{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Prihodi","Rashodi","Rashodi (2)","Broj djece","Zaduženja roditelja","Obračun "],"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,"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"}

{"sheet":"Prihodi","index":0,"n_rows":24,"n_cols":3,"rows_kept":24,"cut":false,"hidden":true,"merged":[[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Rashodi:"]
[null,null,"Neutrošena sredstva:"]

{"sheet":"Rashodi","index":1,"n_rows":71,"n_cols":22,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[null,"SS CENTAR ZA ODGOJ I OBRAZOVANJE"]
[null,"Zagorska 14  ZAGREB"]
[null,"OIB  66687839353"]
[]
[]
[null,"Na temelju čl. 20 st.1  Zakona o javnoj nabavi i Statuta škole ,na sjednici  Školskog odbora  "]
[null,null,"održanoj 14.12.2015. godine, donesen je"]
[]
[]
[null,null,null,"PLAN NABAVE ZA 2016. GODINU"]
[null,null,"                                                               (bez poreza na dodanu vrijednost)"]
[]
[]
[]
["Red.br.","Pozicija plana (konto)","Predmet nabave","NAZIV","Procjenjena vrijdnost nabave","Plan 2011.","Plan 2012.","PLAN 2011.","PLAN 2012.","Gradski proračun","Ostali prihodi","Postupak i način nabave","procjenjena vriejd.bez PDV-a","pdv","planirana  vrijdnost nabave sa PDV-om","Plan 2011.","Plan 2012.","PLAN 2011.","PLAN 2012.","                                                        IZVOR Gradski proračun  ","           SREDSTAVA  Ostali prihodi","Postupak i način nabave"]
[1,null,"NAKNADA TROŠKOVA ZAPOSLENIMA",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M17:M18)","v":16800},{"$f":"SUM(N17:N18)","v":4200},{"$f":"SUM(O17:O18)","v":21000},{"$f":"SUM(P17:P17)","v":12250},{"$f":"SUM(Q17:Q17)","v":12600},{"$f":"SUM(R17:R17)","v":7000},{"$f":"SUM(S17:S17)","v":7000},{"$f":"SUM(T17:T18)","v":21000},{"$f":"SUM(U17:U18)","v":0}]
[2,32131,"Seminari, savjetovanja i simpoziji","Stručno usavršavanje",8000,12250,12600,7000,7000,8000,0,null,{"$f":"SUM(O17-N17)","v":13600},{"$f":"O17*20/100","v":3400},17000,12250,12600,7000,7000,17000,{"$f":"SUM(O17-T17)","v":0},"usluge IIB"]
[null,32132,"Tečajevi i stručni ispiti","Stručno usavršavanje",null,null,null,null,null,null,null,null,{"$f":"SUM(O18-N18)","v":3200},{"$f":"O18*20/100","v":800},4000,null,null,null,null,4000,0,"usluge IIB"]
[3,null,"NABAVA ZA  MATERIJAL I ENERGIJU",null,null,null,null,null,null,null,null,null,{"$f":"SUM(O19-N19)","v":328240},{"$f":"SUM(N20:N33)","v":82060},{"$f":"SUM(O20:O33)","v":410300},{"$f":"SUM(P20:P32)","v":576900},595300,333000,345000,{"$f":"SUM(T20:T33)","v":313300},97000]
[4,32211,"Uredski materijal","Razni uredski materijal",24000,25500,26200,15000,16000,21400,2600,"Izrav.ugovar.",36000,{"$f":"O20*20/100","v":9000},45000,25500,26200,15000,16000,5000,40000,"Izrav.ugovar."]
[5,32212,"Literatura","Knjige, časopisi, brošure,",10000,12250,12600,7000,7000,10000,null,"Izrav.ugovar.",6400,1600,8000,12250,12600,7000,7000,8000,0,"Izrav.ugovar."]
[6,32214,"Mat.i sredstva za čišćenje i održ."," Sred.za čišćenje",8300,112400,115500,65000,67000,5300,3000,"Izrav.ugovar.",6400,1600,8000,112400,115500,65000,67000,8000,0,"Izrav.ugovar."]
[8,32216,"Mat. za hig.potrebe i njegu","wc papir,tek sapun, papirn.ručnici ",10000,15300,15700,9000,9000,10000,null,"Izrav.ugovar.",4480,1120,5600,15300,15700,9000,9000,5600,0,"Izrav.ugovar."]
[9,32219,"Ost.mat.za potrebe red.poslovanja","Ostali razni materijal",4000,4100,4200,2000,3000,4000,null,"Izrav.ugovar.",18400,4600,23000,4100,4200,2000,3000,23000,0,"Izrav.ugovar."]
[10,32222,"Pomoćni materijal","mat. Za knjgov. radno i zadr.",50600,53200,57300,31000,33000,30176,20424,"Izrav.ugovar.",{"$f":"SUM(O25-N25)","v":20000},5000,25000,53200,57300,31000,33000,20000,5000,"Izrav.ugovar."]
[11,32224,"Namirnice","mat.za šk. Kuhinju",null,null,null,null,null,null,null,null,{"$f":"SUM(O26-N26)","v":77600},{"$f":"O26*20/100","v":19400},97000,null,null,null,null,50000,47000,"Izrav.ugovar."]
[12,32231,"Električna energija","Električna energija",65000,66150,67900,38000,40000,55000,10000,"Izrav.ugovar.",{"$f":"SUM(O27-N27)","v":20000},5000,25000,66150,67900,38000,40000,25000,{"$f":"SUM(O27-T27)","v":0},"Izrav.ugovar."]
[13,32232,"Topla voda(toplana)","topla voda -toplana",135000,137300,141100,79000,81000,125000,10000,"Izrav.ugovar.",80000,20000,100000,137300,141100,79000,81000,100000,0,"Izrav.ugovar."]
[14,32241,"Mat.i dij.za tek.i inv.održ.građ.","Boje , parket,pločice i dr.mat.",97000,112900,116000,65000,67000,97000,null,"Izrav.ugovar.",24000,6000,30000,112900,116000,65000,67000,30000,0,"Izrav.ugovar."]
[15,32242,"Mat.i dij.za tek.i inv.održ.postr.i opr.","Mat.i dij.za održ.postr.i opr.",20000,20400,20900,12000,12000,20000,null,"Izrav.ugovar.",24000,6000,30000,20400,20900,12000,12000,25000,5000,"Izrav.ugovar."]
