{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Sintetika proračuna","Analitika proračuna"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sintetika proračuna","index":0,"n_rows":27,"n_cols":12,"rows_kept":27,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[5,1,5,5],[6,1,6,5],[12,0,12,1],[17,0,17,1],[19,0,19,1],[22,0,22,1],[23,0,23,1],[24,0,24,1],[26,0,26,1]],"flags":["formulas_cached_only"]}
["Grad Imotski"]
["Ante Starčevića 23"]
["21260 Imotski"]
["OIB: 18919978758"]
[]
[null,"PROJEKCIJA PLANA PRORAČUNA"]
[null,"OPĆI DIO"]
[]
[null,null,"PLAN","PLAN","PLAN","PLAN","PROJEKCIJA","PROJEKCIJA","PROJEKCIJA","PROJEKCIJA"]
[null,null,"1 (€)","1 (HRK)","2 (€)","2 (HRK)","3 (€)","3 (HRK)","4 (€)","4 (HRK)"]
["BROJ KONTA",null,"2022","2022","2023","2023","2024","2024","2025","2025"]
[]
["A. RAČUN PRIHODA I RASHODA",""]
["6","Prihodi poslovanja",{"v":7645328.14,"d":"7,645,328.14"},{"v":57603725,"d":"57,603,725.00"},{"v":8581166.46,"d":"8,581,166.46"},{"v":64654798.72,"d":"64,654,798.72"},{"v":8472217.25,"d":"8,472,217.25"},{"v":63833920.97,"d":"63,833,920.97"},{"v":8164900.12,"d":"8,164,900.12"},{"v":61518440,"d":"61,518,440.00"}]
["7","Prihodi od prodaje nefinancijske imovine",{"v":218992.63,"d":"218,992.63"},{"v":1650000,"d":"1,650,000.00"},{"v":139343.51,"d":"139,343.51"},{"v":1049883.64,"d":"1,049,883.64"},{"v":287919.48,"d":"287,919.48"},{"v":2169329.31,"d":"2,169,329.31"},{"v":398168.43,"d":"398,168.43"},{"v":3000000,"d":"3,000,000.00"}]
["3","Rashodi poslovanja",{"v":5764878.21,"d":"5,764,878.21"},{"v":43435475.4,"d":"43,435,475.40"},{"v":5929507.18,"d":"5,929,507.18"},{"v":44675872.15,"d":"44,675,872.15"},{"v":5741768.85,"d":"5,741,768.85"},{"v":43261357.88,"d":"43,261,357.88"},{"v":5779746.69,"d":"5,779,746.69"},{"v":43547501.75,"d":"43,547,501.75"}]
["4","Rashodi za nabavu nefinancijske imovine",{"v":2736511.97,"d":"2,736,511.97"},{"v":20618249.6,"d":"20,618,249.60"},{"v":3175898.94,"d":"3,175,898.94"},{"v":23928810.85,"d":"23,928,810.85"},{"v":3190907.54,"d":"3,190,907.54"},{"v":24041893.12,"d":"24,041,893.12"},{"v":3168218.01,"d":"3,168,218.01"},{"v":23870938.85,"d":"23,870,938.85"}]
["RAZLIKA − MANJAK","",{"v":-637069.41,"d":"-637,069.41"},{"v":-4800000,"d":"-4,800,000.00"},{"v":-384896.15,"d":"-384,896.15"},{"v":-2900000.64,"d":"-2,900,000.64"},{"v":-172539.66,"d":"-172,539.66"},{"v":-1300000.72,"d":"-1,300,000.72"},{"v":-384896.15,"d":"-384,896.15"},{"v":-2900000.6,"d":"-2,900,000.60"}]
[]
["B. RAČUN ZADUŽIVANJA / FINANCIRANJA",""]
["8","Primici od financijske imovine i zaduživanja",{"v":663614.04,"d":"663,614.04"},{"v":5000000,"d":"5,000,000.00"},{"v":663614.04,"d":"663,614.04"},{"v":5000000,"d":"5,000,000.00"},{"v":132722.81,"d":"132,722.81"},{"v":1000000,"d":"1,000,000.00"},{"v":663614.04,"d":"663,614.04"},{"v":5000000,"d":"5,000,000.00"}]
