{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["Izvještaj o izvršenju proračuna","Prihodi i rashodi prema ekonoms","Prihodi i rashodi prema izvorim","Rashodi prema funkcijskoj klasi","Račun financiranja prema ekonom","Račun financiranja prema izvori","Izvršenje po organizacijskoj kl","Izvršenje po programskoj klasif"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Izvještaj o izvršenju proračuna","index":0,"n_rows":30,"n_cols":21,"rows_kept":30,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,20],[6,0,6,20],[7,0,7,20],[13,0,13,11],[13,12,13,13],[13,14,13,15],[13,16,13,17],[13,18,13,19],[13,20,13,21],[14,0,14,11],[14,12,14,13],[14,14,14,15],[14,16,14,17],[14,18,14,19],[14,20,14,21],[15,0,15,11],[15,12,15,13],[15,14,15,15],[15,16,15,17],[15,18,15,19],[15,20,15,21],[16,0,16,11],[16,12,16,13],[16,14,16,15],[16,16,16,17],[16,18,16,19],[16,20,16,21],[17,0,17,11],[17,12,17,13],[17,14,17,15],[17,16,17,17],[17,18,17,19],[17,20,17,21],[18,0,18,11],[18,12,18,13],[18,14,18,15],[18,16,18,17],[18,18,18,19],[18,20,18,21],[19,0,19,11],[19,12,19,13],[19,14,19,15],[19,16,19,17],[19,18,19,19],[19,20,19,21],[20,0,20,11],[20,12,20,13],[20,14,20,15],[20,16,20,17],[20,18,20,19],[20,20,20,21],[21,0,21,11],[21,12,21,13],[21,14,21,15],[21,16,21,17],[21,18,21,19],[21,20,21,21],[22,0,22,11],[22,12,22,13],[22,14,22,15],[22,16,22,17],[22,18,22,19],[22,20,22,21],[23,0,23,11],[23,12,23,13],[23,14,23,15],[23,16,23,17],[23,18,23,19],[23,20,23,21],[24,0,24,11],[24,12,24,13],[24,14,24,15],[24,16,24,17],[24,18,24,19],[24,20,24,21],[25,0,25,11],[25,12,25,13],[25,14,25,15],[25,16,25,17],[25,18,25,19],[25,20,25,21],[26,0,26,11],[26,12,26,13],[26,14,26,15],[26,16,26,17],[26,18,26,19],[26,20,26,21],[27,0,27,11],[27,12,27,13],[27,14,27,15],[27,16,27,17],[27,18,27,19],[27,20,27,21],[28,0,28,11],[28,12,28,13],[28,14,28,15],[28,16,28,17],[28,18,28,19],[28,20,28,21],[29,0,29,11],[29,12,29,13],[29,14,29,15],[29,16,29,17],[29,18,29,19],[29,20,29,21]],"flags":["formulas_cached_only"]}
["OPĆINA JASENICE"]
[""]
["Petra Zoranića 61"]
["23243 JASENICE"]
["OIB: 67018780392"]
["Izvještaj o izvršenju proračuna"]
["Za razdoblje od 01.01.2022. do 31.12.2022."]
[""]
[]
[]
[]
[]
[]
["Račun / opis",{"$nulls":11},"Izvršenje 2021.",null,"Izvorni plan 2022.",null,"Izvršenje 2022.",null,"Indeks  3/1",null,"Indeks  3/2"]
["A. RAČUN PRIHODA I RASHODA",{"$nulls":11},"1",null,"2",null,"3",null,"4",null,"5"]
["6 Prihodi poslovanja",{"$nulls":11},{"v":10218929.67,"d":"10,218,929.67"},null,{"v":15969540.22,"d":"15,969,540.22"},null,{"v":14939126.29,"d":"14,939,126.29"},null,{"v":146.19,"d":"146.19%"},null,{"v":93.55,"d":"93.55%"}]
["7 Prihodi od prodaje nefinancijske imovine",{"$nulls":11},{"v":959522.92,"d":"959,522.92"},null,{"v":952423.91,"d":"952,423.91"},null,{"v":816532.19,"d":"816,532.19"},null,{"v":85.1,"d":"85.10%"},null,{"v":85.73,"d":"85.73%"}]
[" UKUPNI PRIHODI",{"$nulls":11},{"v":11178452.59,"d":"11,178,452.59"},null,{"v":16921964.13,"d":"16,921,964.13"},null,{"v":15755658.48,"d":"15,755,658.48"},null,{"v":140.95,"d":"140.95%"},null,{"v":93.11,"d":"93.11%"}]
["3 Rashodi poslovanja",{"$nulls":11},{"v":6188411.99,"d":"6,188,411.99"},null,{"v":11395019.51,"d":"11,395,019.51"},null,{"v":9795358.98,"d":"9,795,358.98"},null,{"v":158.29,"d":"158.29%"},null,{"v":85.96,"d":"85.96%"}]
["4 Rashodi za nabavu nefinancijske imovine",{"$nulls":11},{"v":7397694,"d":"7,397,694.00"},null,{"v":6142500,"d":"6,142,500.00"},null,{"v":4519398.86,"d":"4,519,398.86"},null,{"v":61.09,"d":"61.09%"},null,{"v":73.58,"d":"73.58%"}]
[" UKUPNI RASHODI",{"$nulls":11},{"v":13586105.99,"d":"13,586,105.99"},null,{"v":17537519.51,"d":"17,537,519.51"},null,{"v":14314757.84,"d":"14,314,757.84"},null,{"v":105.36,"d":"105.36%"},null,{"v":81.62,"d":"81.62%"}]
[" VIŠAK / MANJAK",{"$nulls":11},{"v":-2407653.4,"d":"-2,407,653.40"},null,{"v":-615555.38,"d":"-615,555.38"},null,{"v":1440900.64,"d":"1,440,900.64"},null,{"v":-59.85,"d":"-59.85%"},null,{"v":-234.08,"d":"-234.08%"}]
["B. RAČUN ZADUŽIVANJA / FINANCIRANJA",{"$nulls":11},"",null,"",null,"",null,"",null,""]
["8 Primici od financijske imovine i zaduživanja",{"$nulls":11},{"v":6823927,"d":"6,823,927.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["5 Izdaci za financijsku imovinu i otplate zajmova",{"$nulls":11},{"v":466473.27,"d":"466,473.27"},null,{"v":870000,"d":"870,000.00"},null,{"v":868166.04,"d":"868,166.04"},null,{"v":186.11,"d":"186.11%"},null,{"v":99.79,"d":"99.79%"}]