[16,32243,"Mat.i dij.za tek.i inv.održ.trans.sred.","razni dijel.",7000,7200,7400,4000,4000,7000,null,"Izrav.ugovar.",0,0,0,7200,7400,4000,4000,0,0,"Izrav.ugovar."]
[17,32251,"Sitni inventar","Oprema za ustanovu",10000,10200,10500,6000,6000,10000,null,"Izrav.ugovar.",2960,740,3700,10200,10500,6000,6000,3700,0,"Izrav.ugovar."]
[7,32271,"Služb, radna i zaš.odjeća i obuća","Radna odjeća i obuća",25000,34200,35100,20000,21000,25000,null,"Izrav.ugovar.",8000,2000,10000,34200,35100,20000,21000,10000,{"$f":"SUM(O33-T33)","v":0},"Izrav.ugovar."]
[18,null,"NABAVA USLUGA",null,null,null,null,null,null,null,null,null,158240,{"$f":"SUM(N35:N59)","v":39560},{"$f":"SUM(O35:O59)","v":197800},{"$f":"SUM(P35:P59)","v":355262.9},364864.49829999998,207170.90384615384,214229.51825000002,168800,29000]
[19,32311,"Usluge telefona, telefaksa","Telekom",28000,28500,29300,17000,17000,28000,null,"Izrav.ugovar.",24000,6000,30000,28500,29300,17000,17000,30000,{"$f":"SUM(O35-T35)","v":0},"Izrav.ugovar."]
[20,32312,"Usluge interneta","Internet",null,null,null,null,null,null,null,null,1600,400,2000,null,null,null,null,2000,{"$f":"SUM(O36-T36)","v":0},"Izrav.ugovar."]
[21,32313,"Poštarina (pisma, tiskanice i sl.)","Poštanske usluge",5000,5100,5300,3000,3000,5000,null,"Izrav.ugovar.",1600,400,2000,5100,5300,3000,3000,2000,0,"Izrav.ugovar."]
[null,32319,"Ostale usl. za komunikaciju i prijevoz","Prijevozničke usluge",null,null,null,null,null,null,null,null,3200,800,4000,null,null,null,null,4000,0,"Izrav.ugovar."]
[22,32321,"Usl.tek.i inv.održ.građ.objekata","Održavanje objekata",75000,76300,78400,44000,45000,75000,null,"Izrav.ugovar.",20000,5000,25000,76300,78400,44000,45000,25000,0,"Izrav.ugovar."]
[23,32322,"Usl.tek.i inv.održ.postroj.i opreme","Održavanej opreme",57000,58000,59600,33000,35000,57000,null,"Izrav.ugovar.",16000,4000,20000,58000,59600,33000,35000,20000,0,"Izrav.ugovar."]
[24,32331,"Elektronski mediji","Elektronski mediji",0,{"$f":"SUM(E41*1.7/100)+E41","v":0},{"$f":"SUM(F41*2.7/100)+F41","v":0},{"$f":"SUM(F41/26*15)","v":0},{"$f":"SUM(G41/26*15)","v":0},0,null,"Izrav.ugovar.",1600,400,2000,{"$f":"SUM(O41*1.7/100)+O41","v":2034},{"$f":"SUM(P41*2.7/100)+P41","v":2088.9180000000001},{"$f":"SUM(P41/26*15)","v":1173.4615384615383},{"$f":"SUM(Q41/26*15)","v":1205.145},2000,0,"Izrav.ugovar."]
[null,32332,"Tisak","Tisak",null,null,null,null,null,null,null,null,{"$f":"SUM(O42-N42)","v":1360},340,1700,{"$f":"SUM(O42*1.7/100)+O42","v":1728.9},{"$f":"SUM(P42*2.7/100)+P42","v":1775.5803000000001},{"$f":"SUM(P42/26*15)","v":997.44230769230762},{"$f":"SUM(Q42/26*15)","v":1024.3732500000001},1700,{"$f":"SUM(O42-T42)","v":0},"Izrav.ugovar."]
[25,32339,"Ost.usl.promidžbe i informiranja","Usluge promidžbe",7000,7200,7400,4000,5000,7000,null,"Izrav.ugovar.",{"$f":"SUM(O43-N43)","v":0},0,0,7200,7400,4000,5000,0,0,"Izrav.ugovar."]
[26,32341,"Opskrba vodom","Pitka voda",75000,76300,78400,44000,45000,75000,null,"Izrav.ugovar.",{"$f":"SUM(O44-N44)","v":13600},3400,17000,76300,78400,44000,45000,17000,0,"Izrav.ugovar."]
[27,32342,"Iznošenje i odvoz smeća","komunalne usluge",null,null,null,null,null,null,null,null,4640,1160,5800,null,null,null,null,5800,0,"Izrav.ugovar."]
[28,32343,"Deratizacija i dezinsekcija","Usluge deratizacije",5000,5100,5300,3000,3000,5000,null,"Izrav.ugovar.",1120,280,1400,5100,5300,3000,3000,1400,0,"Izrav.ugovar."]
[29,32349,"Ostale komunalne usluge","Razne komunalne  usluge ",3000,3100,3200,2000,2000,3000,null,"Izrav.ugovar.",2080,520,2600,3100,3200,2000,2000,2600,0,"Izrav.ugovar."]
[30,32361,"Obvezni preventivni zdr.pregledi","Razne zdrav.usluge",2000,2050,2100,2000,2000,2000,null,"Izrav.ugovar.",8000,2000,10000,2050,2100,2000,2000,10000,0,"Izrav.ugovar."]
[31,32363,"Laboratorijske usluge"," Brisevi",null,null,null,null,null,null,null,null,2400,600,3000,null,null,null,null,3000,0,"Izrav.ugovar."]
[32,32373,"Usluge odvjetnika i pravnog savjetovanja"," Pravno savjetovanje",null,null,null,null,null,null,null,null,1200,300,1500,null,null,null,null,1500,0,"Izrav.ugovar."]
[33,32389,"Ostale rač. usluge"," Održavanje prog.",9000,9200,9400,5000,6000,9000,null,"Izrav.ugovar.",20000,5000,25000,9200,9400,5000,6000,25000,0,"Izrav.ugovar."]