["5","Izdaci za financijsku imovinu i otplate zajmova",{"v":26544.56,"d":"26,544.56"},{"v":200000,"d":"200,000.00"},{"v":278717.89,"d":"278,717.89"},{"v":2100000,"d":"2,100,000.00"},{"v":265445.61,"d":"265,445.61"},{"v":2000000,"d":"2,000,000.00"},{"v":278717.89,"d":"278,717.89"},{"v":2100000,"d":"2,100,000.00"}]
["NETO ZADUŽIVANJE / FINANCIRANJE","",{"v":637069.48,"d":"637,069.48"},{"v":4800000,"d":"4,800,000.00"},{"v":384896.15,"d":"384,896.15"},{"v":2900000,"d":"2,900,000.00"},{"v":-132722.8,"d":"-132,722.80"},{"v":-1000000,"d":"-1,000,000.00"},{"v":384896.15,"d":"384,896.15"},{"v":2900000,"d":"2,900,000.00"}]
["UKUPAN DONOS VIŠKA/MANJKA IZ PRETHODNIH GODINA",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["DIO VIŠKA/MANJKA IZ PRETHODNIH GODINA KOJI ĆE SE POKRIT/RASPOREDITI U PLANIRANOM RAZDOBLJU",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["VIŠAK / MANJAK + NETO ZADUŽIVANJA / FINANCIRANJA",null,0.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},-0.64,{"v":-305262.46,"d":"-305,262.46"},{"v":-2300000.72,"d":"-2,300,000.72"},{"v":0,"d":"0.00"},{"v":-0.6,"d":"-0.60"},null,""]

{"sheet":"Analitika proračuna","index":1,"n_rows":38,"n_cols":9,"rows_kept":38,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[5,1,5,5],[6,1,6,5],[11,0,11,1],[33,0,33,1]],"flags":["formulas_cached_only"]}
["Grad Imotski"]
["Ante Starčevića 23"]
["21260 Imotski"]
["OIB: 18919978758"]
[]
[null,"PROJEKCIJA PLANA PRORAČUNA"]
[null,"OPĆI DIO"]
[]
[null,null,"PLAN","PLAN","PROJEKCIJA","PROJEKCIJA","INDEKS","INDEKS","INDEKS"]
[null,null,"1 (€)","2 (€)","3 (€)","4 (€)","5","6","7"]
["BROJ KONTA","VRSTA PRIHODA / PRIMITAKA","2022","2023","2024","2025","2/1","3/2","4/3"]
["A. RAČUN PRIHODA I RASHODA",""]
["6","Prihodi poslovanja",{"v":7645328.14,"d":"7,645,328.14"},{"v":8581166.46,"d":"8,581,166.46"},{"v":8472217.25,"d":"8,472,217.25"},{"v":8164900.12,"d":"8,164,900.12"},{"v":112.2406,"d":"112.24"},{"v":98.7303,"d":"98.73"},{"v":96.3726,"d":"96.37"}]
["61","Prihodi od poreza",{"v":2292329.1,"d":"2,292,329.10"},{"v":2681447.41,"d":"2,681,447.41"},{"v":3158553.4,"d":"3,158,553.40"},{"v":2524085.29,"d":"2,524,085.29"},{"v":116.9748,"d":"116.97"},{"v":117.7928,"d":"117.79"},{"v":79.9126,"d":"79.91"}]
["63","Pomoći iz inozemstva i od subjekata unutar općeg proračuna",{"v":3703913.28,"d":"3,703,913.28"},{"v":4171298.66,"d":"4,171,298.66"},{"v":3759680.23,"d":"3,759,680.23"},{"v":3916279.51,"d":"3,916,279.51"},{"v":112.6186,"d":"112.62"},{"v":90.1321,"d":"90.13"},{"v":104.1652,"d":"104.17"}]
["64","Prihodi od imovine",{"v":187139.16,"d":"187,139.16"},{"v":187139.16,"d":"187,139.16"},{"v":120777.76,"d":"120,777.76"},{"v":187139.16,"d":"187,139.16"},{"v":100,"d":"100.00"},{"v":64.539,"d":"64.54"},{"v":154.945,"d":"154.95"}]