[" NETO ZADUŽIVANJE",{"$nulls":11},{"v":6357453.73,"d":"6,357,453.73"},null,{"v":-870000,"d":"-870,000.00"},null,{"v":-868166.04,"d":"-868,166.04"},null,{"v":-13.66,"d":"-13.66%"},null,{"v":99.79,"d":"99.79%"}]
[" UKUPNI DONOS VIŠKA / MANJKA IZ PRETHODNE(IH) GODINA",{"$nulls":11},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,"",null,""]
[" VIŠAK / MANJAK IZ PRETHODNE(IH) GODINE KOJI ĆE SE POKRITI / RASPOREDITI",{"$nulls":11},{"v":0,"d":"0.00"},null,{"v":1485555.38,"d":"1,485,555.38"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["VIŠAK / MANJAK + NETO ZADUŽIVANJE / FINANCIRANJE + KORIŠTENO U PRETHODNIM GODINAMA",{"$nulls":11},"",null,"",null,"",null,"",null,""]
[" REZULTAT GODINE",{"$nulls":11},{"v":3949800.33,"d":"3,949,800.33"},null,{"v":0,"d":"0.00"},null,{"v":572734.6,"d":"572,734.60"},null,{"v":14.5,"d":"14.50%"},null,{"v":0,"d":"0.00%"}]

{"sheet":"Prihodi i rashodi prema ekonoms","index":1,"n_rows":153,"n_cols":21,"rows_kept":153,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,20],[6,0,6,20],[7,0,7,20],[13,0,13,11],[13,12,13,13],[13,14,13,15],[13,16,13,17],[13,18,13,19],[13,20,13,21],[14,0,14,11],[14,12,14,13],[14,14,14,15],[14,16,14,17],[14,18,14,19],[14,20,14,21],[15,0,15,11],[15,12,15,13],[15,14,15,15],[15,16,15,17],[15,18,15,19],[15,20,15,21],[16,0,16,11],[16,12,16,13],[16,14,16,15],[16,16,16,17],[16,18,16,19],[16,20,16,21],[17,0,17,11],[17,12,17,13],[17,14,17,15],[17,16,17,17],[17,18,17,19],[17,20,17,21],[18,0,18,11],[18,12,18,13],[18,14,18,15],[18,16,18,17],[18,18,18,19],[18,20,18,21],[19,0,19,11],[19,12,19,13],[19,14,19,15],[19,16,19,17],[19,18,19,19],[19,20,19,21],[20,0,20,11],[20,12,20,13],[20,14,20,15],[20,16,20,17],[20,18,20,19],[20,20,20,21],[21,0,21,11],[21,12,21,13],[21,14,21,15],[21,16,21,17],[21,18,21,19],[21,20,21,21],[22,0,22,11],[22,12,22,13],[22,14,22,15],[22,16,22,17],[22,18,22,19],[22,20,22,21],[23,0,23,11],[23,12,23,13],[23,14,23,15],[23,16,23,17],[23,18,23,19],[23,20,23,21],[24,0,24,11],[24,12,24,13],[24,14,24,15],[24,16,24,17],[24,18,24,19],[24,20,24,21],[25,0,25,11],[25,12,25,13],[25,14,25,15],[25,16,25,17],[25,18,25,19],[25,20,25,21],[26,0,26,11],[26,12,26,13],[26,14,26,15],[26,16,26,17],[26,18,26,19],[26,20,26,21],[27,0,27,11],[27,12,27,13],[27,14,27,15],[27,16,27,17],[27,18,27,19],[27,20,27,21],[28,0,28,11],[28,12,28,13],[28,14,28,15],[28,16,28,17],[28,18,28,19],[28,20,28,21],[29,0,29,11],[29,12,29,13],[29,14,29,15],[29,16,29,17],[29,18,29,19],[29,20,29,21],[30,0,30,11],[30,12,30,13],[30,14,30,15],[30,16,30,17],[30,18,30,19],[30,20,30,21],[31,0,31,11],[31,12,31,13],[31,14,31,15],[31,16,31,17],[31,18,31,19],[31,20,31,21],[32,0,32,11],[32,12,32,13],[32,14,32,15],[32,16,32,17],[32,18,32,19],[32,20,32,21],[33,0,33,11],[33,12,33,13],[33,14,33,15],[33,16,33,17],[33,18,33,19],[33,20,33,21],[34,0,34,11],[34,12,34,13],[34,14,34,15],[34,16,34,17],[34,18,34,19],[34,20,34,21],[35,0,35,11],[35,12,35,13],[35,14,35,15],[35,16,35,17],[35,18,35,19],[35,20,35,21],[36,0,36,11],[36,12,36,13],[36,14,36,15],[36,16,36,17],[36,18,36,19],[36,20,36,21],[37,0,37,11],[37,12,37,13],[37,14,37,15],[37,16,37,17],[37,18,37,19],[37,20,37,21],[38,0,38,11],[38,12,38,13],[38,14,38,15],[38,16,38,17],[38,18,38,19],[38,20,38,21],[39,0,39,11],[39,12,39,13],[39,14,39,15],[39,16,39,17],[39,18,39,19],[39,20,39,21],[40,0,40,11],[40,12,40,13],[40,14,40,15],[40,16,40,17],[40,18,40,19],[40,20,40,21],[41,0,41,11],[41,12,41,13],[41,14,41,15],[41,16,41,17],[41,18,41,19],[41,20,41,21],[42,0,42,11],[42,12,42,13],[42,14,42,15],[42,16,42,17],[42,18,42,19],[42,20,42,21],[43,0,43,11],[43,12,43,13],[43,14,43,15],[43,16,43,17],[43,18,43,19],[43,20,43,21],[44,0,44,11],[44,12,44,13],[44,14,44,15],[44,16,44,17],[44,18,44,19],[44,20,44,21],[45,0,45,11],[45,12,45,13],[45,14,45,15],[45,16,45,17],[45,18,45,19],[45,20,45,21],[46,0,46,11],[46,12,46,13],[46,14,46,15],[46,16,46,17],[46,18,46,19],[46,20,46,21],[47,0,47,11],[47,12,47,13],[47,14,47,15],[47,16,47,17],[47,18,47,19],[47,20,47,21],[48,0,48,11],[48,12,48,13],[48,14,48,15],[48,16,48,17],[48,18,48,19],[48,20,48,21],[49,0,49,11],[49,12,49,13],[49,14,49,15],[49,16,49,17],[49,18,49,19],[49,20,49,21],[50,0,50,11],[50,12,50,13],[50,14,50,15],[50,16,50,17],[50,18,50,19],[50,20,50,21],[51,0,51,11],[51,12,51,13],[51,14,51,15],[51,16,51,17],[51,18,51,19],[51,20,51,21],[52,0,52,11],[52,12,52,13],[52,14,52,15],[52,16,52,17],[52,18,52,19],[52,20,52,21],[53,0,53,11],[53,12,53,13],[53,14,53,15],[53,16,53,17],[53,18,53,19],[53,20,53,21],[54,0,54,11],[54,12,54,13],[54,14,54,15],[54,16,54,17],[54,18,54,19],[54,20,54,21],[55,0,55,11],[