[34,32391,"Grafičke i tiskarske usluge ","fotokopiranje,sl.",null,null,null,null,null,null,null,null,4000,1000,5000,null,null,null,null,5000,0,"Izrav.ugovar."]
[35,32396,"Usluge čuvanja imovine i osoba"," zaštitarska služba",2500,2600,2600,2000,2000,2500,null,"Izrav.ugovar.",1760,440,2200,2600,2600,2000,2000,2200,0,"Izrav.ugovar."]
[36,32922,"Premije osiguranja ostale imovine","Usluge osiguranja imovine",38000,38700,39700,22000,23000,38000,null,"Izrav.ugovar.",800,200,1000,38700,39700,22000,23000,1000,0,"Izrav.ugovar."]
[37,32923,"Premije osiguranjazaposlenih","osiguranje zaposlenih",null,null,null,null,null,null,null,null,800,200,1000,null,null,null,null,1000,0,"Izrav.ugovar."]
[38,32931,"Reprezentacija","Razne prigode, ugošćivanja",18000,18400,18800,11000,11000,18000,null,"Izrav.ugovar.",800,200,1000,18400,18800,11000,11000,1000,0,"Izrav.ugovar."]
[39,32941,"Članarine ","članarine ",null,null,null,null,null,null,null,null,1600,400,2000,null,null,null,null,2000,0,"Izrav.ugovar."]
[40,32999,"Ostali nespom.rashodi poslovanja","Ostali razni rashodi",1500,1550,1600,1000,1000,1500,null,"Izrav.ugovar.",24000,6000,30000,1550,1600,1000,1000,1000,29000,"Izrav.ugovar."]
[41,34312,"Usluge platnog prometa","Bankarske  usluge",19000,19400,19900,12000,12000,19000,null,"Izrav.ugovar.",2080,520,2600,19400,19900,12000,12000,2600,0,"Izrav.ugovar."]
[42,null,"NABAVA NEPROIZ.I PROIZ.DUG.IMOV.",null,null,null,null,null,null,null,null,null,{"$f":"SUM(O60-N60)","v":9600},{"$f":"SUM(N61:N63)","v":2400},{"$f":"SUM(O61:O63)","v":12000},{"$f":"SUM(P61:P63)","v":0},0,0,0,8000,4000]
[43,42211,"Računala i rač.oprema","računala",null,null,null,null,null,null,null,null,{"$f":"SUM(O61-N61)","v":4000},1000,5000,null,null,null,null,3000,{"$f":"SUM(O61-T61)","v":2000},"Izrav.ugovar."]
[44,42273,"Oprema ","oprema ",null,null,null,null,null,null,null,null,{"$f":"SUM(O62-N62)","v":4000},{"$f":"O62*20/100","v":1000},5000,null,null,null,null,3000,{"$f":"SUM(O62-T62)","v":2000},"Izrav.ugovar."]
[45,42411,"Knjige","knjige",null,null,null,null,null,null,null,null,{"$f":"SUM(O63-N63)","v":1600},400,2000,null,null,null,null,2000,{"$f":"SUM(O63-T63)","v":0},"Izrav.ugovar."]
[46,null,"SVEUKUPNO PLAN NABAVE ZA 2016 GODINU",null,{"$f":"SUM(#REF!+#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!+#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!+#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!+#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!+#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!+#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!+#REF!)","v":{"$error":"#REF!"}},null,{"$f":"SUM(M16+M19+M34+M60)","v":512880},128220,641100,944412.9,972764.49829999998,547170.90384615387,566229.51824999996,511100,130000]
[]
[]
[null,null,null,null,null,null,null,null,null,"Za usvajanje prijedloga:"]
[null,null,null,null,null,null,null,null,null,"PREDSJEDNIK UPRAVNOG VIJEĆA",null,null,null,null,null,null,null,null,null,null,"Ravnateljica:"]
[]
[null,null,null,null,null,null,null,null,null,"Paula Radišić Huzjan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mr.sc.Đana Baftiri,prof.def."]

{"sheet":"Rashodi (2)","index":2,"n_rows":124,"n_cols":22,"rows_kept":124,"cut":false,"hidden":false,"merged":[]}
[]
[null,"OŠ LJUDEVITA GAJA"]
[null,"LJUDEVITA  GAJA 2,10290 ZAPREŠIĆ"]
[null,"OIB  11090108512"]
[]
[null,"Na temelju  Zakona o javnoj nabavi i čl.62 Statuta škole ,na sjednici  Školskog odbora  "]
[null,"_________________ održanoj  _________________________________ godine donesen je"]
[]
[]
[null,null,"                                                               PLAN NABAVE ZA 2011. GODINU"]
[null,null,"                                                               (bez poreza na dodanu vrijednost)"]
[]
[]
["Red.br.","Pozicija plana (konto)","Predmet nabave","NAZIV","Procjenjena vrijdnost nabave","Plan 2011.","Plan 2012.","PLAN 2011.","PLAN 2012.","Gradski proračun","Ostali prihodi","Postupak i način nabave","procjenjena vriejd.bez PDV-a","pdv","planirana  vrijdnost nabave sa PDV-om","Plan 2011.","Plan 2012.","PLAN 2011.","PLAN 2012.","                                                        IZVOR Gradski proračun  ","           SREDSTAVA  Ostali prihodi","Postupak i način nabave"]
[null,null,"NAKNADA TROŠKOVA ZAPOSLENIMA",null,null,null,null,null,null,null,null,null,144000,0,{"$f":"SUM(O16:O22)","v":144000},null,null,null,null,{"$f":"SUM(T16:T22)","v":138000},{"$f":"SUM(O15-T15)","v":6000}]
[1,32111,"Dnev.za služb.put u zemlji","Usluga izobrazbe",3500,5300,5500,3000,3000,3500,null,null,48500,0,48500,5300,5500,3000,3000,43000,{"$f":"SUM(O16-T16)","v":5500},"usluge IIB"]
