{"text_format":"1","workbook":"xlsx","n_sheets":59,"sheets":["_TM_Sheet1","_TM_Reg Framework - Public Fina","Completion schedule","Excel basics","General information","Language","Month notation","Financial performance","Summary of adjustments","FS Templates-->","Index - Templates","Checks","F1","F2","F3-1","F3-2","F4","F5","F6","F7","F8","F9","F10 (Cons)","_TM_Sheet2","F11 (Cons)","Notes to FS-->","Index - Notes to FS","N1 Fixed Assets Register","N2 List of Inventory","N3 Receivables from Employees","N4 Different Debtors","N5 Inheritance Act","N6 Creditors","N7 Expenses reconciliation","N8 Revenue reconciliation","N9 Subsidiaries","N10 Loans and borrowings","N11 Donor grants","N12 Rec. of FS with Treasury","_TM_expenses","N13 Template for Trial Balance","Evidence provided-->","LGU's FS (Template)","Revenue Treasury Report '13","Revenue Treasury Report '14","Expenses Treasury Report '13","Bank Journal '13","Bank Journal '14","PPE","Fixed Assets summary","Depreciation FA","Unconditional Grant ","Other Operations with Gov.","Unpaid Salaries","Stamps","Investments in process for PPE","Act of Inhereted Balances","_TM_Activities BS & HR","_TM_Activities legal"],"not_rendered":{"charts":0,"images":8,"macros":1,"external_links":0,"defined_names":4270,"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":"_TM_Sheet1","index":0,"n_rows":2,"n_cols":5,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Left","Top","Right","Bottom","Ref"]
[1,2,7,19,"$A$2:$G$19"]

{"sheet":"_TM_Reg Framework - Public Fina","index":1,"n_rows":2,"n_cols":5,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Left","Top","Right","Bottom","Ref"]
[2,4,3,32,"$B$4:$C$32"]

{"sheet":"Completion schedule","index":2,"n_rows":27,"n_cols":4,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
["Complete Financial Statement Forms"]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[{"$f":"MAX($A$1:A6)+1","v":1},"Complete General information"]
[]
[null,null,null,"General information"]
[]
[{"$f":"MAX($A$1:A10)+1","v":2},"Complete Financial statement forms"]
[]
[null,null,null,"LGU's FS Forms"]
[]
[{"$f":"MAX($A$1:A14)+1","v":3},"Complete Notes to the FS"]
[]
[null,null,null,"Notes to the FS"]
[]
[{"$f":"MAX($A$1:A18)+1","v":4},"Complete Notes to the FS"]
[]
[null,null,null,"Complete additional evidence gathered section"]
[]
[{"$f":"MAX($A$1:A22)+1","v":5},"Complete summary of adjustments"]
[]
[null,null,null,"Summary of adjustments"]
[]
[{"$f":"MAX($A$1:A26)+1","v":6},"End"]

{"sheet":"Excel basics","index":3,"n_rows":267,"n_cols":5,"rows_kept":267,"cut":false,"hidden":false,"merged":[[157,2,157,15]]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
["Basic operations in excel"]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[{"$f":"MAX($A$1:A6)+1","v":1},"Basic shortcut combinations"]
[]
[null,null,null,"Command","Explanation"]
[null,null,null,"Ctrl + PgUp ","Go to previous sheet"]
[null,null,null,"Ctrl + PgDn","Go to next sheet"]
[null,null,null,"Ctrl + Arrow ","Move to the edge of region"]
[null,null,null,"Shift + Arrow","Select next cell"]
[null,null,null,"Ctrl + Shift + Arrow ","Select all cells containing data in the given direction"]
[null,null,null,"Ctrl + Space","Select all cells in current column"]
[null,null,null,"Shift + Space","Select all cells in current row"]
[null,null,null,"Ctrl + Shift + '+'","Insert cell/row/column above the selected cell(s)"]
[null,null,null,"Ctrl + C ","Copy selection"]
[null,null,null,"Ctrl + V ","Paste"]
[null,null,null,"Ctrl + Z ","Undo the last action"]
[]
[{"$f":"MAX($A$1:A21)+1","v":2},"Operations in excel using the mouse"]
[]
[null,{"$f":"MAX($A$1:B23)+0.1","v":2.1},"Selecting data",null,"Click and hold the left button on the desired cell, then drag to select the whole section and release the button"]
[null,null,null,null,"Or select the starting cell in a table and use the shortcut buttons Ctrl + Shift + Arrow"]
[]
[null,{"$f":"MAX($A$1:B25)+0.1","v":2.2000000000000002},"Copying data",null,"After selecting data, right-click on the selection and chose Copy from the drop-down menu"]
[null,null,null,null,"Or use the shortcut combination Ctrl + C"]
[null,null,null,"Example:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"MAX($A$1:B61)+0.1","v":2.3000000000000003},"Pasting data",null,"Go to the desired place, right click on the empty cell and chose Paste from the drop-down menu"]
[null,null,null,null,"Or use the shortcut combination Ctrl + V"]
[]
[null,null,null,"Example:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"MAX($A$1:B95)+0.1","v":2.4000000000000004},"Inserting rows",null,"Select a row by clicking on the row number on the left most section in a sheet"]
[]
[null,null,null,"Example:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Right-click on the selected row and chose Insert from the drop-down menu"]
[null,null,null,null,"Or use the shortcut combination Ctrl + Shift + '+'"]
[null,null,null,null,"Repeat as many times as you need rows"]
[null,null,null,"Example:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"MAX($A$1:A143)+1","v":3},"Using formulas"]
[]
[null,null,"All cells have a reference depending on the column and row they appear - the cell located in column A and row 1 has a reference name 'A1'"]
[null,null,"To right a formula for the program to automatically calculate or perform a task, select a cell then press '=' and then right the formula"]
[null,null,"Example formulas are presented below"]
[]
[null,null,null,"Task","Command"]
[null,null,null,"Sum two cells, i.e. A1 and A2","=A1 + A2"]
[null,null,null,"Subtract two cells, i.e. A1 and A2","=A1 - A2"]
[null,null,null,"Multiply two cells, i.e. A1 and A2","=A1*A2"]
[null,null,null,"Divide two cells, i.e. A1 and A2","=A1/A2"]
[null,null,null,"Link a cell value to another cell, i.e. the Value in A1 to appear in A2 - in A2 right the following formula","=A1"]
[]
[null,null,"You can either type the reference names of the cells in the formula, or select them using the mouse."]
[null,null,"You can prepare formulas between cells in different sheets - the process is the same - select the cell in which to write the formula then press '=', choose the first cell by left clicking on it with the mouse, right the operation (i.e. +/-) and select the second cell by left-clicking on it with the mouse and hit Enter button to complete the formula"]
[]
[{"$f":"MAX($A$1:A159)+1","v":4},"Hiding/unhiding columns/rows"]
[]
[null,null,"For the sake of presentation, some columns or rows may be hidden. To unhide or hide section click on the '+' symbol located above the column names or to the left of the row numbers"]
[]
[null,null,"Example:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"MAX($A$1:A195)+1","v":5},"Copying whole sheets to another workbook"]
[]
[null,null,null,"To copy a whole sheet to another workbook, i.e. sheet LGU FS Template to a section in the Consolidation Financial model, right-click on the name of the sheet and choose Move or copy"]
[]
[null,null,null,"Example:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"From the pop-up window choose the desired destination workbook, i.e. Consolidation Financial model"]
[]
[null,null,null,"Example:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"From the list below, choose the location where to put the sheet into the destination workbook - for the Consolidation Financial model always choose to place the sheet Before sheet Template 2"]
[]
[null,null,null,"Example:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"In the Consolidation Financial model the financial information of all LGU FS Templates moved after the PBC--> sheet would be consolidated into the Tables 1 to 11"]
[]
[]
[{"$f":"MAX($A$1:A266)+1","v":6},"End"]

{"sheet":"General information","index":4,"n_rows":71,"n_cols":8,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[{"$f":"H11","v":"Project STAR"}]
[{"$f":"H12","v":"xxx"}]
[{"$f":"B7","v":"General information / Te dhenat e pergjithshme"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[{"$f":"MAX($A$1:A6)+1","v":1},"General information / Te dhenat e pergjithshme"]
[]
[null,{"$f":"MAX($A$1:B8)+0.1","v":1.1000000000000001},"General / E pergjithshme"]
[]
[null,null,null,"Emri i projektit","Project name","emri","name","Project STAR"]
[null,null,null,"Njesia e qeverisjes lokale","Local government unit","emri","name","xxx"]
[]
[null,null,null,"Pregatitur nga:","Checklist prepared by:","emri","name","xxx"]
[null,null,null,null,null,"emri","name"]
[null,null,null,null,null,"emri","name"]
[null,null,null,null,null,"emri","name"]
[null,null,null,null,null,"emri","name"]
[]
[null,null,null,"Approvuar nga:","Checklist approved by:","emri","name"]
[null,null,null,null,null,"data","date"]
[]
[null,{"$f":"MAX($A$1:B21)+0.1","v":1.2000000000000002},"Site visits / Vizitat ne terren"]
[]
[null,null,null,"Vizitat ne terren","Dates of site visits:"]
[null,null,null,"Vizita 1 ","Visit 1","data","date"]
[null,null,null,"Vizita 2","Visit 2","data","date"]
[null,null,null,"Vizita 3","Visit 3","data","date"]
[null,null,null,"Vizita 4","Visit 4","data","date"]
[null,null,null,"Vizita 5","Visit 5","data","date"]
[null,null,null,"Vizita 6","Visit 6","data","date"]
[null,null,null,"Vizita 7","Visit 7","data","date"]
[null,null,null,"Vizita 8","Visit 8","data","date"]
[null,null,null,"Vizita 9","Visit 9","data","date"]
[null,null,null,"Vizita 10","Visit 10","data","date"]
[]
[null,{"$f":"MAX($A$1:B36)+0.1","v":1.3000000000000003},"Interviewed personnel / Personeli i intervistuar"]
[]
[null,null,null,null,"Name",null,null,"Position"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"MAX($A$1:B59)+0.1","v":1.4000000000000004},"Financial periods / Periudhat financiare"]
[]
[null,null,null,null,"Template timeline"]
[null,null,null,"Fundi I periudhes raportuese","Current reporting period end",null,"date","2014-12-31"]
[null,null,null,"Fillimi I periudhes raportuese","Current reporting period beginning",null,"date","2014-01-01"]
[null,null,null,null,"Months in current reporting period",null,"months",{"$f":"MONTH(H63-H66)","v":12}]
[null,null,null,"Fundi periudhes se meparshme raportuese ","Corresponding period",null,"date","2013-12-31"]
[]
[null,{"$f":"MAX($A$1:B67)+0.1","v":1.5000000000000004},"Presentation / Prezentimi"]
[]
[null,null,null,"Njesia raportuese (1000 ose tjeter)","Presentation currency",null,"ALL",1000]
[null,null,null,null,"Presentation currency text",null,"text","(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"]

{"sheet":"Language","index":5,"n_rows":228,"n_cols":6,"rows_kept":228,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"},null,null,null,"`"]
[{"$f":"'General information'!A2","v":"xxx"}]
[]
[{"$f":"IF(Mastercheck=0, \"All checks ok\", \"Errors in the model\")","v":"All checks ok"}]
[]
[]
[{"$f":"MAX($A$1:A6)+1","v":1},"Headings"]
[]
[null,null,{"$f":"MAX($A$1:C8)+0.1","v":1.1000000000000001},"Date related"]
[]
[null,null,null,{"$f":"D32&\" \"&DAY('General information'!$H$63)&\" \"&VLOOKUP(MONTH('General information'!$H$63),'Month notation'!$A:$B,2,FALSE)&\" \"&YEAR('General information'!$H$63)","v":"As at 31 December 2014"}]
[null,null,null,{"$f":"D32&\" \"&DAY('General information'!$H$66)&\" \"&VLOOKUP(MONTH('General information'!$H$66),'Month notation'!$A:$B,2,FALSE)&\" \"&YEAR('General information'!$H$66)","v":"As at 31 December 2013"}]
[null,null,null,{"$f":"D38&\" \"&DAY('General information'!$H$63)&\" \"&VLOOKUP(MONTH('General information'!$H$63),'Month notation'!A:B,2,FALSE)&\" \"&YEAR('General information'!$H$63)","v":"for the year ended 31 December 2014"}]
[null,null,null,{"$f":"D50&\" \"&DAY('General information'!$H$64)&\" \"&VLOOKUP(MONTH('General information'!$H$64),'Month notation'!$A:$B,2,FALSE)&\" \"&YEAR('General information'!$H$64)","v":"Opening accumulated depreciation 1 January 2014"}]
[null,null,null,{"$f":"D51&\" \"&DAY('General information'!H63)&\" \"&VLOOKUP(MONTH('General information'!H63),'Month notation'!A:B,2,FALSE)&\" \"&YEAR('General information'!H63)","v":"Closing accumulated depreciation 31 December 2014"}]
[null,null,null,{"$f":"D59&DAY('General information'!$H$64)&\" \"&VLOOKUP(MONTH('General information'!$H$64),'Month notation'!$A:$B,2,FALSE)&\" \"&YEAR('General information'!$H$64)","v":"Opening balance1 January 2014"}]
[null,null,null,{"$f":"D63&\" \"&DAY('General information'!H63)&\" \"&VLOOKUP(MONTH('General information'!H63),'Month notation'!A:B,2,FALSE)&\" \"&YEAR('General information'!H63)","v":"Closing balance 31 December 2014"}]
[null,null,null,{"$f":"IF('General information'!$H$65<12,\"YTD \"&YEAR('General information'!$H$63),D42&\" \"&YEAR('General information'!$H$63))","v":"FY 2014"}]
[null,null,null,{"$f":"D42&\" \"&YEAR('General information'!$H$66)","v":"FY 2013"}]
[null,null,null,{"$f":"D115&\" \"&YEAR(curr_rep_date_end)","v":"Depreciation for 2014"}]
[null,null,null,{"$f":"D116&\" \"&D11","v":"NBV as at As at 31 December 2014"}]
[null,null,null,{"$f":"D140&\" \"&(YEAR(prev_rep_per)-1)","v":"Inherited from 2012"}]
[null,null,null,{"$f":"D141&\" \"&(YEAR(curr_rep_date_end)-1)","v":"Budget for 2013"}]
[null,null,null,{"$f":"D145&\" \"&(YEAR(prev_rep_per)-1)&D146&\" \"&(YEAR(curr_rep_date_end)-1)","v":"Total revenue 2012 and  2013"}]
[null,null,null,{"$f":"D147&\" \"&YEAR(curr_rep_date_end)","v":"Used during 2014"}]
[null,null,null,{"$f":"D178&\" \"&DAY('General information'!H63)&\" \"&VLOOKUP(MONTH('General information'!H63),'Month notation'!A:B,2,FALSE)&\" \"&YEAR('General information'!H63)","v":"Carrying value of investment as at 31 December 2014"}]
[null,null,null,{"$f":"D179&\" \"&DAY('General information'!H63)&\" \"&VLOOKUP(MONTH('General information'!H63),'Month notation'!A:B,2,FALSE)&\" \"&YEAR('General information'!H63)","v":"Total outstanding liability as at 31 December 2014"}]
[null,null,null,{"$f":"D179&\" \"&DAY('General information'!H66)&\" \"&VLOOKUP(MONTH('General information'!H66),'Month notation'!A:B,2,FALSE)&\" \"&YEAR('General information'!H66)","v":"Total outstanding liability as at 31 December 2013"}]
[]
[null,null,{"$f":"MAX($A$1:C29)+0.1","v":1.2000000000000002},"Hard coded texts"]
[]
[null,null,null,"As at","As at","Mё"]
[null,null,null,"Detailed list of outstanding invoices","Detailed list of outstanding invoices","Lista e detajuar e faturave të papaguara"]
[null,null,null,"Inheritance Act - from 2014 to 2015","Inheritance Act - from 2014 to 2015","Trashëgimia Akti - 2014-2015"]
[null,null,null,"Të arkëtueshme nga punonjësit, parapagimet dhe dënimet",{"$f":"'N3 Receivables from Employees'!$D$13","v":"Të arkëtueshme nga punonjësit, parapagimet dhe dënimet"},"Të arkëtueshme nga punonjësit, parapagimet dhe dënimet"]
[null,null,null,"Detailed listing of materials and inventory objects","Detailed listing of materials and inventory objects","Listë e detajuar e materialeve dhe objekteve të inventarit"]
[null,null,null,"Summary of adjustments","Summary of adjustments","Përmbledhje e rregullimeve"]
[null,null,null,"for the year ended","for the year ended","Pёr vitin e mbyllur mё"]
[null,null,null,"Summary of the financial performance","Summary of the financial performance","Pёrmbledhje e performancёs financiare"]
[null,null,null,"Notes","Notes","Shёnime shpjeguese"]
[null,null,null,"No","No","Numёr"]
[null,null,null,"FY","FY","Vit ushtrimor"]
[null,null,null,"Transaction during the year","Transaction during the year","Transaksione gjatё vitit"]
[null,null,null,"Accounts and description","Accounts and description","Llogaria dhe pёrshkrimi"]
[null,null,null,"Type of Adjustments:\n- Policy Modification (\"PM\")\n- Reclassifications (\"RE\")\n- Omissions (\"OM\")","Type of Adjustments:\n- Policy Modification (\"PM\")\n- Reclassifications (\"RE\")\n- Omissions (\"OM\")","Llojet e rregullimeve:\n- Modifikimi I Politikave (MP)\n- Riklasifikim (RI)\n- Pёrjashtime"]
[null,null,null,"Debit","Debit","Debia"]
[null,null,null,"Credit","Credit","Kredia"]
[null,null,null,"Impacted statements","Impacted statements","Pasqyrat e prekura"]
[null,null,null,"Acc. No.","Acc. No.","Numri I llogarisё"]
[null,null,null,"Opening accumulated depreciation","Opening accumulated depreciation","Balanca hapёse e amortizimit tё akumuluar"]
[null,null,null,"Closing accumulated depreciation","Closing accumulated depreciation","Balanca mbyllёse e amortizimit tё akumuluar"]
[null,null,null,"Period movements","Period movements","Lёvizjet e periudhёs"]
[null,null,null,"Account Number","Account Number","Numri I llogarisё"]
[null,null,null,"Assets","Assets","Aktive"]
[null,null,null,"Restated","Restated","Riparaqitur"]
[null,null,null,"Evidence provided Reference","Evidence provided Reference","Referencё me informacionin nga klienti"]
[null,null,null,"Treasury balance","Treasury balance","Balanca e thesarit"]
[null,null,null,"Bank liquidity","Bank liquidity","Likuiditeti I bankёs"]
[null,null,null,"Opening balance","Opening balance","Balanca hapёse"]
[null,null,null,"Addtions during the year","Addtions during the year","Shtesat gjatё vitit"]
[null,null,null,"Transfers","Transfers","Transferta"]
[null,null,null,"Decrease during the year","Decrease during the year","Pakёsimet gjatё vitit"]
[null,null,null,"Closing balance","Closing balance","Balancat mbyllёse"]
[null,null,null,"Purchases","Purchases","Blerje"]
[null,null,null,"Out","Out","Jashtё"]
[null,null,null,"In","In","Brenda"]
[null,null,null,"Movements","Movements","Lёvizjet"]
[null,null,null,"Total","Total","Totali"]
[null,null,null,"Sales","Sales","Shitjet"]
[null,null,null,"Write off","Write off","Nxjerrje jashtё pёrdorimit"]
[null,null,null,"Other decr.","Other decr.","Pakёsime tё tjera"]
[null,null,null,"Depreciation charge for the year","Depreciation charge for the year","Amortizimi i vitit"]
[null,null,null,"Other additions","Other additions","Shtesa tё tjera"]
[null,null,null,"Annual average number of employees","Annual average number of employees","Numri mesatar vjetor i punonjёsve"]
[null,null,null,"Turnover of employees during the year","Turnover of employees during the year","Qarkullimi I punonjёsve gjatё vitit"]
[null,null,null,"Number of employees at year end","Number of employees at year end","Numri I punonjёsve nё fund tё vitit"]
[null,null,null,"New employees","New employees","Punonjёs tё rinj"]
[null,null,null,"Leavers","Leavers","Tё larguar"]
[null,null,null,"Salaries and contributions","Salaries and contributions","Paga dhe kontribute"]
[null,null,null,"Total salaries","Total salaries","Totali I pagave"]
[null,null,null,"Additional rewards","Additional rewards","Shpёrblime shtesё"]
[null,null,null,"Immediate social assistance","Immediate social assistance","Mbёshtetje sociale e menjёhershme"]
[null,null,null,"Social and health insurance","Social and health insurance","Sigurimi shoqёror dhe shёndetёsor"]
[null,null,null,"Other rewards","Other rewards","Shpёrblime tё tjera"]
[null,null,null,"Income tax","Income tax","Tatimi mbi tё ardhurat"]
[null,null,null,"Fixed Assets Regsiter","Fixed Assets Regsiter","Regjistri I aktiveve fikse"]
[null,null,null,"Balance Sheet - Statement of assets (Form 1)","Balance Sheet - Statement of assets (Form 1)","Bilanci Kontabёl - Aktivi (Formati 1)"]
[null,null,null,"Balance Sheet - Statement of fund and liabilities (Form 2)","Balance Sheet - Statement of fund and liabilities (Form 2)","Bilanci Kontabёl - Pasivi (Formati 2)"]
[null,null,null,"Statement of expenses (Form 3/1)","Statement of expenses (Form 3/1)","Pasqyra e Shpenzimeve (Formati 3/1)"]
[null,null,null,"Statement of revenues (Form 3/2)","Statement of revenues (Form 3/2)","Pasqyra e tё Ardhurave (Formati 3/2)"]
[null,null,null,"Funds and expenses related to investments (Form 4)","Funds and expenses related to investments (Form 4)","Burimet dhe shpenzimet lidhur me investimet (Formati 4)"]
[null,null,null,"Statement of cash flows (Form 5)","Statement of cash flows (Form 5)","Pasqyra mbi levizjen Cash (Formati 5)"]
[null,null,null,"Statement of Fixed Assets' Balance and Changes during the year (Form 6)","Statement of Fixed Assets' Balance and Changes during the year (Form 6)","Pasyqra mbi gjendjen dhe ndryshimet nё Aktivet e Qёndrueshme (Formati 6)"]
[null,null,null,"Statement of Fixed Assets' depreciation (Form 7)","Statement of Fixed Assets' depreciation (Form 7)","Pasqyra e amortizimit tё aktiveve tё qёndrueshme (Formati 7)"]
[null,null,null,"Statement of changes in fund (Form 8)","Statement of changes in fund (Form 8)","Pasqyra e lёvizjes sё fondeve (Formati 8)"]
[null,null,null,"Statement of number of employees and personnel expenses (Form 9)","Statement of number of employees and personnel expenses (Form 9)","Pasqyrё mbi numrin e punonjёsve dhe fondin e pagave (Formati 9)"]
[null,null,null,"Consolidated Statement of Financial Position (Form 10)","Consolidated Statement of Financial Position (Form 10)","Pasqyrё Pёrmbledhёse e Konsoliduar e Gjendjes Financiare (Formati 10)"]
[null,null,null,"Consolidated Statement of Revenues and Expenses (Form 11)","Consolidated Statement of Revenues and Expenses (Form 11)","Pasqyrё Pёrmbledhёse e Konsoliduar e tё ardhurave dhe shpenzimeve tё funksionimit (Formati 11)"]
[null,null,null,"Notes to the Financial Statements","Notes to the Financial Statements","Shёnime shpjeguese tё Pasqyrave Financiare"]
[null,null,null,"Asset description","Asset description","Pёrshkrimi I aktiveve"]
[null,null,null,"Category","Category","Kategoria"]
[null,null,null,"Category code","Category code","Kodi I kategorisё"]
[null,null,null,"Location","Location","Vendodhje"]
[null,null,null,"Purchase date","Purchase date","Data e blerjes"]
[null,null,null,"Depreciation rate","Depreciation rate","Norma e amortizimit"]
[null,null,null,"Year","Year","Viti"]
[null,null,null,"Month","Month","Muaji"]
[null,null,null,"Unit","Unit","Njёsia"]
[null,null,null,"Unit price","Unit price","Cmimi pёr njёsi"]
[null,null,null,"Cost","Cost","Kosto"]
[null,null,null,"Accumulated depreciation as at 1 Jan 2015","Accumulated depreciation as at 1 Jan 2015","Amortizimi I akumuluar me 1 Jan 2015"]
[null,null,null,"Unit","Unit","Njёsia"]
[null,null,null,"Unit price","Unit price","Cmimi pёr njёsi"]
[null,null,null,"Cost","Cost","Kosto"]
[null,null,null,"Depreciation for","Depreciation for","Amortizimi pёr"]
[null,null,null,"NBV as at","NBV as at","Vlera neto kontabёl mё"]
[null,null,null,"Account numbers:","Account numbers:","Numrat e llogarisё"]
[null,null,null,"Supporting evidence:","Supporting evidence:","Evidencё suportuese"]
[null,null,null,"Supporting evidence to be provided by the LGU","Supporting evidence to be provided by the LGU","Evidencё suportuese nga LGU"]
[null,null,null,"Reconciliation of Capital Expenditures and Other Expenses in the Financial Statements with Treasury","Reconciliation of Capital Expenditures and Other Expenses in the Financial Statements with Treasury","Rakordimi I Shpenzimeve Kapitale dhe Shpenzimeve tё tjera nё Pasqyrat Financiare me Thesarin"]
[null,null,null,"Template for Trial Balance","Template for Trial Balance","Format pёr Bilancin Vёrtetues"]
[null,null,null,"Property, plant and equipment","Property, plant and equipment","Aktive afatgjata materiale"]
[null,null,null,"Depreciation FA","Depreciation FA","Amortizimi I aktiveve afatgjata materiale"]
[null,null,null,"Unconditional Grant","Unconditional Grant","Grant I pakushtёzuar"]
[null,null,null,"Other Operations with Gov.","Other Operations with Gov.","Operacione tё tjera me Qeverinё"]
[null,null,null,"Unpaid salaries","Unpaid salaries","Paga tё papaguara"]
[null,null,null,"Stamps","Stamps","Pulla"]
[null,null,null,"Investments in process for PPE","Investments in process for PPE","Investime nё proces per aktivet afatgjata materiale"]
[null,null,null,"Act of inhereted balances","Act of inhereted balances","Akt trashgimie"]
[null,null,null,"Fixed Assets Regsiter","Fixed Assets Regsiter","Regjistri I aktiveve fikse"]
[null,null,null,"Cost per item","Cost per item","Kosto pёr njёsi"]
[null,null,null,"Debtor","Debtor","Debitor"]
[null,null,null,"Originating date","Originating date","Data e krijimit"]
[null,null,null,"Item description","Item description","Pershkrimi I njesive"]
[null,null,null,"Location","Location","Vendodhje"]
[null,null,null,"No of items","No of items","Numri I njesive"]
[null,null,null,"Additional charge for the year","Additional charge for the year","Shtesat gjatё vitit"]
[null,null,null,"Payments during the year","Payments during the year","Pagesat gjatё vitit"]
[null,null,null,"Description","Description","Pёrshkrimi"]
[null,null,null,"Inherited from","Inherited from","Trashёguar nga"]
[null,null,null,"Budget for","Budget for","Buxhetuar pёr"]
[null,null,null,"Grant plus revenue (Chapter 5)","Grant plus revenue (Chapter 5)","Granti plus tё ardhurat (kapitulli 5)"]
[null,null,null,"Chapter 6","Chapter 6","Kapitulli 6"]
[null,null,null,"Chapter 5","Chapter 5","Kapitulli 5"]
[null,null,null,"Total revenue","Total revenue","Totali I tё ardhurave"]
[null,null,null," and "," and "," dhe "]
[null,null,null,"Used during","Used during","Pёrdorur gjatё"]
[null,null,null,"Balance to be carried forward","Balance to be carried forward","Balancat hapёse"]
[null,null,null,"NIPT (Fiscal number)","NIPT (Fiscal number)","NIPT (numri fiskal)"]
[null,null,null,"Originating date","Originating date","Data e krijimit"]
[null,null,null,"Invoice no","Invoice no","Numri I faturёs"]
[null,null,null,"Group","Group","Grupi"]
[null,null,null,"Statement of expenses","Statement of expenses","Pasqyra e shpenzimeve"]
[null,null,null,"Expenses reconciliation between Treasury and LGU bank book","Expenses reconciliation between Treasury and LGU bank book","Rakordimi I shpenzimeve midis Thesarit dhe librit te bankёs sё LGU"]
[null,null,null,"Balance as per Treasury","Balance as per Treasury","Balanca sipas Thesarit"]
[null,null,null,"Chapter 01","Chapter 01","Kapitulli 01"]
[null,null,null,"Chapter 05","Chapter 05","Kapitulli 05"]
[null,null,null,"Total Balance","Total Balance","Balanca totale"]
[null,null,null,"Balance as per LGU's supporting documents","Balance as per LGU's supporting documents","Balanca sipas dokumentave suportues te LGU"]
[null,null,null,"Difference","Difference","Diferenca"]
[null,null,null,"Balance as per Treasury","Balance as per Treasury","Balanca sipas Thesarit"]
[null,null,null,"Statement of revenue","Statement of revenue","Pasqyra e te Ardhurave "]
[null,null,null,"Revenue reconciliation with Treausury","Revenue reconciliation with Treausury","Rakordimi I tё ardhurave me Thesarin"]
[null,null,null,"Title","Title","Titulli"]
[null,null,null,"Article","Article","Artikulli"]
[null,null,null,"Total revenue received at bank - reconcile to accounts 700-719 in T3-2","Total revenue received at bank - reconcile to accounts 700-719 in T3-2","Totali I tё ardhurave grumbulluar me banke- rakordim me llogaritё 700-719 ne T3-2"]
[null,null,null,"Transfers IN from the budget (chapter 7) - reconcile to accounts 720 in T3-2","Transfers IN from the budget (chapter 7) - reconcile to accounts 720 in T3-2","Transfertat e brendshme nga buxheti (kapitulli 7)- rakordim me llogaritё 720 nё T3-2"]
[null,null,null,"Total revenue","Total revenue","Totali I tё ardhurave"]
[null,null,null,"Transfers OUT to the budget (Reconcile to acc 8420 in T3-1)","Transfers OUT to the budget (Reconcile to acc 8420 in T3-1)","Transfertat e jashtme pёr buxhetin- rakordim me llogaritё 8420 nё T3-1"]
[null,null,null,"Total revenue share of the institution","Total revenue share of the institution","Totali I tё ardhurave pjesё e institucionit"]
[null,null,null,"Investment in Subsidiaries","Investment in Subsidiaries","Investime nё kompani degё"]
[null,null,null,"Year of establishment","Year of establishment","Viti I krijimit"]
[null,null,null,"Year of acquisition \n(if applicable)","Year of acquisition \n(if applicable)","Viti I blerjes (kur ka)"]
[null,null,null,"% of ownership","% of ownership","Pёrqindja e pronёsisё"]
[null,null,null,"Total equity","Total equity","Totali I kapitalit"]
[null,null,null,"Share of Municipality","Share of Municipality","Pjesa e Bashkisё"]
[null,null,null,"Impairment","Impairment","Zhvlerёsim"]
[null,null,null,"Carrying value of investment as at","Carrying value of investment as at","Vlera e mbartur e investimeve mё"]
[null,null,null,"Total outstanding liability as at","Total outstanding liability as at","Totali I detyrimeve mё"]
[null,null,null,"Outstanding principal","Outstanding principal","Principali I papaguar"]
[null,null,null,"Accrued interest","Accrued interest","Interesi I akumuluar"]
[null,null,null,"Current portion","Current portion","Pjesa afatshkurtёr"]
[null,null,null,"Non-current portion","Non-current portion","Pjesa afatgjatё"]
[null,null,null,"Type of facility","Type of facility","Tipi I facilitetit"]
[null,null,null,"Financing institution","Financing institution","Institucioni financues"]
[null,null,null,"Facility \namount","Facility \namount","Vlera e facilitetit"]
[null,null,null,"Contract \ndate","Contract \ndate","Data e kontratёs"]
[null,null,null,"Term of contract","Term of contract","Termat e kontratёs"]
[null,null,null,"Interest \nrate","Interest \nrate","Norma e interesit"]
[null,null,null,"Collateral","Collateral","Kolateral"]
[null,null,null,"Covenants","Covenants","Kontratё"]
[null,null,null,"Loans and borrowings","Loans and borrowings","Huatё"]
[null,null,null,"Type of facility","Type of facility","Tipi I facilitetit"]
[null,null,null,"Financing institution","Financing institution","Institucioni financues"]
[null,null,null,"Facility \namount","Facility \namount","Vlera e facilitetit"]
[null,null,null,"Contract \ndate","Contract \ndate","Data e kontratёs"]
[null,null,null,"Term of contract","Term of contract","Termat e kontratёs"]
[null,null,null,"Interest \nrate","Interest \nrate","Norma e interesit"]
[null,null,null,"Collateral","Collateral","Kolateral"]
[null,null,null,"Covenants","Covenants","Kontratё"]
[null,null,null,"Outstanding principal","Outstanding principal","Principali I papaguar"]
[null,null,null,"Accrued interest","Accrued interest","Interesi I akumuluar"]
[null,null,null,"Type of facility","Type of facility","Tipi I facilitetit"]
[null,null,null,"Financing institution","Financing institution","Institucioni financues"]
[null,null,null,"Facility \namount","Facility \namount","Vlera e facilitetit"]
[null,null,null,"Contract \ndate","Contract \ndate","Data e kontratёs"]
[null,null,null,"Term of contract","Term of contract","Termat e kontratёs"]
[null,null,null,"Interest \nrate","Interest \nrate","Norma e interesit"]
[null,null,null,"Collateral","Collateral","Kolateral"]
[null,null,null,"Covenants","Covenants","Kontratё"]
[null,null,null,"Donor Grants","Donor Grants","Grante dhurues"]
[null,null,null,"Balances paid during the year, as per Treasury Report","Balances paid during the year, as per Treasury Report","Balanca tё paguara gjatё vitit, sipas raportit tё Thesarit"]
[null,null,null,"At the beginning of the year","At the beginning of the year","Nё fillim tё vitit"]
[null,null,null,"At the end of the year","At the end of the year","Ne fund tё vitit"]
[null,null,null,"Increase (Decrease) during the year","Increase (Decrease) during the year","Rritje (pakёsime) gjatё vitit"]
[null,null,null,"Outstanding Liabilities \n(as per Directive 28, dated 18.12.2014)","Outstanding Liabilities \n(as per Directive 28, dated 18.12.2014)","Detyrimet (sipas Udhёzimit 28, date 18.12.2014)"]
[null,null,null,"Unsettled invoices\n(as per Directive 28, dated 18.12.2014)","Unsettled invoices\n(as per Directive 28, dated 18.12.2014)","Fatura tё papaguara (sipas Udhёzimit 28, date 18.12.2014)"]
[null,null,null,"Calculated Capital Expenditures and Other expenses at year end","Calculated Capital Expenditures and Other expenses at year end","Shpenzimet kapitale te llogaritura dhe shpenzime tё tjera nё fund tё vitit"]
[null,null,null,"Balances as per T1 for Capital Expenditures, and as per T3-1 for other expenses","Balances as per T1 for Capital Expenditures, and as per T3-1 for other expenses","Balancat sipas T1 per Shpenzimet Kapitale dhe sipas T3-1 per shpenzimet e tjera"]
[null,null,null,"Difference (should be nil)","Difference (should be nil)","Diferenca (duhet tё jetё zero)"]
[null,null,null,"Class","Class","Klasa"]
[null,null,null,"Sub class","Sub class","Nёnklasa"]
[null,null,null,"Article","Article","Artikulli"]
[null,null,null,"Sub article","Sub article","Nёnartikulli"]
[null,null,null,"Analysis","Analysis","Analiza"]
[null,null,null,"TYPE","TYPE","Tipi"]
[null,null,null,"Currency","Currency","Monedha"]
[null,null,null,"Movement during the year","Movement during the year","Lёvizjet gjatё vitit"]

{"sheet":"Month notation","index":6,"n_rows":16,"n_cols":4,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
[1,"January","January","janar"]
[2,"February","February","shkurt"]
[3,"March","March","mars"]
[4,"April","April","prill"]
[5,"May","May","maj"]
[6,"June","June","qershor"]
[7,"July","July","korrik"]
[8,"August","August","gusht"]
[9,"September","September","Shtator"]
[10,"October","October","tetor"]
[11,"November","November","nëntor"]
[12,"December","December","dhjetor"]
[]
[]
[{"$f":"curr_per","v":"2014-12-31"}]
[{"$f":"prev_rep_per","v":"2013-12-31"}]

{"sheet":"Financial performance","index":7,"n_rows":30,"n_cols":13,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"A8","v":"Summary of the financial performance"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"Language!D39","v":"Summary of the financial performance"}]
[{"$f":"Language!D13","v":"for the year ended 31 December 2014"}]
[{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[null,null,null,null,null,null,null,null,{"$f":"Language!$D$40","v":"Notes"},null,{"$f":"Language!$D$11","v":"As at 31 December 2014"},null,{"$f":"Language!$D$12","v":"As at 31 December 2013"}]
[null,null,null,"Sources of funds",null,"Burimet e fondeve",null,null,null,null,{"$f":"SUM(K13:K17)","v":0},null,{"$f":"SUM(M13:M17)","v":0}]
[null,null,null,null,"Unconditional government grant",null,"Granti qeveritar i pakushtezuar ",null,"F3/2",null,null,null,{"$f":"'F3-2'!J64","v":0}]
[null,null,null,null,"Conditional government grant",null,"Granti qeveritar I kushtezuar ",null,"F3/2",null,null,null,{"$f":"'F3-2'!J65","v":0}]
[null,null,null,null,"Own source revenues",null,"Te hyrat vetanake ",null,"F3/2",null,null,null,{"$f":"'F3-2'!J15+'F3-2'!J47","v":0}]
[null,null,null,null,"Participation of institution in national taxes",null,"Taksat",null,"F3/2",null,null,null,{"$f":"'F3-2'!J68","v":0}]
[null,null,null,null,"Other donors",null,"Other donors",null,null,null,null,null,0]
[]
[null,null,null,"Uses of funds",null,"Perdorimet e fondeve ","Perdorimet e fondeve ",null,null,null,{"$f":"K20+K27+K30","v":0},null,{"$f":"M20+M27+M30","v":0}]
[null,null,null,"Expenditure",null,null,"Shpenzimet ",null,null,null,{"$f":"SUM(K21:K26)","v":0},null,{"$f":"SUM(M21:M26)","v":0}]
[null,null,null,null,"Wages and salaries",null,"Pagat",null,"N7",null,null,null,{"$f":"'N7 Expenses reconciliation'!I19+'N7 Expenses reconciliation'!I20","v":0}]
[null,null,null,null,"Goods and services",null,"Mallra dhe sherbime",null,"N7",null,null,null,{"$f":"'N7 Expenses reconciliation'!I21","v":0}]
[null,null,null,null,"Capital expenditures",null,"Shpenzime kapitale",null,"F4",null,null,null,{"$f":"'F4'!H47","v":0}]
[null,null,null,null,"Subsidies and transfers",null,"Subvencione dhe transferta ",null,"N7",null,null,null,{"$f":"'N7 Expenses reconciliation'!I23+'N7 Expenses reconciliation'!I25","v":0}]
[null,null,null,null,"Other expenses",null,"Shpenzime te tjera ",null,"N7",null,null,null,0]
[null,null,null,null,"Payments from 5% completion guarantee",null,"Pagesa nga 5% garanci per perfundim ",null,"N5",null,null,null,{"$f":"'N5 Inheritance Act'!M27","v":0}]
[null,null,null,"Other Transfers of Cash",null,null,"Transferime te tjera Keshi ",null,null,null,{"$f":"SUM(K28:K29)","v":0},null,{"$f":"SUM(M28:M29)","v":0}]
[null,null,null,null,"Revenue allocated to government / Deposit to the budget",null,"Te ardhura te alokuara per qeverine / Depositim ne buxhet ",null,"F5",null,null,null,{"$f":"'F5'!H36","v":0}]
[null,null,null,null,"Unused conditional grant",null,"Granti i kushtezuar i paperdorur ",null,"F5",null,null,null,{"$f":"'F5'!H37","v":0}]
[null,null,null,"Remaining cash carried forward",null,"Kesh-i i mbetur i mbartur ",null,null,null,null,{"$f":"K12-K20-K27","v":0},null,{"$f":"M12-M20-M27","v":0}]

{"sheet":"Summary of adjustments","index":8,"n_rows":13,"n_cols":10,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"A8","v":"Summary of adjustments"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"Language!$D$37","v":"Summary of adjustments"}]
[{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[]
[null,{"$f":"Language!D41","v":"No"},"Llogaria dhe pershkrimi",{"$f":"Language!D44","v":"Accounts and description"},{"$f":"Language!$D$45","v":"Type of Adjustments:\n- Policy Modification (\"PM\")\n- Reclassifications (\"RE\")\n- Omissions (\"OM\")"},{"$f":"Language!$D$46","v":"Debit"},null,{"$f":"Language!$D$47","v":"Credit"},null,{"$f":"Language!$D$48","v":"Impacted statements"}]
[null,1]

{"sheet":"FS Templates-->","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Index - Templates","index":10,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
["Index of Financial Statements Forms (as per Directive 26 dated 26.12.2007)"]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[]
[]
[null,null,null,null,"Ref","Statements' name in Albanian","Statements' name in English"]
[null,null,null,"Form 1","F1","Bilanci Kontabel - Aktivi","Balance Sheet - Statement of Assets"]
[null,null,null,"Form 2","F2","Bilanci Kontabel - Pasivi","Balance Sheet - Statement of Fund and Liabilities"]
[null,null,null,"Form 3/1","F3-1","Pasqyra e Shpenzimeve","Statement of Expenses"]
[null,null,null,"Form 3/2","F3-2","Pasqyra e te Ardhurave","Statement of Revenues"]
[null,null,null,"Form 4","F4","Burimet dhe shpenzimet lidhur me investimet","Funds and expenses related to investments"]
[null,null,null,"Form 5","F5","Pasqyra mbi levizjen Cash","Statement of Cash Flows"]
[null,null,null,"Form 6","F6","Pasyqra mbi gjendjen dhe ndryshimet ne Aktivet e Qendrueshme","Statement of Fixed Assets' Balance and Changes during the year"]
[null,null,null,"Form 7","F7","Pasqyra e amortizimit te aktiveve te qendrueshme","Statement of Fixed Assets' depreciation"]
[null,null,null,"Form 8","F8","Pasqyra e levizjes se fondeve","Statement of Changes in Fund"]
[null,null,null,"Form 9","F9","Pasqyre mbi numrin e punonjesve dhe fondin e pagave","Statement of number of employees and personnel expenses"]
[null,null,null,"Form 10","F10 (Cons)","Pasqyre Permbledhese e Konsoliduar e Gjendjes Financiare","Consolidated Statement of Financial Position"]
[null,null,null,"Form 11","F11 (Cons)","Pasqyre Permbledhese e Konsoliduare te ardhurave dhe shpenzimeve te funksionimit","Consolidated Statement of Revenues and Expenses"]

{"sheet":"Checks","index":11,"n_rows":165,"n_cols":12,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
["Checks"]
[{"$f":"IF(Mastercheck=0, \"All checks ok\", \"Reconciliation error\")","v":"All checks ok"},null,null,null,null,null,null,null,null,{"$f":"IF($F$7=J5,1,0)","v":1},null,{"$f":"IF($F$7=L5,1,0)","v":0}]
[null,null,null,null,null,null,null,"Restated",null,{"$f":"curr_rep_date_end","v":"2014-12-31"},null,{"$f":"prev_rep_per","v":"2013-12-31"}]
[]
[null,null,null,"Supporting documentation relates to","Evidenca mbeshtetese i referohet ",{"$f":"curr_rep_date_end","v":"2014-12-31"}]
[]
[null,null,null,"Mastercheck","Mastercheck",{"$f":"J9*J4+L9*L4+H9","v":0},null,{"$f":"ABS(SUMIF(D:D,\"Check\",H:H))","v":0},null,{"$f":"ABS(SUMIF(D:D,\"Check\",J:J))","v":0},null,{"$f":"ABS(SUMIF(D:D,\"Check\",L:L))","v":0}]
[]
[{"$f":"MAX($A$1:A6)+1","v":1},"Kontrolli  - Formatet  1-9"]
[]
[null,null,{"$f":"MAX($A$1:C12)+0.1","v":1.1000000000000001},"Balance sheet","Bilanci"]
[]
[null,null,null,"F2","F2",null,null,{"$f":"'F2'!$N$55","v":0},null,{"$f":"'F2'!$P$55","v":0},null,{"$f":"'F2'!$R$55","v":0}]
[null,null,null,"F1","F1",null,null,{"$f":"'F1'!$N$80","v":0},null,{"$f":"'F1'!$P$80","v":0},null,{"$f":"'F1'!$R$80","v":0}]
[null,null,null,"Check","Check",null,null,{"$f":"ROUND(ABS(H16-H15), 0)","v":0},null,{"$f":"ROUND(ABS(J16-J15), 0)","v":0},null,{"$f":"ROUND(ABS(L16-L15), 0)","v":0}]
[]
[null,null,null,"Own funds - F8","Fondet e veta - F8",null,null,{"$f":"'F8'!$Y$37","v":0},null,{"$f":"'F8'!AF37","v":0},null,{"$f":"'F8'!AF37","v":0}]
[null,null,null,"Net assets - current period - F1-F2","Aktivet neto  - periudha e tanishme - F1-F2",null,null,{"$f":"'F1'!N80-'F2'!N28-'F2'!N49","v":0},null,{"$f":"'F1'!P80-'F2'!P28-'F2'!P49","v":0},null,{"$f":"'F1'!R80-'F2'!R28-'F2'!R49","v":0}]
[null,null,null,"Check","Check",null,null,{"$f":"ROUND(ABS(H20-H19), 0)","v":0},null,{"$f":"ROUND(ABS(J20-J19), 0)","v":0},null,{"$f":"ROUND(ABS(L20-L19), 0)","v":0}]
[]
[null,null,null,"Fixed assets - F6","Aktivet e qendrueshme  - F6",null,null,{"$f":"'F6'!$AH$33","v":0},null,{"$f":"'F6'!$AH$33","v":0},null,{"$f":"'F6'!$AH$33","v":0}]
[null,null,null,"Depreciation - F7","Amortizimi  - F7",null,null,{"$f":"-'F7'!$AD$18","v":0},null,{"$f":"-'F7'!$AD$18","v":0},null,{"$f":"-'F7'!$AD$18","v":0}]
[null,null,null,"Investments - F4","Investimet  - F4",null,null,{"$f":"'F4'!$R$47","v":0},null,{"$f":"'F4'!$R$47","v":0},null,{"$f":"'F4'!$R$47","v":0}]
[null,null,null,"NBV of fixed assets - F1","Vlera neto kontabel e aktiveve te qendrueshme - F1",null,null,{"$f":"'F1'!P14+'F1'!P20","v":0},null,{"$f":"'F1'!P14+'F1'!P20","v":0},null,{"$f":"'F1'!R14+'F1'!R20","v":0}]
[null,null,null,"Check","Check",null,null,{"$f":"ROUND(ABS(SUM(H23:H24,H25,-H26)), 0)","v":0},null,{"$f":"ROUND(ABS(SUM(J23:J24,J25,-J26)), 0)","v":0},null,{"$f":"ROUND(ABS(SUM(L23:L24,L25,-L26)), 0)","v":0}]
[]
[null,null,null,"Treasury funds  - F5","Fondet e thesarti   - F5",null,null,{"$f":"'F5'!$M$40","v":0},null,{"$f":"'F5'!$M$40","v":0},null,{"$f":"'F5'!$M$40","v":0}]
[null,null,null,"Treasury funds  - F1","Foncet e thesarit  - F1",null,null,{"$f":"'F1'!$P$69","v":0},null,{"$f":"'F1'!$P$69","v":0},null,{"$f":"'F1'!$R$69","v":0}]
[null,null,null,"Check","Check",null,null,{"$f":"ROUND(ABS(H30-H29), 0)","v":0},null,{"$f":"ROUND(ABS(J30-J29), 0)","v":0},null,{"$f":"ROUND(ABS(L30-L29), 0)","v":0}]
[]
[null,null,null,"Net Assets - F10","Aktivete neto  - F10",null,null,{"$f":"'F10 (Cons)'!P111","v":0},null,{"$f":"'F10 (Cons)'!P111","v":0},null,{"$f":"'F10 (Cons)'!R111","v":0}]
[null,null,null,"Own funds - F2","Fondet e veta  - F2",null,null,{"$f":"'F2'!$N13","v":0},null,{"$f":"'F2'!$P$13","v":0},null,{"$f":"'F2'!$R$13","v":0}]
[null,null,null,null,null,null,null,{"$f":"ROUND(ABS(H34-H33), 0)","v":0},null,{"$f":"ROUND(ABS(J34-J33), 0)","v":0},null,{"$f":"ROUND(ABS(L34-L33), 0)","v":0}]
[]
[null,null,{"$f":"MAX($A$1:C32)+0.1","v":1.2000000000000002},"Statement of Profit or Loss","Pasqyra e te ardhurave dhe shpenzimeve "]
[]
[null,null,null,"F3-1","F3-1",null,null,null,null,{"$f":"'F3-1'!$P$84","v":0},null,{"$f":"'F3-1'!$R$84","v":0}]
[null,null,null,"F3-2","F3-2",null,null,null,null,{"$f":"'F3-2'!$P$100","v":0},null,{"$f":"'F3-2'!$R$100","v":0}]
[null,null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(ABS(J40-J39), 0)","v":0},null,{"$f":"ROUND(ABS(L40-L39), 0)","v":0}]
[]
[null,null,null,"Salaries, bonuses - F3-1","Pagat, shperblimet  - F3-1",null,null,null,null,{"$f":"'F3-1'!P17+'F3-1'!P18","v":0},null,{"$f":"'F3-1'!R17+'F3-1'!R18","v":0}]
[null,null,null,"Salaries - F9","Pagat  - F9",null,null,null,null,{"$f":"'F9'!$T$16","v":0},null,{"$f":"'F9'!$T$16","v":0}]
[null,null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(ABS(SUM(J43,-J44)), 0)","v":0},null,{"$f":"ROUND(ABS(SUM(L43,-L44)), 0)","v":0}]
[]
[{"$f":"MAX($A$1:A46)+1","v":2},"Kontrollet  - Shenimet"]
[]
[]
[null,null,null,"Fixed assets","Aktivet e qendrueshme "]
[]
[null,null,null,"BV of fixed assets - N1","Vlera kontabel e aktiveve te qendrueshme  - N1",null,null,null,null,{"$f":"'N1 Fixed Assets Register'!$V$23","v":0},null,{"$f":"'N1 Fixed Assets Register'!$V$23","v":0}]
[null,null,null,"BV of fixed assets - F1","Vlera kontabel e aktiveve te qendrueshme - F1",null,null,null,null,{"$f":"SUM('F1'!P15:P19,'F1'!P21:P34)","v":0},null,{"$f":"SUM('F1'!R15:R19,'F1'!R21:R34)","v":0}]
[null,null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(ABS(SUM(J52,-J53)), 0)","v":0},null,{"$f":"ROUND(ABS(SUM(L52,-L53)), 0)","v":0}]
[]
[null,null,null,"List of inventory","Lista e inventarit "]
[]
[null,null,null,"Inventory - N2","Inventari - N2",null,null,null,null,{"$f":"'N2 List of Inventory'!$I$23","v":0},null,{"$f":"'N2 List of Inventory'!$I$23","v":0}]
[null,null,null,"Inventory - F1","Inventari - F1",null,null,null,null,{"$f":"'F1'!P41","v":0},null,{"$f":"'F1'!R41","v":0}]
[null,null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(ABS(SUM(J58,-J59)), 0)","v":0},null,{"$f":"ROUND(ABS(SUM(L58,-L59)), 0)","v":0}]
[]
[null,null,null,"Receivables from employees","Te arketueshme nga punonjesit "]
[]
[null,null,null,"Receivables from employees - N3","Te arketueshme nga punonjesit  - N3",null,null,null,null,{"$f":"'N3 Receivables from Employees'!$L$89","v":0},null,{"$f":"'N3 Receivables from Employees'!$L$89","v":0}]
[null,null,null,"Receivables from employees - F1","Te arketueshme nga punonjesit  - F1",null,null,null,null,{"$f":"'F1'!P52","v":0},null,{"$f":"'F1'!R52","v":0}]
[null,null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(ABS(SUM(J64,-J65)), 0)","v":0},null,{"$f":"ROUND(ABS(SUM(L64,-L65)), 0)","v":0}]
[]
[null,null,null,"Different debtors","Debitore te ndryshem "]
[]
[null,null,null,"Different debtors - N4","Debitore te ndryshem - N4",null,null,null,null,{"$f":"'N4 Different Debtors'!$L$37","v":0},null,{"$f":"'N4 Different Debtors'!$L$37","v":0}]
[null,null,null,"Different debtors - F1","Debitore te ndryshem - F1",null,null,null,null,{"$f":"'F1'!P63","v":0},null,{"$f":"'F1'!R63","v":0}]
[null,null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(ABS(SUM(J70,-J71)), 0)","v":0},null,{"$f":"ROUND(ABS(SUM(L70,-L71)), 0)","v":0}]
[]
[null,null,null,"Inheritance act","Akti i Trashegemise"]
[]
[null,null,null,"Inheritance act - N5","Akti i Trashegemise - N5",null,null,null,null,{"$f":"'N5 Inheritance Act'!$AB$33","v":0},null,{"$f":"'N5 Inheritance Act'!$AB$33","v":0}]
[null,null,null,"Inheritance act - F1 (Acc. 520)","Akti i Trashegemise - F1 (Llog. 520)",null,null,null,null,{"$f":"'F1'!P69","v":0},null,{"$f":"'F1'!R69","v":0}]
[null,null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(ABS(SUM(J76,-J77)), 0)","v":0},null,{"$f":"ROUND(ABS(SUM(L76,-L77)), 0)","v":0}]
[]
[null,null,null,"Creditors","Kreditoret "]
[]
[null,null,null,"Creditors - N6","Kreditoret - N6",null,null,null,null,{"$f":"'N6 Creditors'!$O$301","v":0},null,{"$f":"'N6 Creditors'!$O$301","v":0}]
[null,null,null,"Creditors - F2","Kreditoret - F2",null,null,null,null,{"$f":"'F2'!P34","v":0},null,{"$f":"'F2'!R34","v":0}]
[null,null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(ABS(SUM(J82,-J83)), 0)","v":0},null,{"$f":"ROUND(ABS(SUM(L82,-L83)), 0)","v":0}]
[]
[null,null,null,"Expenses","Shpenzimet"]
[]
[null,null,null,"Expenses - N7 (cash basis)","Shpenzimet - N7 (ne baze kesh-i) ",null,null,null,null,{"$f":"'N7 Expenses reconciliation'!$Q$33","v":0},null,{"$f":"'N7 Expenses reconciliation'!$Q$33","v":0}]
[null,null,null,"Expenses - N12 (cash basis)","Shpenzimet - N12 (ne baze kesh-i)",null,null,null,null,{"$f":"'N12 Rec. of FS with Treasury'!$E$55","v":0},null,{"$f":"'N12 Rec. of FS with Treasury'!$E$55","v":0}]
[null,null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(ABS(SUM(J88,-J89)), 0)","v":0},null,{"$f":"ROUND(ABS(SUM(L88,-L89)), 0)","v":0}]
[]
[null,null,null,"Expenses - F3-1(accrual basis)","Shpenzimet - F3-1(ne baze perllogaritjeje)",null,null,null,null,{"$f":"'F3-1'!P21+'F3-1'!P24+'F3-1'!P35+'F3-1'!P41+'F3-1'!P46+'F3-1'!P51+'F3-1'!P61+'F3-1'!P66+'F3-1'!P16","v":0},null,{"$f":"'F3-1'!R21+'F3-1'!R24+'F3-1'!R35+'F3-1'!R41+'F3-1'!R46+'F3-1'!R51+'F3-1'!R61+'F3-1'!R66+'F3-1'!R16","v":0}]
[null,null,null,"Expenses - N12 (accrual basis)","Shpenzimet - N12 (ne baze perllogaritjeje)",null,null,null,null,{"$f":"L93","v":0},null,{"$f":"'N12 Rec. of FS with Treasury'!$Q$55","v":0}]
[null,null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(ABS(SUM(J92,-J93)), 0)","v":0},null,{"$f":"ROUND(ABS(SUM(L92,-L93)), 0)","v":0}]
[]
[null,null,null,"Revenue reconciliation","Rakordimi i te ardhurave "]
[]
[null,null,null,"Revenue reconciliation - N8","Rakordimi i te ardhurave - N8",null,null,null,null,{"$f":"'N8 Revenue reconciliation'!$P$378","v":0},null,{"$f":"'N8 Revenue reconciliation'!$P$378","v":0}]
[null,null,null,"Revenue - F3-2","Te ardhurat - F3-2",null,null,null,null,{"$f":"'F3-2'!P15+'F3-2'!P39+'F3-2'!P47","v":0},null,{"$f":"'F3-2'!R15+'F3-2'!R39+'F3-2'!R47","v":0}]
[null,null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(ABS(SUM(J98,-J99)), 0)","v":0},null,{"$f":"ROUND(ABS(SUM(L98,-L99)), 0)","v":0}]
[]
[null,null,null,"Revenue transferred to government budget","Te ardhurat e transferuara ne buxhetin e qeverise "]
[]
[null,null,null,"Revenue reconciliation - N8","Rakordimi i te ardhurave - N8",null,null,null,null,{"$f":"'N8 Revenue reconciliation'!$P$377","v":0},null,{"$f":"'N8 Revenue reconciliation'!$P$377","v":0}]
[null,null,null,"Account 8420 in F3-1","Llogaria 8420 in F3-1",null,null,null,null,{"$f":"'F3-1'!P77","v":0},null,{"$f":"'F3-1'!R77","v":0}]
[null,null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(ABS(SUM(J104,-J105)), 0)","v":0},null,{"$f":"ROUND(ABS(SUM(L104,-L105)), 0)","v":0}]
[]
[null,null,null,"Subsidiaries","Filialet "]
[]
[null,null,null,"Subsidiaries - N9","Filialet  - N9",null,null,null,null,{"$f":"'N9 Subsidiaries'!$R$19","v":0},null,{"$f":"'N9 Subsidiaries'!$R$19","v":0}]
[null,null,null,"Subsidiaries - F1","Filialet - F1",null,null,null,null,{"$f":"'F1'!$P$37","v":0},null,{"$f":"'F1'!$R$37","v":0}]
[null,null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(ABS(SUM(J110,-J111)), 0)","v":0},null,{"$f":"ROUND(ABS(SUM(L110,-L111)), 0)","v":0}]
[]
[null,null,null,"Loans and borrowings","Borxhe dhe huamarrje "]
[]
[null,null,null,"Loans and borrowings - N10","Borxhe dhe huamarrje - N10",null,null,null,null,{"$f":"'N10 Loans and borrowings'!I21+'N10 Loans and borrowings'!H21","v":0},null,{"$f":"'N10 Loans and borrowings'!R21+'N10 Loans and borrowings'!Q21","v":0}]
[null,null,null,"Loans and borrowings - F2","Borxhe dhe huamarrje - F2",null,null,null,null,{"$f":"'F2'!P29","v":0},null,{"$f":"'F2'!R29","v":0}]
[null,null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(ABS(SUM(J116,-J117)), 0)","v":0},null,{"$f":"ROUND(ABS(SUM(L116,-L117)), 0)","v":0}]
[]
[null,null,null,"Donor grants","Grantet e donatoreve "]
[]
[null,null,null,"Donor grants - N11","Grantet e donatoreve  - N11",null,null,null,null,{"$f":"'N11 Donor grants'!H21","v":0},null,{"$f":"'N11 Donor grants'!P21","v":0}]
[null,null,null,"Donor grants - F3-2","Grantet e donatoreve - F3-2",null,null,null,null,{"$f":"'F3-2'!$P$73","v":0},null,{"$f":"'F3-2'!$R$73","v":0}]
[null,null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(ABS(SUM(J122,-J123)), 0)","v":0},null,{"$f":"ROUND(ABS(SUM(L122,-L123)), 0)","v":0}]
[]
[{"$f":"MAX($A$1:A125)+1","v":3},"Kontrollet - E dhena nga klienti"]
[]
[null,null,null,"Fixed assets","Aktivet e qendrueshme "]
[null,null,null,"PPE","AQT",null,null,null,null,{"$f":"PPE!$D$5","v":0},null,{"$f":"PPE!$D$5","v":0}]
[null,null,null,"Investments","Investimet",null,null,null,null,{"$f":"'Investments in process for PPE'!$D$5","v":0},null,{"$f":"'Investments in process for PPE'!$D$5","v":0}]
[null,null,null,"BV of fiNed assets - N1","Vlera neto e aktiveve te qendrueshhme - N1",null,null,null,null,{"$f":"J52","v":0},null,{"$f":"L52","v":0}]
[null,null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(ABS(SUM(J129:J130,-J131)),0)","v":0},null,{"$f":"ROUND(ABS(SUM(L129:L130,-L131)),0)","v":0}]
[]
[null,null,null,"Depreciation","Amortizimi"]
[null,null,null,"Depreciation","Amortizimi",null,null,null,null,{"$f":"'Depreciation FA'!$D$5","v":0},null,{"$f":"'Depreciation FA'!$D$5","v":0}]
[null,null,null,"Depreciation Intangibles- F1","Amortizimi I aktiveve te patrupezuara- F1",null,null,null,null,{"$f":"'F1'!P18","v":0},null,{"$f":"'F1'!R18","v":0}]
[null,null,null,"Depreciation Tangibles - F1","Amortizimi I aktiveve te trupezuara- F1",null,null,null,null,{"$f":"'F1'!P30","v":0},null,{"$f":"'F1'!R30","v":0}]
[null,null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(ABS(SUM(J135,J136,J137)),0)","v":0},null,{"$f":"ROUND(ABS(SUM(L135,L136,L137)),0)","v":0}]
[]
[null,null,null,"Inheritance act","Akti i trashegemise"]
[]
[null,null,null,"Act of inherited balances","Akti i shumave te trasheguara",null,null,null,null,{"$f":"'Act of Inhereted Balances'!$D$5","v":0},null,{"$f":"'Act of Inhereted Balances'!$D$5","v":0}]
[null,null,null,"Inheritance act - N5","Akti I trashegemise - N5",null,null,null,null,{"$f":"J76","v":0},null,{"$f":"L76","v":0}]
[null,null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(ABS(SUM(J143,-J142)),0)","v":0},null,{"$f":"ROUND(ABS(SUM(L143,-L142)),0)","v":0}]
[]
[null,null,null,"Payables to employees","Shumat per t'u paguara punonjesve "]
[]
[null,null,null,"Payables to employees","Te pagueshme ndaj punonjesve ",null,null,null,null,{"$f":"'Unpaid Salaries'!$D$5","v":0},null,{"$f":"'Unpaid Salaries'!$D$5","v":0}]
[null,null,null,"Payables to employees - F2","Te pagueshme ndaj punonjesve - F2",null,null,null,null,{"$f":"'F2'!$P$35","v":0},null,{"$f":"'F2'!$R$35","v":0}]
[null,null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(ABS(SUM(J148,-J149)),0)","v":0},null,{"$f":"ROUND(ABS(SUM(L148,-L149)),0)","v":0}]
[]
[null,null,null,"Actual grants","Grantet aktuale "]
[null,null,null,"Actual grants","Grantet aktuale",null,null,null,null,{"$f":"'Unconditional Grant '!$D$5","v":0},null,{"$f":"'Unconditional Grant '!$D$5","v":0}]
[null,null,null,"Grants from government - F3-2","Grantet nga qeveria  - F3-2",null,null,null,null,{"$f":"'F3-2'!P64","v":0},null,{"$f":"'F3-2'!R64","v":0}]
[null,null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(ABS(SUM(J153,-J154)),0)","v":0},null,{"$f":"ROUND(ABS(SUM(L153,-L154)),0)","v":0}]
[]
[null,null,null,"Liabilities","Detyrimet "]
[null,null,null,"Other operations with Gov","Aktivitete te tjera me qeverine ",null,null,null,null,{"$f":"'Other Operations with Gov.'!$D$5","v":0},null,{"$f":"'Other Operations with Gov.'!$D$5","v":0}]
[null,null,null,"Te tjera operacione me shtetin(kreditor) - F2","Aktivitete te tjera me qeverine (kreditor) - F2",null,null,null,null,{"$f":"'F2'!P39","v":0},null,{"$f":"'F2'!R39","v":0}]
[null,null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(ABS(SUM(J158,-J159)),0)","v":0},null,{"$f":"ROUND(ABS(SUM(L158,-L159)),0)","v":0}]
[]
[null,null,null,"Other assets","Aktive te tjera "]
[null,null,null,"Stamps","Vula ",null,null,null,null,{"$f":"Stamps!$D$5","v":0},null,{"$f":"Stamps!$D$5","v":0}]
[null,null,null,"Other amounts - F1","Shuma te tjera - F1",null,null,null,null,{"$f":"'F1'!P71","v":0},null,{"$f":"'F1'!R71","v":0}]
[null,null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(ABS(SUM(J163,-J164)),0)","v":0},null,{"$f":"ROUND(ABS(SUM(L163,-L164)),0)","v":0}]

{"sheet":"F1","index":12,"n_rows":83,"n_cols":20,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"A8","v":"Balance Sheet - Statement of assets (Form 1)"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"Language!$D$87","v":"Balance Sheet - Statement of assets (Form 1)"}]
[{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[{"$f":"Language!$D$41","v":"No"},{"$f":"Language!$D$49","v":"Acc. No."},"EMERTIMI I LLOGARIVE TE AKTIVIT",{"$f":"Language!$D$54","v":"Assets"},null,{"$f":"Language!$D$40","v":"Notes"},null,{"$f":"J11&\" \"&Language!D55","v":"As at 31 December 2014 Restated"},null,{"$f":"Language!D11","v":"As at 31 December 2014"},null,{"$f":"Language!D12","v":"As at 31 December 2013"},null,{"$f":"H11","v":"As at 31 December 2014 Restated"},null,{"$f":"J11","v":"As at 31 December 2014"},null,{"$f":"L11","v":"As at 31 December 2013"},null,{"$f":"Language!$D$56","v":"Evidence provided Reference"}]
[1,12,"Rezultate te mbartura(saldo debitore)","Brought forward results"]
[2,"         A          ","AKTIVE TE QENDRUESHME","Non Current Assets",null,null,null,{"$f":"H14+H20+H35","v":0},null,{"$f":"J14+J20+J35","v":0},null,{"$f":"L14+L20+L35","v":0},null,{"$f":"N14+N20+N35","v":0},null,{"$f":"P14+P20+P35","v":0},null,{"$f":"R14+R20+R35","v":0}]
[3,"20, 230","I.Te pa trupezuara","I. Intangible Assets",null,null,null,{"$f":"SUM(H15:H19)","v":0},null,{"$f":"SUM(J15:J19)","v":0},null,{"$f":"SUM(L15:L19)","v":0},null,{"$f":"SUM(N15:N19)","v":0},null,{"$f":"SUM(P15:P19)","v":0},null,{"$f":"SUM(R15:R19)","v":0}]
[4,201,"Prime te emisionit dhe rimbursimit te huave","Amounts to be remitted and loan reimbursements",null,null,null,{"$f":"N15/Presentation_curr","v":0},null,{"$f":"P15/Presentation_curr","v":0},null,{"$f":"R15/Presentation_curr","v":0},null,{"$f":"P15","v":0},null,{"$f":"'LGU''s FS (Template)'!E8","v":0},null,{"$f":"'LGU''s FS (Template)'!F8","v":0}]
[5,202,"Studime dhe kerkime","Studies and research ",null,"F6, N1",null,{"$f":"N16/Presentation_curr","v":0},null,{"$f":"P16/Presentation_curr","v":0},null,{"$f":"R16/Presentation_curr","v":0},null,{"$f":"P16","v":0},null,{"$f":"'LGU''s FS (Template)'!E9","v":0},null,{"$f":"'LGU''s FS (Template)'!F9","v":0},null,"N1 Fixed Assets Register"]
[6,203,"Koncesione, patenta,licenca e tjera ngjashme","Concessions, license, other similar licenses ",null,null,null,{"$f":"N17/Presentation_curr","v":0},null,{"$f":"P17/Presentation_curr","v":0},null,{"$f":"R17/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E10","v":0},null,{"$f":"'LGU''s FS (Template)'!F10","v":0}]
[7,209,"Amortizimi i aktiveve qendrushme te pa trupezuara(-)","Amortization of current intangible assets (-)",null,"F7, N1",null,{"$f":"N18/Presentation_curr","v":0},null,{"$f":"P18/Presentation_curr","v":0},null,{"$f":"R18/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E11","v":0},null,{"$f":"'LGU''s FS (Template)'!F11","v":0},null,"N1 Fixed Assets Register"]
[8,230,"Shpenzime per rritjen e aktiv.qendr.patrupezuara","Expenses for increase of current intangible assets ",null,null,null,{"$f":"N19/Presentation_curr","v":0},null,{"$f":"P19/Presentation_curr","v":0},null,{"$f":"R19/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E12","v":0},null,{"$f":"'LGU''s FS (Template)'!F12","v":0}]
[9,"21,23,\n24,28","II.Akt.Qendr.te Trupezuara","II. Tangible Assets",null,null,null,{"$f":"SUM(H21:H34)","v":0},null,{"$f":"SUM(J21:J34)","v":0},null,{"$f":"SUM(L21:L34)","v":0},null,{"$f":"SUM(N21:N34)","v":0},null,{"$f":"SUM(P21:P34)","v":0},null,{"$f":"SUM(R21:R34)","v":0}]
[10,210,"Toka,troje,Terene","Land ",null,null,null,{"$f":"N21/Presentation_curr","v":0},null,{"$f":"P21/Presentation_curr","v":0},null,{"$f":"R21/Presentation_curr","v":0},null,{"$f":"P21","v":0},null,{"$f":"'LGU''s FS (Template)'!E14","v":0},null,{"$f":"'LGU''s FS (Template)'!F14","v":0}]
[11,211,"Pyje,Kullota Plantacione","Forests, Pasture, Plantation",null,"F6, N1",null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E15","v":0},null,{"$f":"'LGU''s FS (Template)'!F15","v":0},null,"N1 Fixed Assets Register"]
[12,212,"Ndertime e Konstruksione","Building and Constructions ",null,"F6, N1",null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E16","v":0},null,{"$f":"'LGU''s FS (Template)'!F16","v":0},null,"N1 Fixed Assets Register"]
[13,213,"Rruge,rrjete,vepra ujore","Roads, networks, water facilities ",null,"F6, N1",null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E17","v":0},null,{"$f":"'LGU''s FS (Template)'!F17","v":0},null,"N1 Fixed Assets Register"]
[14,214,"Instalime teknike,makineri,paisje,vegla pune","Technical installment, machinery, equipment, working tools",null,"F6, N1",null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E18","v":0},null,{"$f":"'LGU''s FS (Template)'!F18","v":0},null,"N1 Fixed Assets Register"]
[15,215,"Mjete transporti","Transport vehicles",null,"F6, N1",null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E19","v":0},null,{"$f":"'LGU''s FS (Template)'!F19","v":0},null,"N1 Fixed Assets Register"]
[16,216,"Rezerva shtetrore","Government reserve ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E20","v":0},null,{"$f":"'LGU''s FS (Template)'!F20","v":0}]
[17,217,"Kafshe pune e prodhimi","Working and production animals ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E21","v":0},null,{"$f":"'LGU''s FS (Template)'!F21","v":0}]
[18,218,"Inventar ekonomik","Economic Inventory ",null,"F6, N1",null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E22","v":0},null,{"$f":"'LGU''s FS (Template)'!F22","v":0},null,"N1 Fixed Assets Register"]
[19,219,"Amortizimi aktiv.Qendr.te trupezuara(-)","Depreciation of tangible assets",null,"F7, N1",null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E23","v":0},null,{"$f":"'LGU''s FS (Template)'!F23","v":0},null,"N1 Fixed Assets Register"]
[20,231,"Shpenzime proces per rritjen e AQT","Expenses in process for increase of current tangible assets ",null,"F4",null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E24","v":0},null,{"$f":"'LGU''s FS (Template)'!F24","v":0},null,"F4 Statement"]
[21,232,"Shpenzime proces per transferime kapitale","Expenses in process for capital transfers ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E25","v":0},null,{"$f":"'LGU''s FS (Template)'!F25","v":0}]
[22,24,"Aktive te Qend.te trupezuara te demtuara","Damaged current tangible assets",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E26","v":0},null,{"$f":"'LGU''s FS (Template)'!F26","v":0}]
[23,28,"Caktime","Assignments ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E27","v":0},null,{"$f":"'LGU''s FS (Template)'!F27","v":0}]
[24,25.26,"III.Aktive  Financiare","III. Financial Assets ",null,null,null,{"$f":"SUM(H36:H37)","v":0},null,{"$f":"SUM(J36:J37)","v":0},null,{"$f":"SUM(L36:L37)","v":0},null,{"$f":"SUM(N36:N37)","v":0},null,{"$f":"SUM(P36:P37)","v":0},null,{"$f":"SUM(R36:R37)","v":0}]
[25,25,"Huadhenie e nenhuadhenie","Loan and sub-loans ",null,null,null,{"$f":"N36/Presentation_curr","v":0},null,{"$f":"P36/Presentation_curr","v":0},null,{"$f":"R36/Presentation_curr","v":0},null,{"$f":"P36","v":0},null,{"$f":"'LGU''s FS (Template)'!E29","v":0},null,{"$f":"'LGU''s FS (Template)'!F29","v":0}]
[26,26,"Pjesmarrje ne kapitalin e vet","Participation with own capital ",null,null,null,{"$f":"N37/Presentation_curr","v":0},null,{"$f":"P37/Presentation_curr","v":0},null,{"$f":"R37/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E30","v":0},null,{"$f":"'LGU''s FS (Template)'!F30","v":0}]
[27,"B","AKTIVE QARKULLUESE","CURRENT ASSETS ",null,null,null,{"$f":"H39+H49+H65","v":0},null,{"$f":"J39+J49+J65","v":0},null,{"$f":"L39+L49+L65","v":0},null,{"$f":"N39+N49+N65","v":0},null,{"$f":"P39+P49+P65","v":0},null,{"$f":"R39+R49+R65","v":0}]
[28,"Klasa 3","I.Gjendja e Inventarit","I. Inventory Status ",null,null,null,{"$f":"SUM(H40:H48)","v":0},null,{"$f":"SUM(J40:J48)","v":0},null,{"$f":"SUM(L40:L48)","v":0},null,{"$f":"SUM(N40:N48)","v":0},null,{"$f":"SUM(P40:P48)","v":0},null,{"$f":"SUM(R40:R48)","v":0}]
[29,31,"Materiale","Materials",null,"N2",null,{"$f":"N40/Presentation_curr","v":0},null,{"$f":"P40/Presentation_curr","v":0},null,{"$f":"R40/Presentation_curr","v":0},null,{"$f":"P40","v":0},null,{"$f":"'LGU''s FS (Template)'!E33","v":0},null,{"$f":"'LGU''s FS (Template)'!F33","v":0},null,"N2 List Inventory"]
[30,32,"Objekte inventari","Inventory Objects ",null,"N2",null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E34","v":0},null,{"$f":"'LGU''s FS (Template)'!F34","v":0},null,"N2 List Inventory"]
[31,33,"Prodhime, punime e sherbime  ne proces","Production, work and services in process ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E35","v":0},null,{"$f":"'LGU''s FS (Template)'!F35","v":0}]
[32,34,"Produkte","Products",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E36","v":0},null,{"$f":"'LGU''s FS (Template)'!F36","v":0}]
[33,35,"Mallra","Goods",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E37","v":0},null,{"$f":"'LGU''s FS (Template)'!F37","v":0}]
[34,36,"Gje e gjalle ne rritje e majmeri","Animals fattening",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E38","v":0},null,{"$f":"'LGU''s FS (Template)'!F38","v":0}]
[35,37,"Gjendje te pambritura ose prane te treteve","Undelivered items or close to third party ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E39","v":0},null,{"$f":"'LGU''s FS (Template)'!F39","v":0}]
[36,38,"Diferenca nga cmimet e magazinimit","Differences from warehouse prices ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E40","v":0},null,{"$f":"'LGU''s FS (Template)'!F40","v":0}]
[37,39,"Shuma te parashikuara per zhvleresim te inventarit(-)","Forecasted amounts for inventory depreciation (-)",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E41","v":0},null,{"$f":"'LGU''s FS (Template)'!F41","v":0}]
[38,"Klasa 4","II.Kerkesa arketimi mbi Debitoret","II. Request for receivables ",null,null,null,{"$f":"SUM(H50:H64)","v":0},null,{"$f":"SUM(J50:J64)","v":0},null,{"$f":"SUM(L50:L64)","v":0},null,{"$f":"SUM(N50:N64)","v":0},null,{"$f":"SUM(P50:P64)","v":0},null,{"$f":"SUM(R50:R64)","v":0}]
[39,409,"Furnitore(Debitore),parapagime pagesa pjesore","Suppliers, prepayments or partial payment ",null,null,null,{"$f":"N50/Presentation_curr","v":0},null,{"$f":"P50/Presentation_curr","v":0},null,{"$f":"R50/Presentation_curr","v":0},null,{"$f":"P50","v":0},null,{"$f":"'LGU''s FS (Template)'!E43","v":0},null,{"$f":"'LGU''s FS (Template)'!F43","v":0}]
[40,"411-418","Kliente e llogari te ngjashme","Similar clients or accounts ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E44","v":0},null,{"$f":"'LGU''s FS (Template)'!F44","v":0}]
[41,423.42899999999997,"Personeli, paradhenie, deficite e gjoba","Employees, prepayment, deficits and penalties",null,"N3",null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E45","v":0},null,{"$f":"'LGU''s FS (Template)'!F45","v":0},null,"N3 Receivables from Employees"]
[42,431,"Te drejta e taksa per t'u derdhur ne shtet","Rights and taxes to deposit to government ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E46","v":0},null,{"$f":"'LGU''s FS (Template)'!F46","v":0}]
[43,432,"Tatime mbledh nga shteti per llog.Pushtetit Lokal","Taxes collected from central government for the Local Government ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E47","v":0},null,{"$f":"'LGU''s FS (Template)'!F47","v":0}]
[44,433,"Shenz.fatkeqesi natyrore qe mbulon shteti","Expenses for natural disaster covered from the government ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E48","v":0},null,{"$f":"'LGU''s FS (Template)'!F48","v":0}]
[45,4342,"Te tjera operacione me shtetin(debitor)","Other operations with the government (debtor)",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E49","v":0},null,{"$f":"'LGU''s FS (Template)'!F49","v":0},null,"Add explanation in FS"]
[46,435,"Sigurime Shoqerore","Social Insurance ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E50","v":0},null,{"$f":"'LGU''s FS (Template)'!F50","v":0}]
[47,436,"Sigurime Shendetesore","Health Insurance ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E51","v":0},null,{"$f":"'LGU''s FS (Template)'!F51","v":0}]
[48,437.43799999999999,"Organizma te tjere shoqerore","Other social organizations",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E52","v":0},null,{"$f":"'LGU''s FS (Template)'!F52","v":0}]
[49,44,"Institucione te tjera publike","Other public institutions ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E53","v":0},null,{"$f":"'LGU''s FS (Template)'!F53","v":0}]
[50,45,"Mardhenie me instit.brenda dhe jasht sistemit","Relationships with institutions in and outside the system ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E54","v":0},null,{"$f":"'LGU''s FS (Template)'!F54","v":0}]
[51,465,"Efekte per t'u arketuar nga shitja let.vlere vendosjes","Receivables from selling of bonds ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E55","v":0},null,{"$f":"'LGU''s FS (Template)'!F55","v":0}]
[52,468,"Debitore te ndryshem","Different Debtors ",null,"N4",null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E56","v":0},null,{"$f":"'LGU''s FS (Template)'!F56","v":0},null,"N4 Different Debtors"]
[53,49,"Shuma te parashikuara per zhvleresim(-)","Forecasted amounts for depreciation (-)",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E57","v":0},null,{"$f":"'LGU''s FS (Template)'!F57","v":0}]
[54,50.59,"III.Llogarite financiare","III. Financial accounts ",null,null,null,{"$f":"SUM(H66:H74)","v":0},null,{"$f":"SUM(J66:J74)","v":0},null,{"$f":"SUM(L66:L74)","v":0},null,{"$f":"SUM(N66:N74)","v":0},null,{"$f":"SUM(P66:P74)","v":0},null,{"$f":"SUM(R66:R74)","v":0}]
[55,50,"Letra me vlere te vendosjes","Securities",null,null,null,{"$f":"N66/Presentation_curr","v":0},null,{"$f":"P66/Presentation_curr","v":0},null,{"$f":"R66/Presentation_curr","v":0},null,{"$f":"P66","v":0},null,{"$f":"'LGU''s FS (Template)'!E59","v":0},null,{"$f":"'LGU''s FS (Template)'!F59","v":0}]
[56,511,"Vlera per tu arketuar","Amounts to receive ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E60","v":0},null,{"$f":"'LGU''s FS (Template)'!F60","v":0}]
[57,512,"Llogari ne banke","Bank ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E61","v":0},null,{"$f":"'LGU''s FS (Template)'!F61","v":0}]
[58,520,"Disponibilitete ne thesar","Treasury funds ",null,"N5",null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E62","v":0},null,{"$f":"'LGU''s FS (Template)'!F62","v":0},null,"N5 Inheritance Act"]
[59,531,"Llogari ne arke ","Petty-cash ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E63","v":0},null,{"$f":"'LGU''s FS (Template)'!F63","v":0}]
[60,532,"Vlera te tjera","Other amounts ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E64","v":0},null,{"$f":"'LGU''s FS (Template)'!F64","v":0}]
[61,54,"Akreditiva dhe paradhenie","Recognized and prepayments ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E65","v":0},null,{"$f":"'LGU''s FS (Template)'!F65","v":0}]
[62,56,"Llogari ne organizma krediti","Accounts in Lending Institutions",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E66","v":0},null,{"$f":"'LGU''s FS (Template)'!F66","v":0}]
[63,59,"Provigjone zhvlersimi letra me vlere vendosjes(-)","devaluation provisions on securities(-)",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E67","v":0},null,{"$f":"'LGU''s FS (Template)'!F67","v":0}]
[64,"C","LLOGARI TE TJERA AKTIVE","Other Assets ",null,null,null,{"$f":"SUM(H76:H78)","v":0},null,{"$f":"SUM(J76:J78)","v":0},null,{"$f":"SUM(L76:L78)","v":0},null,{"$f":"SUM(N76:N78)","v":0},null,{"$f":"SUM(P76:P78)","v":0},null,{"$f":"SUM(R76:R78)","v":0}]
[65,477,"Diferenca konvertimi aktive","Assets conversion differences ",null,null,null,{"$f":"N76/Presentation_curr","v":0},null,{"$f":"P76/Presentation_curr","v":0},null,{"$f":"R76/Presentation_curr","v":0},null,{"$f":"P76","v":0},null,{"$f":"'LGU''s FS (Template)'!E69","v":0},null,{"$f":"'LGU''s FS (Template)'!F69","v":0}]
[66,481,"Shpenz.per tu shpernd.ne disa ushtrime","Expenses to distribute in several exercises ",null,null,null,{"$f":"N77/Presentation_curr","v":0},null,{"$f":"P77/Presentation_curr","v":0},null,{"$f":"R77/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E70","v":0},null,{"$f":"'LGU''s FS (Template)'!F70","v":0}]
[67,486,"Shpenzime te periudhave te ardheshme","Expenses in the future ",null,null,null,{"$f":"N78/Presentation_curr","v":0},null,{"$f":"P78/Presentation_curr","v":0},null,{"$f":"R78/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E71","v":0},null,{"$f":"'LGU''s FS (Template)'!F71","v":0}]
[68,85,"REZULTATI I USHTRIMIT(saldo debitore)","EXERCISE RESULTS (saldo debitore)",null,null,null,{"$f":"N79/Presentation_curr","v":0},null,{"$f":"P79/Presentation_curr","v":0},null,{"$f":"R79/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E72","v":0},null,{"$f":"'LGU''s FS (Template)'!F72","v":0}]
[69,"X","TOTALI   I   AKTIVIT ","ASSETS TOTAL",null,null,null,{"$f":"J12+H13+H38+H75+H79","v":0},null,{"$f":"L12+J13+J38+J75+J79","v":0},null,{"$f":"M12+L13+L38+L75+L79","v":0},null,{"$f":"P12+N13+N38+N75+N79","v":0},null,{"$f":"R12+P13+P38+P75+P79","v":0},null,{"$f":"S12+R13+R38+R75+R79","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P81","v":0}]
[70,80.81,"LLOGARITE JASHTE BILANCIT","ACCOUNTS OUT OF BALANCE SHEET",null,null,null,{"$f":"N82/Presentation_curr","v":0},null,{"$f":"SUM(J83)","v":0},null,{"$f":"SUM(L83)","v":0},null,{"$f":"P82","v":0},null,{"$f":"SUM(P83)","v":0},null,{"$f":"SUM(R83)","v":0}]
[71,"80,81","Evidenca aktive","Active evidences ",null,null,null,{"$f":"N83/Presentation_curr","v":0},null,{"$f":"P83/Presentation_curr","v":0},null,{"$f":"R83/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E76","v":0},null,{"$f":"'LGU''s FS (Template)'!F76","v":0}]