55,12,55,13],[55,14,55,15],[55,16,55,17],[55,18,55,19],[55,20,55,21],[56,0,56,11],[56,12,56,13],[56,14,56,15],[56,16,56,17],[56,18,56,19],[56,20,56,21],[57,0,57,11],[57,12,57,13],[57,14,57,15],[57,16,57,17],[57,18,57,19],[57,20,57,21],[58,0,58,11],[58,12,58,13],[58,14,58,15],[58,16,58,17],[58,18,58,19],[58,20,58,21],[59,0,59,11],[59,12,59,13],[59,14,59,15],[59,16,59,17],[59,18,59,19],[59,20,59,21],[60,0,60,11],[60,12,60,13],[60,14,60,15],[60,16,60,17],[60,18,60,19],[60,20,60,21],[61,0,61,11],[61,12,61,13],[61,14,61,15],[61,16,61,17],[61,18,61,19],[61,20,61,21],[62,0,62,11],[62,12,62,13],[62,14,62,15],[62,16,62,17],[62,18,62,19],[62,20,62,21],[63,0,63,11],[63,12,63,13],[63,14,63,15],[63,16,63,17],[63,18,63,19],[63,20,63,21],[64,0,64,11],[64,12,64,13],[64,14,64,15],[64,16,64,17],[64,18,64,19],[64,20,64,21],[65,0,65,11],[65,12,65,13],[65,14,65,15],[65,16,65,17],[65,18,65,19],[65,20,65,21],[66,0,66,11],[66,12,66,13],[66,14,66,15],[66,16,66,17],[66,18,66,19],[66,20,66,21],[67,0,67,11],[67,12,67,13],[67,14,67,15],[67,16,67,17],[67,18,67,19],[67,20,67,21],[68,0,68,11],[68,12,68,13],[68,14,68,15],[68,16,68,17],[68,18,68,19],[68,20,68,21],[69,0,69,11],[69,12,69,13],[69,14,69,15],[69,16,69,17],[69,18,69,19],[69,20,69,21],[70,0,70,11],[70,12,70,13],[70,14,70,15],[70,16,70,17],[70,18,70,19],[70,20,70,21],[71,0,71,11],[71,12,71,13],[71,14,71,15],[71,16,71,17],[71,18,71,19],[71,20,71,21],[72,0,72,11],[72,12,72,13],[72,14,72,15],[72,16,72,17],[72,18,72,19],[72,20,72,21],[73,0,73,11],[73,12,73,13],[73,14,73,15],[73,16,73,17],[73,18,73,19],[73,20,73,21],[74,0,74,11],[74,12,74,13],[74,14,74,15],[74,16,74,17],[74,18,74,19],[74,20,74,21],[75,0,75,11],[75,12,75,13],[75,14,75,15],[75,16,75,17],[75,18,75,19],[75,20,75,21],[76,0,76,11],[76,12,76,13],[76,14,76,15],[76,16,76,17],[76,18,76,19],[76,20,76,21],[77,0,77,11],[77,12,77,13],[77,14,77,15],[77,16,77,17],[77,18,77,19],[77,20,77,21],[78,0,78,11],[78,12,78,13],[78,14,78,15],[78,16,78,17],[78,18,78,19],[78,20,78,21],[79,0,79,11],[79,12,79,13],[79,14,79,15],[79,16,79,17],[79,18,79,19],[79,20,79,21],[80,0,80,11],[80,12,80,13],[80,14,80,15],[80,16,80,17],[80,18,80,19],[80,20,80,21],[81,0,81,11],[81,12,81,13],[81,14,81,15],[81,16,81,17],[81,18,81,19],[81,20,81,21],[82,0,82,11],[82,12,82,13],[82,14,82,15],[82,16,82,17],[82,18,82,19],[82,20,82,21],[83,0,83,11],[83,12,83,13],[83,14,83,15],[83,16,83,17],[83,18,83,19],[83,20,83,21],[84,0,84,11],[84,12,84,13],[84,14,84,15],[84,16,84,17],[84,18,84,19],[84,20,84,21],[85,0,85,11],[85,12,85,13],[85,14,85,15],[85,16,85,17],[85,18,85,19],[85,20,85,21],[86,0,86,11],[86,12,86,13],[86,14,86,15],[86,16,86,17],[86,18,86,19],[86,20,86,21],[87,0,87,11],[87,12,87,13],[87,14,87,15],[87,16,87,17],[87,18,87,19],[87,20,87,21],[88,0,88,11],[88,12,88,13],[88,14,88,15],[88,16,88,17],[88,18,88,19],[88,20,88,21],[89,0,89,11],[89,12,89,13],[89,14,89,15],[89,16,89,17],[89,18,89,19],[89,20,89,21],[90,0,90,11],[90,12,90,13],[90,14,90,15],[90,16,90,17],[90,18,90,19],[90,20,90,21],[91,0,91,11],[91,12,91,13],[91,14,91,15],[91,16,91,17],[91,18,91,19],[91,20,91,21],[92,0,92,11],[92,12,92,13],[92,14,92,15],[92,16,92,17],[92,18,92,19],[92,20,92,21],[93,0,93,11],[93,12,93,13],[93,14,93,15],[93,16,93,17],[93,18,93,19],[93,20,93,21],[94,0,94,11],[94,12,94,13],[94,14,94,15],[94,16,94,17],[94,18,94,19],[94,20,94,21],[95,0,95,11],[95,12,95,13],[95,14,95,15],[95,16,95,17],[95,18,95,19],[95,20,95,21],[96,0,96,11],[96,12,96,13],[96,14,96,15],[96,16,96,17],[96,18,96,19],[96,20,96,21],[97,0,97,11],[97,12,97,13],[97,14,97,15],[97,16,97,17],[97,18,97,19],[97,20,97,21],[98,0,98,11],[98,12,98,13],[98,14,98,15],[98,16,98,17],[98,18,98,19],[98,20,98,21],[99,0,99,11],[99,12,99,13],[99,14,99,15],[99,16,99,17],[99,18,99,19],[99,20,99,21],[100,0,100,11],[100,12,100,13],[100,14,100,15],[100,16,100,17],[100,18,100,19],[100,20,100,21],[101,0,101,11],[101,12,101,13],[101,14,101,15],[101,16,101,17],[101,18,101,19],[101,20,101,21],[102,0,102,11],[102,12,102,13],[102,14,102,15],[102,16,102,17],[102,18,102,19],[102,20,102,21],[103,0,103,11],[103,12,103,13],[103,14,103,15],[103,16,103,17],[103,18,103,19],[103,20,103,21],[104,0,104,11],[104,12,104,13],[104,14,104,15],[104,16,104,17],[104,18,104,19],[104,20,104,21],[105,0,105,11],[105,12,105,13],[105,14,105,15],[105,16,105,17],[105,18,105,19],[105,20,105,21],[106,0,106,11],[106,12,106,13],[106,14,106,15],[106,16,106,17],[106,18,106,19],[106,20,106,21],[107,0,107,11],[107,12,107,13],[107,14,107,15],[107,16,107,17],[107,18,107,19],[107,20,107,21],[108,0,108