[2,32112,"Dnev.za služb.put u inozem.","Usluga izobrazbe",null,null,null,null,null,null,null,null,3000,0,3000,null,null,null,null,3000,0,"usluge IIB"]
[3,32113,"Nak.za smješt.na služb.putu u zemlji","Usluga izobrazbe",6000,8200,8500,5000,5000,6000,null,null,20000,0,20000,8200,8500,5000,5000,20000,{"$f":"SUM(O18-T18)","v":0},"usluge IIB"]
[4,32115,"Nak.za prijev.na služb.putu u zemlji","Usluga izobrazbe",3000,5150,5300,3000,3000,3000,null,null,13000,0,13500,5150,5300,3000,3000,13000,{"$f":"SUM(O19-T19)","v":500},"usluge IIB"]
[5,32121,"Nak.za prijevoz na posao i s posla","Usluge javnog prijevoza",361000,368600,381900,212000,221000,359480,1520,null,44000,0,44000,368600,381900,212000,221000,44000,{"$f":"SUM(O20-T20)","v":0}]
[6,32131,"Seminari, savjetovanja i simpoziji","Stručno usavršavanje",8000,12250,12600,7000,7000,8000,0,null,10000,0,10000,12250,12600,7000,7000,10000,{"$f":"SUM(O21-T21)","v":0}]
[7,32132,"Str.ispit i teč.","Stručno usavršavanje",3000,4100,4200,3000,2000,3000,null,null,5000,0,5000,4100,4200,3000,2000,5000,{"$f":"SUM(O22-T22)","v":0}]
[8,null,"NABAVA  MATERIJAL I ENERGIJU",null,null,null,null,null,null,null,null,null,{"$f":"SUM(O23-N23)","v":1470324.9679999999},{"$f":"O23*18.6992/100","v":338175.03200000001},{"$f":"SUM(O24+O25+O26+O27+O28+O29+O30+O60+O61+O62+O63+O64+O65+O66+O67+O68)","v":1808500},626400,646100,362000,376000,833000,975500]
[9,32211,"Uredski materijal","Razni uredski materijal",24000,25500,26200,15000,16000,21400,2600,"Izrav.ugovar.",48780.479999999996,11219.52,60000,25500,26200,15000,16000,60000,{"$f":"SUM(O24-T24)","v":0},"Izrav.ugovar."]
[10,32212,"Literatura","Knjige, časopisi, brošure,",10000,12250,12600,7000,7000,10000,null,"Izrav.ugovar.",8130.08,1869.92,10000,12250,12600,7000,7000,10000,0,"čl.129"]
[11,32214,"Mat.i sredstva za čišćenje i održ.","sred.za čišćenje",8300,112400,115500,65000,67000,5300,3000,"Izrav.ugovar.",49186.983999999997,11313.016000000001,60500,112400,115500,65000,67000,48000,12500,"Izrav.ugovar."]
[12,32215,"Služb, radna i zaš.odjeća i obuća","Radna odjeća i obuća",25000,34200,35100,20000,21000,25000,null,"Izrav.ugovar.",8130.08,1869.92,10000,34200,35100,20000,21000,10000,0,"Izrav.ugovar."]
[13,32216,"Mat. za hig.potrebe i njegu","wc papir,tek sapun, papirn.ručnici ",10000,15300,15700,9000,9000,10000,null,"Izrav.ugovar.",52845.520000000004,12154.48,65000,15300,15700,9000,9000,50000,15000,"Izrav.ugovar."]
[14,32219,"Ost.mat.za potrebe red.poslovanja","Ostali razni materijal",4000,4100,4200,2000,3000,4000,null,"Izrav.ugovar.",406.50400000000002,93.496000000000009,500,4100,4200,2000,3000,500,0,"Izrav.ugovar."]
[15,32224,"Namirnice",null,null,1444200,1483200,840000,856000,null,null,null,782113.696,179886.30400000003,{"$f":"SUM(O31:O59)","v":962000},0,0,0,0,202000,760000]
[16,"\"","Krušni proizvodi","Kruh i pekarski proizvodi",40715.800000000003,null,null,null,null,40715.800000000003,null,"Izrav.ugovar.",44715.44,10284.560000000001,55000,null,null,null,null,55000,{"$f":"SUM(O31-T31)","v":0},"Izrav.ugovar."]
[17,"\"","Peciva i kolači","Peciva i kolači",29090,null,null,null,null,29090,null,"Izrav.ugovar.",56910.559999999998,13089.44,70000,null,null,null,null,null,70000,"Izrav.ugovar."]
[18,"\"","Brašnasti proizvodi","Tjestenine, špageti, mlinci",18888,null,null,null,null,18888,null,"Izrav.ugovar.",20325.2,4674.8,25000,null,null,null,null,null,25000,"Izrav.ugovar."]
[19,"\"","Keksi i krušne mrvice","Keksi i krušne mrvice",40260,null,null,null,null,40260,null,"Izrav.ugovar.",17886.175999999999,4113.8240000000005,22000,null,null,null,null,null,22000,"Izrav.ugovar."]
[20,"\"","Mlijeko","Mlijeko",68220,null,null,null,null,68220,null,"Izrav.ugovar.",52845.520000000004,12154.48,65000,null,null,null,null,65000,0,"Izrav.ugovar."]
[21,"\"","Vrhnje i kiselo mlijeko","Vrhnje i kiselo mlijeko",20000,null,null,null,null,20000,null,"Izrav.ugovar.",8130.08,1869.92,10000,null,null,null,null,null,10000,"Izrav.ugovar."]
[22,"\"","Maslac","Maslac, margo",22147.55,null,null,null,null,22147.55,null,"Izrav.ugovar.",8130.08,1869.92,10000,null,null,null,null,null,10000,"Izrav.ugovar."]
[23,"\"","sladoledi","sladoledi",15760,null,null,null,null,15760,null,"Izrav.ugovar.",24390.239999999998,5609.76,30000,null,null,null,null,null,30000,"Izrav.ugovar."]
[24,"\"","Tvrdi sir","Tvrdi sir",24000,null,null,null,null,24000,null,"Izrav.ugovar.",16260.16,3739.84,20000,null,null,null,null,null,20000,"Izrav.ugovar."]
[25,"\"","Sirni namazi","Sirni namazi",12000,null,null,null,null,12000,null,"Izrav.ugovar.",12195.119999999999,2804.88,15000,null,null,null,null,null,15000,"Izrav.ugovar."]