{"sheet":"F2","index":13,"n_rows":58,"n_cols":20,"rows_kept":58,"cut":false,"hidden":false,"merged":[[10,0,11,0],[10,1,11,1],[10,2,11,2],[10,3,11,3]]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"A8","v":"Balance Sheet - Statement of fund and liabilities (Form 2)"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"Language!$D$88","v":"Balance Sheet - Statement of fund and liabilities (Form 2)"}]
[{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[{"$f":"Language!$D$41","v":"No"},{"$f":"Language!$D$49","v":"Acc. No."},"EMERTIMI I LLOGARIVE TE PASIVIT","Liabilities"]
[null,null,null,null,null,{"$f":"Language!$D$40","v":"Notes"},null,{"$f":"Language!D11&\" \"&Language!D55","v":"As at 31 December 2014 Restated"},null,{"$f":"Language!$D$11","v":"As at 31 December 2014"},null,{"$f":"Language!$D$12","v":"As at 31 December 2013"},null,{"$f":"H12","v":"As at 31 December 2014 Restated"},null,{"$f":"J12","v":"As at 31 December 2014"},null,{"$f":"L12","v":"As at 31 December 2013"},null,{"$f":"Language!$D$56","v":"Evidence provided Reference"}]
[1,"A","FONDE TE VETA ","OWN FUNDS ",null,null,null,{"$f":"H14+H20+H24+H25+H26+H27","v":0},null,{"$f":"J14+J20+J24+J25+J26+J27","v":0},null,{"$f":"L14+L20+L24+L25+L26+L27","v":0},null,{"$f":"N14+N20+N24+N25+N26+N27","v":0},null,{"$f":"P14+P20+P24+P25+P26+P27","v":0},null,{"$f":"R14+R20+R24+R25+R26+R27","v":0}]
[2,10,"I. Fonde te veta","I. Own funds ",null,null,null,{"$f":"SUM(H15:H19)","v":0},null,{"$f":"SUM(J15:J19)","v":0},null,{"$f":"SUM(L15:L19)","v":0},null,{"$f":"SUM(N15:N19)","v":0},null,{"$f":"SUM(P15:P19)","v":0},null,{"$f":"SUM(R15:R19)","v":0}]
[3,101,"Fonde baze","Base funds ",null,"F8",null,{"$f":"N15/Presentation_curr","v":0},null,{"$f":"P15/Presentation_curr","v":0},null,{"$f":"R15/Presentation_curr","v":0},null,{"$f":"P15","v":0},null,{"$f":"'LGU''s FS (Template)'!E86","v":0},null,{"$f":"'LGU''s FS (Template)'!F86","v":0},null,"F8 Statement of changes in fund"]
[4,105,"Grante te brendshme kapitale","Capital internal grants ",null,null,null,{"$f":"N16/Presentation_curr","v":0},null,{"$f":"P16/Presentation_curr","v":0},null,{"$f":"R16/Presentation_curr","v":0},null,{"$f":"P16","v":0},null,{"$f":"'LGU''s FS (Template)'!E87","v":0},null,{"$f":"'LGU''s FS (Template)'!F87","v":0}]
[5,106,"Grante te huaja kapitale","Capital foreigner grants ",null,null,null,{"$f":"N17/Presentation_curr","v":0},null,{"$f":"P17/Presentation_curr","v":0},null,{"$f":"R17/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E88","v":0},null,{"$f":"'LGU''s FS (Template)'!F88","v":0}]
[6,107,"Vlera Akt.Qend.te caktuara ne perdorim","Current assets in use ",null,null,null,{"$f":"N18/Presentation_curr","v":0},null,{"$f":"P18/Presentation_curr","v":0},null,{"$f":"R18/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E89","v":0},null,{"$f":"'LGU''s FS (Template)'!F89","v":0}]
[7,109,"Rezerva nga rivlersimi aktiveve te qendrushme","Reserves from revaluation of current assets ",null,null,null,{"$f":"N19/Presentation_curr","v":0},null,{"$f":"P19/Presentation_curr","v":0},null,{"$f":"R19/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E90","v":0},null,{"$f":"'LGU''s FS (Template)'!F90","v":0}]
[8,11,"II.Fonde te tjera te veta","II. Other own funds ",null,null,null,{"$f":"SUM(H21:H23)","v":0},null,{"$f":"SUM(J21:J23)","v":0},null,{"$f":"SUM(L21:L23)","v":0},null,{"$f":"SUM(N21:N23)","v":0},null,{"$f":"SUM(P21:P23)","v":0},null,{"$f":"SUM(R21:R23)","v":0}]
[9,111,"Fonde rezerve","Reserve funds ",null,null,null,{"$f":"N21/Presentation_curr","v":0},null,{"$f":"P21/Presentation_curr","v":0},null,{"$f":"R21/Presentation_curr","v":0},null,{"$f":"P21","v":0},null,{"$f":"'LGU''s FS (Template)'!E92","v":0},null,{"$f":"'LGU''s FS (Template)'!F92","v":0}]
[10,115,"Caktim nga rezultati i vitit per investime","Assignments from the year results for investments ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E93","v":0},null,{"$f":"'LGU''s FS (Template)'!F93","v":0}]
[11,116,"Te ardhura nga shitja e Ak.Qendrushme","Revenues from selling of current assets ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E94","v":0},null,{"$f":"'LGU''s FS (Template)'!F94","v":0}]
[12,12,"III.Rezultati i mbartur","III. Carried result ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E95","v":0},null,{"$f":"'LGU''s FS (Template)'!F95","v":0}]
[13,13,"IV.Subvecione te jashtezakonshme( - )","IV. Exceptional subsidiaries ( - )",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E96","v":0},null,{"$f":"'LGU''s FS (Template)'!F96","v":0}]
[14,14,"V.Pjesemarrje te instit.ne invest.per te trete ","V.  Participation of the institution in investing for third parties ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E97","v":0},null,{"$f":"'LGU''s FS (Template)'!F97","v":0}]
[15,15,"VI.Shuma parashikuara per rreziqe e shpenz.","VI. Forecasted amounts for disasters and expenses ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E98","v":0},null,{"$f":"'LGU''s FS (Template)'!F98","v":0}]
[16,"B","D E T Y R I M E ","LIABILITIES ",null,null,null,{"$f":"H29+H32","v":0},null,{"$f":"J29+J32","v":0},null,{"$f":"L29+L32","v":0},null,{"$f":"N29+N32","v":0},null,{"$f":"P29+P32","v":0},null,{"$f":"R29+R32","v":0}]
[17,"16,17,18","I.Borxhe afatgjate","I. Long-term debts ",null,null,null,{"$f":"SUM(H30:H31)","v":0},null,{"$f":"SUM(J30:J31)","v":0},null,{"$f":"SUM(L30:L31)","v":0},null,{"$f":"P29","v":0},null,{"$f":"SUM(P30:P31)","v":0},null,{"$f":"SUM(R30:R31)","v":0}]
[18,16,"Huamarrje e brendeshme dhe te ngjashme","Internal borrowing and similar ",null,null,null,{"$f":"N30/Presentation_curr","v":0},null,{"$f":"P30/Presentation_curr","v":0},null,{"$f":"R30/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E101","v":0},null,{"$f":"'LGU''s FS (Template)'!F101","v":0}]
[19,17,"Huamarrje e huaj","Borrowing out of the country ",null,null,null,{"$f":"N31/Presentation_curr","v":0},null,{"$f":"P31/Presentation_curr","v":0},null,{"$f":"R31/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E102","v":0},null,{"$f":"'LGU''s FS (Template)'!F102","v":0}]
[20,"Klasa 4","II.Detyrime afatshkurter","II. Short term liabilities ",null,null,null,{"$f":"SUM(H33:H48)","v":0},null,{"$f":"SUM(J33:J48)","v":0},null,{"$f":"SUM(L33:L48)","v":0},null,{"$f":"SUM(N33:N48)","v":0},null,{"$f":"SUM(P33:P48)","v":0},null,{"$f":"SUM(R33:R48)","v":0}]
[21,419,"Kliente(Kreditore), parapagese pjesore","Clients (Creditors ), partial prepayment ",null,null,null,{"$f":"N33/Presentation_curr","v":0},null,{"$f":"P33/Presentation_curr","v":0},null,{"$f":"R33/Presentation_curr","v":0},null,{"$f":"P33","v":0},null,{"$f":"'LGU''s FS (Template)'!E104","v":0},null,{"$f":"'LGU''s FS (Template)'!F104","v":0}]
[22,"401-408","Furnitore e llogari te lidhura me to","Suppliers and related accounts ",null,"N6",null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E105","v":0},null,{"$f":"'LGU''s FS (Template)'!F105","v":0},null,"N6 - Creditors"]
[23,42,"Personeli e llogari te lidhura me to","Employees and related accounts ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E106","v":0},null,{"$f":"'LGU''s FS (Template)'!F106","v":0}]
[24,431,"Detyrime ndaj Shtetit per  tatim-taksa","Liabilities to government for taxes ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E107","v":0},null,{"$f":"'LGU''s FS (Template)'!F107","v":0}]
[25,432,"Tatime mbedhura nga shteti per llog.Pusht.Lokal","Taxes collected from government for the local government ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E108","v":0},null,{"$f":"'LGU''s FS (Template)'!F108","v":0}]
[26,433,"Shteti fatkeqesi natyrore","Government natural disaster ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E109","v":0},null,{"$f":"'LGU''s FS (Template)'!F109","v":0}]
[27,4341,"Te tjera operacione me shtetin(kreditor)","Te tjera operacione me shtetin(kreditor)",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E110","v":0},null,{"$f":"'LGU''s FS (Template)'!F110","v":0}]
[28,435,"Sigurime shoqerore","Social Insurance ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E111","v":0},null,{"$f":"'LGU''s FS (Template)'!F111","v":0}]
[29,436,"Sigurime shendetsore","Health Insurance ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E112","v":0},null,{"$f":"'LGU''s FS (Template)'!F112","v":0}]
[30,437.43799999999999,"Organizma te tjere shoqerore","Other social organizations",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E113","v":0},null,{"$f":"'LGU''s FS (Template)'!F113","v":0}]
[31,44,"Institucione te tjera publike","Other public institutions ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E114","v":0},null,{"$f":"'LGU''s FS (Template)'!F114","v":0}]
[32,45,"Marrdhenie me institucione brenda e jasht sistemit","Relationships with institutions in and outside the system ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E115","v":0},null,{"$f":"'LGU''s FS (Template)'!F115","v":0}]
[33,460,"Huadhenes","Borrower",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E116","v":0},null,{"$f":"'LGU''s FS (Template)'!F116","v":0}]
[34,464,"Detyrime per t'u paguar per blerjen e letr,vlere ","Liabilities for bond purchasing ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E117","v":0},null,{"$f":"'LGU''s FS (Template)'!F117","v":0}]
[35,466,"Kreditore per mjete ne ruajtje","Creditors for assets under guard",null,"N5",null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E118","v":0},null,{"$f":"'LGU''s FS (Template)'!F118","v":0},null,"N5 Inheritance Act"]
[36,467,"Kreditore te ndryshem ","Other creditors ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E119","v":0},null,{"$f":"'LGU''s FS (Template)'!F119","v":0},null,"Add explanation in FS"]
[37,"C","LLOGARI TE TJERA","OTHER ACCOUNTS ",null,null,null,{"$f":"J49","v":0},null,{"$f":"SUM(J50:J53)","v":0},null,{"$f":"SUM(L50:L53)","v":0},null,0,null,{"$f":"SUM(P50:P53)","v":0},null,{"$f":"SUM(R50:R53)","v":0}]
[38,475,"Te ardhura per tu regjist.vitet pasardhese","incomes to register in the coming years ",null,null,null,{"$f":"N50/Presentation_curr","v":0},null,{"$f":"P50/Presentation_curr","v":0},null,{"$f":"R50/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E121","v":0},null,{"$f":"'LGU''s FS (Template)'!F121","v":0}]
[39,478,"Diferenca konvertime pasive","passive converting differences ",null,null,null,{"$f":"N51/Presentation_curr","v":0},null,{"$f":"P51/Presentation_curr","v":0},null,{"$f":"R51/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E122","v":0},null,{"$f":"'LGU''s FS (Template)'!F122","v":0}]
[40,480,"Te ardhura per tu klasifikuar ose rregulluar","Incomes to classify or adjust ",null,null,null,{"$f":"N52/Presentation_curr","v":0},null,{"$f":"P52/Presentation_curr","v":0},null,{"$f":"R52/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E123","v":0},null,{"$f":"'LGU''s FS (Template)'!F123","v":0}]
[41,487,"te ardhura te arketuara para nxjerrjes titullit","incomes received before title exposure ",null,null,null,{"$f":"N53/Presentation_curr","v":0},null,{"$f":"P53/Presentation_curr","v":0},null,{"$f":"R53/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E124","v":0},null,{"$f":"'LGU''s FS (Template)'!F124","v":0}]
[42,85,"REZULTATI I USHTRIMIT(Saldo kreditore)","Result (credit amount)",null,null,null,{"$f":"N54/Presentation_curr","v":0},null,{"$f":"P54/Presentation_curr","v":0},null,{"$f":"R54/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E125","v":0},null,{"$f":"'LGU''s FS (Template)'!F125","v":0}]
[43,"X","T O T A L I   I   P A S I V I T ","TOTAL LIABILITY ",null,null,null,{"$f":"H13+H28+H49+H54","v":0},null,{"$f":"J13+J28+J49+J54","v":0},null,{"$f":"L13+L28+L49+L54","v":0},null,{"$f":"N13+N28+N49+N54","v":0},null,{"$f":"P13+P28+P49+P54","v":0},null,{"$f":"R13+R28+R49+R54","v":0}]
[]
[44,80.81,"LLOGARITE JASHTE BILANCIT","ACCOUNTS OUT OF BALANCE SHEET",null,null,null,{"$f":"SUM(H58)","v":0},null,{"$f":"SUM(J58)","v":0},null,{"$f":"SUM(L58)","v":0},null,{"$f":"P57","v":0},null,{"$f":"SUM(P58)","v":0},null,{"$f":"SUM(R58)","v":0}]
[45,"80,81","Evidenca pasive","Passive evidences",null,null,null,{"$f":"N58/Presentation_curr","v":0},null,{"$f":"P58/Presentation_curr","v":0},null,{"$f":"R58/Presentation_curr","v":0},null,{"$f":"P58","v":0},null,{"$f":"'LGU''s FS (Template)'!E129","v":0},null,{"$f":"'LGU''s FS (Template)'!F129","v":0}]

{"sheet":"F3-1","index":14,"n_rows":84,"n_cols":18,"rows_kept":84,"cut":false,"hidden":false,"merged":[[10,0,11,0],[10,1,11,1],[10,2,11,2]]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"A8","v":"Statement of expenses (Form 3/1)"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"Language!$D$89","v":"Statement of expenses (Form 3/1)"}]
[{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[{"$f":"Language!$D$41","v":"No"},{"$f":"Language!$D$49","v":"Acc. No."},"PERSHKRIMI I SHPENZIMEVE TE USHTRIMIT"]
[null,null,null,"Description of Expenses",null,{"$f":"Language!$D$40","v":"Notes"},null,{"$f":"Language!D18&\" \"&Language!D55","v":"FY 2014 Restated"},null,{"$f":"Language!D18","v":"FY 2014"},null,{"$f":"Language!D19","v":"FY 2013"},null,{"$f":"H12","v":"FY 2014 Restated"},null,{"$f":"J12","v":"FY 2014"},null,{"$f":"L12","v":"FY 2013"}]
["a","b","c",null,null,null,null,1,null,2,null,2,null,1,null,2,null,2]
[1,"Klasa 6","A. SHPENZIMET SHFRYTEZIMI (I - III)","A. Expenses for exploitation/usage",null,null,null,{"$f":"SUM(H15+H54+H55)","v":0},null,{"$f":"SUM(J15+J54+J55)","v":0},null,{"$f":"SUM(L15+L54+L55)","v":0},null,{"$f":"SUM(N15+N54+N55)","v":0},null,{"$f":"SUM(P15+P54+P55)","v":0},null,{"$f":"SUM(R15+R54+R55)","v":0}]
[2,60,"I. Shpenzime Korrente","I. Current expenses",null,null,null,{"$f":"SUM(H16+H21+H24+H35+H41+H46+H51)","v":0},null,{"$f":"SUM(J16+J21+J24+J35+J41+J46+J51)","v":0},null,{"$f":"SUM(L16+L21+L24+L35+L41+L46+L51)","v":0},null,{"$f":"SUM(N16+N21+N24+N35+N41+N46+N51)","v":0},null,{"$f":"SUM(P16+P21+P24+P35+P41+P46+P51)","v":0},null,{"$f":"SUM(R16+R21+R24+R35+R41+R46+R51)","v":0}]
[3,600,"Paga,shperblime e te tjera personeli","Salaries, bonuses",null,null,null,{"$f":"SUM(H17:H20)","v":0},null,{"$f":"SUM(J17:J20)","v":0},null,{"$f":"SUM(L17:L20)","v":0},null,{"$f":"SUM(N17:N20)","v":0},null,{"$f":"SUM(P17:P20)","v":0},null,{"$f":"SUM(R17:R20)","v":0}]
[4,6001,"Paga, personeli i perhershem","Salaries",null,null,null,{"$f":"N17/Presentation_curr","v":0},null,{"$f":"P17/Presentation_curr","v":0},null,{"$f":"R17/Presentation_curr","v":0},null,{"$f":"P17","v":0},null,{"$f":"'LGU''s FS (Template)'!E141","v":0},null,{"$f":"'LGU''s FS (Template)'!F141","v":0}]
[5,6002,"Paga, personel I perkohshem","Temporary salaries",null,null,null,{"$f":"N18/Presentation_curr","v":0},null,{"$f":"P18/Presentation_curr","v":0},null,{"$f":"R18/Presentation_curr","v":0},null,{"$f":"P18","v":0},null,{"$f":"'LGU''s FS (Template)'!E142","v":0},null,{"$f":"'LGU''s FS (Template)'!F142","v":0}]
[6,6003,"Shperblime ","Bonuses",null,null,null,{"$f":"N19/Presentation_curr","v":0},null,{"$f":"P19/Presentation_curr","v":0},null,{"$f":"R19/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E143","v":0},null,{"$f":"'LGU''s FS (Template)'!F143","v":0}]
[7,6009,"Shpenzime tjera personeli","Other personal expenses",null,null,null,{"$f":"N20/Presentation_curr","v":0},null,{"$f":"P20/Presentation_curr","v":0},null,{"$f":"R20/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E144","v":0},null,{"$f":"'LGU''s FS (Template)'!F144","v":0}]
[8,601,"Kontrib.te sig.shoq.e shendets.","health and social insurance contributions",null,null,null,{"$f":"SUM(H22:H23)","v":0},null,{"$f":"SUM(J22:J23)","v":0},null,{"$f":"SUM(L22:L23)","v":0},null,{"$f":"SUM(N22:N23)","v":0},null,{"$f":"SUM(P22:P23)","v":0},null,{"$f":"SUM(R22:R23)","v":0}]
[9,6010,"Kontribute per sigurimet shoqerore","Insurance contributions",null,null,null,{"$f":"N22/Presentation_curr","v":0},null,{"$f":"P22/Presentation_curr","v":0},null,{"$f":"R22/Presentation_curr","v":0},null,{"$f":"P22","v":0},null,{"$f":"'LGU''s FS (Template)'!E146","v":0},null,{"$f":"'LGU''s FS (Template)'!F146","v":0}]
[10,6011,"Kontribute per sigurimet shendetesore","Health insurance",null,null,null,{"$f":"N23/Presentation_curr","v":0},null,{"$f":"P23/Presentation_curr","v":0},null,{"$f":"R23/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E147","v":0},null,{"$f":"'LGU''s FS (Template)'!F147","v":0}]
[11,602,"Mallra dhe sherbime te tjera ","Other goods and services",null,null,null,{"$f":"SUM(H25:H34)","v":0},null,{"$f":"SUM(J25:J34)","v":0},null,{"$f":"SUM(L25:L34)","v":0},null,{"$f":"SUM(N25:N34)","v":0},null,{"$f":"SUM(P25:P34)","v":0},null,{"$f":"SUM(R25:R34)","v":0}]
[12,6020,"Materiale zyre e te pergjitheshme","stationary",null,null,null,{"$f":"N25/Presentation_curr","v":0},null,{"$f":"P25/Presentation_curr","v":0},null,{"$f":"R25/Presentation_curr","v":0},null,{"$f":"P25","v":0},null,{"$f":"'LGU''s FS (Template)'!E149","v":0},null,{"$f":"'LGU''s FS (Template)'!F149","v":0}]
[13,6021,"Materiale dhe sherbime speciale","Special services",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E150","v":0},null,{"$f":"'LGU''s FS (Template)'!F150","v":0}]
[14,6022,"Sherbime nga te trete","Services from third party",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E151","v":0},null,{"$f":"'LGU''s FS (Template)'!F151","v":0}]
[15,6023,"Shpenzime transporti","Transport expenses",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E152","v":0},null,{"$f":"'LGU''s FS (Template)'!F152","v":0}]
[16,6024,"Shpenzime udhetimi","Travel expense",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E153","v":0},null,{"$f":"'LGU''s FS (Template)'!F153","v":0}]
[17,6025,"Shpenzime per mirembajtje te zakonshme","Ordinary maintenance expenses ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E154","v":0},null,{"$f":"'LGU''s FS (Template)'!F154","v":0}]
[18,6026,"Shpenzime per qeramarrje","Rent expenses",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E155","v":0},null,{"$f":"'LGU''s FS (Template)'!F155","v":0}]
[19,6027,"Shpenzime per detyrime per kompesime legale","Expenses for legal liability for compensation",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E156","v":0},null,{"$f":"'LGU''s FS (Template)'!F156","v":0}]
[20,6028,"Shpenzime te lidhura me huamarrjen per hua","Borrowing costs related to loans",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E157","v":0},null,{"$f":"'LGU''s FS (Template)'!F157","v":0}]
[21,6029,"Shpenzime te tjera operative ","Other operating expenses",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E158","v":0},null,{"$f":"'LGU''s FS (Template)'!F158","v":0}]
[22,603,"Subvencionet","Subsidies",null,null,null,{"$f":"SUM(H36:H40)","v":0},null,{"$f":"SUM(J36:J40)","v":0},null,{"$f":"SUM(L36:L40)","v":0},null,0,null,{"$f":"SUM(P36:P40)","v":0},null,{"$f":"SUM(R36:R40)","v":0}]
[23,6030,"Subvecione per diference cmimi","Subsidies for price differences",null,null,null,{"$f":"N36/Presentation_curr","v":0},null,{"$f":"P36/Presentation_curr","v":0},null,{"$f":"R36/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E160","v":0},null,{"$f":"'LGU''s FS (Template)'!F160","v":0}]
[24,6031,"Subvecione per te nxitur punesimin","Subsidies to promote employment ",null,null,null,{"$f":"N37/Presentation_curr","v":0},null,{"$f":"P37/Presentation_curr","v":0},null,{"$f":"R37/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E161","v":0},null,{"$f":"'LGU''s FS (Template)'!F161","v":0}]
[25,6032,"Subvecione per te mbuluar humbjet","Subsidies to cover loss",null,null,null,{"$f":"N38/Presentation_curr","v":0},null,{"$f":"P38/Presentation_curr","v":0},null,{"$f":"R38/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E162","v":0},null,{"$f":"'LGU''s FS (Template)'!F162","v":0}]
[26,6033,"Subvecione per sipermarrjet individuale","Subsidies for entrepreneurship",null,null,null,{"$f":"N39/Presentation_curr","v":0},null,{"$f":"P39/Presentation_curr","v":0},null,{"$f":"R39/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E163","v":0},null,{"$f":"'LGU''s FS (Template)'!F163","v":0}]
[27,6039,"Subvecione te tjera","Other subsidies",null,null,null,{"$f":"N40/Presentation_curr","v":0},null,{"$f":"P40/Presentation_curr","v":0},null,{"$f":"R40/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E164","v":0},null,{"$f":"'LGU''s FS (Template)'!F164","v":0}]
[28,604,"Transferime korrente te brendshme","Current internal transfers",null,null,null,{"$f":"SUM(H42:H45)","v":0},null,{"$f":"SUM(J42:J45)","v":0},null,{"$f":"SUM(L42:L45)","v":0},null,{"$f":"SUM(N42:N45)","v":0},null,{"$f":"SUM(P42:P45)","v":0},null,{"$f":"SUM(R42:R45)","v":0}]
[29,6040,"Transferime korente tek nivele tjera te Qeverise","Current transfers to other government levels",null,null,null,{"$f":"N42/Presentation_curr","v":0},null,{"$f":"P42/Presentation_curr","v":0},null,{"$f":"R42/Presentation_curr","v":0},null,{"$f":"P42","v":0},null,{"$f":"'LGU''s FS (Template)'!E166","v":0},null,{"$f":"'LGU''s FS (Template)'!F166","v":0}]
[30,6041,"Transferime korente tek institucione qeveritare te ndryshme","Current transfers to various government institutions",null,null,null,{"$f":"N43/Presentation_curr","v":0},null,{"$f":"P43/Presentation_curr","v":0},null,{"$f":"R43/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E167","v":0},null,{"$f":"'LGU''s FS (Template)'!F167","v":0}]
[31,6042,"Transferime korente tek Sigurimet Shoqerore e Shendetsore","Current transfers for social and health insurance",null,null,null,{"$f":"N44/Presentation_curr","v":0},null,{"$f":"P44/Presentation_curr","v":0},null,{"$f":"R44/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E168","v":0},null,{"$f":"'LGU''s FS (Template)'!F168","v":0}]
[32,6044,"Transferime korente tek Organizatat jo fitimprurse","Current transfers for not for profit organizations",null,null,null,{"$f":"N45/Presentation_curr","v":0},null,{"$f":"P45/Presentation_curr","v":0},null,{"$f":"R45/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E169","v":0},null,{"$f":"'LGU''s FS (Template)'!F169","v":0}]
[33,605,"Transferime korrente me jashte","Current transfers with outsiders",null,null,null,{"$f":"SUM(H47:H50)","v":0},null,{"$f":"SUM(J47:J50)","v":0},null,{"$f":"SUM(L47:L50)","v":0},null,0,null,{"$f":"SUM(P47:P50)","v":0},null,{"$f":"SUM(R47:R50)","v":0}]
[34,6051,"Transferime Per Organizatat Nderkombetare","Transfers for IOS",null,null,null,{"$f":"N47/Presentation_curr","v":0},null,{"$f":"P47/Presentation_curr","v":0},null,{"$f":"R47/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E171","v":0},null,{"$f":"'LGU''s FS (Template)'!F171","v":0}]
[35,6052,"Transferime Per Qeverite e Huaja","Transfers for foreign governments",null,null,null,{"$f":"N48/Presentation_curr","v":0},null,{"$f":"P48/Presentation_curr","v":0},null,{"$f":"R48/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E172","v":0},null,{"$f":"'LGU''s FS (Template)'!F172","v":0}]
[36,6053,"Transferime Per institucionet jo fitimprurese te huaja","Transfers for non not-for profit organizations",null,null,null,{"$f":"N49/Presentation_curr","v":0},null,{"$f":"P49/Presentation_curr","v":0},null,{"$f":"R49/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E173","v":0},null,{"$f":"'LGU''s FS (Template)'!F173","v":0}]
[37,6059,"Transferime Te tjera korrente me jashte shtetit","Other current transfers with foreign governments",null,null,null,{"$f":"N50/Presentation_curr","v":0},null,{"$f":"P50/Presentation_curr","v":0},null,{"$f":"R50/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E174","v":0},null,{"$f":"'LGU''s FS (Template)'!F174","v":0}]
[38,606,"Transferta per buxh.familjare e individe","Transfers family budges and other individuals ",null,null,null,{"$f":"SUM(H52:H53)","v":0},null,{"$f":"SUM(J52:J53)","v":0},null,{"$f":"SUM(L52:L53)","v":0},null,{"$f":"SUM(N52:N53)","v":0},null,{"$f":"SUM(P52:P53)","v":0},null,{"$f":"SUM(R52:R53)","v":0}]
[39,6060,"Transferta Te paguara nga ISSH e ISKSH","Transfers paid from ISS and HII",null,null,null,{"$f":"N52/Presentation_curr","v":0},null,{"$f":"P52/Presentation_curr","v":0},null,{"$f":"R52/Presentation_curr","v":0},null,{"$f":"P52","v":0},null,{"$f":"'LGU''s FS (Template)'!E176","v":0},null,{"$f":"'LGU''s FS (Template)'!F176","v":0}]
[40,6061,"Transferta Paguara nga Inst.Tjera e Org.Pusht.Vendor","Transfers paid from other institutions and Local government",null,null,null,{"$f":"N53/Presentation_curr","v":0},null,{"$f":"P53/Presentation_curr","v":0},null,{"$f":"R53/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E177","v":0},null,{"$f":"'LGU''s FS (Template)'!F177","v":0}]
[41,63,"II. Ndryshimi I gjendjeve te inventarit ( + - )","II. Change in inventory balances",null,null,null,{"$f":"N54/Presentation_curr","v":0},null,{"$f":"P54/Presentation_curr","v":0},null,{"$f":"R54/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E178","v":0},null,{"$f":"'LGU''s FS (Template)'!F178","v":0}]
[42,68,"III. Kuota amortizimi dhe shuma te parashikuara","III.Depreciation rates and expected balances",null,null,null,{"$f":"SUM(H56:H59)","v":0},null,{"$f":"SUM(J56:J59)","v":0},null,{"$f":"SUM(L56:L59)","v":0},null,0,null,{"$f":"SUM(P56:P59)","v":0},null,{"$f":"SUM(R56:R59)","v":0}]
[43,681,"Kuotat e amortizimit te shfrytezimit","Amortization rates on exploitation",null,null,null,{"$f":"N56/Presentation_curr","v":0},null,{"$f":"P56/Presentation_curr","v":0},null,{"$f":"R56/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E180","v":0},null,{"$f":"'LGU''s FS (Template)'!F180","v":0}]
[44,682,"Vlera mbetur e AQ te nxjerra jasht perdorimit e shitura","Residual value on fixed assets, damaged or disposed",null,null,null,{"$f":"N57/Presentation_curr","v":0},null,{"$f":"P57/Presentation_curr","v":0},null,{"$f":"R57/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E181","v":0},null,{"$f":"'LGU''s FS (Template)'!F181","v":0}]
[45,683,"Shuma te parashikuara te shfrytezimit","Amounts provided for exploitations",null,null,null,{"$f":"N58/Presentation_curr","v":0},null,{"$f":"P58/Presentation_curr","v":0},null,{"$f":"R58/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E182","v":0},null,{"$f":"'LGU''s FS (Template)'!F182","v":0}]
[46,686,"Shuma te parashikuara per aktivet financiare","Amounts provided for finance assets",null,null,null,{"$f":"N59/Presentation_curr","v":0},null,{"$f":"P59/Presentation_curr","v":0},null,{"$f":"R59/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E183","v":0},null,{"$f":"'LGU''s FS (Template)'!F183","v":0}]
[47,"65, 66","B. SHPENZIME FINANCIARE(I+II)","B. Finance expenses",null,null,null,{"$f":"SUM(H61+H66)","v":0},null,{"$f":"SUM(J61+J66)","v":0},null,{"$f":"SUM(L61+L66)","v":0},null,0,null,{"$f":"SUM(P61+P66)","v":0},null,{"$f":"SUM(R61+R66)","v":0}]
[48,65,"I. Shpen.financiare te brendshme","I. Internal finance expenses",null,null,null,{"$f":"SUM(H62:H65)","v":0},null,{"$f":"SUM(J62:J65)","v":0},null,{"$f":"SUM(L62:L65)","v":0},null,0,null,{"$f":"SUM(P62:P65)","v":0},null,{"$f":"SUM(R62:R65)","v":0}]
[49,650,"Interesa per bono thesarit dhe kredi direkte","Bond interest rates and direct loans",null,null,null,{"$f":"N62/Presentation_curr","v":0},null,{"$f":"P62/Presentation_curr","v":0},null,{"$f":"R62/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E186","v":0},null,{"$f":"'LGU''s FS (Template)'!F186","v":0}]
[50,651,"Interesa per huamarrje te tj. Brendshme","Borrowing costs related to loans",null,null,null,{"$f":"N63/Presentation_curr","v":0},null,{"$f":"P63/Presentation_curr","v":0},null,{"$f":"R63/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E187","v":0},null,{"$f":"'LGU''s FS (Template)'!F187","v":0}]
[51,652,"Interesa Letra tjera vlere Qeverise","Other interest on government securities",null,null,null,{"$f":"N64/Presentation_curr","v":0},null,{"$f":"P64/Presentation_curr","v":0},null,{"$f":"R64/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E188","v":0},null,{"$f":"'LGU''s FS (Template)'!F188","v":0}]
[52,656,"Shpenz.nga kembimet valutore","foreign exchange expenses",null,null,null,{"$f":"N65/Presentation_curr","v":0},null,{"$f":"P65/Presentation_curr","v":0},null,{"$f":"R65/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E189","v":0},null,{"$f":"'LGU''s FS (Template)'!F189","v":0}]
[53,66,"II. Shpen.financiare te jashtme","II. External finance expenses",null,null,null,{"$f":"SUM(H67:H69)","v":0},null,{"$f":"SUM(J67:J69)","v":0},null,{"$f":"SUM(L67:L69)","v":0},null,0,null,{"$f":"SUM(P67:P69)","v":0},null,{"$f":"SUM(R67:R69)","v":0}]
[54,660,"Interesa per huamarrje nga Qeveri.te Huaja","Interest on loans from Foreign Governments",null,null,null,{"$f":"N67/Presentation_curr","v":0},null,{"$f":"P67/Presentation_curr","v":0},null,{"$f":"R67/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E191","v":0},null,{"$f":"'LGU''s FS (Template)'!F191","v":0}]
[55,661,"Interesa per financime nga Institucionet.nderkomb","Interest on financing from international organizations",null,null,null,{"$f":"N68/Presentation_curr","v":0},null,{"$f":"P68/Presentation_curr","v":0},null,{"$f":"R68/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E192","v":0},null,{"$f":"'LGU''s FS (Template)'!F192","v":0}]
[56,662,"Interesa per huamarrje te tjera jashtme ","Interest on other foreign loans",null,null,null,{"$f":"N69/Presentation_curr","v":0},null,{"$f":"P69/Presentation_curr","v":0},null,{"$f":"R69/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E193","v":0},null,{"$f":"'LGU''s FS (Template)'!F193","v":0}]
[57,67,"C.  SHPENZ.TE JASHTEZAKONSHME","C. Extraordinary Expenses",null,null,null,{"$f":"SUM(H71:H72)","v":0},null,{"$f":"SUM(J71:J72)","v":0},null,{"$f":"SUM(L71:L72)","v":0},null,0,null,{"$f":"SUM(P71:P72)","v":0},null,{"$f":"SUM(R71:R72)","v":0}]
[58,677,"Humbje nga gabime te lejuara ne ushtr.paraardhese","Losses from allowed errors from previous years",null,null,null,{"$f":"N71/Presentation_curr","v":0},null,{"$f":"P71/Presentation_curr","v":0},null,{"$f":"R71/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E195","v":0},null,{"$f":"'LGU''s FS (Template)'!F195","v":0}]
[59,678,"Shpenzime te tjera te jashtzakonshme","Other Extraordinary expenses",null,null,null,{"$f":"N72/Presentation_curr","v":0},null,{"$f":"P72/Presentation_curr","v":0},null,{"$f":"R72/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E196","v":0},null,{"$f":"'LGU''s FS (Template)'!F196","v":0}]
[60,"Klasa 6","TOTALI I SHPENZIMEVE","TOTAL EXPENSES",null,null,null,{"$f":"(H14+H60+H70)","v":0},null,{"$f":"(J14+J60+J70)","v":0},null,{"$f":"(L14+L60+L70)","v":0},null,{"$f":"(N14+N60+N70)","v":0},null,{"$f":"(P14+P60+P70)","v":0},null,{"$f":"(R14+R60+R70)","v":0}]
[61,"82,83,84","D.  OPERAC.KORIGJ.REZULTATIT","D. RESULT CORRECTIONS ACTIVITES",null,null,null,{"$f":"SUM(H75:H81)","v":0},null,{"$f":"SUM(J75:J81)","v":0},null,{"$f":"SUM(L75:L81)","v":0},null,{"$f":"SUM(N75:N81)","v":0},null,{"$f":"SUM(P75:P81)","v":0},null,{"$f":"SUM(R75:R81)","v":0}]
[62,828,"Tituj te ardhurash te anulluara","Names of cancelled revenues",null,null,null,{"$f":"N75/Presentation_curr","v":0},null,{"$f":"P75/Presentation_curr","v":0},null,{"$f":"R75/Presentation_curr","v":0},null,{"$f":"P75","v":0},null,{"$f":"'LGU''s FS (Template)'!E199","v":0},null,{"$f":"'LGU''s FS (Template)'!F199","v":0}]
[63,831,"Caktim te ardh.funks.per investime","Determination of revenues for investments",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E200","v":0},null,{"$f":"'LGU''s FS (Template)'!F200","v":0}]
[64,8420,"Derdhje te ardhura ne buxhet","Revenues deposited in the budget",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E201","v":0},null,{"$f":"'LGU''s FS (Template)'!F201","v":0}]
[65,8421,"Derdhje buxhet te ardhuurave pa perdorura","Deposit in the budget of unused revenues",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E202","v":0},null,{"$f":"'LGU''s FS (Template)'!F202","v":0}]
[66,8422,"Transferim te ardhurave brenda sistemit","Transfers of revenues within the system",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E203","v":0},null,{"$f":"'LGU''s FS (Template)'!F203","v":0}]
[67,8423,"Transferime per ndrysh gjendje","Transfers for changes in situation",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E204","v":0},null,{"$f":"'LGU''s FS (Template)'!F204","v":0}]
[68,8424,"Transferim per debitore te konstatuar e te ngjashme","Transfers for identified debtors and similar items",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E205","v":0},null,{"$f":"'LGU''s FS (Template)'!F205","v":0}]
[69,"Klasa 6 e 8","TOTALI OPERACIONEVE ","TOTAL FROM OPERATIONS",null,null,null,{"$f":"H73+H74","v":0},null,{"$f":"J73+J74","v":0},null,{"$f":"L73+L74","v":0},null,{"$f":"N73+N74","v":0},null,{"$f":"P73+P74","v":0},null,{"$f":"R73+R74","v":0}]
[70,85,"REZULTATI NGA FUNKSIONIMI","RESULTS FROM FUNCTIONING",null,null,null,{"$f":"N83/Presentation_curr","v":0},null,{"$f":"P83/Presentation_curr","v":0},null,{"$f":"R83/Presentation_curr","v":0},null,{"$f":"P83-'Summary of adjustments'!$H$17","v":0},null,{"$f":"'LGU''s FS (Template)'!E207","v":0},null,{"$f":"'LGU''s FS (Template)'!F207","v":0}]
[71,"X","T O T A L I ","TOTAL",null,null,null,{"$f":"SUM(H82:H83)","v":0},null,{"$f":"SUM(J82:J83)","v":0},null,{"$f":"SUM(L82:L83)","v":0},null,{"$f":"SUM(N82:N83)","v":0},null,{"$f":"SUM(P82:P83)","v":0},null,{"$f":"SUM(R82:R83)","v":0}]

{"sheet":"F3-2","index":15,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"A8","v":"Statement of revenues (Form 3/2)"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"Language!$D$90","v":"Statement of revenues (Form 3/2)"}]
[{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[]
[{"$f":"Language!$D$41","v":"No"},{"$f":"Language!$D$49","v":"Acc. No."},null,"Description of Revenues",null,{"$f":"Language!$D$40","v":"Notes"},null,{"$f":"Language!D18&\" \"&Language!D55","v":"FY 2014 Restated"},null,{"$f":"Language!D18","v":"FY 2014"},null,{"$f":"Language!D19","v":"FY 2013"},null,{"$f":"H12","v":"FY 2014 Restated"},null,{"$f":"J12","v":"FY 2014"},null,{"$f":"L12","v":"FY 2013"}]
["a","b","c",null,null,null,null,1,null,2,null,2,null,1,null,2,null,2]
[1,"Klasa 7","A. TE ARDHURA TE SHFRYTEZIMIT(I - VI)","A. REVENUES",null,null,null,{"$f":"SUM(H15+H39+H47+H62+H76+H77)","v":0},null,{"$f":"SUM(J15+J39+J47+J62+J76+J77)","v":0},null,{"$f":"SUM(L15+L39+L47+L62+L76+L77)","v":0},null,{"$f":"SUM(N15+N39+N47+N62+N76+N77)","v":0},null,{"$f":"SUM(P15+P39+P47+P62+P76+P77)","v":0},null,{"$f":"SUM(R15+R39+R47+R62+R76+R77)","v":0}]
[2,70,"I. TE ARDHURA TATIMORE(a+b+c+d+e+f+g)","I. TAX INCOMES",null,null,null,{"$f":"SUM(H16+H21+H25+H31+H36+H37+H38)","v":0},null,{"$f":"SUM(J16+J21+J25+J31+J36+J37+J38)","v":0},null,{"$f":"SUM(L16+L21+L25+L31+L36+L37+L38)","v":0},null,{"$f":"SUM(N16+N21+N25+N31+N36+N37+N38)","v":0},null,{"$f":"SUM(P16+P21+P25+P31+P36+P37+P38)","v":0},null,{"$f":"SUM(R16+R21+R25+R31+R36+R37+R38)","v":0}]
[3,700,"a) Mbi te ardhurat,fitimin e ardh.kapitale","a) on revenues, profit, and equity revenue",null,null,null,{"$f":"SUM(H17:H20)","v":0},null,{"$f":"SUM(J17:J20)","v":0},null,{"$f":"SUM(L17:L20)","v":0},null,{"$f":"SUM(N17:N20)","v":0},null,{"$f":"SUM(P17:P20)","v":0},null,{"$f":"SUM(R17:R20)","v":0}]
[4,7000,"- Tatim mbi te ardhurat personale","personal income tax",null,null,null,{"$f":"N17/Presentation_curr","v":0},null,{"$f":"P17/Presentation_curr","v":0},null,{"$f":"R17/Presentation_curr","v":0},null,{"$f":"P17","v":0},null,{"$f":"'LGU''s FS (Template)'!E223","v":0},null,{"$f":"'LGU''s FS (Template)'!F223","v":0}]
[5,7001,"- Tatim mbi fitimin ","income tax",null,null,null,{"$f":"N18/Presentation_curr","v":0},null,{"$f":"P18/Presentation_curr","v":0},null,{"$f":"R18/Presentation_curr","v":0},null,{"$f":"P18","v":0},null,{"$f":"'LGU''s FS (Template)'!E224","v":0},null,{"$f":"'LGU''s FS (Template)'!F224","v":0}]
[6,7002,"- Takse e tatim mbi biznesin e vogel","small business tax",null,null,null,{"$f":"N19/Presentation_curr","v":0},null,{"$f":"P19/Presentation_curr","v":0},null,{"$f":"R19/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E225","v":0},null,{"$f":"'LGU''s FS (Template)'!F225","v":0}]
[7,7009,"- Tjera tatime ","other tax",null,null,null,{"$f":"N20/Presentation_curr","v":0},null,{"$f":"P20/Presentation_curr","v":0},null,{"$f":"R20/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E226","v":0},null,{"$f":"'LGU''s FS (Template)'!F226","v":0}]
[8,702,"b) Tatime mbi pasurine","b) Property tax",null,null,null,{"$f":"SUM(H22:H24)","v":0},null,{"$f":"SUM(J22:J24)","v":0},null,{"$f":"SUM(L22:L24)","v":0},null,{"$f":"SUM(N22:N24)","v":0},null,{"$f":"SUM(P22:P24)","v":0},null,{"$f":"SUM(R22:R24)","v":0}]
[9,7020,"- Mbi pasurine e pa lujteshme","on immovable property ",null,null,null,{"$f":"N22/Presentation_curr","v":0},null,{"$f":"P22/Presentation_curr","v":0},null,{"$f":"R22/Presentation_curr","v":0},null,{"$f":"P22","v":0},null,{"$f":"'LGU''s FS (Template)'!E228","v":0},null,{"$f":"'LGU''s FS (Template)'!F228","v":0}]
[10,7021,"- Mbi shitjen e pasurise se palujteshme","sales of immovable property",null,null,null,{"$f":"N23/Presentation_curr","v":0},null,{"$f":"P23/Presentation_curr","v":0},null,{"$f":"R23/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E229","v":0},null,{"$f":"'LGU''s FS (Template)'!F229","v":0}]
[11,7029,"- Te tjera mbi pasurine","other on property",null,null,null,{"$f":"N24/Presentation_curr","v":0},null,{"$f":"P24/Presentation_curr","v":0},null,{"$f":"R24/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E230","v":0},null,{"$f":"'LGU''s FS (Template)'!F230","v":0}]
[12,703,"c) Tatime mbi mallrat e sherbimet brenda vendit","c) tax upon goods and services in the country",null,null,null,{"$f":"SUM(H26:H30)","v":0},null,{"$f":"SUM(J26:J30)","v":0},null,{"$f":"SUM(L26:L30)","v":0},null,{"$f":"SUM(N26:N30)","v":0},null,{"$f":"SUM(P26:P30)","v":0},null,{"$f":"SUM(R26:R30)","v":0}]
[13,7030,"- Tatimi mbi Vleren e Shtuar(TVSH)","VAT",null,null,null,{"$f":"N26/Presentation_curr","v":0},null,{"$f":"P26/Presentation_curr","v":0},null,{"$f":"R26/Presentation_curr","v":0},null,{"$f":"P26","v":0},null,{"$f":"'LGU''s FS (Template)'!E232","v":0},null,{"$f":"'LGU''s FS (Template)'!F232","v":0}]
[14,7031,"- Akciza","Special taxes ",null,null,null,{"$f":"N27/Presentation_curr","v":0},null,{"$f":"P27/Presentation_curr","v":0},null,{"$f":"R27/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E233","v":0},null,{"$f":"'LGU''s FS (Template)'!F233","v":0}]
[15,7032,"- Takse mbi sherbimet specifike","tax upon specific services",null,null,null,{"$f":"N28/Presentation_curr","v":0},null,{"$f":"P28/Presentation_curr","v":0},null,{"$f":"R28/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E234","v":0},null,{"$f":"'LGU''s FS (Template)'!F234","v":0}]
[16,7033,"- Takse mbi perd.mallrave e lejim veprimtarie","tax upon goods usage and activity permission",null,null,null,{"$f":"N29/Presentation_curr","v":0},null,{"$f":"P29/Presentation_curr","v":0},null,{"$f":"R29/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E235","v":0},null,{"$f":"'LGU''s FS (Template)'!F235","v":0}]
[17,7035,"- Takse vendore mbi perd.mallrave e lejim veprimtarie","local tax on goods usage and activity permission",null,null,null,{"$f":"N30/Presentation_curr","v":0},null,{"$f":"P30/Presentation_curr","v":0},null,{"$f":"R30/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E236","v":0},null,{"$f":"'LGU''s FS (Template)'!F236","v":0}]
[18,704,"d) Takse mbi tregtine e transaks..nderkombetare","d) tax upon commercial and international transactions",null,null,null,{"$f":"SUM(H32:H35)","v":0},null,{"$f":"SUM(J32:J35)","v":0},null,{"$f":"SUM(L32:L35)","v":0},null,{"$f":"SUM(N32:N35)","v":0},null,{"$f":"SUM(P32:P35)","v":0},null,{"$f":"SUM(R32:R35)","v":0}]
[19,7040,"- Takse doganore per mallrat e importit","duties on import goods",null,null,null,{"$f":"N32/Presentation_curr","v":0},null,{"$f":"P32/Presentation_curr","v":0},null,{"$f":"R32/Presentation_curr","v":0},null,{"$f":"P32","v":0},null,{"$f":"'LGU''s FS (Template)'!E238","v":0},null,{"$f":"'LGU''s FS (Template)'!F238","v":0}]
[20,7041,"- Takse doganore per mallrat e eksportit","duties on export goods",null,null,null,{"$f":"N33/Presentation_curr","v":0},null,{"$f":"P33/Presentation_curr","v":0},null,{"$f":"R33/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E239","v":0},null,{"$f":"'LGU''s FS (Template)'!F239","v":0}]
[21,7042,"- Tarife sherbimi doganor dhe kaliposte","custom tariff and post service",null,null,null,{"$f":"N34/Presentation_curr","v":0},null,{"$f":"P34/Presentation_curr","v":0},null,{"$f":"R34/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E240","v":0},null,{"$f":"'LGU''s FS (Template)'!F240","v":0}]
[22,7049,"- Te tjera taksa mbi treg.e trans.nderkomb.","other tax upon international commercial transport",null,null,null,{"$f":"N35/Presentation_curr","v":0},null,{"$f":"P35/Presentation_curr","v":0},null,{"$f":"R35/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E241","v":0},null,{"$f":"'LGU''s FS (Template)'!F241","v":0}]
[23,705,"e) Taksa e rruges","e) road tax",null,null,null,{"$f":"SUM(H37:H40)","v":0},null,{"$f":"SUM(J37:J40)","v":0},null,{"$f":"SUM(L37:L40)","v":0},null,{"$f":"SUM(N37:N40)","v":0},null,{"$f":"SUM(P37:P40)","v":0},null,{"$f":"SUM(R37:R40)","v":0}]
[24,708,"f) Te tjera tatime e taksa kombtare","f) other national tax",null,null,null,{"$f":"N37/Presentation_curr","v":0},null,{"$f":"P37/Presentation_curr","v":0},null,{"$f":"R37/Presentation_curr","v":0},null,{"$f":"P37","v":0},null,{"$f":"'LGU''s FS (Template)'!E243","v":0},null,{"$f":"'LGU''s FS (Template)'!F243","v":0}]
[25,709,"g) Kamat vonesa","g) penalty interest",null,null,null,{"$f":"N38/Presentation_curr","v":0},null,{"$f":"P38/Presentation_curr","v":0},null,{"$f":"R38/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E244","v":0},null,{"$f":"'LGU''s FS (Template)'!F244","v":0}]
[26,75,"II. KONTRIBUTE SHOQERORE E SHENDETSORE","II. SOCIAL AND HEALTH INSURANCE",null,null,null,{"$f":"SUM(H40:H46)","v":0},null,{"$f":"SUM(J40:J46)","v":0},null,{"$f":"SUM(L40:L46)","v":0},null,0,null,{"$f":"SUM(P40:P46)","v":0},null,{"$f":"SUM(R40:R46)","v":0}]
[27,750,"- Nga te punesuarit","from employee's",null,null,null,{"$f":"N40/Presentation_curr","v":0},null,{"$f":"P40/Presentation_curr","v":0},null,{"$f":"R40/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E246","v":0},null,{"$f":"'LGU''s FS (Template)'!F246","v":0}]
[28,751,"- Nga punedhenesit","from employer",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E247","v":0},null,{"$f":"'LGU''s FS (Template)'!F247","v":0}]
[29,752,"- Nga te vetepunesuarit","from self employees",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E248","v":0},null,{"$f":"'LGU''s FS (Template)'!F248","v":0}]
[30,753,"- Nga fermeret","from farmers",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E249","v":0},null,{"$f":"'LGU''s FS (Template)'!F249","v":0}]
[31,754,"- Nga sigurimet vullnetare","form volunteer insurance",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E250","v":0},null,{"$f":"'LGU''s FS (Template)'!F250","v":0}]
[32,755,"- Kontrib.buxhetit per Sigurimet Shoqerore","Budget contribution for Social Insurance",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E251","v":0},null,{"$f":"'LGU''s FS (Template)'!F251","v":0}]
[33,756,"- Kontrib.buxhetit per Sigurimet Shendetes","Budget contribution for Health Insurance",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E252","v":0},null,{"$f":"'LGU''s FS (Template)'!F252","v":0}]
[34,71,"III. TE ARDHUTRA JO TATIMORE(a+b+c)","III. NON TAX REVENUES",null,null,null,{"$f":"SUM(H48+H53+H61)","v":0},null,{"$f":"SUM(J48+J53+J61)","v":0},null,{"$f":"SUM(L48+L53+L61)","v":0},null,{"$f":"SUM(N48+N53+N61)","v":0},null,{"$f":"SUM(P48+P53+P61)","v":0},null,{"$f":"SUM(R48+R53+R61)","v":0}]
[35,710,"a) Nga ndermarrjet dhe pronesia","a) from enterprise and ownership",null,null,null,{"$f":"SUM(H49:H51)","v":0},null,{"$f":"SUM(J49:J51)","v":0},null,{"$f":"SUM(L49:L51)","v":0},null,{"$f":"SUM(N49:N51)","v":0},null,{"$f":"SUM(P49:P51)","v":0},null,{"$f":"SUM(R49:R51)","v":0}]
[36,7100,"- Nga nderm.publike jo financiare","from public non financial enterprise",null,null,null,{"$f":"N49/Presentation_curr","v":0},null,{"$f":"P49/Presentation_curr","v":0},null,{"$f":"R49/Presentation_curr","v":0},null,{"$f":"P49","v":0},null,{"$f":"'LGU''s FS (Template)'!E255","v":0},null,{"$f":"'LGU''s FS (Template)'!F255","v":0}]
[37,7101,"- Nga nderm.publike financiare","from public  financial enterprise",null,null,null,{"$f":"N50/Presentation_curr","v":0},null,{"$f":"P50/Presentation_curr","v":0},null,{"$f":"R50/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E256","v":0},null,{"$f":"'LGU''s FS (Template)'!F256","v":0}]
[38,7109,"- Te tjera nga ndermarrjet dhe pronesia","others from enterprise and ownership",null,null,null,{"$f":"N51/Presentation_curr","v":0},null,{"$f":"P51/Presentation_curr","v":0},null,{"$f":"R51/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E257","v":0},null,{"$f":"'LGU''s FS (Template)'!F257","v":0}]
[]
[39,711,"b) Sherbime administ.e ardhura sekondare","b) Administrative service and secondary revenues",null,null,null,{"$f":"SUM(H54:H60)","v":0},null,{"$f":"SUM(J54:J60)","v":0},null,{"$f":"SUM(L54:L60)","v":0},null,{"$f":"SUM(N54:N60)","v":0},null,{"$f":"SUM(P54:P60)","v":0},null,{"$f":"SUM(R54:R60)","v":0}]
[40,7110,"- Tarifa administrative dhe rregullatore","administrative tariffs and regulations ",null,null,null,{"$f":"N54/Presentation_curr","v":0},null,{"$f":"P54/Presentation_curr","v":0},null,{"$f":"R54/Presentation_curr","v":0},null,{"$f":"P54","v":0},null,{"$f":"'LGU''s FS (Template)'!E259","v":0},null,{"$f":"'LGU''s FS (Template)'!F259","v":0}]
[41,7111,"- Te ardhura sekondare e pagesa sherbimesh","secondary revenues and payments of services",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E260","v":0},null,{"$f":"'LGU''s FS (Template)'!F260","v":0}]
[42,7112,"- Takse per veprime gjyqsore e noteriale","tax for legal actions and notary",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E261","v":0},null,{"$f":"'LGU''s FS (Template)'!F261","v":0}]
[43,7113,"- Nga shitja e mallrave e sherbimeve","from goods and services sales",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E262","v":0},null,{"$f":"'LGU''s FS (Template)'!F262","v":0}]
[44,7114,"- Te ardhura nga biletat","revenues from tickets",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E263","v":0},null,{"$f":"'LGU''s FS (Template)'!F263","v":0}]
[45,7115,"- Gjoba dhe kamatvonesa,sekuestrime e zhdemtime","fines and late-fees, sequestration and compensation",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E264","v":0},null,{"$f":"'LGU''s FS (Template)'!F264","v":0}]
[46,7116,"- Te ardhura nga transferimi prones,legalizimi ndertimeve pa leje","revenues from ownership transfer, legalization of buildings without permits",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E265","v":0},null,{"$f":"'LGU''s FS (Template)'!F265","v":0}]
[47,719,"c) Te tjera te ardhura jo tatimore","c) other non tax revenues",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E266","v":0},null,{"$f":"'LGU''s FS (Template)'!F266","v":0}]
[48,72,"IV.GRANTE KORENTE(a+b)","IV. ACTUAL GRANTS (a+b) ",null,null,null,{"$f":"SUM(H63+H73)","v":0},null,{"$f":"SUM(J63+J73)","v":0},null,{"$f":"SUM(L63+L73)","v":0},null,{"$f":"SUM(N63+N73)","v":0},null,{"$f":"SUM(P63+P73)","v":0},null,{"$f":"SUM(R63+R73)","v":0}]
[49,720,"a) Grant korent I brendeshem ","a) internal actual grant",null,null,null,{"$f":"SUM(H64:H72)","v":0},null,{"$f":"SUM(J64:J72)","v":0},null,{"$f":"SUM(L64:L72)","v":0},null,{"$f":"SUM(N64:N72)","v":0},null,{"$f":"SUM(P64:P72)","v":0},null,{"$f":"SUM(R64:R72)","v":0}]
[50,7200,"- Nga I njejti nivel Qeverisje","from same Government level",null,null,null,{"$f":"N64/Presentation_curr","v":0},null,{"$f":"P64/Presentation_curr","v":0},null,{"$f":"R64/Presentation_curr","v":0},null,{"$f":"P64","v":0},null,{"$f":"'LGU''s FS (Template)'!E269","v":0},null,{"$f":"'LGU''s FS (Template)'!F269","v":0}]
[51,7201,"- Nga nivele tjera Qeverisje","from other Government levels ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E270","v":0},null,{"$f":"'LGU''s FS (Template)'!F270","v":0}]
[52,7202,"- Nga buxheti per pagesa.posacme te ISSH","from budget for special payments to Social Institute",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E271","v":0},null,{"$f":"'LGU''s FS (Template)'!F271","v":0}]
[53,7203,"- Nga buxheti per mbul.deficiti te ISSH e ISKSH","from budget to cover the deficit of Social Institute and Healthcare Institute",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E272","v":0},null,{"$f":"'LGU''s FS (Template)'!F272","v":0}]
[54,7204,"- Pjesmarrje instit.ne tatime nacionale","participation of institution in national taxes",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E273","v":0},null,{"$f":"'LGU''s FS (Template)'!F273","v":0}]
[55,7205,"- Financ.shtese nga te ardh.kriju.brenda sistemit","additional finances created within the system",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E274","v":0},null,{"$f":"'LGU''s FS (Template)'!F274","v":0}]
[56,7206,"- Financim I pritshem nga buxheti","expected financing from budget",null,null,null,0,null,0,null,0,null,{"$f":"P70","v":0},null,{"$f":"'LGU''s FS (Template)'!E275","v":0},null,{"$f":"'LGU''s FS (Template)'!F275","v":0}]
[57,7207,"- Sponsorizime nga te trete","third party sponsorship",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E276","v":0},null,{"$f":"'LGU''s FS (Template)'!F276","v":0}]
[58,7209,"- Te tjera grante te brendshme","other internal grants",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E277","v":0},null,{"$f":"'LGU''s FS (Template)'!F277","v":0}]
[59,721,"b) Grant korent I jashtem","b) external actual grants",null,null,null,{"$f":"SUM(H74:H75)","v":0},null,{"$f":"SUM(J74:J75)","v":0},null,{"$f":"SUM(L74:L75)","v":0},null,0,null,{"$f":"SUM(P74:P75)","v":0},null,{"$f":"SUM(R74:R75)","v":0}]
[60,7210,"- Nga Qeveri te Huaja","from foreigner Governments",null,null,null,{"$f":"N74/Presentation_curr","v":0},null,{"$f":"P74/Presentation_curr","v":0},null,{"$f":"R74/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E280","v":0},null,{"$f":"'LGU''s FS (Template)'!F280","v":0}]
[61,7211,"- Nga Organizata Nderkombetare","from international organizations",null,null,null,{"$f":"N75/Presentation_curr","v":0},null,{"$f":"P75/Presentation_curr","v":0},null,{"$f":"R75/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E281","v":0},null,{"$f":"'LGU''s FS (Template)'!F281","v":0}]
[62,73,"V. NDRYSHIM GJENDJEVE PRODUKTEVE","V. CHANGES IN PRODCUTS BALANCE",null,null,null,{"$f":"N76/Presentation_curr","v":0},null,{"$f":"P76/Presentation_curr","v":0},null,{"$f":"R76/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E282","v":0},null,{"$f":"'LGU''s FS (Template)'!F282","v":0}]
[63,78,"VI.PUNIME PER INVESTIME E RIMARRJE","VI. WORK INVESTMENTS AND RETAKINGS",null,null,null,{"$f":"SUM(H78:H83)","v":0},null,{"$f":"SUM(J78:J83)","v":0},null,{"$f":"SUM(L78:L83)","v":0},null,0,null,{"$f":"SUM(P78:P83)","v":0},null,{"$f":"SUM(R78:R83)","v":0}]
[64,781,"Punime,investime ne ekonomi","works, investments in economy",null,null,null,{"$f":"N78/Presentation_curr","v":0},null,{"$f":"P78/Presentation_curr","v":0},null,{"$f":"R78/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E284","v":0},null,{"$f":"'LGU''s FS (Template)'!F284","v":0}]
[65,782,"Rimarrje parash.per aktive qarkulluese","Forecasted retakings for liquid assets",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E285","v":0},null,{"$f":"'LGU''s FS (Template)'!F285","v":0}]
[66,783,"Rimarrje parash.per aktivet e qendrushme","Forecasted retakings for fixed assets",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E286","v":0},null,{"$f":"'LGU''s FS (Template)'!F286","v":0}]
[67,784,"Suprim shumave parash.per shp.v.ardhshme","prepayment of expenses in the years to come",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E287","v":0},null,{"$f":"'LGU''s FS (Template)'!F287","v":0}]
[68,785,"Perdorim shumave parash.per shp.v.ardhshme","Use of funds of the year to come ",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E288","v":0},null,{"$f":"'LGU''s FS (Template)'!F288","v":0}]
[69,787,"Terheqje nga seks.investimeve","withdraw from investments",null,null,null,0,null,0,null,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E289","v":0},null,{"$f":"'LGU''s FS (Template)'!F289","v":0}]
[70,76,"B. TE ARDHURA FINANCIARE","B. FINANCIAL INCOMES",null,null,null,{"$f":"SUM(H85:H88)","v":0},null,{"$f":"SUM(J85:J88)","v":0},null,{"$f":"SUM(L85:L88)","v":0},null,0,null,{"$f":"SUM(P85:P88)","v":0},null,{"$f":"SUM(R85:R88)","v":0}]
[71,760,"Nga interesat e  huadhenies brendshme","from internal borrowing interests",null,null,null,{"$f":"N85/Presentation_curr","v":0},null,{"$f":"P85/Presentation_curr","v":0},null,{"$f":"R85/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E291","v":0},null,{"$f":"'LGU''s FS (Template)'!F291","v":0}]
[72,761,"Nga interesat hudhenies se huaj","from external borrowing interests",null,null,null,{"$f":"N86/Presentation_curr","v":0},null,{"$f":"P86/Presentation_curr","v":0},null,{"$f":"R86/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E292","v":0},null,{"$f":"'LGU''s FS (Template)'!F292","v":0}]
[73,765,"Te ardhura nga interesat e depozitave","incomes from deposits interests",null,null,null,{"$f":"N87/Presentation_curr","v":0},null,{"$f":"P87/Presentation_curr","v":0},null,{"$f":"R87/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E293","v":0},null,{"$f":"'LGU''s FS (Template)'!F293","v":0}]
[74,766,"Te ardhura nga kembimet valutore","revenues from exchange rates",null,null,null,{"$f":"N88/Presentation_curr","v":0},null,{"$f":"P88/Presentation_curr","v":0},null,{"$f":"R88/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E294","v":0},null,{"$f":"'LGU''s FS (Template)'!F294","v":0}]
[75,77,"C. TE ARDHURA TE JASHTZAKONSHME","C. EXTRAORDINARY REVENUES",null,null,null,{"$f":"SUM(H90:H93)","v":0},null,{"$f":"SUM(J90:J93)","v":0},null,{"$f":"SUM(L90:L93)","v":0},null,0,null,{"$f":"SUM(P90:P93)","v":0},null,{"$f":"SUM(R90:R93)","v":0}]
[76,773,"Nga veprimtari te mbyllura e ndryshime tjera trategjise","from closed activities and changes in strategy",null,null,null,{"$f":"N90/Presentation_curr","v":0},null,{"$f":"P90/Presentation_curr","v":0},null,{"$f":"R90/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E295","v":0},null,{"$f":"'LGU''s FS (Template)'!F295","v":0}]
[77,777,"Nga gabime te lejuara ne ushtrimet paraardhese","from mistakes allowed in previous exercise",null,null,null,{"$f":"N91/Presentation_curr","v":0},null,{"$f":"P91/Presentation_curr","v":0},null,{"$f":"R91/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E296","v":0},null,{"$f":"'LGU''s FS (Template)'!F296","v":0}]
[78,778,"Korigjime nga  vitet e kaluara","correction from previous year",null,null,null,{"$f":"N92/Presentation_curr","v":0},null,{"$f":"P92/Presentation_curr","v":0},null,{"$f":"R92/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E297","v":0},null,{"$f":"'LGU''s FS (Template)'!F297","v":0}]
[79,779,"Te ardhura te tjera","Other revenues",null,null,null,{"$f":"N93/Presentation_curr","v":0},null,{"$f":"P93/Presentation_curr","v":0},null,{"$f":"R93/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E298","v":0},null,{"$f":"'LGU''s FS (Template)'!F298","v":0}]
[80,"Klasa 7","TOTALI I TE ARDHURAVE","TOTAL INCOMES",null,null,null,{"$f":"SUM(H14+H84+H89)","v":0},null,{"$f":"SUM(J14+J84+J89)","v":0},null,{"$f":"SUM(L14+L84+L89)","v":0},null,{"$f":"SUM(N14+N84+N89)","v":0},null,{"$f":"SUM(P14+P84+P89)","v":0},null,{"$f":"SUM(R14+R84+R89)","v":0}]
[81,82.84,"D. OPERAC.KORIGJ.REZULTATIT","D. RESULT CORRECTIONS ACTIVITES",null,null,null,{"$f":"SUM(H96:H97)","v":0},null,{"$f":"SUM(J96:J97)","v":0},null,{"$f":"SUM(L96:L97)","v":0},null,{"$f":"SUM(N96:N97)","v":0},null,{"$f":"SUM(P96:P97)","v":0},null,{"$f":"SUM(R96:R97)","v":0}]
[82,829,"Urdh.shp.anulluar ose parashkruar","canceled or under written expense order ",null,null,null,{"$f":"N96/Presentation_curr","v":0},null,{"$f":"P96/Presentation_curr","v":0},null,{"$f":"R96/Presentation_curr","v":0},null,{"$f":"P96","v":0},null,{"$f":"'LGU''s FS (Template)'!E301","v":0},null,{"$f":"'LGU''s FS (Template)'!F301","v":0}]
[83,841,"Transferimi i ndryshimt te gjendjeje","status change transfer",null,null,null,{"$f":"N97/Presentation_curr","v":0},null,{"$f":"P97/Presentation_curr","v":0},null,{"$f":"R97/Presentation_curr","v":0},null,0,null,{"$f":"'LGU''s FS (Template)'!E302","v":0},null,{"$f":"'LGU''s FS (Template)'!F302","v":0}]
[84,"Klasa 7 e 8","TOTALI OPERACIONEVE ","TOTAL FROM OPERATIONS",null,null,null,{"$f":"SUM(H94:H95)","v":0},null,{"$f":"SUM(J94:J95)","v":0},null,{"$f":"SUM(L94:L95)","v":0},null,{"$f":"SUM(N94:N95)","v":0},null,{"$f":"SUM(P94:P95)","v":0},null,{"$f":"SUM(R94:R95)","v":0}]
[85,85,"REZULTATI I VEPRIMTARISE","RESULTS FROM FUNCTIONING",null,null,null,{"$f":"N99/Presentation_curr","v":0},null,{"$f":"P99/Presentation_curr","v":0},null,{"$f":"R99/Presentation_curr","v":0},null,{"$f":"P99","v":0},null,{"$f":"'LGU''s FS (Template)'!E304","v":0},null,{"$f":"'LGU''s FS (Template)'!F304","v":0}]
[86,"X","T O T A L I ","TOTAL",null,null,null,{"$f":"SUM(H98:H99)","v":0},null,{"$f":"SUM(J98:J99)","v":0},null,{"$f":"SUM(L98:L99)","v":0},null,{"$f":"SUM(N98:N99)","v":0},null,{"$f":"SUM(P98:P99)","v":0},null,{"$f":"SUM(R98:R99)","v":0}]

