{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["List1","List2","List3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":1,"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":"List1","index":0,"n_rows":69,"n_cols":12,"rows_kept":69,"cut":false,"hidden":false,"merged":[[4,4,5,4],[4,7,4,10],[8,1,8,3],[12,4,13,4],[12,7,12,10],[14,1,14,3],[17,1,17,3],[18,1,18,3],[36,4,37,4],[46,1,46,3],[49,1,49,3],[50,1,50,3],[36,7,36,10],[40,1,40,3],[44,4,45,4],[44,7,44,10]],"flags":["formulas_cached_only"]}
[]
[null,null,null,"REBALANS September 07- VODOVOD Ajdovščina -predlog"]
[]
["A","OSKRBA Z VODO",null,"( V SIT )"]
[{"$nulls":4},"SKUPAJ VREDNOST INVESTICIJE","Veljavni ","REBALANS","VIRI"]
["1.","PROJEKTI",null,null,null,"PLAN","Sept. 07","AM 07","OKOL.DAJ.07","PRORAČUN 07","DRUGO","SRED.PRET.L."]
["1.1.","IZDELAVA PROJEKTOV (VH Potoče., Koboli,…)",null,null,3500000,3500000,0,0,null,0]
["1.2.","PROJEKT VODOVOD IZVIR HUBLJA-AJDOV.-BATUJE",null,null,13000000,13000000,16500000,6500000,null,10000000]
["1.3.","IZDELAVA KATASTRA ",null,null,1000000,1000000,1000000,1000000,null,0]
[null,"SKUPAJ PROJEKTI",null,null,17500000,17500000,17500000,7500000,0,10000000,0,0]
[]
[]
[{"$nulls":4},"SKUPAJ VREDNOST INVESTICIJE","Veljavni ","REBALANS","VIRI"]
["2.","IZVEDBA",null,null,null,"PLAN","Sept. 07","AM 07","OKOL.DAJ.07","PRORAČUN 07","DRUGO","SRED.PRET.L."]
["2.1.","VODOVOD -  Goriška cesta od mostu do Lulika (250m)",null,null,0,0,0,0,null,null,null,0]
["2.2.","VODOVOD - Na Livadi in ob Idrijski (500m)",null,null,5000000,5000000,0,0,null,null,null,0]
["2.3.","VODOVOD - IV. Prekomorska - Pale (250m)",null,null,5000000,5000000,0,0,null,null,null,0]
["2.4.","VODOVOD - Bevkova povezava z Bazoviško (200m)",null,null,3849000,3849000,3849000,82000,null,null,null,3767000]
["2.5.","VODOVOD - Idrijska - Slejkoti (200m)",null,null,4000000,4000000,4000000,0,null,null,null,4000000]
["2.6.","VODOVOD - Vilharjeva -  Pale (200m)",null,null,0,0,0,0]
["2.7.","VODOVOD - Budanje nadaljevanje (800m) ",null,null,10000000,10000000,9000000,9000000,null,null,null,1000000]
["2.8. ","VH Koboli Planina + povezava",null,null,20000000,20000000,20000000,20000000]
["2.9.","VODOVOD - Batuje ob magistralki 700m",null,null,28000000,28000000,28000000,28000000]
["2.10.","VODOVOD - Potoče ob magistralki 300m",null,null,4000000,4000000,4000000,4000000]
["2.11.","VODOVOD - Gaberje pod vasjo 150m",null,null,2000000,2000000,0,0]
["2.12.","VODOVOD - Ustje od križišča do gostilne 250m",null,null,4000000,4000000,4000000,4000000]
["2.13.","Črniče telemetrija",null,null,2500000,2500000,0,0]
["2.14.","HF GOZD",null,null,4000000,4000000,0,0]
["2.15.","VODOVOD Budanje -Log",null,null,0,0,3500000,3500000]
["2.16.","VODOVOD Ajdovščina -Gregorčičeva in 5.Maja",null,null,0,0,16000000,5000000,null,null,null,10000000]
[null,"SKUPAJ IZVEDBA",null,null,92349000,92349000,92349000,73582000,0,0,0,18767000]
[]
[null,"SKUPAJ VLAGANJA VODOVOD:",null,null,109849000,"SIT"]
[]
[]
["A","OSKRBA Z VODO",null,"(V EUR)"]
[{"$nulls":4},"SKUPAJ VREDNOST INVESTICIJE","Veljavni ","REBALANS","VIRI"]
["1.","PROJEKTI",null,null,null,"PLAN","Sept. 07","AM 07","OKOL.DAJ.07","PRORAČUN 07","DRUGO","SRED.PRET.L."]