[26,"\"","Ostali ferm.proizvodi","Kiselo mlijeko, acedofil,  i sl.",17000,null,null,null,null,17000,null,"Izrav.ugovar.",36585.360000000001,8414.64,45000,null,null,null,null,null,45000,"Izrav.ugovar."]
[27,"\"","Jogurt","Jogurt, voćni jogurti",66000,null,null,null,null,66000,null,"Izrav.ugovar.",32520.32,7479.68,40000,null,null,null,null,null,40000,"Izrav.ugovar."]
[28,"\"","Junetina","Junetina",69000,null,null,null,null,69000,null,"Izrav.ugovar.",24390.239999999998,5609.76,30000,null,null,null,null,null,30000,"Izrav.ugovar."]
[29,"\"","Teletina","Teletina",null,null,null,null,null,null,null,null,24390.239999999998,5609.76,30000,null,null,null,null,null,30000,"Izrav.ugovar."]
[30,"\"","Svinjetina","Svinjetina but",29280,null,null,null,null,29280,null,"Izrav.ugovar.",20325.2,4674.8,25000,null,null,null,null,null,25000,"Izrav.ugovar."]
[31,"\"","Mljeveno meso","Mljeveno meso",60000,null,null,null,null,60000,null,"Izrav.ugovar.",20325.2,4674.8,25000,null,null,null,null,null,25000,"Izrav.ugovar."]
[32,"\"","Konzervirani proizvodi od mesa","Konzervirani proizv. od mesa",59500,null,null,null,null,59500,null,"Izrav.ugovar.",24390.239999999998,5609.76,30000,null,null,null,null,null,30000,"Izrav.ugovar."]
[33,"\"","Perad","Perad",65000,null,null,null,null,65000,null,"Izrav.ugovar.",36585.360000000001,8414.64,45000,null,null,null,null,null,45000,"Izrav.ugovar."]
[34,"\"","Riblji fileti i ostalo riblje meso","Riblji proizvodi",58000,null,null,null,null,58000,null,"Izrav.ugovar.",12195.119999999999,2804.88,15000,null,null,null,null,null,15000,"Izrav.ugovar."]
[35,"\"","Životinjska i biljna ulja","Ulje",39751,null,null,null,null,39751,null,"Izrav.ugovar.",6504.0640000000003,1495.9360000000001,8000,null,null,null,null,null,8000,"Izrav.ugovar."]
[36,"\"","Povrće","Svježe povrće",83267.42,null,null,null,null,83267.42,null,"Izrav.ugovar.",24390.239999999998,5609.76,30000,null,null,null,null,null,30000,"Izrav.ugovar."]
[37,"\"","Voće","Voće ",84777.3,null,null,null,null,84777.3,null,"Izrav.ugovar.",69918.687999999995,16081.312000000002,86000,null,null,null,null,82000,4000,"Izrav.ugovar."]
[38,"\"","Prerađeno povrće","Prerađeno povrće",39127.199999999997,null,null,null,null,39127.199999999997,null,"Izrav.ugovar.",16260.16,3739.84,20000,null,null,null,null,null,20000,"Izrav.ugovar."]
[39,"\"","Prerađeno voće i oraš.proizvodi","Prerađeno voće",50000,null,null,null,null,50000,null,"Izrav.ugovar.",12195.119999999999,2804.88,15000,null,null,null,null,null,15000,"Izrav.ugovar."]
[40,"\"","Proizvodi od zrna žitarica","Proizvodi od zrna žitarica",17933.900000000001,null,null,null,null,17933.900000000001,null,"Izrav.ugovar.",{"$f":"SUM(O55-N55)","v":24390.239999999998},{"$f":"O55*18.6992/100","v":5609.76},30000,null,null,null,null,null,30000,"Izrav.ugovar."]
[41,"\"","Šećer","Šećer",15239.1,null,null,null,null,15239.1,null,"Izrav.ugovar.",4878.0479999999998,1121.9520000000002,6000,null,null,null,null,null,6000,"Izrav.ugovar."]
[42,"\"","med","med",24275,null,null,null,null,24275,null,"Izrav.ugovar.",2439.0239999999999,560.97600000000011,3000,null,null,null,null,null,3000,"Izrav.ugovar."]
[43,"\"","Zamrznuti proizvodi","Duboko zamrznuti proizvodi",21000,null,null,null,null,21000,null,"Izrav.ugovar.",16260.16,3739.84,20000,null,null,null,null,null,20000,"Izrav.ugovar."]
[44,"\"","ostalo","Ocat, umaci,čaj,jaja ,začini i sl.",9588.56,null,null,null,null,9588.56,0,"Izrav.ugovar.",111382.09599999999,25617.904000000002,137000,null,null,null,null,null,137000,"Izrav.ugovar."]
[45,32222,"Pomoćni materijal","Pot.materijal za grupe",50600,53200,57300,31000,33000,30176,20424,"Izrav.ugovar.",406.50400000000002,93.496000000000009,500,53200,57300,31000,33000,500,null,"Izrav.ugovar."]
[46,32229,"Ostali mat.i sirovine ","mat.za nastavu,održ.prost.",null,null,null,null,null,null,null,null,40650.400000000001,9349.6,50000,null,null,null,null,50000,null,"Izrav.ugovar."]
[47,32231,"Električna energija","Električna energija",65000,66150,67900,38000,40000,55000,10000,"Izrav.ugovar.",117886.16,27113.84,145000,66150,67900,38000,40000,115000,30000,"otvoreni "]
[48,32233,"Plin","Plin",135000,137300,141100,79000,81000,125000,10000,"Izrav.ugovar.",258536.54399999999,59463.456000000006,318000,137300,141100,79000,81000,170000,{"$f":"SUM(O63-T63)","v":148000},"otvoreni "]
[49,32234,"Motorni benzin i dizel gorivo","Motorni benzin i dizel gorivo",15000,15300,15700,9000,10000,15000,null,"Izrav.ugovar.",48780.479999999996,11219.52,60000,15300,15700,9000,10000,60000,0,"Izrav.ugovar."]
[50,32241,"Mat.i dij.za tek.i inv.održ.građ.","Boje , staklo i dr.mat.",97000,112900,116000,65000,67000,97000,null,"Izrav.ugovar.",16260.16,3739.84,20000,112900,116000,65000,67000,20000,0,"Izrav.ugovar."]