{"sheet":"F4","index":16,"n_rows":70,"n_cols":18,"rows_kept":70,"cut":false,"hidden":false,"merged":[[10,0,11,0],[10,1,11,1],[10,2,11,2],[10,3,11,3],[11,14,11,15],[11,7,11,8]]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"A8","v":"Funds and expenses related to investments (Form 4)"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"Language!$D$91","v":"Funds and expenses related to investments (Form 4)"}]
[{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[{"$f":"Language!$D$41","v":"No"},{"$f":"Language!$D$53","v":"Account Number"},"EMERTIMI","Description"]
[null,null,null,null,null,{"$f":"M12","v":"Opening balance1 January 2014"},null,{"$f":"O12","v":"Transaction during the year"},null,null,{"$f":"R12","v":"Closing balance 31 December 2014"},null,{"$f":"Language!D16","v":"Opening balance1 January 2014"},null,{"$f":"Language!D43","v":"Transaction during the year"},null,null,{"$f":"Language!$D$17","v":"Closing balance 31 December 2014"}]
[null,null,null,null,null,null,null,{"$f":"O13","v":"Debit"},{"$f":"P13","v":"Credit"},null,null,null,null,null,{"$f":"Language!$D$46","v":"Debit"},{"$f":"Language!$D$47","v":"Credit"}]
["a",null,"b",null,null,{"$f":"M14","v":"c"},null,{"$f":"O14","v":"d"},{"$f":"P14","v":"e"},null,{"$f":"R14","v":"f"},null,"c",null,"d","e",null,"f"]
[1,"I","BURIMET PER INVESTIME","SOURCE OF FUNDS",null,{"$f":"M15/Presentation_curr","v":0},null,{"$f":"O15/Presentation_curr","v":0},{"$f":"P15/Presentation_curr","v":0},null,{"$f":"R15/Presentation_curr","v":0},null,{"$f":"SUM(M16+M21+M25+M32+M33+M40)","v":0},null,{"$f":"SUM(O16+O21+O25+O32+O33+O40)","v":0},{"$f":"SUM(P16+P21+P25+P32+P33+P40)","v":0},null,{"$f":"SUM(R16+R21+R25+R32+R33+R40)","v":0}]
[2,105,"Grante te brendshme kapitale ","Internal capital grants",null,0,null,0,0,null,0,null,{"$f":"SUM(M17:M20)","v":0},null,{"$f":"SUM(O17:O20)","v":0},{"$f":"SUM(P17:P20)","v":0},null,{"$f":"SUM(R17:R20)","v":0}]
[3,1050,"Nga I njejti nivel qeverisjeje","from the same government level",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E318","v":0},null,{"$f":"'LGU''s FS (Template)'!F318","v":0},{"$f":"'LGU''s FS (Template)'!G318","v":0},null,{"$f":"M17+P17-O17","v":0}]
[4,1051,"Nga nivele te tjera te Qeverisjes","from other Government levels",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E319","v":0},null,{"$f":"'LGU''s FS (Template)'!F319","v":0},{"$f":"'LGU''s FS (Template)'!G319","v":0},null,{"$f":"M18+P18-O18","v":0}]
[5,1052,"Kontribute te te treteve per investime","third parties contribution for investments",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E320","v":0},null,{"$f":"'LGU''s FS (Template)'!F320","v":0},{"$f":"'LGU''s FS (Template)'!G320","v":0},null,0]
[6,1059,"Grante te brendeshme ne natyre","internal grants in nature",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E321","v":0},null,{"$f":"'LGU''s FS (Template)'!F321","v":0},{"$f":"'LGU''s FS (Template)'!G321","v":0},null,0]
[7,106,"Grante te huaja Kapitale","Foreigner Capital grants",null,0,null,0,0,null,0,null,{"$f":"SUM(M22:M24)","v":0},null,{"$f":"SUM(O22:O24)","v":0},{"$f":"SUM(P22:P24)","v":0},null,{"$f":"SUM(R22:R24)","v":0}]
[8,1060,"Nga qeveri te huaja","From foreigner governments",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E323","v":0},null,{"$f":"'LGU''s FS (Template)'!F323","v":0},{"$f":"'LGU''s FS (Template)'!G323","v":0},null,0]
[9,1061,"Nga institucione nderkombetare","from international institutions",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E324","v":0},null,{"$f":"'LGU''s FS (Template)'!F324","v":0},{"$f":"'LGU''s FS (Template)'!G324","v":0},null,0]
[10,1069,"Grante te huaja ne natyre","foreigner grants in nature",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E325","v":0},null,{"$f":"'LGU''s FS (Template)'!F325","v":0},{"$f":"'LGU''s FS (Template)'!G325","v":0},null,0]
[11,14,"Grante kapitale per investime per te trete","Capital grants for investments to third parties",null,0,null,0,0,null,0,null,{"$f":"SUM(M26:M27)","v":0},null,{"$f":"SUM(O26:O27)","v":0},{"$f":"SUM(P26:P27)","v":0},null,{"$f":"SUM(R26:R27)","v":0}]
[12,145,"Grante brendsh. kapitale per pjesm. ne invest. ne te trete","Internal grants, participation capital in investments for third parties",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E327","v":0},null,{"$f":"'LGU''s FS (Template)'!F327","v":0},{"$f":"'LGU''s FS (Template)'!G327","v":0},null,0]
[13,146,"Grante te huaja kapitale per pjesm. ne invest. ne te trete","Foreigner grants, participation capital in investments for third parties",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E328","v":0},null,{"$f":"'LGU''s FS (Template)'!F328","v":0},{"$f":"'LGU''s FS (Template)'!G328","v":0},null,0]
[14,11,"Fonde te tjera te veta","Other own funds",null,0,null,0,0,null,0,null,{"$f":"SUM(M29:M31)","v":0},null,{"$f":"SUM(O29:O31)","v":0},{"$f":"SUM(P29:P31)","v":0},null,{"$f":"SUM(R29:R31)","v":0}]
[15,111,"Fonde rezerve ","reserve funds",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E330","v":0},null,{"$f":"'LGU''s FS (Template)'!F330","v":0},{"$f":"'LGU''s FS (Template)'!G330","v":0},null,0]
[16,115,"Caktim fondi per investime nga rezultati I vitit","Fund allocation for investments from result of the year",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E331","v":0},null,{"$f":"'LGU''s FS (Template)'!F331","v":0},{"$f":"'LGU''s FS (Template)'!G331","v":0},null,0]
[17,116,"Te ardhura nga Shitja e aktiveve te qendrueshme","Revenues from tangible assets sales",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E332","v":0},null,{"$f":"'LGU''s FS (Template)'!F332","v":0},{"$f":"'LGU''s FS (Template)'!G332","v":0},null,0]
[18,12,"Rezultati I Mbartur","Carried result",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E333","v":0},null,{"$f":"'LGU''s FS (Template)'!F333","v":0},{"$f":"'LGU''s FS (Template)'!G333","v":0},null,{"$f":"M32+P32-O32","v":0}]
[19,16,"Huamarrje brendshme e tjera ngjashme","Internal borrowing and similar",null,0,null,0,0,null,0,null,{"$f":"SUM(M34:M36)","v":0},null,{"$f":"SUM(O37:O39)","v":0},{"$f":"SUM(P34:P36)","v":0},null,{"$f":"SUM(R34:R39)","v":0}]
[20,160,"Bono thesari dhe kredi direkte(te hyra)","Bonds and direct credit (entry)",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E335","v":0},null,{"$f":"'LGU''s FS (Template)'!F335","v":0},{"$f":"'LGU''s FS (Template)'!G335","v":0},null,{"$f":"M34+P34","v":0}]
[21,161,"Te tjera huamarrje te brendshme (Te hyra)","Other internal borrowing (entry)",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E336","v":0},null,{"$f":"'LGU''s FS (Template)'!F336","v":0},{"$f":"'LGU''s FS (Template)'!G336","v":0},null,{"$f":"M35+P35","v":0}]
[22,162,"Huamarrje ne Letra me vlere(te hyra)","Borrowing through securities (entry)",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E337","v":0},null,{"$f":"'LGU''s FS (Template)'!F337","v":0},{"$f":"'LGU''s FS (Template)'!G337","v":0},null,{"$f":"M36+P36","v":0}]
[23,165,"Bono thesari dhe kredi direkte(te dala)","Bonds and direct credit (outing)",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E338","v":0},null,{"$f":"'LGU''s FS (Template)'!F338","v":0},{"$f":"'LGU''s FS (Template)'!G338","v":0},null,{"$f":"O37","v":0}]
[24,166,"Te tjera huamarrje te brendshme (te dala)","Other internal borrowing (outing)",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E339","v":0},null,{"$f":"'LGU''s FS (Template)'!F339","v":0},{"$f":"'LGU''s FS (Template)'!G339","v":0},null,{"$f":"O38","v":0}]
[25,167,"Huamarrje ne Letra me vlere(te dala)","Borrowing through securities (outing)",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E340","v":0},null,{"$f":"'LGU''s FS (Template)'!F340","v":0},{"$f":"'LGU''s FS (Template)'!G340","v":0},null,{"$f":"O39","v":0}]
[26,17,"Huamarrje nga Qeveri te huaja","Borrowing from foreigner Governments",null,0,null,0,0,null,0,null,{"$f":"SUM(M41:M43)","v":0},null,{"$f":"SUM(O44:O46)","v":0},{"$f":"SUM(P41:P43)","v":0},null,{"$f":"SUM(R41:R46)","v":0}]
[27,170,"Huamarrje nga qeveri te huaja (te hyra)","Borrowing from foreigner governments (entry)",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E342","v":0},null,{"$f":"'LGU''s FS (Template)'!F342","v":0},{"$f":"'LGU''s FS (Template)'!G342","v":0},null,{"$f":"M41+P41","v":0}]
[28,171,"Huamarrje nga institucione nderkombetare(te hyra)","Borrowing from international institutions (entry)",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E343","v":0},null,{"$f":"'LGU''s FS (Template)'!F343","v":0},{"$f":"'LGU''s FS (Template)'!G343","v":0},null,{"$f":"M42+P42","v":0}]
[29,172,"Huamarrje te tjera (Te hyra)","Other borrowings (entry)",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E344","v":0},null,{"$f":"'LGU''s FS (Template)'!F344","v":0},{"$f":"'LGU''s FS (Template)'!G344","v":0},null,{"$f":"M43+P43","v":0}]
[30,175,"Huamarrje nga Qeveri te huaja(te dala)","Borrowing from foreigner Governments (outing)",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E345","v":0},null,{"$f":"'LGU''s FS (Template)'!F345","v":0},{"$f":"'LGU''s FS (Template)'!G345","v":0},null,{"$f":"O44","v":0}]
[31,176,"Huamarrje nga institucione nderkombetare(te dala)","Borrowing from international institutions (outing)",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E346","v":0},null,{"$f":"'LGU''s FS (Template)'!F346","v":0},{"$f":"'LGU''s FS (Template)'!G346","v":0},null,{"$f":"O45","v":0}]
[32,177,"Huamarrje te tjera (Te dala)","Other borrowings (outing)",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E347","v":0},null,{"$f":"'LGU''s FS (Template)'!F347","v":0},{"$f":"'LGU''s FS (Template)'!G347","v":0},null,{"$f":"O46","v":0}]
[33,"II","SHPENZIMET PER INVESTIME","EXPENSES FOR INVESTMENTS",null,{"$f":"M47/Presentation_curr","v":0},null,{"$f":"O47/Presentation_curr","v":0},{"$f":"P47/Presentation_curr","v":0},null,{"$f":"R47/Presentation_curr","v":0},null,{"$f":"SUM(M48+M49+M60+M59+M65)","v":0},null,{"$f":"SUM(O48+O49+O60+O59+O65)","v":0},{"$f":"SUM(P48+P49+P60+P59+P65)","v":0},null,{"$f":"R48+R49+R59+R60+R65","v":0}]
[34,230,"Shpenzime per rritjen e AQ te patrupezuara","Expenses for increase of Intangible Assets ",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E349","v":0},null,{"$f":"'LGU''s FS (Template)'!F349","v":0},{"$f":"'LGU''s FS (Template)'!G349","v":0},null,{"$f":"M48+O48-P48","v":0}]
[35,231,"Shpenzime per rritjen e AQ te trupezuara ","Expenses for increase of Tangible Assets ",null,0,null,0,0,null,0,null,{"$f":"SUM(M50:M58)","v":0},null,{"$f":"SUM(O50:O58)","v":0},{"$f":"SUM(P50:P58)","v":0},null,{"$f":"SUM(R50:R58)","v":0}]
[36,2310,"Toka,troje e terene","Land ",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E351","v":0},null,{"$f":"'LGU''s FS (Template)'!F351","v":0},{"$f":"'LGU''s FS (Template)'!G351","v":0},null,{"$f":"M50+O50-P50","v":0}]
[37,2311,"Pyje,kullota,plantacione","Forests, Pasture, Plantation",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E352","v":0},null,{"$f":"'LGU''s FS (Template)'!F352","v":0},{"$f":"'LGU''s FS (Template)'!G352","v":0},null,{"$f":"M51+O51-P51","v":0}]
[38,2312,"Ndertime e konstruksione","Building and Constructions ",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E353","v":0},null,{"$f":"'LGU''s FS (Template)'!F353","v":0},{"$f":"'LGU''s FS (Template)'!G353","v":0},null,0]
[39,2313,"Rruge, rrjete dhe vepra ujore","Roads, networks, water facilities ",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E354","v":0},null,{"$f":"'LGU''s FS (Template)'!F354","v":0},{"$f":"'LGU''s FS (Template)'!G354","v":0},null,0]
[40,2314,"Instalime teknike,paisje,instrumenta dhe vegla pune","Technical installment, machinery, equipment, working tools",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E355","v":0},null,{"$f":"'LGU''s FS (Template)'!F355","v":0},{"$f":"'LGU''s FS (Template)'!G355","v":0},null,0]
[41,2315,"Mjete te transportit","Transport vehicles",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E356","v":0},null,{"$f":"'LGU''s FS (Template)'!F356","v":0},{"$f":"'LGU''s FS (Template)'!G356","v":0},null,0]
[42,2316,"Rezerva shteterore","Government reserve ",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E357","v":0},null,{"$f":"'LGU''s FS (Template)'!F357","v":0},{"$f":"'LGU''s FS (Template)'!G357","v":0},null,0]
[43,2317,"Kafshe pune e prodhimi","Working and production animals ",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E358","v":0},null,{"$f":"'LGU''s FS (Template)'!F358","v":0},{"$f":"'LGU''s FS (Template)'!G358","v":0},null,0]
[44,2318,"Inventar ekonomik","Economic Inventory ",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E359","v":0},null,{"$f":"'LGU''s FS (Template)'!F359","v":0},{"$f":"'LGU''s FS (Template)'!G359","v":0},null,0]
[45,232,"Transferimet kapitale","Capital transfers",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E360","v":0},null,{"$f":"'LGU''s FS (Template)'!F360","v":0},{"$f":"'LGU''s FS (Template)'!G360","v":0},null,{"$f":"M59+O59-P59","v":0}]
[46,25,"Huadhenie dhe nenhuadhenie","Lending",null,0,null,0,0,null,0,null,{"$f":"SUM(M61:M62)","v":0},null,{"$f":"SUM(O61:O62)","v":0},{"$f":"SUM(P63:P64)","v":0},null,{"$f":"SUM(R61:R64)","v":0}]
[47,255,"Te dala per huadhenie dhe nenhuadhenie te brendshme","Outing for internal lending",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E362","v":0},null,{"$f":"'LGU''s FS (Template)'!F362","v":0},{"$f":"'LGU''s FS (Template)'!G362","v":0},null,{"$f":"M61+O61","v":0}]
[48,256,"Te dala per transaksionet e huadhenies se huaj","Outing for transactions of foreigner lending ",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E363","v":0},null,{"$f":"'LGU''s FS (Template)'!F363","v":0},{"$f":"'LGU''s FS (Template)'!G363","v":0},null,{"$f":"M62+O62","v":0}]
[49,250,"Te hyra nga principali I huadhenieve te brendshme","Entry from  internal lending principal",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E364","v":0},null,{"$f":"'LGU''s FS (Template)'!F364","v":0},{"$f":"'LGU''s FS (Template)'!G364","v":0},null,{"$f":"P63","v":0}]
[50,251,"Te hyra nga principali I transaks. te huadhenies se huaj","Entry from foreigner lendings principal transaction",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E365","v":0},null,{"$f":"'LGU''s FS (Template)'!F365","v":0},{"$f":"'LGU''s FS (Template)'!G365","v":0},null,{"$f":"P64","v":0}]
[51,26,"Pjesmarrje ne kapitalin e vet","Participation with own equity",null,0,null,0,0,null,0,null,{"$f":"SUM(M66:M69)","v":0},null,{"$f":"SUM(O66:O69)","v":0},{"$f":"SUM(P66:P69)","v":0},null,{"$f":"SUM(R66:R69)","v":0}]
[52,265,"Te dala per kapitale te veta ne nderm. publike jofitimprurese","Outing for own equity in non profit public enterprise",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E367","v":0},null,{"$f":"'LGU''s FS (Template)'!F367","v":0},{"$f":"'LGU''s FS (Template)'!G367","v":0},null,{"$f":"M66+O66-P66","v":0}]
[53,266,"Te dala per kapitale te veta ne institucionet financiare","outing for own equity in financial institutions",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E368","v":0},null,{"$f":"'LGU''s FS (Template)'!F368","v":0},{"$f":"'LGU''s FS (Template)'!G368","v":0},null,{"$f":"M67+O67-P67","v":0}]
[54,267,"Te dala per kapitale te veta ne joint venture","Outing for own equity in joint venture",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E369","v":0},null,{"$f":"'LGU''s FS (Template)'!F369","v":0},{"$f":"'LGU''s FS (Template)'!G369","v":0},null,{"$f":"M68+O68-P68","v":0}]
[55,269,"Te dala per kapitale te veta te tjera","Outing for own equity other",null,0,null,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E370","v":0},null,{"$f":"'LGU''s FS (Template)'!F370","v":0},{"$f":"'LGU''s FS (Template)'!G370","v":0},null,{"$f":"M69+O69-P69","v":0}]
[56,null,"TOTALI (I + II)","Total (I + II)",null,0,null,0,0,null,0,null,{"$f":"SUM(M47+M15)","v":0},null,{"$f":"SUM(O47+O15)","v":0},{"$f":"SUM(P47+P15)","v":0},null,{"$f":"SUM(R47+R15)","v":0}]

{"sheet":"F5","index":17,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[11,12,11,13],[11,15,11,16],[10,1,11,1],[10,0,11,0],[10,2,11,2],[11,6,11,7],[11,9,11,10]]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"A8","v":"Statement of cash flows (Form 5)"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"Language!$D$92","v":"Statement of cash flows (Form 5)"}]
[{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[{"$f":"Language!$D$41","v":"No"},"EMERTIMI","Description"]
[null,null,null,null,{"$f":"Language!$D$40","v":"Notes"},null,{"$f":"M12","v":"Treasury balance"},null,null,{"$f":"P12","v":"Bank liquidity"},null,null,{"$f":"Language!$D$57","v":"Treasury balance"},null,null,{"$f":"Language!$D$58","v":"Bank liquidity"}]
[null,null,null,null,null,null,{"$f":"M13","v":"Debit"},{"$f":"N13","v":"Credit"},null,{"$f":"P13","v":"Debit"},{"$f":"Q13","v":"Credit"},null,{"$f":"Language!$D$46","v":"Debit"},{"$f":"Language!$D$47","v":"Credit"},null,{"$f":"Language!$D$46","v":"Debit"},{"$f":"Language!$D$47","v":"Credit"}]
["a","b",null,null,null,null,{"$f":"M14","v":"c"},{"$f":"N14","v":"d"},null,{"$f":"P14","v":"e"},{"$f":"Q14","v":"f"},null,"c","d",null,"e","f"]
[1,"I.TEPRICA NE CELJE TE USHTRIMIT","I. OPENING BALANCE",null,"N5",null,{"$f":"M15/Presentation_curr","v":0},{"$f":"N15/Presentation_curr","v":0},null,{"$f":"P15/Presentation_curr","v":0},{"$f":"Q15/Presentation_curr","v":0},null,{"$f":"'LGU''s FS (Template)'!E383","v":0},{"$f":"'LGU''s FS (Template)'!F383","v":0},null,{"$f":"'LGU''s FS (Template)'!G383","v":0},{"$f":"'LGU''s FS (Template)'!H383","v":0}]
[2,"II.ARKETIMET E VITIT\"CASH\"","II. RECEIVABLES \"CASH\"",null,null,null,0,0,null,0,0,null,{"$f":"SUM(M17+M20)","v":0},{"$f":"SUM(N17+N20)","v":0},null,{"$f":"SUM(P17+P20)","v":0},{"$f":"SUM(Q17+Q20)","v":0}]
[3,"1. Fonde nga buxheti","1. Funds from budget",null,null,null,0,0,null,0,0,null,{"$f":"SUM(M18:M19)","v":0},{"$f":"SUM(N18:N19)","v":0},null,{"$f":"SUM(P18:P19)","v":0},{"$f":"SUM(Q18:Q19)","v":0}]
[4,"- Fonde buxhetore korente(Plani me ndryshimet)","actual budget funds (Budget with changes)",null,"F3-2",null,0,0,null,0,0,null,{"$f":"'LGU''s FS (Template)'!E386","v":0},{"$f":"'LGU''s FS (Template)'!F386","v":0},null,{"$f":"'LGU''s FS (Template)'!G386","v":0},{"$f":"'LGU''s FS (Template)'!H386","v":0}]
[5,"- Fonde buxhetore kapitale(Plani me ndryshimet)","capital budget funds (Budget with changes)",null,null,null,0,0,null,0,0,null,{"$f":"'LGU''s FS (Template)'!E387","v":0},{"$f":"'LGU''s FS (Template)'!F387","v":0},null,{"$f":"'LGU''s FS (Template)'!G387","v":0},{"$f":"'LGU''s FS (Template)'!H387","v":0}]
[6,"2. Te ardhura e te hyra gjate vitit ne \"Cash\"","2. Incomes and revenues during the year in \"Cash\"",null,null,null,0,0,null,0,0,null,{"$f":"SUM(M21:M27)","v":0},{"$f":"SUM(N21:N27)","v":0},null,{"$f":"SUM(P21:P27)","v":0},{"$f":"SUM(Q21:Q27)","v":0}]
[7,"- Te ardhura tatimore ne \"Cash\"","Tax revenues in \"Cash\"",null,"N8",null,0,0,null,0,0,null,{"$f":"'LGU''s FS (Template)'!E389","v":0},{"$f":"'LGU''s FS (Template)'!F389","v":0},null,{"$f":"'LGU''s FS (Template)'!G389","v":0},{"$f":"'LGU''s FS (Template)'!H389","v":0}]
[8,"- Kontribute te sigurimeve shoq. e shendets. ne \"Cash\"","Social and health insurance in \"Cash\"",null,null,null,0,0,null,0,0,null,{"$f":"'LGU''s FS (Template)'!E390","v":0},{"$f":"'LGU''s FS (Template)'!F390","v":0},null,{"$f":"'LGU''s FS (Template)'!G390","v":0},{"$f":"'LGU''s FS (Template)'!H390","v":0}]
[9,"- Te ardhura  jo tatimore ne \"Cash\"","Non tax revenues \"Cash\"",null,null,null,0,0,null,0,0,null,{"$f":"'LGU''s FS (Template)'!E391","v":0},{"$f":"'LGU''s FS (Template)'!F391","v":0},null,{"$f":"'LGU''s FS (Template)'!G391","v":0},{"$f":"'LGU''s FS (Template)'!H391","v":0}]
[10,"- Te ardhura  nga interesat \"Cash\"","Interact incomes \"Cash\"",null,null,null,0,0,null,0,0,null,{"$f":"'LGU''s FS (Template)'!E392","v":0},{"$f":"'LGU''s FS (Template)'!F392","v":0},null,{"$f":"'LGU''s FS (Template)'!G392","v":0},{"$f":"'LGU''s FS (Template)'!H392","v":0}]
[11,"- Sponsorizime, grante  e te ardhura te tjera \"Cash\"","Sponsorships, grants and other revenues \"cash\"",null,null,null,0,0,null,0,0,null,{"$f":"'LGU''s FS (Template)'!E393","v":0},{"$f":"'LGU''s FS (Template)'!F393","v":0},null,{"$f":"'LGU''s FS (Template)'!G393","v":0},{"$f":"'LGU''s FS (Template)'!H393","v":0}]
[12,"- Kredi dhe huamarrje te ndryshme","loans and different lending",null,null,null,0,0,null,0,0,null,{"$f":"'LGU''s FS (Template)'!E394","v":0},{"$f":"'LGU''s FS (Template)'!F394","v":0},null,{"$f":"'LGU''s FS (Template)'!G394","v":0},{"$f":"'LGU''s FS (Template)'!H394","v":0}]
[13,"- Te hyra nga mjetet ne ruajtje \"Cash\"","entry from storage \"Cash\"",null,null,null,0,0,null,0,0,null,{"$f":"'LGU''s FS (Template)'!E395","v":0},{"$f":"'LGU''s FS (Template)'!F395","v":0},null,{"$f":"'LGU''s FS (Template)'!G395","v":0},{"$f":"'LGU''s FS (Template)'!H395","v":0}]
[14,"III.PAGESAT E VITIT  \"CASH\"","III. PAYMENTS OF THE YEAR \"CASH\"",null,"N7",null,0,0,null,0,0,null,{"$f":"SUM(M29:M34)","v":0},{"$f":"SUM(N29:N34)","v":0},null,{"$f":"SUM(P29:P34)","v":0},{"$f":"SUM(Q29:Q34)","v":0}]
[15,"1, Pagesa nga buxheti per shpenzime korente","1, payment from the budget for actual expenses",null,null,null,0,0,null,0,0,null,{"$f":"'LGU''s FS (Template)'!E397","v":0},{"$f":"'LGU''s FS (Template)'!F397","v":0},null,{"$f":"'LGU''s FS (Template)'!G397","v":0},{"$f":"'LGU''s FS (Template)'!H397","v":0}]
[16,"2, Pagesa nga buxheti per shenzime kapitale","2, payments from the budget for capital expenses",null,null,null,0,0,null,0,0,null,{"$f":"'LGU''s FS (Template)'!E398","v":0},{"$f":"'LGU''s FS (Template)'!F398","v":0},null,{"$f":"'LGU''s FS (Template)'!G398","v":0},{"$f":"'LGU''s FS (Template)'!H398","v":0}]
[17,"3, Pagesa nga te ardhurat per shpenzime korente","3, payments from revenues for actual expenses",null,null,null,0,0,null,0,0,null,{"$f":"'LGU''s FS (Template)'!E399","v":0},{"$f":"'LGU''s FS (Template)'!F399","v":0},null,{"$f":"'LGU''s FS (Template)'!G399","v":0},{"$f":"'LGU''s FS (Template)'!H399","v":0}]
[18,"4, Pagesa nga te ardhurat per shpenzime kapitale","4, payments from revenues from capital expenses",null,null,null,0,0,null,0,0,null,{"$f":"'LGU''s FS (Template)'!E400","v":0},{"$f":"'LGU''s FS (Template)'!F400","v":0},null,{"$f":"'LGU''s FS (Template)'!G400","v":0},{"$f":"'LGU''s FS (Template)'!H400","v":0}]
[19,"5, Pagesa nga mjetet ne ruajtje","5, payments from storage",null,null,null,0,0,null,0,0,null,{"$f":"'LGU''s FS (Template)'!E401","v":0},{"$f":"'LGU''s FS (Template)'!F401","v":0},null,{"$f":"'LGU''s FS (Template)'!G401","v":0},{"$f":"'LGU''s FS (Template)'!H401","v":0}]
[20,"6, Pagesa te tjera","6, Other payments",null,null,null,0,0,null,0,0,null,{"$f":"'LGU''s FS (Template)'!E402","v":0},{"$f":"'LGU''s FS (Template)'!F402","v":0},null,{"$f":"'LGU''s FS (Template)'!G402","v":0},{"$f":"'LGU''s FS (Template)'!H402","v":0}]
[21,"IV. TRANSFERTA","IV. TRANSFERS",null,null,null,0,0,null,0,0,null,{"$f":"SUM(M36:M38)","v":0},{"$f":"SUM(N36:N38)","v":0},null,{"$f":"SUM(P36:P38)","v":0},{"$f":"SUM(Q36:Q38)","v":0}]
[22,"1, Derdhe te ardhurave buxhet","1, Deposit of revenues in the budget",null,"F3-1",null,0,0,null,0,0,null,{"$f":"'LGU''s FS (Template)'!E404","v":0},{"$f":"'LGU''s FS (Template)'!F404","v":0},null,{"$f":"'LGU''s FS (Template)'!G404","v":0},{"$f":"'LGU''s FS (Template)'!H404","v":0}]
[23,"2, Autorizime buxhetore te pa perdorura(krente dhe kapitale)","2, unused budget (actual and capital)",null,"F3-1",null,0,0,null,0,0,null,{"$f":"'LGU''s FS (Template)'!E405","v":0},{"$f":"'LGU''s FS (Template)'!F405","v":0},null,{"$f":"'LGU''s FS (Template)'!G405","v":0},{"$f":"'LGU''s FS (Template)'!H405","v":0}]
[24,"3, Levizje te brendshme e transferta te tjera","3, internal movements and transfers",null,null,null,0,0,null,0,0,null,{"$f":"'LGU''s FS (Template)'!E406","v":0},{"$f":"'LGU''s FS (Template)'!F406","v":0},null,{"$f":"'LGU''s FS (Template)'!G406","v":0},{"$f":"'LGU''s FS (Template)'!H406","v":0}]
[25,"V. SHUMA  E LEVIZJEVE ( I deri IV )","V. MOVEMENTS TOTAL (I UP TO IV)",null,null,null,0,0,null,0,0,null,{"$f":"SUM(M15+M16+M28+M35)","v":0},{"$f":"SUM(N15+N16+N28+N35)","v":0},null,{"$f":"SUM(P15+P16+P28+P35)","v":0},{"$f":"SUM(Q15+Q16+Q28+Q35)","v":0}]
[26,"VI. TEPRICA NE MBYLLJE TE USHTRIMIT","VI. CLOSING BALANCE",null,"F1, N5",null,0,0,null,0,0,null,{"$f":"M39-N39","v":0},null,null,{"$f":"Q39-P39","v":0}]

{"sheet":"F6","index":18,"n_rows":33,"n_cols":34,"rows_kept":33,"cut":false,"hidden":false,"merged":[[11,22,11,26],[11,28,11,31],[11,7,11,11],[11,13,11,16]]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"A8","v":"Statement of Fixed Assets' Balance and Changes during the year (Form 6)"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"Language!$D$93","v":"Statement of Fixed Assets' Balance and Changes during the year (Form 6)"}]
[{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[]
[null,null,null,null,null,{"$f":"U12","v":"Opening balance"},null,{"$f":"W12","v":"Addtions during the year"},null,null,null,null,null,{"$f":"AC12","v":"Decrease during the year"},null,null,null,null,{"$f":"AH12","v":"Closing balance"},null,{"$f":"Language!$D$59","v":"Opening balance"},null,{"$f":"Language!$D$60","v":"Addtions during the year"},null,null,null,null,null,{"$f":"Language!$D$62","v":"Decrease during the year"},null,null,null,null,{"$f":"Language!$D$63","v":"Closing balance"}]
[null,null,null,null,null,null,null,null,{"$f":"X13","v":"Transfers"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Language!$D$61","v":"Transfers"}]
[{"$f":"Language!$D$41","v":"No"},null,null,"Description",null,null,null,{"$f":"W14","v":"Purchases"},{"$f":"X14","v":"Out"},{"$f":"Y14","v":"In"},{"$f":"Z14","v":"Movements"},{"$f":"AA14","v":"Total"},null,{"$f":"AC14","v":"Sales"},{"$f":"AD14","v":"Write off"},{"$f":"AE14","v":"Other decr."},{"$f":"AF14","v":"Total"},null,null,null,null,null,{"$f":"Language!$D$64","v":"Purchases"},{"$f":"Language!$D$65","v":"Out"},{"$f":"Language!$D$66","v":"In"},{"$f":"Language!$D$67","v":"Movements"},{"$f":"Language!$D$68","v":"Total"},null,{"$f":"Language!$D$69","v":"Sales"},{"$f":"Language!$D$70","v":"Write off"},{"$f":"Language!$D$71","v":"Other decr."},{"$f":"Language!$D$68","v":"Total"}]
["a","b","c",null,null,{"$f":"U15","v":1},null,{"$f":"W15","v":2},{"$f":"X15","v":3},{"$f":"Y15","v":4},{"$f":"Z15","v":5},{"$f":"AA15","v":6},null,7,8,9,10,{"$f":"AG15","v":0},{"$f":"AH15","v":11},null,1,null,2,3,4,5,6,null,7,8,9,10,null,11]
[1,null,"I. TE PA TRUPEZUARA","I. INTAGIBLE ",null,{"$f":"U16/Presentation_curr","v":0},null,{"$f":"W16/Presentation_curr","v":0},{"$f":"X16/Presentation_curr","v":0},{"$f":"Y16/Presentation_curr","v":0},{"$f":"Z16/Presentation_curr","v":0},{"$f":"AA16/Presentation_curr","v":0},null,{"$f":"AC16/Presentation_curr","v":0},{"$f":"AD16/Presentation_curr","v":0},{"$f":"AE16/Presentation_curr","v":0},{"$f":"AF16/Presentation_curr","v":0},null,{"$f":"AH16/Presentation_curr","v":0},null,{"$f":"SUM(U17:U20)","v":0},null,{"$f":"SUM(W17:W20)","v":0},0,0,0,0,null,0,0,0,0,null,0]
[2,201,"Prime te emisionit dhe rimbursimit te huave","Amounts to be remitted and loan reimbursements",null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E423","v":0},null,{"$f":"'LGU''s FS (Template)'!F423","v":0},{"$f":"'LGU''s FS (Template)'!G423","v":0},{"$f":"'LGU''s FS (Template)'!H423","v":0},{"$f":"'LGU''s FS (Template)'!I423","v":0},{"$f":"'LGU''s FS (Template)'!J423","v":0},null,{"$f":"'LGU''s FS (Template)'!K423","v":0},{"$f":"'LGU''s FS (Template)'!L423","v":0},{"$f":"'LGU''s FS (Template)'!M423","v":0},{"$f":"'LGU''s FS (Template)'!N423","v":0},null,{"$f":"U17+AA17-AF17","v":0}]
[3,202,"Studime dhe kerkime","Studies and research ",null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E424","v":0},null,{"$f":"'LGU''s FS (Template)'!F424","v":0},{"$f":"'LGU''s FS (Template)'!G424","v":0},{"$f":"'LGU''s FS (Template)'!H424","v":0},{"$f":"'LGU''s FS (Template)'!I424","v":0},{"$f":"'LGU''s FS (Template)'!J424","v":0},null,{"$f":"'LGU''s FS (Template)'!K424","v":0},{"$f":"'LGU''s FS (Template)'!L424","v":0},{"$f":"'LGU''s FS (Template)'!M424","v":0},{"$f":"'LGU''s FS (Template)'!N424","v":0},null,{"$f":"U18+AA18-AF18","v":0}]
[4,203,"Koncesione, patenta,licenca e tjera ngjashme","Concessions, license, other similar licenses ",null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E425","v":0},null,{"$f":"'LGU''s FS (Template)'!F425","v":0},{"$f":"'LGU''s FS (Template)'!G425","v":0},{"$f":"'LGU''s FS (Template)'!H425","v":0},{"$f":"'LGU''s FS (Template)'!I425","v":0},{"$f":"'LGU''s FS (Template)'!J425","v":0},null,{"$f":"'LGU''s FS (Template)'!K425","v":0},{"$f":"'LGU''s FS (Template)'!L425","v":0},{"$f":"'LGU''s FS (Template)'!M425","v":0},{"$f":"'LGU''s FS (Template)'!N425","v":0},null,{"$f":"U19+AA19-AF19","v":0}]
["4/1",230,"Shpenz.per rritjen e aktiv.qendr.patrupezuara","Expenses for increase of current intangible assets ",null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E426","v":0},null,{"$f":"'LGU''s FS (Template)'!F426","v":0},{"$f":"'LGU''s FS (Template)'!G426","v":0},{"$f":"'LGU''s FS (Template)'!H426","v":0},{"$f":"'LGU''s FS (Template)'!I426","v":0},{"$f":"'LGU''s FS (Template)'!J426","v":0},null,{"$f":"'LGU''s FS (Template)'!K426","v":0},{"$f":"'LGU''s FS (Template)'!L426","v":0},{"$f":"'LGU''s FS (Template)'!M426","v":0},{"$f":"'LGU''s FS (Template)'!N426","v":0},null,{"$f":"U20+AA20-AF20","v":0}]
[5,null,"II. TE TRUPEZUARA","II. TANGIBLE ",null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,null,{"$f":"SUM(U22:U32)","v":0},null,{"$f":"SUM(W22:W32)","v":0},0,0,0,0,null,0,0,0,0,null,0]
[6,210,"Toka,troje,Terene","Land ",null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E428","v":0},null,{"$f":"'LGU''s FS (Template)'!F428","v":0},{"$f":"'LGU''s FS (Template)'!G428","v":0},{"$f":"'LGU''s FS (Template)'!H428","v":0},{"$f":"'LGU''s FS (Template)'!I428","v":0},{"$f":"'LGU''s FS (Template)'!J428","v":0},null,{"$f":"'LGU''s FS (Template)'!K428","v":0},{"$f":"'LGU''s FS (Template)'!L428","v":0},{"$f":"'LGU''s FS (Template)'!M428","v":0},{"$f":"'LGU''s FS (Template)'!N428","v":0},null,{"$f":"U22+AA22-AF22","v":0}]
[7,211,"Pyje,Kullota Plantacione","Forests, Pasture, Plantation",null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E429","v":0},null,{"$f":"'LGU''s FS (Template)'!F429","v":0},{"$f":"'LGU''s FS (Template)'!G429","v":0},{"$f":"'LGU''s FS (Template)'!H429","v":0},{"$f":"'LGU''s FS (Template)'!I429","v":0},{"$f":"'LGU''s FS (Template)'!J429","v":0},null,{"$f":"'LGU''s FS (Template)'!K429","v":0},{"$f":"'LGU''s FS (Template)'!L429","v":0},{"$f":"'LGU''s FS (Template)'!M429","v":0},{"$f":"'LGU''s FS (Template)'!N429","v":0},null,0]
[8,212,"Ndertime e Konstruksione","Building and Constructions ",null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E430","v":0},null,{"$f":"'LGU''s FS (Template)'!F430","v":0},{"$f":"'LGU''s FS (Template)'!G430","v":0},{"$f":"'LGU''s FS (Template)'!H430","v":0},{"$f":"'LGU''s FS (Template)'!I430","v":0},{"$f":"'LGU''s FS (Template)'!J430","v":0},null,{"$f":"'LGU''s FS (Template)'!K430","v":0},{"$f":"'LGU''s FS (Template)'!L430","v":0},{"$f":"'LGU''s FS (Template)'!M430","v":0},{"$f":"'LGU''s FS (Template)'!N430","v":0},null,0]
[9,213,"Rruge,rrjete,vepra ujore","Roads, networks, water facilities ",null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E431","v":0},null,{"$f":"'LGU''s FS (Template)'!F431","v":0},{"$f":"'LGU''s FS (Template)'!G431","v":0},{"$f":"'LGU''s FS (Template)'!H431","v":0},{"$f":"'LGU''s FS (Template)'!I431","v":0},{"$f":"'LGU''s FS (Template)'!J431","v":0},null,{"$f":"'LGU''s FS (Template)'!K431","v":0},{"$f":"'LGU''s FS (Template)'!L431","v":0},{"$f":"'LGU''s FS (Template)'!M431","v":0},{"$f":"'LGU''s FS (Template)'!N431","v":0},null,0]
[10,214,"Instalime teknike,makineri,paisje,vegla pune","Technical installment, machinery, equipment, working tools",null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E432","v":0},null,{"$f":"'LGU''s FS (Template)'!F432","v":0},{"$f":"'LGU''s FS (Template)'!G432","v":0},{"$f":"'LGU''s FS (Template)'!H432","v":0},{"$f":"'LGU''s FS (Template)'!I432","v":0},{"$f":"'LGU''s FS (Template)'!J432","v":0},null,{"$f":"'LGU''s FS (Template)'!K432","v":0},{"$f":"'LGU''s FS (Template)'!L432","v":0},{"$f":"'LGU''s FS (Template)'!M432","v":0},{"$f":"'LGU''s FS (Template)'!N432","v":0},null,0]
[11,215,"Mjete transporti","Transport vehicles",null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E433","v":0},null,{"$f":"'LGU''s FS (Template)'!F433","v":0},{"$f":"'LGU''s FS (Template)'!G433","v":0},{"$f":"'LGU''s FS (Template)'!H433","v":0},{"$f":"'LGU''s FS (Template)'!I433","v":0},{"$f":"'LGU''s FS (Template)'!J433","v":0},null,{"$f":"'LGU''s FS (Template)'!K433","v":0},{"$f":"'LGU''s FS (Template)'!L433","v":0},{"$f":"'LGU''s FS (Template)'!M433","v":0},{"$f":"'LGU''s FS (Template)'!N433","v":0},null,0]
[12,216,"Rezerva shtetrore","Government reserve ",null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E434","v":0},null,{"$f":"'LGU''s FS (Template)'!F434","v":0},{"$f":"'LGU''s FS (Template)'!G434","v":0},{"$f":"'LGU''s FS (Template)'!H434","v":0},{"$f":"'LGU''s FS (Template)'!I434","v":0},{"$f":"'LGU''s FS (Template)'!J434","v":0},null,{"$f":"'LGU''s FS (Template)'!K434","v":0},{"$f":"'LGU''s FS (Template)'!L434","v":0},{"$f":"'LGU''s FS (Template)'!M434","v":0},{"$f":"'LGU''s FS (Template)'!N434","v":0},null,0]
[13,217,"Kafshe pune e prodhimi","Working and production animals ",null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E435","v":0},null,{"$f":"'LGU''s FS (Template)'!F435","v":0},{"$f":"'LGU''s FS (Template)'!G435","v":0},{"$f":"'LGU''s FS (Template)'!H435","v":0},{"$f":"'LGU''s FS (Template)'!I435","v":0},{"$f":"'LGU''s FS (Template)'!J435","v":0},null,{"$f":"'LGU''s FS (Template)'!K435","v":0},{"$f":"'LGU''s FS (Template)'!L435","v":0},{"$f":"'LGU''s FS (Template)'!M435","v":0},{"$f":"'LGU''s FS (Template)'!N435","v":0},null,0]
[14,218,"Inventar ekonomik","Economic Inventory ",null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E436","v":0},null,{"$f":"'LGU''s FS (Template)'!F436","v":0},{"$f":"'LGU''s FS (Template)'!G436","v":0},{"$f":"'LGU''s FS (Template)'!H436","v":0},{"$f":"'LGU''s FS (Template)'!I436","v":0},{"$f":"'LGU''s FS (Template)'!J436","v":0},null,{"$f":"'LGU''s FS (Template)'!K436","v":0},{"$f":"'LGU''s FS (Template)'!L436","v":0},{"$f":"'LGU''s FS (Template)'!M436","v":0},{"$f":"'LGU''s FS (Template)'!N436","v":0},null,0]
[17,24,"Aktive te Qend.te trupezuara te demtuara","Damaged current tangible assets",null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E437","v":0},null,{"$f":"'LGU''s FS (Template)'!F437","v":0},{"$f":"'LGU''s FS (Template)'!G437","v":0},{"$f":"'LGU''s FS (Template)'!H437","v":0},{"$f":"'LGU''s FS (Template)'!I437","v":0},{"$f":"'LGU''s FS (Template)'!J437","v":0},null,{"$f":"'LGU''s FS (Template)'!K437","v":0},{"$f":"'LGU''s FS (Template)'!L437","v":0},{"$f":"'LGU''s FS (Template)'!M437","v":0},{"$f":"'LGU''s FS (Template)'!N437","v":0},null,0]
[18,28,"Caktime","Assignments ",null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E438","v":0},null,{"$f":"'LGU''s FS (Template)'!F438","v":0},{"$f":"'LGU''s FS (Template)'!G438","v":0},{"$f":"'LGU''s FS (Template)'!H438","v":0},{"$f":"'LGU''s FS (Template)'!I438","v":0},{"$f":"'LGU''s FS (Template)'!J438","v":0},null,{"$f":"'LGU''s FS (Template)'!K438","v":0},{"$f":"'LGU''s FS (Template)'!L438","v":0},{"$f":"'LGU''s FS (Template)'!M438","v":0},{"$f":"'LGU''s FS (Template)'!N438","v":0},null,0]
[19,null,"T O T A L I ( I + II )","T O T A L ( I + II )",null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,null,{"$f":"SUM(U16+U21)","v":0},null,{"$f":"SUM(W16+W21)","v":0},0,0,0,0,null,0,0,0,0,null,0]

{"sheet":"F7","index":19,"n_rows":18,"n_cols":30,"rows_kept":18,"cut":false,"hidden":false,"merged":[[11,29,12,29],[12,20,12,22],[12,24,12,27],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,18,12,18],[11,5,12,5],[11,16,12,16],[12,7,12,9],[12,11,12,14]]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"A8","v":"Statement of Fixed Assets' depreciation (Form 7)"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"Language!$D$94","v":"Statement of Fixed Assets' depreciation (Form 7)"}]
[{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[]
[{"$f":"Language!$D$41","v":"No"},{"$f":"Language!$D$49","v":"Acc. No."},"EMERTIMI","Description",null,{"$f":"S12","v":"Opening accumulated depreciation 1 January 2014"},null,null,null,null,null,null,null,null,null,null,{"$f":"AD12","v":"Closing accumulated depreciation 31 December 2014"},null,{"$f":"Language!$D$14","v":"Opening accumulated depreciation 1 January 2014"},null,null,null,null,null,null,null,null,null,null,{"$f":"Language!$D$15","v":"Closing accumulated depreciation 31 December 2014"}]
[null,null,null,null,null,null,null,{"$f":"U13","v":"Addtions during the year"},null,null,null,{"$f":"Y13","v":"Decrease during the year"},null,null,null,null,null,null,null,null,{"$f":"Language!$D$60","v":"Addtions during the year"},null,null,null,{"$f":"Language!$D$62","v":"Decrease during the year"}]
[null,null,null,null,null,null,null,{"$f":"U14","v":"Depreciation charge for the year"},{"$f":"V14","v":"Other additions"},{"$f":"W14","v":"Total"},null,{"$f":"Y14","v":"Sales"},{"$f":"Z14","v":"Write off"},{"$f":"AA14","v":"Other decr."},{"$f":"AB14","v":"Total"},null,null,null,null,null,{"$f":"Language!$D$72","v":"Depreciation charge for the year"},{"$f":"Language!$D$73","v":"Other additions"},{"$f":"Language!$D$68","v":"Total"},null,{"$f":"Language!$D$69","v":"Sales"},{"$f":"Language!$D$70","v":"Write off"},{"$f":"Language!$D$71","v":"Other decr."},{"$f":"Language!$D$68","v":"Total"}]
["a","b","c",null,null,{"$f":"S15","v":1},0,2,3,4,0,5,6,7,8,0,9,null,1,null,2,3,4,null,5,6,7,8,null,9]
[1,209,"I. PATRUPEZUARA","I. INTAGIBLE ",null,{"$f":"S16/Presentation_curr","v":0},null,0,0,0,null,0,0,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E448","v":0},null,{"$f":"'LGU''s FS (Template)'!F448","v":0},{"$f":"'LGU''s FS (Template)'!G448","v":0},{"$f":"SUM(U16:V16)","v":0},null,{"$f":"'LGU''s FS (Template)'!K448","v":0},{"$f":"'LGU''s FS (Template)'!L448","v":0},{"$f":"'LGU''s FS (Template)'!M448","v":0},{"$f":"SUM(Y16:AA16)","v":0},null,{"$f":"S16+W16-AB16","v":0}]
[2,219,"II. TRUPEZUARA","II. TANGIBLE ",null,0,null,0,0,0,null,0,0,0,0,null,0,null,{"$f":"'LGU''s FS (Template)'!E449","v":0},null,{"$f":"'LGU''s FS (Template)'!F449","v":0},{"$f":"'LGU''s FS (Template)'!G449","v":0},{"$f":"SUM(U17:V17)","v":0},null,{"$f":"'LGU''s FS (Template)'!K449","v":0},{"$f":"'LGU''s FS (Template)'!L449","v":0},{"$f":"'LGU''s FS (Template)'!M449","v":0},{"$f":"SUM(Y17:AA17)","v":0},null,{"$f":"S17+W17-AB17","v":0}]
[null,null,"T O T A L I ( I + II )","TOTAL (I + II)",null,0,null,0,0,0,null,0,0,0,0,null,0,null,{"$f":"SUM(S16:S17)","v":0},null,0,0,0,null,0,0,0,0,null,0]

{"sheet":"F8","index":20,"n_rows":37,"n_cols":32,"rows_kept":37,"cut":false,"hidden":false,"merged":[[10,19,10,24],[11,5,12,5],[11,10,12,10],[12,7,12,8],[10,5,10,10],[11,19,12,19],[11,24,12,24],[12,21,12,22],[11,26,12,26],[11,31,12,31],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[12,28,12,29],[11,12,12,12],[11,17,12,17],[12,14,12,15]]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"A8","v":"Statement of changes in fund (Form 8)"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"Language!$D$95","v":"Statement of changes in fund (Form 8)"}]
[{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[null,null,null,null,null,{"$f":"T11","v":"Restated"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Language!$D$55","v":"Restated"}]
[{"$f":"Language!$D$41","v":"No"},{"$f":"Language!$D$49","v":"Acc. No."},"EMERTIMI","Description",null,{"$f":"T12","v":"Opening balance1 January 2014"},null,null,null,null,{"$f":"Y12","v":"Closing balance 31 December 2014"},null,{"$f":"AA12","v":"Opening balance1 January 2014"},null,null,null,null,{"$f":"AF12","v":"Closing balance 31 December 2014"},null,{"$f":"AA12","v":"Opening balance1 January 2014"},null,null,null,null,{"$f":"AF12","v":"Closing balance 31 December 2014"},null,{"$f":"Language!$D$16","v":"Opening balance1 January 2014"},null,null,null,null,{"$f":"Language!$D$17","v":"Closing balance 31 December 2014"}]
[null,null,null,null,null,null,null,{"$f":"V13","v":"Period movements"},null,null,null,null,null,null,{"$f":"AC13","v":"Period movements"},null,null,null,null,null,null,{"$f":"AC13","v":"Period movements"},null,null,null,null,null,null,{"$f":"Language!D52","v":"Period movements"}]
[null,null,null,null,null,{"$f":"T14","v":"Credit"},null,{"$f":"V14","v":"Debit"},{"$f":"W14","v":"Credit"},0,"Credit",null,{"$f":"AA14","v":"Credit"},null,{"$f":"AC14","v":"Debit"},"Credit",0,"Credit",null,{"$f":"AA14","v":"Credit"},null,{"$f":"AC14","v":"Debit"},{"$f":"AD14","v":"Credit"},null,{"$f":"AF14","v":"Credit"},null,{"$f":"Language!$D$47","v":"Credit"},null,{"$f":"Language!$D$46","v":"Debit"},{"$f":"Language!$D$47","v":"Credit"},null,{"$f":"Language!$D$47","v":"Credit"}]
["a","b","c",null,null,{"$f":"T15","v":1},null,{"$f":"V15","v":2},3,0,"4=1+3-2",null,{"$f":"AA15","v":1},null,2,3,0,"4=1+3-2",null,{"$f":"AA15","v":1},null,{"$f":"AC15","v":2},{"$f":"AD15","v":3},null,{"$f":"AF15","v":"4=1+3-2"},null,1,null,2,3,null,"4=1+3-2"]
[1,101,"FONDE BAZE                                                ","BASE FUND",null,{"$f":"T16/Presentation_curr","v":0},null,{"$f":"V16/Presentation_curr","v":0},{"$f":"W16/Presentation_curr","v":0},{"$f":"X16/Presentation_curr","v":0},{"$f":"Y16/Presentation_curr","v":0},null,{"$f":"AA16/Presentation_curr","v":0},null,{"$f":"AC16/Presentation_curr","v":0},{"$f":"AD16/Presentation_curr","v":0},{"$f":"AE16/Presentation_curr","v":0},{"$f":"AF16/Presentation_curr","v":0},null,{"$f":"SUM(T17:T23)","v":0},null,{"$f":"SUM(V17:V23)","v":0},{"$f":"SUM(W17:W23)","v":0},null,{"$f":"SUM(Y17:Y23)","v":0},null,{"$f":"SUM(AA17:AA23)","v":0},null,{"$f":"SUM(AC17:AC23)","v":0},{"$f":"SUM(AD17:AD23)","v":0},null,{"$f":"SUM(AF17:AF23)","v":0}]
[2,1010,"Fondi baze gjendje","Status of base fund",null,0,null,0,0,0,0,null,0,null,0,0,0,0,null,0,null,null,null,null,{"$f":"T17+W17-V17","v":0},null,{"$f":"'LGU''s FS (Template)'!E465","v":0},null,{"$f":"'LGU''s FS (Template)'!F465","v":0},{"$f":"'LGU''s FS (Template)'!G465","v":0},null,{"$f":"AA17+AD17-AC17","v":0}]
[3,1011,"Shtesa fondi baze","Additions base fund",null,0,null,0,0,0,0,null,0,null,0,0,0,0,null,0,null,null,null,null,0,null,{"$f":"'LGU''s FS (Template)'!E466","v":0},null,{"$f":"'LGU''s FS (Template)'!F466","v":0},{"$f":"'LGU''s FS (Template)'!G466","v":0},null,0]
[4,"1012","Pakesime te fondit baze","Decrease base fund",null,0,null,0,0,0,0,null,0,null,0,0,0,0,null,0,null,null,null,null,0,null,{"$f":"'LGU''s FS (Template)'!E467","v":0},null,{"$f":"'LGU''s FS (Template)'!F467","v":0},{"$f":"'LGU''s FS (Template)'!G467","v":0},null,0]
[5,"1013","Pekesim nga konsumi i aktiveve qendrushshme ","Decrease from tangible assets consume",null,0,null,0,0,0,0,null,0,null,0,0,0,0,null,0,null,null,null,null,0,null,{"$f":"'LGU''s FS (Template)'!E468","v":0},null,{"$f":"'LGU''s FS (Template)'!F468","v":0},{"$f":"'LGU''s FS (Template)'!G468","v":0},null,0]
[6,"1014","Pakesim nga shitja e aktiveve te qendrushme","Decrease from selling tangible assets ",null,0,null,0,0,0,0,null,0,null,0,0,0,0,null,0,null,null,null,null,0,null,{"$f":"'LGU''s FS (Template)'!E469","v":0},null,{"$f":"'LGU''s FS (Template)'!F469","v":0},{"$f":"'LGU''s FS (Template)'!G469","v":0},null,0]
[7,"1015","Pakesim nga nxjerrja jasht perdorimit e AQ","Decrease from ",null,0,null,0,0,0,0,null,0,null,0,0,0,0,null,0,null,null,null,null,0,null,{"$f":"'LGU''s FS (Template)'!E470","v":0},null,{"$f":"'LGU''s FS (Template)'!F470","v":0},{"$f":"'LGU''s FS (Template)'!G470","v":0},null,0]
[8,"1016","Pekseim nga transfertat e AQ","decrease from transferring tangible assets ",null,0,null,0,0,0,0,null,0,null,0,0,0,0,null,0,null,null,null,null,0,null,{"$f":"'LGU''s FS (Template)'!E471","v":0},null,{"$f":"'LGU''s FS (Template)'!F471","v":0},{"$f":"'LGU''s FS (Template)'!G471","v":0},null,0]
[9,109,"DIFERENCA RIVLERSIMI AQ","DIFFERENCE IN TANGIBLE ASSETS REVALUATION",null,0,null,0,0,0,0,null,0,null,0,0,0,0,null,0,null,null,null,null,0,null,{"$f":"'LGU''s FS (Template)'!E472","v":0},null,{"$f":"'LGU''s FS (Template)'!F472","v":0},{"$f":"'LGU''s FS (Template)'!G472","v":0},null,0]
[10,"105,107,11,12,13,145,15,85","FONDI I BRENDESHEM","INTERNAL FUND",null,0,null,0,0,0,0,null,0,null,0,0,0,0,null,{"$f":"SUM(T26:T33)","v":0},null,{"$f":"SUM(V26:V33)","v":0},{"$f":"SUM(W26:W33)","v":0},null,{"$f":"SUM(Y26:Y33)","v":0},null,{"$f":"SUM(AA26:AA33)","v":0},null,{"$f":"SUM(AC26:AC33)","v":0},{"$f":"SUM(AD26:AD33)","v":0},null,{"$f":"SUM(AF26:AF33)","v":0}]
[11,105,"Grante brendeshme kapitale","Capital internal grants ",null,0,null,0,0,0,0,null,0,null,0,0,0,0,null,0,null,null,null,null,{"$f":"T26-V26+W26","v":0},null,{"$f":"'LGU''s FS (Template)'!E474","v":0},null,{"$f":"'LGU''s FS (Template)'!F474","v":0},{"$f":"'LGU''s FS (Template)'!G474","v":0},null,{"$f":"AA26+AD26-AC26","v":0}]
[12,107,"Vlera te caktuara ne perdorim","Current assets in use ",null,0,null,0,0,0,0,null,0,null,0,0,0,0,null,0,null,null,null,null,0,null,{"$f":"'LGU''s FS (Template)'!E475","v":0},null,{"$f":"'LGU''s FS (Template)'!F475","v":0},{"$f":"'LGU''s FS (Template)'!G475","v":0},null,0]
[13,11,"Fonde te tjera veta","Other own funds ",null,0,null,0,0,0,0,null,0,null,0,0,0,0,null,0,null,null,null,null,0,null,{"$f":"'LGU''s FS (Template)'!E476","v":0},null,{"$f":"'LGU''s FS (Template)'!F476","v":0},{"$f":"'LGU''s FS (Template)'!G476","v":0},null,0]
[14,12,"Rezultat I mbartur","Carried result ",null,0,null,0,0,0,0,null,0,null,0,0,0,0,null,{"$f":"AA33","v":0},null,null,null,null,0,null,{"$f":"'LGU''s FS (Template)'!E477","v":0},null,{"$f":"'LGU''s FS (Template)'!F477","v":0},{"$f":"'LGU''s FS (Template)'!G477","v":0},null,0]
[15,13,"Subvecione jashtzakoneshme","Exceptional subsidiaries ",null,0,null,0,0,0,0,null,0,null,0,0,0,0,null,0,null,null,null,null,0,null,{"$f":"'LGU''s FS (Template)'!E478","v":0},null,{"$f":"'LGU''s FS (Template)'!F478","v":0},{"$f":"'LGU''s FS (Template)'!G478","v":0},null,0]
[16,145,"Grante brendsh.kapitale per investime per trete","Participation of the institution in investing for third parties ",null,0,null,0,0,0,0,null,0,null,0,0,0,0,null,0,null,null,null,null,0,null,{"$f":"'LGU''s FS (Template)'!E479","v":0},null,{"$f":"'LGU''s FS (Template)'!F479","v":0},{"$f":"'LGU''s FS (Template)'!G479","v":0},null,0]
[17,15,"Shuma te parashikuara rreziqe e shpenzime","Forecasted amounts for disasters and expenses ",null,0,null,0,0,0,0,null,0,null,0,0,0,0,null,0,null,null,null,null,0,null,{"$f":"'LGU''s FS (Template)'!E480","v":0},null,{"$f":"'LGU''s FS (Template)'!F480","v":0},{"$f":"'LGU''s FS (Template)'!G480","v":0},null,0]
[18,85,"Rezultati I ushtrimit","Result",null,0,null,0,0,0,0,null,0,null,0,0,0,0,null,0,null,null,null,null,0,null,{"$f":"'LGU''s FS (Template)'!E481","v":0},null,{"$f":"'LGU''s FS (Template)'!F481","v":0},{"$f":"'LGU''s FS (Template)'!G481","v":0},null,0]
[19,106.146,"FONDI I JASHTEM","EXTERNAL FUND",null,0,null,0,0,0,0,null,0,null,0,0,0,0,null,0,null,null,null,null,0,null,{"$f":"'LGU''s FS (Template)'!E482","v":0},null,{"$f":"'LGU''s FS (Template)'!F482","v":0},{"$f":"'LGU''s FS (Template)'!G482","v":0},null,0]
[20,106,"Grante te Huaja Kapitale","Capital foreigner grants ",null,0,null,0,0,0,0,null,0,null,0,0,0,0,null,0,null,null,null,null,0,null,{"$f":"'LGU''s FS (Template)'!E483","v":0},null,{"$f":"'LGU''s FS (Template)'!F483","v":0},{"$f":"'LGU''s FS (Template)'!G483","v":0},null,0]
[21,146,"Grante huaja.kapitale per investime per trete","Capital foreigner grants investing for third parties",null,0,null,0,0,0,0,null,0,null,0,0,0,0,null,0,null,null,null,null,0,null,{"$f":"'LGU''s FS (Template)'!E484","v":0},null,{"$f":"'LGU''s FS (Template)'!F484","v":0},{"$f":"'LGU''s FS (Template)'!G484","v":0},null,0]
[22,null,"FONDI I KONSOLIDUAR ( 1 deri 4)","CONSOLIDATED FUND (1up to 4)",null,0,null,0,0,0,0,null,0,null,0,0,0,0,null,{"$f":"T16+T24+T25+T34","v":0},null,{"$f":"V16+V24+V25+V34","v":0},{"$f":"W16+W24+W25+W34","v":0},null,{"$f":"Y16+Y24+Y25+Y34","v":0},null,{"$f":"AA16+AA24+AA25+AA34","v":0},null,{"$f":"AC16+AC24+AC25+AC34","v":0},{"$f":"AD16+AD24+AD25+AD34","v":0},null,{"$f":"AF16+AF24+AF25+AF34","v":0}]

{"sheet":"F9","index":21,"n_rows":22,"n_cols":25,"rows_kept":22,"cut":false,"hidden":false,"merged":[[11,16,12,17],[11,18,12,18],[11,19,12,24],[11,3,12,3],[19,1,19,2],[20,1,20,2],[21,1,21,2],[18,1,18,2],[11,15,12,15],[10,0,10,1],[14,1,14,2],[16,1,16,2],[17,1,17,2],[15,1,15,2],[11,0,12,0],[11,1,12,2],[13,1,13,2],[11,4,12,4],[11,5,12,6],[11,7,12,7],[11,8,12,12]]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"A8","v":"Statement of number of employees and personnel expenses (Form 9)"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"Language!$D$96","v":"Statement of number of employees and personnel expenses (Form 9)"}]
[{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[]
["No","Kategorite",null,"Categories",{"$f":"P12","v":"Annual average number of employees"},{"$f":"Q12","v":"Turnover of employees during the year"},{"$f":"R12","v":0},{"$f":"S12","v":"Number of employees at year end"},{"$f":"T12","v":"Salaries and contributions"},null,null,null,null,null,null,{"$f":"Language!$D$74","v":"Annual average number of employees"},{"$f":"Language!$D$75","v":"Turnover of employees during the year"},null,{"$f":"Language!$D$76","v":"Number of employees at year end"},{"$f":"Language!$D$79","v":"Salaries and contributions"}]
[]
[null,null,null,null,null,{"$f":"Q14","v":"New employees"},"Leavers",null,{"$f":"T14","v":"Total salaries"},"Additional rewards","Immediate social assistance","Social and health insurance","Other rewards","Income tax",null,null,{"$f":"Language!$D$77","v":"New employees"},{"$f":"Language!$D$78","v":"Leavers"},null,{"$f":"Language!$D$80","v":"Total salaries"},{"$f":"Language!$D$81","v":"Additional rewards"},{"$f":"Language!$D$82","v":"Immediate social assistance"},{"$f":"Language!$D$83","v":"Social and health insurance"},{"$f":"Language!$D$84","v":"Other rewards"},{"$f":"Language!$D$85","v":"Income tax"}]
["a","b",null,null,{"$f":"P15","v":1},2,3,{"$f":"S15","v":4},5,6,7,8,9,10,null,1,2,3,4,5,6,7,8,9,10]
[null,"Numeri i punonjesve gjithesej ( 1+2+3+4+5)",null,"Total number of employees  \n( 1+2+3+4+5+6)",{"$f":"P16","v":0},0,0,{"$f":"S16","v":0},{"$f":"T16/Presentation_curr","v":0},0,0,0,0,0,null,{"$f":"SUM(P17:P22)","v":0},{"$f":"SUM(Q17:Q22)","v":0},0,0,0,0,0,0,0,0]
[1,"Drejtues",null,"Directors",{"$f":"P17","v":0},{"$f":"Q17","v":0},{"$f":"R17","v":0},{"$f":"S17","v":0},0,0,0,0,0,0,null,{"$f":"'LGU''s FS (Template)'!E496","v":0},{"$f":"'LGU''s FS (Template)'!F496","v":0},{"$f":"'LGU''s FS (Template)'!G496","v":0},{"$f":"P17+Q17-R17","v":0},{"$f":"'LGU''s FS (Template)'!I496","v":0},{"$f":"'LGU''s FS (Template)'!J496","v":0},{"$f":"'LGU''s FS (Template)'!K496","v":0},{"$f":"'LGU''s FS (Template)'!L496","v":0},{"$f":"'LGU''s FS (Template)'!M496","v":0},{"$f":"'LGU''s FS (Template)'!N496","v":0}]
[2,"Spec.arsim te larte",null,"High level education specialist ",0,0,0,0,0,0,0,0,0,0,null,{"$f":"'LGU''s FS (Template)'!E497","v":0},{"$f":"'LGU''s FS (Template)'!F497","v":0},{"$f":"'LGU''s FS (Template)'!G497","v":0},0,{"$f":"'LGU''s FS (Template)'!I497","v":0},{"$f":"'LGU''s FS (Template)'!J497","v":0},{"$f":"'LGU''s FS (Template)'!K497","v":0},{"$f":"'LGU''s FS (Template)'!L497","v":0},{"$f":"'LGU''s FS (Template)'!M497","v":0},{"$f":"'LGU''s FS (Template)'!N497","v":0}]
[3,"T e k n i k e ",null,"Technical ",0,0,0,0,0,0,0,0,0,0,null,{"$f":"'LGU''s FS (Template)'!E498","v":0},{"$f":"'LGU''s FS (Template)'!F498","v":0},{"$f":"'LGU''s FS (Template)'!G498","v":0},0,{"$f":"'LGU''s FS (Template)'!I498","v":0},{"$f":"'LGU''s FS (Template)'!J498","v":0},{"$f":"'LGU''s FS (Template)'!K498","v":0},{"$f":"'LGU''s FS (Template)'!L498","v":0},{"$f":"'LGU''s FS (Template)'!M498","v":0},{"$f":"'LGU''s FS (Template)'!N498","v":0}]
[4,"Nepunes te thjeshte",null,"Ordinary officers",0,0,0,0,0,0,0,0,0,0,null,{"$f":"'LGU''s FS (Template)'!E499","v":0},{"$f":"'LGU''s FS (Template)'!F499","v":0},{"$f":"'LGU''s FS (Template)'!G499","v":0},0,{"$f":"'LGU''s FS (Template)'!I499","v":0},{"$f":"'LGU''s FS (Template)'!J499","v":0},{"$f":"'LGU''s FS (Template)'!K499","v":0},{"$f":"'LGU''s FS (Template)'!L499","v":0},{"$f":"'LGU''s FS (Template)'!M499","v":0},{"$f":"'LGU''s FS (Template)'!N499","v":0}]
[5,"Punetore ",null,"Employees",0,0,0,0,0,0,0,0,0,0,null,{"$f":"'LGU''s FS (Template)'!E500","v":0},{"$f":"'LGU''s FS (Template)'!F500","v":0},{"$f":"'LGU''s FS (Template)'!G500","v":0},0,{"$f":"'LGU''s FS (Template)'!I500","v":0},{"$f":"'LGU''s FS (Template)'!J500","v":0},{"$f":"'LGU''s FS (Template)'!K500","v":0},{"$f":"'LGU''s FS (Template)'!L500","v":0},{"$f":"'LGU''s FS (Template)'!M500","v":0},{"$f":"'LGU''s FS (Template)'!N500","v":0}]
[6,"Punonjes te perkohshem",null,"Temporary employees ",0,0,0,0,0,0,0,0,0,0,null,{"$f":"'LGU''s FS (Template)'!E501","v":0},{"$f":"'LGU''s FS (Template)'!F501","v":0},{"$f":"'LGU''s FS (Template)'!G501","v":0},0,{"$f":"'LGU''s FS (Template)'!I501","v":0},{"$f":"'LGU''s FS (Template)'!J501","v":0},{"$f":"'LGU''s FS (Template)'!K501","v":0},{"$f":"'LGU''s FS (Template)'!L501","v":0},{"$f":"'LGU''s FS (Template)'!M501","v":0},{"$f":"'LGU''s FS (Template)'!N501","v":0}]

