":{"v":55,"d":"55.00 RSD"}}]
[null,"Hrana","Trošak po danu",{"v":48,"d":"48.00 RSD"},6,{"$f":"Podaci[[#This Row],[Kol.]]*Podaci[[#This Row],[Trošak]]","v":{"v":288,"d":"288.00 RSD"}}]
[null,"Zbir",{"$nulls":3},{"$f":"SUBTOTAL(109,Podaci[Iznos])","v":{"v":2369.3599999999997,"d":"2,369.36 RSD"}}]