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

{"sheet":"Račun financiranja prema ekonom","index":0,"n_rows":17,"n_cols":21,"rows_kept":17,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[2,2,2,15],[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],[11,0,11,11],[11,12,11,13],[11,14,11,15],[11,16,11,17],[11,18,11,19],[11,20,11,21],[12,0,12,11],[12,12,12,13],[12,14,12,15],[12,16,12,17],[12,18,12,19],[12,20,12,21],[13,0,13,11],[13,12,13,13],[13,14,13,15],[13,16,13,17],[13,18,13,19],[13,20,13,21],[14,0,14,11],[14,12,14,13],[14,14,14,15],[14,16,14,17],[14,18,14,19],[14,20,14,21],[15,0,15,11],[15,12,15,13],[15,14,15,15],[15,16,15,17],[15,18,15,19],[15,20,15,21],[16,0,16,11],[16,12,16,13],[16,14,16,15],[16,16,16,17],[16,18,16,19],[16,20,16,21]],"flags":["formulas_cached_only"]}
[]
[]
[null,null,"B. RAČUN FINANCIRANJA PREMA EKONOMSKOJ KLASIFIKACIJI"]
[]
[]
["Racun/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"]
["8 Primici od financijske imovine i zaduživanja",{"$nulls":11},{"v":479317.33,"d":"479,317.33"},null,"",null,"",null,"",null,""]
["84 Primici od zaduživanja                                                                              ",{"$nulls":11},{"v":479317.33,"d":"479,317.33"},null,"",null,"",null,"",null,""]
["847 Primljeni zajmovi od drugih razina vlasti                                                           ",{"$nulls":11},{"v":479317.33,"d":"479,317.33"},null,"",null,"",null,"",null,""]
["8471 Primljeni zajmovi od državnog proračuna                                                             ",{"$nulls":11},{"v":479317.33,"d":"479,317.33"},null,"",null,"",null,"",null,""]
[" NETO FINANCIRANJE",{"$nulls":11},{"v":479317.33,"d":"479,317.33"},null,{"v":-500000,"d":"-500,000.00"},null,"",null,"",null,""]
[]
["9 Vlastiti izvori",{"$nulls":11},"",null,{"v":-500000,"d":"-500,000.00"},null,"",null,"",null,""]
["92 Rezultat poslovanja                                                                                 ",{"$nulls":11},"",null,{"v":-500000,"d":"-500,000.00"},null,"",null,"",null,""]
["922 Višak/manjak prihoda                                                                                ",{"$nulls":11},"",null,{"v":-500000,"d":"-500,000.00"},null,"",null,"",null,""]
[" KORIŠTENJE SREDSTAVA IZ PRETHODNIH GODINA",{"$nulls":11},"",null,{"v":-500000,"d":"-500,000.00"},null,"",null,"",null,""]