{"sheet":"F10 (Cons)","index":22,"n_rows":112,"n_cols":18,"rows_kept":112,"cut":false,"hidden":false,"merged":[[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3]]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"A8","v":"Consolidated Statement of Financial Position (Form 10)"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"Language!$D$97","v":"Consolidated Statement of Financial Position (Form 10)"}]
[{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[]
[{"$f":"Language!$D$41","v":"No"},{"$f":"Language!$D$49","v":"Acc. No."},"EMERTIMI","Description"]
[null,null,null,null,null,{"$f":"Language!$D$40","v":"Notes"},null,{"$f":"N13","v":"FY 2014 Restated"},null,{"$f":"P13","v":"FY 2014"},null,{"$f":"R13","v":"FY 2013"},null,{"$f":"P13&\" \"&Language!D55","v":"FY 2014 Restated"},null,{"$f":"Language!$D$18","v":"FY 2014"},null,{"$f":"Language!$D$19","v":"FY 2013"}]
[1,2,3,3,null,null,null,{"$f":"N14","v":4},null,{"$f":"P14","v":5},null,{"$f":"R14","v":6},null,4,null,5,null,6]
[1,"A"," A K T I V E","Assets",null,null,null,{"$f":"N15/Presentation_curr","v":0},null,{"$f":"P15/Presentation_curr","v":0},null,{"$f":"R15/Presentation_curr","v":0},null,{"$f":"N16+N53+N79","v":0},null,{"$f":"P16+P53+P79","v":0},null,{"$f":"R16+R53+R79","v":0}]
[2,"I","AKTIVE QARKULLUESE ( 1 - 3 )","Current Assets",null,null,null,0,null,0,null,0,null,{"$f":"N17+N27+N43","v":0},null,{"$f":"P17+P27+P43","v":0},null,{"$f":"R17+R27+R43","v":0}]
[3,"Klasa 5","1. Arka, Banka dhe Diponibilitete ","1. Petty- Cash, Banks, and Funds Availability",null,null,null,0,null,0,null,0,null,{"$f":"SUM(N18:N26)","v":0},null,{"$f":"SUM(P18:P26)","v":0},null,{"$f":"SUM(R18:R26)","v":0}]
[4,50,"Letra me vlere te vendosjes","Securities settlement ",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N66","v":0},null,{"$f":"'LGU''s FS (Template)'!E525","v":0},null,{"$f":"'LGU''s FS (Template)'!F525","v":0}]
[5,511,"Vlera per tu arketuar","Receivables",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N67","v":0},null,{"$f":"'LGU''s FS (Template)'!E526","v":0},null,{"$f":"'LGU''s FS (Template)'!F526","v":0}]
[6,512,"Llogari ne banke","Bank accounts",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N68","v":0},null,{"$f":"'LGU''s FS (Template)'!E527","v":0},null,{"$f":"'LGU''s FS (Template)'!F527","v":0}]
[7,"52O","Disponibilitete ne thesar","Disposables ",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N69","v":0},null,{"$f":"'LGU''s FS (Template)'!E528","v":0},null,{"$f":"'LGU''s FS (Template)'!F528","v":0}]
[8,531,"Arka","Petty-cash ",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N70","v":0},null,{"$f":"'LGU''s FS (Template)'!E529","v":0},null,{"$f":"'LGU''s FS (Template)'!F529","v":0}]
[9,532,"Vlera te tjera","Other amounts ",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N71","v":0},null,{"$f":"'LGU''s FS (Template)'!E530","v":0},null,{"$f":"'LGU''s FS (Template)'!F530","v":0}]
[10,54,"Akreditiva dhe paradhenie","accreditation and prepayments",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N72","v":0},null,{"$f":"'LGU''s FS (Template)'!E531","v":0},null,{"$f":"'LGU''s FS (Template)'!F531","v":0}]
[11,56,"Llogari ne organizma krediti","Accounts in Lending Institutions",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N73","v":0},null,{"$f":"'LGU''s FS (Template)'!E532","v":0},null,{"$f":"'LGU''s FS (Template)'!F532","v":0}]
[12,59,"Provigjone zhvlersimi,letra me vlere(-)","Depreciation provisions, securities (-)",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N74","v":0},null,{"$f":"'LGU''s FS (Template)'!E533","v":0},null,{"$f":"'LGU''s FS (Template)'!F533","v":0}]
[13,"Klasa 4","2. Llogari te Arketueshme","2. Receivables",null,null,null,0,null,0,null,0,null,{"$f":"SUM(N28:N42)","v":0},null,{"$f":"SUM(P28:P42)","v":0},null,{"$f":"SUM(R28:R42)","v":0}]
[14,409,"Furnitore(Debitore),parapagime pagesa pjesore","Suppliers, prepayments or partial payment ",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N50","v":0},null,{"$f":"'LGU''s FS (Template)'!E535","v":0},null,{"$f":"'LGU''s FS (Template)'!F535","v":0}]
[15,41,"Kliente e llogari te ngjashme","Clients of similar accounts",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N51","v":0},null,{"$f":"'LGU''s FS (Template)'!E536","v":0},null,{"$f":"'LGU''s FS (Template)'!F536","v":0}]
[16,"423 e 429","Personeli, paradhenie, deficite e gjoba","Employees, prepayment, deficits and fees ",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N52","v":0},null,{"$f":"'LGU''s FS (Template)'!E537","v":0},null,{"$f":"'LGU''s FS (Template)'!F537","v":0}]
[17,431,"Shteti tatim taksa","Government taxes",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N53","v":0},null,{"$f":"'LGU''s FS (Template)'!E538","v":0},null,{"$f":"'LGU''s FS (Template)'!F538","v":0}]
[18,432,"Tatime mbledh nga shteti per llog.Pushtetit Lokal","Government tax collector for Local government",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N54","v":0},null,{"$f":"'LGU''s FS (Template)'!E539","v":0},null,{"$f":"'LGU''s FS (Template)'!F539","v":0}]
[19,433,"Shteti fatkeqesi natyrore","Government natural disasters",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N55","v":0},null,{"$f":"'LGU''s FS (Template)'!E540","v":0},null,{"$f":"'LGU''s FS (Template)'!F540","v":0}]
[20,4342,"Te tjera operacione me shtetin(debitor)","Other operations with the government (debtor)",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N56","v":0},null,{"$f":"'LGU''s FS (Template)'!E541","v":0},null,{"$f":"'LGU''s FS (Template)'!F541","v":0}]
[21,435,"Sigurime Shoqerore","Social Insurance ",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N57","v":0},null,{"$f":"'LGU''s FS (Template)'!E542","v":0},null,{"$f":"'LGU''s FS (Template)'!F542","v":0}]
[22,436,"Sigurime Shendetesore","Health Insurance ",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N58","v":0},null,{"$f":"'LGU''s FS (Template)'!E543","v":0},null,{"$f":"'LGU''s FS (Template)'!F543","v":0}]
[23,"437e 438","Organizma te tjere shoqerore","Other social organizations",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N59","v":0},null,{"$f":"'LGU''s FS (Template)'!E544","v":0},null,{"$f":"'LGU''s FS (Template)'!F544","v":0}]
[24,44,"Institucione te tjera publike","Other public institutions",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N60","v":0},null,{"$f":"'LGU''s FS (Template)'!E545","v":0},null,{"$f":"'LGU''s FS (Template)'!F545","v":0}]
[25,45,"Mardhenie me instit.brenda dhe jasht sistemit","Relationships with institutions in and outside the system ",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N61","v":0},null,{"$f":"'LGU''s FS (Template)'!E546","v":0},null,{"$f":"'LGU''s FS (Template)'!F546","v":0}]
[26,465,"Efekte per tu arketuar nga shitja e letrave vlere","Receivables from selling of bonds ",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N62","v":0},null,{"$f":"'LGU''s FS (Template)'!E547","v":0},null,{"$f":"'LGU''s FS (Template)'!F547","v":0}]
[27,468,"Deditore te ndryshem","Different Debtors ",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N63","v":0},null,{"$f":"'LGU''s FS (Template)'!E548","v":0},null,{"$f":"'LGU''s FS (Template)'!F548","v":0}]
[28,49,"Shuma parashikuara per zhvleresim(-)","Forecasted amounts for depreciation (-)",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N64","v":0},null,{"$f":"'LGU''s FS (Template)'!E549","v":0},null,{"$f":"'LGU''s FS (Template)'!F549","v":0}]
[29,"Klasa 3","3. llogarite e gjendjes se inventarit","3. Current Inventory accounts",null,null,null,0,null,0,null,0,null,{"$f":"SUM(N44:N52)","v":0},null,{"$f":"SUM(P44:P52)","v":0},null,{"$f":"SUM(R44:R52)","v":0}]
[30,31,"Materiale","Materials",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N40","v":0},null,{"$f":"'LGU''s FS (Template)'!E551","v":0},null,{"$f":"'LGU''s FS (Template)'!F551","v":0}]
[31,32,"Objekte inventari","Inventory Objects ",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N41","v":0},null,{"$f":"'LGU''s FS (Template)'!E552","v":0},null,{"$f":"'LGU''s FS (Template)'!F552","v":0}]
[32,33,"Prodhime, punime e sherbime  ne proces","Production, work and services in process ",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N42","v":0},null,{"$f":"'LGU''s FS (Template)'!E553","v":0},null,{"$f":"'LGU''s FS (Template)'!F553","v":0}]
[33,34,"Produkte","Products",null,null,null,{"$f":"N47/Presentation_curr","v":0},null,{"$f":"P47/Presentation_curr","v":0},null,{"$f":"R47/Presentation_curr","v":0},null,{"$f":"'F1'!N43","v":0},null,{"$f":"'LGU''s FS (Template)'!E554","v":0},null,{"$f":"'LGU''s FS (Template)'!F554","v":0}]
[34,35,"Mallra","Goods",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N44","v":0},null,{"$f":"'LGU''s FS (Template)'!E555","v":0},null,{"$f":"'LGU''s FS (Template)'!F555","v":0}]
[35,36,"Gje e gjalle ne rritje e majmeri","Animals fattening",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N45","v":0},null,{"$f":"'LGU''s FS (Template)'!E556","v":0},null,{"$f":"'LGU''s FS (Template)'!F556","v":0}]
[36,37,"Gjendje te pambritura ose prane te treteve","Undelivered items or close to third party ",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N46","v":0},null,{"$f":"'LGU''s FS (Template)'!E557","v":0},null,{"$f":"'LGU''s FS (Template)'!F557","v":0}]
[37,38,"Diferenca nga cmimet e magazinimit","Differences from warehouse prices ",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N47","v":0},null,{"$f":"'LGU''s FS (Template)'!E558","v":0},null,{"$f":"'LGU''s FS (Template)'!F558","v":0}]
[38,39,"Shuma te parashikuara per Zhvleresim(-)","Forecasted amounts for inventory depreciation (-)",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N48","v":0},null,{"$f":"'LGU''s FS (Template)'!E559","v":0},null,{"$f":"'LGU''s FS (Template)'!F559","v":0}]
[39,"II","AKTIVE JO QARKULLUESE ( 1 - 4 )","Non-current Assets",null,null,null,0,null,0,null,0,null,{"$f":"N54+N58+N61+N74","v":0},null,{"$f":"P54+P58+P61+P74","v":0},null,{"$f":"R54+R58+R61+R74","v":0}]
[40,23,"1.Investime","1. Investments",null,null,null,0,null,0,null,0,null,{"$f":"SUM(N55:N57)","v":0},null,{"$f":"SUM(P55:P57)","v":0},null,{"$f":"SUM(R55:R57)","v":0}]
[41,230,"Shpenzime per rritjen e AQ pa trupezuara","Capitalized expense as Intangible Assets",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N19","v":0},null,{"$f":"'LGU''s FS (Template)'!E562","v":0},null,{"$f":"'LGU''s FS (Template)'!F562","v":0}]
[42,231,"Shpenz.per rritjen e AQ te trupezuara","Capitalized expense as Tangible Assets",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N31","v":0},null,{"$f":"'LGU''s FS (Template)'!E563","v":0},null,{"$f":"'LGU''s FS (Template)'!F563","v":0}]
[43,232,"Transferime kapitale","Transfers in capital",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N32","v":0},null,{"$f":"'LGU''s FS (Template)'!E564","v":0},null,{"$f":"'LGU''s FS (Template)'!F564","v":0}]
[44,"25,26","2.Aktive Financiare","2. Finance assets",null,null,null,0,null,0,null,0,null,{"$f":"SUM(N59:N60)","v":0},null,{"$f":"SUM(P59:P60)","v":0},null,{"$f":"SUM(R59:R60)","v":0}]
[45,25,"Huadhenie e nenhuadhenie","Lending",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N36","v":0},null,{"$f":"'LGU''s FS (Template)'!E566","v":0},null,{"$f":"'LGU''s FS (Template)'!F566","v":0}]
[46,26,"Pjesmarrje ne kapitalin e vet","Equity ",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N37","v":0},null,{"$f":"'LGU''s FS (Template)'!E567","v":0},null,{"$f":"'LGU''s FS (Template)'!F567","v":0}]
[47,"21,24,28","3.Aktive te Qendrushme te trupezuara","3. Tangible assets",null,null,null,0,null,0,null,0,null,{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0},null,{"$f":"SUM(R62:R73)","v":0}]
[48,210,"Toka,troje,terene","Property. Plan ",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N21","v":0},null,{"$f":"'LGU''s FS (Template)'!E569","v":0},null,{"$f":"'LGU''s FS (Template)'!F569","v":0}]
[49,211,"Pyje,kullota,plantacione","Forests, pastures, plantations",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N22","v":0},null,{"$f":"'LGU''s FS (Template)'!E570","v":0},null,{"$f":"'LGU''s FS (Template)'!F570","v":0}]
[50,212,"Ndertime","Construction works",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N23","v":0},null,{"$f":"'LGU''s FS (Template)'!E571","v":0},null,{"$f":"'LGU''s FS (Template)'!F571","v":0}]
[51,213,"Rruge,rrjete,vepra ujore","Roads, networks, water facilities ",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N24","v":0},null,{"$f":"'LGU''s FS (Template)'!E572","v":0},null,{"$f":"'LGU''s FS (Template)'!F572","v":0}]
[52,214,"Instalime teknike,makineri,paisje,vegla pune","Technical installment, machinery, equipment, working tools",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N25","v":0},null,{"$f":"'LGU''s FS (Template)'!E573","v":0},null,{"$f":"'LGU''s FS (Template)'!F573","v":0}]
[53,215,"Mjete transporti","Transport vehicles",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N26","v":0},null,{"$f":"'LGU''s FS (Template)'!E574","v":0},null,{"$f":"'LGU''s FS (Template)'!F574","v":0}]
[54,216,"Rezerva shtetrore","Government reserve ",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N27","v":0},null,{"$f":"'LGU''s FS (Template)'!E575","v":0},null,{"$f":"'LGU''s FS (Template)'!F575","v":0}]
[55,217,"Kafshe pune e prodhimi","Working and production animals ",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N28","v":0},null,{"$f":"'LGU''s FS (Template)'!E576","v":0},null,{"$f":"'LGU''s FS (Template)'!F576","v":0}]
[56,218,"Inventar ekonomik","Economic Inventory ",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N29","v":0},null,{"$f":"'LGU''s FS (Template)'!E577","v":0},null,{"$f":"'LGU''s FS (Template)'!F577","v":0}]
[57,219,"Amortizimi aktiveve te qendrushme te trupezuara(-)","tangible assets depreciation",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N30","v":0},null,{"$f":"'LGU''s FS (Template)'!E578","v":0},null,{"$f":"'LGU''s FS (Template)'!F578","v":0}]
[58,24,"Aktive te Qend.te trupezuara te demtuara","incorporated tangible assets",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N33","v":0},null,{"$f":"'LGU''s FS (Template)'!E579","v":0},null,{"$f":"'LGU''s FS (Template)'!F579","v":0}]
[59,28,"Caktime","Assignments ",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N34","v":0},null,{"$f":"'LGU''s FS (Template)'!E580","v":0},null,{"$f":"'LGU''s FS (Template)'!F580","v":0}]
[60,20,"4. Aktive te Qendrushme te pa trupezuara","4. Intangible assets ",null,null,null,0,null,0,null,0,null,{"$f":"SUM(N75:N78)","v":0},null,{"$f":"'LGU''s FS (Template)'!E581","v":0},null,{"$f":"'LGU''s FS (Template)'!F581","v":0}]
[61,201,"Prime dhe emisione te rimbursimit te huave","Premiums and loan reimbursement",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N15","v":0},null,{"$f":"'LGU''s FS (Template)'!E582","v":0},null,{"$f":"'LGU''s FS (Template)'!F582","v":0}]
[62,202,"Studime e kerkime","Research and development",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N16","v":0},null,{"$f":"'LGU''s FS (Template)'!E583","v":0},null,{"$f":"'LGU''s FS (Template)'!F583","v":0}]
[63,203,"Koncesione,patenta, licenca e tjera ngjashme","Concessions, driving licenses and other similar",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N17","v":0},null,{"$f":"'LGU''s FS (Template)'!E584","v":0},null,{"$f":"'LGU''s FS (Template)'!F584","v":0}]
[64,209,"Amortizimi I aktiveve te qendrushme pa trupezuara(-)","Intangible assets depreciation",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N18","v":0},null,{"$f":"'LGU''s FS (Template)'!E585","v":0},null,{"$f":"'LGU''s FS (Template)'!F585","v":0}]
[65,"III","AKTIVE TE TJERA","Other assets",null,null,null,{"$f":"N79/Presentation_curr","v":0},null,{"$f":"P79/Presentation_curr","v":0},null,{"$f":"R79/Presentation_curr","v":0},null,{"$f":"SUM(N80:N82)","v":0},null,{"$f":"SUM(P80:P82)","v":0},null,{"$f":"SUM(R80:R82)","v":0}]
[66,477,"Diferenca konvertimi aktive","foreign exchange diff. ",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N76","v":0},null,{"$f":"'LGU''s FS (Template)'!E587","v":0},null,{"$f":"'LGU''s FS (Template)'!F587","v":0}]
[67,481,"Shpenz.per tu shpernd.ne disa ushtrime","expenses allocated to diff workings",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N77","v":0},null,{"$f":"'LGU''s FS (Template)'!E588","v":0},null,{"$f":"'LGU''s FS (Template)'!F588","v":0}]
[68,486,"Shpenzime te periudhave te ardheshme","Future expense",null,null,null,0,null,0,null,0,null,{"$f":"'F1'!N78","v":0},null,{"$f":"'LGU''s FS (Template)'!E589","v":0},null,{"$f":"'LGU''s FS (Template)'!F589","v":0}]
[69,"B","P A S I V E ","Liabilities",null,null,null,0,null,0,null,0,null,{"$f":"N84+N103+N105","v":0},null,{"$f":"P84+P103+P105","v":0},null,{"$f":"R84+R103+R105","v":0}]
[70,"I","DETYRIME  QARKULLUESE ( 1 - 2 )","Current liabilities",null,null,null,0,null,0,null,0,null,{"$f":"N85+N102","v":0},null,{"$f":"P85+P102","v":0},null,{"$f":"R85+R102","v":0}]
[71,"Klasa 4","1. Llogari te pagushme","1. Accounts payable",null,null,null,0,null,0,null,0,null,{"$f":"SUM(N86:N101)","v":0},null,{"$f":"SUM(P86:P101)","v":0},null,{"$f":"SUM(R86:R101)","v":0}]
[72,419,"Kliente(Kreditore), parapagese pjesore","Creditors, forest prepayments",null,null,null,0,null,0,null,0,null,{"$f":"'F2'!N33","v":0},null,{"$f":"'LGU''s FS (Template)'!E593","v":0},null,{"$f":"'LGU''s FS (Template)'!F593","v":0}]
[73,40,"Furnitore e llogari te lidhura me to","Suppliers",null,null,null,0,null,0,null,0,null,{"$f":"'F2'!N34","v":0},null,{"$f":"'LGU''s FS (Template)'!E594","v":0},null,{"$f":"'LGU''s FS (Template)'!F594","v":0}]
[74,42,"Personeli e llogari te lidhura me to","employees and accounts related to them",null,null,null,0,null,0,null,0,null,{"$f":"'F2'!N35","v":0},null,{"$f":"'LGU''s FS (Template)'!E595","v":0},null,{"$f":"'LGU''s FS (Template)'!F595","v":0}]
[75,431,"Shteti tatim-taksa","Government tax",null,null,null,0,null,0,null,0,null,{"$f":"'F2'!N36","v":0},null,{"$f":"'LGU''s FS (Template)'!E596","v":0},null,{"$f":"'LGU''s FS (Template)'!F596","v":0}]
[76,432,"Tatime mbedhura nga shteti per llog.Pusht.Lokal","Taxes collected from government for the local government ",null,null,null,0,null,0,null,0,null,{"$f":"'F2'!N37","v":0},null,{"$f":"'LGU''s FS (Template)'!E597","v":0},null,{"$f":"'LGU''s FS (Template)'!F597","v":0}]
[77,433,"Shteti fatkeqesi natyrore","Government natural disaster ",null,null,null,0,null,0,null,0,null,{"$f":"'F2'!N38","v":0},null,{"$f":"'LGU''s FS (Template)'!E598","v":0},null,{"$f":"'LGU''s FS (Template)'!F598","v":0}]
[78,4341,"Te tjera operacione me shtetin(kreditor)","Other operational Creditors with the government",null,null,null,0,null,0,null,0,null,{"$f":"'F2'!N39","v":0},null,{"$f":"'LGU''s FS (Template)'!E599","v":0},null,{"$f":"'LGU''s FS (Template)'!F599","v":0}]
[79,435,"Sigurime shoqerore","Social Insurance ",null,null,null,0,null,0,null,0,null,{"$f":"'F2'!N40","v":0},null,{"$f":"'LGU''s FS (Template)'!E600","v":0},null,{"$f":"'LGU''s FS (Template)'!F600","v":0}]
[80,436,"Sigurime shendetsore","Health Insurance ",null,null,null,0,null,0,null,0,null,{"$f":"'F2'!N41","v":0},null,{"$f":"'LGU''s FS (Template)'!E601","v":0},null,{"$f":"'LGU''s FS (Template)'!F601","v":0}]
[81,437438,"Organizma te tjere shoqerore","Other social organizations",null,null,null,0,null,0,null,0,null,{"$f":"'F2'!N42","v":0},null,{"$f":"'LGU''s FS (Template)'!E602","v":0},null,{"$f":"'LGU''s FS (Template)'!F602","v":0}]
[82,44,"Institucione te tjera publike","Other public institutions ",null,null,null,0,null,0,null,0,null,{"$f":"'F2'!N43","v":0},null,{"$f":"'LGU''s FS (Template)'!E603","v":0},null,{"$f":"'LGU''s FS (Template)'!F603","v":0}]
[83,45,"Marrdhenie me institucione brenda e jasht sistemit","Relationships with institutions in and outside the system ",null,null,null,0,null,0,null,0,null,{"$f":"'F2'!N44","v":0},null,{"$f":"'LGU''s FS (Template)'!E604","v":0},null,{"$f":"'LGU''s FS (Template)'!F604","v":0}]
[84,460,"Huadhenes","Borrowings",null,null,null,0,null,0,null,0,null,{"$f":"'F2'!N45","v":0},null,{"$f":"'LGU''s FS (Template)'!E605","v":0},null,{"$f":"'LGU''s FS (Template)'!F605","v":0}]
[85,464,"Detyrime per t' paguar per blerjen e letrave me vlere","outstanding liabilities for securities",null,null,null,0,null,0,null,0,null,{"$f":"'F2'!N46","v":0},null,{"$f":"'LGU''s FS (Template)'!E606","v":0},null,{"$f":"'LGU''s FS (Template)'!F606","v":0}]
[86,466,"Kreditore per mjete ne ruajtje","Creditors for assets under guard",null,null,null,0,null,0,null,0,null,{"$f":"'F2'!N47","v":0},null,{"$f":"'LGU''s FS (Template)'!E607","v":0},null,{"$f":"'LGU''s FS (Template)'!F607","v":0}]
[87,467,"Kreditore te ndryshem ","Sundry creditors",null,null,null,0,null,0,null,0,null,{"$f":"'F2'!N48","v":0},null,{"$f":"'LGU''s FS (Template)'!E608","v":0},null,{"$f":"'LGU''s FS (Template)'!F608","v":0}]
[88,16,"2.Huamarrje Afat Shkurter te brendshme","2. Non-current liabilities",null,null,null,0,null,0,null,0,null,{"$f":"'F2'!$N$30","v":0},null,{"$f":"'LGU''s FS (Template)'!E609","v":0},null,{"$f":"'LGU''s FS (Template)'!F609","v":0}]
[89,"II","DETYRIME JO QARKULLUESE","Non liquid liabilities",null,null,null,0,null,0,null,0,null,{"$f":"N104","v":0},null,{"$f":"P104","v":0},null,{"$f":"R104","v":0}]
[90,17,"1.Hua te jashtme","1. Foreign loans",null,null,null,0,null,0,null,0,null,{"$f":"'F2'!$N$31","v":0},null,{"$f":"'LGU''s FS (Template)'!E611","v":0},null,{"$f":"'LGU''s FS (Template)'!F611","v":0}]
[91,"III","PASIVE TE TJERA","Other liabilities",null,null,null,0,null,0,null,0,null,{"$f":"SUM(N106:N109)","v":0},null,{"$f":"SUM(P106:P109)","v":0},null,{"$f":"SUM(R106:R109)","v":0}]
[92,475,"Te ardhura per tu regjist.vitet pasardhese","registered incomes for coming years",null,null,null,0,null,0,null,0,null,{"$f":"'F2'!N50","v":0},null,{"$f":"'LGU''s FS (Template)'!E613","v":0},null,{"$f":"'LGU''s FS (Template)'!F613","v":0}]
[93,478,"Diferenca konvertime pasive","foreign exchange liabilities",null,null,null,0,null,0,null,0,null,{"$f":"'F2'!N51","v":0},null,{"$f":"'LGU''s FS (Template)'!E614","v":0},null,{"$f":"'LGU''s FS (Template)'!F614","v":0}]
[94,480,"Te ardhura per tu klasifikuar ose rregulluar","Incomes to classify or adjust ",null,null,null,0,null,0,null,0,null,{"$f":"'F2'!N52","v":0},null,{"$f":"'LGU''s FS (Template)'!E615","v":0},null,{"$f":"'LGU''s FS (Template)'!F615","v":0}]
[95,487,"Te ardhura te arketuara para nxjerrjes titullit","incomes received before title exposure ",null,null,null,0,null,0,null,0,null,{"$f":"'F2'!N53","v":0},null,{"$f":"'LGU''s FS (Template)'!E616","v":0},null,{"$f":"'LGU''s FS (Template)'!F616","v":0}]
[96,null,"AKTIVET  NETO ( A - B )","Net assets (A - B)",null,null,null,0,null,0,null,0,null,{"$f":"N15-N83","v":0},null,{"$f":"P15-P83","v":0},null,{"$f":"R15-R83","v":0}]
[97,null,"PERFAQESUAR: Nga Fondi i Kosoliduar ","Presented: Consolidated budget",null,null,null,0,null,0,null,0,null,{"$f":"N110-N112","v":0},null,{"$f":"'LGU''s FS (Template)'!E618","v":0},null,{"$f":"'LGU''s FS (Template)'!F618","v":0}]
[98,null,"Nga kjo ; Rezult.e mbartura e te ushtrimit(+-)","Carried forward results",null,null,null,0,null,0,null,0,null,{"$f":"'F2'!N54+'F2'!N24-'F1'!N79-'F1'!N12","v":0},null,{"$f":"'LGU''s FS (Template)'!E619","v":0},null,{"$f":"'LGU''s FS (Template)'!F619","v":0}]

{"sheet":"_TM_Sheet2","index":23,"n_rows":2,"n_cols":5,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Left","Top","Right","Bottom","Ref"]
[3,5,8,18,"$C$5:$H$18"]

{"sheet":"F11 (Cons)","index":24,"n_rows":74,"n_cols":18,"rows_kept":74,"cut":false,"hidden":false,"merged":[[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3]]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"A8","v":"Consolidated Statement of Revenues and Expenses (Form 11)"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"Language!$D$98","v":"Consolidated Statement of Revenues and Expenses (Form 11)"}]
[{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[]
[{"$f":"Language!$D$41","v":"No"},{"$f":"Language!$D$49","v":"Acc. No."},"EMERTIMI","Description"]
[null,null,null,null,null,{"$f":"Language!$D$40","v":"Notes"},null,{"$f":"N13","v":"FY 2014 Restated"},null,{"$f":"P13","v":"FY 2014"},null,{"$f":"R13","v":"FY 2013"},null,{"$f":"P13&\" \"&Language!D55","v":"FY 2014 Restated"},null,{"$f":"Language!$D$18","v":"FY 2014"},null,{"$f":"Language!$D$19","v":"FY 2013"}]
[1,2,"c",3,null,null,null,{"$f":"N14","v":4},null,{"$f":"P14","v":5},null,{"$f":"R14","v":6},null,4,null,5,null,6]
[1,"A","TE ARDHURA  GJITHESEJ","TOTAL REVENUES ",null,null,null,{"$f":"N15/Presentation_curr","v":0},null,{"$f":"P15/Presentation_curr","v":0},null,{"$f":"R15/Presentation_curr","v":0},null,{"$f":"N16+N37+N40+N45+N46","v":0},null,{"$f":"P16+P37+P40+P45+P46","v":0},null,{"$f":"R16+R37+R40+R45+R46","v":0}]
[2,"70,750,71","I. TE ARDHURA E KONTRIBUTE","I. REVENUES AND CONTRIBUTES ",null,null,null,0,null,0,null,0,null,{"$f":"N17+N25+N33","v":0},null,{"$f":"P17+P25+P33","v":0},null,{"$f":"R17+R25+R33","v":0}]
[3,70,"1. Te Ardhura Tatimore ","1. Tax revenues upon ",null,null,null,0,null,0,null,0,null,{"$f":"SUM(N18:N24)","v":0},null,{"$f":"SUM(P18:P24)","v":0},null,{"$f":"SUM(R18:R24)","v":0}]
[4,700,"Mbi te ardhurat,fitimin e ardh.kapitale","Revenues, profit  and capital incomes",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!$N$16","v":0},null,{"$f":"'LGU''s FS (Template)'!E634","v":0},null,{"$f":"'LGU''s FS (Template)'!F634","v":0}]
[5,702,"Tatime mbi pasurine","Wealth tax",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!$N$21","v":0},null,{"$f":"'LGU''s FS (Template)'!E635","v":0},null,{"$f":"'LGU''s FS (Template)'!F635","v":0}]
[6,703,"Tatime mbi mallrat e sherbimet brenda vendit","tax upon goods and services within the country",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!$N$25","v":0},null,{"$f":"'LGU''s FS (Template)'!E636","v":0},null,{"$f":"'LGU''s FS (Template)'!F636","v":0}]
[7,704,"Takse mbi tregtine e transaks..nderkombetare","tax on retail and international transactions",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!$N$31","v":0},null,{"$f":"'LGU''s FS (Template)'!E637","v":0},null,{"$f":"'LGU''s FS (Template)'!F637","v":0}]
[8,705,"Taksa e rruges ","Road tax",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!$N$36","v":0},null,{"$f":"'LGU''s FS (Template)'!E638","v":0},null,{"$f":"'LGU''s FS (Template)'!F638","v":0}]
[9,708,"Te tjera tatime e taksa","other taxes",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!$N$37","v":0},null,{"$f":"'LGU''s FS (Template)'!E639","v":0},null,{"$f":"'LGU''s FS (Template)'!F639","v":0}]
[10,709,"Kamat vonesa","Kamat vonesa",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!$N$38","v":0},null,{"$f":"'LGU''s FS (Template)'!E640","v":0},null,{"$f":"'LGU''s FS (Template)'!F640","v":0}]
[11,75,"2. Kontribute te sig.shoqerore e shendetsore","2. Contributions and social and health insurance",null,null,null,0,null,0,null,0,null,{"$f":"SUM(N26:N32)","v":0},null,{"$f":"SUM(P26:P32)","v":0},null,{"$f":"SUM(R26:R32)","v":0}]
[12,750,"Nga te punesuarit ","from employees",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!N40","v":0},null,{"$f":"'LGU''s FS (Template)'!E642","v":0},null,{"$f":"'LGU''s FS (Template)'!F642","v":0}]
[13,751,"Nga punedhenesit","from employer",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!N41","v":0},null,{"$f":"'LGU''s FS (Template)'!E643","v":0},null,{"$f":"'LGU''s FS (Template)'!F643","v":0}]
[14,752,"Nga te vetpunesuarit","from self employees",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!N42","v":0},null,{"$f":"'LGU''s FS (Template)'!E644","v":0},null,{"$f":"'LGU''s FS (Template)'!F644","v":0}]
[15,753,"Nga fermeret","from farmers",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!N43","v":0},null,{"$f":"'LGU''s FS (Template)'!E645","v":0},null,{"$f":"'LGU''s FS (Template)'!F645","v":0}]
[16,754,"Nga sigurimet vullnetare","from volunteer insurance",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!N44","v":0},null,{"$f":"'LGU''s FS (Template)'!E646","v":0},null,{"$f":"'LGU''s FS (Template)'!F646","v":0}]
[17,755,"Kontribute te buxhetit per sigurime shoqerore","contributes from budget on social insurance",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!N45","v":0},null,{"$f":"'LGU''s FS (Template)'!E647","v":0},null,{"$f":"'LGU''s FS (Template)'!F647","v":0}]
[18,756,"Kontribute te buxhetit per sigurime shendetesore","contributes from budget on health insurance",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!N46","v":0},null,{"$f":"'LGU''s FS (Template)'!E648","v":0},null,{"$f":"'LGU''s FS (Template)'!F648","v":0}]
[19,71,"3. Te Ardhura jo tatimore","3. Non tax revenues",null,null,null,0,null,0,null,0,null,{"$f":"SUM(N34:N36)","v":0},null,{"$f":"SUM(P34:P36)","v":0},null,{"$f":"SUM(R34:R36)","v":0}]
[20,710,"Nga ndermarrjet dhe pronesia","from organic enterprise and ownership",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!N48","v":0},null,{"$f":"'LGU''s FS (Template)'!E650","v":0},null,{"$f":"'LGU''s FS (Template)'!F650","v":0}]
[21,711,"Sherbime administ.e ardhura sekondare","administrative service and secondary revenues",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!N53","v":0},null,{"$f":"'LGU''s FS (Template)'!E651","v":0},null,{"$f":"'LGU''s FS (Template)'!F651","v":0}]
[22,719,"Te tjera te ardhura jo tatimore","other non tax revenues",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!N61","v":0},null,{"$f":"'LGU''s FS (Template)'!E652","v":0},null,{"$f":"'LGU''s FS (Template)'!F652","v":0}]
[23,72,"II.GRANTE KORENTE TE PERGJITHSHEM","II. GENERAL ACTUAL GRANTS",null,null,null,0,null,0,null,0,null,{"$f":"SUM(N38:N39)","v":0},null,{"$f":"SUM(P38:P39)","v":0},null,{"$f":"SUM(R38:R39)","v":0}]
[24,720,"Grant korent I brendeshem ","Internal actual grant",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!N63","v":0},null,{"$f":"'LGU''s FS (Template)'!E654","v":0},null,{"$f":"'LGU''s FS (Template)'!F654","v":0}]
[25,721,"Grant korent I jashtem","External actual grant",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!N73","v":0},null,{"$f":"'LGU''s FS (Template)'!E655","v":0},null,{"$f":"'LGU''s FS (Template)'!F655","v":0}]
[26,null,"III.TE ARDHURA FINANCIARE","III. FINANCIAL REVENUES",null,null,null,0,null,0,null,0,null,{"$f":"SUM(N41:N44)","v":0},null,{"$f":"SUM(P41:P44)","v":0},null,{"$f":"SUM(R41:R44)","v":0}]
[27,760,"Nga interesat e  huadhenies brendshme","from interests of internal borrowings",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!N85","v":0},null,{"$f":"'LGU''s FS (Template)'!E657","v":0},null,{"$f":"'LGU''s FS (Template)'!F657","v":0}]
[28,761,"Nga interesat hudhenies se huaj","from interests of external borrowings",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!N86","v":0},null,{"$f":"'LGU''s FS (Template)'!E658","v":0},null,{"$f":"'LGU''s FS (Template)'!F658","v":0}]
[29,765,"Te ardhura nga interesat e depozitave","revenues from deposits interests",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!N87","v":0},null,{"$f":"'LGU''s FS (Template)'!E659","v":0},null,{"$f":"'LGU''s FS (Template)'!F659","v":0}]
[30,766,"Te ardhura nga kembimet valutore","revenues from exchange",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!N88","v":0},null,{"$f":"'LGU''s FS (Template)'!E660","v":0},null,{"$f":"'LGU''s FS (Template)'!F660","v":0}]
[31,78,"IV.PUNIME PER INVESTIME E RIMARRJE","IV. WORKS FOR INVESTMENTS AND  RETAKINGS",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!N77","v":0},null,{"$f":"'LGU''s FS (Template)'!E661","v":0},null,{"$f":"'LGU''s FS (Template)'!F661","v":0}]
[32,77,"V. TE ARDHURA TE TJERA","V. OTHER REVENUES",null,null,null,0,null,0,null,0,null,{"$f":"'F3-2'!N89","v":0},null,{"$f":"'LGU''s FS (Template)'!E662","v":0},null,{"$f":"'LGU''s FS (Template)'!F662","v":0}]
[33,"B","SHPENZIME GJITHESEJ","TOTAL EXPENSES",null,null,null,{"$f":"N47/Presentation_curr","v":0},null,{"$f":"P47/Presentation_curr","v":0},null,{"$f":"R47/Presentation_curr","v":0},null,{"$f":"N48+N67+N68+N71","v":0},null,{"$f":"P48+P67+P68+P71","v":0},null,{"$f":"R48+R67+R68+R71","v":0}]
[34,null,"I. SHPENZIME KORENTE","I. ACTUAL EXPENSES",null,null,null,0,null,0,null,0,null,{"$f":"N49+N52+N63+N64+N65+N66","v":0},null,{"$f":"P49+P52+P63+P64+P65+P66","v":0},null,{"$f":"R49+R52+R63+R64+R65+R66","v":0}]
[35,600601,"1. Paga dhe kontribute personeli","1. Salaries and employees contribution ",null,null,null,0,null,0,null,0,null,{"$f":"SUM(N50:N51)","v":0},null,{"$f":"SUM(P50:P51)","v":0},null,{"$f":"SUM(R50:R51)","v":0}]
[36,600,"Paga,shperblime e te tjera personeli","Salaries, rewards and other",null,null,null,0,null,0,null,0,null,{"$f":"'F3-1'!$N$16","v":0},null,{"$f":"'LGU''s FS (Template)'!E666","v":0},null,{"$f":"'LGU''s FS (Template)'!F666","v":0}]
[37,601,"Kontrib.te sig.shoq.e shendets.","Contributes of social and health insurance",null,null,null,0,null,0,null,0,null,{"$f":"'F3-1'!$N$21","v":0},null,{"$f":"'LGU''s FS (Template)'!E667","v":0},null,{"$f":"'LGU''s FS (Template)'!F667","v":0}]
[38,602,"2.Mallra e sherbime ","2. Goods and Services",null,null,null,0,null,0,null,0,null,{"$f":"SUM(N53:N63)","v":0},null,{"$f":"SUM(P53:P63)","v":0},null,{"$f":"SUM(R53:R63)","v":0}]
[39,6020,"Materiale zyre e te pergjitheshme","General office equipment ",null,null,null,0,null,0,null,0,null,{"$f":"'F3-1'!N25","v":0},null,{"$f":"'LGU''s FS (Template)'!E669","v":0},null,{"$f":"'LGU''s FS (Template)'!F669","v":0}]
[40,6021,"Materiale e sherbime speciale","Special service and materials",null,null,null,0,null,0,null,0,null,{"$f":"'F3-1'!N26","v":0},null,{"$f":"'LGU''s FS (Template)'!E670","v":0},null,{"$f":"'LGU''s FS (Template)'!F670","v":0}]
[41,6022,"Sherbime nga te trete","Services from third party",null,null,null,0,null,0,null,0,null,{"$f":"'F3-1'!N27","v":0},null,{"$f":"'LGU''s FS (Template)'!E671","v":0},null,{"$f":"'LGU''s FS (Template)'!F671","v":0}]
[42,6023,"Shpenzime transporti","Transport expenses",null,null,null,0,null,0,null,0,null,{"$f":"'F3-1'!N28","v":0},null,{"$f":"'LGU''s FS (Template)'!E672","v":0},null,{"$f":"'LGU''s FS (Template)'!F672","v":0}]
[43,6024,"Shpenzime udhetimi","Traveling expenses",null,null,null,0,null,0,null,0,null,{"$f":"'F3-1'!N29","v":0},null,{"$f":"'LGU''s FS (Template)'!E673","v":0},null,{"$f":"'LGU''s FS (Template)'!F673","v":0}]
[44,6025,"Shpenzime per mirembajtje te zakonshme","Ordinary maintenance expenses ",null,null,null,0,null,0,null,0,null,{"$f":"'F3-1'!N30","v":0},null,{"$f":"'LGU''s FS (Template)'!E674","v":0},null,{"$f":"'LGU''s FS (Template)'!F674","v":0}]
[45,6026,"Shpenzime per qeramarrje","Rental expenses",null,null,null,0,null,0,null,0,null,{"$f":"'F3-1'!N31","v":0},null,{"$f":"'LGU''s FS (Template)'!E675","v":0},null,{"$f":"'LGU''s FS (Template)'!F675","v":0}]
[46,6027,"Shpenzime per detyrime e kompesime legale","Expenses for legal compensation and liabilities",null,null,null,0,null,0,null,0,null,{"$f":"'F3-1'!N32","v":0},null,{"$f":"'LGU''s FS (Template)'!E676","v":0},null,{"$f":"'LGU''s FS (Template)'!F676","v":0}]
[47,6028,"Shpenzime te lidhura me huamarrjen","Expenses related to borrowings",null,null,null,0,null,0,null,0,null,{"$f":"'F3-1'!N33","v":0},null,{"$f":"'LGU''s FS (Template)'!E677","v":0},null,{"$f":"'LGU''s FS (Template)'!F677","v":0}]
[48,6029,"Shpenzime te tjera","Other expenses",null,null,null,0,null,0,null,0,null,{"$f":"'F3-1'!N34","v":0},null,{"$f":"'LGU''s FS (Template)'!E678","v":0},null,{"$f":"'LGU''s FS (Template)'!F678","v":0}]
[49,603,"3.Subvecionet","3. Subsidies",null,null,null,0,null,0,null,0,null,{"$f":"'F3-1'!N35","v":0},null,{"$f":"'LGU''s FS (Template)'!E679","v":0},null,{"$f":"'LGU''s FS (Template)'!F679","v":0}]
[50,604,"4.Transferime korrente te brendshme","4. Internal actual transfers",null,null,null,0,null,0,null,0,null,{"$f":"'F3-1'!N41","v":0},null,{"$f":"'LGU''s FS (Template)'!E680","v":0},null,{"$f":"'LGU''s FS (Template)'!F680","v":0}]
[51,605,"5.Transferime korrente me jashte","5. External actual transfers",null,null,null,0,null,0,null,0,null,{"$f":"'F3-1'!N46","v":0},null,{"$f":"'LGU''s FS (Template)'!E681","v":0},null,{"$f":"'LGU''s FS (Template)'!F681","v":0}]
[52,606,"6.Transferta per buxh.familjare e individe","6. Budget transfers for families and individuals ",null,null,null,0,null,0,null,0,null,{"$f":"'F3-1'!N51","v":0},null,{"$f":"'LGU''s FS (Template)'!E682","v":0},null,{"$f":"'LGU''s FS (Template)'!F682","v":0}]
[53,68,"II.KUOTA AMORTIZIMI E SHUMA PARASHIK.","II. AMORTIZATION QUOTES AND FORECASTED AMOUNT",null,null,null,0,null,0,null,0,null,{"$f":"'F3-1'!N55","v":0},null,{"$f":"'LGU''s FS (Template)'!E683","v":0},null,{"$f":"'LGU''s FS (Template)'!F683","v":0}]
[54,65.66,"III. SHPENZIME FINANCIARE","III. FINANCIAL EXPENSES",null,null,null,0,null,0,null,0,null,{"$f":"SUM(N69:N70)","v":0},null,{"$f":"SUM(P69:P70)","v":0},null,{"$f":"SUM(R69:R70)","v":0}]
[55,null,"1. Shpenzime financiare te brendshme","1. Internal financial service",null,null,null,0,null,0,null,0,null,{"$f":"'F3-1'!$N$61","v":0},null,{"$f":"'LGU''s FS (Template)'!E685","v":0},null,{"$f":"'LGU''s FS (Template)'!F685","v":0}]
[56,null,"2. Shpenzime financiare te jashtme ","2. External financial service",null,null,null,0,null,0,null,0,null,{"$f":"'F3-1'!$N$66","v":0},null,{"$f":"'LGU''s FS (Template)'!E686","v":0},null,{"$f":"'LGU''s FS (Template)'!F686","v":0}]
[57,67,"IV. SHPENZIME TE TJERA","IV. OTHER EXPENSES",null,null,null,0,null,0,null,0,null,{"$f":"'F3-1'!$N$70","v":0},null,{"$f":"'LGU''s FS (Template)'!E687","v":0},null,{"$f":"'LGU''s FS (Template)'!F687","v":0}]
[58,"C","TE ARDHURAT NETO KONSTATUAR ","DETERMINED NET INCOME",null,null,null,0,null,0,null,0,null,{"$f":"N15-N47","v":0},null,{"$f":"P15-P47","v":0},null,{"$f":"R15-R47","v":0}]
[59,null,"Nga kjo ; Rezultatet e funksionimit","From this: Functioning results",null,null,null,0,null,0,null,0,null,{"$f":"'F3-1'!N83-'F3-2'!N99","v":0},null,{"$f":"'LGU''s FS (Template)'!E689","v":0},null,{"$f":"'LGU''s FS (Template)'!F689","v":0}]
[60,null,"Grante te konstatuara funksionimi","Functioning observed grants",null,null,null,0,null,0,null,0,null,{"$f":"N72-N73","v":0},null,{"$f":"'LGU''s FS (Template)'!E690","v":0},null,{"$f":"'LGU''s FS (Template)'!F690","v":0}]

{"sheet":"Notes to FS-->","index":25,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Index - Notes to FS","index":26,"n_rows":22,"n_cols":7,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
["Index of Notes supporting financial statements"]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[]
[]
[null,null,null,null,"Ref","Statements' name in Albanian","Statements' name in English"]
[null,null,null,"Note 1","N1","Regjistri I aktiveve fikse","Fixed assets register"]
[null,null,null,"Note 2","N2","Listë e detajuar e materialeve dhe objekteve të inventarit","List of inventory"]
[null,null,null,"Note 3","N3","Të arkëtueshme nga punonjësit, parapagimet dhe dënimet","Receivables from employees"]
[null,null,null,"Note 4","N4","Lista e detajuar e debitorëve","Different debtors"]
[null,null,null,"Note 5","N5","Trashëgimia Akti - 2014-2015","Inheritance act"]
[null,null,null,"Note 6","N6","Lista e detajuar e faturave të papaguara","Creditors"]
[null,null,null,"Note 7","N7","Rakordimi I shpenzimeve midis Thesarit dhe librit te bankёs sё LGU","Expense reconciliation"]
[null,null,null,"Note 8","N8","Rakordimi I tё ardhurave me Thesarin","Revenue reconciliation"]
[null,null,null,"Note 9","N9","Investime nё kompani degё","Subsidiaries"]
[null,null,null,"Note 10","N10","Huatё","Loans and borrowings"]
[null,null,null,"Note 11","N11","Grante dhurues","Donor grants"]
[null,null,null,"Note 12","N12","Rakordimi I Shpenzimeve Kapitale dhe Shpenzimeve tё tjera nё Pasqyrat Financiare me Thesarin","Rec. of FS with Treasury"]
[null,null,null,"Note 13","N13","Format pёr Bilancin Vёrtetues","Trial balance"]

{"sheet":"N1 Fixed Assets Register","index":27,"n_rows":27,"n_cols":27,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"B8","v":"Notes to the Financial Statements"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[null,{"$f":"'General information'!H12","v":"xxx"}]
[null,{"$f":"Language!$D$99","v":"Notes to the Financial Statements"}]
[null,{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[null,{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[]
[null,{"$f":"Language!D117","v":"Account numbers:"},null,null,"201 - 208"]
[null,{"$f":"Language!D118","v":"Supporting evidence:"},null,null,{"$f":"Language!$D$130","v":"Fixed Assets Regsiter"}]
[]
[]
[null,{"$f":"Language!$D$100","v":"Asset description"},{"$f":"Language!$D$101","v":"Category"},{"$f":"Language!$D$102","v":"Category code"},{"$f":"Language!$D$103","v":"Location"},{"$f":"Language!$D$104","v":"Purchase date"},{"$f":"Language!$D$105","v":"Depreciation rate"},{"$f":"Language!$D$106","v":"Year"},{"$f":"Language!$D$107","v":"Month"},{"$f":"Q16","v":"Unit"},"Unit price","Cost","Opening accumulated depreciation 1 January 2014","Depreciation for 2014","NBV as at As at 31 December 2014",null,{"$f":"Language!$D$112","v":"Unit"},{"$f":"Language!$D$113","v":"Unit price"},{"$f":"Language!$D$114","v":"Cost"},{"$f":"Language!$D$14","v":"Opening accumulated depreciation 1 January 2014"},{"$f":"Language!$D$20","v":"Depreciation for 2014"},{"$f":"Language!$D$21","v":"NBV as at As at 31 December 2014"},null,null,"Depreciation Rates"]
[null,"xxx",null,1,null,null,{"$f":"VLOOKUP(D17,X18:Z27,3,FALSE)","v":0.01},"2014-05-05",null,{"$f":"Q17/Presentation_curr","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"MAX(MIN(IF(D17=$X$21,(S17-T17)*G17,(S17*G17))*IF(H17>curr_rep_date_beg,(365-_xlfn.DAYS(H17,curr_rep_date_beg))/365,1),S17-ABS(T17)),0)","v":0},null,null,"Code","Cathegory","Annual Rate","Method"]
[null,"xxx",null,2,null,null,{"$f":"VLOOKUP(D18,X19:Z28,3,FALSE)","v":0.01},"2013-04-01",null,{"$f":"Q18/Presentation_curr","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"MAX(MIN(IF(D18=$X$21,(S18-T18)*G18,(S18*G18))*IF(H18>curr_rep_date_beg,(365-_xlfn.DAYS(H18,curr_rep_date_beg))/365,1),S18-ABS(T18)),0)","v":0},null,null,1,"Vepra",0.01,"Vlere fillestare"]
[null,"xxx",null,null,null,null,{"$f":"VLOOKUP(D19,X20:Z29,3,FALSE)","v":{"$error":"#N/A"}},null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,2,"Ndertesa e konstruksione",0.01,"Vlere fillestare"]
[null,"xxx",null,null,null,null,{"$f":"VLOOKUP(D20,X21:Z30,3,FALSE)","v":{"$error":"#N/A"}},null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,3,"Inventar ekonomik",0.03,"Vlere fillestare"]
[null,"…",null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,4,"Paisje informatike",0.25,"Vlere e mbetur"]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,5,"Makineri e paisje",5.8000000000000003E-2,"Vlere fillestare"]
[null,"Total",null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,{"$f":"SUM(S17:S22)","v":0},{"$f":"SUM(T17:T22)","v":0},{"$f":"SUM(U17:U22)","v":0},{"$f":"SUM(V17:V22)","v":0},null,6,"Mjete transporti",0.13800000000000001,"Vlere fillestare"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Ne proces",0,"Vlere fillestare"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Toka",0,"Vlere fillestare"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Studime e kerkime",0.1,"Vlere fillestare"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Koncensione e patenta",0,"Vlere fillestare"]

{"sheet":"N2 List of Inventory","index":28,"n_rows":23,"n_cols":9,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"B8","v":"Supporting evidence to be provided by the LGU"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[null,{"$f":"'General information'!H12","v":"xxx"}]
[null,{"$f":"Language!$D$119","v":"Supporting evidence to be provided by the LGU"}]
[null,{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[null,{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[]
[null,{"$f":"Language!D117","v":"Account numbers:"},null,"31 and 32"]
[null,{"$f":"Language!D118","v":"Supporting evidence:"},null,{"$f":"Language!$D$36","v":"Detailed listing of materials and inventory objects"}]
[]
[null,{"$f":"Language!$D$41","v":"No"},{"$f":"Language!$D$134","v":"Item description"},{"$f":"Language!$D$135","v":"Location"},{"$f":"Language!$D$136","v":"No of items"},{"$f":"H15","v":"Cost per item"},{"$f":"I15","v":"Closing balance 31 December 2014"},{"$f":"Language!$D$131","v":"Cost per item"},{"$f":"Language!$D$17","v":"Closing balance 31 December 2014"}]
[null,null,null,null,1,{"$f":"H16","v":2},{"$f":"I16","v":"3 = 1 x 2"},2,"3 = 1 x 2"]
[null,1,null,null,null,{"$f":"H17/Presentation_curr","v":0},0]
[null,2,null,null,null,0,0]
[null,3,null,null,null,0,0]
[null,4,null,null,null,0,0]
[null,5,null,null,null,0,0]
[null,"…",null,null,null,0,0]
[null,null,"Total",null,null,null,{"$f":"I23/Presentation_curr","v":0}]

{"sheet":"N3 Receivables from Employees","index":29,"n_rows":89,"n_cols":20,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"B8","v":"Supporting evidence to be provided by the LGU"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[null,{"$f":"'General information'!H12","v":"xxx"},null,null,null,null,null,null,null,null,null,null,null,null,null,4,5,6,7,8]
[null,{"$f":"Language!$D$119","v":"Supporting evidence to be provided by the LGU"}]
[null,{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[null,{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"B10","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[]
[null,{"$f":"Language!D117","v":"Account numbers:"},null,423,null,null,null,null,null,null,null,null,null,{"$f":"B12","v":"Account numbers:"},null,{"$f":"D12","v":423}]
[null,{"$f":"Language!D118","v":"Supporting evidence:"},null,{"$f":"Language!$D$35","v":"Të arkëtueshme nga punonjësit, parapagimet dhe dënimet"},null,null,null,null,null,null,null,null,null,{"$f":"B13","v":"Supporting evidence:"},null,{"$f":"D13","v":"Të arkëtueshme nga punonjësit, parapagimet dhe dënimet"}]
[]
[null,{"$f":"Language!$D$132","v":"Debtor"},null,{"$f":"Language!$D$133","v":"Originating date"},{"$f":"I15","v":"Opening balance1 January 2014"},{"$f":"J15","v":"Additional charge for the year"},{"$f":"K15","v":"Payments during the year"},{"$f":"L15","v":"Closing balance 31 December 2014"},{"$f":"Language!$D$16","v":"Opening balance1 January 2014"},{"$f":"Language!$D$137","v":"Additional charge for the year"},{"$f":"Language!$D$138","v":"Payments during the year"},{"$f":"Language!$D$17","v":"Closing balance 31 December 2014"}]
[null,"Overpayments to suppliers:"]
[null,null,null,"Pre 2006"]
[null,null,null,"Pre 2006"]
[null,null,null,"Pre 2006"]
[null,"Overpayments to employees pre 2007",null,"Pre 2007"]
[null,"Overpayments of employees after 2007 and before 2010",null,"2007-2010"]
[null,"Total",null,null,{"$f":"SUM(E17:E21)","v":0},{"$f":"SUM(F17:F21)","v":0},{"$f":"SUM(G17:G21)","v":0},{"$f":"SUM(H17:H21)","v":0}]
[]
[]
[]
[null,{"$f":"B15","v":"Debtor"},null,{"$f":"D15","v":"Originating date"},"Opening balance1 January 2014","Additional charge for the year","Payments during the year","Closing balance 31 December 2014","Opening balance1 January 2014","Additional charge for the year","Payments during the year","Closing balance 31 December 2014",null,"No","Debtor",{"$f":"D26","v":"Originating date"},{"$f":"E26","v":"Opening balance1 January 2014"},{"$f":"F26","v":"Additional charge for the year"},{"$f":"G26","v":"Payments during the year"},{"$f":"H26","v":"Closing balance 31 December 2014"}]
[{"$f":"H27","v":0},1,null,null,{"$f":"I27/Presentation_curr","v":0},{"$f":"J27/Presentation_curr","v":0},{"$f":"K27/Presentation_curr","v":0},{"$f":"L27/Presentation_curr","v":0},null,null,null,null,null,1,"Name 1",{"$f":"IF(VLOOKUP(LARGE(N3_Large,$N27),N3_vlookup,P$7,0)=0,\"\",VLOOKUP(LARGE(N3_Large,$N27),N3_vlookup,P$7,0))","v":""},"","","",""]
[{"$f":"H28","v":0},2,null,null,0,0,0,0,null,null,null,null,null,2,"Name 2","","","","",""]
[0,3,null,null,0,0,0,0,null,null,null,null,null,3,"Name 3","","","","",""]
[0,4,null,null,0,0,0,0,null,null,null,null,null,4,"Name 4","","","","",""]
[0,5,null,null,0,0,0,0,null,null,null,null,null,5,"Name 5","","","","",""]
[0,6,null,null,0,0,0,0,null,null,null,null,null,6,"Name 6","","","","",""]
[0,7,null,null,0,0,0,0,null,null,null,null,null,7,"Name 7","","","","",""]
[0,8,null,null,0,0,0,0,null,null,null,null,null,8,"Name 8","","","","",""]
[0,9,null,null,0,0,0,0,null,null,null,null,null,9,"Name 9","","","","",""]
[0,10,null,null,0,0,0,0,null,null,null,null,null,10,"Name 10","","","","",""]
[0,11,null,null,0,0,0,0,null,null,null,null,null,null,"Other",null,null,null,null,{"$f":"SUM($H$27:$H$88)-SUM($T$27:$T$36)","v":0}]
[0,12,null,null,0,0,0,0,null,null,null,null,null,null,"Total",null,null,null,null,{"$f":"H89","v":0}]
[0,13,null,null,0,0,0,0]
[0,14,null,null,0,0,0,0]
[0,15,null,null,0,0,0,0]
[0,16,null,null,0,0,0,0]
[0,17,null,null,0,0,0,0]
[0,18,null,null,0,0,0,0]
[0,19,null,null,0,0,0,0]
[0,20,null,null,0,0,0,0]
[0,21,null,null,0,0,0,0]
[0,22,null,null,0,0,0,0]
[0,23,null,null,0,0,0,0]
[0,24,null,null,0,0,0,0]
[0,25,null,null,0,0,0,0]
[0,26,null,null,0,0,0,0]
[0,27,null,null,0,0,0,0]
[0,28,null,null,0,0,0,0]
[0,29,null,null,0,0,0,0]
[0,30,null,null,0,0,0,0]
[0,31,null,null,0,0,0,0]
[0,32,null,null,0,0,0,0]
[0,33,null,null,{"$f":"I59/Presentation_curr","v":0},{"$f":"J59/Presentation_curr","v":0},{"$f":"K59/Presentation_curr","v":0},{"$f":"L59/Presentation_curr","v":0}]
[0,34,null,null,0,0,0,0]
[0,35,null,null,0,0,0,0]
[0,36,null,null,0,0,0,0]
[0,37,null,null,0,0,0,0]
[0,38,null,null,0,0,0,0]
[0,39,null,null,0,0,0,0]
[0,40,null,null,0,0,0,0]
[0,41,null,null,0,0,0,0]
[0,42,null,null,0,0,0,0]
[0,43,null,null,0,0,0,0]
[0,44,null,null,0,0,0,0]
[0,45,null,null,0,0,0,0]
[0,46,null,null,0,0,0,0]
[0,47,null,null,0,0,0,0]
[0,48,null,null,0,0,0,0]
[0,49,null,null,0,0,0,0]
[0,50,null,null,0,0,0,0]
[0,51,null,null,0,0,0,0]
[0,52,null,null,0,0,0,0]
[0,53,null,null,0,0,0,0]
[0,54,null,null,0,0,0,0]
[0,55,null,null,0,0,0,0]
[0,56,null,null,0,0,0,0]
[0,57,null,null,0,0,0,0]
[0,58,null,null,0,0,0,0]
[0,59,null,null,0,0,0,0]
[0,60,null,null,0,0,0,0]
[0,"…",null,null,0,0,0,0]
[0,"…",null,null,0,0,0,0]
[null,null,"Total",null,0,0,0,0,null,null,null,{"$f":"SUM(L27:L88)","v":0}]

{"sheet":"N4 Different Debtors","index":30,"n_rows":37,"n_cols":22,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"B8","v":"Supporting evidence to be provided by the LGU"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[null,{"$f":"'General information'!H12","v":"xxx"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,5,6,7,8]
[null,{"$f":"Language!$D$119","v":"Supporting evidence to be provided by the LGU"}]
[null,{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[null,{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[]
[null,{"$f":"Language!D117","v":"Account numbers:"},null,428,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B12","v":"Account numbers:"},null,{"$f":"D12","v":428}]
[null,{"$f":"Language!D118","v":"Supporting evidence:"},null,"Detailed list of debtors",null,null,null,null,null,null,null,null,null,null,null,"Supporting evidence:",null,"Detailed list of debtors"]
[]
[null,{"$f":"Language!$D$41","v":"No"},{"$f":"Language!$D$132","v":"Debtor"},{"$f":"Language!$D$133","v":"Originating date"},{"$f":"I15","v":"Opening balance1 January 2014"},{"$f":"J15","v":"Additional charge for the year"},{"$f":"K15","v":"Payments during the year"},{"$f":"L15","v":"Closing balance 31 December 2014"},{"$f":"Language!$D$16","v":"Opening balance1 January 2014"},{"$f":"Language!$D$137","v":"Additional charge for the year"},{"$f":"Language!$D$138","v":"Payments during the year"},{"$f":"Language!$D$17","v":"Closing balance 31 December 2014"},null,null,null,"No","Debtor","Originating date",{"$f":"E15","v":"Opening balance1 January 2014"},"Additional charge for the year","Payments during the year","Closing balance 31 December 2014"]
[{"$f":"H16","v":0},1,null,null,{"$f":"I16/Presentation_curr","v":0},{"$f":"J16/Presentation_curr","v":0},{"$f":"K16/Presentation_curr","v":0},{"$f":"L16/Presentation_curr","v":0},null,null,null,null,null,null,null,1,"Name 1",{"$f":"IF(VLOOKUP(LARGE(N4_Large,$P16),N4_Vlookup,R$7,0)=0,\"\",VLOOKUP(LARGE(N4_Large,$P16),N4_Vlookup,R$7,0))","v":""},"","","",""]
[{"$f":"H17","v":0},2,null,null,0,0,0,0,null,null,null,null,null,null,null,2,"Name 2","","","","",""]
[0,3,null,null,0,0,0,0,null,null,null,null,null,null,null,3,"Name 3","","","","",""]
[0,4,null,null,0,0,0,0,null,null,null,null,null,null,null,4,"Name 4","","","","",""]
[0,5,null,null,0,0,0,0,null,null,null,null,null,null,null,5,"Name 5","","","","",""]
[0,6,null,null,0,0,0,0,null,null,null,null,null,null,null,6,"Name 6","","","","",""]
[0,7,null,null,0,0,0,0,null,null,null,null,null,null,null,7,"Name 7","","","","",""]
[0,8,null,null,0,0,0,0,null,null,null,null,null,null,null,8,"Name 8","","","","",""]
[0,9,null,null,0,0,0,0,null,null,null,null,null,null,null,9,"Name 9","","","","",""]
[0,10,null,null,0,0,0,0,null,null,null,null,null,null,null,10,"Name 10","","","","",""]
[0,11,null,null,0,0,0,0,null,null,null,null,null,null,null,null,"Other",null,null,null,null,{"$f":"V27-SUM(V16:V25)","v":0}]
[0,12,null,null,0,0,0,0,null,null,null,null,null,null,null,null,"Total",null,null,null,null,{"$f":"H37","v":0}]
[0,13,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I16:I28)","v":0},{"$f":"SUM(J16:J28)","v":0},{"$f":"SUM(K16:K28)","v":0},{"$f":"SUM(L16:L28)","v":0}]
[null,null,"Fees from the municipality police:"]
[{"$f":"H31","v":0},14,null,null,{"$f":"I31/Presentation_curr","v":0},0,0,0]
[0,15,null,null,0,0,0,0]
[0,16,null,null,0,0,0,0]
[0,17,null,null,0,0,0,0]
[0,18,null,null,0,0,0,0]
[0,"…",null,null,0,0,0,0]
[null,null,"Total",null,9868.1759999999995,3951.0619999999999,1697.7809999999999,0,9868176,3951062,1697781,{"$f":"SUM(L29:L36)","v":0}]

{"sheet":"N5 Inheritance Act","index":31,"n_rows":33,"n_cols":28,"rows_kept":33,"cut":false,"hidden":false,"merged":[[15,16,15,18],[15,20,15,22],[15,3,15,5],[15,7,15,9]]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"B8","v":"Supporting evidence to be provided by the LGU"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[null,{"$f":"'General information'!H12","v":"xxx"}]
[null,{"$f":"Language!$D$119","v":"Supporting evidence to be provided by the LGU"}]
[null,{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[null,{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[]
[null,{"$f":"Language!D117","v":"Account numbers:"},null,520]
[null,{"$f":"Language!D118","v":"Supporting evidence:"},null,{"$f":"Language!$D$34","v":"Inheritance Act - from 2014 to 2015"}]
[]
[]
[null,null,null,{"$f":"Q16","v":"Inherited from 2012"},null,null,null,{"$f":"U16","v":"Budget for 2013"},null,null,null,null,null,null,null,null,{"$f":"Language!$D$22","v":"Inherited from 2012"},null,null,null,{"$f":"Language!$D$23","v":"Budget for 2013"}]
[null,{"$f":"Language!$D$139","v":"Description"},"Description",{"$f":"Q17","v":"Grant plus revenue (Chapter 5)"},{"$f":"R17","v":"Chapter 6"},"Total",null,"Chapter 5","Chapter 6","Total",null,{"$f":"Y17","v":"Total revenue 2012 and  2013"},{"$f":"Z17","v":"Used during 2014"},null,{"$f":"AB17","v":"Balance to be carried forward"},null,{"$f":"Language!$D$142","v":"Grant plus revenue (Chapter 5)"},{"$f":"Language!$D$143","v":"Chapter 6"},{"$f":"Language!$D$68","v":"Total"},null,{"$f":"Language!$D$144","v":"Chapter 5"},{"$f":"Language!$D$143","v":"Chapter 6"},{"$f":"Language!$D$68","v":"Total"},null,{"$f":"Language!$D$24","v":"Total revenue 2012 and  2013"},{"$f":"Language!$D$25","v":"Used during 2014"},null,{"$f":"Language!$D$148","v":"Balance to be carried forward"}]
[null,1,1,{"$f":"Q18","v":2},3,"4=2+3",null,5,6,"7=5+6",null,{"$f":"Y18","v":"8=4+7"},{"$f":"Z18","v":9},null,{"$f":"AB18","v":"10=8-9"},null,2,3,"4=2+3",null,5,6,"7=5+6",null,"8=4+7",9,null,"10=8-9"]
[null,"Granti dhe tё ardhurat e trashёguara nga viti 2012","Grant plus revenue b/f from 2012",{"$f":"Q19/Presentation_curr","v":0},{"$f":"R19/Presentation_curr","v":0},{"$f":"S19/Presentation_curr","v":0},null,{"$f":"U19/Presentation_curr","v":0},{"$f":"V19/Presentation_curr","v":0},{"$f":"W19/Presentation_curr","v":0},null,{"$f":"Y19/Presentation_curr","v":0},{"$f":"Z19/Presentation_curr","v":0},null,{"$f":"AB19/Presentation_curr","v":0},null,null,null,{"$f":"Q19+R19","v":0},null,null,null,{"$f":"U19+V19","v":0},null,{"$f":"S19+W19","v":0},null,null,{"$f":"Y19-Z19","v":0}]
[null,"Grante konkuruese","Competetive grants",0,0,0,null,0,0,0,null,0,0,null,0,null,null,null,{"$f":"Q20+R20","v":0},null,null,null,0,null,0,null,null,{"$f":"Y20-Z20","v":0}]
[null,"Granti nga Buxheti pёr 2013","Budgeted grant for 2013",0,0,0,null,0,0,0,null,0,0,null,0,null,null,null,0,null,null,null,{"$f":"U21+V21","v":0},null,0,null,null,0]
[null,"Tё ardhurat e realizuara","Realized revenue",0,0,0,null,0,0,0,null,0,0,null,0,null,null,null,0,null,null,null,{"$f":"U22+V22","v":0},null,0,null,null,0]
[null,"Pjesёmarrja e institucioneve","Participation of institutions",0,0,0,null,0,0,0,null,0,0,null,0,null,null,null,0,null,null,null,0,null,0,null,null,0]
[null,"Tё ardhurat nga ALUIZNI","Revenue from \"ALUIZMI\"",0,0,0,null,0,0,0,null,0,0,null,0,null,null,null,0,null,null,null,0,null,0,null,null,0]
[null,"Tё tjera","Other",0,0,0,null,0,0,0,null,0,0,null,0,null,null,null,0,null,null,null,0,null,0,null,null,0]
[null,"Shuma - Kapitulli 5","Balance - chapter 5",0,0,0,null,0,0,0,null,0,0,null,0,null,{"$f":"SUM(Q19:Q25)","v":0},{"$f":"SUM(R19:R25)","v":0},{"$f":"SUM(S19:S25)","v":0},null,{"$f":"SUM(U19:U25)","v":0},{"$f":"SUM(V19:V25)","v":0},{"$f":"SUM(W19:W25)","v":0},null,{"$f":"SUM(Y19:Y25)","v":0},{"$f":"SUM(Z19:Z25)","v":0},null,{"$f":"SUM(AB19:AB25)","v":0}]
[null,"5% Garanci punimesh","5% Completion Guarantee",0,0,0,null,0,0,0,null,0,0,null,0,null,null,null,{"$f":"Q27+R27","v":0},null,null,null,{"$f":"U27+V27","v":0},null,null,null,null,{"$f":"Y27-Z27","v":0}]
[null,"Burime tё brendshme","Internal sources",0,0,0,null,0,0,0,null,0,0,null,0,null,null,null,{"$f":"Q28+R28","v":0},null,null,null,0,null,null,null,null,0]
[null,"Sponzorime","Sponsorships",0,0,0,null,0,0,0,null,0,0,null,0,null,null,null,0,null,null,null,0,null,null,null,null,0]
[null,"Depozita tё tjera","Other deposits",0,0,0,null,0,0,0,null,0,0,null,0,null,null,null,0,null,null,null,0,null,null,null,null,0]
[null,"Tё tjera","Other",0,0,0,null,0,0,0,null,0,0,null,0,null,null,null,0,null,null,null,0,null,null,null,null,0]
[null,"Shuma - Kapitulli 6","Balance - chapter 6",0,0,0,null,0,0,0,null,0,0,null,0,null,{"$f":"SUM(Q27:Q31)","v":0},{"$f":"SUM(R27:R31)","v":0},{"$f":"SUM(S27:S31)","v":0},null,{"$f":"SUM(U27:U31)","v":0},{"$f":"SUM(V27:V31)","v":0},{"$f":"SUM(W27:W31)","v":0},null,{"$f":"SUM(Y27:Y31)","v":0},{"$f":"SUM(Z27:Z31)","v":0},null,{"$f":"SUM(AB27:AB31)","v":0}]
[null,"Total","Total",0,0,0,null,0,0,0,null,0,0,null,0,null,{"$f":"Q26+Q32","v":0},{"$f":"R26+R32","v":0},{"$f":"S26+S32","v":0},null,{"$f":"U26+U32","v":0},{"$f":"V26+V32","v":0},{"$f":"W26+W32","v":0},null,{"$f":"Y26+Y32","v":0},{"$f":"Z26+Z32","v":0},null,{"$f":"AB26+AB32","v":0}]

{"sheet":"N6 Creditors","index":32,"n_rows":301,"n_cols":24,"rows_kept":301,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"B8","v":"Supporting evidence to be provided by the LGU"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[null,{"$f":"'General information'!H12","v":"xxx"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,7,8,9,10,11]
[null,{"$f":"Language!$D$119","v":"Supporting evidence to be provided by the LGU"}]
[null,{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[null,{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[null,{"$f":"Language!D117","v":"Account numbers:"},null,null,"401 - 408"]
[null,{"$f":"Language!D118","v":"Supporting evidence:"},null,null,{"$f":"Language!$D$33","v":"Detailed list of outstanding invoices"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"B12","v":"Account numbers:"},null,{"$f":"E12","v":"401 - 408"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supporting evidence:",null,"Detailed list of outstanding invoices"]
[]
[null,{"$f":"Language!$D$41","v":"No"},{"$f":"Language!$D$47","v":"Credit"},{"$f":"Language!$D$149","v":"NIPT (Fiscal number)"},{"$f":"Language!$D$151","v":"Invoice no"},{"$f":"Language!$D$150","v":"Originating date"},"Payment date","Overdue (Yes//No)","Amount as per invoice/contract","Estimated penalties (if applicable)",{"$f":"O16","v":"Closing balance 31 December 2014"},null,"Amount as per invoice/contract","Estimated penalties \n(if applicable)",{"$f":"Language!$D$17","v":"Closing balance 31 December 2014"},null,{"$f":"$B$16","v":"No"},{"$f":"$C$16","v":"Credit"},{"$f":"F16","v":"Originating date"},"Payment date","Overdue (Yes//No)","Amount as per invoice/contract","Estimated penalties (if applicable)","Closing balance 31 December 2014"]
[{"$f":"K17","v":0},1,null,null,null,null,null,null,{"$f":"M17/Presentation_curr","v":0},{"$f":"N17/Presentation_curr","v":0},{"$f":"O17/Presentation_curr","v":0},null,null,null,{"$f":"M17+N17","v":0},null,1,"Name 1",{"$f":"IF(VLOOKUP(LARGE(N6_Large,$Q17),N6_Vlookup,S$7,0)=0,\"\",VLOOKUP(LARGE(N6_Large,$Q17),N6_Vlookup,S$7,0))","v":""},"","","","",""]
[{"$f":"K18","v":0},2,null,null,null,null,null,null,0,0,0,null,null,null,{"$f":"M18+N18","v":0},null,2,"Name 2","","","","","",""]
[0,3,null,null,null,null,null,null,0,0,0,null,null,null,0,null,3,"Name 3","","","","","",""]
[0,4,null,null,null,null,null,null,0,0,0,null,null,null,0,null,4,"Name 4","","","","","",""]
[0,5,null,null,null,null,null,null,0,0,0,null,null,null,0,null,5,"Name 5","","","","","",""]
[0,6,null,null,null,null,null,null,0,0,0,null,null,null,0,null,6,"Name 6","","","","","",""]
[0,7,null,null,null,null,null,null,0,0,0,null,null,null,0,null,7,"Name 7","","","","","",""]
[0,8,null,null,null,null,null,null,0,0,0,null,null,null,0,null,8,"Name 8","","","","","",""]
[0,9,null,null,null,null,null,null,0,0,0,null,null,null,0,null,9,"Name 9","","","","","",""]
[0,10,null,null,null,null,null,null,0,0,0,null,null,null,0,null,10,"Name 10","","","","","",""]
[0,11,null,null,null,null,null,null,0,0,0,null,null,null,0,null,null,"Other",null,null,null,null,null,{"$f":"X28-SUM($X$17:$X$26)","v":0}]
[0,12,null,null,null,null,null,null,0,0,0,null,null,null,0,null,null,"Total",null,null,null,null,null,{"$f":"K301","v":0}]
[0,13,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,14,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,15,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,16,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,17,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,18,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,19,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,20,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,21,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,22,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,23,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,24,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,25,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,26,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,27,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,28,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,29,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,30,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,31,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,32,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,33,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,34,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,35,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,36,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,37,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,38,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,39,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,40,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,41,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,42,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,43,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,44,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,45,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,46,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,47,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,48,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,49,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,50,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,null,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,51,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,52,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,53,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,54,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,55,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,56,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,57,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,58,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,59,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,60,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,61,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,62,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,63,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,64,null,null,null,null,null,null,{"$f":"M81/Presentation_curr","v":0},{"$f":"N81/Presentation_curr","v":0},{"$f":"O81/Presentation_curr","v":0},null,null,null,0]
[{"$f":"K82","v":0},65,null,null,null,null,null,null,0,0,0,null,null,null,{"$f":"M82+N82","v":0}]
[0,66,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,67,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,68,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,69,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,70,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,71,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,72,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,73,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,74,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,75,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,76,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,77,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,78,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,79,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,80,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,81,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,82,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,83,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,84,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,85,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,86,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,87,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,88,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,89,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,90,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,91,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,92,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,93,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,94,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,95,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,96,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,97,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,98,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,99,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,100,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,null,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,101,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,102,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,103,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,104,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,105,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,106,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,107,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,108,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,109,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,110,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,111,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,112,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,113,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,114,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,115,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,116,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,117,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,118,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,119,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,120,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,121,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,122,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,123,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,124,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,125,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,126,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,127,null,null,null,null,null,null,{"$f":"M145/Presentation_curr","v":0},{"$f":"N145/Presentation_curr","v":0},{"$f":"O145/Presentation_curr","v":0},null,null,null,0]
[{"$f":"K146","v":0},128,null,null,null,null,null,null,0,0,0,null,null,null,{"$f":"M146+N146","v":0}]
[0,129,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,130,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,131,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,132,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,133,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,134,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,135,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,136,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,137,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,138,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,139,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,140,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,141,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,142,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,143,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,144,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,145,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,146,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,147,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,148,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,149,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,150,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,null,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,151,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,152,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,153,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,154,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,155,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,156,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,157,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,158,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,159,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,160,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,161,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,162,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,163,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,164,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,165,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,166,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,167,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,168,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,169,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,170,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,171,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,172,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,173,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,174,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,175,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,176,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,177,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,178,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,179,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,180,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,181,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,182,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,183,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,184,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,185,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,186,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,187,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,188,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,189,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,190,null,null,null,null,null,null,{"$f":"M209/Presentation_curr","v":0},{"$f":"N209/Presentation_curr","v":0},{"$f":"O209/Presentation_curr","v":0},null,null,null,0]
[{"$f":"K210","v":0},191,null,null,null,null,null,null,0,0,0,null,null,null,{"$f":"M210+N210","v":0}]
[0,192,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,193,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,194,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,195,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,196,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,197,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,198,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,199,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,200,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,null,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,201,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,202,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,203,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,204,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,205,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,206,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,207,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,208,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,209,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,210,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,211,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,212,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,213,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,214,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,215,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,216,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,217,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,218,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,219,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,220,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,221,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,222,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,223,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,224,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,225,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,226,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,227,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,228,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,229,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,230,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,231,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,232,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,233,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,234,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,235,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,236,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,237,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,238,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,239,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,240,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,241,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,242,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,243,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,244,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,245,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,246,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,247,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,248,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,249,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,250,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,null,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,251,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,252,null,null,null,null,null,null,{"$f":"M273/Presentation_curr","v":0},{"$f":"N273/Presentation_curr","v":0},{"$f":"O273/Presentation_curr","v":0},null,null,null,0]
[{"$f":"K274","v":0},253,null,null,null,null,null,null,0,0,0,null,null,null,{"$f":"M274+N274","v":0}]
[0,254,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,255,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,256,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,257,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,258,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,259,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,260,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,261,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,262,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,263,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,264,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,265,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,266,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,267,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,268,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,269,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,270,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,271,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,272,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,273,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,274,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,275,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,276,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,277,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,278,null,null,null,null,null,null,0,0,0,null,null,null,0]
[0,279,null,null,null,null,null,null,0,0,0,null,null,null,0]
[null,null,"Total",null,null,null,null,{"$f":"SUM(H17:H300)","v":0},0,0,0,null,{"$f":"SUM(M17:M300)","v":0},{"$f":"SUM(N17:N300)","v":0},{"$f":"SUM(O17:O300)","v":0}]

{"sheet":"N7 Expenses reconciliation","index":33,"n_rows":33,"n_cols":22,"rows_kept":33,"cut":false,"hidden":false,"merged":[[15,12,15,14],[15,16,16,16],[15,18,16,18],[15,4,15,6],[15,8,16,8],[15,10,16,10]]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"B8","v":"Supporting evidence to be provided by the LGU"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[null,{"$f":"'General information'!H12","v":"xxx"}]
[null,{"$f":"Language!$D$119","v":"Supporting evidence to be provided by the LGU"}]
[null,{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[null,{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[]
[null,{"$f":"Language!D117","v":"Account numbers:"},null,null,{"$f":"M12","v":"Statement of expenses"},null,null,null,null,null,null,null,{"$f":"Language!D153","v":"Statement of expenses"}]
[null,{"$f":"Language!D118","v":"Supporting evidence:"},null,null,{"$f":"M13","v":"Expenses reconciliation between Treasury and LGU bank book"},null,null,null,null,null,null,null,{"$f":"Language!D154","v":"Expenses reconciliation between Treasury and LGU bank book"}]
[]
[]
[null,null,null,null,{"$f":"M16","v":"Balance as per Treasury"},null,null,null,{"$f":"Q16","v":"Balance as per LGU's supporting documents"},null,{"$f":"S16","v":"Difference"},null,{"$f":"Language!D161","v":"Balance as per Treasury"},null,null,null,{"$f":"Language!$D$159","v":"Balance as per LGU's supporting documents"},null,{"$f":"Language!$D$160","v":"Difference"}]
[null,{"$f":"Language!$D$152","v":"Group"},"Pershkrimi",{"$f":"Language!$D$139","v":"Description"},{"$f":"M17","v":"Chapter 01"},{"$f":"N17","v":"Chapter 05"},{"$f":"O17","v":"Total Balance"},null,{"$f":"Q17","v":0},null,{"$f":"S17","v":0},null,{"$f":"Language!$D$156","v":"Chapter 01"},{"$f":"Language!$D$157","v":"Chapter 05"},{"$f":"Language!$D$158","v":"Total Balance"}]
[null,null,null,null,{"$f":"M18","v":1},{"$f":"N18","v":2},{"$f":"O18","v":"3=1+2"},null,{"$f":"Q18","v":4},null,{"$f":"S18","v":"5=3-4"},null,1,2,"3=1+2",null,4,null,"5=3-4"]
[null,"600","Paga,shperblime e te tjera personeli","Salaries, bonuses",{"$f":"M19/Presentation_curr","v":0},{"$f":"N19/Presentation_curr","v":0},{"$f":"O19/Presentation_curr","v":0},{"$f":"P19/Presentation_curr","v":0},{"$f":"Q19/Presentation_curr","v":0},{"$f":"R19/Presentation_curr","v":0},{"$f":"S19/Presentation_curr","v":0},null,null,null,{"$f":"M19+N19","v":0},null,null,null,{"$f":"O19-Q19","v":0}]
[null,"601","Kontrib.te sig.shoq.e shendets.","health and social insurance contributions",0,0,0,0,0,0,0,null,null,null,0,null,null,null,0]
[null,"602","Mallra dhe sherbime te tjera ","Other goods and services",0,0,0,0,0,0,0,null,null,null,0,null,null,null,0]
[null,"603","Subvencionet","Subsidies",0,0,0,0,0,0,0,null,null,null,0,null,null,null,0]
[null,"604","Transferime korrente te brendshme","Current interanl tranfers",0,0,0,0,0,0,0,null,null,null,0,null,null,null,0]
[null,"605","Transferime korrente me jashte","Current tranfers with outsiders",0,0,0,0,0,0,0,null,null,null,0,null,null,null,0]
[null,"606","Transferta per buxh.familjare e individe","Tranfers family budges and other individuals ",0,0,0,0,0,0,0,null,null,null,0,null,null,null,0]
[null,"650","Interesa per bono thesarit dhe kredi direkte","Bond interest rates and direct loans",0,0,0,0,0,0,0,null,null,null,0,null,null,null,0]
[null,"651","Interesa per huamarrje te tj. Brendshme","Borrowing costs related to loans",0,0,0,0,0,0,0,null,null,null,0,null,null,null,0]
[null,"652","Interesa Letra tjera vlere Qeverise","Other interst on government securities",0,0,0,0,0,0,0,null,null,null,0,null,null,null,0]
[null,"656","Shpenz.nga kembimet valutore","foreign exchange expenses",0,0,0,0,0,0,0,null,null,null,0,null,null,null,0]
[null,"660","Interesa per huamarrje nga Qeveri.te Huaja","Interest on loans from Foreign Governments",0,0,0,0,0,0,0,null,null,null,0,null,null,null,0]
[null,"661","Interesa per financime nga Institucionet.nderkomb","Interest on financing from international organizations",0,0,0,0,0,0,0,null,null,null,0,null,null,null,0]
[null,"662","Interesa per huamarrje te tjera jashtme ","Interest on other foreign loans",0,0,0,0,0,0,0,null,null,null,0,null,null,null,0]
[null,null,null,"Total",0,0,0,0,0,0,0,null,{"$f":"SUM(M19:M32)","v":0},{"$f":"SUM(N19:N32)","v":0},{"$f":"SUM(O19:O32)","v":0},null,{"$f":"SUM(Q19:Q32)","v":0},null,{"$f":"O33-Q33","v":0},null,"Check:",{"$f":"Q33-('Bank Journal ''13'!#REF!-'Expenses Treasury Report ''13'!#REF!)","v":{"$error":"#REF!"}}]

