{"text_format":"1","workbook":"xls","n_sheets":4,"sheets":["Ostvareno vs budžetirano","rezime mesečnih 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":"Ostvareno vs budžetirano","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[]
["Ostvareno vs budžetirano za 2005 /poč. god. – danas"]
[]
["G/L kod","Ime naloga","Stvarna prodaja","Budžet","Preostalo $","Preostalo %"]
[]
[1000,"Advertajzing",75075,100000,24925,0.24925]
[]
[2000,"Kancelarijska oprema",0,100000,100000,1]
[]
[3000,"Štampači",0,100000,100000,1]
[]
[4000,"Troškovi servera",0,100000,100000,1]
[]
[5000,"Potrepštine",0,50000,50000,1]
[]
[6000,"Troškovi klijenata",0,25000,25000,1]
[]
[7000,"Računari",2500,75000,72500,0.9666666666666667]
[]
[8000,"Plan zdravstvene zaštite",0,65000,65000,1]
[]
[9000,"Troškovi izgradnje",0,125000,125000,1]
[]
[10000,"Marketing",0,100000,100000,1]
[]
[11000,"Dobrotvorne svrhe",2500,250000,247500,0.99]
[]
[12000,"Sponzorstva",1000,50000,49000,0.98]
[]
[null,"ZBIR",81075,1140000,1058925,0.9288815789473684]

{"sheet":"rezime mesečnih 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"]}
[]
["Mesečni troškovi za 2005."]
[]
["G/L kod","Ime naloga","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,"Advertajzing",75075,0,0,0,0,0,0,0,0,0,0,0,75075]
[]
[2000,"Kancelarijska oprema",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3000,"Štampači",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4000,"Troškovi servera",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5000,"Potrepštine",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[6000,"Troškovi klijenata",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[7000,"Računari",2500,0,0,0,0,0,0,0,0,0,0,0,2500]
[]
[8000,"Plan zdravstvene zaštite",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,"Total",78575,2500,0,0,0,0,0,0,0,0,0,0,81075]

{"sheet":"Troškovi po stavkama","index":2,"n_rows":103,"n_cols":10,"rows_kept":103,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["G/L kod","Datum fakture","Faktura #","Zahtev podneo"," Iznos na čeku ","Uplatilac","Korišćenje čeka","Metod distribucije","Datum datoteke","Ključno polje izgradnje"]
[1000,"2005-01-01",100,"Andrija Talović",75075,"Konsolidovana razmena poruka ","Obrada pošte","Pošta","2005-01-04","1000Jan-05"]
[7000,"2005-01-15",101,"Robert Valić",2500,"A. Datum korporacija ","2 stona računara","Kredit","2005-01-20","7000Jan-05"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-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"]}
["G/L kod","Datum pokretanja zahteva po čeku","Zahtev podneo"," Iznos na čeku "," Doprinos u prethodnoj godini ","Uplatilac","Korišćeno za","Odobrio","Kategorija","Metod distribucije","Datum datoteke","Ključno polje izgradnje"]
[12000,"2005-01-20","Suzana Itović",1000,0,"Škola lepih umetnosti ","Školarine","Kristina Ralović","Umetnost","Ček","2005-01-30","12000Jan-05"]
[11000,"2005-02-15","Suzana Itović",2500,0,"Klik-klak igračke ","Zajednica","Katarina Folić","Zajednica","Ček","2005-03-01","11000Feb-05"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]