["65","Prihodi od upravnih i administrativnih pristojbi, pristojbi po posebnim propisima i naknada",{"v":1453186.9,"d":"1,453,186.90"},{"v":1521637.88,"d":"1,521,637.88"},{"v":1423782.16,"d":"1,423,782.16"},{"v":1517752.81,"d":"1,517,752.81"},{"v":104.7104,"d":"104.71"},{"v":93.569,"d":"93.57"},{"v":106.6,"d":"106.60"}]
["66","Prihodi od prodaje proizvoda i robe te pruženih usluga i prihodi od donacija",{"v":7167.03,"d":"7,167.03"},{"v":18050.68,"d":"18,050.68"},{"v":7831.03,"d":"7,831.03"},{"v":18050.68,"d":"18,050.68"},{"v":251.8571,"d":"251.86"},{"v":43.3835,"d":"43.38"},{"v":230.5019,"d":"230.50"}]
["68","Kazne, upravne mjere i ostali prihodi",{"v":1592.67,"d":"1,592.67"},{"v":1592.67,"d":"1,592.67"},{"v":1592.67,"d":"1,592.67"},{"v":1592.67,"d":"1,592.67"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["7","Prihodi od prodaje nefinancijske imovine",{"v":218992.63,"d":"218,992.63"},{"v":139343.51,"d":"139,343.51"},{"v":287919.48,"d":"287,919.48"},{"v":398168.43,"d":"398,168.43"},{"v":63.6293,"d":"63.63"},{"v":206.6256,"d":"206.63"},{"v":138.2915,"d":"138.29"}]
["72","Prihodi od prodaje proizvedene dugotrajne imovine",{"v":218992.63,"d":"218,992.63"},{"v":139343.51,"d":"139,343.51"},{"v":287919.48,"d":"287,919.48"},{"v":398168.43,"d":"398,168.43"},{"v":63.6293,"d":"63.63"},{"v":206.6256,"d":"206.63"},{"v":138.2915,"d":"138.29"}]
["3","Rashodi poslovanja",{"v":5764878.21,"d":"5,764,878.21"},{"v":5929507.18,"d":"5,929,507.18"},{"v":5741768.85,"d":"5,741,768.85"},{"v":5779746.69,"d":"5,779,746.69"},{"v":102.8557,"d":"102.86"},{"v":96.8338,"d":"96.83"},{"v":100.6614,"d":"100.66"}]
["31","Rashodi za zaposlene",{"v":1912494.03,"d":"1,912,494.03"},{"v":1978518.77,"d":"1,978,518.77"},{"v":2027940.34,"d":"2,027,940.34"},{"v":2016560.53,"d":"2,016,560.53"},{"v":103.4522,"d":"103.45"},{"v":102.4979,"d":"102.50"},{"v":99.4388,"d":"99.44"}]
["32","Materijalni rashodi",{"v":1951294.42,"d":"1,951,294.42"},{"v":1972863.99,"d":"1,972,863.99"},{"v":1837915.9,"d":"1,837,915.90"},{"v":1968772.74,"d":"1,968,772.74"},{"v":101.1053,"d":"101.11"},{"v":93.1597,"d":"93.16"},{"v":107.1198,"d":"107.12"}]
["34","Financijski rashodi",{"v":64137.24,"d":"64,137.24"},{"v":64901.99,"d":"64,901.99"},{"v":45152.07,"d":"45,152.07"},{"v":64908.89,"d":"64,908.89"},{"v":101.1923,"d":"101.19"},{"v":69.5696,"d":"69.57"},{"v":143.7561,"d":"143.76"}]
["35","Subvencije",{"v":161921.82,"d":"161,921.82"},{"v":345560.42,"d":"345,560.42"},{"v":161921.82,"d":"161,921.82"},{"v":161921.82,"d":"161,921.82"},{"v":213.4118,"d":"213.41"},{"v":46.8577,"d":"46.86"},{"v":100,"d":"100.00"}]