{"sheet":"N8 Revenue reconciliation","index":34,"n_rows":377,"n_cols":17,"rows_kept":377,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"B8","v":"Supporting evidence to be provided by the LGU"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[null,{"$f":"'General information'!H12","v":"xxx"}]
[null,{"$f":"Language!$D$119","v":"Supporting evidence to be provided by the LGU"}]
[null,{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[null,"(Amounts in ALL'000, unless otherwise stated)"]
[]
[null,{"$f":"Language!D117","v":"Account numbers:"},null,null,null,{"$f":"Language!D162","v":"Statement of revenue"}]
[null,{"$f":"Language!D118","v":"Supporting evidence:"},null,null,null,{"$f":"Language!D163","v":"Revenue reconciliation with Treausury"}]
[]
[null,{"$f":"Language!$D$152","v":"Group"},{"$f":"Language!$D$164","v":"Title"},{"$f":"Language!$D$165","v":"Article"},"Pershkrimi",{"$f":"Language!$D$139","v":"Description"},{"$f":"M15","v":"Total revenue received at bank - reconcile to accounts 700-719 in T3-2"},{"$f":"N15","v":"Transfers IN from the budget (chapter 7) - reconcile to accounts 720 in T3-2"},{"$f":"O15","v":"Total revenue"},{"$f":"P15","v":"Transfers OUT to the budget (Reconcile to acc 8420 in T3-1)"},{"$f":"Q15","v":"Total revenue share of the institution"},null,{"$f":"Language!$D$166","v":"Total revenue received at bank - reconcile to accounts 700-719 in T3-2"},{"$f":"Language!$D$167","v":"Transfers IN from the budget (chapter 7) - reconcile to accounts 720 in T3-2"},{"$f":"Language!$D$168","v":"Total revenue"},{"$f":"Language!$D$169","v":"Transfers OUT to the budget (Reconcile to acc 8420 in T3-1)"},{"$f":"Language!$D$170","v":"Total revenue share of the institution"}]
[null,null,null,null,null,null,1,2,"3=1+2",4,"5=3-4",null,1,2,"3=1+2",4,"5=3-4"]
[null,700,7000,7000000,"(B) Tatim mbi te ardhurat personale",null,{"$f":"M17/Presentation_curr","v":0},{"$f":"N17/Presentation_curr","v":0},{"$f":"O17/Presentation_curr","v":0},{"$f":"P17/Presentation_curr","v":0},{"$f":"Q17/Presentation_curr","v":0},null,null,null,{"$f":"M17+N17","v":0},null,{"$f":"O17-P17","v":0}]
[null,700,7000,7000100,"Tatim nga te punesuarit ne sherbimin publik",null,0,0,0,0,0,null,null,null,{"$f":"M18+N18","v":0},null,{"$f":"O18-P18","v":0}]
[null,700,7000,7000200,"Tatim nga te punesuarit ne sherbimin jo-publik",null,0,0,0,0,0,null,null,null,0,null,0]
[null,700,7000,7000300,"Tatim mbi te ardhurat nga interesat",null,0,0,0,0,0,null,null,null,0,null,0]
[null,700,7000,7000400,"Tatim mbi te ardhurat nga qirate",null,0,0,0,0,0,null,null,null,0,null,0]
[null,700,7000,7000500,"Tatim mbi fituesit e lojrave te fatit",null,0,0,0,0,0,null,null,null,0,null,0]
[null,700,7000,7000600,"Tatim mbi te ardhurat personale biznes i vogel me xhiro 2 - 8 miljone",null,0,0,0,0,0,null,null,null,0,null,0]
[null,700,7000,7000900,"Te tjera tatime mbi te ardhurat mbajtur ne burim",null,0,0,0,0,0,null,null,null,0,null,0]
[null,700,7000,7000901,"Tatim ne Burim per legalizimin e shumes net e holla nga individet (3%)",null,0,0,0,0,0,null,null,null,0,null,0]
[null,700,7001,7001000,"(B) Tatim mbi fitimin",null,0,0,0,0,0,null,null,null,0,null,0]
[null,700,7001,7001100,"Tatim mbi fitimin nga ndermarjet e sektorit publik",null,0,0,0,0,0,null,null,null,0,null,0]
[null,700,7001,7001200,"Tatim mbi fitimin nga subjektet e sektorit privat",null,0,0,0,0,0,null,null,null,0,null,0]
[null,700,7001,7001300,"Tatim mbi fitimin nga subjektet e \"lojrave te fatit\"",null,0,0,0,0,0,null,null,null,0,null,0]
[null,700,7002,7002000,"(B) Takse dhe tatime mbi bisnesin e vogel",null,0,0,0,0,0,null,null,null,0,null,0]
[null,700,7002,7002100,"Takse vendore mbi bisnesin e vogel","Local fee on small business",0,0,0,0,0,null,null,null,0,null,0]
[null,700,7002,7002200,"Tatim i thjeshtuar mbi fitimin","Simplified tax on profits",0,0,0,0,0,null,null,null,0,null,0]
[null,700,7009,7009000,"(B) Te tjera tatime mbi te ardhurat personale, fitimin dhe te ardhurat kapitale",null,0,0,0,0,0,null,null,null,0,null,0]
[null,700,7009,7009100,"Tatimet mbi te ardhurat nga dividentet dhe aksionet",null,0,0,0,0,0,null,null,null,0,null,0]
[null,700,7009,7009200,"Tatimet mbi te drejten e autorit dhe pronesine intelektuale",null,0,0,0,0,0,null,null,null,0,null,0]
[null,700,7009,7009900,"Te tjera taksa mbi te ardhurat personale, fitimin e te ardhurat kapitale",null,0,0,0,0,0,null,null,null,0,null,0]
[null,700,7009,7009999,"(B) Tax budget release",null,0,0,0,0,0,null,null,null,0,null,0]
[null,702,7020,7020000,"(B) Tatim mbi pasurine (Budget Only)",null,0,0,0,0,0,null,null,null,0,null,0]
[null,702,7020,7020100,"(B,A) Tatim mbi token bujqesore","Tax on agricultural land ",0,0,0,0,0,null,null,null,0,null,0]
[null,702,7020,7020200,"(B,A) Tatim mbi ndertesat","Tax on buildings ",0,0,0,0,0,null,null,null,0,null,0]
[null,702,7020,7020300,"Tatim nga rivlersimi I pasurise se personave juridik (3%)",null,0,0,0,0,0,null,null,null,0,null,0]
[null,702,7020,7020400,"Tatim nga rivlersimi I pasurise se personave juridik (5%)",null,0,0,0,0,0,null,null,null,0,null,0]
[null,702,7020,7020500,"Tatim nga rivlersimi I pasurise se individeve (1%)",null,0,0,0,0,0,null,null,null,0,null,0]
[null,702,7021,7021100,"Tatim, shitja e pasurise se paluajteshme",null,0,0,0,0,0,null,null,null,0,null,0]
[null,702,7021,7021200,"Tatim, trashegimia dhe dhurimi",null,0,0,0,0,0,null,null,null,0,null,0]
[null,702,7029,7029000,"(B) Te tjera taksa",null,0,0,0,0,0,null,null,null,0,null,0]
[null,702,7029,7029100,"Te tjera takse per shitjen e pasurive te luajtshme",null,0,0,0,0,0,null,null,null,0,null,0]
[null,702,7029,7029200,"Taksa per kalimin e te drejtes se pronesise se pasurise se paluajtshme","Fee for the transfer of the right of ownership of immovable property",0,0,0,0,0,null,null,null,0,null,0]
[null,703,7030,7030000,"(B) TVSH - Tatim mbi Vleren e Shtuar",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7030,7030100,"TVSH mbi mallrat dhe sherbimet brenda vendit",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7030,7030200,"TVSH mbi mallrat e importuara",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7031,7031000,"(B) Akciza",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7031,7031100,"Akcize cigaret",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7031,7031200,"Pije alkoolike - akcise e parapaguar",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7031,7031300,"Pije alkoolike - akcise e mbledhur nga Dogana",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7031,7031400,"Akcize karburanti i prodhuar ne vend",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7031,7031500,"Akcize karburanti i importuar",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7031,7031600,"Akcize - kafe",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7031,7031700,"Takse e akcizes per ambalazhin(Plastik,qelq,i perzjere)",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7031,7031900,"Akcize - te tjera (alkol per prodhim pijesh etj.)",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7032,7032000,"(B) Taksa mbi sherbime specifike",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7032,7032100,"Takse mbi llotarite",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7032,7032200,"Takse mbi bingot dhe lojrat aritmetike",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7032,7032300,"Takse mbi automatet e lojrave te fatit dhe bilardot",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7032,7032400,"Takse mbi kazinote",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7032,7032500,"Takse mbi lojrat sportive",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7032,7032900,"Taksa te tjera te ngjashme",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7033,7033000,"(B) Taksa mbi perdorimin e mallrave ose lejimin e veprimtarive",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7033,7033001,"Takse nacionale per rregjistrimin e pervitshem te automjeteve",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7033,7033002,"Takse vjetore nacionale e tonazhit te automjeteve per aks",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7033,7033003,"Takse nacionale per qarkullimin e automjeteve te huaja",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7033,7033004,"Takse nacionale per rregjistrimin e lojrave te fatit, llotarive etj",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7033,7033005,"Takse nacionale vjetore per licensimin e transmetimeve radio-televizive",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7033,7033006,"Takse nacionale per perdorimin e aparateve Radio - Televizive",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7033,7033007,"Takse nacioanle per sherbimet e radio-telekomunikacioneve",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7033,7033008,"Takse nacioanale per perdorimin e aparateve telefonike",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7033,7033009,"Takse nacionale per lejen e ushtrimit te veprimtarise se peshkimit",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7033,7033010,"Takse nacionale e karbonit per benzinen, benzolin dhe gazoilin",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7033,7033011,"Takse nacionale per ambalazhet plastike te lengjeve te ambalazhuara (shishe, bidona etj)",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7033,7033012,"Takse nacionale per renten Minerare",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7033,7033013,"Takse mbi te drejten e perdorimit te Truallit Shtetror- nga individet",null,{"$f":"M81/Presentation_curr","v":0},{"$f":"N81/Presentation_curr","v":0},{"$f":"O81/Presentation_curr","v":0},{"$f":"P81/Presentation_curr","v":0},{"$f":"Q81/Presentation_curr","v":0},null,null,null,0,null,0]
[null,703,7033,7033014,"Takse mbi te drejten e perdorimit te Truallit Shtetror- nga persona juridik tregtare dhe ndermarrje shtetrore",null,0,0,0,0,0,null,null,null,{"$f":"M82+N82","v":0},null,{"$f":"O82-P82","v":0}]
[null,703,7033,7033015,"Takse mbi te drejten e perdorimit te Truallit Shtetror- nga persona juridik tregtare",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7033,7033099,"Te tjera taksa kombetare mbi perdorimin e mallrave ose lejimin e veprimtarive",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7035,7035000,"(B) Taksa te njesive vendore mbi perdorimin e mallrave ose lejimin e veprimtarive",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7035,7035001,"Takse vendore per rregjistrim biznesi","Local fee on business registration ",0,0,0,0,0,null,null,null,0,null,0]
[null,703,7035,7035002,"Takse vendore per zenien e hapesirave publike","Local fee for use of public space",0,0,0,0,0,null,null,null,0,null,0]
[null,703,7035,7035003,"Takse vendore e ndikimit te infranstruktures nga ndertimet e reja dhe legalizimet","Local fee from the impact of infrastructure and new constructions and legalization",0,0,0,0,0,null,null,null,0,null,0]
[null,703,7035,7035004,"Takse gjuetie - vendore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7035,7035005,"Takse vendore per fjetjen ne hotel",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7035,7035006,"Tatim vendor mbi xhiron e hoteleve dhe restoranteve",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7035,7035007,"Takse per therrjen e bagetive - vendore","Local fee on livestock slaughter",0,0,0,0,0,null,null,null,0,null,0]
[null,703,7035,7035008,"Takse vendore per reklamat","Local fee on advertising ",0,0,0,0,0,null,null,null,0,null,0]
[null,703,7035,7035009,"Taksa vendore e tabeles","Local fee on billboards",0,0,0,0,0,null,null,null,0,null,0]
[null,703,7035,7035010,"Tarife perimetrale - vendore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7035,7035011,"Tarife vendore per shfrytezimin e lendes drusore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7035,7035012,"Taksa vendore te perkohshme",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7035,7035013,"Taksa vendore e gjelbert","Green local tax",0,0,0,0,0,null,null,null,0,null,0]
[null,703,7035,7035014,"Taksa vendore e pastrimit",null,0,0,0,0,0,null,null,null,0,null,0]
[null,703,7035,7035099,"Te tjera taksa dhe tarifa te njesive vendore te paklasifikuara","Other unclassified fees and tariffs on local units",0,0,0,0,0,null,null,null,0,null,0]
[null,704,7040,7040000,"(B) Taksa mbi tregtine dhe transaksionet nderkombetare",null,0,0,0,0,0,null,null,null,0,null,0]
[null,704,7040,7040100,"Taksa doganore per mallrat e importit",null,0,0,0,0,0,null,null,null,0,null,0]
[null,704,7041,7041100,"Taksa doganore per mallrat e eksportit",null,0,0,0,0,0,null,null,null,0,null,0]
[null,704,7042,7042100,"Tarife sherbimi doganor dhe koliposte",null,0,0,0,0,0,null,null,null,0,null,0]
[null,704,7049,7049000,"(B) Te tjera mbi tregetine e transaksionet nderkombetare",null,0,0,0,0,0,null,null,null,0,null,0]
[null,704,7049,7049100,"Takse per importin e automjeteve te perdorura",null,0,0,0,0,0,null,null,null,0,null,0]
[null,704,7049,7049200,"Takse tranziti nderkombetar e doganes",null,0,0,0,0,0,null,null,null,0,null,0]
[null,704,7049,7049900,"Te tjera taksa per transaksionet nderkombetare",null,0,0,0,0,0,null,null,null,0,null,0]
[null,705,7050,7050000,"(B) Taksa e rruges Durres - Kukes",null,0,0,0,0,0,null,null,null,0,null,0]
[null,705,7050,7050100,"Mbitaksa per importet e taksueshme",null,0,0,0,0,0,null,null,null,0,null,0]
[null,705,7050,7050200,"Takse mbi konsumin e karburantit te importuar",null,0,0,0,0,0,null,null,null,0,null,0]
[null,705,7050,7050300,"Takse per konsumin e karburantit te prodhuar ne vend",null,0,0,0,0,0,null,null,null,0,null,0]
[null,705,7050,7050400,"Taksa vjetore e rruges per tatim paguesit e TVSH",null,0,0,0,0,0,null,null,null,0,null,0]
[null,705,7050,7050500,"Takse vjetore e qarkullimit dhe e perdorimit te karburantit rrugor",null,0,0,0,0,0,null,null,null,0,null,0]
[null,708,7081,7081000,"(B) Te tjera taksa kombetare",null,0,0,0,0,0,null,null,null,0,null,0]
[null,708,7081,7081001,"Takse e solidaritetit per rendin dhe mbrojtjen",null,0,0,0,0,0,null,null,null,0,null,0]
[null,708,7081,7081002,"Takse per kalim kufiri te Republikes se Shqiperise me avion",null,0,0,0,0,0,null,null,null,0,null,0]
[null,708,7081,7081003,"Takse per uljen, ngritjen e qendrimin e avioneve ne aeroport",null,0,0,0,0,0,null,null,null,0,null,0]
[null,708,7081,7081004,"Takse per mbikalimet ajrore mbi territorin e Rep.se Shqiperise",null,0,0,0,0,0,null,null,null,0,null,0]
[null,708,7081,7081005,"Takse portuale",null,0,0,0,0,0,null,null,null,0,null,0]
[null,708,7081,7081006,"Taksa e akteve dhe e pulles",null,0,0,0,0,0,null,null,null,0,null,0]
[null,708,7081,7081099,"Te tjera taksa kombetare",null,0,0,0,0,0,null,null,null,0,null,0]
[null,709,7090,7090100,"Kamatevonesa te Sistemit Tatimor",null,0,0,0,0,0,null,null,null,0,null,0]
[null,709,7090,7090101,"Kamatvonesa per sigurimet shoqerore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,709,7090,7090102,"Kamat vonesa per TVSH",null,0,0,0,0,0,null,null,null,0,null,0]
[null,709,7090,7090103,"Kamat vonesa tatime te tjera",null,0,0,0,0,0,null,null,null,0,null,0]
[null,709,7094,7094100,"Kamatvonesa nga gjoba te sistemit doganor per importet",null,0,0,0,0,0,null,null,null,0,null,0]
[null,709,7094,7094200,"Kamatvonesa nga gjoba te sistemit doganor per exportet",null,0,0,0,0,0,null,null,null,0,null,0]
[null,710,7100,7100000,"(B) Divident_Te Ardhura nga Nd/jet Publike Jo-financiare",null,0,0,0,0,0,null,null,null,0,null,0]
[null,710,7100,7100100,"Divident_Te ardhura nga ndermarrjet shteterore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,710,7100,7100200,"Divident_Te ardhura shoqerite e perbashketa",null,0,0,0,0,0,null,null,null,0,null,0]
[null,710,7100,7100300,"Divident_Te ardhura te tjera nga ndermarrjet publike jofinanciare",null,0,0,0,0,0,null,null,null,0,null,0]
[null,710,7100,7100400,"Divident_Te ardhura nga pjesmarrja ne fitim - shoqerite koncensionare",null,0,0,0,0,0,null,null,null,0,null,0]
[null,710,7101,7101000,"(B) Divident_Te Ardhura nga Nd/jet Publike Financiare",null,0,0,0,0,0,null,null,null,0,null,0]
[null,710,7101,7101100,"Divident_Te ardhura nga Banka e Shqiperise",null,0,0,0,0,0,null,null,null,0,null,0]
[null,710,7101,7101200,"Divident_Te ardhura nga bankat tregtare (te nivelit te dyte)",null,0,0,0,0,0,null,null,null,0,null,0]
[null,710,7101,7101300,"Divident_Te ardhura nga kompanite e sigurimeve",null,0,0,0,0,0,null,null,null,0,null,0]
[null,710,7101,7101900,"Divident_Te ardhura te tjera nga ndermarrjet publike financiare",null,0,0,0,0,0,null,null,null,0,null,0]
[null,710,7109,7109000,"(B) Te ardhura te tjera nga ndermarrjet dhe pronesia",null,0,0,0,0,0,null,null,null,0,null,0]
[null,710,7109,7109100,"Te ardhura nga qera per toke bujqesore","Income from rentals of agricultural land ",0,0,0,0,0,null,null,null,0,null,0]
[null,710,7109,7109200,"Te ardhura nga qera per troje","Income from rentals of land ",0,0,0,0,0,null,null,null,0,null,0]
[null,710,7109,7109300,"Te ardhura nga renta minerare ose karieres",null,0,0,0,0,0,null,null,null,0,null,0]
[null,710,7109,7109400,"Te ardhura nga shfrytezimi i nentokes",null,0,0,0,0,0,null,null,null,0,null,0]
[null,710,7109,7109500,"Te ardhura nga llotarite shteterore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,710,7109,7109600,"Te ardhura nga qera per ndertesatt","Income form rentals of buildings",{"$f":"M145/Presentation_curr","v":0},{"$f":"N145/Presentation_curr","v":0},{"$f":"O145/Presentation_curr","v":0},{"$f":"P145/Presentation_curr","v":0},{"$f":"Q145/Presentation_curr","v":0},null,null,null,0,null,0]
[null,710,7109,7109700,"Te ardhura nga qira per paisjet",null,0,0,0,0,0,null,null,null,{"$f":"M146+N146","v":0},null,{"$f":"O146-P146","v":0}]
[null,710,7109,7109800,"Te ardhura korente nga koncensionet",null,0,0,0,0,0,null,null,null,0,null,0]
[null,710,7109,7109900,"Te tjera te ardhura nga nderrmarjet dhe pronesia",null,0,0,0,0,0,null,null,null,0,null,0]
[null,710,7109,7109999,"(B) Non Tax Budget release",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110000,"(B) Tarifa administrative dhe rregullatore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110101,"Tarifa per sherbime konsullore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110102,"Tarifa per pajisjen me deshmi aftesie per drejtim automjeti",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110103,"Tarifa per rregjistrimin ne arsim te larte",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110104,"Tarifa per pasaporte lundrimi te personave",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110105,"Tarifa per aktet administrative","Administrative tariffs ",0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110106,"Tarifa per leje transporti","Tariffs for transportation permits",0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110107,"Tarifa per rregjistrimin e barreve siguruese",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110108,"Tarifa per leje teknike profesionale",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110109,"Tarifa shkollimi",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110110,"Tarifa nga konkurset",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110111,"Tarifa nga lejet per zhvillimin e lojra te fatit",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110112,"Tarife sherbimi veprime bankare-ZRPP",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110113,"Tarife sherbimi,regjistrim fillestar-ZRPP",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110114,"Tarife sherbimi,tjetersimi i oborreve AKKP",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110115,"Tarife sherbimi per kalimin e kufirit me avjon",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110116,"Tarife sherbimi per licencat radiotelevizive",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110117,"Tarife sherbimi per sherbimet e radiokomunikacionit",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110118,"Tarife sherbimi per qarkullimin e automjeteve te huaja",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110119,"Tarife sherbimi per perdorimin e aparateve televiziv",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110120,"Tarifa administrative dhe rregullatore nacionale",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110121,"Tarifa administrative per autorizim AKCIZE Kafe",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110122,"Tarifa administrative per autorizim AKCIZE Duhan-Cigare",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110123,"Tarifa administrative per autorizim AKCIZE -Pije alkolike dhe alkol",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110124,"Tarifa administrative per autorizim AKCIZE -Karburant",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110125,"Tarifa administrative per autorizim AKCIZE -Pije te ndryshme jo alkolike",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110126,"Tarifa administrative per per autorizimin e miratimit te magazines doganore(Kafe)",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110127,"Tarifa administrative per per autorizimin  miratimit te magazines doganore(Duhan -Cigare))",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110128,"Tarifa administrative per per autorizimin  miratimit te magazines doganore(Alkol-pije alkolike)",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110129,"Tarifa administrative per per autorizimin  miratimit te magazines doganore(Karburant-vajra)",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110130,"Tarifa administrative per per autorizimin  miratimit te magazines doganore(Pije te tjera joalkolike)",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110199,"Te tjera tarifa administrative dhe rregullatore nacionale",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110500,"Tarifa administrative dhe rregullatore te njesive vendore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110501,"Tarifa pastrimi dhe higjene","Tariffs for Cleaning and Hygiene",0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110502,"Kontribut nga publiku per mirembajtjen e rrugeve",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110503,"Tarifa per mbajtjen e qenve te luksit",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110504,"Tarifa per rregjistrimin e nje vendbanimi te ri","Tariffs for registration of new residence place ",0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110505,"Tarifa per repetitor, perforcues",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110506,"Tarife e sherbimit gjate procesit te legalizimit",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7110,7110599,"Te tjera tarifa administrative dhe rregullatore te njesive vendore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7111,7111000,"(B) Te ardhura sekondare dhe pagesa sherbimesh",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7111,7111001,"Te ardhura nga kopshtet e femijeve",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7111,7111002,"Te ardhura nga çerdhet","Income from kindergarten",0,0,0,0,0,null,null,null,0,null,0]
[null,711,7111,7111003,"Te ardhura nga Qendrat e Formimit Profesional",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7111,7111004,"Te ardhura nga sherbimi mjeksor dhe spitalor",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7111,7111005,"Te ardhura nga analizat kimike e biologjike",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7111,7111006,"Te ardhura nga policet e rendit per ruajtjen e godinave",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7111,7111007,"Te ardhura nga parkingu","Income from parking lots",0,0,0,0,0,null,null,null,0,null,0]
[null,711,7111,7111008,"Te ardhura nga fotokopjet",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7111,7111009,"Te ardhura nga sherbimi i transportit per mjetet e bllokuara",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7111,7111020,"Te ardh.te ISSH nga komisionet per sherbimin e mbledhjes se kontrib.shend.per ISKSH",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7111,7111021,"Te ardhurat nga liçensat per shoqerite private",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7111,7111022,"Te ardhura nga lidhje martese me shtetas te huaj",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7111,7111023,"Te ardhura nga sherbimi per leje qendrimi te te huajve",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7111,7111024,"Te ardhura nga Policia Kufitare e Lundrimit",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7111,7111025,"Te ardhura nga peshorja e dogane",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7111,7111026,"Te ardhura nga sherbimet e Rendit Publik ne KESH",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7111,7111027,"Te ardhura nga marrja / lenia e nenshtetesise",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7111,7111028,"Te ardhura nga liçencat per importimin e armeve te gjahut e materialeve te tjera te gjuetise",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7111,7111029,"Te ardhura per hyrjen ne Shqiperi me arme gjahu te shtetasve te huaj per gjueti turistike",null,{"$f":"M209/Presentation_curr","v":0},{"$f":"N209/Presentation_curr","v":0},{"$f":"O209/Presentation_curr","v":0},{"$f":"P209/Presentation_curr","v":0},{"$f":"Q209/Presentation_curr","v":0},null,null,null,0,null,0]
[null,711,7111,7111030,"Te ardhura nga paisja e shtetasve me autorizim per arme gjahu.",null,0,0,0,0,0,null,null,null,{"$f":"M210+N210","v":0},null,{"$f":"O210-P210","v":0}]
[null,711,7111,7111099,"Te tjera te ardhura sekondare dhe pagesa sherbimesh",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7112,7112000,"(B) Takse veprime gjyqesore, ligjore (noteriale) dhe Zyres se Rregjistrimit te Pasurise",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7112,7112100,"Te ardhura nga taksa gjyqesore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7112,7112200,"Te ardhura nga taksa ligjore (noteriale)",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7112,7112300,"Te ardhura nga tarffa per Zyren e Rregjistrimit te Pasurise",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7112,7112900,"Te ardhura te tjera per veprime gjyqesore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7113,7113000,"(B) Te ardhura nga shitja e mallrave dhe sherbimeve",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7113,7113001,"Shitja e produkteve bujqesore dhe pyjore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7113,7113002,"Shitja e produkteve kulturore dhe turistike",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7113,7113003,"Te ardhura nga mencat",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7113,7113004,"Shitja e produkteve te azileve te pleqve",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7113,7113005,"Shitja e arkave rregjistruese nga Drejtoria e Tatim-Taksave",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7113,7113006,"Shitja e shtypshkrimeve",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7113,7113007,"Shitja e hartave",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7113,7113008,"Te ardhura nga shitja e pashaportave",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7113,7113009,"Te ardhura miratim projekti MNZ",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7113,7113010,"Leje per ushtrim profesioni",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7113,7113011,"Te ardhura nga sherbimi MNZ",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7113,7113013,"Te ardhura nga tenderat",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7113,7113014,"Te ardhura nga shitja e plumçave te Doganes",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7113,7113015,"Te ardhura nga shitja e Pulles se Akcizes ne subjektet tatim",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7113,7113016,"Te ardhura nga shitja e Fatures Tatimore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7113,7113017,"Te ardhura nga shija e biletave te transportit rrugor",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7113,7113099,"Te tjera nga shitja e mallrave e sherbimeve",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7114,7114000,"(B) Te ardhura nga biletat",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7114,7114100,"Te ardhurat nga biletat - muzeumet",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7114,7114200,"Te ardhura nga biletat - qendrat kulturore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7114,7114300,"Te ardhura nga biletat - stadiumet",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7114,7114400,"Te ardhura nga biletat - qendrat historike",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7114,7114900,"Te tjera te ardhura nga biletat",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115000,"(B) Gjoba, kamatevonesa, sekuestrime dhe zhdemtime",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115001,"Gjoba te sistemit tatimor",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115101,"Gjoba te sigurimeve shoqerore nga punedhenesi",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115102,"Gjoba te sigurimeve shoqerore nga te vetepunesuarit",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115103,"Gjoba sigurimeve shoqerore nga fermeret",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115119,"Gjoba tatimore nga kontrollet e inspektimet",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115210,"Gjoba te sistemit doganor per importet",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115220,"Gjoba te sistemit doganor per eksportet",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115400,"Gjoba te tjera doganore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115401,"Gjoba gjyqesore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115402,"Gjoba trafiku - Kontrabande",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115403,"Gjoba te Policise Pyjore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115404,"Gjoba te Inspektoriatit Sanitar",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115405,"Gjoba te Policise Elektrike",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115406,"Gjoba te Departamentit te Çmimeve dhe Standarteve",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115407,"Gjoba te Departamentit te Kontrollit te Ushqimit",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115408,"Gjoba te Departamentit te Kontrollit te Peshematjes",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115409,"Gjoba te Policise se Ndertimit",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115410,"Gjoba te Policise Rrugore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115411,"Gjoba te Policise se Rendit",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115412,"Gjoba te Policise Kufitare",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115413,"Gjoba mbi leje qendrimin e te huajve",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115414,"Gjoba te humbjes se pashaportes",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115415,"Gjoba te Policise Tatimore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115416,"Gjoba te sistemit te rregjistrimit te pasurise se paluajtshme",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115417,"Gjoba e penalitete gjate procesit te legalizimit",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115418,"Gjoba e penalitete nga koncensionet",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115419,"Penalitete kur kapitali I legalizuar e depozituar transferohet jashte shtetit(13%)",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115499,"Te tjera gjoba",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115500,"Kamatevonesa",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115600,"Sekuestrime dhe zhdemtime","Seizures and compensations",0,0,0,0,0,null,null,null,0,null,0]
[null,711,7115,7115700,"Deme te Policise elektrike dhe te tjera deme",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7116,7116000,"(B) Te ardhura nga Transferimi i prones nga legalizimi I ndertimeve pa leje",null,{"$f":"M273/Presentation_curr","v":0},{"$f":"N273/Presentation_curr","v":0},{"$f":"O273/Presentation_curr","v":0},{"$f":"P273/Presentation_curr","v":0},{"$f":"Q273/Presentation_curr","v":0},null,null,null,0,null,0]
[null,711,7116,7116100,"Te ardhura nga transferimi i prones dhe legalizimi i ndertimeve pa leje",null,0,0,0,0,0,null,null,null,{"$f":"M274+N274","v":0},null,{"$f":"O274-P274","v":0}]
[null,711,7117,7117100,"Te ardhura nga transferimi i gjendjes paperdorur fondi perndjekurve politike",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7117,7117200,"Te ardhura nga transferimi i gjendjes paperdorur fondi shpronesimeve",null,0,0,0,0,0,null,null,null,0,null,0]
[null,711,7117,7117300,"Te ardhura nga transferimi i gjendjes paperdorur fondi kompesim pronash",null,0,0,0,0,0,null,null,null,0,null,0]
[null,719,7190,7190000,"(B) Te tjera te ardhura jo-tatimore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,719,7190,7190101,"Te ardhura nga demshperblime te perfituara nga Institutet e Sigurimeve",null,0,0,0,0,0,null,null,null,0,null,0]
[null,719,7190,7190201,"Te ardhura nga individet per moskryerjen e sherbimit ushtarak",null,0,0,0,0,0,null,null,null,0,null,0]
[null,719,7190,7190990,"Te ardhura te tjera jo tatimore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7200,7200101,"Grant dhene nga qeverisja vendore(Keshill Rajonal) per ndermarrjet rajonale ne vartesi te Keshillit Rajonal",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7200,7200102,"Grant nga nje nivel qeverisje - nga buxheti i pushtetit vendor","Governmental grant - from local government budget",0,0,0,0,0,null,null,null,0,null,0]
[null,720,7200,7200103,"Grant nga nje nivel qeverisje - nga te tjera autoritete",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7200,7200105,"Grant nga nje nivel qeverisje - midis dy institucioneve nacionale",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7200,7200106,"Grant nga transferimet e institucioneve lokale(bashki e komuna) tek institucionet nacionale",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7200,7200107,"Grant nga transferimet e kesjillave rajonale tek institucionet nacionale",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7201,7201101,"Grant nga nivele tjera qeverisje - nga buxheti i pushtetit qendror","Other Governmental grant - from central government budget",0,0,0,0,0,null,null,null,0,null,0]
[null,720,7201,7201102,"Grant nga nivele tjera qeverisje - nga buxheti i pushtetit vendor",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7201,7201103,"Grante nga nivele te tjera qeverisje - nga te tjera autoritete",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7202,7202001,"Grante per kompensimin e rritjes se çmimit per pensionistet",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7202,7202002,"Grante per pensione shteterore te posaçme",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7202,7202003,"Grante per shtesa te parashikuara per ish-te perndjekurit politike",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7202,7202004,"Grante per shtesa te parashikuara per veteranet",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7202,7202005,"Grante per shtesa te parashikuara per invalidet e punes",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7202,7202006,"Grante per shtesa te parashikuara per pensionet e ushtarakeve",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7202,7202007,"Grante per pagesa kalimtare e pensione te ish-funksionareve",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7202,7202008,"Grante per pagesa per shtesa te parashikuara per deshmoret",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7202,7202009,"Grante per pagesa per shtesa te parashikuara per minatoret",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7202,7202010,"Grante per pagesa per shtesa te parashikuara per pilotet",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7202,7202011,"Grante per pagesa per shtesa te parashikuara per Industrine Ushtarake",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7203,7203001,"Grante per te mbuluar defiçitin e fondit te Sigurimeve Shoqerore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7203,7203002,"Grant per mbeshtetje te shpenzimeve shtese nga indeksimi",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7203,7203003,"Grante per te mbuluar defiçitin e ISKSH",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7204,7204100,"Pjesmarrje e institucionit ne tatime e taksa nacionale",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7205,7205100,"Financim shtese nga te ardhurat e krijuara brenda sistemit",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7206,7206100,"Financim i pritshem nga buxheti",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7207,7207010,"Sponsorizime nga organizata jo qeveritare",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7207,7207011,"Sponsorizime nga subjekte shteterore dhe private",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7207,7207012,"Sponsorizime nga individet",null,0,0,0,0,0,null,null,null,0,null,0]
[null,720,7209,7209100,"Te tjera grante te brendeshme",null,0,0,0,0,0,null,null,null,0,null,0]
[null,721,7210,7210100,"Grante nga qeveri te huaja",null,0,0,0,0,0,null,null,null,0,null,0]
[null,721,7211,7211100,"Grante nga organizata nderkombetare",null,0,0,0,0,0,null,null,null,0,null,0]
[null,730,7300,7300100,"Ndryshimi i gjendjeve te inventarit",null,0,0,0,0,0,null,null,null,0,null,0]
[null,740,7400,7400100,"Financime ne natyre",null,0,0,0,0,0,null,null,null,0,null,0]
[null,750,7500,7500000,"(B) Kontribute nga te punesuarit",null,0,0,0,0,0,null,null,null,0,null,0]
[null,750,7500,7500100,"Sigurime shoqerore, te punesuar sektor buxhetor",null,0,0,0,0,0,null,null,null,0,null,0]
[null,750,7500,7500200,"Sigurime shendetsore, te punesuar sektor buxhetor",null,0,0,0,0,0,null,null,null,0,null,0]
[null,750,7501,7501100,"Sigurime shoqerore, te punesuar sektor jo buxhetor",null,0,0,0,0,0,null,null,null,0,null,0]
[null,750,7501,7501200,"Sigurime shendetsore, te punesuar sektor jo buxhetor",null,0,0,0,0,0,null,null,null,0,null,0]
[null,750,7502,7502100,"Sigurime shoqerore, te punesuar sektor privat",null,0,0,0,0,0,null,null,null,0,null,0]
[null,750,7502,7502200,"Sigurime shendetsore, te punesuar sektor privat",null,0,0,0,0,0,null,null,null,0,null,0]
[null,750,7502,7502300,"Te tjera kontribute, te punesuar te sektorit privat",null,0,0,0,0,0,null,null,null,0,null,0]
[null,751,7510,7510100,"Sigurime Shoqerore, punedhenes sektor buxhetor",null,0,0,0,0,0,null,null,null,0,null,0]
[null,751,7510,7510200,"Sigurime Shendetsore, punedhenes sektor buxhetor",null,0,0,0,0,0,null,null,null,0,null,0]
[null,751,7511,7511100,"Sigurime shoqerore, punedhenes sektor jo buxhetor",null,0,0,0,0,0,null,null,null,0,null,0]
[null,751,7511,7511200,"Sigurime shendetsore, punedhenes sektor jo buxhetor",null,0,0,0,0,0,null,null,null,0,null,0]
[null,751,7512,7512100,"Sigurime shoqerore, punedhenes sektor privat",null,0,0,0,0,0,null,null,null,0,null,0]
[null,751,7512,7512200,"Sigurime shendetsore, punedhenes sektor privat",null,0,0,0,0,0,null,null,null,0,null,0]
[null,751,7512,7512300,"Te tjera kontribute, puedhenes sektori privat",null,0,0,0,0,0,null,null,null,0,null,0]
[null,752,7520,7520100,"Sigurime shoqerore, vetepunesuar",null,0,0,0,0,0,null,null,null,0,null,0]
[null,752,7520,7520200,"Sigurime shendetsore, vetpunesuar",null,0,0,0,0,0,null,null,null,0,null,0]
[null,752,7520,7520300,"Te tjera kontribute, vetpunesuar",null,0,0,0,0,0,null,null,null,0,null,0]
[null,753,7530,7530100,"Sigurime shoqerore, fermeret",null,0,0,0,0,0,null,null,null,0,null,0]
[null,753,7530,7530200,"Sigurime shendetsore, fermeret",null,0,0,0,0,0,null,null,null,0,null,0]
[null,753,7530,7530300,"Te tjera kontribute, fermeret",null,0,0,0,0,0,null,null,null,0,null,0]
[null,754,7540,7540100,"Sigurime shoqerore nga shtetas me banim jashte",null,{"$f":"M337/Presentation_curr","v":0},{"$f":"N337/Presentation_curr","v":0},{"$f":"O337/Presentation_curr","v":0},{"$f":"P337/Presentation_curr","v":0},{"$f":"Q337/Presentation_curr","v":0},null,null,null,0,null,0]
[null,754,7540,7540200,"Sigurime shoqerore nga jo-kontribues te perkohshem",null,0,0,0,0,0,null,null,null,{"$f":"M338+N338","v":0},null,{"$f":"O338-P338","v":0}]
[null,755,7550,7550100,"Kontribute buxheti sigurime shoqerore per ushtaret",null,0,0,0,0,0,null,null,null,0,null,0]
[null,755,7550,7550200,"Kontribute buxheti sigurime shoqerore per te papunet",null,0,0,0,0,0,null,null,null,0,null,0]
[null,755,7550,7550300,"Kontribute buxheti sigurime shoqerore per ushtarake ne reforme e pension te parakohshem",null,0,0,0,0,0,null,null,null,0,null,0]
[null,755,7550,7550400,"Kontribute buxheti sigurime shoqerore per ish funksionaret",null,0,0,0,0,0,null,null,null,0,null,0]
[null,755,7550,7550500,"Kontribute buxheti sigurime shoqerore per fermeret",null,0,0,0,0,0,null,null,null,0,null,0]
[null,755,7550,7550600,"Kontribute buxheti sigurime shoqerore per gra te pensionuara",null,0,0,0,0,0,null,null,null,0,null,0]
[null,755,7550,7550700,"Kontribute buxheti sigurime shoqerore per Ind. Ushtarake",null,0,0,0,0,0,null,null,null,0,null,0]
[null,756,7560,7560100,"Kontribute buxheti sherbime mjekesore dhe dentare",null,0,0,0,0,0,null,null,null,0,null,0]
[null,756,7560,7560200,"Kontribute buxheti produkte farmaceutike",null,0,0,0,0,0,null,null,null,0,null,0]
[null,760,7600,7600000,"(B) Te ardhura nga interesat e huadhenies se brendshme",null,0,0,0,0,0,null,null,null,0,null,0]
[null,760,7600,7600100,"Interesa huadhenie brendeshme afatgjate - per te njejtin nivel qeverisjeje",null,0,0,0,0,0,null,null,null,0,null,0]
[null,760,7600,7600200,"Interesa huadhenie brendeshme afatgjate - per nivele tjera qeverisjeje",null,0,0,0,0,0,null,null,null,0,null,0]
[null,760,7600,7600300,"Interesa huadhenie brendeshme afatgjate - per ndermarrjet shteterore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,760,7601,7601100,"Interesa - huadhenie me garanci shteterore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,760,7602,7602100,"Interesa nenhua nga huate e huaja - per te njejtin nivel qeverisje",null,0,0,0,0,0,null,null,null,0,null,0]
[null,760,7602,7602200,"Interesa nenhua nga huate e huaja - per nivele tjera qeverisje",null,0,0,0,0,0,null,null,null,0,null,0]
[null,760,7602,7602300,"Interesa nenhua nga huate e huaja - per ndermarrjet shteterore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,760,7603,7603100,"Interesa per oblikacione te emetuara afat maturimi 5 vjet",null,0,0,0,0,0,null,null,null,0,null,0]
[null,761,7610,7610000,"(B) Te ardhura nga interesat e transaksioneve te huadhenies se huaj",null,0,0,0,0,0,null,null,null,0,null,0]
[null,761,7610,7610100,"Te ardhura nga interesat - huadhenie e huaj",null,0,0,0,0,0,null,null,null,0,null,0]
[null,765,7650,7650000,"(B) Te ardhura nga interesat e depozitave",null,0,0,0,0,0,null,null,null,0,null,0]
[null,765,7650,7650100,"Te ardhura nga interesat e depozitave",null,0,0,0,0,0,null,null,null,0,null,0]
[null,766,7660,7660100,"Te ardhura nga kembimet valutore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,766,7660,7660200,"Te ardhura nga kembimet valutore - TSA Shit- blerje valute",null,0,0,0,0,0,null,null,null,0,null,0]
[null,767,7670,7670100,"Rivlersim i vlerave monetare ne varesi te kursit te kembimit",null,0,0,0,0,0,null,null,null,0,null,0]
[null,767,7670,7670200,"Rivlersim i vlerave monetare ne varesi te kursit te kembimit (16 - Letra me Vleree)",null,0,0,0,0,0,null,null,null,0,null,0]
[null,773,7730,7730100,"Te ardhura nga veprimtarite e mbyllura dhe ndryshime tj.te strategjise",null,0,0,0,0,0,null,null,null,0,null,0]
[null,777,7770,7770100,"Fitime nga gabime te lejuara ne ushtrimet paraardhese",null,0,0,0,0,0,null,null,null,0,null,0]
[null,778,7780,7780100,"Korrigjime nga vitet e kaluara",null,0,0,0,0,0,null,null,null,0,null,0]
[null,779,7790,7790100,"Te ardhura te tjera te jashtezakonshme",null,0,0,0,0,0,null,null,null,0,null,0]
[null,781,7810,7810100,"Punime per investime ne ekonomi",null,0,0,0,0,0,null,null,null,0,null,0]
[null,782,7820,7820100,"Rimarrje shuma parashikuara per zhvleresimin e aktiveve qarkulluese",null,0,0,0,0,0,null,null,null,0,null,0]
[null,783,7830,7830100,"Rimarrje shumave per zhvleresimin te aq trupezuara e te patrupezuara",null,0,0,0,0,0,null,null,null,0,null,0]
[null,784,7840,7840100,"Suprimimi shumave te parashikuara per shpenzime te viteve te ardheshme",null,0,0,0,0,0,null,null,null,0,null,0]
[null,785,7850,7850100,"Perdorimi shumave te parashikuara per shpenzime te viteve te ardheshme",null,0,0,0,0,0,null,null,null,0,null,0]
[null,787,7870,7870100,"Terheqje nga seksioni i investimeve",null,0,0,0,0,0,null,null,null,0,null,0]
[null,790,7900,7900100,"Llogari teknike te aplikimit - kreditore",null,0,0,0,0,0,null,null,null,0,null,0]
[null,799,7990,7999999,"(B) Ardhurat (llogari teknike)",null,0,0,0,0,0,null,null,null,0,null,0]
[null,null,null,null,"Total",null,0,{"$f":"N377/Presentation_curr","v":0},0,0,0,null,{"$f":"SUBTOTAL(9,M31:M288)","v":0},{"$f":"SUBTOTAL(9,N31:N288)","v":0},{"$f":"SUBTOTAL(9,O31:O288)","v":0},{"$f":"SUBTOTAL(9,P31:P288)","v":0},{"$f":"SUBTOTAL(9,Q31:Q288)","v":0}]

{"sheet":"N9 Subsidiaries","index":35,"n_rows":19,"n_cols":18,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"B8","v":"Supporting evidence to be provided by the LGU"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[null,{"$f":"'General information'!H12","v":"xxx"}]
[null,{"$f":"Language!$D$119","v":"Supporting evidence to be provided by the LGU"}]
[null,{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[null,{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[]
[null,{"$f":"Language!$D$118","v":"Supporting evidence:"},null,{"$f":"Language!$D$171","v":"Investment in Subsidiaries"}]
[]
[]
[null,null,{"$f":"Language!$D$172","v":"Year of establishment"},{"$f":"Language!$D$173","v":"Year of acquisition \n(if applicable)"},{"$f":"Language!$D$174","v":"% of ownership"},{"$f":"M15","v":"Total equity"},"Assets","Liabilities","Share of Municipality","Impairment","Carrying value of investment as at 31 December 2014",null,{"$f":"Language!$D$175","v":"Total equity"},{"$f":"Language!$D$54","v":"Assets"},"Liabilities",{"$f":"Language!$D$176","v":"Share of Municipality"},{"$f":"Language!$D$177","v":"Impairment"},{"$f":"Language!$D$26","v":"Carrying value of investment as at 31 December 2014"}]
[null,"Subsidiaries"]
[null,null,null,null,null,{"$f":"M17/Presentation_curr","v":0},null,null,{"$f":"P17","v":0},{"$f":"Q17/Presentation_curr","v":0},{"$f":"R17/Presentation_curr","v":0}]
[null,null,null,null,null,{"$f":"M18/Presentation_curr","v":0},null,null,0,{"$f":"Q18/Presentation_curr","v":0},{"$f":"R18/Presentation_curr","v":0}]
[null,"Total invesment in subsidiaries",null,null,null,{"$f":"SUM(F17:F18)","v":0},{"$f":"SUM(G17:G18)","v":0},{"$f":"SUM(H17:H18)","v":0},null,null,null,null,{"$f":"SUM(M17:M18)","v":0},0,0,0,0,0]

{"sheet":"N10 Loans and borrowings","index":36,"n_rows":21,"n_cols":18,"rows_kept":21,"cut":false,"hidden":false,"merged":[[14,14,14,17],[14,9,14,12]]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"B8","v":"Supporting evidence to be provided by the LGU"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[null,{"$f":"'General information'!H12","v":"xxx"}]
[null,{"$f":"Language!$D$119","v":"Supporting evidence to be provided by the LGU"}]
[null,{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[null,{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[]
[]
[null,{"$f":"Language!$D$118","v":"Supporting evidence:"},null,null,{"$f":"Language!$D$192","v":"Loans and borrowings"}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"O15","v":"Total outstanding liability as at 31 December 2014"},null,null,null,null,{"$f":"Language!$D$27","v":"Total outstanding liability as at 31 December 2014"}]
[null,{"$f":"Language!$D$184","v":"Type of facility"},{"$f":"Language!$D$185","v":"Financing institution"},{"$f":"Language!$D$186","v":"Facility \namount"},{"$f":"Language!$D$187","v":"Contract \ndate"},{"$f":"Language!$D$188","v":"Term of contract"},{"$f":"Language!$D$189","v":"Interest \nrate"},{"$f":"Language!$D$190","v":"Collateral"},{"$f":"Language!$D$191","v":"Covenants"},{"$f":"O16","v":"Outstanding principal"},{"$f":"P16","v":"Accrued interest"},{"$f":"Q16","v":"Current portion"},{"$f":"R16","v":"Non-current portion"},null,{"$f":"Language!$D$180","v":"Outstanding principal"},{"$f":"Language!$D$181","v":"Accrued interest"},{"$f":"Language!$D$182","v":"Current portion"},{"$f":"Language!$D$183","v":"Non-current portion"}]
[null,null,null,null,null,null,null,null,null,{"$f":"O17/Presentation_curr","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Total loans and borrowings",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O18:O20)","v":0},{"$f":"SUM(P18:P20)","v":0},{"$f":"SUM(Q18:Q20)","v":0},{"$f":"SUM(R18:R20)","v":0}]

{"sheet":"N11 Donor grants","index":37,"n_rows":21,"n_cols":16,"rows_kept":21,"cut":false,"hidden":false,"merged":[[14,13,14,15],[14,9,14,11]]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"B8","v":"Supporting evidence to be provided by the LGU"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[null,{"$f":"'General information'!H12","v":"xxx"}]
[null,{"$f":"Language!$D$119","v":"Supporting evidence to be provided by the LGU"}]
[null,{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[null,{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[]
[]
[null,{"$f":"Language!$D$118","v":"Supporting evidence:"},null,null,{"$f":"Language!$D$211","v":"Donor Grants"}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"N15","v":"Total outstanding liability as at 31 December 2013"},null,null,null,{"$f":"Language!$D$28","v":"Total outstanding liability as at 31 December 2013"}]
[null,{"$f":"Language!$D$203","v":"Type of facility"},{"$f":"Language!$D$204","v":"Financing institution"},{"$f":"Language!$D$205","v":"Facility \namount"},{"$f":"Language!$D$206","v":"Contract \ndate"},{"$f":"Language!$D$207","v":"Term of contract"},{"$f":"Language!$D$208","v":"Interest \nrate"},{"$f":"Language!$D$209","v":"Collateral"},{"$f":"Language!$D$210","v":"Covenants"},{"$f":"N16","v":"Outstanding principal"},{"$f":"O16","v":"Accrued interest"},{"$f":"P16","v":"Total"},null,{"$f":"Language!$D$201","v":"Outstanding principal"},{"$f":"Language!$D$202","v":"Accrued interest"},{"$f":"Language!$D$68","v":"Total"}]
[null,null,null,null,null,null,null,null,null,{"$f":"N17/Presentation_curr","v":0},0,0]
[null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0]
[]
[null,"Total grants",null,null,null,null,null,null,null,0,0,0,null,{"$f":"SUM(N18:N20)","v":0},{"$f":"SUM(O18:O20)","v":0},{"$f":"SUM(P18:P20)","v":0}]

{"sheet":"N12 Rec. of FS with Treasury","index":38,"n_rows":55,"n_cols":19,"rows_kept":55,"cut":false,"hidden":false,"merged":[[14,4,15,4],[14,6,14,8],[14,10,14,12]]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"B8","v":"Reconciliation of Capital Expenditures and Other Expenses in the Financial Statements with Treasury"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[null,{"$f":"'General information'!H12","v":"xxx"}]
[null,{"$f":"Language!$D$120","v":"Reconciliation of Capital Expenditures and Other Expenses in the Financial Statements with Treasury"}]
[null,{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[null,{"$f":"ALL","v":"(Shumat ne ALL'000, nëse nuk shprehet ndryshe)"}]
[]
[]
[]
[]
[null,null,null,null,{"$f":"Language!$D$212","v":"Balances paid during the year, as per Treasury Report"},null,{"$f":"Language!$D$216","v":"Outstanding Liabilities \n(as per Directive 28, dated 18.12.2014)"},null,null,null,{"$f":"Language!D217","v":"Unsettled invoices\n(as per Directive 28, dated 18.12.2014)"}]
[null,{"$f":"Language!$D$152","v":"Group"},"Pershkrimi","Description",null,null,{"$f":"Language!$D$213","v":"At the beginning of the year"},{"$f":"Language!$D$214","v":"At the end of the year"},{"$f":"Language!$D$215","v":"Increase (Decrease) during the year"},null,{"$f":"G16","v":"At the beginning of the year"},{"$f":"H16","v":"At the end of the year"},{"$f":"I16","v":"Increase (Decrease) during the year"},null,{"$f":"Language!$D$218","v":"Calculated Capital Expenditures and Other expenses at year end"},null,{"$f":"Language!$D$219","v":"Balances as per T1 for Capital Expenditures, and as per T3-1 for other expenses"},null,{"$f":"Language!$D$220","v":"Difference (should be nil)"}]
[null,1,null,2,3,null,4,5,"6=5-4",null,7,8,"9=8-7",null,"10=3+6+9",null,"11=T1/T3-1",null,"12=10-11"]
[null,"Capital Expenditure"]
[null,202,"Studime dhe kerkime","Studies and research ",null,null,null,null,{"$f":"H19-G19","v":0},null,null,null,{"$f":"L19-K19","v":0},null,{"$f":"E19+I19+M19","v":0},null,{"$f":"'F1'!P16","v":0},null,{"$f":"I19+M19+Q19","v":0}]
[null,203,"Koncesione, patenta,licenca e tjera ngjashme","Concessions, license, other similar licenses ",null,null,null,null,{"$f":"H20-G20","v":0},null,null,null,{"$f":"L20-K20","v":0},null,{"$f":"E20+I20+M20","v":0},null,{"$f":"'F1'!P17","v":0},null,{"$f":"I20+M20+Q20","v":0}]
[null,230,"Shpenzime per rritjen e aktiv.qendr.patrupezuara","Expenses for increase of current intangible assets ",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F1'!P18","v":0},null,0]
[null,210,"Toka,troje,Terene","Land ",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F1'!P22","v":0},null,0]
[null,211,"Pyje,Kullota Plantacione","Forests, Pasture, Plantation",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F1'!P23","v":0},null,0]
[null,212,"Ndertime e Konstruksione","Building and Constructions ",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F1'!P24","v":0},null,0]
[null,213,"Rruge,rrjete,vepra ujore","Roads, networks, water facilities ",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F1'!P25","v":0},null,0]
[null,214,"Instalime teknike,makineri,paisje,vegla pune","Technical installment, machinery, equipment, working tools",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F1'!P26","v":0},null,0]
[null,215,"Mjete transporti","Transport vehicles",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F1'!P27","v":0},null,0]
[null,217,"Kafshe pune e prodhimi","Working and production animals ",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F1'!P28","v":0},null,0]
[null,218,"Inventar ekonomik","Economic Inventory ",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F1'!P29","v":0},null,0]
[null,231,"Shpenzime proces per rritjen e AQT","Expenses in process for increase of current tangible assets ",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F1'!P31","v":0},null,0]
[null,232,"Shpenzime proces per transferime kapitale","Expenses in process for capital transfers ",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F1'!P32","v":0},null,0]
[null,31,"Materiale","Materials",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F1'!P40","v":0},null,0]
[null,32,"Objekte inventari","Inventory Objects ",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F1'!P41","v":0},null,0]
[null,33,"Prodhime, punime e sherbime  ne proces","Production, work and services in process ",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F1'!P42","v":0},null,0]
[null,34,"Produkte","Products",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F1'!P43","v":0},null,0]
[null,35,"Mallra","Goods",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F1'!P44","v":0},null,0]
[null,36,"Gje e gjalle ne rritje e majmeri","Animals fattening",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F1'!P45","v":0},null,0]
[null,37,"Gjendje te pambritura ose prane te treteve","Undelivered items or close to third party ",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F1'!P46","v":0},null,0]
[null,null,null,"Total",{"$f":"SUM(E19:E38)","v":0},null,{"$f":"SUM(G19:G38)","v":0},{"$f":"SUM(H19:H38)","v":0},{"$f":"SUM(I19:I38)","v":0},null,{"$f":"SUM(K19:K38)","v":0},{"$f":"SUM(L19:L38)","v":0},{"$f":"SUM(M19:M38)","v":0},null,{"$f":"SUM(O19:O38)","v":0},null,{"$f":"SUM(Q19:Q38)","v":0},null,{"$f":"SUM(S19:S38)","v":0}]
[null,"Other Expenses"]
[null,"600","Paga,shperblime e te tjera personeli","Salaries, bonuses",null,null,null,null,{"$f":"H41-G41","v":0},null,null,null,{"$f":"L41-K41","v":0},null,{"$f":"E41+I41+M41","v":0},null,{"$f":"'F3-1'!P16","v":0},null,{"$f":"I41+M41+Q41","v":0}]
[null,"601","Kontrib.te sig.shoq.e shendets.","health and social insurance contributions",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F3-1'!P21","v":0},null,0]
[null,"602","Mallra dhe sherbime te tjera ","Other goods and services",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F3-1'!P24","v":0},null,0]
[null,"603","Subvencionet","Subsidies",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F3-1'!P35","v":0},null,0]
[null,"604","Transferime korrente te brendshme","Current interanl tranfers",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F3-1'!P41","v":0},null,0]
[null,"605","Transferime korrente me jashte","Current tranfers with outsiders",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F3-1'!P46","v":0},null,0]
[null,"606","Transferta per buxh.familjare e individe","Tranfers family budges and other individuals ",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F3-1'!P51","v":0},null,0]
[null,"650","Interesa per bono thesarit dhe kredi direkte","Bond interest rates and direct loans",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F3-1'!P62","v":0},null,0]
[null,"651","Interesa per huamarrje te tj. Brendshme","Borrowing costs related to loans",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F3-1'!P63","v":0},null,0]
[null,"652","Interesa Letra tjera vlere Qeverise","Other interst on government securities",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F3-1'!P64","v":0},null,0]
[null,"656","Shpenz.nga kembimet valutore","foreign exchange expenses",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F3-1'!P65","v":0},null,0]
[null,"660","Interesa per huamarrje nga Qeveri.te Huaja","Interest on loans from Foreign Governments",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F3-1'!P67","v":0},null,0]
[null,"661","Interesa per financime nga Institucionet.nderkomb","Interest on financing from international organizations",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F3-1'!P68","v":0},null,0]
[null,"662","Interesa per huamarrje te tjera jashtme ","Interest on other foreign loans",null,null,null,null,0,null,null,null,0,null,0,null,{"$f":"'F3-1'!P69","v":0},null,0]
[null,null,null,"Total",{"$f":"SUM(E41:E54)","v":0},null,{"$f":"SUM(G41:G54)","v":0},{"$f":"SUM(H41:H54)","v":0},{"$f":"SUM(I41:I54)","v":0},null,{"$f":"SUM(K41:K54)","v":0},{"$f":"SUM(L41:L54)","v":0},{"$f":"SUM(M41:M54)","v":0},null,{"$f":"SUM(O41:O54)","v":0},null,{"$f":"SUM(Q41:Q54)","v":0},null,{"$f":"SUM(S41:S54)","v":0}]

{"sheet":"_TM_expenses","index":39,"n_rows":2,"n_cols":5,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Left","Top","Right","Bottom","Ref"]
[2,6,4,29,"$B$6:$D$29"]