[51,32242,"Mat.i dij.za tek.i inv.održ.postr.i opr.","Mat.i dij.za održ.postr.i opr.",20000,20400,20900,12000,12000,20000,null,"Izrav.ugovar.",13008.128000000001,2991.8720000000003,16000,20400,20900,12000,12000,6000,10000,"Izrav.ugovar."]
[52,32243,"Mat.i dij.za tek.i inv.održ.trans.sred.","razni dijel.",7000,7200,7400,4000,4000,7000,null,"Izrav.ugovar.",813.00800000000004,186.99200000000002,1000,7200,7400,4000,4000,1000,0,"Izrav.ugovar."]
[53,32251,"Sitni inventar","Oprema za ustanovu",10000,10200,10500,6000,6000,10000,null,"Izrav.ugovar.",24390.239999999998,5609.76,30000,10200,10500,6000,6000,30000,0,"Izrav.ugovar."]
[54,null,"NABAVA USLUGA",null,null,null,null,null,null,null,null,null,707235.65919999999,162664.34080000001,{"$f":"SUM(O70+O71+O72+O73+O76+O79+O80+O81+O82+O83+O84+O85+O86+O87+O88+O89+O90+O91+O92+O93+O94+O95+O96+O97+O98+O99+O100+O101+O102+O103+O104+O109+O110+O111)","v":869900},507567,521244.45900000003,295586.73076923075,305602.57250000001,427400,442500]
[55,32311,"Usluge telefona, telefaksa","Telekom",28000,28500,29300,17000,17000,28000,null,"Izrav.ugovar.",27235.768,6264.2320000000009,33500,28500,29300,17000,17000,30000,{"$f":"SUM(O70-T70)","v":3500},"Izrav.ugovar."]
[56,32312,"Usluge interneta","Internet",null,null,null,null,null,null,null,null,1219.5119999999999,280.48800000000006,1500,null,null,null,null,1500,0]
[57,32313,"Poštarina (pisma, tiskanice i sl.)","Poštanske usluge",5000,5100,5300,3000,3000,5000,null,"Izrav.ugovar.",6504.0640000000003,1495.9360000000001,8000,5100,5300,3000,3000,8000,0,"Izrav.ugovar."]
[58,32319,"Ost.usluge za komunik.i prijevoz","Usluge cestovnog prijevoza",39100,39750,40800,23000,24000,39100,null,"Izrav.ugovar.",99186.975999999995,22813.024000000005,122000,39750,40800,23000,24000,70000,52000,"Izrav.ugovar."]
[59,null,"prijevoz učenika ",null,null,null,null,null,null,null,null,null,48780.479999999996,11219.52,60000,null,null,null,null,60000,0,"Izrav.ugovar."]
[60,null,"prijevoz uč.u kazališe ,kino.",null,null,null,null,null,null,null,null,null,42276.415999999997,9723.5840000000007,52000,null,null,null,null,0,52000,"Izrav.ugovar."]
[61,32321,"Usl.tek.i inv.održ.građ.objekata","Održavanje objekata",75000,76300,78400,44000,45000,75000,null,"Izrav.ugovar.",98373.967999999993,22626.032000000003,121000,76300,78400,44000,45000,61000,60000,"Izrav.ugovar."]
[62,null,"red.održavanje ",null,null,null,null,null,null,null,null,null,49593.487999999998,11406.512000000002,61000,null,null,null,null,61000,0,"Izrav.ugovar."]
[63,null,"zamjena parke.u 3 učionoce",null,null,null,null,null,null,null,null,null,48780.479999999996,11219.52,60000,null,null,null,null,0,60000,"Izrav.ugovar."]
[64,32322,"Usl.tek.i inv.održ.postroj.i opreme","Održavanej opreme",57000,58000,59600,33000,35000,57000,null,"Izrav.ugovar.",16260.16,3739.84,20000,58000,59600,33000,35000,20000,0,"Izrav.ugovar."]
[65,32329,"Ost.usl. tek. i INVO","Ostali popravci",0,{"$f":"SUM(E80*1.7/100)+E80","v":0},{"$f":"SUM(F80*2.7/100)+F80","v":0},{"$f":"SUM(F80/26*15)","v":0},{"$f":"SUM(G80/26*15)","v":0},0,null,"Izrav.ugovar.",813.00800000000004,186.99200000000002,1000,{"$f":"SUM(O80*1.7/100)+O80","v":1017},{"$f":"SUM(P80*2.7/100)+P80","v":1044.4590000000001},{"$f":"SUM(P80/26*15)","v":586.73076923076917},{"$f":"SUM(Q80/26*15)","v":602.57249999999999},1000,0,"Izrav.ugovar."]
[66,32332,"Tisak","Usluge promidžbe",10000,10200,10500,6000,6000,10000,null,"Izrav.ugovar.",8130.08,1869.92,10000,10200,10500,6000,6000,10000,0,"Izrav.ugovar."]
[67,32339,"Ost.usl.promidžbe i informiranja","Usluge promidžbe",7000,7200,7400,4000,5000,7000,null,"Izrav.ugovar.",3252.0320000000002,747.96800000000007,4000,7200,7400,4000,5000,4000,0,"Izrav.ugovar."]
[68,32341,"Opskrba vodom","Pitka voda",75000,76300,78400,44000,45000,75000,null,"Izrav.ugovar.",36585.360000000001,8414.64,45000,76300,78400,44000,45000,25000,20000,"Izrav.ugovar."]
[69,32342,"Iznošenje i odvoz smeća","Komunalne usluge",6000,6150,6300,3000,4000,6000,null,"Izrav.ugovar.",24390.239999999998,5609.76,30000,6150,6300,3000,4000,18000,12000,"Izrav.ugovar."]
[70,32343,"Deratizacija i dezinsekcija","Usluge deratizacije",5000,5100,5300,3000,3000,5000,null,"Izrav.ugovar.",1626.0160000000001,373.98400000000004,2000,5100,5300,3000,3000,2000,0,"Izrav.ugovar."]
[71,32344,"Dimnjačarske i ekološke usluge","Ekološke i dimnj.usluge",15000,15300,15700,9000,9000,15000,null,"Izrav.ugovar.",4065.04,934.96,5000,15300,15700,9000,9000,5000,0,"Izrav.ugovar."]