,11],[108,12,108,13],[108,14,108,15],[108,16,108,17],[108,18,108,19],[108,20,108,21],[109,0,109,11],[109,12,109,13],[109,14,109,15],[109,16,109,17],[109,18,109,19],[109,20,109,21],[110,0,110,11],[110,12,110,13],[110,14,110,15],[110,16,110,17],[110,18,110,19],[110,20,110,21],[111,0,111,11],[111,12,111,13],[111,14,111,15],[111,16,111,17],[111,18,111,19],[111,20,111,21],[112,0,112,11],[112,12,112,13],[112,14,112,15],[112,16,112,17],[112,18,112,19],[112,20,112,21],[113,0,113,11],[113,12,113,13],[113,14,113,15],[113,16,113,17],[113,18,113,19],[113,20,113,21],[114,0,114,11],[114,12,114,13],[114,14,114,15],[114,16,114,17],[114,18,114,19],[114,20,114,21],[115,0,115,11],[115,12,115,13],[115,14,115,15],[115,16,115,17],[115,18,115,19],[115,20,115,21],[116,0,116,11],[116,12,116,13],[116,14,116,15],[116,16,116,17],[116,18,116,19],[116,20,116,21],[117,0,117,11],[117,12,117,13],[117,14,117,15],[117,16,117,17],[117,18,117,19],[117,20,117,21],[118,0,118,11],[118,12,118,13],[118,14,118,15],[118,16,118,17],[118,18,118,19],[118,20,118,21],[119,0,119,11],[119,12,119,13],[119,14,119,15],[119,16,119,17],[119,18,119,19],[119,20,119,21],[120,0,120,11],[120,12,120,13],[120,14,120,15],[120,16,120,17],[120,18,120,19],[120,20,120,21],[121,0,121,11],[121,12,121,13],[121,14,121,15],[121,16,121,17],[121,18,121,19],[121,20,121,21],[122,0,122,11],[122,12,122,13],[122,14,122,15],[122,16,122,17],[122,18,122,19],[122,20,122,21],[123,0,123,11],[123,12,123,13],[123,14,123,15],[123,16,123,17],[123,18,123,19],[123,20,123,21],[124,0,124,11],[124,12,124,13],[124,14,124,15],[124,16,124,17],[124,18,124,19],[124,20,124,21],[125,0,125,11],[125,12,125,13],[125,14,125,15],[125,16,125,17],[125,18,125,19],[125,20,125,21],[126,0,126,11],[126,12,126,13],[126,14,126,15],[126,16,126,17],[126,18,126,19],[126,20,126,21],[127,0,127,11],[127,12,127,13],[127,14,127,15],[127,16,127,17],[127,18,127,19],[127,20,127,21],[128,0,128,11],[128,12,128,13],[128,14,128,15],[128,16,128,17],[128,18,128,19],[128,20,128,21],[129,0,129,11],[129,12,129,13],[129,14,129,15],[129,16,129,17],[129,18,129,19],[129,20,129,21],[130,0,130,11],[130,12,130,13],[130,14,130,15],[130,16,130,17],[130,18,130,19],[130,20,130,21],[131,0,131,11],[131,12,131,13],[131,14,131,15],[131,16,131,17],[131,18,131,19],[131,20,131,21],[132,0,132,11],[132,12,132,13],[132,14,132,15],[132,16,132,17],[132,18,132,19],[132,20,132,21],[133,0,133,11],[133,12,133,13],[133,14,133,15],[133,16,133,17],[133,18,133,19],[133,20,133,21],[134,0,134,11],[134,12,134,13],[134,14,134,15],[134,16,134,17],[134,18,134,19],[134,20,134,21],[135,0,135,11],[135,12,135,13],[135,14,135,15],[135,16,135,17],[135,18,135,19],[135,20,135,21],[136,0,136,11],[136,12,136,13],[136,14,136,15],[136,16,136,17],[136,18,136,19],[136,20,136,21],[137,0,137,11],[137,12,137,13],[137,14,137,15],[137,16,137,17],[137,18,137,19],[137,20,137,21],[138,0,138,11],[138,12,138,13],[138,14,138,15],[138,16,138,17],[138,18,138,19],[138,20,138,21],[139,0,139,11],[139,12,139,13],[139,14,139,15],[139,16,139,17],[139,18,139,19],[139,20,139,21],[140,0,140,11],[140,12,140,13],[140,14,140,15],[140,16,140,17],[140,18,140,19],[140,20,140,21],[141,0,141,11],[141,12,141,13],[141,14,141,15],[141,16,141,17],[141,18,141,19],[141,20,141,21],[142,0,142,11],[142,12,142,13],[142,14,142,15],[142,16,142,17],[142,18,142,19],[142,20,142,21],[143,0,143,11],[143,12,143,13],[143,14,143,15],[143,16,143,17],[143,18,143,19],[143,20,143,21],[144,0,144,11],[144,12,144,13],[144,14,144,15],[144,16,144,17],[144,18,144,19],[144,20,144,21],[145,0,145,11],[145,12,145,13],[145,14,145,15],[145,16,145,17],[145,18,145,19],[145,20,145,21],[146,0,146,11],[146,12,146,13],[146,14,146,15],[146,16,146,17],[146,18,146,19],[146,20,146,21],[147,0,147,11],[147,12,147,13],[147,14,147,15],[147,16,147,17],[147,18,147,19],[147,20,147,21],[148,0,148,11],[148,12,148,13],[148,14,148,15],[148,16,148,17],[148,18,148,19],[148,20,148,21],[149,0,149,11],[149,12,149,13],[149,14,149,15],[149,16,149,17],[149,18,149,19],[149,20,149,21],[150,0,150,11],[150,12,150,13],[150,14,150,15],[150,16,150,17],[150,18,150,19],[150,20,150,21],[151,0,151,11],[151,12,151,13],[151,14,151,15],[151,16,151,17],[151,18,151,19],[151,20,151,21],[152,0,152,11],[152,12,152,13],[152,14,152,15],[152,16,152,17],[152,18,152,19],[152,20,152,21]],"flags":["formulas_cached_only"]}
["OPĆINA JASENICE"]
[""]
["Petra Zoranića 61"]
["23243 JASENICE"]
["OIB: 67018780392"]
["Prihodi i rashodi prema ekonomskoj klasifikaciji"]
["Za razdoblje od 01.01.2022. do 31.12.2022."]