{"sheet":"N13 Template for Trial Balance","index":40,"n_rows":1471,"n_cols":18,"rows_kept":1471,"cut":false,"hidden":false,"merged":[[13,10,13,11],[13,13,13,14],[13,16,13,17]]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"B8","v":"Template for Trial Balance"}]
[{"$f":"Checks!A4","v":"All checks ok"}]
[]
[]
[null,{"$f":"'General information'!H12","v":"xxx"}]
[null,{"$f":"Language!$D$121","v":"Template for Trial Balance"}]
[null,{"$f":"Language!$D$13","v":"for the year ended 31 December 2014"}]
[null,"(Amounts in ALL'000, unless otherwise stated)"]
[]
[]
[]
[null,{"$f":"Language!D221","v":"Class"},{"$f":"Language!D222","v":"Sub class"},{"$f":"Language!D223","v":"Article"},{"$f":"Language!D224","v":"Sub article"},{"$f":"Language!D225","v":"Analysis"},{"$f":"Language!D226","v":"TYPE"},"P E R S H K R I M I ",null,null,{"$f":"Language!$D$59","v":"Opening balance"},null,null,{"$f":"Language!D228","v":"Movement during the year"},null,null,{"$f":"Language!$D$63","v":"Closing balance"}]
[null,null,null,null,null,null,null,"(Albanian Description)",{"$f":"Language!$D$227","v":"Currency"},null,{"$f":"Language!$D$46","v":"Debit"},{"$f":"Language!$D$47","v":"Credit"},null,{"$f":"K15","v":"Debit"},{"$f":"L15","v":"Credit"},null,{"$f":"N15","v":"Debit"},{"$f":"O15","v":"Credit"}]
[null,1,null,null,null,null,null,"FONDE TE VETA,HUA DHE DETYRIME TE NGJASHME AFATGJATE"]
[null,1,10,null,null,null,"F","FONDE TE VETA"]
[null,1,10,101,null,null,"F","FONDE  BAZE"]
[null,1,10,101,1010,1010000,"F","Fondi baze"]
[null,1,10,101,1011,1011000,"F","Shtesa te fondit baze  "]
[null,1,10,101,1012,1012000,"F","Pakesime te fondit baze"]
[null,1,10,101,1013,1013000,"F","Konsumi i aktiveve  te qendrueshme"]
[null,1,10,101,1014,null,"F","Pakesim nga shitja Aktiveve te Qendrushme"]
[null,1,10,101,1014,1014001,"F","Pakesime, shitje prime  emisioni te rimbursimit te huave"]
[null,1,10,101,1014,1014002,"F","Pakesim,shitje studime e kerkime"]
[null,1,10,101,1014,1014003,"F","Pakesim, shitje Koncesione,patenta,licenca e tjera"]
[null,1,10,101,1014,1014004,"F","Pakesim shitje por terene e troje"]
[null,1,10,101,1014,1014005,"F","Pakesim, shitje per pyje e plantacione"]
[null,1,10,101,1014,1014006,"F","Pakesim, shitje per ndertime"]
[null,1,10,101,1014,1014007,"F","Pakesim, shitje rruge, rrjete, vepra ujore"]
[null,1,10,101,1014,1014008,"F","Pakesim shitje instalime teknike,makineri,paisje e vegla pune"]
[null,1,10,101,1014,1014009,"F","Pakesim shitje Mjete transporti"]
[null,1,10,101,1014,1014010,"F","Pakesim shitje Rezerva shteterore"]
[null,1,10,101,1014,1014011,"F","Pakesim shitje Kafshe pune e prodhimi"]
[null,1,10,101,1014,1014012,"F","Pakesim shitje Inventar ekonomik"]
[null,1,10,101,1014,1014013,"F","Pakesim shitje  AQ te demtuara"]
[null,1,10,101,1015,null,"F","Pakesim fondi nga nxjerrja jasht perdorimit e Aktiveve te Qendrushme"]
[null,1,10,101,1015,1015001,"F","Jashte perdorimit Prime  emisioni te rimbursimit te huave"]
[null,1,10,101,1015,1015002,"F","Jashte perdorimit Shpenzime studime e kerkime"]
[null,1,10,101,1015,1015003,"F","Jashte perdorimit Koncesione,patenta,licenca e tjera"]
[null,1,10,101,1015,1015004,"F","Jashte perdorimit Per terene e troje"]
[null,1,10,101,1015,1015005,"F","Jashte perdorimit Per pyje e plantacione"]
[null,1,10,101,1015,1015006,"F","Jashte perdorimit Per ndertime"]
[null,1,10,101,1015,1015007,"F","Jashte perdorimit Rruge, rrjete, vepra ujore"]
[null,1,10,101,1015,1015008,"F","Jashte perdorimit Instalime teknike,makineri,paisje e vegla pune"]
[null,1,10,101,1015,1015009,"F","Jashte perdorimit Mjete transporti"]
[null,1,10,101,1015,1015010,"F","Jashte perdorimit Rezerva shteterore"]
[null,1,10,101,1015,1015011,"F","Jashte perdorimit Kafshe pune e prodhimi"]
[null,1,10,101,1015,1015012,"F","Jashte perdorimit Inventar ekonomik"]
[null,1,10,101,1015,1015013,"F","Jashte perdorimit AQ te demtuara"]
[null,1,10,101,1016,null,"F","Pakesim fondi  nga transfertat brenda e jashte sistemit te Aktiveve te Qendrushme"]
[null,1,10,101,1016,1016001,"F","Transferta Prime  emisioni te rimbursimit te huave"]
[null,1,10,101,1016,1016002,"F","Transferta Shpenzime studime e kerkime"]
[null,1,10,101,1016,1016003,"F","Transferta Koncesione,patenta,licenca e tjera"]
[null,1,10,101,1016,1016004,"F","Transferta Per terene e troje"]
[null,1,10,101,1016,1016005,"F","Transferta Per pyje e plantacione"]
[null,1,10,101,1016,1016006,"F","Transferta Per ndertime"]
[null,1,10,101,1016,1016007,"F","Transferta Rruge, rrjete, vepra ujore"]
[null,1,10,101,1016,1016008,"F","Transferta Instalime teknike,makineri,paisje e vegla pune"]
[null,1,10,101,1016,1016009,"F","Transferta Mjete transporti"]
[null,1,10,101,1016,1016010,"F","Transferta Rezerva shteterore"]
[null,1,10,101,1016,1016011,"F","Transferta Kafshe pune e prodhimi"]
[null,1,10,101,1016,1016012,"F","Transferta Inventar ekonomik"]
[null,1,10,101,1016,1016013,"F","Transferta AQ te demtuara"]
[null,1,10,105,null,null,"F","GRANTE TE BRENDESHME KAPITALE"]
[null,1,10,105,1050,null,"F","Nga i Njejti Nivel Qeverisje"]
[null,1,10,105,1050,1050100,"F","Transferta midis Institucioneve Qendrore"]
[null,1,10,105,1050,1050101,"F","Nga nje nivel qeverisje midis institucioneve qendrore, Identifikim projekti e burim fondi"]
[null,1,10,105,1050,1050199,"F","Nga nje nivel qeverisje midis institucioneve qendrore,te tjera sipas identifikimit"]
[null,1,10,105,1050,1050200,"F","Transferta midis Organeve te Pushtetit Vendor"]
[null,1,10,105,1050,1050201,"F","Nga nje nivel qeverisje midis organeve vendore, Identifikim projekti e burim fondi"]
[null,1,10,105,1050,1050299,"F","Nga nje nivel qeverisje midis organeve vendore,te tjera sipas identifikimit"]
[null,1,10,105,1050,1050300,"F","Transferta nga Qendra ne Njesi dhe anasjelltas"]
[null,1,10,105,1050,1050301,"F","Nga nje nivel qeverisje, qendra ne njesi e anasjelltas, Identifikim projekti e burim fondi"]
[null,1,10,105,1050,1050399,"F","Nga nje nivel qeverisje, qendra ne njesi e anasjelltas,te tjera sipas identifikimit"]
[null,1,10,105,1051,null,"F","Nga nivele te tjera te qeverisjes"]
[null,1,10,105,1051,1051100,"F","Transferta nga pushteti Qendror ne pushtetin Vendor"]
[null,1,10,105,1051,1051101,"F","Nivele tjera qeverisje, nga pushteti qendror ne vendor, Identifikim projekti e burim fondi"]
[null,1,10,105,1051,1051199,"F","Nivele tjera qeverisje, nga pushteti qendror ne vendor, te tjera sipas identifikimit"]
[null,1,10,105,1051,1051200,"F","Transferta nga pushteti Vendor ne pushtetin Qendror"]
[null,1,10,105,1051,1051201,"F","Nivele tjera qeverisje, nga pushteti vendor ne qendror, Identifikim projekti e burim fondi"]
[null,1,10,105,1051,1051299,"F","Nivele tjera qeverisje, nga pushtetivendor ne qendror, te tjera sipas identifikimit"]
[null,1,10,105,1052,null,"F","Kotribute te te treteve per investime"]
[null,1,10,105,1052,1052100,"F","Kontribute te organizatave joqeveritare"]
[null,1,10,105,1052,1052101,"F","Kontribute te organizatave joqeveritare, Identifikim projekti e burim fondi"]
[null,1,10,105,1052,1052199,"F","Kontribute te organizatave joqeveritare,te tjera sipas identifikimit"]
[null,1,10,105,1052,1052200,"F","Kontribute te individeve"]
[null,1,10,105,1052,1052201,"F","Kontribute te individeve, Identifikim projekti e burim fondi"]
[null,1,10,105,1052,1052299,"F","Kontribute te individeve,te tjera sipas identifikimit"]
[null,1,10,105,1059,null,"F","GRANTE TE BRENDSHME KAPITALE NE NATYRE"]
[null,1,10,105,1059,1059100,"F","PER AKTIVE TE  QENDRUSHME TE PA TRUPEZUARA"]
[null,1,10,105,1059,1059110,"F","Grante brendeshme ne natyre, Prime  emisioni te rimbursimit te huave"]
[null,1,10,105,1059,1059112,"F","Grante brendeshme ne natyre, studime e kerkime"]
[null,1,10,105,1059,1059115,"F","Grante te brendeshme ne natyre, Koncesione,patenta,licenca e tjera"]
[null,1,10,105,1059,1059200,"F","PER AKTIVE TE QENDRUSHME TE TRUPEZUARA"]
[null,1,10,105,1059,1059210,"F","Grante te brendeshme ne natyre, Per terene e troje"]
[null,1,10,105,1059,1059211,"F","Grante te brendeshme ne natyre, Per pyje e plantacione"]
[null,1,10,105,1059,1059212,"F","Grante te brendeshme ne natyre, Per ndertime"]
[null,1,10,105,1059,1059213,"F","Grante te brendeshme ne natyre, Rruge, rrjete, vepra ujore"]
[null,1,10,105,1059,1059214,"F","Grante te brendeshme ne natyre, Instalime teknike,makineri,paisje e vegla pune"]
[null,1,10,105,1059,1059215,"F","Grante te brendeshme ne natyure per, Mjete transporti"]
[null,1,10,105,1059,1059216,"F","Grante te brendeshme ne natyre, Rezerva shteterore"]
[null,1,10,105,1059,1059217,"F","Grante te brendeshme ne natyre, Kafshe pune e prodhimi"]
[null,1,10,105,1059,1059218,"F","Grante te brendeshme ne natyre, Inventar ekonomik"]
[null,1,10,105,1059,1059299,"F","Grante te brendeshme ne natyre, AQT demtuara"]
[null,1,10,106,null,null,"F","GRANTE TE HUAJA KAPITALE"]
[null,1,10,106,1060,null,"F","Grante nga qeveri te huaja"]
[null,1,10,106,1060,1060001,"F","Grante nga qeveri huaja, Identifikim projekti e burim fondi"]
[null,1,10,106,1060,1060099,"F","Grante nga qeveri huaja, Tjera sipas identifikimit"]
[null,1,10,106,1061,null,"F","Grante nga institucione nderkombetare"]
[null,1,10,106,1061,1061001,"F","Grante nga institucione nderkombtare, Identifikim projekti e burim fondi"]
[null,1,10,106,1061,1061099,"F","Grante nga institucione nderkombtare, Tjera sipas identifikimit"]
[null,1,10,106,1069,null,"F","GRANTE TE HUAJA  KAPITALE NE NATYRE "]
[null,1,10,106,1069,1069100,"F","PER AKTIVE TE QENDRUSHME TE PA TRUPEZUARA"]
[null,1,10,106,1069,1069110,"F","Grante te huaja ne natyre, Prime  emisioni te rimbursimit te huave"]
[null,1,10,106,1069,1069112,"F","Grante te huaja ne natyre, studime e kerkime"]
[null,1,10,106,1069,1069115,"F","Grante te huaja ne natyre, Koncesione,patenta,licenca e tjera"]
[null,1,10,106,1069,1069200,"F","PER AKTIVE TE QENDRUSHME TE TRUPEZUARA"]
[null,1,10,106,1069,1069210,"F","Grante te huaja ne natyre, Per terene e troje"]
[null,1,10,106,1069,1069211,"F","Grante te huaja ne natyre, Per pyje e plantacione"]
[null,1,10,106,1069,1069212,"F","Grante te huaja ne natyre, Per ndertime"]
[null,1,10,106,1069,1069213,"F","Grante te huaja ne natyre, Rruge, rrjete, vepra ujore"]
[null,1,10,106,1069,1069214,"F","Grante te huaja ne natyre, Instalime teknike,makineri,paisje e vegla pune"]
[null,1,10,106,1069,1069215,"F","Grante te huaja ne natyure per, Mjete transporti"]
[null,1,10,106,1069,1069216,"F","Grante te huaja ne natyre, Rezerva shteterore"]
[null,1,10,106,1069,1069217,"F","Grante te huaja ne natyre, Kafshe pune e prodhimi"]
[null,1,10,106,1069,1069218,"F","Grante te huaja ne natyre, Inventar ekonomik"]
[null,1,10,106,1069,1069299,"F","Grante te huaja ne natyre, AQT te demtuara"]
[null,1,10,107,1070,1070000,"F","VLERA TE MJETEVE TE CAKTUARA NE PERDORIM "]
[null,1,10,109,null,null,"F","REZERVA NGA RIVLERESIMI I AKTIVEVE TE QENDRUESHME  "]
[null,1,10,109,1091,null,"F","PER AKTIVET E QENDRUSHME TE PA TRUPEZUARA"]
[null,1,10,109,1091,1091100,"F","Rivlersime, Prime  emisioni te rimbursimit te huave"]
[null,1,10,109,1091,1091200,"F","Rivlersime, Shpenzime studime e kerkime"]
[null,1,10,109,1091,1091500,"F","Rivlersime, Koncesione,patenta,licenca e tjera"]
[null,1,10,109,1092,null,"F","PER AKTIVE TE QENDRUSHME TE TRUPEZUARA"]
[null,1,10,109,1092,1092100,"F","Rivlersime, Per terene e troje"]
[null,1,10,109,1092,1092110,"F","Rivlersime, Per pyje e plantacione"]
[null,1,10,109,1092,1092120,"F","Rivlersime, Per ndertime"]
[null,1,10,109,1092,1092130,"F","Rivlersime per Rruge, rrjete, vepra ujore"]
[null,1,10,109,1092,1092140,"F","Rivlersime per Instalime teknike,makineri,paisje e vegla pune"]
[null,1,10,109,1092,1092150,"F","Rivlersime, Mjete transporti"]
[null,1,10,109,1092,1092160,"F","Rivlersime, Rezerva shteterore"]
[null,1,10,109,1092,1092170,"F","Rivlersime, Kafshe pune e prodhimi"]
[null,1,10,109,1092,1092180,"F","Rivlersime, Inventar ekonomik"]
[null,1,10,109,1092,1092190,"F","Rivlersime, AQT te demtuara"]
[null,1,11,null,null,null,"F","FONDE TE TJERA TE VETA"]
[null,1,11,111,1110,1110000,"F","FONDE REZERVE"]
[null,1,11,115,1150,1150000,"F","CAKTIM FONDI PER INVESTIME NGA REZULTATI I FUNKSIONIMIT TE VITIT"]
[null,1,11,116,null,null,"F","TE ARDHURA NGA SHITJA E AKTIVEVE TE QENDRUESHME"]
[null,1,11,116,1160,null,"F","Shitja e aktiveve te patrupezuara."]
[null,1,11,116,1160,1160110,"F","Shitje, Prime emisioni e rimbursimi I huave"]
[null,1,11,116,1160,1160120,"F","Shitje, Studime e kerkime"]
[null,1,11,116,1160,1160130,"F","Shitje, Koncesione,patenta,licenca e tjera"]
[null,1,11,116,1161,null,"F","Shitja e aktiveve te qendrueshme te trupezuara."]
[null,1,11,116,1161,1161110,"F","Shitje Toka,troje e terene"]
[null,1,11,116,1161,1161120,"F","Shitje Pyje,kullota plantacione"]
[null,1,11,116,1161,1161130,"F","Shitje ndertime"]
[null,1,11,116,1161,1161140,"F","Shitje Rruge, rrjete, vepra ujore"]
[null,1,11,116,1161,1161150,"F","Shitje Instalime teknike,makineri e paisje, instrumenta vegla"]
[null,1,11,116,1161,1161160,"F","Shitje Mjete transporti"]
[null,1,11,116,1161,1161170,"F","Shitje Rezerva shtetrore"]
[null,1,11,116,1161,1161180,"F","Shitje Kafshe pune e prodhimi"]
[null,1,11,116,1161,1161190,"F","Shitje Inventar ekonomik"]
[null,1,11,116,1161,1161200,"F","Shitje AQT demtuara "]
[null,1,11,116,1166,null,"F","Shitja e titujve te pjesemarrjes ne kapital"]
[null,1,11,116,1166,1166100,"F","Shitja e Titujve te Pjesemarrjes ne Ndermarrjet Shteterore"]
[null,1,11,116,1166,1166200,"F","Shitja e Titujve te Pjesemarrjeve ne Institucionet Financiare"]
[null,1,11,116,1166,1166300,"F","Shitja e Titujve te pjesemarrjes ne Shoqerite e Perbashketa"]
[null,1,11,116,1167,null,"F","Shitja e formave te tjera te pjesemarrjeve"]
[null,1,11,116,1167,1167100,"F","Shitja e Pjesemarrjes ne Ndermarrjet Shteterore"]
[null,1,11,116,1167,1167200,"F","Shitja e Pjesemarrjeve ne Institucionet Financiare"]
[null,1,11,116,1167,1167300,"F","Shitja e Pjesemarrjeve ne Shoqerite e perbashketa"]
[null,1,12,121,1210,1210000,"F","REZULTATI I MBARTUR I SEKSIONIT TE FUNKSIONIMIT"]
[null,1,13,null,null,null,"F","SUBVENCIONE TE JASHTEZAKONSHME"]
[null,1,13,130,1300,1300000,"F","SUBVENCIONE PER INVESTIME TE DERDHURA OSE PER T'U DERDHUR"]
[null,1,13,138,1380,1380000,"F","AMORTIZIMI I SUBVENCIONEVE TE JASHTZAKONSHME"]
[null,1,14,null,null,null,"F","PJESEMARRJE TE INSTITUCIONIT NE INVESTIME"]
[null,1,14,145,null,null,"F","GRANTE TE BRENDSHME KAPITALE PER PJESEMARRJE NE INVESTIME PER TE TRETE "]
[null,1,14,145,1450,null,"F","Grante nga i njejti nivel qeverisje"]
[null,1,14,145,1450,1450100,"F","Grand brendshem nga nje nivel qeverisje, Transferta midis Institucioneve Qendrore"]
[null,1,14,145,1450,1450200,"F","Grant brendshem nga nje nivel qeverisje, Transferta midis Organeve te Pushtetit Vendor"]
[null,1,14,145,1450,1450300,"F","Grant brendeshem nga nje nivel qeverisje, Transferta nga Qendra ne Njesi dhe anasjelltas"]
[null,1,14,145,1451,null,"F","Nga nivele te tjera te qeverisjes"]
[null,1,14,145,1451,1451100,"F","Grant brendeshem nga nivele tjera qeverisje, Transferta nga pushteti Qendror ne ate Vendor"]
[null,1,14,145,1451,1451200,"F","Grant brendeshem nga nivele tjera qeverisje, Transferta nga pushteti Vendor ne ate  Qendror"]
[null,1,14,145,1452,null,"F","Kontribute te te treteve per investime"]
[null,1,14,145,1452,1452100,"F","Kontribute te te treteve per investime,  organizata jo qeveritare"]
[null,1,14,145,1452,1452200,"F","Kontribute te te treteve per investime,  individe"]
[null,1,14,146,null,null,"F","GRANTE TE HUAJA KAPITALE PER PJESEMARRJE NE INVESTIME PER TE TRETE"]
[null,1,14,146,1460,1460000,"F","Pjesmarrja Grante nga qeveri te huaja"]
[null,1,14,146,1461,1461000,"F","Pjesmarrja Grante nga institucione nderkombetare"]
[null,1,15,150,1500,1500000,"F","SHUMA TE PARASHIKUARA PER RREZIQE E SHPENZIME"]
[null,1,16,null,null,null,"L","HUAMARRJE E BRENDSHME DHE TE TJERA TE NGJASHME"]
[null,1,16,160,null,null,"L","BONO THESARI DHE KREDI DIREKTE (TE HYRA)"]
[null,1,16,160,1600,1600000,"L","Te hyra Bono Thesari me afat 3 mujor"]
[null,1,16,160,1601,1601000,"L","Te hyra Bono Thesari me afat 6 mujor"]
[null,1,16,160,1602,1602000,"L","Te hyra Bono Thesari me afat maturimi 1 vjecar"]
[null,1,16,160,1603,1603000,"L","Te hyra Kredi direkte nga Banka e Shqiperise"]
[null,1,16,160,1604,1604000,"L","Te hyra Huamarrje afatshkurter ne te tjera letra me vlere"]
[null,1,16,161,null,null,"L","TE TJERA HUAMARRJE TE BRENDESHME (TE HYRA)"]
[null,1,16,161,1610,null,"L","Te hyra, Huamarrje te brendshme afatshkurter"]
[null,1,16,161,1610,1610100,"L","Te hyra, Hua afatshkurter nga i njejti nivel qeverisje"]
[null,1,16,161,1610,1610200,"L","Te hyra, Hua afatshkurter nga nivele te tjera qeverisje"]
[null,1,16,161,1610,1610300,"L","Te hyra, Hua afatshkurter nga sistemi bankar"]
[null,1,16,161,1611,null,"L","Te hyra, Huamarrje te tjera afatgjate"]
[null,1,16,161,1611,1611100,"L","Te hyra,Hua te tjera afatghjate nga i njejti nivel qeverisje"]
[null,1,16,161,1611,1611200,"L","Te hyra,Hua te tjera afatgjate nga nivele te tjera qeverisje"]
[null,1,16,161,1611,1611300,"L","Te hyra,Hua te tjera afatgjate nga sistemi bankar"]
[null,1,16,162,null,null,"L","HUAMARRJE NE LETRA ME VLERE (TE HYRA)"]
[null,1,16,162,1620,null,"L","Te hyra, Obligacione te emetuara ne tregun financiar"]
[null,1,16,162,1620,1620100,"L","Te hyra, Obligacione te emetuara ne tregun financiar me afat maturimi nga 1 deri 5 vjet"]
[null,1,16,162,1620,1620200,"L","Te hyra, Obligacione te emetuara ne tregun financiar me afat maturimi nga 6 deri 10 vjet"]
[null,1,16,162,1620,1620300,"L","Te hyra, Obligacione te emetuara ne tregun financiar me afat maturimi mbi 10 vjet"]
[null,1,16,162,1621,null,"L","Te hyra, Obligacione te emetuara ne te tjere te trete"]
[null,1,16,162,1621,1621100,"L","Te hyra, Obligacione te emetuara ne te tjere te trete me afat maturimi nga 1 deri 5 vjet"]
[null,1,16,162,1621,1621200,"L","Te hyra, Obligacione te emetuara ne te tjere te trete me afat maturimi nga 6 deri 10 vjet"]
[null,1,16,162,1621,1621300,"L","Te hyra, Obligacione te emetuara ne te tjere te trete me afat maturimi mbi 10 vjet"]
[null,1,16,162,1629,1629000,"L","Te hyra, huamarrje te emetuara ne te tjera letra me vlere"]
[null,1,16,165,null,null,"L","BONO THESARI DHE KREDI DIREKTE (TE DALA)"]
[null,1,16,165,1650,1650000,"L","Te dala Bono Thesari me afat 3 mujor"]
[null,1,16,165,1651,1651000,"L","Te dala Bono Thesari me afat 6 mujor"]
[null,1,16,165,1652,1652000,"L","Te dala Bono Thesari me afat maturimi 1 vjecar"]
[null,1,16,165,1653,1653000,"L","Te dala Kredi direkte nga Banka e Shqiperise"]
[null,1,16,165,1654,1654000,"L","Te dala Huamarrje afatshkurter ne te tjera letra me vlere"]
[null,1,16,166,null,null,"L","TE TJERA HUAMARRJE TE BRENDSHME (TE DALA)"]
[null,1,16,166,1660,null,"L","Te dala, Huamarrje te brendshme afatshkurter"]
[null,1,16,166,1660,1660100,"L","Te dala,Hua te tjera afatghjate nga i njejti nivel qeverisje"]
[null,1,16,166,1660,1660200,"L","Te dala,Hua te tjera afatgjate nga nivele te tjera qeverisje"]
[null,1,16,166,1660,1660300,"L","Te dala,Hua te tjera afatgjate nga sistemi bankar"]
[null,1,16,166,1661,null,"L","Te dala, Huamarrje te tjera afatgjate"]
[null,1,16,166,1661,1661100,"L","Te dala,Hua te tjera afatghjate nga i njejti nivel qeverisje"]
[null,1,16,166,1661,1661200,"L","Te dala,Hua te tjera afatgjate nga nivele te tjera qeverisje"]
[null,1,16,166,1661,1661300,"L","Te dala,Hua te tjera afatgjate nga sistemi bankar"]
[null,1,16,167,null,null,"L","HUAMARRJE NE LETRA ME VLERE (TE DALA)"]
[null,1,16,167,1670,null,"L","Te dala, Obligacione te emetuara ne tregun financiar"]
[null,1,16,167,1670,1670100,"L","Te dala, Obligacione te emetuara ne tregun financiar me afat maturimi nga 1 deri 5 vjet"]
[null,1,16,167,1670,1670200,"L","Te dala, Obligacione te emetuara ne tregun financiar me afat maturimi nga 6 deri 10 vjet"]
[null,1,16,167,1670,1670300,"L","Te dala, Obligacione te emetuara ne tregun financiar me afat maturimi mbi 10 vjet"]
[null,1,16,167,1671,null,"L","Te dala, Obligacione te emetuara ne te tjere te trete"]
[null,1,16,167,1671,1671100,"L","Te dala, Obligacione te emetuara ne te tjere te trete me afat maturimi nga 1 deri 5 vjet"]
[null,1,16,167,1671,1671200,"L","Te dala, Obligacione te emetuara ne te tjere te trete me afat maturimi nga 6 deri 10 vjet"]
[null,1,16,167,1671,1671300,"L","Te dala, Obligacione te emetuara ne te tjere te trete me afat maturimi mbi 10 vjet"]
[null,1,16,167,1679,1679000,"L","Te dala, huamarrje te emetuara ne te tjera letra me vlere"]
[null,1,17,null,null,null,"L","HUAMARRJE E HUAJ"]
[null,1,17,170,null,null,"L","HUAMARRJE NGA QEVERI TE HUAJA (TE HYRA)"]
[null,1,17,170,1700,1700000,"L","Te hyra, Huamarrje afatshkurter nga qeveri te huaja"]
[null,1,17,170,1701,1701000,"L","Te hyra, Huamarrje afatgjate nga qeveri te huaja"]
[null,1,17,171,null,null,"L","INSTITUCIONET NDERKOMBETARE (TE HYRA)"]
[null,1,17,171,1710,1710000,"L","Te hyra, Huamarrje afatshkurter nga institucione nderkombtare"]
[null,1,17,171,1711,1711000,"L","Te hyra, Huamarrje afatgjate nga institucione nderkombetare"]
[null,1,17,172,null,null,"L","HUAMARRJE  TE-TJERA (TE HYRA)"]
[null,1,17,172,1720,1720000,"L","Te hyra, Huamarrje afatshkurter te tjera"]
[null,1,17,172,1721,1721000,"L","Te hyra, Huamarrje afatgjate te tjera"]
[null,1,17,175,null,null,"L","HUAMARRJE NGA QEVERI TE HUAJA (TE DALA)"]
[null,1,17,175,1750,1750000,"L","Te dala, Huamarrje afatshkurter nga qeveri te huaja"]
[null,1,17,175,1751,1751000,"L","Te dala, Huamarrje afatgjate nga qeveri te huaja"]
[null,1,17,176,null,null,"L","INSTITUCIONET NDERKOMBETARE (TE DALA)"]
[null,1,17,176,1760,1760000,"L","Te dala, Huamarrje afatshkurter nga institucione nderkombtare"]
[null,1,17,176,1761,1761000,"L","Te dala, Huamarrje afatgjate nga institucione nderkombetare"]
[null,1,17,177,null,null,"L","HUAMARRJE TE TJERA (TE DALA)"]
[null,1,17,177,1770,1770000,"L","Te dala, Huamarrje afatshkurter te tjera"]
[null,1,17,177,1771,1771000,"L","Te dala, Huamarrje afatgjate te tjera"]
[null,2,null,null,null,null,"A","AKTIVE TE QENDRUESHME"]
[null,2,20,null,null,null,"A","AKTIVE TE QENDRUESHME TE PATRUPEZUARA "]
[null,2,20,201,2010,2010000,"A","PRIME TE EMISIONIT OSE RIMBURSIMIT TE HUAVE"]
[null,2,20,202,2020,2020000,"A","STUDIME OSE KERKIME"]
[null,2,20,203,2030,2030000,"A","KONCESIONE , PATENTA, LICENCA, MARKA, TE DREJTA E TJERA TE NGJASHME"]
[null,2,20,209,null,null,null,"AMORTIZIMI I AKTIVEVE TE PATRUPEZUARA"]
[null,2,20,209,2091,2091000,"A","AMORTIZIM, PRIME EMISIONI RIMBURSIMIT TE HUAVE"]
[null,2,20,209,2092,2092000,"A","AMORTIZIM, STUDIME DHE KERKIME"]
[null,2,20,209,2093,2093000,"A","AMORTIZIM,PATENTA,LICENCA E TJERA"]
[null,2,21,null,null,null,"A","AKTIVE TE QENDRUESHME TE TRUPEZUARA"]
[null,2,21,210,null,null,"A","TOKA, TROJE E TERRENE"]
[null,2,21,210,2101,2101000,"A","Troje"]
[null,2,21,210,2102,2102000,"A","Toke bujqesore"]
[null,2,21,210,2103,2103000,"A","Terrene te shtresave"]
[null,2,21,210,2104,2104000,"A","Sistemime dhe rregullime te tokave"]
[null,2,21,210,2105,2105000,"A","Te tjera"]
[null,2,21,211,null,null,"A","PYJET, KULLOTA, PLANTACIONET"]
[null,2,21,211,2111,2111000,"A","Pyje"]
[null,2,21,211,2112,2112000,"A","Kullota"]
[null,2,21,211,2113,2113000,"A","Plantacione "]
[null,2,21,212,2120,null,"A","NDERTIME E KONSTRUKSIONE"]
[null,2,21,212,2120,2120101,"A","ndertesa administrative"]
[null,2,21,212,2120,2120102,"A","ndertesa  rezidenciale"]
[null,2,21,212,2120,2120103,"A","ndertesa shkollore"]
[null,2,21,212,2120,2120104,"A","ndertesa social-kulturore"]
[null,2,21,212,2120,2120105,"A","ndertesa shendetesore"]
[null,2,21,212,2120,2120106,"A","ndertime te mbrojtjes civile"]
[null,2,21,212,2120,2120107,"A","konvikte nxenesish e studentesh"]
[null,2,21,212,2120,2120108,"A","konstruksionet e porteve"]
[null,2,21,212,2120,2120109,"A","konstruksionet e aeroporteve"]
[null,2,21,212,2120,2120110,"A","objekte me vlere historike"]
[null,2,21,212,2120,2120111,"A","Objekte arti"]
[null,2,21,212,2120,2120112,"A","krijim fondi biblioteke"]
[null,2,21,212,2120,2120113,"A","lulishtet"]
[null,2,21,212,2120,2120114,"A","varrezat"]
[null,2,21,212,2120,2120115,"A","pritat mbrojtese e te ngjashme"]
[null,2,21,212,2120,2120116,"A","ndertimi i  mureve  rrethuese"]
[null,2,21,212,2120,2120117,"A","terrenet sportive."]
[null,2,21,212,2120,2120118,"A","te tjera ndertimore "]
[null,2,21,213,null,null,"A","RRUGE, RRJETET DHE VEPRAT UJORE"]
[null,2,21,213,2131,2131000,"A","konstruksione te rrugeve"]
[null,2,21,213,2132,2132000,"A","konstruksione te urave"]
[null,2,21,213,2133,2133000,"A","konstruksione te rrjeteve"]
[null,2,21,213,2134,2134000,"A","konstruksione te veprave ujore"]
[null,2,21,213,2135,2135000,"A","instalimi i rrjetit kompjuterik "]
[null,2,21,213,2136,2136000,"A","te tjera  per konstruksionin e rrugeve, urave,rrjeteve."]
[null,2,21,214,null,null,"A","INSTALIME TEKNIKE, PAJISJE, INSTRUMENTE DHE VEGLA  PUNE        "]
[null,2,21,214,2140,2140110,"A","Paisje dhe shpenzimet instaluese te telekomunikacionit"]
[null,2,21,214,2140,2140120,"A","Orendi dhe pajisje mence"]
[null,2,21,214,2140,2140130,"A","Paisje qe sigurojne energji"]
[null,2,21,214,2140,2140140,"A","Paisje dhe instrumente laboratorike"]
[null,2,21,214,2140,2140150,"A","Paisje mjekesore dhe spitalore"]
[null,2,21,214,2140,2140160,"A","Instalimi i sistemit te komjuterave"]
[null,2,21,214,2140,2140170,"A","Paisje dhe instalimi i kondicionereve"]
[null,2,21,214,2140,2140180,"A","Makineri printimi dhe grafimi"]
[null,2,21,214,2140,2140190,"A","Paisje per kontrollin e trafikut"]
[null,2,21,214,2140,2140200,"A","Paisje dhe instalime portuale (per portet)"]
[null,2,21,214,2140,2140210,"A","Paisje agrikulturore"]
[null,2,21,214,2140,2140220,"A","Makineri dhe pajisje per minierat"]
[null,2,21,214,2140,2140230,"A","Paisje dhe makineri per kopshtarine"]
[null,2,21,214,2140,2140240,"A","Paisje dhe makineri per konstrukione ( ndertime)"]
[null,2,21,214,2140,2140250,"A","Paisje per mbrojtjen ndaj zjarrit"]
[null,2,21,214,2140,2140260,"A","Paisje pastrimi per rruget"]
[null,2,21,214,2140,2140270,"A","Paisje per policine"]
[null,2,21,214,2140,2140280,"A","Paisje per sistemin e  sigurimit"]
[null,2,21,214,2140,2140290,"A","Paisje audio-vizuale"]
[null,2,21,214,2140,2140300,"A","Paisje rezidenciale"]
[null,2,21,214,2140,2140310,"A","Ashensore dhe vinça"]
[null,2,21,214,2140,2140320,"A","Mjete dhe paisje te tjera teknike"]
[null,2,21,215,2151,null,"A","MJETE TRANSPORTI"]
[null,2,21,215,2151,2151110,"A","Moterçikleta"]
[null,2,21,215,2151,2151120,"A","Makina"]
[null,2,21,215,2151,2151130,"A","Autobuze"]
[null,2,21,215,2151,2151140,"A","Kamione dhe mjete transporti te renda"]
[null,2,21,215,2151,2151150,"A","Ambulanca"]
[null,2,21,215,2151,2151160,"A","Mjete kunder zjarrit"]
[null,2,21,215,2151,2151170,"A","Mjete policore"]
[null,2,21,215,2151,2151180,"A","Mjete speciale transp.rrugor"]
[null,2,21,215,2151,2151190,"A","Mjete transporti detar"]
[null,2,21,215,2151,2151200,"A","Mjete transporti ajror"]
[null,2,21,215,2151,2151210,"A","Mjete te tjera transporti"]
[null,2,21,216,null,null,"A","REZERVA SHTETERORE"]
[null,2,21,216,2161,2161000,"A","Sheqer"]
[null,2,21,216,2162,2162000,"A","Grure"]
[null,2,21,216,2163,2163000,"A","Vaj"]
[null,2,21,216,2169,2169000,"A","Rezerva te tjera"]
[null,2,21,217,null,null,"A","KAFSHE PUNE E PRODHIMI"]
[null,2,21,217,2171,2171000,"A","Kafshe pune"]
[null,2,21,217,2172,2172000,"A","Kafshe prodhimi"]
[null,2,21,217,2173,2173000,"A","Kafshe te tjera "]
[null,2,21,218,null,null,"A","INVENTAR EKONOMIK"]
[null,2,21,218,2181,2181000,"A","Orendi zyre"]
[null,2,21,218,2184,2184000,"A","Fotokopje"]
[null,2,21,218,2185,2185000,"A","Fakse"]
[null,2,21,218,2186,2186000,"A","Paisje kompjuteri"]
[null,2,21,218,2187,2187000,"A","Te tjera paisje zyre"]
[null,2,21,219,null,null,"A","AMORTIZIME"]
[null,2,21,219,2192,2192000,"A","Amortizim Ndertesa"]
[null,2,21,219,2193,2193000,"A","Amortizim Rruge,Ura,Rrjete, Rezervuare"]
[null,2,21,219,2194,2194000,"A","Amortizim Makineri e pajisje, instrumenta e vegla"]
[null,2,21,219,2195,2195000,"A","Amortizim Mjete transporti"]
[null,2,21,219,2197,2197000,"A","Amortizim Kafshe pune"]
[null,2,21,219,2198,2198000,"A","Amortizim Inventar ekonomik"]
[null,2,23,null,null,null,"A","SHPENZIME PER RRITJEN E AKTIVEVE TE QENDRUESHME"]
[null,2,23,230,null,null,"A","SHPENZIME PER RRITJEN E AKTIVEVE TE QENDRUESHME TE PATRUPEZUARA"]
[null,2,23,230,2301,2301000,"A","SHPENZIME DHE PRIME TE EMISIONIT OSE RIMBURSIMIT TE HUAVE"]
[null,2,23,230,2302,2302000,"A","SHPENZIME PER STUDIME OSE KERKIME"]
[null,2,23,230,2303,2303000,"A","SHPENZIME, KONCESIONE , PATENTA, LICENCA, MARKA, TE DREJTA E TJERA "]
[null,2,23,231,null,null,"A","SHPENZIME PER RRITJEN E AKTIVEVE TE QENDRUESHME TE TRUPEZUARA"]
[null,2,23,231,2310,null,"A","SHPENZIME PER TOKA, TROJE E TERRENE"]
[null,2,23,231,2310,2310100,"A","Shpenzime, Troje"]
[null,2,23,231,2310,2310200,"A","Shpenzime, Toke bujqesore"]
[null,2,23,231,2310,2310300,"A","Shpenzime, Terrene te shtresave"]
[null,2,23,231,2310,2310400,"A","Shpenzime,Sistemime dhe rregullime te tokave"]
[null,2,23,231,2310,2310500,"A","Shpenzime tjera "]
[null,2,23,231,2311,null,"A","SHPENZIME PYJET, KULLOTA, PLANTACIONET"]
[null,2,23,231,2311,2311100,"A","Shpenzime, Pyje"]
[null,2,23,231,2311,2311200,"A","Shpenzime, Kullota"]
[null,2,23,231,2311,2311300,"A","Shpenzime plantacione "]
[null,2,23,231,2312,null,"A","SHPENZIME PER NDERTIME E KONSTRUKSIONE"]
[null,2,23,231,2312,2312101,"A","Shpenzime per ndertesa administrative"]
[null,2,23,231,2312,2312102,"A","Shpenzime per  ndertesa  rezidenciale"]
[null,2,23,231,2312,2312103,"A","Shpenzime per ndertesa shkollore"]
[null,2,23,231,2312,2312104,"A","Shpenzime per ndertesa social-kulturore"]
[null,2,23,231,2312,2312105,"A","Shpenzime per ndertesa shendetesore"]
[null,2,23,231,2312,2312106,"A","Shpenzime per ndertime te mbrojtjes civile"]
[null,2,23,231,2312,2312107,"A","Shpenzime per konvikte nxenesish e studentesh"]
[null,2,23,231,2312,2312108,"A","Shpenzime per konstruksionin e porteve"]
[null,2,23,231,2312,2312109,"A","Shpenzime per konstruksionin e aeroporteve"]
[null,2,23,231,2312,2312110,"A","Shpenzime per objekte me vlere historike"]
[null,2,23,231,2312,2312111,"A","Shpenzime per Objekte arti"]
[null,2,23,231,2312,2312112,"A","Shpenzime per krijim fondi biblioteke"]
[null,2,23,231,2312,2312113,"A","Shpenzime per lulishtet"]
[null,2,23,231,2312,2312114,"A","Shpenzime per varrezat"]
[null,2,23,231,2312,2312115,"A","Shpenzime per pritat mbrojtese e te ngjashme"]
[null,2,23,231,2312,2312116,"A","Shpenzime per ndertimin e  mureve  rrethuese"]
[null,2,23,231,2312,2312117,"A","Shpenzime per terrenet sportive."]
[null,2,23,231,2312,2312118,"A","Shpenzime per te tjera ndertimore "]
[null,2,23,231,2313,null,"A","SHPENZIME PER RRUGET, RRJETET DHE VEPRAT UJORE"]
[null,2,23,231,2313,2313100,"A","Shpenzime per konstruksione te rrugeve"]
[null,2,23,231,2313,2313200,"A","Shpenzime per konstruksione te urave"]
[null,2,23,231,2313,2313300,"A","Shpenzime per konstruksione te rrjeteve"]
[null,2,23,231,2313,2313400,"A","Shpenzime per konstruksione te veprave ujore"]
[null,2,23,231,2313,2313500,"A","Shpenzime per instalimin e rrjetit kompjuterik "]
[null,2,23,231,2313,2313600,"A","Shpenzimete tjera  per konstruksionin e rrugeve, urave,rrjeteve."]
[null,2,23,231,2314,null,"A","SHPENZIME INSTALIME TEKNIKE, PAJISJE, INSTRUMENTE DHE VEGLA  PUNE        "]
[null,2,23,231,2314,2314110,"A","Shpenz.paisje dhe shpenzimet instaluese te telekomunikacionit"]
[null,2,23,231,2314,2314120,"A","Shpenz.Orendi dhe pajisje mence"]
[null,2,23,231,2314,2314130,"A","Shpenz. Paisje qe sigurojne energji"]
[null,2,23,231,2314,2314140,"A","Shpenz.Paisje dhe instrumente laboratorike"]
[null,2,23,231,2314,2314150,"A","Shpenz.Paisje mjekesore dhe spitalore"]
[null,2,23,231,2314,2314160,"A","Shpenz.Instalimi i sistemit te komjuterave"]
[null,2,23,231,2314,2314170,"A","Shpenz. Paisje dhe instalimi i kondicionereve"]
[null,2,23,231,2314,2314180,"A","Shpenz.Makineri printimi dhe grafimi"]
[null,2,23,231,2314,2314190,"A","Shpenz.Paisje per kontrollin e trafikut"]
[null,2,23,231,2314,2314200,"A","Shpenz.Paisje dhe instalime portuale (per portet)"]
[null,2,23,231,2314,2314210,"A","Shpenz.Paisje agrikulturore"]
[null,2,23,231,2314,2314220,"A","Shpenz.Makineri dhe pajisje per minierat"]
[null,2,23,231,2314,2314230,"A","Shpenz.Paisje dhe makineri per kopshtarine"]
[null,2,23,231,2314,2314240,"A","Shpenz.Paisje dhe makineri per konstrukione ( ndertime)"]
[null,2,23,231,2314,2314250,"A","Shpenz.Paisje per mbrojtjen ndaj zjarrit"]
[null,2,23,231,2314,2314260,"A","Shpenz.Paisje pastrimi per rruget"]
[null,2,23,231,2314,2314270,"A","Shpenz.Paisje per policine"]
[null,2,23,231,2314,2314280,"A","Shpenz.Paisje per sistemin e  sigurimit"]
[null,2,23,231,2314,2314290,"A","Shpenz.Paisje audio-vizuale"]
[null,2,23,231,2314,2314300,"A","Shpenz.Paisje rezidenciale"]
[null,2,23,231,2314,2314310,"A","Shpenz.Ashensore dhe vinça"]
[null,2,23,231,2314,2314320,"A","Shpenz.Mjete dhe pajisje te tjera teknik."]
[null,2,23,231,2315,null,"A","SHPENZIME,MJETE TRANSPORTI"]
[null,2,23,231,2315,2315110,"A","Shpenz.Moterçikleta"]
[null,2,23,231,2315,2315120,"A","Shpenz.Makina"]
[null,2,23,231,2315,2315130,"A","Shpenz.Autobuze"]
[null,2,23,231,2315,2315140,"A","Shpenz.Kamione dhe mjete transporti te renda"]
[null,2,23,231,2315,2315150,"A","Shpenz.Ambulanca"]
[null,2,23,231,2315,2315160,"A","Shpenz.Mjete kunder zjarrit"]
[null,2,23,231,2315,2315170,"A","Shpenz.Mjete policore"]
[null,2,23,231,2315,2315180,"A","Shpenz.speciale transp.rrugor"]
[null,2,23,231,2315,2315190,"A","Shpenz.blerje mjete transporti detar"]
[null,2,23,231,2315,2315200,"A","Shpenz.blerje mjete transporti ajror"]
[null,2,23,231,2315,2315210,"A","Shpenz.Mjete te tjera"]
[null,2,23,231,2316,null,"A","SHPENZIME REZERVA SHTETERORE"]
[null,2,23,231,2316,2316100,"A","Shpenz.Sheqer"]
[null,2,23,231,2316,2316200,"A","Shpenz.Grure"]
[null,2,23,231,2316,2316300,"A","Shpenz.Vaj"]
[null,2,23,231,2316,2316900,"A","Shpenz.Rezerva te tjera"]
[null,2,23,231,2317,null,"A","SHPENZIME KAFSHE PUNE E PRODHIMI"]
[null,2,23,231,2317,2317100,"A","Shpenz.Kafshe pune"]
[null,2,23,231,2317,2317200,"A","Shpenz.Kafshe prodhimi"]
[null,null,null,231,2317,2317300,"A","Shpenz.Kafshe te tjera"]
[null,2,23,231,2318,null,"A","SHPENZIME INVENTAR EKONOMIK"]
[null,2,23,231,2318,2318100,"A","Shpenz.Orendi zyre"]
[null,2,23,231,2318,2318400,"A","Shpenz.Fotokopje"]
[null,2,23,231,2318,2318500,"A","Shpenz.Fakse"]
[null,2,23,231,2318,2318600,"A","Shpenz.Paisje kompjuteri"]
[null,2,23,231,2318,2318700,"A","Shpenz.Te tjera paisje zyre"]
[null,2,23,232,null,null,"A","SHPENZIME TRANSFERIMET KAPITALE"]
[null,2,23,232,2320,2320000,"A","Transferimet kapitale tek nivele te tjera te qeverise se pergjithshme"]
[null,2,23,232,2321,2321000,"A","Transferimet kapitale tek fondet ekstra-buxhetore"]
[null,2,23,232,2322,2322000,"A","Transferimet kapitale tek institucionet jo fitimprurese"]
[null,2,23,232,2323,2323000,"A","Transferimet kapitale tek ndermarrjet publik"]
[null,2,23,232,2324,2324000,"A","Transferimet kapitale tek institucionet financiare"]
[null,2,23,232,2325,2325000,"A","Transferimet kapitale tek ndermarrjet private"]
[null,2,23,232,2326,2326000,"A","Transferimet kapitale tek individet"]
[null,2,23,232,2327,2327000,"A","Transferimet kapitale jashte shtetit"]
[null,2,23,232,2329,2329000,"A","Transferimet te tjera kapitale "]
[null,2,24,null,null,null,"A","AKTIVE TE TRUPEZUARA TE DEMTUARA"]
[null,2,24,242,2420,2420000,"A","AKTIVE TE DEMTUARA, NDERTESA"]
[null,2,24,243,2430,2430000,"A","AKTIVE TE DEMTUARA RRUGE, RRJETE, VEPRA UJORE"]
[null,2,24,244,2440,2440000,"A","AKTIVE TE DEMTUARA INSTALIME TEKNIKE,MAKINERI PAISJE,INSTRUMENTA E VEGLA"]
[null,2,24,245,2450,2450000,"A","AKTIVE TE DEMTUARA, MJETE TRANSPORTI"]
[null,2,24,247,2470,2470000,"A","AKTIVE TE DEMTUARA, KAFSHE PUNE"]
[null,2,24,248,2480,2480000,"A","AKTIVE TE DEMTUARA, INVENTAR EKONOMIK"]
[null,2,25,null,null,null,"A","HUADHENIE DHE NENHUADHENIE"]
[null,2,25,250,null,null,"A","TE HYRA NGA PRINCIPALI I TRANSAKSIONEVE TE HUADHENIES"]
[null,2,25,250,2500,null,"A","Te hyra, Huadhenie e brendshme direkte afat-gjate"]
[null,2,25,250,2500,2500100,"A","Te hyra, Huadhenie e brendshme direkte afatgjate, Per te njejtin nivel qeverisjeje"]
[null,2,25,250,2500,2500200,"A","Te hyra, Huadhenie direkte afatgjate, Per te tjera nivele te qeverisjes"]
[null,2,25,250,2500,2500300,"A","te hyra, Huadhenie direkte afatgjate, Per Ndermarrjet shteterore"]
[null,2,25,250,2501,2501000,"A","Te hyra, Huadhenie afat-shkurter per marreveshjet me garanci shteterore"]
[null,2,25,250,2502,null,"A","Te hyra, Nenhua nga huate e huaja"]
[null,2,25,250,2502,2502100,"A","Te hyra, nenhua nga huate e huaja, Per te njejtin nivel qeverisje"]
[null,2,25,250,2502,2502200,"A","Te hyra,nenhua nga huate e huaja, Per nivele te tjera te qeverisjes"]
[null,2,25,250,2502,2502300,"A","Te hyra, Nenhua nga huate e huaja per ndermarrjet"]
[null,2,25,251,null,null,"A","TE HYRA NGA PRINCIPALI I TRANSAKSIONEVE TE HUADHENIES SE HUAJ."]
[null,2,25,251,2510,2510000,"A","Te hyra, Principiali nga transaksionet, Huadhenie e huaj"]
[null,2,25,251,2511,2511000,"A","Te hyra, Principiali nga transaksionet, Perfituesit e Huadhenis se huaj"]
[null,2,25,255,null,null,"A","TE DALA PER HUA-DHENIE DHE NEN-HUADHENIE TE BRENDESHME."]
[null,2,25,255,2550,null,"A","Te dala, Huadhenie e brendshme direkte afat-gjate"]
[null,2,25,255,2550,2550100,"A","Te dala, Huadhenie e brendshme direkte afatgjate, Per te njejtin nivel qeverisjeje"]
[null,2,25,255,2550,2550200,"A","Te dala, Huadhenie direkte afatgjate, Per te tjera nivele te qeverisjes"]
[null,2,25,255,2550,2550300,"A","te dala, Huadhenie direkte afatgjate, Per Ndermarrjet shteterore"]
[null,2,25,255,2551,2551000,"A","Te dala, Huadhenie afatshkurter per marreveshjet me garanci shteterore"]
[null,2,25,255,2552,null,"A","Te dala, Nenhua nga huate e huaja"]
[null,2,25,255,2552,2552100,"A","Te dala, nenhua nga huate e huaja, Per te njejtin nivel qeverisje"]
[null,2,25,255,2552,2552200,"A","Te dala,nenhua nga huate e huaja, Per nivele te tjera te qeverisjes"]
[null,2,25,255,2552,2552300,"A","Te dala, Nenhua nga huate e huaja per ndermarrjet"]
[null,2,25,256,null,null,"A","TE DALA PER TRANSAKSIONET E HUADHENIES SE HUAJ"]
[null,2,25,256,2560,2560000,"A","Te dala, Principiali nga transaksionet, Huadhenie e huaj"]
[null,2,25,256,2561,2561000,"A","Te dala, Principiali nga transaksionet, Perfituesit e Huadhenis se huaj"]
[null,2,26,null,null,null,"A","PJESEMARRJA NE KAPITALIN E VET"]
[null,2,26,265,2650,2650000,"A","PJESMARRJE NE KAPITALE TE VETA NE NDERMARRJET PUBLIKE JOFITIMPRURESE."]
[null,2,26,266,2660,2660000,"A","PJESMARRJE KAPITALE TE VETA NE INSTITUCIONET FINANCIARE."]
[null,2,26,267,2670,2670000,"A","PJESMARRJE NE KAPITALE TE VETA NE JOINT-VENTURE"]
[null,2,26,269,2690,2690000,"A","PJESMARRJE NE  KAPITALE TE VETA TE TJERA."]
[null,2,28,null,null,null,"A","CAKTIME"]
[null,2,28,280,2800,2800000,"A","Caktime per Toka,troje e terene"]
[null,2,28,281,2810,2810000,"A","Caktime per Pyje kullota e plantacione"]
[null,2,28,282,2820,2820000,"A","Caktime per ndertime"]
[null,2,28,283,2830,2830000,"A","Caktime per rruge, rrjete, vepra ujore"]
[null,2,28,284,2840,2840000,"A","Caktime per instalime teknike,makineri,paisje, instrumenta e vegla"]
[null,2,28,285,2850,2850000,"A","Caktime per Mjete transporti"]
[null,2,28,286,2860,2860000,"A","Caktime per rezerva shteterore"]
[null,2,28,287,2870,2870000,"A","Caktime per kafshe pune"]
[null,2,28,288,2880,2880000,"A","Caktime per Inventar Ekonomik"]
[null,3,null,null,null,null,"A","LLOGARITE E GJENDJEVE TE INVENTARIT DHE TE PRODHIMIT NE PROCES"]
[null,3,31,null,null,null,"A","MATERIALE"]
[null,3,31,311,3110,3110000,"A","MATERIALE TE PARA "]
[null,3,31,312,null,null,"A","MATERIALE TE TJERA"]
[null,3,31,312,3120,3120000,"A","Materiale zyre e te pergjithshme"]
[null,3,31,312,3121,3121000,"A","Materiale speciale"]
[null,3,31,312,3122,3122000,"A","Lende djegese e te ngjashme"]
[null,3,32,null,null,null,"A","OBJEKTE INVENTARI"]
[null,3,32,326,3260,3260000,"A","AMBALAZH I KTHYESHEM"]
[null,3,32,327,3270,null,"A","INVENTAR I IMET"]
[null,3,32,327,3270,3270100,"A","Objekte inventari te pergjithshem"]
[null,3,32,327,3270,3270200,"A","Objekte inventari speciale"]
[null,3,33,null,null,null,"A","PRODHIME (PUNIME SHERBIME) NE PROÇES"]
[null,3,33,331,3310,3310000,"A","PRODHIME NE PROÇES"]
[null,3,33,332,3320,3320000,"A","PUNIME NE PROÇES"]
[null,3,33,333,3330,3330000,"A","SHERBIME NE PROÇES"]
[null,3,33,334,3340,3340000,"A","KAFSHE NE RRITJE E MAJMERI"]
[null,3,33,339,3390,3390000,"A","TE TJERA"]
[null,3,34,null,null,null,"A","PRODUKTE"]
[null,3,34,341,3410,3410000,"A","Produkte te ndermjeteme"]
[null,3,34,342,3420,3420000,"A","Produkte te gatshme"]
[null,3,34,347,3470,3470000,"A","Nenprodukte e produkte mbeturine"]
[null,3,35,350,3500,3500000,"A","MALLRA"]
[null,3,36,360,3600,3600000,"A","GJE E GJALLE NE RRITJE E MAJMERI"]
[null,3,37,null,null,null,"A","GJENDJE TE PAMBERRITURA OSE PRANE TE"]
[null,3,37,371,3710,3710000,"A","TE PA MBRRITURA, MATERIALE TE PARA"]
[null,3,37,372,3720,3720000,"A","TE PA MBRRITURA, MATERIALE TE TJERA"]
[null,3,37,374,3740,3740000,"A","TE PA MBRRITURA, PRODUKTE"]
[null,3,37,375,3750,3750000,"A","TE PA MBRRITURA, MALLRA"]
[null,3,37,376,3760,3760000,"A","TE PA MBRRITURA, GJE E GJALLE NE RRITJE E MAJMERI"]
[null,3,38,380,3800,3800000,"A","DIFERENCA NGA ÇMIMET E MAGAZINIMIT"]
[null,3,39,null,null,null,"A","SHUMA TE PARASHIKUARA PER ZHVLERESIM"]
[null,3,39,391,3910,3910000,"A","SHUMA TE PARASHIKUARA PER ZHVLERESIM TE MATERIALEVE TE PARA"]
[null,3,39,392,3920,3920000,"A","SHUMA TE PARASHIKUARA PER ZHVLERESIM, MATERIALE TJERA"]
[null,3,39,393,3930,3930000,"A","SHUMA TE PARASHIKUARA PER ZHVLERSIME NE PROCES"]
[null,3,39,394,3940,3940000,"A","SHUMA TE PARASHIKUARA PER ZHVLERESIM TE PRODUKTEVE"]
[null,3,39,395,3950,3950000,"A","SHUMA TE PARASHIKUARA PER ZHVLERESIMIN E MALLRAVE"]
[null,4,null,null,null,null,null,"LLOGARI TE TE TRETEVE"]
[null,4,40,null,null,null,null,"FURNITORE DHE LLOGARI TE LIDHURA ME TO  "]
[null,4,40,401,null,null,"L","FURNITORE"]
[null,4,40,401,4011,4011000,"L","FURNITORE TE VITIT NE VAZHDIM"]
[null,4,40,401,4012,4012000,"L","FURNITORE TE VITIT TE MEPARSHEM"]
[null,4,40,401,4013,4013000,"L","FURNITORE TE VITEVE TE MEPARSHME"]
[null,4,40,403,null,null,"L","EFEKTE PER T'U PAGUAR "]
[null,4,40,403,4031,4031000,"L","EFEKTE PER TU PAGUAR TE VITIT NE VAZHDIM"]
[null,4,40,403,4032,4032000,"L","EFEKTE PER TU PAGUAR TE VITIT TE MEPARSHEM"]
[null,4,40,403,4033,4033000,"L","EFEKTE PER TU PAGUAR TE VITEVE TE MEPARSHME"]
[null,4,40,404,null,null,"L","FURNITORE PER AKTIVE TE QENDRUESHME  "]
[null,4,40,404,4041,4041000,"L","FURNITORE PER AKTIVE TE QENDRUSHME TE VITIT NE VAZHDIM"]
[null,4,40,404,4042,4042000,"L","FURNITORE PER AKTIVE TE QENDRUSHME TE VITIT TE MEPARSHEM"]
[null,4,40,404,4043,4043000,"L","FURNITORE PER AKTIVE TE QENDRUSHME TE VITEVE TE MEPARSHME"]
[null,4,40,405,null,null,"L","EFEKTE PER T'U PAGUAR PER AKTIVET E QENDRUESHME."]
[null,4,40,405,4051,4051000,"L","EFEKTE PER TU PAGUAR PER AKTIVE TE QENDRUSHME TE VITIT NE VAZHDIM"]
[null,4,40,405,4052,4052000,"L","EFEKTE PER TU PAGUAR PER AKTIVE TE QENDRUSHME TE VITIT TE MEPARSHEM"]
[null,4,40,405,4053,4053000,"L","EFEKTE PER TU PAGUAR PER AKTIVE TE QENDRUSHME TE VITEVE TE MEPARSHME"]
[null,4,40,407,null,null,"L","KUNDERSHTIME DHE MBAJTJE  GARANCIE PER BLERJE"]
[null,4,40,407,4071,4071000,"L","KUNDERSHTIME E GARANCI TE VITIT NE VAZHDIM"]
[null,4,40,407,4072,4072000,"L","KUNDERSHTIME E GARANCI TE VITIT TE MEPARSHEM"]
[null,4,40,407,4073,4073000,"L","KUNDERSHTIME E GARANCI TE VITEVE TE MEPARSHME"]
[null,4,40,408,null,null,"L","FURNITORE PER FATURA TE PAMBERITURA"]
[null,4,40,408,4081,4081000,"L","FURNITORE FATURA TE PA MBRRITURA, TE VITIT NE VAZHDIM"]
[null,4,40,408,4082,4082000,"L","FURNITORE FATURA TE PA MBRRITURA TE VITIT TE MEPARSHEM"]
[null,4,40,408,4083,4083000,"L","FURNITORE FATURA TE PA MBRRITURA TE VITEVE TE MEPARSHME"]
[null,4,40,409,null,null,"A","FURNITORE (DEBITORE).PARAPAGIME E PAGESA PJESORE TE PAGUARA PER POROSI"]
[null,4,40,409,4091,4091000,"A","FURNITORE(DEBITORE0 PARAPAGIME TE VITIT NE VAZHDIM"]
[null,4,40,409,4092,4092000,"A","FURNITORE(DEBITORE0 PARAPAGIME TE VITIT TE MEPARSHEM "]
[null,4,40,409,4093,4093000,"A","FURNITORE(DEBITORE0 PARAPAGIME TE VITEVE TE MEPARSHME"]
[null,4,41,null,null,null,null,"KLIENTE DHE LLOGARI TE LIDHURA ME TO"]
[null,4,41,411,null,null,"A","KLIENTE"]
[null,4,41,411,4111,4111000,"A","KLIENTE TE VITIT NE VAZHDIM"]
[null,4,41,411,4112,4112000,"A","KLIENTE TE VITIT TE MEPARSHEM"]
[null,4,41,411,4113,4113000,"A","KLIENTE TE VITEVE TE MEPARSHME"]
[null,4,41,413,null,null,"A","EFEKTE PER T'U ARKETUAR "]
[null,4,41,413,4131,4131000,"A","EFEKTE PER TU ARKETUAR TE VITIT NE VAZHDIM"]
[null,4,41,413,4132,4132000,"A","EFEKTE PER TU ARKETUAR TE VITIT TE MEPARSHEM"]
[null,4,41,413,4133,4133000,"A","EFEKTE PER TU ARKETUAR TE VITEVE TE MEPARSHME"]
[null,4,41,415,null,null,"A","SIGURACIONE PER T'U ARKETUAR"]
[null,4,41,415,4151,4151000,"A","SIGURACIONE PER TU ARKETUAR TE VITIT NE VAZHDIM"]
[null,4,41,415,4152,4152000,"A","SIGURACIONE PER TU ARKETUAR TE VITIT TE MEPARSHEM"]
[null,4,41,415,4153,4153000,"A","SIGURACIONE PER TU ARKETUAR TE VITEVE TE MEPARSHME"]
[null,4,41,416,null,null,"A","KLIENTE TE DYSHIMTE OSE TE KUNDERSHTUAR"]
[null,4,41,416,4161,4161000,"A","KLIENTE TE DYSHIMTE TE VITIT NE VAZHDIM"]
[null,4,41,416,4162,4162000,"A","KLIENTE TE DYSHIMTE TE VITIT TE MEPARSHEM"]
[null,4,41,416,4163,4163000,"A","KLIENTE TE DYSHIMTE TE VITEVE TE MEPARSHME"]
[null,4,41,418,null,null,"A","KLIENTE- TE ARDHURA TE PAFATURUARA"]
[null,4,41,418,4181,4181000,"A","KLIENTE TE PA FATURUAR TE VITIT NE VAZHDIM"]
[null,4,41,418,4182,4182000,"A","KLIENTE TE PA FATURUAR TE VITIT TE MEPARSHEM"]
[null,4,41,418,4183,4183000,"A","KLIENTE TE PA FATURUAR TE VITEVE TE MEPARSHME"]
[null,4,41,419,null,null,"L","KLIENTE(KREDITORE) PARAPAGIME E PAGESA PJESORE TE AKETURARA PER POROSI"]
[null,4,41,419,4191,4191000,"L","KLIENTE(KREDITORE) PARAPAGIME TE VITIT NE VAZHDIM"]
[null,4,41,419,4192,4192000,"L","KLIENTE(KREDITORE) PARAPAGIME TE VITIT TE MEPARSHEM "]
[null,4,41,419,4193,4193000,"L","KLIENTE(KREDITORE) PARAPAGIME TE VITEVE TE MEPARSHME"]
[null,4,42,null,null,null,null,"PERSONELI DHE LLOGARI TE LIDHURA ME TO"]
[null,4,42,421,null,null,"L","PERSONELI-PAGA PER T'U PAGUAR"]
[null,4,42,421,4211,4211000,"L","PERSONELI PAGA TE VITIT NE VAZHDIM"]
[null,4,42,421,4212,4212000,"L","PERSONELI PAGA TE VITIT TE MEPARSHEM"]
[null,4,42,421,4213,4213000,"L","PERSONELI PAGA TE VITEVE TE MEPARSHME"]
[null,4,42,423,null,null,null,"PERSONELI-PARADHENIE E PAGESA PJESORE"]
[null,4,42,423,4231,4231000,"A","PERSONELI PARADHENIE TE VITIT NE VAZHDIM"]
[null,4,42,423,4232,4232000,"A","PERSONELI PARADHENIE TE VITIT TE MEPARSHEM"]
[null,4,42,423,4233,4233000,"A","PERSONELI PARADHENIE TE VITEVE TE MEPARSHME"]
[null,4,42,424,null,null,"L","PERSONELI-DEPOZITA"]
[null,4,42,424,4241,4241000,"L","PERSONELI DEPOZITA TE VITIT NE VAZHDIM"]
[null,4,42,424,4242,4242000,"L","PERSONELI DEPOZITA TE VITIT TE MEPARSHEM"]
[null,4,42,424,4243,4243000,"L","PERSONELI DEPOZITA TE VITEVE TE MEPARSHME"]
[null,4,42,425,null,null,"L","PERSONELI- SHPERBLIME PER T'U PAGUAR"]
[null,4,42,425,4251,4251000,"L","PERSONELI SHPERBLIME TE VITIT NE VAZHDIM"]
[null,4,42,425,4252,4252000,"L","PERSONELI SHPERBLIME TE VITIT TE MEPARSHEM"]
[null,4,42,425,4253,4253000,"L","PERSONELI SHPERBLIME TE VITEVE TE MEPARSHME"]
[null,4,42,427,null,null,"L","NDALESA NGA PAGA PER DETYRIME NDAJ TE TRETEVE"]
[null,4,42,427,4271,4271000,"L","NDALESA PER DETYRIME NDAJ TE TRETEVE, TE VITIT NE VAZHDIM"]
[null,4,42,427,4272,4272000,"L","NDALESA PER DETYRIME NDAJ TE TRETEVE, TE VITIT TE MEPARSHEM"]
[null,4,42,427,4273,4273000,"L","NDALESA PER DETYRIME NDAJ TE TRETEVE, TE VITEVE TE MEPARSHME"]
[null,4,42,428,null,null,"L","PERSONELI-SHPENZIME PER TU PAGUAR DHE TE ARDHURA PER T'U ARKETUAR"]
[null,4,42,428,4281,4281000,"L","PERSONELI SHPENZIME PER TU PAGUAR, TE VITIT NE VAZHDIM"]
[null,4,42,428,4282,4282000,"L","PERSONELI SHPENZIME PER TU PAGUAR, TE VITIT TE MEPARSHEM"]
[null,4,42,428,4283,4283000,"L","PERSONELI SHPENZIME PER TU PAGUAR, TE VITEVE TE MEPARSHME"]
[null,4,42,429,null,null,"A","DEFICITE DHE GJOBA PERSONALE  "]
[null,4,42,429,4291,4291000,"A","DEFICITE E GJOBA TE VITIT NE VAZHDIM"]
[null,4,42,429,4292,4292000,"A","DEFICITE E GJOBA TE VITIT TE MEPARSHEM"]
[null,4,42,429,4293,4293000,"A","DEFICITE E GJOBA TE VITEVE TE MEPARSHME"]
[null,4,43,null,null,null,null,"SHTETI, SIGURIME SHOQERORE DHE ORGANIZMA TE TJERE SHOQERORE"]
[null,4,43,431,null,null,"L","TE DREJTA DHE TAKSA PER T'U DERDHUR NE SHTET"]
[null,4,43,431,4311,null,"L","Te drejta dhe taksa per t'u derdhur ne zyrat e tatimeve"]
[null,4,43,431,4311,4311100,"L","Te drejta e taksa per tatime, Te vitit ne vazhdim"]
[null,4,43,431,4311,4311200,"L","Te drejta e taksa per tatime, Te vitit te meparshem"]
[null,4,43,431,4311,4311300,"L","Te drejta e taksa per tatime, Te viteve te meparshme"]
[null,4,43,431,4312,null,"L","Tatim mbi vleren e shtuar"]
[null,4,43,431,4312,4312100,"L","TVSH Te vitit ne vazhdim"]
[null,4,43,431,4312,4312200,"L","TVSH Te vitit te meparshem"]
[null,4,43,431,4312,4312300,"L","TVSH Te viteve te meparshme"]
[null,4,43,431,4313,null,"L","Te drejta dhe taksa per t'u derdhur ne Thesar"]
[null,4,43,431,4313,4313100,"L","Te drejta e taksa per tu derdhur ne thesar, Te vitit ne vazhdim"]
[null,4,43,431,4313,4313200,"L","Te drejta e taksa per tu derdhur ne thesar, Te vitit te meparshem"]
[null,4,43,431,4313,4313300,"L","Te drejta e taksa per tu derdhur ne thesar, Te viteve te meparshme"]
[null,4,43,432,null,null,"L","TATIME TE MBLEDHURA NGA SHTETI PER LLOGARI TE PUSHTETIT LOKAL "]
[null,4,43,432,4321,4321000,"L","Tatime mbledhura nga shteti per llogari pushtetit lokal, Te vitit ne vazhdim"]
[null,4,43,432,4322,4322000,"L","Tatime mbledhura nga shteti per llogari pushtetit lokal, Te vitit te meparshem "]
[null,4,43,432,4323,4323000,"L","Tatime mbledhura nga shteti per llogari pushtetit lokal, Te viteve te meparshme "]
[null,4,43,433,null,null,"L","SHPENZIME PER FATKEQESI NATYRORE TE MBULUARA NGA SHTETI "]
[null,4,43,433,4331,4331000,"L","Fatkeqesi natyrore te mbuluara nga shteti, Te vitit ne vazhdim"]
[null,4,43,433,4332,4332000,"L","Fatkeqesi natyrore te mbuluara nga shteti, Te vitit te meparshem"]
[null,4,43,433,4333,4333000,"L","Fatkeqesi natyrore te mbuluara nga shteti, Te viteve te meparshme"]
[null,4,43,434,null,null,null,"TE TJERA OPERACIONE ME SHTETIN"]
[null,4,43,434,4341,4341000,"A","Te tjera operacione me shtetin (kreditor)"]
[null,4,43,434,4342,4342000,"L","Te tjera operacione me shtetin (debitor)"]
[null,4,43,435,null,null,"L","SIGURIME SHOQERORE"]
[null,4,43,435,4351,4351000,"L","Sigurime shoqerore, Te vitit ne vazhdim"]
[null,4,43,435,4352,4352000,"L","Sigurime shoqerore, Te vitit te meparshem"]
[null,4,43,435,4353,4353000,"L","Sigurime shoqerore, Te viteve te meparshme"]
[null,4,43,436,null,null,"L","SIGURIME SHENDETESORE"]
[null,4,43,436,4361,4361000,"L","Sigurime shendetesore, Te vitit ne vazhdim"]
[null,4,43,436,4362,4362000,"L","Sigurime shendetesore, Te vitit te meparshem"]
[null,4,43,436,4363,4363000,"L","Sigurime shendetsore, Te viteve te meparshme"]
[null,4,43,437,null,null,"L","ORGANIZMA TE TJERE SHOQERORE"]
[null,4,43,437,4371,4371000,"L","Organizma tjere shoqerore, Te vitit ne vazhdim"]
[null,4,43,437,4372,4372000,"L","Organizma te tjere shoqerore, Te vitit te meparshem"]
[null,4,43,437,4373,4373000,"L","Organizma te tjere shoqerore, Te viteve te meparshme"]
[null,4,43,438,null,null,"L","TE TJERA DETYRIME"]
[null,4,43,438,4381,4381000,"L","Te tjera detyrime, Te vitit ne vazhdim"]
[null,4,43,438,4382,4382000,"L","Te tjera detyrime, Te vitit te meparshem"]
[null,4,43,438,4383,4383000,"L","Te tjera detyrime, Te viteve te meparshme"]
[null,4,44,null,null,null,"L","INSTITUCIONE TE TJERA PUBLIKE"]
[null,4,44,443,null,null,"L","SHPENZIME TE BUXHETIT NACIONAL QE KRYHEN NE LOKALITET  "]
[null,4,44,443,4431,4431000,"L","Shpenzime te buxhetit nacional qe kryhen ne lokalet, te vitit ne vazhdim"]
[null,4,44,443,4432,4432000,"L","Shpenzime te buxhetit nacional qe kryhen ne lokalet, te vitit te meparshem"]
[null,4,44,443,4433,4433000,"L","Shpenzime te buxhetit nacional qe kryhen ne lokalet, te viteve te meparshme"]
[null,4,44,445,null,null,"L","ORGANIZMA TE TJERE PUBLIKE"]
[null,4,44,445,4451,4451000,"L","Organizma te tjere publik, Te vitit ne vazhdim"]
[null,4,44,445,4452,4452000,"L","Organizma te tjere publik, Te vitit te meparshem"]
[null,4,44,445,4453,4453000,"L","Organizma te tjere publik, Te viteve te meparshme"]
[null,4,44,448,null,null,"L","AGJENTE SHERBIMESH"]
[null,4,44,448,4481,4481000,"L","Agjensi sherbimesh, Te vitit ne vazhdim"]
[null,4,44,448,4482,4482000,"L","Agjensi sherbimesh, Te vitit te meparshem"]
[null,4,44,448,4483,4483000,"L","Agjensi sherbimesh, Te viteve te meparshme"]
[null,4,45,null,null,null,"L","MARRDHENIE ME INSTITUCIONE BRENDA DHE JASHTE SISTEMIT"]
[null,4,45,450,4501,4501000,"L","Mardhenie brenda sistemit nacional"]
[null,4,45,450,4502,4502000,"L","Mardhenie brenda sistemit lokal"]
[null,4,45,450,4503,4503000,"L","Mardhenie midis institucioneve nacionale dhe institucioneve  lokale"]
[null,4,46,null,null,null,"L","DEBITORE DHE KREDITORE TE NDRYSHEM"]
[null,4,46,460,null,null,"L","HUADHENES. "]
[null,4,46,460,4600,4600000,"L","Huadhenes, Nenshkrimet e huave"]
[null,4,46,460,4601,4601000,"L","Huadhenes, Interesa per t'u paguar"]
[null,4,46,460,4602,4602000,"L","Huadhenes, Tituj te amortizuar ose kapital per t'u rimbursuar"]
[null,4,46,461,4610,4610000,"L","FONDE DHE NDIHMA TRANZIT."]
[null,4,46,463,4630,4630000,"L","DERDHJE TEPER"]
[null,4,46,464,null,null,"L","DETYRIME PER T'U PAGUAR PER BLERJEN E LETRAVE ME VLERE TE VENDOSJES"]
[null,4,46,464,4641,4641000,"L","Detyrime per t'u paguar per blerjen e letrave vlere vendosjes, Te vitit ne vazhdim"]
[null,4,46,464,4642,4642000,"L","Detyrime per t'u paguar per blerjen e letrave vlere vendosjes, Te vitit te meparshem"]
[null,4,46,464,4643,4643000,"L","Detyrime per t'u paguar per blerjen e letrave vlere vendosjes, Te viteve te meparshme"]
[null,4,46,465,null,null,"A","EFEKTE PER T'U ARKETUAR NGA SHITJA E LETRAVE ME VLERE TE VENDOSJES"]
[null,4,46,465,4651,4651000,"A","Efekte per tu arketuar nga shitja letrave vlere vendosjes, Te vitit ne vazhdim"]
[null,4,46,465,4652,4652000,"A","Efekte per tu arketuar nga shitja letrave vlere vendosjes, Te vitit te meparshem"]
[null,4,46,465,4653,4653000,"A","Efekte per tu arketuar nga shitja letrave vlere vendosjes, Te viteve te meparshme"]
[null,4,46,466,null,null,"L","KREDITORE PER MJETE NE RUAJTJE"]
[null,4,46,466,4660,null,"L","Zyra e Pembarimit"]
[null,4,46,466,4660,4660100,"L","Mjete ne ruajtkje zyra e permbarimit, Te vitit ne vazhdim"]
[null,4,46,466,4660,4660200,"L","Mjete ne ruajtkje zyra e permbarimit, Te vitit te meparshem "]
[null,4,46,466,4660,4660300,"L","Mjete ne ruajtkje zyra e permbarimit, Te viteve te meparshme"]
[null,4,46,466,4661,null,"L","Paradhenie per ankande"]
[null,4,46,466,4661,4661100,"L","Paradhenie per ankande, Te vitit ne vazhdim"]
[null,4,46,466,4661,4661200,"L","Paradhenie per ankande, Te vitit te meparshem"]
[null,4,46,466,4661,4661300,"L","Paradhenie per ankande, Teviteve te meparshme"]
[null,4,46,466,4662,null,"L","Garanci bankare"]
[null,4,46,466,4662,4662100,"L","Garanci bankare Te vitit ne vazhdim"]
[null,4,46,466,4662,4662101,"L","Garanci bankare te vitit vazhdim per takse doganore"]
[null,4,46,466,4662,4662102,"L","Garanci bankare te vitit vazhdim per sigurimin e ofertes"]
[null,4,46,466,4662,4662103,"L","Garanci te vitit vazhdim per sigurimin e kontrates"]
[null,4,46,466,4662,4662104,"L","Garanci te vitit vazhdim per sipermarje punimesh"]
[null,4,46,466,4662,4662105,"L","Garanci te vitit vazhdim per kerkese ankimore ne dogane"]
[null,4,46,466,4662,4662106,"L","Garanci pasurore e te denuarve, te vitit ne vazhdim"]
[null,4,46,466,4662,4662109,"L","Garanci te tjera, te vitit vazhdim"]
[null,4,46,466,4662,4662200,"L","Garanci bankare Te vitit te meparshem"]
[null,4,46,466,4662,4662201,"L","Garanci bankare te vitit te meparshem per takse doganore"]
[null,4,46,466,4662,4662202,"L","Garanci bankare te vitit te meparshem per sigurimin e ofertes"]
[null,4,46,466,4662,4662203,"L","Garanci te vitit te meparshem per sigurimin e kontrates"]
[null,4,46,466,4662,4662204,"L","Garanci te vitit te meparshem per sipermarje punimesh"]
[null,4,46,466,4662,4662205,"L","Garanci te vitit meparshem per kerkese ankimore ne dogane"]
[null,4,46,466,4662,4662206,"L","Garanci pasurore e te denuarve, te vitit te meparshem"]
[null,4,46,466,4662,4662209,"L","Garanci te tjera, te vitit te meparshem "]
[null,4,46,466,4662,4662300,"L","Garanci bankare Te viteve te meparshme"]
[null,4,46,466,4662,4662301,"L","Garanci bankare te te viteve te meparshme per takse doganore"]
[null,4,46,466,4662,4662302,"L","Garanci bankare te viteve te meparshme per sigurimin e ofertes"]
[null,4,46,466,4662,4662303,"L","Garanci te viteve te meparshme per sigurimin e kontrates"]
[null,4,46,466,4662,4662304,"L","Garanci te viteve te meparshme per sipermarje punimesh"]
[null,4,46,466,4662,4662305,"L","Garanci te viteve te meparshme per kerkese ankimore ne dogane"]
[null,4,46,466,4662,4662306,"L","Garanci pasurore e te denuarve, te viteve te meparshme"]
[null,4,46,466,4662,4662309,"L","Garanci te tjera, te viteve te meparshme"]
[null,4,46,466,4663,null,"L","Per komisionet e kthimit te pronave"]
[null,4,46,466,4663,4663100,"L","Komisionet e kthimit pronave, Te vitit ne vazhdim"]
[null,4,46,466,4663,4663200,"L","Komisionet e kthimit te pronave, Te vitit te meparshem"]
[null,4,46,466,4663,4663300,"L","Komisionet e kthimit te pronave, Te viteve te meparshme"]
[null,4,46,466,4664,null,"L","Derdhur Gabimisht"]
[null,4,46,466,4664,4664100,"L","Derdhur gabim,Te vitit ne vazhdim"]
[null,4,46,466,4664,4664200,"L","Derdhur gabim, Te vitit te meparshem"]
[null,4,46,466,4664,4664300,"L","Derdhur gabim, Te viteve te meparshme"]
[null,4,46,466,4665,null,"L","Depozitime te tjera"]
[null,4,46,466,4665,4665100,"L","Depozitime te tjera ne ruajtje, Te vitit ne vazhdim"]
[null,4,46,466,4665,4665200,"L","Depozitime te tjera ne ruajtje, Te vitit te meparshem"]
[null,4,46,466,4665,4665300,"L","Depozitime te tjera ne ruajtje, Te viteve te meparshme"]
[null,4,46,466,4666,null,"L","Depozitime te kontributeve ne avance te I.S.K.S H"]
[null,4,46,466,4666,4666100,"L","Kontribute ne avance te ISKSH, Te vitit ne vazhdim"]
[null,4,46,466,4666,4666200,"L","Kontribute ne avance te ISKSH, Te vitit te meparshem"]
[null,4,46,466,4666,4666300,"L","Kontribute ne avance te ISKSH, Te viteve te meparsheme"]
[null,4,46,466,4667,null,"L","Paradhenie te perdoruesve (klienteve) per sherbimin e rregjistrit te barrave siguruese"]
[null,4,46,466,4667,4667100,"L","Paradhenie perdorueseve, per sherbimin e regjistrit te barrave siguruese, Te vitit ne vazhdim"]
[null,4,46,466,4667,4667200,"L","Paradhenie perdorueseve, per sherbimin e regjistrit te barrave siguruese, Te vitit te meparshem"]
[null,4,46,466,4667,4667300,"L","Paradhenie perdorueseve, per sherbimin e regjistrit te barrave siguruese, Te viteve te meparshme"]
[null,4,46,467,null,null,"L","KREDITORE TE NDRYSHEM"]
[null,4,46,467,4670,4670000,"L","Kreditore ndryshem  - viti ne vazhdim"]
[null,4,46,467,4671,4671000,"L","Kreditore ndryshem - viti i meparshem"]
[null,4,46,467,4672,4672000,"L","Kreditore ndryshem - vitet e meparshme"]
[null,4,46,468,null,null,"A","DEBITORE TE NDRYSHEM"]
[null,4,46,468,4680,4680000,"A","Debitore ndryshem - viti ne vazhdim"]
[null,4,46,468,4681,4681000,"A","Debitore ndryshem - viti i meparshem"]
[null,4,46,468,4682,4682000,"A","Debitore ndryshem - vitet e meparshme"]
[null,4,47,null,null,null,"L","LLOGARI TE PERKOHSHME OSE NE PRITJE"]
[null,4,47,470,4700,4700000,"L","Llogari ne pritje - Te ardhurra per tu marre "]
[null,4,47,472,4720,4720000,"L","Llogari te pritjes likujditete ne udhetim"]
[null,4,47,473,4730,4730000,"L","Llogari te pritjes te marrdhenieve me thesarin "]
[null,4,47,475,null,null,"L","TE ARDHURA PER T'U RREGJISTRUAR NE VITET PASARDHESE"]
[null,4,47,475,4751,4751000,"L","Te ardhura per tu regjist.vitet pasardhese, Te vitit ne vazhdim"]
[null,4,47,475,4752,4752000,"L","Te ardhura per tu regjist.vitet pasardhese, Te vitit te meparshem"]
[null,4,47,475,4753,4753000,"L","Te ardhura per tu regjist.vitet pasardhese, Te viteve te meparshme"]
[null,4,47,476,4760,4760000,"L","TE ARDHURA TE PERCAKTUARA PER TU PERDORUR"]
[null,4,47,477,4770,4770000,"A","DIFERENCA KONVERTIMI- AKTIVE"]
[null,4,47,478,4780,4780000,"L","DIFERENCA KONVERTIMI - PASIVE"]
[null,4,48,null,null,null,null,"LLOGARI RREGULLUESE "]
[null,4,48,480,null,null,"L","TE ARDHURA PER T'U KLASIFIKUAR OSE PER TU RREGULLUAR"]
[null,4,48,480,4801,4801000,"L","Per t'u rregulluar, pa identifikuar"]
[null,4,48,480,4802,4802000,"L","Per t'u rregulluar, per gabime"]
[null,4,48,480,4803,4803000,"L","Per t'u rregulluar, riklasifikime"]
[null,4,48,480,4809,4809000,"L","Per t'u rregulluar te tjera"]
[null,4,48,481,null,null,"A","SHPENZIME PER T'U SHPERNDARE NE DISA USHTRIME"]
[null,4,48,481,4811,4811000,"A","Shpenzime per tu shperndare, Te vitit ne vazhdim"]
[null,4,48,481,4812,4812000,"A","Shpenzime per tu shperndare, Te vitit te meparshem"]
[null,4,48,481,4813,4813000,"A","Shpenzime per tu shperndare, Te viteve te meparshme"]
[null,4,48,482,null,null,"A","SHPENZIME PARA URDHERIT TE SHPENZIMEVE."]
[null,4,48,482,4821,4821000,"A","Shpenzime para urdherit, Te vitit ne vazhdim"]
[null,4,48,482,4822,4822000,"A","Shpenzime para urdherit, Te vitit te meparshem"]
[null,4,48,482,4823,4823000,"A","Shpenzime para urdherit, Te viteve te meparshme"]
[null,4,48,486,null,null,"A","SHPENZIME TE PERIUDHAVE TE ARDHME  "]
[null,4,48,486,4861,4861000,"A","Shpenzime te periudhave te ardheshme, Te vitit ne vazhdim"]
[null,4,48,486,4862,4862000,"A","Shpenzime te periudhave te ardheshme, Te vitit te meparshem"]
[null,4,48,486,4863,4863000,"A","Shpenzime te periudhave te ardheshme, Te viteve te meparshme"]
[null,4,48,487,null,null,"L","TE ARDHURA TE ARKETUARA PARA NXJERRJES SE URDHERIT"]
[null,4,48,487,4871,4871000,"L","ardhura arketuar para titullit, Te vitit ne vazhdim"]
[null,4,48,487,4872,4872000,"L","ardhura arketuar para titullit, Te vitit te meparshem"]
[null,4,48,487,4873,4873000,"L","ardhura arketuar para titullit, Te viteve te meparshme"]
[null,4,49,null,null,null,"L","SHUMA TE PARASHIKUARA PER ZHVLERESIM TE KLIENTEVE E DEBITOREVE"]
[null,4,49,491,4910,4910000,"L","SHUMA TE PARASHIKUARA PER KLIENTET"]
[null,4,49,496,4960,4960000,"L","SHUMA TE PARASHIKUARA PER DEBITORE TE NDRYSHEM"]
[null,5,null,null,null,null,"A","LLOGARITE   FINANCIARE    "]
[null,5,50,null,null,null,"A","LETRA ME VLERE TE VENDOSJES"]
[null,5,50,500,null,null,"A","LETRA  ME VLERE TE VENDOSJES (TE HYRA)"]
[null,5,50,500,5001,5001000,"A","Te hyra, Letra me vlere vendosjes me afat deri -3 mujor"]
[null,5,50,500,5002,5002000,"A","Te hyra, Letra me vlere vendosjes me afat deri -6 mujor"]
[null,5,50,500,5003,5003000,"A","Te hyra, Letra me vlere vendosjes me afat njevjecar"]
[null,5,50,506,null,null,"A","LETRA ME VLERE TE VENDOSJES (TE DALA)"]
[null,5,50,506,5061,5061000,"A","Te dala, Letra me vlere vendosjes me afat deri -3 mujor"]
[null,5,50,506,5062,5062000,"A","Te dala, Letra me vlere vendosjes me afat deri -6 mujor"]
[null,5,50,506,5063,5063000,"A","Te dala, Letra me vlere vendosjes me afat njevjecar"]
[null,5,50,509,5090,5090000,"A","Derdhje per t'u kryer per letrat me vlere te vendosjes"]
[null,5,51,null,null,null,"A","VLERA PER T'U ARKETUAR DHE LLOGARI NE BANKE"]
[null,5,51,511,null,null,"A","VLERA PER T'U ARKETUAR"]
[null,5,51,511,5111,5111000,"A","Vlera per tu arketuar, Çeqe per t'u arketuar"]
[null,5,51,511,5112,5112000,"A","Vlera per tu arketuar, Efekte per t'u arketuar"]
[null,5,51,511,5113,5113000,"A","Vlera per tu arketuar, Efekte per t'u skontuar"]
[null,5,51,512,5120,5120000,"A","Llogari ne Banke"]
[null,5,52,520,5200,5200000,"A","DISPONIBILITETE NE THESAR"]
[null,5,53,null,null,null,"A","ARKA DHE VLERA TE TJERA"]
[null,5,53,531,null,null,"A","ARKA"]
[null,5,53,531,5311,5311000,"A","Arka ne lek"]
[null,5,53,531,5312,5312000,"A","Arka ne valute"]
[null,5,53,532,null,null,"A","VLERA TE TJERA"]
[null,5,53,532,5321,5321000,"A","Vlera te tjera, Pulla tatimore dhe postare"]
[null,5,53,532,5322,5322000,"A","Vlera te tjera, Bileta"]
[null,5,53,532,5323,5323000,"A","Te tjera vlera"]
[null,5,54,541,5410,5410000,"A","AKREDITIVA DHE PARADHENIE"]
[null,5,56,565,5650,5650000,"A","LLOGARI NE ORGANIZEM KREDITI "]
[null,5,58,580,5800,5800000,"A","XHIRIME TE BRENDESHME"]
[null,5,59,590,5900,5900000,"A","SHUMA TE PARASHIKUARA PER ZHVLERESIM TE LETRAVE ME VLERE TE VENDOSJES "]
[null,6,null,null,null,null,"E","SHPENZIMET SIPAS NATYRES"]
[null,6,60,null,null,null,"E","SHPENZIMET KORRENTE"]
[null,6,60,600,null,null,"E","PAGA, SHPERBLIME DHE TE TJERA SHPENZIME PERSONELI"]
[null,6,60,600,6001,null,"E","Paga te personelit te perhershem"]
[null,6,60,600,6001,6001001,"E","Paga baze"]
[null,6,60,600,6001,6001002,"E","Raporte mjeksore te paguara nga punedhenesi"]
[null,6,60,600,6001,6001003,"E","Shtese page per vjetersi ne pune"]
[null,6,60,600,6001,6001004,"E","Shtese page per veshtiresi dhe rreziqe"]
[null,6,60,600,6001,6001005,"E","Shtese page per funksionin"]
[null,6,60,600,6001,6001006,"E","Shtese page per pune ne turne te dyta dhe te treta"]
[null,6,60,600,6001,6001007,"E","Shtese page per largesi nga qendra e banimit."]
[null,6,60,600,6001,6001008,"E","Shtese page per kualifikimin"]
[null,6,60,600,6001,6001009,"E","Shtese page per gradat ushtarake"]
[null,6,60,600,6001,6001010,"E","Pagese per ushtaraket e liruar ne reforme"]
[null,6,60,600,6001,6001011,"E","Shtese page per bashkeshortet e papuna te ushtarakeve te transferuar"]
[null,6,60,600,6001,6001012,"E","Shtese page dhe page e menjehershme per funksionaret e larte"]
[null,6,60,600,6001,6001013,"E","Shtese page per pune jashte orarit"]
[null,6,60,600,6001,6001014,"E","Shtese page per punonjesit qe rregullohen me akte te veçanta"]
[null,6,60,600,6001,6001099,"E","Shtesa page te tjera"]
[null,6,60,600,6002,null,"E","Paga te personelit te perkohshem"]
[null,6,60,600,6002,6002100,"E","Paga me kontrate per kohe te kufizuar"]
[null,6,60,600,6002,6002200,"E","Paga me kontrate per pune sezonale"]
[null,6,60,600,6002,6002900,"E","Te tjera paga me kontrate"]
[null,6,60,600,6003,null,"E","Shperblime "]
[null,6,60,600,6003,6003100,"E","Shperblime per rezultate ne pune"]
[null,6,60,600,6003,6003200,"E","Shperblim nga taksa e Solidaritetit"]
[null,6,60,600,6003,6003300,"E","Paga e 13-te per personelin"]
[null,6,60,600,6003,6003900,"E","Te tjera shperblime  per personelin"]
[null,6,60,600,6009,6009000,"E","Shpenzime te tjera personeli"]
[null,6,60,601,null,null,"E","KONTRIBUTE PER SIGURIME SHOQERORE DHE SHENDETESORE"]
[null,6,60,601,6010,6010000,"E","Kontribute per sigurime shoqerore"]
[null,6,60,601,6011,6011000,"E","Kontribute per sigurime shendetesore"]
[null,6,60,602,null,null,"E","MALLRA DHE SHERBIME TE TJERA"]
[null,6,60,602,6020,null,"E","Materiale zyre dhe te pergjithshme "]
[null,6,60,602,6020,6020100,"E","Kancelari"]
[null,6,60,602,6020,6020200,"E","Materiale per pastrim, dezinfektim, ngrohje dhe ndriçim"]
[null,6,60,602,6020,6020300,"E","Materiale per funksionimin e pajisjeve te zyres."]
[null,6,60,602,6020,6020400,"E","Materiale per funksionimin e pajisjeve speciale"]
[null,6,60,602,6020,6020500,"E","Blerje dokumentacioni"]
[null,6,60,602,6020,6020900,"E","Furnizime dhe materiale te tjera zyre dhe te pergjishme"]
[null,6,60,602,6021,null,"E","Materiale dhe sherbime speciale"]
[null,6,60,602,6021,6021001,"E","Uniforma dhe veshje te tjera speciale"]
[null,6,60,602,6021,6021002,"E","Plehra kimike, furnitura veterinare, farera, fidane e te tjera produkte agrokulturore."]
[null,6,60,602,6021,6021003,"E","Ilaçe dhe materiale mjeksore."]
[null,6,60,602,6021,6021004,"E","Furnizime dhe sherbime me ushqim per mencat"]
[null,6,60,602,6021,6021005,"E","Pajisje, materiale dhe sherbime ushtarake"]
[null,6,60,602,6021,6021006,"E","Pajisje per perdorim policor"]
[null,6,60,602,6021,6021007,"E","Libra dhe publikime profesionale."]
[null,6,60,602,6021,6021008,"E","Materiale per mbrojtjen e tokes, bimeve dhe kafsheve nga semundjet "]
[null,6,60,602,6021,6021009,"E","Materiale dhe pajisje labratorik e te sherbimit publik"]
[null,6,60,602,6021,6021010,"E","Shpenzime per prodhim dokumentacioni specifik"]
[null,6,60,602,6021,6021099,"E","Te tjera materiale dhe sherbime speciale"]
[null,6,60,602,6022,null,"E","Sherbime nga te trete"]
[null,6,60,602,6022,6022001,"E","Elektricitet"]
[null,6,60,602,6022,6022002,"E","Uje"]
[null,6,60,602,6022,6022003,"E","Sherbime telefonike "]
[null,6,60,602,6022,6022004,"E","Posta dhe sherbimi korrier"]
[null,6,60,602,6022,6022005,"E","Sherbim per ngrohje"]
[null,6,60,602,6022,6022006,"E","Sherbime te ISSH per ISKSH"]
[null,6,60,602,6022,6022007,"E","Sherbimet bankare"]
[null,6,60,602,6022,6022008,"E","Sherbime te sigurimit dhe ruajtjes"]
[null,6,60,602,6022,6022009,"E","Sherbime te  pastrimit dhe gjelberimit"]
[null,6,60,602,6022,6022010,"E","Sherbime te printimit dhe publikimit"]
[null,6,60,602,6022,6022011,"E","Kosto e trajnimit dhe seminareve"]
[null,6,60,602,6022,6022099,"E","Sherbime te tjera"]
[null,6,60,602,6023,null,"E"," Shpenzime transporti"]
[null,6,60,602,6023,6023100,"E","Karburant dhe vaj"]
[null,6,60,602,6023,6023200,"E","Pjese kembimi, goma dhe bateri"]
[null,6,60,602,6023,6023300,"E","Shpenzimet e siguracionit te mjeteve te transportit"]
[null,6,60,602,6023,6023900,"E","Shpenzime te tjera transporti"]
[null,6,60,602,6024,null,"E","Shpenzime udhetimi"]
[null,6,60,602,6024,6024100,"E","Udhetim i brendshem."]
[null,6,60,602,6024,6024200,"E","Udhetim jashte shtetit."]
[null,6,60,602,6025,null,"E","Shpenzime per mirembajtje te zakonshme"]
[null,6,60,602,6025,6025100,"E","Shpenzime per mirembajtjen e tokave dhe aktiveve natyrore"]
[null,6,60,602,6025,6025200,"E","Shpenzime per mirembajtjen e objekteve specifike"]
[null,6,60,602,6025,6025300,"E","Shpenzime per mirembajtjen e objekteve ndertimore."]
[null,6,60,602,6025,6025400,"E","Shpenz.per miremb.e rrugeve, veprave ujore,rrjeteve hidraulike, elektrike, telefonike, ngrohje etj"]
[null,6,60,602,6025,6025500,"E","Shpenzime per mirembajtjen e aparateve, paisjeve teknike dhe veglave te punes"]
[null,6,60,602,6025,6025600,"E","Shpenzime per mirembajtjen e mjeteve te transportit"]
[null,6,60,602,6025,6025700,"E","Shpenzime per mirembajtjen e rezerves shteterore"]
[null,6,60,602,6025,6025800,"E","Shpenzime per mirembajtjen e paisjeve te zyrave"]
[null,6,60,602,6026,null,"E","Shpenzime per qiramarrje"]
[null,6,60,602,6026,6026100,"E","Shpenzime per qiramarrje  ambjentesh"]
[null,6,60,602,6026,6026200,"E","Shpenzime per qiramarrje  per pronat residenciale."]
[null,6,60,602,6026,6026300,"E","Shpenzime per qiramarrje per aparate dhe pajisjet teknike, makineri"]
[null,6,60,602,6026,6026400,"E","Shpenzime per qiramarrje mjetesh transporti"]
[null,6,60,602,6026,6026900,"E","Shpenzime te tjera qiraje."]
[null,6,60,602,6027,null,"E","Shpenzime per detyrime dhe kompensime legale"]
[null,6,60,602,6027,6027100,"E","Shpenzime per kompensim per ish te perndjekurit politike"]
[null,6,60,602,6027,6027200,"E","Shpenzime per kompensim per burgosjet e padrejta."]
[null,6,60,602,6027,6027300,"E","Shpenzime kompensimi per shpronesim ne te kaluaren"]
[null,6,60,602,6027,6027400,"E","Shpenzime per ekzekutim te vendimeve gjyqesore per largim nga puna"]
[null,6,60,602,6027,6027500,"E","Shpenzime per ekzekutim te detyrime kontraktuale te papaguara"]
[null,6,60,602,6027,6027900,"E","Shpenzime per kompensime te tjera te papaguara."]
[null,6,60,602,6028,null,"E","Shpenzime te lidhura me huamarrjen per hua"]
[null,6,60,602,6028,6028100,"E","Shpenzime per kuota qe rrjedhin nga detyrimet"]
[null,6,60,602,6028,6028200,"E","Shpenzime te tjera lidhur me huamarrjen"]
[null,6,60,602,6029,null,"E","Shpenzime te tjera operative"]
[null,6,60,602,6029,6029001,"E","Shpenzime per pritje e percjellje."]
[null,6,60,602,6029,6029002,"E","Shpenzime per aktivitete sociale per personelin"]
[null,6,60,602,6029,6029003,"E","Shpenzime gjyqesore."]
[null,6,60,602,6029,6029004,"E","Shpenzime per sigurimin e ndertesave dhe te tjera kosto sigurimi te ngjashme"]
[null,6,60,602,6029,6029005,"E","Shpenzime per honorare"]
[null,6,60,602,6029,6029006,"E","Shpenzime kompesimi per anetaret e Parlamentit dhe zyrtare te tjera te zgjedhur"]
[null,6,60,602,6029,6029007,"E","Shpenzime per pjesmarrje ne konferenca"]
[null,6,60,602,6029,6029008,"E","Shpenzime per tatime & taksa te paguara nga institucioni."]
[null,6,60,602,6029,6029009,"E","Shpenzime per terheqjen e limitit te arkes"]
[null,6,60,602,6029,6029099,"E","Shpenzime per te tjera materiale dhe sherbime operative"]
[null,6,60,603,null,null,"E","SUBVENCIONET"]
[null,6,60,603,6030,null,"E","Subvencione per diference çmimi"]
[null,6,60,603,6030,6030001,"E","Subvencione per çmimin e librave shkollore"]
[null,6,60,603,6030,6030002,"E","Subvencion per energjine elektrike te importuar"]
[null,6,60,603,6030,6030003,"E","Subvencione per strehim"]
[null,6,60,603,6030,6030004,"E","Subvencione per transportin urban te autobuzave"]
[null,6,60,603,6030,6030005,"E","Subvencione per transportin hekurudhor"]
[null,6,60,603,6030,6030006,"E","Subvencione per furnizimin me uje te pijshem"]
[null,6,60,603,6030,6030099,"E","Subvencione te tjera te ngjashme"]
[null,6,60,603,6031,6031000,"E","Subvencion per te nxitur punesimin"]
[null,6,60,603,6032,null,"E","Subvencione per te mbuluar humbjet (te ardhura shpenzime)"]
[null,6,60,603,6032,6032001,"E","Subvencione per furnizimin me uje per vaditje"]
[null,6,60,603,6032,6032002,"E","Subvencione per Ndermarrjet e Trajtimit te Studenteve"]
[null,6,60,603,6032,6032099,"E","Te tjera subvencione sipas perfituesve"]
[null,6,60,603,6033,6033000,"E","Subvencion per sipermarrjet individuale"]
[null,6,60,603,6039,6039000,"E","SUBVENCIONE TE TJERA"]
[null,6,60,604,null,null,"E","TRANSFERIME KORRENTE TE BRENDESHME"]
[null,6,60,604,6040,null,"E","Transferime korrente tek nivele te tjera te Qeverise"]
[null,6,60,604,6040,6040001,"E","Transferime tek Organet e Pushtetit Vendor"]
[null,6,60,604,6040,6040002,"E","Transferime tek Keshillat e Qarkut"]
[null,6,60,604,6040,6040009,"E","Te tjera transferime"]
[null,6,60,604,6041,6041000,"E","Transferime korrente tek Institucione Qeveritare te Ndryshme"]
[null,6,60,604,6042,null,"E","Transfertat korrente tek Sigurimet Shoqerore dhe Shendetesor"]
[null,6,60,604,6042,6042001,"E","Transferime, Kompensim per pensionistet per diferenca çmimi"]
[null,6,60,604,6042,6042002,"E","Transferim, Per pensione te veçanta shteterore"]
[null,6,60,604,6042,6042003,"E","Transferim, Per kompensim suplementar per ish te persekutuarit"]
[null,6,60,604,6042,6042004,"E","Transferim, Per kompensim suplementar per veteranet e luftes"]
[null,6,60,604,6042,6042005,"E","Transferim, Per kompensim suplementar per invalidet e punes"]
[null,6,60,604,6042,6042008,"E","Transferime per te mbuluar rritjen ne perfituesit e sigurimeve"]
[null,6,60,604,6042,6042009,"E","Transferime per te mbuluar defiçitin e Fondit te Sigurimeve Shoqerore"]
[null,6,60,604,6042,6042010,"E","Transferime per Sigurimin Suplementar te Ushtarakeve"]
[null,6,60,604,6042,6042011,"E","Transferime per pensionet suplementare shteterore"]
[null,6,60,604,6042,6042012,"E","Transferime per pagesat e parakohshme per minatoret"]
[null,6,60,604,6042,6042020,"E","Transferime speciale tek ISKSH"]
[null,6,60,604,6042,6042029,"E","Transferime per te mbuluar defiçitin e ISKSH"]
[null,6,60,604,6042,6042030,"E","Transferime per ushtaret"]
[null,6,60,604,6042,6042031,"E","Transferime te buxhetit per te papunet"]
[null,6,60,604,6042,6042032,"E","Transferime per ushtarake ne reforme dhe pensione te parakohshme"]
[null,6,60,604,6042,6042033,"E","Transferime per sigurimin e ishfunksionareve ne pagese kalimtare"]
[null,6,60,604,6042,6042034,"E","Transferime per diference kontributi per fermeret."]
[null,6,60,604,6044,null,"E","Transferime tek organizatat jo-fitimprurese"]
[null,6,60,604,6044,6044001,"E","Transferta per shoqerite e jetimeve."]
[null,6,60,604,6044,6044002,"E","Transfeta per shoqerite e te verberve."]
[null,6,60,604,6044,6044003,"E","Transferta per shoqerite e invalideve te luftes."]
[null,6,60,604,6044,6044004,"E","Transferta per shoqerite e invalideve te punes."]
[null,6,60,604,6044,6044005,"E","Transferta per Albafilmin."]
[null,6,60,604,6044,6044006,"E","Transferta per klubet dhe asociacionet e sportit."]
[null,6,60,604,6044,6044007,"E","Transferta per Radio-Televizonin Publik."]
[null,6,60,604,6044,6044008,"E","Transferta per Institutin e Mjeteve Mateseve dhe Kalibrimi."]
[null,6,60,604,6044,6044009,"E","Transferta per partite politike."]
[null,6,60,604,6044,6044010,"E","Grante per Komisinin e Letrave me Vlere."]
[null,6,60,604,6044,6044099,"E","Te tjera transferta per institucionet jo-fitim prurese."]
[null,6,60,605,null,null,"E","TRANSFERIMET KORRENTE JASHTE"]
[null,6,60,605,6051,null,"E","Transferime korrente per organizatat nderkombetare"]
[null,6,60,605,6051,6051001,"E","Kombet e Bashkuara"]
[null,6,60,605,6051,6051002,"E","Banka Boterore"]
[null,6,60,605,6051,6051099,"E","Organizatat nderkombetare te tjera"]
[null,6,60,605,6052,6052000,"E","Transferime korrente per qeverite e huaja"]
[null,6,60,605,6053,6053000,"E","Transferime korrente per institucionet jo-fitimprurese te huaja"]
[null,6,60,605,6059,6059000,"E","Te tjera transferime korrente jashte shtetit"]
[null,6,60,606,null,null,"E","TRANSFERTA PER BUXHETET FAMILIARE DHE INDIVIDET"]
[null,6,60,606,6060,null,"E","Transferta per Buxhetet familiare dhe individet te paguara nga I.S.SH DHE I.S.K.SH"]
[null,6,60,606,6060,6060001,"E","Kompensim per pa-aftesi te perkohshme per shkak te semundjes."]
[null,6,60,606,6060,6060002,"E","Kompensim per pa-aftesi te perkoheshme per shkak te demtimit ne pune."]
[null,6,60,606,6060,6060003,"E","Kompesim per leje lindje."]
[null,6,60,606,6060,6060004,"E","Grant per femije te lindur"]
[null,6,60,606,6060,6060005,"E","Pensione per moshe madhore"]
[null,6,60,606,6060,6060006,"E","Pension pa-aftesie"]
[null,6,60,606,6060,6060007,"E","Pension mbijetese."]
[null,6,60,606,6060,6060008,"E","Kompensim suplementar per çmimin per pensionistet."]
[null,6,60,606,6060,6060009,"E","Pensione te veçanta shteterore."]
[null,6,60,606,6060,6060010,"E","Kompensim suplementar per ish te persekutuarit"]
[null,6,60,606,6060,6060011,"E","Kompensim per veteranet e luftes."]
[null,6,60,606,6060,6060012,"E","Kompensim suplementar per invalidet e punes."]
[null,6,60,606,6060,6060013,"E","Shperblim per ish-ushtaraket"]
[null,6,60,606,6060,6060017,"E","Sigurim suplementar shteteror per ishfunksionaret"]
[null,6,60,606,6060,6060018,"E","Pagesa te parakohshme per minatoret."]
[null,6,60,606,6060,6060021,"E","Pagesa per sherbime mjeksore dhe dentare."]
[null,6,60,606,6060,6060022,"E","Pagesa per produkte farmaceutike"]
[null,6,60,606,6060,6060099,"E","Te tjera transferta tek individet."]
[null,6,60,606,6061,null,"E","Transferta per Buxh.familiare e individet te paguara nga Instituc.dhe Pushteti Vendor"]
[null,6,60,606,6061,6061001,"E","Grante per familjet per shpenzime funerale."]
[null,6,60,606,6061,6061002,"E","Kompensim papunesie per personat e siguruar."]
[null,6,60,606,6061,6061003,"E","Ndihme ekonomike."]
[null,6,60,606,6061,6061004,"E","Pagese paaftesie."]
[null,6,60,606,6061,6061005,"E","Kompensime speciale te tjera."]
[null,6,60,606,6061,6061006,"E","Transferte per mbulimin e  perqindjeve te normave te interesave bankare"]
[null,6,60,606,6061,6061021,"E","Bursa"]
[null,6,60,606,6061,6061031,"E","Grante per artistet, producentet e filmave dhe shkrimtaret"]
[null,6,60,606,6061,6061041,"E","Shpenzime per situata te veshtira dhe  per fatekeqesi."]
[null,6,60,606,6061,6061099,"E","Te tjera transferta tek individet"]
[null,6,60,608,6080,6080000,"E","FONDI I VEÇANTE"]
[null,6,60,609,null,null,"E","REZERVAT"]
[null,6,60,609,6090,null,"E","Fondi rezerve nacional dhe kontigjencat"]
[null,6,60,609,6090,6090100,"E","Fondi rezerve i Keshillit te Ministrave"]
[null,6,60,609,6090,6090200,"E","Kontigjencat"]
[null,6,60,609,6091,6091000,"E","Fondi rezerve i Pushtetit Vendor"]
[null,6,63,630,6300,6300000,"E","NDRYSHIMI I GJENDJEVE TE INVENTARIT"]
[null,6,64,640,6400,6400000,"E","SHPENZIME NE NATYRE"]
[null,6,65,null,null,null,"E","SHPENZIME FINANCIARE TE BRENDSHME"]
[null,6,65,650,null,null,"E","INTERESA PER BONOT E THESARIT DHE KREDI DIREKTE"]
[null,6,65,650,6500,null,"E","Interesa Bono Thesari me afat 3 mujor"]
[null,6,65,650,6500,6500100,"E","Interesa Bono Thesari 3/ mujor te emetuara ne tregun financiar"]
[null,6,65,650,6500,6500200,"E","Interesa Bono Thesari 3/mujor te emetuara ne organizma shteterore dhe private"]
[null,6,65,650,6500,6500300,"E","Interesa Bono Thesari 3/mujor te emetuara ne individe"]
[null,6,65,650,6501,null,"E","Interesa Bono Thesari me afat 6 mujor"]
[null,6,65,650,6501,6501100,"E","Interesa Bono Thesari 6/ mujor te emetuara ne tregun financiar"]
[null,6,65,650,6501,6501200,"E","Interesa Bono Thesari 6/mujor te emetuara ne organizma shteterore dhe private"]
[null,6,65,650,6501,6501300,"E","Interesa Bono Thesari 6/mujor te emetuara ne individe"]
[null,6,65,650,6502,null,"E","Interesa Bono Thesari me afat maturimi 1 vjecar"]
[null,6,65,650,6502,6502100,"E","Interesa Bono Thesari nje vjecar te emetuara ne tregun financiar"]
[null,6,65,650,6502,6502200,"E","Interesa Bono Thesarinjevjecar te emetuara ne organizma shteterore dhe private"]
[null,6,65,650,6502,6502300,"E","Interesa Bono Thesari njevjecar te emetuara ne individe"]
[null,6,65,650,6503,6503000,"E","Interesa Kredi direkte nga Banka e Shqiperise"]
[null,6,65,650,6504,6504000,"E","Interesa Huamarrje afatshkurter ne te tjera letra me vlere"]
[null,6,65,651,null,null,"E","INTERESA PER HUAMARRJE TE TJERA TE BRENDESHME"]
[null,6,65,651,6510,null,"E","Interesa Huamarrje te brendshme afatshkurter"]
[null,6,65,651,6510,6510100,"E","Interesa,huamarrje brendeshme afat shkurter,  nga i njejti nivel qeverisje"]
[null,6,65,651,6510,6510200,"E","Interesa,huamarrje brendeshme afat shkurter,  nga nivele tjera qeverisjeje"]
[null,6,65,651,6510,6510300,"E","Interesa,huamarrje brendeshme afat shkurter,  nga sistemi bankar"]
[null,6,65,651,6511,null,"E","Interesa Huamarrje te tjera afatgjate"]
[null,6,65,651,6511,6511100,"E","Interesa,huamarrje tjera afat gjate,  nga i njejti nivel qeverisje"]
[null,6,65,651,6511,6511200,"E","Interesa,huamarrje tjera afatgjate,  nga nivele tjera qeverisjeje"]
[null,6,65,651,6511,6511300,"E","Interesa,huamarrje tjera afatgjate,  nga sistemi bankar"]
[null,6,65,652,null,null,"E","INTERESA LETRA ME VLERE TE QEVERISE"]
[null,6,65,652,6520,null,"E","Interesa Obligacione te emetuara ne tregun financiar"]
[null,6,65,652,6520,6520100,"E","Interesa Obligacione ne tregun financiar me afat maturimi nga 1 deri 5 vjet"]
[null,6,65,652,6520,6520200,"E","Interesa Obligacione ne tregun financiar me afat maturimi 6 deri 10 vjet"]
[null,6,65,652,6520,6520300,"E","interesa, Obligacione ne tregun financiar me afat maturimi mbi 10 vjet"]
[null,6,65,652,6521,null,"E","Interesa Obligacione te emetuara ne te tjere te trete"]
[null,6,65,652,6521,6521100,"E","Interesa Obligacione te tjere te trete me afat maturimi nga 1 deri 5 vjet"]
[null,6,65,652,6521,6521200,"E","Interesa Obligacione ne te tjere te trete me afat maturimi 6 deri 10 vjet"]
[null,6,65,652,6521,6521300,"E","interesa, Obligacione ne te tjere te trete me afat maturimi mbi 10 vjet"]
[null,6,65,652,6522,6522000,"E","Interesa Te tjera letra me vlere"]
[null,6,65,656,6560,6560000,"E","SHPENZIME  NGA KEMBIMET VALUTORE"]
[null,6,66,null,null,null,"E","SHPENZIME FINANCIARE TE JASHTME"]
[null,6,66,660,null,null,"E","INTERESA PER HUAMARRJE NGA QEVERITE E HUAJA"]
[null,6,66,660,6600,6600000,"E","Interesa huamarrje afatshkurter nga qeveri te huaja"]
[null,6,66,660,6601,6601000,"E","Interesa huamarrje afatgjate nga qeveri te huaja"]
[null,6,66,661,null,null,"E","INTERESA PER FINANCIME NGA INSTITUCIONE NDERKOMBETARE"]
[null,6,66,661,6610,6610000,"E","Interesa huamarrje afatshkurter nga institucionet nderkombtare"]
[null,6,66,661,6611,6611000,"E","Interesa huamarrje afatgjate nga institucionet nderkombtare"]
[null,6,66,662,null,null,"E","INTERESA PER HUAMARRJE TE TJERA TE JASHTME."]
[null,6,66,662,6620,6620000,"E","Interesa huamarrje afatshkurter per huamarrje te tjera te jashtme"]
[null,6,66,662,6621,6621000,"E","Interesa huamarrje afatgjate per huamarrje te tjera te jashtme"]
[null,6,67,null,null,null,"E","SHPENZIME TE JASHTEZAKONSHME"]
[null,6,67,677,6770,6770000,"E","HUMBJE NGA GABIME TE LEJUARA NE USHTRIMET PARAARDHESE"]
[null,6,67,678,6780,6780000,"E","SHPENZIME TE TJERA TE JASHTZAKONSHME"]
[null,6,68,null,null,null,"E","AMORTIZIMI,VLERA E MBETUR  AQ- JASHTE PERDORIMIT DHE SHUMA PARASHIKUARA"]
[null,6,68,681,null,null,"E","KUOTAT E AMORTIZIMIT TE SHFRYTEZIMIT"]
[null,6,68,681,6811,6811000,"E","Amortizime te subvencioneve per investime"]
[null,6,68,681,6812,6812000,"E","Amortizime te aktiveve te qendrueshme te trupezuara"]
[null,6,68,681,6813,6813000,"E","Amortizime te aktiveve te patrupezuara"]
[null,6,68,682,6820,6820000,"E","VLERA E MBETUR E AQ TE NXJERRA JASHTPERDORIMIT E SHITURA"]
[null,6,68,683,null,null,"E","SHUMA TE PARASHIKUARA TE SHFRYTEZIMIT"]
[null,6,68,683,6831,6821000,"E","Shuma te parashikuara per zhvleresimin e aktiveve te qendrueshme"]
[null,6,68,683,6832,6822000,"E","Shuma te parashikuara per zhvleresimin e aktiveve qarkulluese"]
[null,6,68,683,6833,6823000,"E","Shuma te parashikuara per rreziqe e shpenzime te shfrytezimit"]
[null,6,68,683,6834,6824000,"E","Kuota pjese e shpenzimeve per tu shperndare ne disa ushtrime"]
[null,6,68,686,null,null,"E","SHUMA TE PARASHIKUARA PER AKTIVET FINANCIARE"]
[null,6,68,686,6861,6861000,"E","Shuma te parashikuara per zhvleresimin e aktiveve financiare te qendrueshme"]
[null,6,68,686,6862,6862000,"E","Shuma te parashikuara per rreziqe e shpenzime per aktivet financiare"]
[null,6,68,686,6863,6863000,"E","Shuma te parashikuara per zhvleresimin e aktiveve financiare qarkulluese"]
[null,6,68,687,6870,6870000,"E","SHUMA TE PARASHIKUARA TE JASHTEZAKONSHM"]
[null,6,69,690,6900,6900000,null,"LLOGARI TEKNIKE E APLIKIMIT - DEBITORE"]
[null,7,null,null,null,null,"R","T E  A R D H U R A T"]
[null,7,70,null,null,null,"R","TATIME DHE KONTRIBUTE TE DETYRUESHME"]
[null,7,70,700,null,null,"R","TATIM MBI TE ARDHURAT PERSONALE, FITIMIN DHE TE ARDHURAT KAPITALE"]
[null,7,70,700,7000,null,"R","Tatim mbi te ardhurat personale"]
[null,7,70,700,7000,7000100,"R","Tatim Nga te punesuarit ne sherbimin publik"]
[null,7,70,700,7000,7000200,"R","Tatim Nga te punesuarit ne Sherbimin jo-publik"]
[null,7,70,700,7000,7000300,"R","Tatim mbi te ardhurat nga Interesat"]
[null,7,70,700,7000,7000400,"R","Tatim mbi te ardhurat nga Qirate"]
[null,7,70,700,7000,7000500,"R","Tatim mbi fituesit e Lojrave te Fatit"]
[null,7,70,700,7000,7000900,"R","Te tjera tatime mbi te ardhurat mbajtur ne burim"]
[null,7,70,700,7001,null,"R","Tatim mbi fitimin"]
[null,7,70,700,7001,7001100,"R","Tatim mbi fitimin nga ndermarjet e sektorit publik"]
[null,7,70,700,7001,7001200,"R","Tatim mbi fitimin nga subjektet e sektorit privat"]
[null,7,70,700,7001,7001300,"R","Tatim mbi fitimin nga subjektet e \"Lojrave te fatit\""]
[null,7,70,700,7002,null,"R","Takse dhe Tatime mbi bisnesin e vogel"]
[null,7,70,700,7002,7002100,"R","Takse Vendore mbi bisnesin e vogel"]
[null,7,70,700,7002,7002200,"R","Tatim i thjeshtuar mbi fitimin"]
[null,7,70,700,7009,null,"R","Te Tjera Tatime mbi Te Ardhurat Personale, Fitimin dhe Te Ardhurat Kapitale"]
[null,7,70,700,7009,7009100,"R","Tatimet mbi te ardhurat nga dividentet dhe aksionet"]
[null,7,70,700,7009,7009200,"R","Tatimet mbi te Drejten e autorit dhe pronesine intelektuale"]
[null,7,70,700,7009,7009900,"R","Te tjera taksa mbi te ardhurat personale,fitimin e te ardhurat kapitale"]
[null,7,70,702,null,null,"R","TATIM MBI PASURINE"]
[null,7,70,702,7020,null,"R","Tatimi mbi Pasurine e Paluajtshme"]
[null,7,70,702,7020,7020100,"R","Tatim mbi token bujqesore"]
[null,7,70,702,7020,7020200,"R","Tatim mbi Ndertesat"]
[null,7,70,702,7021,null,"R","Tatim mbi Shitjen e Pasurise se Paluajtshme"]
[null,7,70,702,7021,7021100,"R","Tatim, Shitja e pasurise se paluajteshme"]
[null,7,70,702,7021,7021200,"R","Tatim, Trashegimia dhe dhurimi"]
[null,7,70,702,7029,null,"R","Te Tjera taksa "]
[null,7,70,702,7029,7029100,"R","Te tjera Takse per shitjen e pasurive te luajtshme."]
[null,7,70,702,7029,7029200,"R","Taksa per Kalimin e te drejtes se pronesise se Pasurise se paluajtshme"]
[null,7,70,703,null,null,"R","TATIM MBI MALLRAT DHE SHERBIMET BRENDA VENDIT"]
[null,7,70,703,7030,null,"R","T V S H - Tatim mbi Vleren e Shtuar"]
[null,7,70,703,7030,7030100,"R","TVSH Mbi mallrat dhe sherbimet brenda vendit"]
[null,7,70,703,7030,7030200,"R","TVSH Mbi mallrat e importuara"]
[null,7,70,703,7031,null,"R","Akciza"]
[null,7,70,703,7031,7031100,"R","Akcize Cigaret"]
[null,7,70,703,7031,7031200,"R","Pije alkoolike - akcise e parapaguar"]
[null,7,70,703,7031,7031300,"R","Pije alkoolike - akcise e mbledhur nga Dogana"]
[null,7,70,703,7031,7031400,"R","Akcize Karburanti i prodhuar ne vend"]
[null,7,70,703,7031,7031500,"R","Akcize Karburanti i importuar"]
[null,7,70,703,7031,7031600,"R","Akcize - Kafe"]
[null,7,70,703,7031,7031900,"R","Akcize - Te tjera (alkol per prodhim pijesh etj.)"]
[null,7,70,703,7032,null,"R","Taksa mbi Sherbime Specifike"]
[null,7,70,703,7032,7032100,"R","Takse mbi Llotarite"]
[null,7,70,703,7032,7032200,"R","Takse mbi Bingot dhe lojrat Aritmetike"]
[null,7,70,703,7032,7032300,"R","Takse mbi automatet e lojrave te fatit dhe bilardot"]
[null,7,70,703,7032,7032400,"R","Takse mbi Kazinote"]
[null,7,70,703,7032,7032500,"R","Takse mbi lojrat sportive"]
[null,7,70,703,7032,7032900,"R","Taksa te tjera te ngjashme mbi sherbimet specifike"]
[null,7,70,703,7033,null,"R","Taksa mbi Perdorimin e Mallrave ose Lejimin e Veprimtarive"]
[null,7,70,703,7033,7033001,"R","Takse per rregjistrimin e pervitshem te automjeteve"]
[null,7,70,703,7033,7033002,"R","Takse vjetore e tonazhit te automjeteve per aks."]
[null,7,70,703,7033,7033003,"R","Takse per qarkullimin e automjeteve te huaja"]
[null,7,70,703,7033,7033004,"R","Takse per rregjistrimin e lojrave te fatit, llotarive etj"]
[null,7,70,703,7033,7033005,"R","Takse vjetore per licensimin e transmetimeve radio-televizive."]
[null,7,70,703,7033,7033006,"R","Takse per perdorimin e aparateve Radio- Televizive"]
[null,7,70,703,7033,7033007,"R","Takse per sherbimet e radio-telekomunikacioneve."]
[null,7,70,703,7033,7033008,"R","Takse per perdorimin e aparateve telefonike"]
[null,7,70,703,7033,7033009,"R","Takse per lejen e ushtrimit te veprimtarise se peshkimit"]
[null,7,70,703,7033,7033010,"R","Takse e karbonit per benzinen, benzolin dhe gazoilin"]
[null,7,70,703,7033,7033011,"R","Takse per ambalazhet plastike te lengjeve te ambalazhuara (shishe, bidona etj)."]
[null,7,70,703,7033,7033099,"R","Te tjera taksa kombetare mbi perdorimin e mallrave ose lejimin e veprimtarive"]
[null,7,70,703,7035,null,"R","Taksa te njesive vendore mbi Perdorimin e Mallrave ose Lejimin e Veprimtarive"]
[null,7,70,703,7035,7035001,"R","Takse per rregjistrim biznesi"]
[null,7,70,703,7035,7035002,"R","Takse per zenien e hapesirave publike."]
[null,7,70,703,7035,7035003,"R","Takse e ndikimit ne ifranstrukture nga ndertimet e reja."]
[null,7,70,703,7035,7035004,"R","Takse gjuetie."]
[null,7,70,703,7035,7035005,"R","Takse per fjetjen ne hotel."]
[null,7,70,703,7035,7035006,"R","Tatim mbi xhiron e hoteleve dhe restoranteve"]
[null,7,70,703,7035,7035007,"R","Takse per therrjen e bagetive"]
[null,7,70,703,7035,7035008,"R","Takse per reklamat"]
[null,7,70,703,7035,7035009,"R","Taksa e tabeles"]
[null,7,70,703,7035,7035010,"R","Tarife perimetrale"]
[null,7,70,703,7035,7035011,"R","Tarife per shfrytezimin e lendes drusore"]
[null,7,70,703,7035,7035012,"R","Taksa Vendore te perkohshme"]
[null,7,70,703,7035,7035099,"R","Te tjera taksa dhe tarifa te njesive vendore te paklasifikuara."]
[null,7,70,704,null,null,"R","TAKSA MBI TREGTINE DHE TRANSAKSIONET NDERKOMBE TARE"]
[null,7,70,704,7040,7040000,"R","Taksa Doganore Per Mallrat E Importit"]
[null,7,70,704,7041,7041000,"R","Taksa Doganore Per Mallrat E Eksportit"]
[null,7,70,704,7042,7042000,"R","Tarife sherbimi doganor dhe koliposte"]
[null,7,70,704,7049,null,"R","Te Tjera mbi tregetine e transaksionet nderkombetare"]
[null,7,70,704,7049,7049100,"R","Takse per importin e automjeteve te perdorura"]
[null,7,70,704,7049,7049200,"R","Takse tranziti nderkombetar e doganes."]
[null,7,70,704,7049,7049900,"R","Te tjera taksa "]
[null,7,70,705,7050,null,"R","TAKSA E RRUGES DURRES- KUKES"]
[null,7,70,705,7050,7050100,"R","Mbitaksa per importet e taksueshme"]
[null,7,70,705,7050,7050200,"R","Takse mbi konsumin e karburantit te importuar"]
[null,7,70,705,7050,7050300,"R","Takse per konsumin e karburantit te prodhuar ne vend"]
[null,7,70,705,7050,7050400,"R","Taksa vjetore e rruges per tatim paguesit e TVSH"]
[null,7,70,708,7081,null,"R","TE TJERA TAKSA KOMBETARE"]
[null,7,70,708,7081,7081001,"R","Takse e solidaritetit per Rendin dhe Mbrojtjen "]
[null,7,70,708,7081,7081002,"R","Takse per kalim  kufiri te Republikes se Shqiperise me avion"]
[null,7,70,708,7081,7081003,"R","Takse per uljen, ngritjen  e qendrimin e avioneve ne aeroport."]
[null,7,70,708,7081,7081004,"R","Takse per mbikalimet ajrore mbi territorin e Rep.se Shqiperise."]
[null,7,70,708,7081,7081005,"R","Takse portuale"]
[null,7,70,708,7081,7081006,"R","Taksa e Akteve dhe e Pulles"]
[null,7,70,709,null,null,"R","KAMATEVONESA"]
[null,7,70,709,7090,7090000,"R","Kamatevonesa te Sistemit Tatimor"]
[null,7,70,709,7094,null,"R","Kamatevonesa te sistemit doganor"]
[null,7,70,709,7094,7094100,"R","Kamatvonesa - Nga gjoba te sistemit doganor per importet"]
[null,7,70,709,7094,7094200,"R","Kamatvonesa - Nga gjoba te sistemit doganor per exportet"]
[null,7,71,null,null,null,"R","TE ARDHURA JOTATIMORE"]
[null,7,71,710,null,null,"R","TE ARDHURA NGA ND/JET E PRONESIA"]
[null,7,71,710,7100,null,"R","Te Ardhura nga Nd/jet Publike Jo-financiare"]
[null,7,71,710,7100,7100100,"R","Te ardhura nga Ndermarrjet shteterore"]
[null,7,71,710,7100,7100200,"R","Te ardhura Shoqerite e perbashketa"]
[null,7,71,710,7100,7100300,"R","Te ardhura te tjera nga ndermarrjet publike jofinanciare"]
[null,7,71,710,7101,null,"R","Te Ardhura nga Nd/jet Publike Financiare"]
[null,7,71,710,7101,7101100,"R","Te ardhura nga Banka e Shqiperise"]
[null,7,71,710,7101,7101200,"R","Te ardhura nga Bankat tregtare (te nivelit te dyte)"]
[null,7,71,710,7101,7101300,"R","Te ardhura nga Kompanite e sigurimeve"]
[null,7,71,710,7101,7101900,"R","Te ardhura te tjera nga ndermarrjet publike financiare"]
[null,7,71,710,7109,null,"R","Te ardhura te Tjera nga ndermarrjet dhe pronesia"]
[null,7,71,710,7109,7109100,"R","Qira toke bujqesore"]
[null,7,71,710,7109,7109200,"R","Qira troje"]
[null,7,71,710,7109,7109300,"R","Te ardhura nga renta minerare ose karieres"]
[null,7,71,710,7109,7109400,"R","Te ardhura nga shfrytezimi i nentokes"]
[null,7,71,710,7109,7109500,"R","Te ardhura nga llotarite shteterore."]
[null,7,71,710,7109,7109600,"R","Qira nga Ndertesat"]
[null,7,71,710,7109,7109700,"R","Qira nga Paisjet"]
[null,7,71,710,7109,7109900,"R","Te tjera te ardhura "]
[null,7,71,711,null,null,"R","TE ARDHURA NGA SHERBIMET ADMINISTRATIVE DHE TE ARDHURA SEKONDARE"]
[null,7,71,711,7110,null,"R","TARIFA ADMINISTRATIVE DHE RREGULLATORE"]
[null,7,71,711,7110,7110101,"R","Tarifa per sherbime konsullore"]
[null,7,71,711,7110,7110102,"R","Tarifa per pajisjen me deshmi aftesie per drejtim automjeti"]
[null,7,71,711,7110,7110103,"R","Tarifa per rregjistrimin ne arsim te larte"]
[null,7,71,711,7110,7110104,"R","Tarifa per pasaporte lundrimi te personave"]
[null,7,71,711,7110,7110105,"R","Tarifa per aktet administrative "]
[null,7,71,711,7110,7110106,"R","Tarifa per leje transporti."]
[null,7,71,711,7110,7110107,"R","Tarifa per rregjistrimin e barreve siguruese."]
[null,7,71,711,7110,7110108,"R","Tarifa per leje teknike profesionale."]
[null,7,71,711,7110,7110109,"R","Tarifa shkollimi"]
[null,7,71,711,7110,7110110,"R","Tarifa nga konkurset"]
[null,7,71,711,7110,7110111,"R","Tarifa nga lejet per zhvillimin e lojra te fatit"]
[null,7,71,711,7110,7110199,"R","Te tjera Tarifa Administrative dhe Rregullatore nacionale"]
[null,7,71,711,7110,7110500,"R","Tarifa Administrative Dhe Rregullatore te njesive vendore"]
[null,7,71,711,7110,7110501,"R","Tarifa pastrimi dhe higjene"]
[null,7,71,711,7110,7110502,"R","Kontribut nga publiku per mirembajtjen e rrugeve"]
[null,7,71,711,7110,7110503,"R","Tarifa per mbajtjen e qenve te luksit."]
[null,7,71,711,7110,7110504,"R","Tarifa per rregjistrimin e nje vendbanimi te ri."]
[null,7,71,711,7110,7110505,"R","Tarifa per repetitor, perforcues"]
[null,7,71,711,7110,7110599,"R","Te tjera Tarifa Administrative dhe Rregullatore te njesive vendore"]
[null,7,71,711,7111,null,"R","Te Ardhura Sekondare dhe Pagesa Sherbimesh"]
[null,7,71,711,7111,7111001,"R","Te ardhura nga kopshtet e femijeve"]
[null,7,71,711,7111,7111002,"R","Te ardhura nga çerdhet"]
[null,7,71,711,7111,7111003,"R","Te ardhura nga Qendrat e Formimit Profesional"]
[null,7,71,711,7111,7111004,"R","Te ardhura nga sherbimi mjeksor dhe spitalor"]
[null,7,71,711,7111,7111005,"R","Te ardhura nga analizat kimike e biologjike."]
[null,7,71,711,7111,7111006,"R","Te ardhura nga policet e rendit per ruajtjen e godinave."]
[null,7,71,711,7111,7111007,"R","Te ardhura nga parkingu."]
[null,7,71,711,7111,7111008,"R","Te ardhura nga fotokopjet."]
[null,7,71,711,7111,7111020,"R","Te ardh.te ISSh nga komisionet per sherbimin e mbledhjes se kontrib.shend.per ISKSH"]
[null,7,71,711,7111,7111021,"R","Te ardhurat nga liçensat per shoqerite private."]
[null,7,71,711,7111,7111022,"R","Te ardhura nga lidhje martese me shtetas te huaj."]
[null,7,71,711,7111,7111023,"R","Te ardhura nga sherbimi per leje qendrimi te te huajve."]
[null,7,71,711,7111,7111024,"R","Te ardhura nga Policia Kufitare e Lundrimit."]
[null,7,71,711,7111,7111025,"R","Te ardhura nga peshorja e dogane."]
[null,7,71,711,7111,7111026,"R","Te ardhura nga sherbimet e Rendit Publik ne KESH."]
[null,7,71,711,7111,7111027,"R","Te ardhura nga marrja\\lenia e nenshtetesise"]
[null,7,71,711,7111,7111028,"R","Te ardhura nga liçencat per importimin e armeve te gjahut e materialeve te tjera te gjuetise."]
[null,7,71,711,7111,7111029,"R","Te ardhura per hyrjen ne Shqiperi me armeve gjahut te shtetasve te huaj per gjueti turistike."]
[null,7,71,711,7111,7111030,"R","Te ardhura nga paisja e shtetasve me autorizim per arme gjahu. "]
[null,7,71,711,7111,7111099,"R","Te tjera te ardhura sekondare dhe pagesa sherbimesh"]
[null,7,71,711,7112,null,"R","Takse Per Veprime Gjyqesore, Ligjore (noteriale) dhe Zyres se rregjistrimit te pasurise."]
[null,7,71,711,7112,7122100,"R","Taksa gjyqesore"]
[null,7,71,711,7112,7112200,"R","Taksa ligjore(noteriale)"]
[null,7,71,711,7112,7112300,"R","Taksa per Zyren e Rregjistrimit te Pasurise."]
[null,7,71,711,7112,7112900,"R","Te tjera per veprime gjyqesore"]
[null,7,71,711,7113,null,"R","Te Ardhura nga Shitja e Mallrave Dhe Sherbimeve"]
[null,7,71,711,7113,7113001,"R","Shitja e produkteve bujqesore dhe pyjore"]
[null,7,71,711,7113,7113002,"R","Shitja e produkteve kulturore dhe turistike"]
[null,7,71,711,7113,7113003,"R","Te ardhura nga mencat"]
[null,7,71,711,7113,7113004,"R","Shitja e produkteve te azileve te pleqve"]
[null,7,71,711,7113,7113005,"R","Shitja e arkave rregjistruese nga Drejtoria e Tatim-Taksave"]
[null,7,71,711,7113,7113006,"R","Shitja e shtypshkrimeve"]
[null,7,71,711,7113,7113007,"R","Shitja e hartave"]
[null,7,71,711,7113,7113008,"R","Te ardhura nga shitja e pashaportave"]
[null,7,71,711,7113,7113009,"R","Te ardhura miratim projekti MNZ"]
[null,7,71,711,7113,7113010,"R","Leje per ushtrim profesioni"]
[null,7,71,711,7113,7113011,"R","Te ardhura nga sherbimi MNZ"]
[null,7,71,711,7113,7113013,"R","Te ardhura nga tenderat."]
[null,7,71,711,7113,7113014,"R","Te ardhura nga shitja e plumçave te Doganes"]
[null,7,71,711,7113,7113015,"R","Te ardhura nga shitja e Pulles se Akcizes ne subjektet tatim"]
[null,7,71,711,7113,7113016,"R","Te ardhura nga shitja e Fatures Tatimore."]
[null,7,71,711,7113,7113099,"R","Te tjera nga shitja e mallrave e sherbimeve"]
[null,7,71,711,7114,null,"R","Te ardhura nga biletat"]
[null,7,71,711,7114,7114100,"R","Te ardhurat nga biletat- muzeumet"]
[null,7,71,711,7114,7114200,"R","te ardhura nga biletat- Qendrat kulturore"]
[null,7,71,711,7114,7114300,"R","Te ardhura nga biletat- Stadiumet"]
[null,7,71,711,7114,7114400,"R","Te ardhura nga biletat - Qendrat Historike"]
[null,7,71,711,7114,7114900,"R","Te tjera te ardhura nga biletat"]
[null,7,71,711,7115,null,"R","Gjoba, kamatevonesa, sekuestrime dhe zhdemtime "]
[null,7,71,711,7115,7115000,"R","Gjoba te sistemit tatimor "]
[null,7,71,711,7115,7115100,"R","Gjoba te Sigurimeve Shoqerore e Shendetesore"]
[null,7,71,711,7115,7115101,"R","Gjoba per sigurimet shoqerore e shendetesore nga punedhenesi"]
[null,7,71,711,7115,7115102,"R","Gjoba per sigurimet shoqerore e shendetesore nga te vetpunesuarit"]
[null,7,71,711,7115,7115103,"R","Gjoba per sigurimet shoqerore e shendetesore nga fermeret"]
[null,7,71,711,7115,7115119,"R","Gjoba te tjera te sistemit tatimor"]
[null,7,71,711,7115,7115200,"R","Gjoba te sistemit Doganor"]
[null,7,71,711,7115,7115210,"R","Gjoba te sistemit doganor per importet"]
[null,7,71,711,7115,7115220,"R","Gjoba te sistemit doganor per eksportet"]
[null,7,71,711,7115,7115400,"R","Gjoba te tjera te sistemit doganor"]
[null,7,71,711,7115,7115401,"R","Gjoba gjyqesore"]
[null,7,71,711,7115,7115402,"R","Gjoba trafiku - Kontrabande"]
[null,7,71,711,7115,7115403,"R","Gjoba te Policise Pyjore"]
[null,7,71,711,7115,7115404,"R","Gjoba te Inspektoriatit Sanitar"]
[null,7,71,711,7115,7115405,"R","Gjoba te Policise Elektrike"]
[null,7,71,711,7115,7115406,"R","Gjoba te Departamentit te Çmimeve dhe Standarteve"]
[null,7,71,711,7115,7115407,"R","Gjoba te Departamentit te Kontrollit te Ushqimit"]
[null,7,71,711,7115,7115408,"R","Gjoba te Departamentit te Kontrollit te Peshematjes"]
[null,7,71,711,7115,7115409,"R","Gjoba te policise se ndertimit"]
[null,7,71,711,7115,7115410,"R","Gjoba te Policise Rrugore"]
[null,7,71,711,7115,7115411,"R","Gjoba te Policise se Rendit"]
[null,7,71,711,7115,7115412,"R","Gjoba te Policise Kufitare"]
[null,7,71,711,7115,7115413,"R","Gjoba mbi leje qendrimin e te huajve."]
[null,7,71,711,7115,7115414,"R","Gjoba te humbjes se pashaportes"]
[null,7,71,711,7115,7115415,"R","Gjoba te Policise Tatimore"]
[null,7,71,711,7115,7115416,"R","Gjoba te sisitemit te rregjistrimit te pasurise se paluajtshme"]
[null,7,71,711,7115,7115499,"R","Te tjera gjoba"]
[null,7,71,711,7115,7115500,"R","Kamatevonesa"]
[null,7,71,711,7115,7115600,"R","Sekuestrime dhe zhdemtime"]
[null,7,71,719,7190,null,"R","TE TJERA TE ARDHURA JO-TATIMORE"]
[null,7,71,719,7190,7190101,"R","Demshperblime te perfituara nga Institutet e Sigurimeve"]
[null,7,71,719,7190,7190201,"R","Te ardhura nga individet per moskryerjen e sherbimit ushtarak"]
[null,7,71,719,7190,7190990,"R","Te tjera jo tatimore"]
[null,7,72,null,null,null,"R","GRANTE KORENT TE PERGJITHSHEM"]
[null,7,72,720,null,null,"R","GRANTE KORRENTE TE BRENDESHME TE PERGJITHSHEM"]
[null,7,72,720,7200,null,"R","Nga i Njejti Nivel Qeverisje"]
[null,7,72,720,7200,7200101,"R","Nga nje nivel qeverisje- Nga buxheti i pushtetit qendror"]
[null,7,72,720,7200,7200102,"R","Nga nje nivel qeverisje- Nga buxheti i pushtetit vendor"]
[null,7,72,720,7200,7200103,"R","Nga nje nivel qeverisje- Nga te tjera autoritete"]
[null,7,72,720,7201,null,"R","Nga Nivele te Tjera Te Qeverisjes"]
[null,7,72,720,7201,7201101,"R","Nga nivele tjera  qeverisje- Nga buxheti i pushtetit qendror"]
[null,7,72,720,7201,7201102,"R","Nga nivele tjera qeverisje- Nga buxheti i pushtetit vendor"]
[null,7,72,720,7201,7201103,"R","Nga nivele tjera qeverisje- Nga te tjera autoritete"]
[null,7,72,720,7202,null,"R","Nga Buxheti i Shtetit per Buxhetin e Sig.Shoq. Per Pagesa te Posaçme"]
[null,7,72,720,7202,7202001,"R","Per kompensimin e rritjes se çmimit per pensionistet"]
[null,7,72,720,7202,7202002,"R","Per pensione shteterore te posaçme"]
[null,7,72,720,7202,7202003,"R","Per shtesa te parashikuara per ish-te perndjekurit politike"]
[null,7,72,720,7202,7202004,"R","Per shtesa te parashikuara per veteranet "]
[null,7,72,720,7202,7202005,"R","Per shtesa te parashikuara per invalidet e punes"]
[null,7,72,720,7202,7202006,"R","Per shtesa te parashikuara per pensionet e ushtarakeve."]
[null,7,72,720,7202,7202007,"R","Per pagesa kalimtare e pensione te ish-funksionareve."]
[null,7,72,720,7203,null,"R","Nga Buxheti i Shtetit per buxhetin e Sigurimeve Shoqerore per mbulimin e defiçitit"]
[null,7,72,720,7203,7203001,"R","Grante per te mbuluar defiçitin e Fondit te Sigurimeve Shoqerore"]
[null,7,72,720,7203,7203002,"R","Per mbeshtetje te shpenzimeve shtese nga indeksimi."]
[null,7,72,720,7203,7203003,"R","Grante per te mbuluar defiçitin e ISKSH"]
[null,7,72,720,7204,7204000,"R","Pjesmarrje e institucionit ne tatime e taksa nacionale"]
[null,7,72,720,7205,7205000,"R","Financim shtese nga te ardhurat e krijuara brenda sistemit"]
[null,7,72,720,7206,7206000,"R","Financim i pritshem nga buxheti "]
[null,7,72,720,7207,null,"R","Sponsorizime nga te tretet"]
[null,7,72,720,7207,7207010,"R","Sponsorizime nga organizata jo qeveritare"]
[null,7,72,720,7207,7207011,"R","Sponsorizime nga subjekte shteterore dhe private"]
[null,7,72,720,7207,7207012,"R","Sponsorizime nga individet"]
[null,7,72,720,7209,7209000,"R","Te tjera Grante te Brendeshme"]
[null,7,72,721,null,null,"R","GRANTE TE HUAJA TE PERGJITHSHEM DHE KORRENT"]
[null,7,72,721,7210,7210000,"R","Grante Nga Qeveri te Huaja"]
[null,7,72,721,7211,7211000,"R","Grante Nga Organizata Nderkombetare"]
[null,7,73,730,7300,7300000,"R","NDRYSHIMII GJENDJEVE TE INVENTARIT"]
[null,7,74,740,7400,7400000,"R","FINANCIME NE NATYRE"]
[null,7,75,750,null,null,"R","KONTRIBUTE I SIGURIMEVE SHOQERORE DHE SHENDETESORE"]
[null,7,75,750,7500,null,"R","Nga te punesuarit"]
[null,7,75,750,7500,null,"R","Nga te punesuarit e sektorit buxhetor"]
[null,7,75,750,7500,7500101,"R","Sigurime Shoqerore, te punesuar sektor buxhetor"]
[null,7,75,750,7500,7500102,"R","Sigurime Shendetsore,te punesuar sektor buxhetor"]
[null,7,75,750,7500,null,"R","Nga te punesuarit e sektorit jobuxhetor"]
[null,7,75,750,7500,7500201,"R","Sigurime Shoqerore, te punesuar sektor jo buxhetor"]
[null,7,75,750,7500,7500202,"R","Sigurime Shendetsore,te punesuar sektor jo buxhetor"]
[null,7,75,750,7500,null,"R","Nga te punesuarit e sektorit privat"]
[null,7,75,750,7500,7500301,"R","Sigurime Shoqerore, te punesuar sektor privat"]
[null,7,75,750,7500,7500302,"R","Sigurime Shendetsore,te punesuar sektor privat"]
[null,7,75,750,7500,7500900,"R","Te tjera kontribute, te punesuar te sektorit privat"]
[null,7,75,750,7501,null,"R","Nga punedhenesit"]
[null,7,75,750,7501,null,"R","Nga punedhenesit e sektorit buxhetor"]
[null,7,75,750,7501,7501001,"R","Sigurime Shoqerore, punedhenes sektor buxhetor"]
[null,7,75,750,7501,7501002,"R","Sigurime Shendetsore,punedhenes sektor buxhetor"]
[null,7,75,750,7501,null,"R","Nga punedhenesit e sektorit jo-buxhetor"]
[null,7,75,750,7501,7501101,"R","Sigurime Shoqerore, punedhenes sektor jo buxhetor"]
[null,7,75,750,7501,7501102,"R","Sigurime Shendetsore,punedhenes sektor jo buxhetor"]
[null,7,75,750,7501,null,"R","Nga punedhenesit e sektorit privat"]
[null,7,75,750,7501,7501201,"R","Sigurime Shoqerore, punedhenes sektor privat"]
[null,7,75,750,7501,7501202,"R","Sigurime Shendetsore,punedhenes sektor privat"]
[null,7,75,750,7501,7501900,"R","Te tjera kontribute, puedhenes sektori privat"]
[null,7,75,750,7502,null,"R","Nga te vetepunesuarit"]
[null,7,75,750,7502,7502100,"R","Sigurime Shoqerore, vetepunesuar"]
[null,7,75,750,7502,7502200,"R","Sigurime Shendetsore,vetpunesuar"]
[null,7,75,750,7502,7502900,"R","Te tjera kontribute, vetpunesuar"]
[null,7,75,750,7503,null,"R","Nga fermeret"]
[null,7,75,750,7503,7503100,"R","Sigurime Shoqerore, fermeret"]
[null,7,75,750,7503,7503200,"R","Sigurime Shendetsore,fermeret"]
[null,7,75,750,7503,7503900,"R","Te tjera kontribute, fermeret"]
[null,7,75,750,7504,null,"R","Sigurime vullnetare"]
[null,7,75,750,7504,7504100,"R","Sigurime Shoqerore nga shtetas me banim jashte"]
[null,7,75,750,7504,7504200,"R","Sigurime Shoqerore nga jo-kontribues te perkohshem"]
[null,7,75,750,7505,null,"R","Kontribute te buxhetit per sigurime shoqerore"]
[null,7,75,750,7505,7505001,"R","Kontribute buxheti Sigurime Shoqerore per ushtaret"]
[null,7,75,750,7505,7505002,"R","Kontribute buxheti Sigurime Shoqerore per te papunet"]
[null,7,75,750,7505,7505003,"R","Kontribute buxheti Sigurime Shoqerore per ushtarake ne reforme e pension te parakohshem"]
[null,7,75,750,7505,7505004,"R","Kontribute buxheti Sigurime Shoqerore per ish funksionaret"]
[null,7,75,750,7505,7505005,"R","kontribute buxheti Sigurime Shoqerore per fermeret"]
[null,7,75,750,7506,null,"R","Kontribute te buxhetit per sigurime shendetsore"]
[null,7,75,750,7506,7506100,"R","kontribute buxheti Sherbime mjekesore dhe dentare"]
[null,7,75,750,7506,7506200,"R","kontribute buxheti Produkte farmaceutike"]
[null,7,76,null,null,null,"R","TE ARDHURA FINANCIARE"]
[null,7,76,760,null,null,"R","TE ARDHURA NGA INTERESAT E HUADHENIES SE BRENDSHME"]
[null,7,76,760,7600,null,"R","Interesat Huadhenie e brendshme direkte afat-gjate"]
[null,7,76,760,7600,7600100,"R","Interesa huadheni brendeshme afatgjate - Per te njejtin nivel qeverisjeje"]
[null,7,76,760,7600,7600200,"R","Interesa huadheni brendeshme afatgjate - Pernivele tjera qeverisjeje"]
[null,7,76,760,7600,7600300,"R","Interesa huadheni brendeshme afatgjate - Per ndermarrjet shteterore"]
[null,7,76,760,7601,null,"R","Interesat e huadhenies afat-shkurter per marreveshjet me garanci shteterore"]
[null,7,76,760,7601,7601000,"R","Interesa - Huadhenie me garanci shteterore"]
[null,7,76,760,7602,null,"R","Interesa - Nenhua nga huate e huaja"]
[null,7,76,760,7602,7602100,"R","Interesa nenhua nga huate e huaja - Per te njejtin nivel qeverisje"]
[null,7,76,760,7602,7602200,"R","Interesa nenhua nga huate e huaja - Per nivele tjera qeverisje"]
[null,7,76,760,7602,7602300,"R","Interesa nenhua nga huate e huaja - Per ndermarrjet shteterore"]
[null,7,76,761,null,null,"R","TE ARDHURA NGA INTERESAT E TRANSAKSIONEVE TE HUADHENIES SE HUAJ"]
[null,7,76,761,7610,7610000,"R","INTERESA - HUADHENIE E HUAJ"]
[null,7,76,765,7650,7650000,"R","TE ARDHURA NGA INTERESAT E DEPOZITAVE"]
[null,7,76,766,7660,7660000,"R","TE ARDHURA NGA KEMBIMET VALUTORE"]
[null,7,77,null,null,null,"R","TE ARDHURA TE JASHTEZAKONSHME"]
[null,7,77,773,7730,7730000,"R","TE ARDHURA NGA VEPRIMTARITE E MBYLLURA DHE NDRYSHIME TJ.TE STRATEGJISE "]
[null,7,77,777,7770,7770000,"R","FITIME NGA GABIME TE LEJUARA NE USHTRIMET PARAARDHESE"]
[null,7,77,778,7780,7780000,"R","KORRIGJIME NGA VITET E KALUARA"]
[null,7,77,779,7790,7790000,"R","TE ARDHURA TE TJERA TE JASHTEZAKONSHME"]
[null,7,78,null,null,null,"R","PUNIME PER INVESTIME DHE RIMARRJE TE SHUMAVE TE PARASHIKUAR"]
[null,7,78,781,7810,7810000,"R","PUNIME PER INVESTIME NE EKONOMI"]
[null,7,78,782,7820,7820000,"R","RIMARRJE SHUMA PARASHIKUARA PER ZHVLERESIMIN E  AKTIVEVE QARKULLUESE"]
[null,7,78,782,7830,7830000,"R","RIMARRJE SHUMAVE PER ZHVLERESIMIN TE  AQ TRUPEZUARA E TE PATRUPEZUARA"]
[null,7,78,784,7840,7840000,"R","SUPRIMIMI SHUMAVE TE PARASHIKUARA PER SHPENZIME TE VITEVE TE ARDHESHME"]
[null,7,78,785,7850,7850000,"R","PERDORIMI SHUMAVE TE PARASHIKUARA PER SHPENZIME TE VITEVE TE ARDHESHME"]
[null,7,78,787,7870,7870000,"R","TERHEQJE NGA SEKSIONI I INVESTIMEVE"]
[null,7,79,790,7900,7900000,"R","LLOGARI TEKNIKE TE APLIKIMIT - KREDITORE"]
[null,8,null,null,null,null,null,"REZULTATET E VITIT"]
[null,8,80,null,null,null,null,"LLOGARITE E ANGAZHIMIT (JASHTE BILANCIT)"]
[null,8,80,801,null,null,"A ","ANGAZHIME TE ORGANIZMAVE LOKALE NDAJ TE TRETEVE (DETYRIME)"]
[null,8,80,801,8010,8010040,"A ","Efekte ne qarkullim ne ngarkim te institucionit"]
[null,8,80,802,8020,8020000,"A ","ANGAZHIME TE TE TRETEV NDAJ INSTITUCIONIT( TE DREJTA)"]
[null,8,80,809,null,null,"L","KUNDERPARTI E ANGAZHIMEVE"]
[null,8,80,809,8090,8090000,"L","Kunderparti e llogarise 801 / 802"]
[null,8,81,null,null,null,null,"LLOGARI TE ELEMENTEVE TE MARRA ME QIRA (JASHTE BILANCIT)"]
[null,8,81,812,8120,8120000,"A","AKTIVE TE QENDRUESHME"]
[null,8,81,813,8130,8130000,"A","GJENDJE TE INVENTARIT"]
[null,8,81,819,null,null,"L","LLOGARI KUNDERPARTI"]
[null,8,81,819,8190,8190000,"L","Kunderparti e llogarise 812 / 813"]
[null,8,82,null,null,null,null,"OPERACIONE TE VITEVE TE MEPARSHME"]
[null,8,82,828,8280,8280000,"R","TITUJ TE ARDHURASH TE ANULLUAR OSE TE PRANUAR SI TE PAMBLEDHSHEM"]
[null,8,82,829,8290,8290000,"E","URDHERA SHPENZIMESH TE ANULLUARA OSE ME AFAT TE SKADUAR"]
[null,8,83,null,null,null,null,"CAKTIM NGA TE ARDHURAT E FUNKSIONIMIT PER INVESTIME"]
[null,8,83,831,8310,8310000,"R","CAKTIM NGA TE ARDHURAT E FUNKSIONIMIT PER INVESTIME"]
[null,8,84,null,null,null,null,"OPERACIONE TRANSFERIMESH"]
[null,8,84,841,8410,8410000,"E","TRANSFERIM I NDRYSHIMIT TE GJENDJEVE"]
[null,8,84,842,null,null,"R","TRANSFERIM TE ARDHURASH"]
[null,8,84,842,8420,8420000,"R","Derdhje te ardhurash ne buxhet"]
[null,8,84,842,8421,8421000,"R","Derdhje ne buxhet e te ardhurave te paperdorura"]
[null,8,84,842,8422,8422000,"R","Transferim te ardhura brenda siostemit"]
[null,8,84,842,8423,8423000,"R","Transferim per ndryshim gjendje"]
[null,8,84,842,8424,8424000,"R","Transferim per debitore te konstatuar te ngjajshem"]
[null,8,85,850,8500,8500000,"F","REZULTATE NGA OPERACIONET E FUNKSIONIMIT"]