[72,32345,"Us.pranja i čišć.","Usluge pranja tekstil,zavjesa i dr.",55000,56000,57500,32000,33000,55000,null,"Izrav.ugovar.",{"$f":"SUM(O87-N87)","v":406.50400000000002},{"$f":"O87*18.6992/100","v":93.496000000000009},500,56000,57500,32000,33000,500,0,"Izrav.ugovar."]
[73,32349,"Ostale komunalne usluge","Razne usluge,ispumpavanje",3000,3100,3200,2000,2000,3000,null,"Izrav.ugovar.",406.50400000000002,93.496000000000009,500,3100,3200,2000,2000,500,0,"Izrav.ugovar."]
[74,32361,"Obvezni preventivni zdr.pregledi","Razne zdrav.usluge",2000,2050,2100,2000,2000,2000,null,"Izrav.ugovar.",24390.239999999998,5609.76,30000,2050,2100,2000,2000,28000,2000,"Izrav.ugovar."]
[75,32372,"Ugovori o djelu","Ugovor o djelu",3000,3100,3200,2000,2000,3000,null,"Izrav.ugovar.",12195.119999999999,2804.88,15000,3100,3200,2000,2000,5000,10000,"Izrav.ugovar."]
[76,32377,"Usluge agen.,stud.serv.","usluge agen.",null,null,null,null,null,null,null,null,406.50400000000002,93.496000000000009,500,null,null,null,null,500,0,"Izrav.ugovar."]
[77,32379,"Ostale intelektualne usluge","Usluge izobrazbe",5000,5100,5300,3000,3000,5000,null,"Izrav.ugovar.",406.50400000000002,93.496000000000009,500,5100,5300,3000,3000,500,0,"Izrav.ugovar."]
[78,32381,"Usluge ažur.rač.baze","Izhmjene programa, održav.",9000,9200,9400,5000,6000,9000,null,"Izrav.ugovar.",8130.08,1869.92,10000,9200,9400,5000,6000,10000,0,"Izrav.ugovar."]
[79,32389,"Ostele rač.usluge","rač.usluge",null,null,null,null,null,null,null,null,4065.04,934.96,5000,null,null,null,null,5000,0]
[80,32391,"grafičke i tiskarske usluge ",null,null,null,null,null,null,null,null,null,6504.0640000000003,1495.9360000000001,8000,null,null,null,null,8000,0,"Izrav.ugovar."]
[81,32392,"Filim i izrada slika","usluge",null,null,null,null,null,null,null,null,8943.0879999999997,2056.9120000000003,11000,null,null,null,null,1000,10000]
[82,32393,"uređenje prostora ",null,null,null,null,null,null,null,null,null,8130.08,1869.92,10000,null,null,null,null,10000,0,"Izrav.ugovar."]
[83,32399,"Ostale nespomenute usluge",null,2500,2600,2600,2000,2000,2500,null,"Izrav.ugovar.",406.50400000000002,93.496000000000009,500,2600,2600,2000,2000,500,0,"Izrav.ugovar."]
[84,32911,"Nak.član.pred.i izvrš.tijela","Naknade članovima vijeća",15000,15300,15700,9000,9000,15000,null,"Izrav.ugovar.",28455.279999999999,6544.72,35000,15300,15700,9000,9000,35000,0,"Izrav.ugovar."]
[85,32922,"Premije osiguranja ostale imovine","Usluge osiguranja imovine",38000,38700,39700,22000,23000,38000,null,"Izrav.ugovar.",8943.0879999999997,2056.9120000000003,11000,38700,39700,22000,23000,11000,0,"Izrav.ugovar."]
[86,32922,"premija osiguranja učenika ",null,null,null,null,null,null,null,null,null,20325.2,4674.8,25000,null,null,null,null,25000,0,"Izrav.ugovar."]
[87,32931,"Reprezentacija","Razne prigode, ugošćivanja",18000,18400,18800,11000,11000,18000,null,"Izrav.ugovar.",14634.144,3365.8560000000002,18000,18400,18800,11000,11000,10000,8000,"Izrav.ugovar."]
[88,32941,"članarine ",null,null,null,null,null,null,null,null,null,3252.0320000000002,747.96800000000007,4000,null,null,null,null,4000,0,"Izrav.ugovar."]
[89,32999,"Ostali nespom.rashodi poslovanja","Ostali razni rashodi",1500,1550,1600,1000,1000,1500,null,"Izrav.ugovar.",218699.152,50300.848000000005,269000,1550,1600,1000,1000,4000,265000,"Izrav.ugovar."]
[90,null,"posjet kazalištu,kinu",null,null,null,null,null,null,null,null,null,34959.343999999997,8040.6560000000009,43000,null,null,null,null,0,{"$f":"SUM(O105-T105)","v":43000},"Izrav.ugovar."]
[91,null,"časopisi,nast.listići",null,null,null,null,null,null,null,null,null,33333.328000000001,7666.6720000000005,41000,null,null,null,null,0,41000,"Izrav.ugovar."]
[92,null,"izleti,terenska nastava",null,null,null,null,null,null,null,null,null,115447.136,26552.864000000005,142000,null,null,null,null,0,142000,"Izrav.ugovar."]
[93,null,"human.akcije,ostalo",null,null,null,null,null,null,null,null,null,34959.343999999997,8040.6560000000009,43000,null,null,null,null,4000,39000,"Izrav.ugovar."]
[94,34312,"Usluge platnog prometa","Bankarske  usluge",19000,19400,19900,12000,12000,19000,null,"Izrav.ugovar.",7317.0720000000001,1682.9280000000001,9000,19400,19900,12000,12000,9000,0,"Izrav.ugovar."]
[95,34333,"Zatez.kte iz poslov.odnosa i dr.","Kamata na neprav.plaćanja",2500,2600,2600,2000,2000,2500,null,"Izrav.ugovar.",1626.0160000000001,373.98400000000004,2000,2600,2600,2000,2000,2000,0,"Izrav.ugovar."]
[96,38129,"ostale tek.donacije u naravi",null,1500,1550,1600,1000,1000,1500,null,"Izrav.ugovar.",1951.2192,448.7808,2400,1550,1600,1000,1000,2400,0,"Izrav.ugovar."]
