{"text_format":"1","workbook":"xls","n_sheets":4,"sheets":["Sažetak budžeta preth. godine","Sažetak mjesečnih troškova","Troškovi po stavkama","Dobrotvorne svrhe i sponzorstva"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":7,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sažetak budžeta preth. godine","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[]
["Stvarni budžet za 2005. u odnosu na budžet prethodne godine"]
[]
["Kod gl. knjige","Naziv računa","Stvarni iznos","Budžet","Preostalo u kn","Preostalo u %"]
[]
[1000,"Oglašavanje",750.75,100000,99249.25,0.9924925]
[]
[2000,"Uredska oprema",0,100000,100000,1]
[]
[3000,"Pisači",0,100000,100000,1]
[]
[4000,"Troškovi poslužitelja",0,100000,100000,1]
[]
[5000,"Zalihe",0,50000,50000,1]
[]
[6000,"Troškovi klijenta",0,25000,25000,1]
[]
[7000,"Računala",2500,75000,72500,0.9666666666666667]
[]
[8000,"Zdravstveno osiguranje",0,65000,65000,1]
[]
[9000,"Troškovi izgradnje",0,125000,125000,1]
[]
[10000,"Oglašavanje",0,100000,100000,1]
[]
[11000,"Dobrotvorne svrhe",2500,250000,247500,0.99]
[]
[12000,"Sponzorstva",1000,50000,49000,0.98]
[]
[null,"UKUPNO",6750.75,1140000,1133249.25,0.9940782894736843]

{"sheet":"Sažetak mjesečnih troškova","index":1,"n_rows":30,"n_cols":15,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,14]],"flags":["formulas_cached_only"]}
[]
["Mjesečni troškovi za 2005."]
[]
["Kod gl. \nknjige","Naziv računa","2005-01-01","2005-02-01","2005-03-01","2005-04-01","2005-05-01","2005-06-01","2005-07-01","2005-08-01","2005-09-01","2005-10-01","2005-11-01","2005-12-01",2005]
[]
[1000,"Oglašavanje",750.75,0,0,0,0,0,0,0,0,0,0,0,750.75]
[]
[2000,"Uredska oprema",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3000,"Pisači",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4000,"Troškovi \nposlužitelja",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5000,"Zalihe",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[6000,"Troškovi klijenta",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[7000,"Računala",2500,0,0,0,0,0,0,0,0,0,0,0,2500]
[]
[8000,"Zdravstveno \nosiguranje",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[9000,"Troškovi izgradnje",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[10000,"Marketing",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[11000,"Dobrotvorne svrhe",0,2500,0,0,0,0,0,0,0,0,0,0,2500]
[]
[12000,"Sponzorstva",1000,0,0,0,0,0,0,0,0,0,0,0,1000]
[]
[null,"Ukupno",4250.75,2500,0,0,0,0,0,0,0,0,0,0,6750.75]

{"sheet":"Troškovi po stavkama","index":2,"n_rows":103,"n_cols":10,"rows_kept":103,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Kod gl. knjige","Datum fakture","Faktura #","Zatražio"," Iznos čeka ","Primatelj plaćanja","Svrha čeka","Način raspodjele","Datum evidentiranja","Polje konstruiranog ključa"]
[1000,"2005-01-01",100,"Andrija Tomić",750.75,"Konsolidirani dostavljač ","Pošiljalac","Pošta","2005-01-04","1000sij-05"]
[7000,"2005-01-15",101,"Robert Valić",2500,"A. Tvrtka za obradu podataka ","2 stolna računala","Kredit","2005-01-20","7000sij-05"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,"sij-00"]

{"sheet":"Dobrotvorne svrhe i sponzorstva","index":3,"n_rows":109,"n_cols":12,"rows_kept":109,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Kod gl. knjige","Pokrenut zahtijev za \nprovjerom čeka","Zatražio"," Iznos čeka "," Doprinosi iz prethodne godine ","Primatelj plaćanja","Svrha","Potpisao","Kategorija","Način raspodjele","Datum evidentiranja","Polje konstruiranog ključa"]
[12000,"2005-01-20","Suzana Jelić",1000,0,"Umjetnička akademija ","Školarine","Katarina Rajić","Umjetnost","Ček","2005-01-30","12000sij-05"]
[11000,"2005-02-15","Suzana Jelić",2500,0,"Igračke s ukrasnom kapicom ","Zajednica","Katarina Silić","Zajednica","Ček","2005-03-01","11000vlj-05"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]
[null,null,null,null,null,null,null,null,null,null,null,"sij-00"]