{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["AJDOVŠČINA","VIPAVA","List3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":2,"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":"AJDOVŠČINA","index":0,"n_rows":87,"n_cols":10,"rows_kept":87,"cut":false,"hidden":false,"merged":[[27,1,27,3],[30,1,30,3],[31,1,31,3],[3,2,3,5],[17,5,17,8],[25,5,25,8],[17,4,18,4],[20,1,20,3],[25,4,26,4]],"flags":["formulas_cached_only"]}
[null,null,"PLAN INVESTICIJ ZA LETO 2006 V AJDOVŠČINI"]
[{"$nulls":4}," "]
[null,"VIRI"]
[null,null,"DEJAVNOST"]
[null,null,"VODOVOD","KANALIZACIJA","DEPONIJA","ODVOZ.ODPAD.","ČIŠČ.  ODPLAK","SKUPAJ"]
[null,"AM 06",77958000,13068000,13017000,3512000,68956000,176511000]
[null,"SRED. PRET. LET",18445000,22381000,-32792000,156100,9211000,17401100]
[null,"OKOL.DAJ. RS 06",null,85000000,43500000,null,null,128500000]
[null,"PRORAČUN AJD.",0,30500000,null,3700000,null,34200000]
[null,"ISPA",null,36000000]
[null,"MOPE"]
[null,"SKUPAJ",96403000,186949000,23725000,7368100,78167000,392612100]
[null,"SKUPAJ VSI VIRI",392612100]
[]
[null,"AKTIVNOSTI"]
[]
["A","OSKRBA Z VODO"]
[{"$nulls":4},"SKUPAJ VREDNOST INVESTICIJE","VIRI"]
["1.","PROJEKTI",null,null,null,"AM 06","OKOL.DAJ.06","PRORAČUN 06","DRUGO","SRED.PRET.L."]
["1.1.","IZDELAVA PROJEKTOV",null,null,2403000,2403000]
["1.2.","IZDELAVA KATASTRA ",null,null,1000000,1000000]
["1.3.","PROJEKTI - PRIJAVA NA KOHEZIJSKE SKLADE ",null,null,12000000,12000000]
[null,"SKUPAJ PROJEKTI",null,null,15403000,15403000,0,0,0,0]
[]
[]
[{"$nulls":4},"SKUPAJ VREDNOST INVESTICIJE","VIRI"]
["2.","IZVEDBA",null,null,null,"AM 06","OKOL.DAJ.06","PRORAČUN 06","DRUGO","SRED.PRET.L."]
["2.1.","VODOVOD visoka cona izgradnja VH in povezava",null,null,26000000,26000000]
["2.2.","VODOVOD povezava DN 150 - IV. Prekomorska ulica - Pale",null,null,2000000,{"$nulls":4},2000000]
["2.3.","VODOVOD ZN Grivče II. povezava DN 150 do Ulice Vena Pilona",null,null,4000000,2555000,null,null,null,1445000]
["2.4.","VH nizka cona - vgraditev motornih ventilov, telemetrija + asfalt",null,null,4000000,4000000]
["2.5.","VODOVOD DN 150 visoka cona - prestavitev ob cesti pri izviru",null,null,4000000,4000000]
["2.6.","VODOVOD Budanje - obnova omrežja 3.del",null,null,10000000,10000000]
["2.7.","VODOVOD Kosovelova - Žapuže 1.del",null,null,8000000,{"$nulls":4},8000000]
["2.8. ","VODOVOD Gaberje prestavitev ",null,null,7000000,{"$nulls":4},7000000]
["2.9.","VODOVOD Batuje - 2.del obnove omrežja",null,null,3000000,3000000]
["2.10.","VODOVOD M.Žablje zanka + obnova Podhum",null,null,6000000,6000000]
["2.11.","Vzpostavitev daljinskega odčitavanja vodomerov",null,null,4000000,4000000]
["2.12.","Telemetrija za črpališče Črniče",null,null,3000000,3000000]
["2.13.","Hidrantna zanka - PALE",null,null,0,null,null,0]
[null,"SKUPAJ IZVEDBA",null,null,81000000,62555000,0,0,0,18445000]
[]
[null,"SKUPAJ VLAGANJA VODOVOD:",null,null,96403000]
[]
[]
["B+C","ODVAJANJE IN ČIŠČENJE ODPLAK"]
[]
["1.","PROJEKTI",null,null,"VREDNOST","AM 06","OKOL.DAJ.06","PRORAČUN 06","DRUGO","SRED.PRET.L."]