[""]
[]
[]
[]
[]
[]
["Račun / opis",{"$nulls":11},"Izvršenje 2021.",null,"Izvorni plan 2022.",null,"Izvršenje 2022.",null,"Indeks  3/1",null,"Indeks  3/2"]
["A. RAČUN PRIHODA I RASHODA",{"$nulls":11},"1",null,"2",null,"3",null,"4",null,"5"]
["6 Prihodi poslovanja",{"$nulls":11},{"v":10218929.67,"d":"10,218,929.67"},null,{"v":15969540.22,"d":"15,969,540.22"},null,{"v":14939126.29,"d":"14,939,126.29"},null,{"v":146.19,"d":"146.19%"},null,{"v":93.55,"d":"93.55%"}]
["61 Prihodi od poreza",{"$nulls":11},{"v":4513401.65,"d":"4,513,401.65"},null,{"v":5364578.86,"d":"5,364,578.86"},null,{"v":4847074.59,"d":"4,847,074.59"},null,{"v":107.39,"d":"107.39%"},null,{"v":90.35,"d":"90.35%"}]
["611 Porez i prirez na dohodak",{"$nulls":11},{"v":1647832.23,"d":"1,647,832.23"},null,{"v":3014578.86,"d":"3,014,578.86"},null,{"v":2490770.46,"d":"2,490,770.46"},null,{"v":151.15,"d":"151.15%"},null,{"v":82.62,"d":"82.62%"}]
["6111 Porez i prirez na dohodak od nesamostalnog rada",{"$nulls":11},{"v":1528081.66,"d":"1,528,081.66"},null,"",null,{"v":2086226.49,"d":"2,086,226.49"},null,{"v":136.53,"d":"136.53%"},null,{"v":0,"d":"0.00%"}]
["6112 Porez i prirez na dohodak od samostalnih djelatnosti",{"$nulls":11},{"v":160577.85,"d":"160,577.85"},null,"",null,{"v":274418.87,"d":"274,418.87"},null,{"v":170.89,"d":"170.89%"},null,{"v":0,"d":"0.00%"}]
["6113 Porez i prirez na dohodak od imovine i imovinskih prava",{"$nulls":11},{"v":306858.83,"d":"306,858.83"},null,"",null,{"v":368561.46,"d":"368,561.46"},null,{"v":120.11,"d":"120.11%"},null,{"v":0,"d":"0.00%"}]
["6114 Porez i prirez na dohodak od kapitala",{"$nulls":11},{"v":2754.61,"d":"2,754.61"},null,"",null,{"v":1219.46,"d":"1,219.46"},null,{"v":44.27,"d":"44.27%"},null,{"v":0,"d":"0.00%"}]
["6117 Povrat poreza i prireza na dohodak po godišnjoj prijavi",{"$nulls":11},{"v":-350440.72,"d":"-350,440.72"},null,"",null,{"v":-239655.82,"d":"-239,655.82"},null,{"v":68.39,"d":"68.39%"},null,{"v":0,"d":"0.00%"}]
["613 Porezi na imovinu",{"$nulls":11},{"v":2775953.3,"d":"2,775,953.30"},null,{"v":2250000,"d":"2,250,000.00"},null,{"v":2257253.91,"d":"2,257,253.91"},null,{"v":81.31,"d":"81.31%"},null,{"v":100.32,"d":"100.32%"}]
["6131 Stalni porezi na nepokretnu imovinu (zemlju, zgrade, kuće i ostalo)",{"$nulls":11},{"v":791452.54,"d":"791,452.54"},null,"",null,{"v":743383.91,"d":"743,383.91"},null,{"v":93.93,"d":"93.93%"},null,{"v":0,"d":"0.00%"}]
["6134 Povremeni porezi na imovinu",{"$nulls":11},{"v":1984500.76,"d":"1,984,500.76"},null,"",null,{"v":1513870,"d":"1,513,870.00"},null,{"v":76.28,"d":"76.28%"},null,{"v":0,"d":"0.00%"}]
["614 Porezi na robu i usluge",{"$nulls":11},{"v":89616.12,"d":"89,616.12"},null,{"v":100000,"d":"100,000.00"},null,{"v":99050.22,"d":"99,050.22"},null,{"v":110.53,"d":"110.53%"},null,{"v":99.05,"d":"99.05%"}]
["6142 Porez na promet",{"$nulls":11},{"v":87513.06,"d":"87,513.06"},null,"",null,{"v":99050.22,"d":"99,050.22"},null,{"v":113.18,"d":"113.18%"},null,{"v":0,"d":"0.00%"}]
["6145 Porezi na korištenje dobara ili izvođenje aktivnosti",{"$nulls":11},{"v":2103.06,"d":"2,103.06"},null,"",null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["63 Pomoći iz inozemstva i od subjekata unutar općeg proračuna",{"$nulls":11},{"v":2870915.53,"d":"2,870,915.53"},null,{"v":5961999.84,"d":"5,961,999.84"},null,{"v":5720270.24,"d":"5,720,270.24"},null,{"v":199.25,"d":"199.25%"},null,{"v":95.95,"d":"95.95%"}]
["633 Pomoći proračunu iz drugih proračuna",{"$nulls":11},{"v":1398310.87,"d":"1,398,310.87"},null,{"v":3441999.84,"d":"3,441,999.84"},null,{"v":3205266.58,"d":"3,205,266.58"},null,{"v":229.22,"d":"229.22%"},null,{"v":93.12,"d":"93.12%"}]
["6331 Tekuće pomoći proračunu iz drugih proračuna",{"$nulls":11},{"v":808305.93,"d":"808,305.93"},null,"",null,{"v":577222.17,"d":"577,222.17"},null,{"v":71.41,"d":"71.41%"},null,{"v":0,"d":"0.00%"}]
["6332 Kapitalne pomoći proračunu iz drugih proračuna",{"$nulls":11},{"v":590004.94,"d":"590,004.94"},null,"",null,{"v":2628044.41,"d":"2,628,044.41"},null,{"v":445.43,"d":"445.43%"},null,{"v":0,"d":"0.00%"}]
["634 Pomoći od izvanproračunskih korisnika",{"$nulls":11},{"v":511431.25,"d":"511,431.25"},null,{"v":0,"d":"0.00"},null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["6342 Kapitalne pomoći od izvanproračunskih korisnika",{"$nulls":11},{"v":511431.25,"d":"511,431.25"},null,"",null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["638 Pomoći iz državnog proračuna temeljem prijenosa EU sredstava",{"$nulls":11},{"v":961173.41,"d":"961,173.41"},null,{"v":2520000,"d":"2,520,000.00"},null,{"v":2515003.66,"d":"2,515,003.66"},null,{"v":261.66,"d":"261.66%"},null,{"v":99.8,"d":"99.80%"}]
["6382 Kapitalne pomoći iz državnog proračuna temeljem prijenosa EU sredstava",{"$nulls":11},{"v":961173.41,"d":"961,173.41"},null,"",null,{"v":2515003.66,"d":"2,515,003.66"},null,{"v":261.66,"d":"261.66%"},null,{"v":0,"d":"0.00%"}]
["64 Prihodi od imovine",{"$nulls":11},{"v":1207714.66,"d":"1,207,714.66"},null,{"v":1859914.47,"d":"1,859,914.47"},null,{"v":1759746.35,"d":"1,759,746.35"},null,{"v":145.71,"d":"145.71%"},null,{"v":94.61,"d":"94.61%"}]
["641 Prihodi od financijske imovine",{"$nulls":11},{"v":2254.45,"d":"2,254.45"},null,{"v":2050,"d":"2,050.00"},null,{"v":1373.69,"d":"1,373.69"},null,{"v":60.93,"d":"60.93%"},null,{"v":67.01,"d":"67.01%"}]