[97,null,"NABAVA NEPROIZ.I PROIZ.DUG.IMOV.",null,null,null,null,null,null,null,null,null,170731.68,39268.320000000007,{"$f":"SUM(O113:O114)","v":210000},0,0,0,0,210000,0]
[98,41261,"Projektna dokumentacija",null,null,null,null,null,null,null,null,null,162601.60000000001,37398.400000000001,200000,null,null,null,null,200000,{"$f":"SUM(O113-T113)","v":0},"otvoreni "]
[99,42273,"oprema ",null,null,null,null,null,null,null,null,null,8130.08,1869.92,10000,null,null,null,null,10000,{"$f":"SUM(O114-T114)","v":0},"Izrav.ugovar."]
[100,null,"UKUPNO PLAĆE BORAVAK I PSIHOLOG",null,null,null,null,null,null,null,null,null,710100,null,{"$f":"SUM(O117+O116)","v":710100},0,0,0,0,710100,0]
[101,"31-313","plaće - boravak",null,null,null,null,null,null,null,null,null,{"$f":"SUM(O116-N116)","v":602000},0,602000,null,null,null,null,602000,{"$f":"SUM(O116-T116)","v":0}]
[102,"31-313","plaća- psihologa",null,null,null,null,null,null,null,null,null,{"$f":"SUM(O117-N117)","v":108100},0,108100,null,null,null,null,108100,{"$f":"SUM(O117-T117)","v":0}]
[103,null,"SVEUKUPNO PLAN NABAVE ZA 2011 GODINU",null,{"$f":"SUM(#REF!+#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!+#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!+#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!+#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!+#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!+#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!+#REF!)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(O115+O112+O69+O23+O15)","v":3742500},1133967,1167344.459,657586.73076923075,681602.57250000001,2318500,1424000]
[]
[]
[null,null,null,null,null,null,null,null,null,"Za usvajanje prijedloga:"]
[null,null,"Ravnateljica škole:",null,null,null,null,null,null,"PREDSJEDNIK UPRAVNOG VIJEĆA",null,null,null,null,null,null,null,null,null,null,"Predsjednik školskog odbora:"]
[null,null,"Đurđica Šepac,dipl.inž.biol."]
[null,null,null,null,null,null,null,null,null,"Paula Radišić Huzjan"]

{"sheet":"Broj djece","index":3,"n_rows":15,"n_cols":18,"rows_kept":15,"cut":false,"hidden":true,"merged":[[2,4,3,4],[2,5,3,5],[2,6,2,17],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3]]}
[]
[null,null,null,null,1]
["JLS","God. plan","Mj.           plan","Uk.br.  djece",{"$f":"Prihodi!#REF!","v":{"$error":"#REF!"}},"%","Broj djece po mjesecima"]
[null,null,null,null,null,null,"1","2","3","4","5","6","7","8","9","10","11","12"]
["Grad Zaprešić"]
["Općina Brdovec"]
["Općina Marija Gorica"]
["Općina Pušća"]
["Ukupno",{"$f":"SUM(B5:B8)","v":0},{"$f":"B9/12","v":0},{"$f":"SUM(G9:R9)","v":0},null,null,{"$f":"SUM(G5:G8)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ravnatelj:"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"_____________________"]

{"sheet":"Zaduženja roditelja","index":4,"n_rows":14,"n_cols":15,"rows_kept":14,"cut":false,"hidden":true,"merged":[[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,1,14]]}
[]
["R. br.","JLS","Ukupno zaduženje roditelja","Zaduženje roditelja po mjesecima"]
[null,null,null,"1","2","3","4","5","6","7","8","9","10","11","12"]
["1","Grad Zaprešić",{"$f":"SUM(D4:O4)","v":0}]
["2","Općina Brdovec",{"$f":"SUM(D5:O5)","v":0}]
["3","Općina M.Gorica",{"$f":"SUM(D6:O6)","v":0}]
["4","Općina Pušća",{"$f":"SUM(D7:O7)","v":0}]
[null,"Ukupno",{"$f":"SUM(D8:O8)","v":0},{"$f":"SUM(D4:D7)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ravnatelj:"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"______________________"]

{"sheet":"Obračun ","index":5,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":true,"merged":[[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,9,18,9],[17,10,18,10],[17,4,18,4],[17,5,18,5],[17,6,17,7],[17,8,18,8]]}
[]
[]
[]
[]
["Izračun stvarne ekonomske cijene (predškolski odgoj i obrazovanje + oprema)"]
["Ukupno ostvareni rashodi:",null,null,null,{"$f":"SUM(Rashodi!#REF!)+SUM(Rashodi!#REF!)","v":{"$error":"#REF!"}}]
["- plaća za prosinac 2009."]
["+ plaća za tekući mjesec (isplata u sljedećem mjesecu)"]
["- predškola"]
["Ukupni rashodi za obračun:",null,null,null,{"$f":"E6-E7+E8-E9","v":{"$error":"#REF!"}}]
["Ukupan broj djece:",null,null,null,{"$f":"'Broj djece'!D9","v":0}]
["Ostvarena cijena po djetetu:",null,null,null,{"$f":"E10/E11","v":{"$error":"#REF!"}}]
[]
[]
[]
["Obračun za Grad Zaprešić"]
[]
["Broj djece","Cijena/dijete","Ukupni izdaci                                (1x2)          ","Zaduženje roditelja","Zaduženje Grada za red.program                    (3-4)","Zaduženje Grada za predškolu                 (bez sred. MZOIS)","Zaduženje Grada za kapitalna ulaganja",null,"Uplate Grada","Obračunati vl.    i ostali prihodi","Razlika tekuće godine za Grad                           (5+6+7+8-9-10)"]
[null,null,null,null,null,null,"stolarija","adap.kuh."]
["1","2","3","4","5","6","7","8","9","10","11"]
[null,null,null,null,{"$f":"C21-D21","v":0},null,{"$f":"SUM(Rashodi!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Rashodi!#REF!)","v":{"$error":"#REF!"}},{"$f":"Prihodi!#REF!+Prihodi!#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,"Početno stanje 01.01.2010."]
[null,null,null,null,null,null,null,null,"Razlika tekuće godine + PS",null,{"$f":"K21+K23","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Ravnatelj:"]
[]
[]
[null,null,null,null,null,null,null,null,null,"______________________"]