["1.1.","IZDELAVA PROJEKTOV (VH Potoče., Koboli,…)",null,null,14605,14605,0,0]
["1.2.","PROJEKT VODOVOD IZVIR HUBLJA-AJDOV.-BATUJE",null,null,54248,54248,68823,27124,null,41729]
["1.3.","IZDELAVA KATASTRA ",null,null,4173,4173,4173,4173]
[null,"SKUPAJ PROJEKTI",null,null,73026,73026,72996,31297,0,41729,0,0]
[]
[]
[{"$nulls":4},"SKUPAJ VREDNOST INVESTICIJE","Veljavni ","REBALANS","VIRI"]
["2.","IZVEDBA",null,null,null,"PLAN","Sept. 07","AM 07","OKOL.DAJ.07","PRORAČUN 07","DRUGO","SRED.PRET.L."]
["2.1.","VODOVOD -  Goriška cesta od mostu do Lulika (250m)",null,null,0,0,0,0,null,null,null,0]
["2.2.","VODOVOD - Na Livadi in ob Idrijski (500m)",null,null,20865,20865,0,0,null,null,null,0]
["2.3.","VODOVOD - IV. Prekomorska - Pale (250m)",null,null,20865,20865,0,0,null,null,null,0]
["2.4.","VODOVOD - Bevkova povezava z Bazoviško (200m)",null,null,16062,16062,16062,342,null,null,null,15719]
["2.5.","VODOVOD - Idrijska - Slejkoti (200m)",null,null,16692,16692,16692,0,null,null,null,16692]
["2.6.","VODOVOD - Vilharjeva -  Pale (200m)",null,null,0,0,0,0]
["2.7.","VODOVOD - Budanje nadaljevanje (800m) ",null,null,41729,41729,37556,37556,null,null,null,4173]
["2.8. ","VH Koboli Planina + povezava",null,null,83459,83459,83459,83459]
["2.9.","VODOVOD - Batuje ob magistralki 700m",null,null,116842,116842,116842,116842]
["2.10.","VODOVOD - Potoče ob magistralki 300m",null,null,16692,16692,16692,16692]
["2.11.","VODOVOD - Gaberje pod vasjo 150m",null,null,8346,8346,0,0]
["2.12.","VODOVOD - Ustje od križišča do gostilne 250m",null,null,16692,16692,16692,16692]
["2.13.","Črniče telemetrija",null,null,10432,10432,0,0]
["2.14.","HF GOZD",null,null,16692,16692,0,0]
["2.15.","VODOVOD Budanje -Log",null,null,0,0,14505,14605]
["2.16.","VODOVOD Ajdovščina -Gregorčičeva in 5.Maja",null,null,0,0,66767,20865,null,null,null,41729]
[null,"SKUPAJ IZVEDBA",null,null,385368,385368,385267,307053,0,0,0,78313]
[]
[null,"SKUPAJ VLAGANJA VODOVOD:",null,null,458394,"EUR"]
[]
[]
["Pripravil: Aleš Brecelj",null,null,null,"PLAN INVESTICIJ 2007 -VODOVOD Ajdovščina"]
["Ajdovščina, 11.9.2007"]

{"sheet":"List2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"List3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}