["6413 Kamate na oročena sredstva i depozite po viđenju",{"$nulls":11},13.05,null,"",null,19.35,null,{"v":148.28,"d":"148.28%"},null,{"v":0,"d":"0.00%"}]
["6415 Prihodi od pozitivnih tečajnih razlika i razlika zbog primjene valutne klauzule",{"$nulls":11},{"v":2241.4,"d":"2,241.40"},null,"",null,{"v":1354.34,"d":"1,354.34"},null,{"v":60.42,"d":"60.42%"},null,{"v":0,"d":"0.00%"}]
["642 Prihodi od nefinancijske imovine",{"$nulls":11},{"v":1205460.21,"d":"1,205,460.21"},null,{"v":1857864.47,"d":"1,857,864.47"},null,{"v":1758372.66,"d":"1,758,372.66"},null,{"v":145.87,"d":"145.87%"},null,{"v":94.64,"d":"94.64%"}]
["6421 Naknade za koncesije",{"$nulls":11},{"v":177645.04,"d":"177,645.04"},null,"",null,{"v":232611.93,"d":"232,611.93"},null,{"v":130.94,"d":"130.94%"},null,{"v":0,"d":"0.00%"}]
["6422 Prihodi od zakupa i iznajmljivanja imovine",{"$nulls":11},{"v":112720.45,"d":"112,720.45"},null,"",null,{"v":660670.99,"d":"660,670.99"},null,{"v":586.11,"d":"586.11%"},null,{"v":0,"d":"0.00%"}]
["6423 Naknada za korištenje nefinancijske imovine",{"$nulls":11},{"v":894188.79,"d":"894,188.79"},null,"",null,{"v":854627.31,"d":"854,627.31"},null,{"v":95.58,"d":"95.58%"},null,{"v":0,"d":"0.00%"}]
["6429 Ostali prihodi od nefinancijske imovine",{"$nulls":11},{"v":20905.93,"d":"20,905.93"},null,"",null,{"v":10462.43,"d":"10,462.43"},null,{"v":50.05,"d":"50.05%"},null,{"v":0,"d":"0.00%"}]
["65 Prihodi od upravnih i administrativnih pristojbi, pristojbi po posebnim propisima i naknada",{"$nulls":11},{"v":1587447.83,"d":"1,587,447.83"},null,{"v":2713047.05,"d":"2,713,047.05"},null,{"v":2570870.48,"d":"2,570,870.48"},null,{"v":161.95,"d":"161.95%"},null,{"v":94.76,"d":"94.76%"}]
["651 Upravne i administrativne pristojbe",{"$nulls":11},{"v":74919.42,"d":"74,919.42"},null,{"v":165050,"d":"165,050.00"},null,{"v":161543.69,"d":"161,543.69"},null,{"v":215.62,"d":"215.62%"},null,{"v":97.88,"d":"97.88%"}]
["6514 Ostale pristojbe i naknade",{"$nulls":11},{"v":74919.42,"d":"74,919.42"},null,"",null,{"v":161543.69,"d":"161,543.69"},null,{"v":215.62,"d":"215.62%"},null,{"v":0,"d":"0.00%"}]
["652 Prihodi po posebnim propisima",{"$nulls":11},{"v":182631.62,"d":"182,631.62"},null,{"v":747997.05,"d":"747,997.05"},null,{"v":625014.78,"d":"625,014.78"},null,{"v":342.23,"d":"342.23%"},null,{"v":83.56,"d":"83.56%"}]
["6522 Prihodi vodnog gospodarstva",{"$nulls":11},{"v":1537.7,"d":"1,537.70"},null,"",null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["6525 Mjesni samodoprinos",{"$nulls":11},{"v":51867.18,"d":"51,867.18"},null,"",null,{"v":59272.02,"d":"59,272.02"},null,{"v":114.28,"d":"114.28%"},null,{"v":0,"d":"0.00%"}]
["6526 Ostali nespomenuti prihodi",{"$nulls":11},{"v":129226.74,"d":"129,226.74"},null,"",null,{"v":565742.76,"d":"565,742.76"},null,{"v":437.79,"d":"437.79%"},null,{"v":0,"d":"0.00%"}]
["653 Komunalni doprinosi i naknade",{"$nulls":11},{"v":1329896.79,"d":"1,329,896.79"},null,{"v":1800000,"d":"1,800,000.00"},null,{"v":1784312.01,"d":"1,784,312.01"},null,{"v":134.17,"d":"134.17%"},null,{"v":99.13,"d":"99.13%"}]
["6531 Komunalni doprinosi",{"$nulls":11},{"v":534469.11,"d":"534,469.11"},null,"",null,{"v":976233.36,"d":"976,233.36"},null,{"v":182.65,"d":"182.65%"},null,{"v":0,"d":"0.00%"}]
["6532 Komunalne naknade",{"$nulls":11},{"v":795427.68,"d":"795,427.68"},null,"",null,{"v":808078.65,"d":"808,078.65"},null,{"v":101.59,"d":"101.59%"},null,{"v":0,"d":"0.00%"}]
["68 Kazne, upravne mjere i ostali prihodi",{"$nulls":11},{"v":39450,"d":"39,450.00"},null,{"v":70000,"d":"70,000.00"},null,{"v":41164.63,"d":"41,164.63"},null,{"v":104.35,"d":"104.35%"},null,{"v":58.81,"d":"58.81%"}]
["681 Kazne i upravne mjere",{"$nulls":11},{"v":39450,"d":"39,450.00"},null,{"v":60000,"d":"60,000.00"},null,{"v":41164.63,"d":"41,164.63"},null,{"v":104.35,"d":"104.35%"},null,{"v":68.61,"d":"68.61%"}]
["6819 Ostale kazne",{"$nulls":11},{"v":39450,"d":"39,450.00"},null,"",null,{"v":41164.63,"d":"41,164.63"},null,{"v":104.35,"d":"104.35%"},null,{"v":0,"d":"0.00%"}]
["683 Ostali prihodi",{"$nulls":11},{"v":0,"d":"0.00"},null,{"v":10000,"d":"10,000.00"},null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["7 Prihodi od prodaje nefinancijske imovine",{"$nulls":11},{"v":959522.92,"d":"959,522.92"},null,{"v":952423.91,"d":"952,423.91"},null,{"v":816532.19,"d":"816,532.19"},null,{"v":85.1,"d":"85.10%"},null,{"v":85.73,"d":"85.73%"}]
["71 Prihodi od prodaje neproizvedene dugotrajne imovine",{"$nulls":11},{"v":950063.19,"d":"950,063.19"},null,{"v":950000,"d":"950,000.00"},null,{"v":815441.43,"d":"815,441.43"},null,{"v":85.83,"d":"85.83%"},null,{"v":85.84,"d":"85.84%"}]
["711 Prihodi od prodaje materijalne imovine - prirodnih bogatstava",{"$nulls":11},{"v":146765,"d":"146,765.00"},null,{"v":50000,"d":"50,000.00"},null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["7111 Zemljište",{"$nulls":11},{"v":146765,"d":"146,765.00"},null,"",null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["712 Prihodi od prodaje nematerijalne imovine",{"$nulls":11},{"v":803298.19,"d":"803,298.19"},null,{"v":900000,"d":"900,000.00"},null,{"v":815441.43,"d":"815,441.43"},null,{"v":101.51,"d":"101.51%"},null,{"v":90.6,"d":"90.60%"}]
["7124 Ostala prava",{"$nulls":11},{"v":803298.19,"d":"803,298.19"},null,"",null,{"v":815441.43,"d":"815,441.43"},null,{"v":101.51,"d":"101.51%"},null,{"v":0,"d":"0.00%"}]
