{"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":44,"n_cols":10,"rows_kept":44,"cut":false,"hidden":false,"merged":[[14,1,14,3],[3,0,3,12],[16,1,16,3],[9,1,9,3],[11,1,11,3],[28,1,28,3],[35,1,35,3],[36,1,36,3],[38,1,38,3],[40,1,40,3],[1,0,1,1],[17,1,17,3],[18,1,18,3],[5,1,7,3],[13,1,13,3],[29,1,29,3],[30,1,30,3],[41,1,41,3],[34,1,34,3],[39,1,39,3],[43,1,43,3],[33,1,33,3],[8,1,8,3],[12,1,12,3],[19,1,19,3],[42,1,42,3],[23,1,23,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[31,1,31,3],[22,1,22,3],[5,9,7,9],[5,7,7,7],[5,8,7,8],[21,1,21,3],[10,1,10,3],[24,1,24,3],[15,1,15,3],[5,5,7,5],[5,6,7,6],[20,1,20,3]],"flags":["formulas_cached_only"]}
[]
["Korisnik",null,"Kazneno-popravni zavodi"]
[]
["Pregled plana za , 2019. Godine "]
[]
[null,"O   p   i   s",null,null,"Budzet","Povećanja / Smanjenje","Izmjene i dopune","Tekuća rezerva i Preraspodjela sa ministarstava","Unutrašnja preraspodjela","Budžet poslije izmjena"]
["Ek.kod",null,null,null,"za"]
[{"$nulls":4},"2018 godinu"]
[]
[611000,null,null,null,27609370,0,0,0,0,27609370]
[611100,"Bruto plaće i naknade",null,null,23998170,0,0,0,0,23998170]
[null,"Izmirenje poreza",null,null,0,{"$nulls":4},0]
[611200,"Naknade troškova zaposlenih",null,null,3611200,0,0,0,0,3611200]
[]
[612000,null,null,null,3771326,0,0,0,0,3771326]
[612100,"Doprinosi poslodavca",null,null,3771326,0,0,0,0,3771326]
[null,"Izmirenje poreza",null,null,0,{"$nulls":4},0]
[]
[613000,null,null,null,13704058,0,0,0,0,13704058]
[613100,"Putni troskovi",null,null,51100,0,0,0,0,51100]
[613200,"Izdaci za energiju",null,null,1900000,0,0,0,0,1900000]
[613300,"Izdaci za komunalne usluge",null,null,850000,0,0,0,0,850000]
[613400,"Nabavka materijala",null,null,6100000,0,0,0,0,6100000]
[613500,"Izdaci za usluge prevoza i goriva",null,null,199250,0,0,0,0,199250]
[613600,"Unajmljivanje imovine i opreme",null,null,24000,0,0,0,0,24000]
[613700,"Izdaci za tekuce odrzavanje",null,null,530000,0,0,0,0,530000]
[613800,"Izdaci za osiguranje i platni promet",null,null,110300,0,0,0,0,110300]
[613900,"Ugovorene usluge",null,null,2050000,0,0,0,0,2050000]
[613900,"Zatezne kamate",null,null,1889408,0,null,null,null,1889408]
[]
[614000,null,null,null,3369396,0,0,0,0,3369396]
[614100,"Transfer za pogrešno osuđene",null,null,0,0,0]
[614200,"Grantovi pojedincima",null,null,0,0,0]
[614300,"Grantovi neprof.organ.",null,null,1065000,0,0,0,0,1065000]
[614800,"Drugi zakoni",null,null,2304396,0,0,null,null,2304396]
[821000,null,null,null,5620000,0,0,0,0,5620000]
[{"$nulls":9},0]
[821200,"Nabavka građevina",null,null,5000000,0,0,0,0,5000000]
[821300,"Nabavka opreme",null,null,350000,0,0,0,0,350000]
[821500,"Nabavka st. Sr u obliku prava",null,null,20000,{"$nulls":4},20000]
[821600,"Rekonstrukcija i inv.",null,null,250000,0,0,0,0,250000]
[]
[]
["xxxxxx","U  K  U  P  N  O  :",null,null,54074150,0,0,0,0,54074150]