{"sheet":"Evidence provided-->","index":41,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"LGU's FS (Template)","index":42,"n_rows":693,"n_cols":21,"rows_kept":693,"cut":false,"hidden":false,"merged":[[134,0,135,0],[134,1,135,1],[134,2,135,2],[209,0,209,2],[80,0,80,4],[81,0,82,0],[81,1,82,1],[81,2,82,2],[81,3,82,3],[133,0,133,3],[1,0,1,4],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[306,0,306,2],[216,0,217,0],[216,1,217,1],[216,2,217,2],[216,3,217,3],[210,0,210,2],[211,0,211,2],[212,0,212,2],[214,2,214,3],[215,2,215,3],[373,1,373,2],[374,1,374,2],[307,0,307,2],[312,0,313,0],[312,1,313,1],[312,2,313,2],[310,0,310,6],[312,5,312,6],[312,3,313,3],[372,1,372,2],[377,0,377,5],[379,0,380,0],[379,1,380,2],[379,3,380,3],[379,4,379,5],[490,5,490,6],[460,0,461,0],[460,1,461,1],[460,2,461,2],[444,0,445,0],[444,1,445,1],[444,2,445,2],[452,1,452,2],[486,0,486,1],[489,0,492,0],[489,1,492,2],[489,4,490,4],[444,5,444,9],[455,1,455,2],[493,1,493,2],[494,0,494,2],[495,1,495,2],[496,1,496,2],[497,1,497,2],[498,1,498,2],[499,1,499,2],[500,1,500,2],[502,1,502,2],[503,1,504,2],[516,0,516,5],[518,0,519,0],[518,1,519,1],[518,2,519,2],[518,3,519,3],[625,0,625,5],[627,0,628,0],[627,1,628,1],[627,2,628,2],[627,4,627,5],[379,6,379,7],[415,0,415,14],[417,5,417,9],[417,10,417,13],[442,0,442,14],[381,1,381,2],[417,0,419,0],[417,1,419,1],[417,2,419,2],[438,1,438,2],[444,10,444,13],[487,1,487,13],[489,5,489,6],[489,8,489,13],[417,16,417,20],[418,6,418,7],[418,18,419,18],[418,19,419,19],[418,20,419,20],[444,16,444,20],[458,1,458,6],[460,5,460,6],[460,9,460,10],[461,9,461,10],[453,1,453,2],[454,1,454,2]]}
["Form nr. 1"]
["ASSETS 2014",null,null,null,null,"(in ALL)"]
["Nr.","Account number","EMERTIMI I LLOGARIVE TE AKTIVIT","Asset Accounts Tittle ","Closed exercise ","Previous exercise"]
[]
[1,12,"Rezultate te mbartura(saldo debitore)","Carried results "]
[2,"         A          ","AKTIVE TE QENDRUESHME","Long-term Assets",{"$f":"E7+E13+E28","v":0},{"$f":"F7+F13+F28","v":0}]
[3,"20, 230","I.Te pa trupezuara","I.Intangible ",{"$f":"SUM(E8:E12)","v":0},{"$f":"SUM(F8:F12)","v":0}]
[4,201,"Prime te emisionit dhe rimbursimit te huave","Amounts to be remitted and loan reimbursements"]
[5,202,"Studime dhe kerkime","Studies and research "]
[6,203,"Koncesione, patenta,licenca e tjera ngjashme","Concessions, license, other similar licenses "]
[7,209,"Amortizimi i aktiveve qendrushme te pa trupezuara(-)","Anortization of current intagible assets (-)"]
[8,230,"Shpenzime per rritjen e aktiv.qendr.patrupezuara","Expenses for increase of current intangible assets "]
[9,"21,23,24,28","II.Akt.Qendr.te Trupezuara","II.Tangible Assets",{"$f":"SUM(E14:E27)","v":0},{"$f":"SUM(F14:F27)","v":0}]
[10,210,"Toka,troje,Terene","Land "]
[11,211,"Pyje,Kullota Plantacione","Forests, Pasture, Plantation"]
[12,212,"Ndertime e Konstruksione","Building and Constructions "]
[13,213,"Rruge,rrjete,vepra ujore","Roads, networks, water facilities "]
[14,214,"Instalime teknike,makineri,paisje,vegla pune","Technical installment, machineri, equipments, working tools"]
[15,215,"Mjete transporti","Transport vehicles"]
[16,216,"Rezerva shtetrore","Government reserve "]
[17,217,"Kafshe pune e prodhimi","Working and production animals "]
[18,218,"Inventar ekonomik","Economic Inventory "]
[19,219,"Amortizimi aktiv.Qendr.te trupezuara(-)","Depreciation of tangible assets"]
[20,231,"Shpenzime proces per rritjen e AQT","Expenses in process for increase of current tangible assets "]
[21,232,"Shpenzime proces per transferime kapitale","Expenses in process for capital transfers "]
[22,24,"Aktive te Qend.te trupezuara te demtuara","Damaged current tangible assets"]
[23,28,"Caktime","Assignments "]
[24,25.26,"III.Aktive  Financiare","III. Financial Assets ",{"$f":"SUM(E29:E30)","v":0},{"$f":"SUM(F29:F30)","v":0}]
[25,25,"qera","Loan and sub-loans "]
[26,26,"Pjesmarrje ne kapitalin e vet","Participation with own capital "]
[27,"B","AKTIVE QARKULLUESE","FLOATING ASSETS ",{"$f":"E32+E42+E58","v":0},{"$f":"F32+F42+F58","v":0}]
[28,"Klasa 3","I.Gjendja e Inventarit","I. Inventory Status ",{"$f":"SUM(E33:E41)","v":0},{"$f":"SUM(F33:F41)","v":0},{"$f":"F32-E32","v":0}]
[29,31,"Materiale","Materials"]
[30,32,"Objekte inventari","Inventory Objects "]
[31,33,"Prodhime, punime e sherbime  ne proces","Production, work and services in process "]
[32,34,"Produkte","Products"]
[33,35,"Mallra","Goods"]
[34,36,"Gje e gjalle ne rritje e majmeri","Animals fattening"]
[35,37,"Gjendje te pambritura ose prane te treteve","Undelivered items or close to third party "]
[36,38,"Diferenca nga cmimet e magazinimit","Differencies from wharehouse prices "]
[37,39,"Shuma te parashikuara per zhvleresim te inventarit(-)","Forecasted amounts for inventory depreciation (-)"]
[38,"Klasa 4","II.Kerkesa arketimi mbi Debitoret","II. Request for receivables ",{"$f":"SUM(E43:E57)","v":0},{"$f":"SUM(F43:F57)","v":0}]
[39,409,"Furnitore(Debitore),parapagime pagesa pjesore","Suppliers, prepayments or partial payment "]
[40,"411-418","Kliente e llogari te ngjashme","Similar clients or accounts "]
[41,423.42899999999997,"Personeli, paradhenie, deficite e gjoba","Employeers, prepayment, deficits and fees "]
[42,431,"Te drejta e taksa per t'u derdhur ne shtet","Rights and taxes to deposit to government "]
[43,432,"Tatime mbledh nga shteti per llog.Pushtetit Lokal","Taxes collected from central government for the Local Government "]
[44,433,"Shenz.fatkeqesi natyrore qe mbulon shteti","Expenses for natural disaster covered from the government "]
[45,4342,"Te tjera operacione me shtetin(debitor)","Other operations with the government (debitor)"]
[46,435,"Sigurime Shoqerore","Social Insurance "]
[47,436,"Sigurime Shendetesore","Health Insurance "]
[48,437.43799999999999,"Organizma te tjere shoqerore","Other social organizations"]
[49,44,"Institucione te tjera publike","Other public instituations "]
[50,45,"Mardhenie me instit.brenda dhe jasht sistemit","Relationships with institutions in and outside the system "]
[51,465,"Efekte per t'u arketuar nga shitja let.vlere vendosjes","Receivables from selling of bonds "]
[52,468,"Debitore te ndryshem","Different Debtors "]
[53,49,"Shuma te parashikuara per zhvleresim(-)","Forecasted amounts for depreciation (-)"]
[54,50.59,"III.Llogarite financiare","III. Financial accounts ",{"$f":"SUM(E59:E67)","v":0},{"$f":"SUM(F59:F67)","v":0}]
[55,50,"Letra me vlere te vendosjes","Securities"]
[56,511,"Vlera per tu arketuar","Amounts to receive "]
[57,512,"Llogari ne banke","Bank "]
[58,"52O","Disponibilitete ne thesar","Treasury funds "]
[59,531,"Llogari ne arke ","Petty-cash "]
[60,532,"Vlera te tjera","Other amounts "]
[61,54,"Akreditiva dhe paradhenie","Recgonised and prepayments "]
[62,56,"Llogari ne organizma krediti","Accounts in Lending Institutions"]
[63,59,"Provigjone zhvlersimi letra me vlere vendosjes(-)","devaluation provisions on securities(-)"]
[64,"C","LLOGARI TE TJERA AKTIVE","Other Assets ",{"$f":"SUM(E69:E71)","v":0},{"$f":"SUM(F69:F71)","v":0}]
[65,477,"Diferenca konvertimi aktive","Assets conversion differences "]
[66,481,"Shpenz.per tu shpernd.ne disa ushtrime","Expnses to distribute in several exercises "]
[67,486,"Shpenzime te periudhave te ardheshme","Expenses in the future "]
[68,85,"REZULTATI I USHTRIMIT(saldo debitore)","EXERCISE RESULTS (saldo debitore)"]
[69,"X","TOTALI   I   AKTIVIT ","ASSETS TOTAL",{"$f":"E5+E6+E31+E68+E72","v":0},{"$f":"F5+F6+F31+F68+F72","v":0}]
[]
[70,80.81,"LLOGARITE JASHTE BILANCIT","ACCOUNTS OUT OF BALANCE SHEET",{"$f":"SUM(E76)","v":0},{"$f":"SUM(F76)","v":0}]
[71,"80,81","Evidenca aktive","Active evidences "]
[]
[]
[]
["Form nr. 2"]
["LIABILITIES 2014",null,null,null,null,"(ne leke)"]
["Nr.","Account number","EMERTIMI I LLOGARIVE TE PASIVIT","LIABILITIES","Closed Exercise ","Current Exercise "]
[]
[1,"A","FONDE TE VETA ","OWN FUNDS ",{"$f":"E85+E91+E95+E96+E97+E98","v":0},{"$f":"F85+F91+F95+F96+F97+F98","v":0}]
[2,10,"I. Fonde te veta","I. Own funds ",{"$f":"SUM(E86:E90)","v":0},{"$f":"SUM(F86:F90)","v":0}]
[3,101,"Fonde baze","Base funds "]
[4,105,"Grante te brendshme kapitale","Capital internal grants "]
[5,106,"Grante te huaja kapitale","Capital foreigner grants "]
[6,107,"Vlera Akt.Qend.te caktuara ne perdorim","Current assets in use "]
[7,109,"Rezerva nga rivlersimi aktiveve te qendrushme","Reserves from revaluation of current assets "]
[8,11,"II.Fonde te tjera te veta","II. Other own funds ",{"$f":"SUM(E92:E94)","v":0},{"$f":"SUM(F92:F94)","v":0}]
[9,111,"Fonde rezerve","Reserve funds "]
[10,115,"Caktim nga rezultati i vitit per investime","Assigments from the year results for investments "]
[11,116,"Te ardhura nga shitja e Ak.Qendrushme","Revenues from selling of current assets "]
[12,12,"III.Rezultati i mbartur","III. Carried result "]
[13,13,"IV.Subvecione te jashtezakonshme( - )","IV. Exceptional subsidieris ( - )"]
[14,14,"V.Pjesemarrje te instit.ne invest.per te trete ","V.  Participation of the institution in investing for third parties "]
[15,15,"VI.Shuma parashikuara per rreziqe e shpenz.","VI. Forecasted amounts for disasters and expenses "]
[16,"B","D E T Y R I M E ","LIABILITIES ",{"$f":"E100+E103","v":0},{"$f":"F100+F103","v":0}]
[17,"16,17,18","I.Borxhe afatgjate","I. Longterm debts ",{"$f":"SUM(E101:E102)","v":0},{"$f":"SUM(F101:F102)","v":0}]
[18,16,"Huamarrje e brendeshme dhe te ngjashme","Internal borrowing and similar "]
[19,17,"Huamarrje e huaj","Borrowing out of the country "]
[20,"Klasa 4","II.Detyrime afatshkurter","II. Short term liabilities ",{"$f":"SUM(E104:E119)","v":0},{"$f":"SUM(F104:F119)","v":0}]
[21,419,"Kliente(Kreditore), parapagese pjesore","Clients (Creditors ), partial prepayment "]
[22,"401-408","Furnitore e llogari te lidhura me to","Suppliers and related accounts "]
[23,42,"Personeli e llogari te lidhura me to","Employees and related accounts "]
[24,431,"Detyrime ndaj Shtetit per  tatim-taksa","Liabilities to government for taxes "]
[25,432,"Tatime mbedhura nga shteti per llog.Pusht.Lokal","Taxes collected from government for the local government "]
[26,433,"Shteti fatkeqesi natyrore","Government natural disaster "]
[27,4341,"Te tjera operacione me shtetin(kreditor)","Te tjera operacione me shtetin(kreditor)"]
[28,435,"Sigurime shoqerore","Social Insurance "]
[29,436,"Sigurime shendetsore","Health Insurance "]
[30,437.43799999999999,"Organizma te tjere shoqerore","Other social organizations"]
[31,44,"Institucione te tjera publike","Other public instituations "]
[32,45,"Marrdhenie me institucione brenda e jasht sistemit","Relationships with institutions in and outside the system "]
[33,460,"Huadhenes","Borrower"]
[34,464,"Detyrime per t'u paguar per blerjen e letr,vlere ","Liabilities for bond purchasing "]
[35,466,"Kreditore per mjete ne ruajtje","Creditors for assets under guard"]
[36,467,"Kreditore te ndryshem ","Other creditors "]
[37,"C","LLOGARI TE TJERA","OTHER ACCOUNTS ",{"$f":"SUM(E121:E124)","v":0},{"$f":"SUM(F121:F124)","v":0}]
[38,475,"Te ardhura per tu regjist.vitet pasardhese","incomes to register in the coming years "]
[39,478,"Diferenca konvertime pasive","pasive converting differencies "]
[40,480,"Te ardhura per tu klasifikuar ose rregulluar","Incomes to clasiffy or adjust "]
[41,487,"te ardhura te arketuara para nxjerrjes titullit","incomes received before title exposure "]
[42,85,"REZULTATI I USHTRIMIT(Saldo kreditore)","Result (credit amount)"]
[43,"X","T O T A L I   I   P A S I V I T ","TOTAL LIABILITY ",{"$f":"E84+E99+E120+E125","v":0},{"$f":"F84+F99+F120+F125","v":0}]
[]
[44,80.81,"LLOGARITE JASHTE BILANCIT","ACCOUNTS OUT OF BALANCE SHEET",{"$f":"SUM(E129)","v":0},{"$f":"SUM(F129)","v":0}]
[45,"80,81","Evidenca pasive","Evidenca pasive"]
[]
[null,"check","Pasiv = Aktiv","Liabilities = Assets",{"$f":"E126-E73","v":0},{"$f":"F126-F73","v":0}]
[]
["Form nr. 3/1"]
["EXPENSES 2014",null,null,null,"(ne leke)"]
["Nr.","Nr.llog.","PERSHKRIMI I SHPENZIMEVE TE USHTRIMIT",null,"Current ","Previous"]
[null,null,null,"DESCRIPTION OF EXPENSES","Year","Year"]
["a","b","c",null,1,2]
[1,"Klasa 6","A. SHPENZIMET SHFRYTEZIMI (I - III)","Explotation conts",{"$f":"E139+E178+E179","v":0},{"$f":"F139+F178+F179","v":0}]
[2,60,"I. Shpenzime Korrente","Current expenses",{"$f":"E140+E145+E148+E159+E165+E170+E175","v":0},{"$f":"F140+F145+F148+F159+F165+F170+F175","v":0}]
[3,600,"Paga,shperblime e te tjera personeli","Salaries, bonuses",{"$f":"SUM(E141:E144)","v":0},{"$f":"SUM(F141:F144)","v":0}]
[4,6001,"Paga, personeli i perhershem","Salaries"]
[5,6002,"Paga, personel I perkohshem","Temporary salaries"]
[6,6003,"Shperblime ","Bonuses"]
[7,6009,"Shpenzime tjera personeli","Other personal expenses"]
[8,601,"Kontrib.te sig.shoq.e shendets.","health and social insurance contributions",{"$f":"SUM(E146:E147)","v":0},{"$f":"SUM(F146:F147)","v":0}]
[9,6010,"Kontribute per sigurimet shoqerore","Inurance contributions"]
[10,6011,"Kontribute per sigurimet shendetesore","Health insurance"]
[11,602,"Mallra dhe sherbime te tjera ","Other goods and services",{"$f":"SUM(E149:E158)","v":0},{"$f":"SUM(F149:F158)","v":0}]
[12,6020,"Materiale zyre e te pergjitheshme","stationary"]
[13,6021,"Materiale dhe sherbime speciale","Special services"]
[14,6022,"Sherbime nga te trete","Services from third party"]
[15,6023,"Shpenzime transporti","Transport expenses"]
[16,6024,"Shpenzime udhetimi","Travel expense"]
[17,6025,"Shpenzime per mirembajtje te zakonshme","Ordinary maintanance expenses "]
[18,6026,"Shpenzime per qeramarrje","Rent expenses"]
[19,6027,"Shpenzime per detyrime per kompesime legale","Expenses for legal liability for compensation"]
[20,6028,"Shpenzime te lidhura me huamarrjen per hua","Borrowing costs related to loans"]
[21,6029,"Shpenzime te tjera operative ","Other operating expenses"]
[22,603,"Subvencionet","Subsidies",{"$f":"SUM(E160:E164)","v":0},{"$f":"SUM(F160:F164)","v":0}]
[23,6030,"Subvecione per diference cmimi","Subsidies for price differences"]
[24,6031,"Subvecione per te nxitur punesimin","Subsidies to promote employment "]
[25,6032,"Subvecione per te mbuluar humbjet","Subsidies to cover loss"]
[26,6033,"Subvecione per sipermarrjet individuale","Subsidies for entrepreneurship"]
[27,6039,"Subvecione te tjera","Other subsidies"]
[28,604,"Transferime korrente te brendshme","Current interanl tranfers",{"$f":"SUM(E166:E169)","v":0},{"$f":"SUM(F166:F169)","v":0}]
[29,6040,"Transferime korente tek nivele tjera te Qeverise","Current transfers to other government levels"]
[30,6041,"Transferime korente tek institucione qeveritare te ndryshme","Current transfers to various government institutions"]
[31,6042,"Transferime korente tek Sigurimet Shoqerore e Shendetsore","Current transfers for social and health inurance"]
[32,6044,"Transferime korente tek Organizatat jo fitimprurse","Current tranfers for not for profit organisations"]
[33,605,"Transferime korrente me jashte","Current tranfers with outsiders",{"$f":"SUM(E171:E174)","v":0},{"$f":"SUM(F171:F174)","v":0}]
[34,6051,"Transferime Per Organizatat Nderkombetare","Tranfers for IOS"]
[35,6052,"Transferime Per Qeverite e Huaja","Tranfers for foreign governments"]
[36,6053,"Transferime Per institucionet jo fitimprurese te huaja","Tranfers for non not-for profit organisations"]
[37,6059,"Transferime Te tjera korrente me jashte shtetit","Other current tranfers with foreign governments"]
[38,606,"Transferta per buxh.familjare e individe","Tranfers family budges and other individuals ",{"$f":"SUM(E176:E177)","v":0},{"$f":"SUM(F176:F177)","v":0}]
[39,6060,"Transferta Te paguara nga ISSH e ISKSH","Tranfers paid from ISS and HII"]
[40,6061,"Transferta Paguara nga Inst.Tjera e Org.Pusht.Vendor","Tranfers paid from other insitutions and Local government"]
[41,63,"II. Ndryshimi I gjendjeve te inventarit ( + - )","Change in inventory balances"]
[42,68,"III. Kuota amortizimi dhe shuma te parashikuara","Amortisation rates and expected balances",{"$f":"SUM(E180:E183)","v":0},{"$f":"SUM(F180:F183)","v":0}]
[43,681,"Kuotat e amortizimit te shfrytezimit","Amortisatrion rates on explotation"]
[44,682,"Vlera mbetur e AQ te nxjerra jasht perdorimit e shitura","Residual value on fixed assests, damaged or disposed"]
[45,683,"Shuma te parashikuara te shfrytezimit","Amounts provided for explotations"]
[46,686,"Shuma te parashikuara per aktivet financiare","Amounts provided for finance asssets"]
[47,"65, 66","B. SHPENZIME FINANCIARE(I+II)","Finance expenses",{"$f":"E185+E190","v":0},{"$f":"F185+F190","v":0}]
[48,65,"I. Shpen.financiare te brendshme","Internal finance expenses",{"$f":"SUM(E186:E189)","v":0},{"$f":"SUM(F186:F189)","v":0}]
[49,650,"Interesa per bono thesarit dhe kredi direkte","Bond interest rates and direct loans"]
[50,651,"Interesa per huamarrje te tj. Brendshme","Borrowing costs related to loans"]
[51,652,"Interesa Letra tjera vlere Qeverise","Other interst on government securities"]
[52,656,"Shpenz.nga kembimet valutore","foreign exchange expenses"]
[53,66,"II. Shpen.financiare te jashtme","External finance expenses",{"$f":"SUM(E191:E193)","v":0},{"$f":"SUM(F191:F193)","v":0}]
[54,660,"Interesa per huamarrje nga Qeveri.te Huaja","Interest on loans from Foreign Governments"]
[55,661,"Interesa per financime nga Institucionet.nderkomb","Interest on financing from international organizations"]
[56,662,"Interesa per huamarrje te tjera jashtme ","Interest on other foreign loans"]
[57,67,"C.  SHPENZ.TE JASHTEZAKONSHME","C. Extraordinary Expenses",{"$f":"SUM(E195:E196)","v":0},{"$f":"SUM(F195:F196)","v":0}]
[58,677,"Humbje nga gabime te lejuara ne ushtr.paraardhese","Losses from allowed errors from previous years"]
[59,678,"Shpenzime te tjera te jashtzakonshme","Other Extraordinary expenses"]
[60,"Klasa 6","TOTALI I SHPENZIMEVE","TOTAL EXPENSES",{"$f":"E138+E184+E194","v":0},{"$f":"F138+F184+F194","v":0}]
[61,"82,83,84","D.  OPERAC.KORIGJ.REZULTATIT","TOTALI I SHPENZIMEVE",{"$f":"SUM(E199:E205)","v":0},{"$f":"SUM(F199:F205)","v":0}]
[62,828,"Tituj te ardhurash te anulluara","Names of cancelled revenues"]
[63,831,"Caktim te ardh.funks.per investime","Determination of revenues for investments"]
[64,8420,"Derdhje te ardhura ne buxhet","Revenues deposited in the budget"]
[65,8421,"Derdhje buxhet te ardhuurave pa perdorura","Deposit in the budget of unused revenues"]
[66,8422,"Transferim te ardhurave brenda sistemit","Transfers of revenues within the system"]
[67,8423,"Transferime per ndrysh gjendje","Transfers for changes in situation"]
[68,8424,"Transferim per debitore te konstatuar e te ngjashme","Transfers for identified debtors and similar items"]
[69,"Klasa 6 e 8","TOTALI OPERACIONEVE ","TOTAL FROM OPERATIONS",{"$f":"E197+E198","v":0},{"$f":"F197+F198","v":0}]
[70,85,"REZULTATI NGA FUNKSIONIMI","RESULTS FROM FUNCTIONING"]
[71,"X","T O T A L I ","Totals",{"$f":"E206+E207","v":0},{"$f":"F206+F207","v":0}]
[]
["Accnt.85 ne 3/1 = Accnt.85 ne liability",null,null,0,{"$f":"E207-E125","v":0},{"$f":"F207-F125","v":0}]
["63 ne 3/1 = sa Diferenca e  klases 3 ne assets",null,null,0,{"$f":"G32-E178","v":0}]
["8423 e 3/1 ose 841 e 3/2 = sa 63 ne 3/1",null,null,0,{"$f":"E204-E178+E302","v":0},{"$f":"F204-F178+F302","v":0}]
["(ne se del shifer, duhet te jete tek 841 e 3/2)"]
[]
["Form nr.3/2"]
[null,null,"INCOME   2014",null,"(ne leke)"]
["Nr.","Nr.llog.","PERSHKRIMI I TE ARDHURAVE TE USHTRIMIT","INCOME DESCRIPTION","Current ","Previous"]
[null,null,null,null,"Year","year "]
["a","b","c",null,1,2]
[1,"Klasa 7","A. TE ARDHURA TE SHFRYTEZIMIT(I - VI)","A. REVENUES",{"$f":"SUM(E221,E245,E253,E267,E281,E282)","v":0},{"$f":"SUM(F221,F245,F253,F267,F281,F282)","v":0}]
[2,70,"I. TE ARDHURA TATIMORE(a+b+c+d+e+f+g)","I. TAX INCOMES",{"$f":"E222+E227+E231+E237+E242+E243+E244","v":0},{"$f":"F222+F227+F231+F237+F242+F243+F244","v":0}]
[3,700,"a) Mbi te ardhurat,fitimin e ardh.kapitale","a) on revenues, profit, and equity revenue",{"$f":"SUM(E223:E226)","v":0},{"$f":"SUM(F223:F226)","v":0}]
[4,7000,"- Tatim mbi te ardhurat personale","personal income tax"]
[5,7001,"- Tatim mbi fitimin ","icome tax"]
[6,7002,"- Takse e tatim mbi biznesin e vogel","small business tax"]
[7,7009,"- Tjera tatime ","other tax"]
[8,702,"b) Tatime mbi pasurine","b) Property tax",{"$f":"SUM(E228:E230)","v":0},{"$f":"SUM(F228:F230)","v":0}]
[9,7020,"- Mbi pasurine e pa lujteshme","on imovable property "]
[10,7021,"- Mbi shitjen e pasurise se palujteshme","sales of imovable property"]
[11,7029,"- Te tjera mbi pasurine","other on property"]
[12,703,"c) Tatime mbi mallrat e sherbimet brenda vendit","c) tax upon goods and services in the country",{"$f":"SUM(E232:E236)","v":0},{"$f":"SUM(F232:F236)","v":0}]
[13,7030,"- Tatimi mbi Vleren e Shtuar(TVSH)","VAT"]
[14,7031,"- Akciza","Special taxes "]
[15,7032,"- Takse mbi sherbimet specifike","tax upon specific services"]
[16,7033,"- Takse mbi perd.mallrave e lejim veprimtarie","tax upn goods usage and activity permision"]
[17,7035,"- Takse vendore mbi perd.mallrave e lejim veprimtarie","local tax on goods usage and activity permision"]
[18,704,"d) Takse mbi tregtine e transaks..nderkombetare","d) tax upon commercial and international transactions",{"$f":"SUM(E238:E241)","v":0},{"$f":"SUM(F238:F241)","v":0}]
[19,7040,"- Takse doganore per mallrat e importit","duties on import goods"]
[20,7041,"- Takse doganore per mallrat e eksportit","duties on export goods"]
[21,7042,"- Tarife sherbimi doganor dhe kaliposte","custom tarif and post service"]
[22,7049,"- Te tjera taksa mbi treg.e trans.nderkomb.","other tax upon international commercial transport"]
[23,705,"e) Taksa e rruges","e) road tax"]
[24,708,"f) Te tjera tatime e taksa kombtare","f) other national tax"]
[25,709,"g) Kamat vonesa","g) Interest on late payments"]
[26,75,"II. KONTRIBUTE SHOQERORE E SHENDETSORE","II. SOCIAL AND HEALTH INSURANCE",{"$f":"SUM(E246:E252)","v":0},{"$f":"SUM(F246:F252)","v":0}]
[27,750,"- Nga te punesuarit","from employeers"]
[28,751,"- Nga punedhenesit","from employees"]
[29,752,"- Nga te vetepunesuarit","from self employees"]
[30,753,"- Nga fermeret","from farmers"]
[31,754,"- Nga sigurimet vullnetare","form volunteer insurance"]
[32,755,"- Kontrib.buxhetit per Sigurimet Shoqerore","Budget contriubution for Social Insurance"]
[33,756,"- Kontrib.buxhetit per Sigurimet Shendetes","Budget contriubution for Health Insurance"]
[34,71,"III. TE ARDHUTRA JO TATIMORE(a+b+c)","III. NON TAX REVENUES",{"$f":"E254+E258+E266","v":0},{"$f":"F254+F258+F266","v":0}]
[35,710,"a) Nga ndermarrjet dhe pronesia","a) from enterprise and ownership",{"$f":"SUM(E255:E257)","v":0},{"$f":"SUM(F255:F257)","v":0}]
[36,7100,"- Nga nderm.publike jo financiare","from public non financial enterprise"]
[37,7101,"- Nga nderm.publike financiare","from public  financial enterprise"]
[38,7109,"- Te tjera nga ndermarrjet dhe pronesia","others from enterprise and ownership"]
[39,711,"b) Sherbime administ.e ardhura sekondare","b) Administrative service and secondary revenues",{"$f":"SUM(E259:E265)","v":0},{"$f":"SUM(F259:F265)","v":0}]
[40,7110,"- Tarifa administrative dhe rregullatore","administrative tarifs and regulations "]
[41,7111,"- Te ardhura sekondare e pagesa sherbimesh","secondary revenues and payments of services"]
[42,7112,"- Takse per veprime gjyqsore e noteriale","tax for legal actions and notery"]
[43,7113,"- Nga shitja e mallrave e sherbimeve","from goods and services sales"]
[44,7114,"- Te ardhura nga biletat","revenues from tickets"]
[45,7115,"- Gjoba dhe kamatvonesa,sekuestrime e zhdemtime","fines and late-fees, sequestration and compensation"]
[46,7116,"- Te ardhura nga transferimi prones,legalizimi ndertimeve pa leje","revenues from ownership transfer, legalization of buildings without permits"]
[47,719,"c) Te tjera te ardhura jo tatimore","c) other non tax revenues"]
[48,72,"IV.GRANTE KORENTE(a+b)","IV. ACTUAL GRANTS (a+b) ",{"$f":"E268+E278","v":0},{"$f":"F268+F278","v":0}]
[49,720,"a) Grant korent I brendeshem ","a) internal actual grant",{"$f":"SUM(E269:E277)","v":0},{"$f":"SUM(F269:F277)","v":0}]
[50,7200,"- Nga I njejti nivel Qeverisje","from same Government level"]
[51,7201,"- Nga nivele tjera Qeverisje","from other Government levels "]
[52,7202,"- Nga buxheti per pagesa.posacme te ISSH","from budget for special payments to Social Institute"]
[53,7203,"- Nga buxheti per mbul.deficiti te ISSH e ISKSH","from budget to cover the deficit of Social Insitture and Healthcare Institute"]
[54,7204,"- Pjesmarrje instit.ne tatime nacionale","participation of institution in national taxes"]
[55,7205,"- Financ.shtese nga te ardh.kriju.brenda sistemit","additioanal finances created within the system"]
[56,7206,"- Financim I pritshem nga buxheti","expcted financing from budget"]
[57,7207,"- Sponsorizime nga te trete","third party sponsorship"]
[58,7209,"- Te tjera grante te brendshme","other internal grants"]
[59,721,"b) Grant korent I jashtem","b) external actual grants",{"$f":"SUM(E279:E280)","v":0},{"$f":"SUM(F279:F280)","v":0}]
[60,7210,"- Nga Qeveri te Huaja","from foreigner Goverments"]
[61,7211,"- Nga Organizata Nderkombetare","from international organizations"]
[62,73,"V. NDRYSHIM GJENDJEVE PRODUKTEVE","V. CHANGES IN PRODCUTS BALANCE"]
[63,78,"VI.PUNIME PER INVESTIME E RIMARRJE","VI. WORK INVESTMENTS AND RETAKINGS",{"$f":"SUM(E283:E288)","v":0},{"$f":"SUM(F283:F288)","v":0}]
[64,781,"Punime,investime ne ekonomi","works, invenstments in economy"]
[65,782,"Rimarrje parash.per aktive qarkulluese","Forecasted retakings for liquid assets"]
[66,783,"Rimarrje parash.per aktivet e qendrushme","Forecasted retakings for fixed assets"]
[67,784,"Suprim shumave parash.per shp.v.ardhshme","prepayment of expenses in the years to come"]
[68,785,"Perdorim shumave parash.per shp.v.ardhshme","Use of funds of the year to come "]
[69,787,"Terheqje nga seks.investimeve","withdraw from investments"]
[70,76,"B. TE ARDHURA FINANCIARE","B. FINANCIAL INCOMES",{"$f":"SUM(E290:E293)","v":0},{"$f":"SUM(F290:F293)","v":0}]
[71,760,"Nga interesat e  huadhenies brendshme","from internal borrowing interests"]
[72,761,"Nga interesat hudhenies se huaj","from external borrowing interests"]
[73,765,"Te ardhura nga interesat e depozitave","incomes from depozits interests"]
[74,766,"Te ardhura nga kembimet valutore","revenues from exchange rates"]
[75,77,"C. TE ARDHURA TE JASHTZAKONSHME","C. EXTRAORDINARY REVENUES",{"$f":"SUM(E295:E298)","v":0},{"$f":"SUM(F295:F298)","v":0}]
[76,773,"Nga veprimtari te mbyllura e ndryshime tjera trategjise","from closed activities and changes in strategy"]
[77,777,"Nga gabime te lejuara ne ushtrimet paraardhese","from mistaked allowed in previous exercise"]
[78,778,"Korigjime nga  vitet e kaluara","correction from previous year"]
[79,779,"Te ardhura te tjera","Other revenues"]
[80,"Klasa 7","TOTALI I TE ARDHURAVE","TOTAL INCOMES",{"$f":"E220+E289+E294","v":0},{"$f":"F220+F289+F294","v":0}]
[81,82.84,"D. OPERAC.KORIGJ.REZULTATIT","D. RESULT CORRECTIONS ACTIVITES",{"$f":"SUM(E301:E302)","v":0},{"$f":"SUM(F301:F302)","v":0}]
[82,829,"Urdh.shp.anulluar ose parashkruar","canceled or under writen expense order "]
[83,841,"Transferimi i ndryshimt te gjendjeje","status change transfer"]
[84,"Klasa 7 e 8","TOTALI OPERACIONEVE ","RESULT",{"$f":"E299+E300","v":0},{"$f":"F299+F300","v":0}]
[85,85,"REZULTATI I VEPRIMTARISE","RESULT"]
[86,"X","T O T A L I ",null,{"$f":"SUM(E303:E304)","v":0},{"$f":"SUM(F303:F304)","v":0}]
[]
["Form 3/2 = Form 3/1",null,null,null,{"$f":"E305-E208","v":0},{"$f":"F305-F208","v":0}]
["Llog.85 ne F3/2 = Llogaria 85 ne aktiv",null,null,null,{"$f":"E304-E72","v":0},{"$f":"F304-F72","v":0}]
[]
["Form 4"]
["FUND SOURCE AND EXPENSES RELATED TO INVESTMENTS, YEAR 2014"]
[null,null,null,null,null,null,"(ne leke)"]
["Nr.","Acc. No","EMERTIMI","TITLE","Opening","Year transactions",null,"closing "]
[null,null,null,null,"balance","Debit","Credit","balance"]
["a",null,"b",null,"c","d","e","f"]
[1,"I","BURIMET PER INVESTIME","INVESTMENT SOURCE",{"$f":"E317+E322+E326+E329+E333+E334+E341","v":0},{"$f":"F317+F322+F326+F329+F333+F334+F341","v":0},{"$f":"G317+G322+G326+G329+G333+G334+G341","v":0},{"$f":"H317+H322+H326+H329+H333+H334+H341","v":0}]
[2,105,"Grante te brendshme kapitale ","Internal capital grants",{"$f":"SUM(E318:E321)","v":0},{"$f":"SUM(F318:F321)","v":0},{"$f":"SUM(G318:G321)","v":0},{"$f":"SUM(H318:H321)","v":0}]
[3,1050,"Nga I njejti nivel qeverisjeje","from the same government level",null,null,null,{"$f":"E318+G318-F318","v":0}]
[4,1051,"Nga nivele te tjera te Qeverisjes","from other Government levels",null,null,null,{"$f":"E319+G319-F319","v":0}]
[5,1052,"Kontribute te te treteve per investime","third parties contribution for investments",null,null,null,{"$f":"E320+G320-F320","v":0}]
[6,1059,"Grante te brendeshme ne natyre","internal grants in nature",null,null,null,{"$f":"E321+G321-F321","v":0}]
[7,106,"Grante te huaja Kapitale","Foreigner Capital grants",{"$f":"SUM(E323:E325)","v":0},{"$f":"SUM(F323:F325)","v":0},{"$f":"SUM(G323:G325)","v":0},{"$f":"SUM(H323:H325)","v":0}]
[8,1060,"Nga qeveri te huaja","From foreigner goverments",null,null,null,{"$f":"E323+G323-F323","v":0}]
[9,1061,"Nga institucione nderkombetare","from international institutions",null,null,null,{"$f":"E324+G324-F324","v":0}]
[10,1069,"Grante te huaja ne natyre","foreigner grants in nature",null,null,null,{"$f":"E325+G325-F325","v":0}]
[11,14,"Grante kapitale per investime per te trete","Capital grants for investments to third parties",{"$f":"SUM(E327:E328)","v":0},{"$f":"SUM(F327:F328)","v":0},{"$f":"SUM(G327:G328)","v":0},{"$f":"SUM(H327:H328)","v":0}]
[12,145,"Grante brendsh. kapitale per pjesm. ne invest. ne te trete","Internal grants, participation capital in investments for third parties",null,null,null,{"$f":"E327+G327-F327","v":0}]
[13,146,"Grante te huaja kapitale per pjesm. ne invest. ne te trete","Foreigner grants, participation capital in investments for third parties",null,null,null,{"$f":"E328+G328-F328","v":0}]
[14,11,"Fonde te tjera te veta","Other own funds",{"$f":"SUM(E330:E332)","v":0},{"$f":"SUM(F330:F332)","v":0},{"$f":"SUM(G330:G332)","v":0},{"$f":"SUM(H330:H332)","v":0}]
[15,111,"Fonde rezerve ","reserve funds",null,null,null,{"$f":"E330+G330-F330","v":0}]
[16,115,"Caktim fondi per investime nga rezultati I vitit","Fund allocation for investments from result of the year",null,null,null,{"$f":"E331+G331-F331","v":0}]
[17,116,"Te ardhura nga Shitja e aktiveve te qendrueshme","Revenues from tangible assets sales",null,null,null,{"$f":"E332+G332-F332","v":0}]
[18,12,"Rezultati I Mbartur","Carried result",null,null,null,{"$f":"E333+G333-F333","v":0}]
[19,16,"Huamarrje brendshme e tjera ngjashme","Internal borrowing and similar",{"$f":"E335+E336+E337","v":0},{"$f":"F338+F339+F340","v":0},{"$f":"G335+G336+G337","v":0},{"$f":"SUM(H335:H340)","v":0}]
[20,160,"Bono thesari dhe kredi direkte(te hyra)","Bonds and direct credit (entry)",null,null,null,{"$f":"E335+G335","v":0}]
[21,161,"Te tjera huamarrje te brendshme (Te hyra)","Other internal borrowing (entry)",null,null,null,{"$f":"E336+G336","v":0}]
[22,162,"Huamarrje ne Letra me vlere(te hyra)","Borrowing through securities (entry)",null,null,null,{"$f":"E337+G337","v":0}]
[23,165,"Bono thesari dhe kredi direkte(te dala)","Bonds and direct credit (outing)",null,null,null,{"$f":"F338","v":0}]
[24,166,"Te tjera huamarrje te brendshme (te dala)","Other internal borrowing (outing)",null,null,null,{"$f":"F339","v":0}]
[25,167,"Huamarrje ne Letra me vlere(te dala)","Borrowing through securities (outing)",null,null,null,{"$f":"F340","v":0}]
[262,17,"Huamarrje nga Qeveri te huaja","Borrowing from foreigner Goverments",{"$f":"E342+E343+E344","v":0},{"$f":"F345+F346+F347","v":0},{"$f":"G342+G343+G344","v":0},{"$f":"H342+H343+H344+H345+H346+H347","v":0}]
[27,170,"Huamarrje nga qeveri te huaja (te hyra)","Borrowin from foreigner governments (entry)",null,null,null,{"$f":"E342+G342","v":0}]
[28,171,"Huamarrje nga institucione nderkombetare(te hyra)","Borrowing from international institutions (entry)",null,null,null,{"$f":"E343+G343","v":0}]
[29,172,"Huamarrje te tjera (Te hyra)","Other borrowings (entry)",null,null,null,{"$f":"E344+G344","v":0}]
[30,175,"Huamarrje nga Qeveri te huaja(te dala)","Borrowing from foreigner Goverments (outing)",null,null,null,{"$f":"F345","v":0}]
[31,176,"Huamarrje nga institucione nderkombetare(te dala)","Borrowing from international institutions (outing)",null,null,null,{"$f":"F346","v":0}]
[32,177,"Huamarrje te tjera (Te dala)","Other borrowings (outing)",null,null,null,{"$f":"F347","v":0}]
[33,"II","SHPENZIMET PER INVESTIME","EXPENSES FOR INVESTMENTS",{"$f":"E349+E350+E360+E361+E366","v":0},{"$f":"F349+F350+F360+F361+F366","v":0},{"$f":"G349+G350+G360+G361+G366","v":0},{"$f":"H349+H350+H360+H361+H366","v":0}]
[34,230,"Shpenzime per rritjen e AQ te patrupezuara","Expenses for increase of Intangible Assets ",null,null,null,{"$f":"E349+F349-G349","v":0}]
[35,231,"Shpenzime per rritjen e AQ te trupezuara ","Expenses for increase of Tangible Assets ",{"$f":"SUM(E351:E359)","v":0},{"$f":"SUM(F351:F359)","v":0},{"$f":"SUM(G351:G359)","v":0},{"$f":"SUM(H351:H359)","v":0}]
[36,2310,"Toka,troje e terene","Land ",null,null,null,{"$f":"E351+F351-G351","v":0}]
[37,2311,"Pyje,kullota,plantacione","Forests, Pasture, Plantation",null,null,null,{"$f":"E352+F352-G352","v":0}]
[38,2312,"Ndertime e konstruksione","Building and Constructions ",null,null,null,0]
[39,2313,"Rruge, rrjete dhe vepra ujore","Roads, networks, water facilities ",null,null,null,0]
[40,2314,"Instalime teknike,paisje,instrumenta dhe vegla pune","Technical installment, machineri, equipments, working tools",null,null,null,0]
[41,2315,"Mjete te transportit","Transport vehicles",null,null,null,0]
[42,2316,"Rezerva shteterore","Government reserve ",null,null,null,0]
[43,2317,"Kafshe pune e prodhimi","Working and production animals ",null,null,null,0]
[44,2318,"Inventar ekonomik","Economic Inventory ",null,null,null,0]
[45,232,"Transferimet kapitale","Capital transfers",null,null,null,{"$f":"E360+F360-G360","v":0}]
[46,25,"Huadhenie dhe nenhuadhenie","Lending",{"$f":"SUM(E362:E363)","v":0},{"$f":"SUM(F362:F363)","v":0},{"$f":"SUM(G364:G365)","v":0},{"$f":"H362+H363+H364+H365","v":0}]
[47,255,"Te dala per huadhenie dhe nenhuadhenie te brendshme","Outing for internal lending",null,null,null,{"$f":"E362+F362","v":0}]
[48,256,"Te dala per transaksionet e huadhenies se huaj","Outing for transactions of foreigner lending ",null,null,null,{"$f":"E363+F363+H330","v":0}]
[49,250,"Te hyra nga principali I huadhenieve te brendshme","Entry from  internal lending principal",null,null,null,{"$f":"G364","v":0}]
[50,251,"Te hyra nga principali I transaks. te huadhenies se huaj","Entry from foreigner lendings principal transaction",null,null,null,{"$f":"G365","v":0}]
[51,26,"Pjesmarrje ne kapitalin e vet","Participation with own equity",{"$f":"SUM(E367:E370)","v":0},{"$f":"SUM(F367:F370)","v":0},{"$f":"SUM(G367:G370)","v":0},{"$f":"SUM(H367:H370)","v":0}]
[52,265,"Te dala per kapitale te veta ne nderm. publike jofitimprurese","Outing for own equity in non profit public enterprise",null,null,null,{"$f":"E367+F367-G367","v":0}]
[53,266,"Te dala per kapitale te veta ne institucionet financiare","outing for own equity in financial institutions",null,null,null,{"$f":"E368+F368-G368","v":0}]
[54,267,"Te dala per kapitale te veta ne joint venture","Outing for own equity in joint venture",null,null,null,{"$f":"E369+F369-G369","v":0}]
[55,269,"Te dala per kapitale te veta te tjera","Outing for own equity other",null,null,null,{"$f":"E370+F370-G370","v":0}]
[56,null,"TOTALI (I + II)","Total (I + II)",{"$f":"E316+E348","v":0},{"$f":"F316+F348","v":0},{"$f":"G316+G348","v":0},{"$f":"H316+H348","v":0}]
[]
[null,"Llogaria 230 ne F4(c dhe f) = Llog.230 ne aktiv",null,null,{"$f":"E349-F12","v":0},null,null,{"$f":"H349-I12","v":0}]
[null,"Llogaria 231 ne F4(c dhe f) = Llog.231 ne aktiv",null,null,{"$f":"E350-F24","v":0},null,null,{"$f":"H350-E24","v":0}]
[null,"Llogaria 232 ne F4(c dhe f) = Llog.232 ne aktiv",null,null,{"$f":"F360-F25","v":0},null,null,{"$f":"I360-I25","v":0}]
[]
["Form 5"]
["CASH STATEMENT YEAR 2014"]
[null,null,null,null,null,null,"(ne leke)"]
["Nr.","EMERTIMI",null,"TITLE","Treasury Balance",null,"Bank liquidity "]
[null,null,null,null,"Debit","Credit","Debit","Credit"]
["a","b",null,null,"c","d","e","f"]
[1,"I.TEPRICA NE CELJE TE USHTRIMIT",null,"I. OPENING BALANCE"]
[2,"II.ARKETIMET E VITIT\"CASH\"",null,"II. RECEIVABLES \"CASH\"",{"$f":"E385+E388","v":0},{"$f":"F385+F388","v":0},{"$f":"G385+G388","v":0},{"$f":"H385+H388","v":0}]
[3,"1. Fonde nga buxheti",null,"1. Funds from budget",{"$f":"SUM(E386:E387)","v":0},{"$f":"SUM(F386:F387)","v":0},{"$f":"SUM(G386:G387)","v":0},{"$f":"SUM(H386:H387)","v":0}]
[4,"- Fonde buxhetore korente(Plani me ndryshimet)",null,"actual budget funds (Budget with changes)"]
[5,"- Fonde buxhetore kapitale(Plani me ndryshimet)",null,"capital budget funds (Budget with changes)"]
[6,"2. Te ardhura e te hyra gjate vitit ne \"Cash\"",null,"2. Incomes and revenues during the year in \"Cash\"",{"$f":"SUM(E389:E395)","v":0},{"$f":"SUM(F389:F395)","v":0},{"$f":"SUM(G389:G395)","v":0},{"$f":"SUM(H389:H395)","v":0}]
[7,"- Te ardhura tatimore ne \"Cash\"",null,"Tax revenues in \"Cash\""]
[8,"- Kontribute te sigurimeve shoq. e shendets. ne \"Cash\"",null,"Social and health insusrance in \"Cash\""]
[9,"- Te ardhura  jo tatimore ne \"Cash\"",null,"Non tax revenues \"Cash\""]
[10,"- Te ardhura  nga interesat \"Cash\"",null,"Interect incomes \"Cash\""]
[11,"- Sponsorizime, grante  e te ardhura te tjera \"Cash\"",null,"Sponsorships, grants and other revenues \"cash\""]
[12,"- Kredi dhe huamarrje te ndryshme",null,"loans and different lending"]
[13,"- Te hyra nga mjetet ne ruajtje \"Cash\"",null,"entry from storage \"Cash\""]
[14,"III.PAGESAT E VITIT  \"CASH\"",null,"III. PAYMENTS OF THE YEAR \"CASH\"",{"$f":"SUM(E397:E402)","v":0},{"$f":"SUM(F397:F402)","v":0},{"$f":"SUM(G397:G402)","v":0},{"$f":"SUM(H397:H402)","v":0}]
[15,"1, Pagesa nga buxheti per shpenzime korente",null,"1, payment from the budget for actual expenses"]
[16,"2, Pagesa nga buxheti per shenzime kapitale",null,"2, payments from the budget for capital expenses"]
[17,"3, Pagesa nga te ardhurat per shpenzime korente",null,"3, payments from revenues for actual expenses"]
[18,"4, Pagesa nga te ardhurat per shpenzime kapitale",null,"4, payments from revenues from capital expenses"]
[19,"5, Pagesa nga mjetet ne ruajtje",null,"5, payements from storage"]
[20,"6, Pagesa te tjera",null,"6, Other payments"]
[21,"IV. TRANSFERTA",null,"IV. TRANSFERS",{"$f":"SUM(E404:E406)","v":0},{"$f":"SUM(F404:F406)","v":0},{"$f":"SUM(G404:G406)","v":0},{"$f":"SUM(H404:H406)","v":0}]
[22,"1, Derdhe te ardhurave buxhet",null,"1, Deposit of revenues in the budget"]
[23,"2, Autorizime buxhetore te pa perdorura(krente dhe kapitale)",null,"2, unused budget (actual and capital)"]
[24,"3, Levizje te brendshme e transferta te tjera",null,"3, internal movements and transfers"]
[25,"V. SHUMA  E LEVIZJEVE ( I deri IV )",null,"V. MOVEMENTS TOTAL (I UP TO IV)",{"$f":"E383+E384+E403","v":0},{"$f":"F396+F403","v":0},{"$f":"G383+G384+G403","v":0},{"$f":"H383+H384+H403","v":0}]
[26,"VI. TEPRICA NE MBYLLJE TE USHTRIMIT",null,"VI. CLOSING BALANCE",{"$f":"E407-F407","v":0}]
[]
[null,"Kontroll","Llogaria 520 e 512  ne celje F5  = Sa Builanci",null,{"$f":"E383-F62","v":0}]
[null,"Kontroll","Llogaria 520 e 512 512 ne mbyllje F5  = Sa Builanci",null,{"$f":"E408-E62","v":0}]
[]
[]
[]
["Form nr.6"]
["CURRENT ASSETS STATUS AND CHANGES (Gross amount)  2014"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(ne leke)"]
["Nr.","Account number","Account",null,"Opening ","Additions during the year",null,null,null,null,"Decrease during the year",null,null,null,"Balance ",null,"Controls"]
[null,null,null,null,"balance","Purchasing created ","Additions without payment",null,"Movement ","Total","Sales","Write off","Other ","Total","end of year",null,"Opening ","Closing","6=2+3+4+5","10=7+8+9","11=1+6-10"]
[null,null,null,null,null,"with payment","Out of system","in the system","within the asset",null,null,null,"decrease",null,null,null,"sa aktiv.","sa aktivi"]
["a","b","c",null,1,2,3,4,5,6,7,8,9,10,11]
[1,null,"I. TE PA TRUPEZUARA","I. INTAGIBLE ",{"$f":"SUM(E423:E426)","v":0},{"$f":"SUM(F423:F426)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Q423:Q426)","v":0},{"$f":"SUM(R423:R426)","v":0},{"$f":"SUM(S423:S426)","v":0},{"$f":"SUM(T423:T426)","v":0},{"$f":"SUM(U423:U426)","v":0}]
[2,201,"Prime te emisionit dhe rimbursimit te huave","Amounts to be remitted and loan reimbursements",null,null,null,null,null,{"$f":"SUM(F423:I423)","v":0},null,null,null,{"$f":"SUM(K423:M423)","v":0},{"$f":"E423+J423-N423","v":0},null,{"$f":"E423-F8","v":0},{"$f":"O423-E8","v":0},{"$f":"SUM(F423:I423)-J423","v":0},{"$f":"SUM(K423:M423)-N423","v":0},{"$f":"E423+J423-N423-O423","v":0}]
[3,202,"Studime dhe kerkime","Studies and research ",null,null,null,null,null,{"$f":"SUM(F424:I424)","v":0},null,null,null,{"$f":"SUM(K424:M424)","v":0},{"$f":"E424+J424-N424","v":0},null,{"$f":"E424-F9","v":0},{"$f":"O424-E9","v":0},{"$f":"SUM(F424:I424)-J424","v":0},{"$f":"SUM(K424:M424)-N424","v":0},{"$f":"E424+J424-N424-O424","v":0}]
[4,203,"Koncesione, patenta,licenca e tjera ngjashme","Concessions, license, other similar licenses ",null,null,null,null,null,{"$f":"SUM(F425:I425)","v":0},null,null,null,{"$f":"SUM(K425:M425)","v":0},{"$f":"E425+J425-N425","v":0},null,{"$f":"E425-F10","v":0},{"$f":"O425-E10","v":0},{"$f":"SUM(F425:I425)-J425","v":0},{"$f":"SUM(K425:M425)-N425","v":0},{"$f":"E425+J425-N425-O425","v":0}]
["4/1",230,"Shpenz.per rritjen e aktiv.qendr.patrupezuara","Expenses for increase of current intangible assets ",null,null,null,null,null,{"$f":"SUM(F426:I426)","v":0},null,null,null,{"$f":"SUM(K426:M426)","v":0},{"$f":"E426+J426-N426","v":0},null,{"$f":"E426-F12","v":0},{"$f":"O426-E12","v":0},{"$f":"SUM(F426:I426)-J426","v":0},{"$f":"SUM(K426:M426)-N426","v":0},{"$f":"E426+J426-N426-O426","v":0}]
[5,null,"II. TE TRUPEZUARA","II. TANGIBLE ",{"$f":"SUM(E428:E438)","v":0},{"$f":"SUM(F428:F438)","v":0},0,0,0,{"$f":"SUM(J428:J438)","v":0},0,0,0,0,0,null,{"$f":"SUM(Q428:Q438)","v":0},{"$f":"SUM(R428:R438)","v":0},{"$f":"SUM(S428:S438)","v":0},{"$f":"SUM(T428:T438)","v":0},{"$f":"SUM(U428:U438)","v":0}]
[6,210,"Toka,troje,Terene","Land ",null,null,null,null,null,{"$f":"SUM(F428:I428)","v":0},null,null,null,{"$f":"SUM(K428:M428)","v":0},{"$f":"E428+J428-N428","v":0},null,{"$f":"E428-F14","v":0},{"$f":"O428-E14","v":0},{"$f":"SUM(F428:I428)-J428","v":0},{"$f":"SUM(K428:M428)-N428","v":0},{"$f":"E428+J428-N428-O428","v":0}]
[7,211,"Pyje,Kullota Plantacione","Forests, Pasture, Plantation",null,null,null,null,null,0,null,null,null,0,0,null,{"$f":"E429-F15","v":0},{"$f":"O429-E15","v":0},0,0,0]
[8,212,"Ndertime e Konstruksione","Building and Constructions ",null,null,null,null,null,0,null,null,null,0,0,null,0,0,0,0,0]
[9,213,"Rruge,rrjete,vepra ujore","Roads, networks, water facilities ",null,null,null,null,null,0,null,null,null,0,0,null,0,0,0,0,0]
[10,214,"Instalime teknike,makineri,paisje,vegla pune","Technical installment, machineri, equipments, working tools",null,null,null,null,null,0,null,null,null,0,0,null,0,0,0,0,0]
[11,215,"Mjete transporti","Transport vehicles",null,null,null,null,null,0,null,null,null,0,0,null,0,0,0,0,0]
[12,216,"Rezerva shtetrore","Government reserve ",null,null,null,null,null,0,null,null,null,0,0,null,0,0,0,0,0]
[13,217,"Kafshe pune e prodhimi","Working and production animals ",null,null,null,null,null,0,null,null,null,0,0,null,0,0,0,0,0]
[14,218,"Inventar ekonomik","Economic Inventory ",null,null,null,null,null,0,null,null,null,0,0,null,0,0,0,0,0]
[17,24,"Aktive te Qend.te trupezuara te demtuara","Damaged current tangible assets",null,null,null,null,null,0,null,null,null,0,0,null,{"$f":"E437-F26","v":0},{"$f":"O437-E26","v":0},0,0,0]
[18,28,"Caktime","Assignments ",null,null,null,null,null,0,null,null,null,0,0,null,{"$f":"E438-F27","v":0},{"$f":"O438-E27","v":0},0,0,0]
[19,"T O T A L I ( I + II )",null,"T O T A L ( I + II )",{"$f":" E422 + E427","v":0},{"$f":"SUM(F422,F427)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Q422,Q427)","v":0},{"$f":"SUM(R422,R427)","v":0},{"$f":"SUM(S422,S427)","v":0},{"$f":"SUM(T422,T427)","v":0},{"$f":"SUM(U422,U427)","v":0}]
[]
[]
["Form nr.7"]
["AMORTIZATION STATEMENT  2014"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O417","v":"(ne leke)"}]
["Nr.","Acc.nr","ACCOUNT ",null,"opening acummulated ","Additions during the year ",null,null,null,null,"Decrease during the financial year ",null,null,null,"Accumulated amount ",null,"Controls"]
[null,null,null,null,"depreciation ","Annual ammortization",null,null,"Other additions","Total","Sales ","Write off.","Other decrease","Total","end of year",null,"opening (aktiv)","Closing (aktiv)","4=2+3","8=5+6+7","9=1+4-8"]
["a","b","c",null,1,2,null,null,3,4,5,6,7,8,9]
[1,209,"I. PATRUPEZUARA","I. INTAGIBLE ",null,null,null,null,null,{"$f":"SUM(F448:I448)","v":0},null,null,null,{"$f":"SUM(K448:M448)","v":0},{"$f":"E448+J448-N448","v":0},null,{"$f":"E448+F11","v":0},{"$f":"O448+E11","v":0},{"$f":"SUM(F448:I448)-J448","v":0},{"$f":"SUM(K448:M448)-N448","v":0},{"$f":"E448+J448-N448-O448","v":0}]
[2,219,"II. TRUPEZUARA","II. TANGIBLE ",null,null,null,null,null,{"$f":"SUM(F449:I449)","v":0},null,null,null,{"$f":"SUM(K449:M449)","v":0},{"$f":"E449+J449-N449","v":0},null,{"$f":"E449+F23","v":0},{"$f":"O449+E23","v":0},{"$f":"SUM(F449:I449)-J449","v":0},{"$f":"SUM(K449:M449)-N449","v":0},{"$f":"E449+J449-N449-O449","v":0}]
[null,null,"T O T A L I ( I + II )",null,{"$f":"SUM(E448:E449)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(O448:O449)","v":0},null,{"$f":"SUM(Q448:Q449)","v":0},{"$f":"SUM(R448:R449)","v":0},{"$f":"SUM(S448:S449)","v":0},{"$f":"SUM(T448:T449)","v":0},{"$f":"SUM(U448:U449)","v":0}]
[]
[]
[null,"Blerje e krijuar, shuma e kolones 2 e F 7 =",null,"created purchasing, amount of column 2 of F7=",null,"Explanations are "]
[null,"sa shuma 230+231 (kolona -e- e F 4)",null,"amount of 230+231 (column -e- e F 4)",{"$f":"F439-G349-G350","v":0},"provided "]
[null,"Shtesa pa pagese shuma kolona 3+4 e F 4 =",null,"additions without payment columns amount 3+4 and F4=",null,"for differencies"]
[null,"sa shuma e 1059 e 1069 (kolona -e-  F 4)",null,"amount of 1059 and 1069 (column -e- e F 4)",{"$f":"G439+H439-G321-G325","v":0}]
[]
["Form 8"]
[null,"FUND MOVEMENT STATEMENT 2014"]
[null,null,null,null,null,null,null,"(ne leke)"]
["Nr.","Nr.llog.","E M E R T I M I ","TITLE ","Opening balance","Period movements",null,"Closing balance",null,"Kontrolle "]
[null,null,null,null,"Credit","Debit","Credit","Credit",null,"Sa bilanci"]
["a","b","c",null,1,2,3,"4=1+3-2",null,"Celje","mbyllje "]
[1,101,"FONDE BAZE                                                ","BASE FUND",{"$f":"SUM(E465:E471)","v":0},{"$f":"SUM(F465:F471)","v":0},{"$f":"SUM(G465:G471)","v":0},{"$f":"SUM(H465:H471)","v":0},null,{"$f":"E464-F86","v":0},{"$f":"H464-E86","v":0}]
[2,1010,"Fondi baze gjendje","Status of base fund",null,null,null,{"$f":"E465-F465+G465","v":0}]
[3,1011,"Shtesa fondi baze","Additions base fund",null,null,null,{"$f":"E466-F466+G466","v":0}]
[4,"1012","Pakesime te fondit baze","Decrease base fund",null,null,null,0]
[5,"1013","Pekesim nga konsumi i aktiveve qendrushshme ","Decrease from tangible assets consume",null,null,null,0]
[6,"1014","Pakesim nga shitja e aktiveve te qendrushme","Decrease from selling tangible assets ",null,null,null,0]
[7,"1015","Pakesim nga nxjerrja jasht perdorimit e AQ","Decrease from ",null,null,null,0]
[8,"1016","Pekseim nga transfertat e AQ","decrease from transfering tangible assets ",null,null,null,0]
[9,109,"DIFERENCA RIVLERSIMI AQ","DIFFERENCE IN TANGIBLE ASSETS REVALUATION",null,null,null,{"$f":"E472+G472-F472","v":0},null,{"$f":"E472-F90","v":0},{"$f":"H472-E90","v":0}]
[10,"105,107,11,12,13,145,15,85","FONDI I BRENDESHEM","INTERNAL FUND",{"$f":"SUM(E474:E481)","v":0},{"$f":"SUM(F474:F481)","v":0},{"$f":"SUM(G474:G481)","v":0},{"$f":"SUM(H474:H481)","v":0}]
[11,105,"Grante brendeshme kapitale","Capital internal grants ",null,null,null,{"$f":"E474-F474+G474","v":0},null,{"$f":"E474-F87","v":0},{"$f":"H474-E87","v":0}]
[12,107,"Vlera te caktuara ne perdorim","Current assets in use ",null,null,null,0,null,{"$f":"E475-F89","v":0},{"$f":"H475-E89","v":0}]
[13,11,"Fonde te tjera veta","Other own funds ",null,null,null,0,null,{"$f":"E476-F91","v":0},{"$f":"H476-E91","v":0}]
[14,12,"Rezultat I mbartur","Carried result ",null,null,null,0,null,{"$f":"E477-F95","v":0},{"$f":"H477-E95","v":0}]
[15,13,"Subvecione jashtzakoneshme","Exceptional subsidieris ",null,null,null,0,null,{"$f":"E478-F96","v":0},{"$f":"H478-E96","v":0}]
[16,145,"Grante brendsh.kapitale per investime per trete","Participation of the institution in investing for third parties ",null,null,null,0,null,{"$f":"E479-F97","v":0},{"$f":"H479-E97","v":0}]
[17,15,"Shuma te parashikuara rreziqe e shpenzime","Forecasted amounts for disasters and expenses ",null,null,null,0,null,{"$f":"E480-F98","v":0},{"$f":"H480-E98","v":0}]
[18,85,"Rezultati I ushtrimit","Result",null,null,null,0,null,{"$f":"E481-F125","v":0},{"$f":"H481-E125","v":0}]
[19,106.146,"FONDI I JASHTEM",null,{"$f":"E483+E484","v":0},{"$f":"F483+F484","v":0},{"$f":"G483+G484","v":0},{"$f":"H483+H484","v":0}]
[20,106,"Grante te Huaja Kapitale","Capital foreigner grants ",null,null,null,{"$f":"E483+G483-F483","v":0},null,{"$f":"E483-#REF!","v":{"$error":"#REF!"}},{"$f":"H483-E88","v":0}]
[21,146,"Grante huaja.kapitale per investime per trete","Capital foreigner grants investing for third parties",null,null,null,{"$f":"E484+G484-F484","v":0}]
[22,null,"FONDI I KONSOLIDUAR ( 1 deri 4)","CONSOLIDATED FUND (1up to 4)",{"$f":"E464+E472+E473+E482","v":0},{"$f":"F464+F472+F473+F482","v":0},{"$f":"G464+G472+G473+G482","v":0},{"$f":"H464+H472+H473+H482","v":0}]
[]
["Form nr.9"]
[null,"NUMBER OF EMPLOYEES AND SALARIES FUND  2014"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"(ne leke)"]
["Nr.","CATEGORITE",null,null,"annual average number of employees","number of employees",null,"End of year","SALARIES AND CONTRIBUTION FUND "]
[null,null,null,null,null,"changed during the year ",null,"employees ","Total fund ","Additional","immediade","social and  ","other ","Tax on "]
[null,null,null,"Categories"," number of employees","(new employees)","leavers","count","for ","rewards","social","health","rewards","revenues"]
[null,null,null,null,"total",null,null,null,"salaries",null,"help","insurance"]
["a","b",null,null,1,2,3,4,5,6,7,8,9,10]
["Total number of employees  ( 1+2+3+4+5)",null,null,"Total number of employees  ( 1+2+3+4+5)",{"$f":"SUM(E496:E501)","v":0},{"$f":"SUM(F496:F501)","v":0},{"$f":"SUM(G496:G501)","v":0},{"$f":"SUM(H496:H501)","v":0},0,0,0,0,0,0]
[1,"Drejtues",null,"Director",null,null,null,{"$f":"E496+F496-G496","v":0}]
[2,"Spec.arsim te larte",null,"High level education specialist ",null,null,null,0]
[3,"T e k n i k e ",null,"Technic ",null,null,null,0]
[4,"Nepunes te thjeshte",null,"Simple employees ",null,null,null,0]
[5,"Punetore ",null,"Workers ",null,null,null,0]
[6,"Punonjes te perkohshem",null,"Temporary employees ",null,null,null,0]
[]
[null,"NOTES :"]
[null,"Shuma kol_nr.5 e F9=Pjesa e 600 tek f3/1"]
[null,null,null,null,"x","x","x","x",{"$f":"I495-E141-E142","v":0},"x","x","x","x","x"]
[null,"Notes"]
[null,"Average number of employees (monthly) is calculated by dividing the total number of employees for all days of the month with the days of the month"]
[null,"Annual average represents the sum of monthly averages divided by 12"]
[null,"Column 5 includes:  basis pay for work performed, salary supplements for years of work , difficulties, position, qualifications etc. "]
[null,"Column 6 includes: Supplementary payments for positive work results and others "]
[null,"Column 7 includes:  Assistance in extraordinary losses cases, births etc."]
[null,"Column 8 includes:  Social security contributions deposited by the employer and employees in the social security account."]
[null,"Column 9 includes:  Other rewards given by the institution to its employees"]
[null,"Column 10 includes:  Deposited contribution from the employer on income tax"]
[]
["Form  10"]
["CONSOLIDATED FINANCIAL STATEMENTS   2014"]
[null,null,null,null,null,"(ne leke)"]
["Nr.","Nr.llog.","E M E R T I M I ","CATEGORY","Ushtrimi i","Ushtrimi"]
[null,null,null,null,"Mbyllur","Paraardhes"]
[1,2,3,3,4,5]
[1,"A"," A K T I V E","Assets",{"$f":"E523+E560+E586","v":0},{"$f":"F523+F560+F586","v":0}]
[2,"I","AKTIVE QARKULLUESE ( 1 - 3 )","Current Assets",{"$f":"E524+E534+E550","v":0},{"$f":"F524+F534+F550","v":0}]
[3,"Klasa 5","1. Arka, Banka dhe Diponibilitete ","1. Petty- Cash, Banks, and Funds Availability",{"$f":"SUM(E525:E533)","v":0},{"$f":"SUM(F525:F533)","v":0}]
[4,50,"Letra me vlere te vendosjes","Securities settlement ",{"$f":"E59","v":0},0]
[5,511,"Vlera per tu arketuar","Receivables",0,0]
[6,512,"Llogari ne banke","Bank accounts",0,0]
[7,"52O","Disponibilitete ne thesar","Disposables ",0,0]
[8,531,"Arka","Petty-cash ",0,0]
[9,532,"Vlera te tjera","Other amounts ",0,0]
[10,54,"Akreditiva dhe paradhenie","acreditation and prepayments",0,0]
[11,56,"Llogari ne organizma krediti","Accounts in Lending Insitutions",0,0]
[12,59,"Provigjone zhvlersimi,letra me vlere(-)","Depreciation provisions, seecurities (-)",0,0]
[13,"Klasa 4","2. Llogari te Arketueshme","Receivables",{"$f":"SUM(E535:E549)","v":0},{"$f":"SUM(F535:F549)","v":0}]
[14,409,"Furnitore(Debitore),parapagime pagesa pjesore","Suppliers, prepayments or partial payment ",{"$f":"E43","v":0},0]
[15,41,"Kliente e llogari te ngjashme","Clients of similar accounts",0,0]
[16,"423 e 429","Personeli, paradhenie, deficite e gjoba","Employeers, prepayment, deficits and fees ",0,0]
[17,431,"Shteti tatim taksa","Government taxes"]
[18,432,"Tatime mbledh nga shteti per llog.Pushtetit Lokal","Government tax collector for Local government"]
[19,433,"Shteti fatkeqesi natyrore","Government natural disasters"]
[20,4342,"Te tjera operacione me shtetin(debitor)","Other operations with the government (debitor)",{"$f":"E49","v":0},0]
[21,435,"Sigurime Shoqerore","Social Insurance "]
[22,436,"Sigurime Shendetesore","Health Insurance "]
[23,"437e 438","Organizma te tjere shoqerore","Other social organizations"]
[24,44,"Institucione te tjera publike","Other public institutions"]
[25,45,"Mardhenie me instit.brenda dhe jasht sistemit","Relationships with institutions in and outside the system "]
[26,465,"Efekte per tu arketuar nga shitja e letrave vlere","Receivables from selling of bonds ",{"$f":"E55","v":0},0]
[27,468,"Deditore te ndryshem","Different Debtors ",0,0]
[28,49,"Shuma parashikuara per zhvleresim(-)","Forecasted amounts for depreciation (-)",0,0]
[29,"Klasa 3","3. llogarite e gjendjes se inventarit","Current Inventory accounts",{"$f":"SUM(E551:E559)","v":0},{"$f":"SUM(F551:F559)","v":0}]
[30,31,"Materiale","Materials",{"$f":"E33","v":0},0]
[31,32,"Objekte inventari","Inventory Objects ",0,0]
[32,33,"Prodhime, punime e sherbime  ne proces","Production, work and services in process ",0,0]
[33,34,"Produkte","Products",0,0]
[34,35,"Mallra","Goods",0,0]
[35,36,"Gje e gjalle ne rritje e majmeri","Animals fattening",0,0]
[36,37,"Gjendje te pambritura ose prane te treteve","Undelivered items or close to third party ",0,0]
[37,38,"Diferenca nga cmimet e magazinimit","Differencies from wharehouse prices ",0,0]
[38,39,"Shuma te parashikuara per Zhvleresim(-)","Forecasted amounts for inventory depreciation (-)",0,0]
[39,"II","AKTIVE JO QARKULLUESE ( 1 - 4 )","Non-current Assets",{"$f":"E561+E565+E568+E581","v":0},{"$f":"F561+F565+F568+F581","v":0}]
[40,23,"1.Investime","Investments",{"$f":"SUM(E562:E564)","v":0},{"$f":"SUM(F562:F564)","v":0}]
[41,230,"Shpenzime per rritjen e AQ pa trupezuara","Non incorporated  expenes for growing fixed assets",{"$f":"E12","v":0},{"$f":"F12","v":0}]
[42,231,"Shpenz.per rritjen e AQ te trupezuara","Incorporated expenses for growing fixed assets.",{"$f":"E24","v":0},{"$f":"F24","v":0}]
[43,232,"Transferime kapitale","Capital in transfer",{"$f":"E25","v":0},{"$f":"F25","v":0}]
[44,"25,26","2.Aktive Financiare","Finance assets",{"$f":"SUM(E566:E567)","v":0},{"$f":"SUM(F566:F567)","v":0}]
[45,25,"Huadhenie e nenhuadhenie","Lending",{"$f":"E29","v":0},{"$f":"F29","v":0}]
[46,26,"Pjesmarrje ne kapitalin e vet","Equity ",{"$f":"E30","v":0},{"$f":"F30","v":0}]
[47,"21,24,28","3.Aktive te Qendrushme te trupezuara","Tangible assets",{"$f":"SUM(E569:E580)","v":0},{"$f":"SUM(F569:F580)","v":0}]
[48,210,"Toka,troje,terene","Property. Plan ",{"$f":"E14","v":0},0]
[49,211,"Pyje,kullota,plantacione","Forests, pastures, plantations",0,0]
[50,212,"Ndertime","Construction works",0,0]
[51,213,"Rruge,rrjete,vepra ujore","Roads, networks, water facilities ",0,0]
[52,214,"Instalime teknike,makineri,paisje,vegla pune","Technical installment, machineri, equipments, working tools",0,0]
[53,215,"Mjete transporti","Transport vehicles",0,0]
[54,216,"Rezerva shtetrore","Government reserve ",0,0]
[55,217,"Kafshe pune e prodhimi","Working and production animals ",0,0]
[56,218,"Inventar ekonomik","Economic Inventory ",0,0]
[57,219,"Amortizimi aktiveve te qendrushme te trupezuara(-)","tanglilble assets depreciation",0,0]
[58,24,"Aktive te Qend.te trupezuara te demtuara","incorporated tanglible assets",{"$f":"E26","v":0},{"$f":"F26","v":0}]
[59,28,"Caktime","Assignments ",{"$f":"E27","v":0},{"$f":"F27","v":0}]
[60,20,"4. Aktive te Qendrushme te pa trupezuara","Intangible assets ",{"$f":"SUM(E582:E585)","v":0},{"$f":"SUM(F582:F585)","v":0}]
[61,201,"Prime dhe emisione te rimbursimit te huave","Premiums and loan reimbursemet",{"$f":"E8","v":0},0]
[62,202,"Studime e kerkime","Research and development",0,0]
[63,203,"Koncesione,patenta, licenca e tjera ngjashme","Concessions, driving licenses and other similar",0,0]
[64,209,"Amortizimi I aktiveve te qendrushme pa trupezuara(-)","Intanglible assets depreciation",0,0]
[65,"III","AKTIVE TE TJERA","Other assets",{"$f":"SUM(E587:E589)","v":0},{"$f":"SUM(F587:F589)","v":0}]
[66,477,"Diferenca konvertimi aktive","foreighn exchange diff. ",{"$f":"E69","v":0},0]
[67,481,"Shpenz.per tu shpernd.ne disa ushtrime","expenses allocated to diff workings",0,0]
[68,486,"Shpenzime te periudhave te ardheshme","Future expense",0,0]
[69,"B","P A S I V E ","Liabilities",{"$f":"E591+E610+E612","v":0},{"$f":"F591+F610+F612","v":0}]
[70,"I","DETYRIME  QARKULLUESE ( 1 - 2 )","Current liabilities",{"$f":"E592+E609","v":0},{"$f":"F592+F609","v":0}]
[71,"Klasa 4","1. Llogari te pagushme","Accounts payable",{"$f":"SUM(E593:E608)","v":0},{"$f":"SUM(F593:F608)","v":0}]
[72,419,"Kliente(Kreditore), parapagese pjesore","Creditors, forest prepayments",{"$f":"E104","v":0},0]
[73,40,"Furnitore e llogari te lidhura me to","Suppliers",0,0]
[74,42,"Personeli e llogari te lidhura me to","employees and accounts related to them",0,0]
[75,431,"Shteti tatim-taksa","Government tax",{"$f":"E107-E46","v":0},0]
[76,432,"Tatime mbedhura nga shteti per llog.Pusht.Lokal","Taxes collected from government for the local government ",0,0]
[77,433,"Shteti fatkeqesi natyrore","Government natural disaster ",0,0]
[78,4341,"Te tjera operacione me shtetin(kreditor)","Other operational Creditors with the government",{"$f":"E110","v":0},{"$f":"F110","v":0}]
[79,435,"Sigurime shoqerore","Social Insurance ",{"$f":"E111-E50","v":0},0]
[80,436,"Sigurime shendetsore","Health Insurance ",0,0]
[81,437438,"Organizma te tjere shoqerore","Other social organizations",0,0]
[82,44,"Institucione te tjera publike","Other public instituations ",0,0]
[83,45,"Marrdhenie me institucione brenda e jasht sistemit","Relationships with institutions in and outside the system ",0,0]
[84,460,"Huadhenes","Borrowings",{"$f":"E116","v":0},0]
[85,464,"Detyrime per t' paguar per blerjen e letrave me vlere","oustanding liabilites for securities",0,0]
[86,466,"Kreditore per mjete ne ruajtje","Creditors for assets under guard",0,0]
[87,467,"Kreditore te ndryshem ","Sundry creditors",0,0]
[88,16,"2.Huamarrje Afat Shkurter te brendshme","Non-current liabilities",{"$f":"E101","v":0},{"$f":"F101","v":0}]
[89,"II","DETYRIME JO QARKULLUESE","Non liquid liabilities",{"$f":"E611","v":0},{"$f":"F611","v":0}]
[90,17,"1.Hua te jashtme","Foreighn loans",{"$f":"E102","v":0},{"$f":"F102","v":0}]
[91,"III","PASIVE TE TJERA","Other liabilities",{"$f":"SUM(E613:E616)","v":0},{"$f":"SUM(F613:F616)","v":0}]
[92,475,"Te ardhura per tu regjist.vitet pasardhese","registered incomes for coming years",{"$f":"E121","v":0},0]
[93,478,"Diferenca konvertime pasive","foreighn exchange liabilities",0,0]
[94,480,"Te ardhura per tu klasifikuar ose rregulluar","Incomes to clasiffy or adjust ",0,0]
[95,487,"Te ardhura te arketuara para nxjerrjes titullit","incomes received before title exposure ",0,0]
[96,null,"AKTIVET  NETO ( A - B )","Net assets",{"$f":"E522-E590","v":0},{"$f":"F522-F590","v":0}]
[97,null,"PERFAQESUAR: Nga Fondi i Kosoliduar ","Presented: Consolidated budget",{"$f":"E617-E619","v":0},{"$f":"F617-F619","v":0}]
[98,null,"Nga kjo ; Rezult.e mbartura e te ushtrimit(+-)",null,{"$f":"E125+E95-E72-E5","v":0},{"$f":"F125+F95-F72-F5","v":0}]
[]
[null,"Shenim :","Form 10 plotesohet si Permbledhje e Konsoliduar e Pasqyrave individuale te institucioneve ","Form 10 is filled in as a Consolidated Summary of Financial Statements of individual dependent institutions.  "]
[null,null,"te vartesiser. Plotesohet vetem nga ato institucione Qendrore apo Lokale qe kane institucione ne vartesi me kontabilitet me vehte.","Is filled in only from those dependent Central and Local institutions that maintain them self the accounting"]
[]
[]
["Form 11"]
["INCOME STATEMENT 2014"]
[null,null,"c",null,null,"(ne leke)"]
["Nr.","Nr.llog.","PERSHKRIMI","Description","Amount"]
[null,null,null,null,"Closed exercise ","Current year"]
["a","b","c","c",1,2]
[1,"A","TE ARDHURA  GJITHESEJ","TOTAL REVENUES ",{"$f":"E632+E653+E656+E661+E662","v":0},{"$f":"F632+F653+F656+F661+F662","v":0}]
[2,"70,750,71","I. TE ARDHURA E KONTRIBUTE","I. REVENUES AND CONTRIBUTES ",{"$f":"E633+E641+E649","v":0},{"$f":"F633+F641+F649","v":0}]
[3,70,"1. Te Ardhura Tatimore ","1. Tax revenues upon ",{"$f":"SUM(E634:E640)","v":0},{"$f":"SUM(F634:F640)","v":0}]
[4,700,"Mbi te ardhurat,fitimin e ardh.kapitale","Revenues, profit  and capital incomes",{"$f":"E222","v":0},{"$f":"F222","v":0}]
[5,702,"Tatime mbi pasurine","Wealth tax",{"$f":"E227","v":0},{"$f":"F227","v":0}]
[6,703,"Tatime mbi mallrat e sherbimet brenda vendit","tax upn goods and services within the country",{"$f":"E231","v":0},{"$f":"F231","v":0}]
[7,704,"Takse mbi tregtine e transaks..nderkombetare","tax on retail and international transactions",{"$f":"E237","v":0},{"$f":"F237","v":0}]
[8,705,"Taksa e rruges ","Road tax",{"$f":"E242","v":0},0]
[9,708,"Te tjera tatime e taksa","other taxes",0,0]
[10,709,"Kamat vonesa","Kamat vonesa",0,0]
[11,75,"2. Kontribute te sig.shoqerore e shendetsore","2. Contributions and social and health insurance",{"$f":"SUM(E642:E648)","v":0},{"$f":"SUM(F642:F648)","v":0}]
[12,750,"Nga te punesuarit ","from employees",{"$f":"E246","v":0},0]
[13,751,"Nga punedhenesit","from employeer",0,0]
[14,752,"Nga te vetpunesuarit","from selfemployees",0,0]
[15,753,"Nga fermeret","from farmers",0,0]
[16,754,"Nga sigurimet vullnetare","from volunteer insurance",0,0]
[17,755,"Kontribute te buxhetit per sigurime shoqerore","contributes from budget on social insurance",0,0]
[18,756,"Kontribute te buxhetit per sigurime shendetesore","contributes from budget on health insurance",0,0]
[19,71,"3. Te Ardhura jo tatimore","3. non tax revenues",{"$f":"SUM(E650:E652)","v":0},{"$f":"SUM(F650:F652)","v":0}]
[20,710,"Nga ndermarrjet dhe pronesia","from organic enterprise and ownership",{"$f":"E254","v":0},{"$f":"F254","v":0}]
[21,711,"Sherbime administ.e ardhura sekondare","administrative service and secondary revenues",{"$f":"E258","v":0},{"$f":"F258","v":0}]
[22,719,"Te tjera te ardhura jo tatimore","other non tax revenues",{"$f":"E266","v":0},{"$f":"F266","v":0}]
[23,72,"II.GRANTE KORENTE TE PERGJITHSHEM","II. GENERAL ACTUAL GRANTS",{"$f":"SUM(E654:E655)","v":0},{"$f":"SUM(F654:F655)","v":0}]
[24,720,"Grant korent I brendeshem ","Internal actual grant",{"$f":"E268","v":0},{"$f":"F268","v":0}]
[25,721,"Grant korent I jashtem","External actual grant",{"$f":"E278","v":0},{"$f":"F278","v":0}]
[26,null,"III.TE ARDHURA FINANCIARE","III. FINANCIAL REVENUES",{"$f":"SUM(E657:E660)","v":0},{"$f":"SUM(F657:F660)","v":0}]
[27,760,"Nga interesat e  huadhenies brendshme","from interests of internal borrowings",{"$f":"E290","v":0},0]
[28,761,"Nga interesat hudhenies se huaj","from interests of external borrowings",0,0]
[29,765,"Te ardhura nga interesat e depozitave","revenues from deposits interests",0,0]
[30,766,"Te ardhura nga kembimet valutore","revenues from exchange",0,0]
[31,78,"IV.PUNIME PER INVESTIME E RIMARRJE","IV. WORKS FOR INVESTMENTS AND  RETAKINGS",{"$f":"E282","v":0},{"$f":"F282","v":0}]
[32,77,"V. TE ARDHURA TE TJERA","V. OTHER REVENUES",{"$f":"E294","v":0},{"$f":"F294","v":0}]
[33,"B","SHPENZIME GJITHESEJ","TOTAL EXPENSES",{"$f":"E664+E683+E684+E687","v":0},{"$f":"F664+F683+F684+F687","v":0}]
[34,null,"I. SHPENZIME KORENTE","I. ACTUAL EXPENSES",{"$f":"E665+E668+E679+E680+E681+E682","v":0},{"$f":"F665+F668+F679+F680+F681+F682","v":0}]
[35,600601,"1. Paga dhe kontribute personeli","1. Salaries and employees contribution ",{"$f":"SUM(E666:E667)","v":0},{"$f":"SUM(F666:F667)","v":0}]
[36,600,"Paga,shperblime e te tjera personeli","Salaries, rewards and other",{"$f":"E140","v":0},{"$f":"F140","v":0}]
[37,601,"Kontrib.te sig.shoq.e shendets.","Contributes of social and health insurance",{"$f":"E145","v":0},{"$f":"F145","v":0}]
[38,602,"2.Mallra e sherbime ","2. Goods and Services",{"$f":"SUM(E669:E678)","v":0},{"$f":"SUM(F669:F678)","v":0}]
[39,6020,"Materiale zyre e te pergjitheshme","General office equipment ",{"$f":"E149","v":0},0]
[40,6021,"Materiale e sherbime speciale","Special service and materials",0,0]
[41,6022,"Sherbime nga te trete","Services from third party",0,0]
[42,6023,"Shpenzime transporti","Transport expenses",0,0]
[43,6024,"Shpenzime udhetimi","Traveling expenses",0,0]
[44,6025,"Shpenzime per mirembajtje te zakonshme","Ordinary maintanance expenses ",0,0]
[45,6026,"Shpenzime per qeramarrje","Rental expenses",0,0]
[46,6027,"Shpenzime per detyrime e kompesime legale","Expenses for legal compensation and liabilities",0,0]
[47,6028,"Shpenzime te lidhura me huamarrjen","Expenses related to borrowings",0,0]
[48,6029,"Shpenzime te tjera","Other expenses",0,0]
[49,603,"3.Subvecionet","3. Subsidies",{"$f":"E159","v":0},{"$f":"F159","v":0}]
[50,604,"4.Transferime korrente te brendshme","4. Internal actual transfers",{"$f":"E165","v":0},{"$f":"F165","v":0}]
[51,605,"5.Transferime korrente me jashte","5. External actual transfers",{"$f":"E170","v":0},{"$f":"F170","v":0}]
[52,606,"6.Transferta per buxh.familjare e individe","6. Budget transfers for families and individuals ",{"$f":"E175","v":0},{"$f":"F175","v":0}]
[53,68,"II.KUOTA AMORTIZIMI E SHUMA PARASHIK.","II. AMORTIZATION QUOTES AND FORECASTED AMOUNT",{"$f":"E179","v":0},{"$f":"F179","v":0}]
[54,65.66,"III. SHPENZIME FINANCIARE","III. FINANCIAL EXPENSES",{"$f":"E685+E686","v":0},{"$f":"F685+F686","v":0}]
[55,null,"1. Shpenzime financiare te brendshme","1. Internal financial service",{"$f":"E185","v":0},{"$f":"F185","v":0}]
[56,null,"2. Shpenzime financiare te jashtme ","2. External financial service",{"$f":"E190","v":0},{"$f":"F190","v":0}]
[57,67,"IV. SHPENZIME TE TJERA","IV. OTHER EXPENSES",{"$f":"E194","v":0},{"$f":"F194","v":0}]
[58,"C","TE ARDHURAT NETO KONSTATUAR ","DETERMINED NET INCOME",{"$f":"E631-E663","v":0},{"$f":"F631-F663","v":0}]
[59,null,"Nga kjo ; Rezultatet e funksionimit","from this: Functioning results",{"$f":"E207-E304","v":0},{"$f":"F207-F304","v":0}]
[60,null,"Grante te konstatuara funksionimi","Functioninig observed grants",{"$f":"E688-E689","v":0},{"$f":"F688-F689","v":0}]
[]
[null,"Shenim :","Form 11 plotesohet si Permbledhje e Konsoliduar e Pasqyrave individuale te institucioneve ","Form 11 is filled in as a Consolidated Summary of Financial Statements of individual dependent institutions.  "]
[null,null,"te vartesiser. Plotesohet vetem nga ato institucione Qendrore apo Lokale qe kane institucione ne vartesi me kontabilitet me vehte.","Is filled in only from those dependent Central and Local institutions that maintain them self the accounting"]