["72 Prihodi od prodaje proizvedene dugotrajne imovine",{"$nulls":11},{"v":9459.73,"d":"9,459.73"},null,{"v":2423.91,"d":"2,423.91"},null,{"v":1090.76,"d":"1,090.76"},null,{"v":11.53,"d":"11.53%"},null,{"v":45,"d":"45.00%"}]
["721 Prihodi od prodaje građevinskih objekata",{"$nulls":11},{"v":1858.73,"d":"1,858.73"},null,{"v":2423.91,"d":"2,423.91"},null,{"v":1090.76,"d":"1,090.76"},null,{"v":58.68,"d":"58.68%"},null,{"v":45,"d":"45.00%"}]
["7211 Stambeni objekti",{"$nulls":11},{"v":1858.73,"d":"1,858.73"},null,"",null,{"v":1090.76,"d":"1,090.76"},null,{"v":58.68,"d":"58.68%"},null,{"v":0,"d":"0.00%"}]
["723 Prihodi od prodaje prijevoznih sredstava",{"$nulls":11},{"v":7601,"d":"7,601.00"},null,{"v":0,"d":"0.00"},null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["7231 Prijevozna sredstva u cestovnom prometu",{"$nulls":11},{"v":7601,"d":"7,601.00"},null,"",null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["3 Rashodi poslovanja",{"$nulls":11},{"v":6188411.99,"d":"6,188,411.99"},null,{"v":11395019.51,"d":"11,395,019.51"},null,{"v":9795358.98,"d":"9,795,358.98"},null,{"v":158.29,"d":"158.29%"},null,{"v":85.96,"d":"85.96%"}]
["31 Rashodi za zaposlene",{"$nulls":11},{"v":1320750.29,"d":"1,320,750.29"},null,{"v":2238050,"d":"2,238,050.00"},null,{"v":1990495.55,"d":"1,990,495.55"},null,{"v":150.71,"d":"150.71%"},null,{"v":88.94,"d":"88.94%"}]
["311 Plaće (Bruto)",{"$nulls":11},{"v":1049411.66,"d":"1,049,411.66"},null,{"v":1770000,"d":"1,770,000.00"},null,{"v":1605756.98,"d":"1,605,756.98"},null,{"v":153.01,"d":"153.01%"},null,{"v":90.72,"d":"90.72%"}]
["3111 Plaće za redovan rad",{"$nulls":11},{"v":1049411.66,"d":"1,049,411.66"},null,"",null,{"v":1605756.98,"d":"1,605,756.98"},null,{"v":153.01,"d":"153.01%"},null,{"v":0,"d":"0.00%"}]
["312 Ostali rashodi za zaposlene",{"$nulls":11},{"v":98185.62,"d":"98,185.62"},null,{"v":176000,"d":"176,000.00"},null,{"v":127123.27,"d":"127,123.27"},null,{"v":129.47,"d":"129.47%"},null,{"v":72.23,"d":"72.23%"}]
["3121 Ostali rashodi za zaposlene",{"$nulls":11},{"v":98185.62,"d":"98,185.62"},null,"",null,{"v":127123.27,"d":"127,123.27"},null,{"v":129.47,"d":"129.47%"},null,{"v":0,"d":"0.00%"}]
["313 Doprinosi na plaće",{"$nulls":11},{"v":173153.01,"d":"173,153.01"},null,{"v":292050,"d":"292,050.00"},null,{"v":257615.3,"d":"257,615.30"},null,{"v":148.78,"d":"148.78%"},null,{"v":88.21,"d":"88.21%"}]
["3132 Doprinosi za obvezno zdravstveno osiguranje",{"$nulls":11},{"v":173153.01,"d":"173,153.01"},null,"",null,{"v":257615.3,"d":"257,615.30"},null,{"v":148.78,"d":"148.78%"},null,{"v":0,"d":"0.00%"}]
["32 Materijalni rashodi",{"$nulls":11},{"v":2858096.88,"d":"2,858,096.88"},null,{"v":6133100.8,"d":"6,133,100.80"},null,{"v":4965403,"d":"4,965,403.00"},null,{"v":173.73,"d":"173.73%"},null,{"v":80.96,"d":"80.96%"}]
["321 Naknade troškova zaposlenima",{"$nulls":11},{"v":33446.5,"d":"33,446.50"},null,{"v":93674.06,"d":"93,674.06"},null,{"v":61979.03,"d":"61,979.03"},null,{"v":185.31,"d":"185.31%"},null,{"v":66.16,"d":"66.16%"}]
["3211 Službena putovanja",{"$nulls":11},{"v":2468,"d":"2,468.00"},null,"",null,{"v":7371.27,"d":"7,371.27"},null,{"v":298.67,"d":"298.67%"},null,{"v":0,"d":"0.00%"}]
["3212 Naknade za prijevoz, za rad na terenu i odvojeni život",{"$nulls":11},{"v":18879,"d":"18,879.00"},null,"",null,{"v":43167.76,"d":"43,167.76"},null,{"v":228.65,"d":"228.65%"},null,{"v":0,"d":"0.00%"}]
["3213 Stručno usavršavanje zaposlenika",{"$nulls":11},{"v":10935.5,"d":"10,935.50"},null,"",null,{"v":11440,"d":"11,440.00"},null,{"v":104.61,"d":"104.61%"},null,{"v":0,"d":"0.00%"}]
["3214 Ostale naknade troškova zaposlenima",{"$nulls":11},{"v":1164,"d":"1,164.00"},null,"",null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["322 Rashodi za materijal i energiju",{"$nulls":11},{"v":574330.09,"d":"574,330.09"},null,{"v":1877966.14,"d":"1,877,966.14"},null,{"v":1457916.95,"d":"1,457,916.95"},null,{"v":253.85,"d":"253.85%"},null,{"v":77.63,"d":"77.63%"}]
["3221 Uredski materijal i ostali materijalni rashodi",{"$nulls":11},{"v":84769.89,"d":"84,769.89"},null,"",null,{"v":193955.05,"d":"193,955.05"},null,{"v":228.8,"d":"228.80%"},null,{"v":0,"d":"0.00%"}]
["3222 Materijal i sirovine",{"$nulls":11},{"v":19168.34,"d":"19,168.34"},null,"",null,{"v":181089.95,"d":"181,089.95"},null,{"v":944.73,"d":"944.73%"},null,{"v":0,"d":"0.00%"}]
["3223 Energija",{"$nulls":11},{"v":417509.9,"d":"417,509.90"},null,"",null,{"v":960039.47,"d":"960,039.47"},null,{"v":229.94,"d":"229.94%"},null,{"v":0,"d":"0.00%"}]
["3224 Materijal i dijelovi za tekuće i investicijsko održavanje",{"$nulls":11},{"v":5800,"d":"5,800.00"},null,"",null,{"v":1238,"d":"1,238.00"},null,{"v":21.34,"d":"21.34%"},null,{"v":0,"d":"0.00%"}]
["3225 Sitni inventar i auto gume",{"$nulls":11},{"v":44361.41,"d":"44,361.41"},null,"",null,{"v":111888.61,"d":"111,888.61"},null,{"v":252.22,"d":"252.22%"},null,{"v":0,"d":"0.00%"}]
["3227 Službena, radna i zaštitna odjeća i obuća",{"$nulls":11},{"v":2720.55,"d":"2,720.55"},null,"",null,{"v":9705.87,"d":"9,705.87"},null,{"v":356.76,"d":"356.76%"},null,{"v":0,"d":"0.00%"}]
["323 Rashodi za usluge",{"$nulls":11},{"v":1926439.94,"d":"1,926,439.94"},null,{"v":3766250,"d":"3,766,250.00"},null,{"v":3152573.98,"d":"3,152,573.98"},null,{"v":163.65,"d":"163.65%"},null,{"v":83.71,"d":"83.71%"}]
["3231 Usluge telefona, pošte i prijevoza",{"$nulls":11},{"v":108783.34,"d":"108,783.34"},null,"",null,{"v":104577.31,"d":"104,577.31"},null,{"v":96.13,"d":"96.13%"},null,{"v":0,"d":"0.00%"}]
