{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["izkaz prihodkov in odhodkov","bilanca stanja","List3"],"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":"izkaz prihodkov in odhodkov","index":0,"n_rows":39,"n_cols":14,"rows_kept":39,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[]
[null,null,"PODATKI IZ IZKAZA PRIHODKOV IN ODHODKOV ( v 000 sit )"]
[]
[null,"zavod",null,"prihodki","prih.javna sl.","prih.trž.dej.","odhodki","str. blaga, mat.","str. dela","amortiz.","ostali str.","presež.leta","presež.jav.sl.","pres.trž.dej."]
["Glasbena šola",null,null,113456,113456,0,113456,23979,84572,4778,127,0,0,0]
["OŠ Danila Lokarja",null,null,739002,731885,7117,735427,102806,623217,8959,445,3575,3572,3]
["OŠ Dobravlje",null,null,451820,447544,4276,449553,80545,361619,6356,1033,2267,2233,34]
["OŠ Col",null,null,184978,183686,1292,184249,39325,141571,3272,81,-563,-563,0]
["OŠ Otlica",null,null,128501,126936,1565,127511,17509,107956,1974,72,990,990,0]
["Otroški vrtec",null,null,514530,505397,9133,513917,106534,404974,1433,976,613,602,11]
["Ljudska univerza",null,null,81772,38079,43694,76512,29591,39652,1037,6232,5260,2086,3174]
["Lavričeva knjižnica",null,null,82603,81160,1443,82092,26121,54158,463,1350,511,496,15]
["Pilonova galerija",null,null,28225,28225,0,27985,13218,14735,0,32,240,240,0]
["Zavod za šport",null,null,68494,58446,10048,68178,36759,26219,1960,3240,316,233,83]
["Zdravstveni dom Ajdovščina",null,null,851519,774801,76718,851007,187769,619133,42377,1728,512,196,316]
["Lekarna Ajdovščina",null,null,1169775,654029,515746,1136993,1018755,101824,12317,4097,32782,13543,19239]
["Gasilsko reševalni center",null,null,79905,53009,26896,79847,24949,52952,349,1597,58,31,27]
["skupaj",null,null,4494580,3796653,697928,4446727,1707860,2632582,85275,21010,46561,23659,22902]
[]
[]
[]
[null,"PODATKI IZ IZKAZA PRIHODKOV IN ODHODKOV PO NAČELU DENARNEGA TOKA ( v 000 sit )"]
[]
[null,"zavod",null,"prih.drž.tek.","prih.obč.tek.","prih.drž.inv.","prih.obč.inv.","prih. skladov","prih. jav. sl.","prih.tržne dej.","skupaj prihodki","št. zaposl."]
["Glasbena šola",null,null,85120,0,7519,1500,0,17884,0,112023,17]
["OŠ Danila Lokarja",null,null,647471,42567,0,0,0,34328,6863,731229,114]
["OŠ Dobravlje",null,null,376789,36014,0,0,0,33595,4135,450533,71]
["OŠ Col",null,null,149827,18378,0,0,0,14750,1584,184539,26]
["OŠ Otlica",null,null,105896,14211,0,1500,0,7546,1565,130718,19]
["Otroški vrtec",null,null,902,368586,0,24482,0,107702,9057,510729,94]
["Ljudska univerza",null,null,20748,3854,0,0,0,8485,38120,71207,5]
["Lavričeva knjižnica",null,null,0,59269,9258,15468,1870,15252,1446,102563,10]
["Pilonova galerija",null,null,22670,4760,0,1500,0,950,0,29880,3]
["Zavod za šport",null,null,270,41993,0,3836,0,2131,21080,69310,6]
["Zdravstveni dom Ajdovščina",null,null,1761,6813,0,0,691075,92653,74455,866757,104]
["Lekarna Ajdovščina",null,null,0,0,0,0,658762,0,507654,1166416,17]
["Gasilsko reševalni center",null,null,11016,37333,0,0,262,1347,26015,75973,12]
["skupaj",null,null,1422470,633778,16777,48286,1351969,336623,691974,4501877,498]

{"sheet":"bilanca stanja","index":1,"n_rows":18,"n_cols":10,"rows_kept":18,"cut":false,"hidden":false,"merged":[[17,3,17,4],[17,5,17,6],[15,3,15,4],[15,5,15,6],[16,3,16,4],[16,5,16,6],[13,3,13,4],[13,5,13,6],[14,3,14,4],[14,5,14,6],[11,3,11,4],[11,5,11,6],[12,3,12,4],[12,5,12,6],[9,3,9,4],[9,5,9,6],[10,3,10,4],[10,5,10,6],[7,3,7,4],[7,5,7,6],[8,3,8,4],[8,5,8,6],[5,3,5,4],[5,5,5,6],[6,3,6,4],[6,5,6,6],[3,3,3,4],[3,5,3,6],[4,3,4,4],[4,5,4,6]],"flags":["formulas_cached_only"]}
[]
[null,null,"PODATKI IZ BILANCE STANJA ( v 000 sit )"]
[]
[null,"zavod",null,"sreds. v upravljanju",null,"denarna sredstva",null,"kratk.terjatve","kratk.obvez.","skupni presežek"]
["Glasbena šola",null,null,52924,null,5108,null,10490,9253,0]
["OŠ Danila Lokarja",null,null,356821,null,18109,null,61186,69895,3731]
["OŠ Dobravlje",null,null,919814,null,14154,null,37025,40872,4930]
["OŠ Col",null,null,955506,null,7039,null,18175,16234,5657]
["OŠ Otlica",null,null,41389,null,525,null,7619,10190,3175]
["Otroški vrtec",null,null,324254,null,17431,null,49847,47144,1398]
["Ljudska univerza",null,null,1673,null,15868,null,10242,9931,15605]
["Lavričeva knjižnica",null,null,39609,null,4959,null,5266,8920,2740]
["Pilonova galerija",null,null,32049,null,1375,null,2700,4308,1087]
["Zavod za šport",null,null,211782,null,1760,null,7188,5347,5252]
["Zdravstveni dom Ajdovščina",null,null,572793,null,88126,null,29468,76032,23885]
["Lekarna Ajdovščina",null,null,182266,null,26586,null,70968,4401,149290]
["Gasilsko reševalni center",null,null,40173,null,4491,null,4558,10630,-6284]
["skupaj",null,null,3731053,null,205531,null,314732,313157,210466]

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