{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Sheet1","index":0,"n_rows":46,"n_cols":10,"rows_kept":46,"cut":false,"hidden":false,"merged":[[33,1,33,3],[39,1,39,3],[41,1,41,3],[42,1,42,3],[38,1,38,3],[22,1,22,3],[15,1,15,3],[21,1,21,3],[8,1,8,3],[19,1,19,3],[29,1,29,3],[11,1,11,3],[16,1,16,3],[20,1,20,3],[5,9,7,9],[5,7,7,7],[5,8,7,8],[9,1,9,3],[44,1,44,3],[23,1,23,3],[25,1,25,3],[26,1,26,3],[24,1,24,3],[5,6,7,6],[1,0,1,1],[17,1,17,3],[18,1,18,3],[5,1,7,3],[13,1,13,3],[14,1,14,3],[3,0,3,12],[10,1,10,3],[12,1,12,3],[5,5,7,5],[45,1,45,3],[28,1,28,3],[35,1,35,3],[36,1,36,3],[40,1,40,3],[31,1,31,3],[30,1,30,3],[37,1,37,3],[32,1,32,3],[43,1,43,3]],"flags":["formulas_cached_only"]}
[]
["Korisnik",null,"Federalno ministarstvo pravde"]
[]
["Pregled plana za 2019. godine "]
[]
[null,"O   p   i   s",null,null,"Budžet","Povećanja / Smanjenje","Izmjene i dopune","Tekuća rezerva","Unutrašnja preraspodjela","Budžet poslije izmjena"]
["Ek.kod",null,null,null,"za"]
[{"$nulls":4},"2018. godinu"]
[]
[611000,null,null,null,1405512,0,0,0,0,1405512]
[611100,"Bruto plaće i naknade",null,null,1191592,0,0,0,0,1191592]
[null,"Izmirenje poreza i doprinosa po t.",null,null,0,0]
[611200,"Naknade troškova zaposlenih",null,null,213920,0,0,0,0,213920]
[]
[612000,null,null,null,126000,0,0,0,0,126000]
[612100,"Doprinosi poslodavca",null,null,126000,0,0,0,0,126000]
[null,"Izmirenje p.i dop. Po tužbama",null,null,0]
[]
[613000,null,null,null,2717042,0,0,0,0,2717042]
[613100,"Putni troškovi",null,null,21000,0,0,0,0,21000]
[613200,"Izdaci za energiju",null,null,0,0,0,0,0,0]
[613300,"Izdaci za komunalne usluge",null,null,65200,0,0,0,0,65200]
[613400,"Nabavka materijala",null,null,55000,0,0,0,0,55000]
[613500,"Izdaci za usluge prevoza i goriva",null,null,34000,0,0,0,0,34000]
[613600,"Unajmljivanje imovine i opreme",null,null,3000,0,0,0,0,3000]
[613600,"Unajmljivanje imovine i opreme",null,null,1700000,0,0,0,0,1700000]
[613700,"Izdaci za tekuće održavanje",null,null,65440,0,0,0,0,65440]
[613800,"Izdaci za osiguranje i platni promet",null,null,12000,0,0,0,0,12000]
[613900,"Ugovorene usluge",null,null,500000,0,0,null,0,500000]
[613900,"Ugov. Us. Naknada štete SFOR-u",null,null,0,0,0,null,0,0]
[613900,"Ugovorene usluge neos. pritvor",null,null,200000,0,null,null,0,200000]
[613900,"Ugovorene usluge zatezne k.",null,null,61402,0,0,0,0,61402]
[614000,"Tekući transferi drugim nivoima",null,null,59626,0,0,0,0,59626]
[614100,"Tekući transferi drugim nivoima",null,null,0,0,0,null,null,0]
[614100,"Tekući transferi drugim nivoima",null,null,0,0,0,0,0,0]
[614300,"Grantovi neprof.organ.",null,null,0,null,0,0,0,0]
[614800,"Drugi zakoni-Tužbe",null,null,59626,0,0,0,0,59626]
[615000,"kapitalni Transferi",null,null,0,0,0,0,0,0]
[6153,"Kap. T. Antikoruptivni zakoni",null,null,0,0,0,0,0,0]
[821000,null,null,null,10000,0,0,null,0,10000]
[{"$nulls":5},0,0,0,0,0]
[821200,"Nabavka građevina",null,null,0,0,0,0,0,0]
[821300,"Nabavka opreme",null,null,10000,0,0,0,0,10000]
[821600,"Rekonstrukcija i inv.",null,null,0,null,0]
[]
["xxxxxx","U  K  U  P  N  O  :",null,null,4318180,0,0,0,0,4318180]