["36","Pomoći dane u inozemstvo i unutar općeg proračuna",{"v":15926.74,"d":"15,926.74"},{"v":15926.74,"d":"15,926.74"},{"v":15926.74,"d":"15,926.74"},{"v":15926.74,"d":"15,926.74"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["37","Naknade građanima i kućanstvima na temelju osiguranja i druge naknade",{"v":1027274.52,"d":"1,027,274.52"},{"v":987489.3,"d":"987,489.30"},{"v":1014026.98,"d":"1,014,026.98"},{"v":987410,"d":"987,410.00"},{"v":96.1271,"d":"96.13"},{"v":102.6873,"d":"102.69"},{"v":97.3751,"d":"97.38"}]
["38","Ostali rashodi",{"v":631829.44,"d":"631,829.44"},{"v":564245.97,"d":"564,245.97"},{"v":638885,"d":"638,885.00"},{"v":564245.97,"d":"564,245.97"},{"v":89.3035,"d":"89.30"},{"v":113.2281,"d":"113.23"},{"v":88.3172,"d":"88.32"}]
["4","Rashodi za nabavu nefinancijske imovine",{"v":2736511.97,"d":"2,736,511.97"},{"v":3175898.94,"d":"3,175,898.94"},{"v":3190907.54,"d":"3,190,907.54"},{"v":3168218.01,"d":"3,168,218.01"},{"v":116.0564,"d":"116.06"},{"v":100.4725,"d":"100.47"},{"v":99.2889,"d":"99.29"}]
["41","Rashodi za nabavu neproizvedene dugotrajne imovine",{"v":106178.24,"d":"106,178.24"},{"v":66359.12,"d":"66,359.12"},{"v":106178.24,"d":"106,178.24"},{"v":66359.12,"d":"66,359.12"},{"v":62.4978,"d":"62.50"},{"v":160.0054,"d":"160.01"},{"v":62.4978,"d":"62.50"}]
["42","Rashodi za nabavu proizvedene dugotrajne imovine",{"v":2606383.36,"d":"2,606,383.36"},{"v":3086977.82,"d":"3,086,977.82"},{"v":3080999.41,"d":"3,080,999.41"},{"v":3079296.89,"d":"3,079,296.89"},{"v":118.4391,"d":"118.44"},{"v":99.8063,"d":"99.81"},{"v":99.9447,"d":"99.94"}]
["45","Rashodi za dodatna ulaganja na nefinancijskoj imovini",{"v":23950.37,"d":"23,950.37"},{"v":22562,"d":"22,562.00"},{"v":3729.89,"d":"3,729.89"},{"v":22562,"d":"22,562.00"},{"v":94.2031,"d":"94.20"},{"v":16.5317,"d":"16.53"},{"v":604.8971,"d":"604.90"}]
["B. RAČUN ZADUŽIVANJA / FINANCIRANJA",""]
["8","Primici od financijske imovine i zaduživanja",{"v":663614.04,"d":"663,614.04"},{"v":663614.04,"d":"663,614.04"},{"v":132722.81,"d":"132,722.81"},{"v":663614.04,"d":"663,614.04"},{"v":100,"d":"100.00"},{"v":20,"d":"20.00"},{"v":499.9999,"d":"500.00"}]
["84","Primici od zaduživanja",{"v":663614.04,"d":"663,614.04"},{"v":663614.04,"d":"663,614.04"},{"v":132722.81,"d":"132,722.81"},{"v":663614.04,"d":"663,614.04"},{"v":100,"d":"100.00"},{"v":20,"d":"20.00"},{"v":499.9999,"d":"500.00"}]
["5","Izdaci za financijsku imovinu i otplate zajmova",{"v":26544.56,"d":"26,544.56"},{"v":278717.89,"d":"278,717.89"},{"v":265445.61,"d":"265,445.61"},{"v":278717.89,"d":"278,717.89"},{"v":1050,"d":"1,050.00"},{"v":95.238,"d":"95.24"},{"v":104.9999,"d":"105.00"}]
["54","Izdaci za otplatu glavnice primljenih kredita i zajmova",{"v":26544.56,"d":"26,544.56"},{"v":278717.89,"d":"278,717.89"},{"v":265445.61,"d":"265,445.61"},{"v":278717.89,"d":"278,717.89"},{"v":1050,"d":"1,050.00"},{"v":95.238,"d":"95.24"},{"v":104.9999,"d":"105.00"}]