{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["CenterCelotni_Plan2006_dec'05","CenterSamoAjdov_Plan2006_dec"],"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":"CenterCelotni_Plan2006_dec'05","index":0,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[[26,8,27,9],[1,1,1,5],[10,0,13,9],[6,1,6,3],[21,1,21,3],[2,1,2,5],[3,4,4,4],[4,5,4,6],[5,1,5,3],[3,0,4,3],[7,1,7,3],[17,1,17,5],[18,1,18,5],[8,1,8,3],[9,1,9,3],[19,4,20,4],[19,5,19,9],[20,5,20,6],[3,5,3,9],[22,1,22,3],[23,1,23,3],[24,1,24,3],[19,0,20,3],[29,1,29,3],[31,1,31,3],[25,1,25,3],[26,1,26,3],[27,1,27,3]],"flags":["formulas_cached_only"]}
[]
[null,"Preliminarni plan investicij v Center za ravnanje z odpadki za leto 2006 (dec.2005)"]
[null,"Varianta 1"]
[{"$nulls":4},"SKUPAJ VSI VIRI","VIRI"]
[{"$nulls":5},"AMORTIZACIJA",null,"TAKSA DR ","PRORAČUN AJDOVŠČINA","PRORAČUN VIPAVA"]
["1.","POSTAVITEV KOMPOSTARNE S PREČRPALIŠČEM, VKLJUČNO Z NAPELJAVO VODE IN ELEKTRIKE , DOSTOPNO CESTO",null,null,40000000,null,null,40000000,0]
["2."," UREDITEV PLANUMA ZA RAZŠIRITEV ODLAGALIŠČA  1. FAZA",null,null,39202000,null,9210000,14000000,0,15992000]
["3.","DOKONČNA UREDITEV ZBIRNEGA CENTRA",null,null,5000000,null,5000000]
["4.","ZASADITEV DREVES NA VSEH V PRIHODNOSTI POTENCIALNO IZPOSTAVLJENIH MESTIH",null,null,2000000,null,2000000,null,0]
["5..","SKUPAJ",null,null,86202000,null,16210000,54000000,0,15992000]
{"$rows_empty":7}
[null,"Preliminarni plan investicij v Center za ravnanje z odpadki za leto 2006 (dec. 2005)"]
[null,"Varianta 2"]
[{"$nulls":4},"SKUPAJ VSI VIRI","VIRI"]
[{"$nulls":5},"AMORTIZACIJA",null,"TAKSA DR ","PRORAČUN AJDOVŠČINA","PRORAČUN VIPAVA"]
["1.","NABAVA OBRAČALNIKA ZA MEHANSKO OBDELAVO BIOODPADKOV",null,null,79202000,null,9210000,54000000,0,15992000]
["2.","DOKONČNA UREDITEV ZBIRNEGA CENTRA",null,null,5000000,null,5000000]
["3.","ZASADITEV DREVES NA VSEH V PRIHODNOSTI POTENCIALNO IZPOSTAVLJENIH MESTIH",null,null,2000000,null,2000000,null,0]
["4.","SKUPAJ",null,null,86202000,null,16210000,54000000,0,15992000]
[]
[{"$nulls":8},"Igor Madon, vodja razvoja, projektov in centra za ravnanja z odpadki"]
[]
[]
[null,"Prenos investicije  iz leta 2005 v 2006 "]
[]
["4.","HITRO-RAZSTAVLJIVA SORTIRNA LINIJA",null,null,50500000,null,6500000,44000000,0,0]

{"sheet":"CenterSamoAjdov_Plan2006_dec","index":1,"n_rows":36,"n_cols":10,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,8,6,9],[29,1,29,3],[30,1,30,3],[31,1,31,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[23,0,24,3],[23,4,24,4],[23,5,23,9],[7,5,7,9],[11,1,11,3],[21,1,21,5],[22,1,22,5],[12,1,12,3],[13,1,13,3],[21,6,21,7],[5,1,5,5],[14,0,17,9],[10,1,10,3],[25,1,25,3],[6,1,6,5],[7,4,8,4],[8,5,8,6],[9,1,9,3],[7,0,8,3],[24,5,24,6],[33,1,33,3],[35,1,35,3],[33,4,33,6],[30,8,31,9]],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[{"$nulls":7},","]
[null,"Preliminarni plan investicij v Center za ravnanje z odpadki za leto 2006 (dec.2005)",{"$nulls":4},"Samo občina Ajdovščina"]
[null,"Varianta 1"]
[{"$nulls":4},"SKUPAJ VSI VIRI","VIRI"]
[{"$nulls":5},"AMORTIZACIJA",null,"TAKSA DR ","PRORAČUN AJDOVŠČINA"]
["1.","POSTAVITEV KOMPOSTARNE S PREČRPALIŠČEM, VKLJUČNO Z NAPELJAVO VODE IN ELEKTRIKE , DOSTOPNO CESTO",null,null,32000000,null,null,32000000,0]
["2."," UREDITEV PLANUMA ZA RAZŠIRITEV ODLAGALIŠČA  1. FAZA",null,null,18568000,null,7368000,11200000,0]
["3.","DOKONČNA UREDITEV ZBIRNEGA CENTRA",null,null,4000000,null,4000000]
["4.","ZASADITEV DREVES NA VSEH V PRIHODNOSTI POTENCIALNO IZPOSTAVLJENIH MESTIH",null,null,1600000,null,1600000,null,0]
["5..","SKUPAJ",null,null,56168000,null,12968000,43200000,0]
{"$rows_empty":7}
[null,"Preliminarni plan investicij v Center za ravnanje z odpadki za leto 2006 (dec. 2005)",{"$nulls":4},"Samo občina Ajdovščina"]
[null,"Varianta 2"]
[{"$nulls":4},"SKUPAJ VSI VIRI","VIRI"]
[{"$nulls":5},"AMORTIZACIJA",null,"TAKSA DR ","PRORAČUN AJDOVŠČINA"]
["1.","NABAVA OBRAČALNIKA ZA MEHANSKO OBDELAVO BIOODPADKOV",null,null,50568000,null,7368000,43200000,0]
["2.","DOKONČNA UREDITEV ZBIRNEGA CENTRA",null,null,4000000,null,4000000]
["3.","ZASADITEV DREVES NA VSEH V PRIHODNOSTI POTENCIALNO IZPOSTAVLJENIH MESTIH",null,null,1600000,null,1600000,null,0]
["4.","SKUPAJ",null,null,56168000,null,12968000,43200000,0]
[]
[{"$nulls":8},"Igor Madon, vodja razvoja, projektov in centra za ravnanja z odpadki"]
[]
[]
[null,"Prenos investicije  iz leta 2005 v 2006 ",null,null,"Samo občina Ajdovščina"]
[]
["4.","HITRO-RAZSTAVLJIVA SORTIRNA LINIJA",null,null,40400000,null,5200000,35200000,0,0]