{"sheet":"Revenue Treasury Report '13","index":43,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Revenue Treasury Report '14","index":44,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Expenses Treasury Report '13","index":45,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Bank Journal '13","index":46,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Bank Journal '14","index":47,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"PPE","index":48,"n_rows":5,"n_cols":4,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"Language!$D$122","v":"Property, plant and equipment"}]
[{"$f":"IF(Mastercheck=0, \"All checks ok\", \"Errors in the model\")","v":"All checks ok"},null,null,"Macro:"]
["Paste PBC below:"]

{"sheet":"Fixed Assets summary","index":49,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Depreciation FA","index":50,"n_rows":5,"n_cols":4,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"Language!$D$123","v":"Depreciation FA"}]
[{"$f":"IF(Mastercheck=0, \"All checks ok\", \"Errors in the model\")","v":"All checks ok"},null,null,"Macro:"]
["Paste PBC below:"]

{"sheet":"Unconditional Grant ","index":51,"n_rows":5,"n_cols":4,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"Language!$D$124","v":"Unconditional Grant"}]
[{"$f":"IF(Mastercheck=0, \"All checks ok\", \"Errors in the model\")","v":"All checks ok"},null,null,"Macro:"]
["Paste PBC below:",null,null,{"$f":"$C$10","v":0}]

{"sheet":"Other Operations with Gov.","index":52,"n_rows":5,"n_cols":4,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"Language!$D$125","v":"Other Operations with Gov."}]
[{"$f":"IF(Mastercheck=0, \"All checks ok\", \"Errors in the model\")","v":"All checks ok"},null,null,"Macro:"]
["Paste PBC below:",null,null,{"$f":"$A$14","v":0}]

{"sheet":"Unpaid Salaries","index":53,"n_rows":5,"n_cols":4,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"Language!$D$126","v":"Unpaid salaries"}]
[{"$f":"IF(Mastercheck=0, \"All checks ok\", \"Errors in the model\")","v":"All checks ok"},null,null,"Macro:"]
["Paste PBC below:",null,null,{"$f":"$B$18","v":0}]

{"sheet":"Stamps","index":54,"n_rows":5,"n_cols":4,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"Language!$D$127","v":"Stamps"}]
[{"$f":"IF(Mastercheck=0, \"All checks ok\", \"Errors in the model\")","v":"All checks ok"},null,null,"Macro:"]
["Paste PBC below:",null,null,{"$f":"$A$14","v":0}]

{"sheet":"Investments in process for PPE","index":55,"n_rows":5,"n_cols":4,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"Language!$D$128","v":"Investments in process for PPE"}]
[{"$f":"IF(Mastercheck=0, \"All checks ok\", \"Errors in the model\")","v":"All checks ok"},null,null,"Macro:"]
["Paste PBC below:",null,null,{"$f":"$A$20","v":0}]

{"sheet":"Act of Inhereted Balances","index":56,"n_rows":5,"n_cols":4,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'General information'!A1","v":"Project STAR"}]
[{"$f":"'General information'!A2","v":"xxx"}]
[{"$f":"Language!$D$129","v":"Act of inhereted balances"}]
[{"$f":"IF(Mastercheck=0, \"All checks ok\", \"Errors in the model\")","v":"All checks ok"},null,null,"Macro:"]
["Paste PBC below:",null,null,{"$f":"$C$14","v":0}]

{"sheet":"_TM_Activities BS & HR","index":57,"n_rows":2,"n_cols":5,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Left","Top","Right","Bottom","Ref"]
[1,2,5,37,"$A$2:$E$37"]

{"sheet":"_TM_Activities legal","index":58,"n_rows":2,"n_cols":5,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Left","Top","Right","Bottom","Ref"]
[1,2,5,9,"$A$2:$E$9"]