["1.1","KANALIZACIJA",null,null,4500000,4500000]
["1.2.","PROJ. DOKUM. ZA PRENOS PODATKOV iz malih ČN (delna izv)",null,null,0,0]
["1.3.","MALE ČN IN KANALIZACIJE PO VASEH ",null,null,6200000,6200000]
["1.4.","KANALIZACIJA CENITEV + KATASTER",null,null,1000000,1000000]
["1.5.","KANALIZACIJA IN ČN VELIKE ŽABLJE",null,null,500000,null,null,500000]
["1.6.","KANALIZACIJA LOKAVEC",null,null,2800000,2800000]
[null,"SKUPAJ PROJEKTI",null,null,15000000,14500000,0,500000,0,0]
[]
["2.","KANALIZACIJA IN ČIŠČENJE",null,null,"VREDNOST","AM 06","OKOL.DAJ.06","PRORAČUN 06","EU","SRED.PRET.L."]
["2.1.","KOLEKTOR meteorni in fekalni od PP do Hublja + priključki, 1.del",null,null,54381000,32000000,null,null,null,22381000]
["2.2.","KANALIZACIJA Gradišče 150m",null,null,400000,400000]
["2.3.","ON LINE ANALIZATOR KPK   ",null,null,10000000,789000,null,null,null,9211000]
["2.4.","OPREMA-ZA MALE ČN in CČN, RAČ.VOD. Z PRENOS. PODAT.",null,null,13335000,13335000]
["2.5.","ZN GRIVČE",null,null,30000000,null,0,30000000]
["2.6.","KANALIZACIJA - ISPA",null,null,66000000,null,30000000,null,36000000]
["2.7.","SEKUNDARNO OMREŽJE PO VASEH-Budanje,D.Poljana,Ustje…",null,null,51000000,16000000,35000000]
["2.8.","KANALIZACIJA IN ČN PODKRAJ",null,null,20000000,null,20000000]
["2.9.","ČN VELIKE ŽABLJE",null,null,5000000,5000000]
[null,"SKUPAJ KANALIZACIJA IN CČN",null,null,250116000,67524000,85000000,30000000,36000000,31592000]
[]
[null,"SKUPAJ VLAGANJA ODVAJANJE IN ČIŠČENJE",null,null,265116000]
[]
["D","RAVNANJE Z ODPADKI"]
[]
["1.","LOČENO ZBIRANJE",null,null,"VREDNOST","AM 06","OKOL.DAJ.06","PRORAČUN 06","DRUGO","SRED.PRET.L."]
["1.1.","ZABOJNIKI ZA LOČENO ZBIRANJE ODPADKOV",null,null,2000000,2000000]
["1.2.","AKCIJA ČIŠČENJA OKOLJA*  str. ",null,null,700000,null,null,700000]
["1.3.","ZBIRALNICE ZA LOČENO ZBIRANJE ODPADKOV",null,null,4668100,1512000,null,3000000,null,156100]
["2.","UREDITEV ZBIRNEGA CENTRA Z OPREMO"]
[null,"Glej prilogo"]
[]
[null,"SKUPAJ LOČENO ZBIRANJE ODPADKOV",null,null,7368100,3512000,0,3700000,0,156100]
[]
[null,"SKUPAJ LOČENO ZBIRANJE ODPADKOV",null,null,7368100]
[]
[null,"SKUPAJ VSA VLAGANJA A+B+C+D",null,null,368887100,"SIT   "]
[]
[null,"Pripravil: A. PETERNELJ, A. BRECELJ, A. BAČER"]
[null,"Ajdovščina, 8.12.2005"]

{"sheet":"VIPAVA","index":1,"n_rows":58,"n_cols":10,"rows_kept":58,"cut":false,"hidden":false,"merged":[[53,1,53,2],[49,1,49,3],[35,5,35,8],[44,5,44,8],[45,1,45,3],[46,1,46,3],[33,1,33,3],[29,5,29,8],[30,1,30,3],[31,1,31,3],[1,1,1,4],[13,5,13,8],[19,5,19,8],[14,1,14,3],[16,1,16,3],[17,1,17,3]],"flags":["formulas_cached_only"]}
["PLAN INVESTICIJ ZA LETO 2002 VIPAVA"]
[null,"DEJAVNOSTI"]
["VIRI","OSKRBA Z VODO","ODVAJANJE ODPLAK","ODPADKI","SKUPAJ"]
[]
