{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Račun financiranja prema izvori"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Račun financiranja prema izvori","index":0,"n_rows":11,"n_cols":21,"rows_kept":11,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[2,2,2,15],[3,0,3,1],[5,0,5,11],[5,12,5,13],[5,14,5,15],[5,16,5,17],[5,18,5,19],[5,20,5,21],[6,0,6,11],[6,12,6,13],[6,14,6,15],[6,16,6,17],[6,18,6,19],[6,20,6,21],[7,0,7,11],[7,12,7,13],[7,14,7,15],[7,16,7,17],[7,18,7,19],[7,20,7,21],[8,0,8,11],[8,12,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19],[8,20,8,21],[9,0,9,11],[9,12,9,13],[9,14,9,15],[9,16,9,17],[9,18,9,19],[9,20,9,21],[10,0,10,11],[10,12,10,13],[10,14,10,15],[10,16,10,17],[10,18,10,19],[10,20,10,21]],"flags":["formulas_cached_only"]}
[]
[]
[null,null,"B. RAČUN FINANCIRANJA PREMA IZVORIMA FINANCIRANJA"]
[]
[]
["Račun / opis",{"$nulls":11},"Izvršenje 2020.",null,"Izvorni plan 2021.",null,"Izvršenje 2021.",null,"Indeks  3/1",null,"Indeks  3/2"]
["B. RAČUN ZADUŽIVANJA FINANCIRANJA",{"$nulls":11},"1",null,"2",null,"3",null,"4",null,"5"]
[" UKUPNI PRIMICI",{"$nulls":11},{"v":479317.33,"d":"479,317.33"},null,"",null,"",null,"",null,""]
["1. OPĆI PRIHODI I PRIMICI ",{"$nulls":11},{"v":479317.33,"d":"479,317.33"},null,"",null,"",null,"",null,""]
["1.6. PRIMICI OD FINANCIJSKE IMOVINE I ZADUŽIVANJA",{"$nulls":11},{"v":479317.33,"d":"479,317.33"},null,"",null,"",null,"",null,""]
[" NETO FINANCIRANJE",{"$nulls":11},{"v":479317.33,"d":"479,317.33"},null,{"v":0,"d":"0.00"},null,"",null,"",null,""]