["AM 02",18600000,2000000,800000]
["TAKSA DRŽ..",0,35000000,0]
["PRORAČUN",0,8000000,20000000]
["SRED.PRET.LET",-5000000,null,1600000]
["SRED.-DEM.O.O.",null,null,0]
["SKUPAJ",13600000,45000000,22400000,81000000]
[]
["VLAGANJA"]
["A","OSKRBA Z VODO"]
[{"$nulls":4},"SKUPAJ VSI","VIRI"]
["1.","PROJEKTI",null,null,"VIRI","AM 00","AM 02","TAKSA DR","PRORAČUN","SRED. PRET. LET"]
["1.2","GRADIŠČE-POLJŠAKOVA-PETRIŠKA VAS",null,null,600000]
["1.3","IZDELAVA KATASTRA 5 KM",null,null,1000000]
[null,"PROJEKTI SKUPAJ",null,null,1600000,0,0,0,0,0]
[]
[{"$nulls":4},"SKUPAJ VSI","VIRI"]
["2.","OBNOVE IN NOVOGRADNJE OMREŽJA",null,null,"VIRI","AM 00","AM 02","TAKSA DR","PRORAČUN","SRED. PRET. LET"]
["2.1","VODOVOD OD GL.TRGA DO BEN.ČRPALKE 100m DN 100",null,null,2000000,null,2000000]
["2.3","VODOVOD PO ULICI MILANA BAJCA 2000m DN 125",null,null,4000000,null,4000000]
["2.6","HUIDRANTNA ZANKA ZA ZAZ.NAČRT PODGRADIŠČE",null,null,3000000,null,3000000]
["2.9.","OSKRBA GRADU LOŽE",null,null,3000000,null,3000000]
[null,"OBNOVE SKUPAJ",null,null,12000000,0,12000000,0,0,0]
[null,"SKUPAJ VLAGANJA",null,null,13600000]
[]
["B","ODVAJANJE ODPLAK"]
[{"$nulls":4},"SKUPAJ VSI","VIRI"]
["1.","PROJEKTI",null,null,"VIRI","AM 00","AM 02","TAKSA DR","PRORAČUN","SRED. PRET. LET"]
["1.1"]
["1.2"]
[null,"PROJEKTI SKUPAJ",null,null,0,0,0,0,0,0]
[]
[{"$nulls":4},"SKUPAJ VSI","VIRI"]
["2.","OBNOVE IN NOVOGRADNJE OMREŽJA",null,null,"VIRI","AM 00","AM 02","TAKSA DR","PRORAČUN","SRED. PRET. LET"]
["2.1.","KANALIZACIJA PODRAGA",null,null,20000000,null,null,20000000]
["2.2.","KANALIZACIJA PODNANOS",null,null,15000000,null,null,15000000]
["2.3.","TRG PAVLA R.",null,null,10000000,null,2000000,null,8000000]
[null,"OBNOVE SKUPAJ",null,null,45000000,0,2000000,35000000,8000000]
[null,"SKUPAJ VLAGANJA",null,null,45000000]
[]
["C","RAVNANJE Z ODPADKI"]
[{"$nulls":4},"SKUPAJ VSI","VIRI"]
["1.",null,null,null,"VIRI","AM 00","AM 02","TAKSA DR","PRORAČUN","SRED. PRET. LET"]
["1.1.","IZDELAVA ZBIRALNIC ZA LOČENO ZBIRANJE ODPADKOV",null,null,1200000,{"$nulls":4},1200000]
["1.2.","NABAVA ZABOJNIKOV ZA STEKLO,  PAPIR IN PLASTIKO+B19",null,null,1200000,null,800000,null,null,400000]
["1.3.","SANACIJA DEPONIJE",null,null,20000000,null,null,null,20000000]
[null,"SKUPAJ",null,null,22400000,0,800000,null,20000000,1600000]
[null,"SKUPAJ VLAGANJA",null,null,22400000]
[]
[]
[null,"SKUPAJ VSA VLAGANJA",null,null,81000000]
[null,"Za postavke, kjer nismo predvideli višine sredstev iz proračuna Občine, jih določi lastnik sam. Če se bo konec leta 2001 pojavil primanjkljaj sredstev v upravljanju"]
[null,"v \"podbilanci\" sredstev bomo poračunali v letu 2002."]
[]
[null,"KSD d.o.o. Ajdovščina, 19.11.2001"]

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