["3232 Usluge tekućeg i investicijskog održavanja",{"$nulls":11},{"v":486098.81,"d":"486,098.81"},null,"",null,{"v":929901.6,"d":"929,901.60"},null,{"v":191.3,"d":"191.30%"},null,{"v":0,"d":"0.00%"}]
["3233 Usluge promidžbe i informiranja",{"$nulls":11},{"v":76810.14,"d":"76,810.14"},null,"",null,{"v":104611.02,"d":"104,611.02"},null,{"v":136.19,"d":"136.19%"},null,{"v":0,"d":"0.00%"}]
["3234 Komunalne usluge",{"$nulls":11},{"v":622610.69,"d":"622,610.69"},null,"",null,{"v":688249.58,"d":"688,249.58"},null,{"v":110.54,"d":"110.54%"},null,{"v":0,"d":"0.00%"}]
["3235 Zakupnine i najamnine",{"$nulls":11},{"v":49006.95,"d":"49,006.95"},null,"",null,{"v":44684.46,"d":"44,684.46"},null,{"v":91.18,"d":"91.18%"},null,{"v":0,"d":"0.00%"}]
["3236 Zdravstvene i veterinarske usluge",{"$nulls":11},{"v":10780,"d":"10,780.00"},null,"",null,{"v":32458,"d":"32,458.00"},null,{"v":301.09,"d":"301.09%"},null,{"v":0,"d":"0.00%"}]
["3237 Intelektualne i osobne usluge",{"$nulls":11},{"v":419413.57,"d":"419,413.57"},null,"",null,{"v":915351.77,"d":"915,351.77"},null,{"v":218.25,"d":"218.25%"},null,{"v":0,"d":"0.00%"}]
["3238 Računalne usluge",{"$nulls":11},{"v":69946.93,"d":"69,946.93"},null,"",null,{"v":104891.37,"d":"104,891.37"},null,{"v":149.96,"d":"149.96%"},null,{"v":0,"d":"0.00%"}]
["3239 Ostale usluge",{"$nulls":11},{"v":82989.51,"d":"82,989.51"},null,"",null,{"v":227848.87,"d":"227,848.87"},null,{"v":274.55,"d":"274.55%"},null,{"v":0,"d":"0.00%"}]
["329 Ostali nespomenuti rashodi poslovanja",{"$nulls":11},{"v":323880.35,"d":"323,880.35"},null,{"v":395210.6,"d":"395,210.60"},null,{"v":292933.04,"d":"292,933.04"},null,{"v":90.44,"d":"90.44%"},null,{"v":74.12,"d":"74.12%"}]
["3291 Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",{"$nulls":11},{"v":74289.89,"d":"74,289.89"},null,"",null,{"v":8958.32,"d":"8,958.32"},null,{"v":12.06,"d":"12.06%"},null,{"v":0,"d":"0.00%"}]
["3292 Premije osiguranja",{"$nulls":11},{"v":34650.95,"d":"34,650.95"},null,"",null,{"v":64613.72,"d":"64,613.72"},null,{"v":186.47,"d":"186.47%"},null,{"v":0,"d":"0.00%"}]
["3293 Reprezentacija",{"$nulls":11},{"v":32756.76,"d":"32,756.76"},null,"",null,{"v":73838.76,"d":"73,838.76"},null,{"v":225.42,"d":"225.42%"},null,{"v":0,"d":"0.00%"}]
["3294 Čanarine i norme",{"$nulls":11},{"v":10234.52,"d":"10,234.52"},null,"",null,{"v":10234.52,"d":"10,234.52"},null,{"v":100,"d":"100.00%"},null,{"v":0,"d":"0.00%"}]
["3299 Ostali nespomenuti rashodi poslovanja",{"$nulls":11},{"v":171948.23,"d":"171,948.23"},null,"",null,{"v":135287.72,"d":"135,287.72"},null,{"v":78.68,"d":"78.68%"},null,{"v":0,"d":"0.00%"}]
["34 Financijski rashodi",{"$nulls":11},{"v":933616.92,"d":"933,616.92"},null,{"v":963500,"d":"963,500.00"},null,{"v":935856.77,"d":"935,856.77"},null,{"v":100.24,"d":"100.24%"},null,{"v":97.13,"d":"97.13%"}]
["342 Kamate za primljene kredite i zajmove",{"$nulls":11},{"v":134321.7,"d":"134,321.70"},null,{"v":145000,"d":"145,000.00"},null,{"v":144006.43,"d":"144,006.43"},null,{"v":107.21,"d":"107.21%"},null,{"v":99.31,"d":"99.31%"}]
["3422 Kamate za primljene kredite i zajmove od kreditnih i ostalih financijskih institucija u javnom sekto",{"$nulls":11},{"v":134321.7,"d":"134,321.70"},null,"",null,{"v":144006.43,"d":"144,006.43"},null,{"v":107.21,"d":"107.21%"},null,{"v":0,"d":"0.00%"}]
["343 Ostali financijski rashodi",{"$nulls":11},{"v":799295.22,"d":"799,295.22"},null,{"v":818500,"d":"818,500.00"},null,{"v":791850.34,"d":"791,850.34"},null,{"v":99.07,"d":"99.07%"},null,{"v":96.74,"d":"96.74%"}]
["3431 Bankarske usluge i usluge platnog prometa",{"$nulls":11},{"v":50242.38,"d":"50,242.38"},null,"",null,{"v":31630.16,"d":"31,630.16"},null,{"v":62.96,"d":"62.96%"},null,{"v":0,"d":"0.00%"}]
["3432 Negativne tečajne razlike i razlike zbog primjene valutne klauzule",{"$nulls":11},"",null,"",null,146.13,null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["3434 Ostali nespomenuti financijski rashodi",{"$nulls":11},{"v":749052.84,"d":"749,052.84"},null,"",null,{"v":760074.05,"d":"760,074.05"},null,{"v":101.47,"d":"101.47%"},null,{"v":0,"d":"0.00%"}]
["35 Subvencije",{"$nulls":11},{"v":56625,"d":"56,625.00"},null,{"v":50000,"d":"50,000.00"},null,{"v":46000.01,"d":"46,000.01"},null,{"v":81.24,"d":"81.24%"},null,{"v":92,"d":"92.00%"}]
["352 Subvencije trgovačkim društvima, poljoprivrednicima i obrtnicima izvan javnog sektora",{"$nulls":11},{"v":56625,"d":"56,625.00"},null,{"v":50000,"d":"50,000.00"},null,{"v":46000.01,"d":"46,000.01"},null,{"v":81.24,"d":"81.24%"},null,{"v":92,"d":"92.00%"}]
["3522 Subvencije trgovačkim društvima izvan javnog sektora",{"$nulls":11},{"v":56625,"d":"56,625.00"},null,"",null,{"v":46000.01,"d":"46,000.01"},null,{"v":81.24,"d":"81.24%"},null,{"v":0,"d":"0.00%"}]
["36 Pomoći dane u inozemstvo i unutar općeg proračuna",{"$nulls":11},{"v":174503.88,"d":"174,503.88"},null,{"v":60000,"d":"60,000.00"},null,{"v":57336.9,"d":"57,336.90"},null,{"v":32.86,"d":"32.86%"},null,{"v":95.56,"d":"95.56%"}]
["366 Pomoći proračunskim korisnicima drugih proračuna",{"$nulls":11},{"v":174503.88,"d":"174,503.88"},null,{"v":60000,"d":"60,000.00"},null,{"v":57336.9,"d":"57,336.90"},null,{"v":32.86,"d":"32.86%"},null,{"v":95.56,"d":"95.56%"}]
["3661 Tekuće pomoći proračunskim korisnicima drugih proračuna",{"$nulls":11},{"v":174503.88,"d":"174,503.88"},null,"",null,{"v":57336.9,"d":"57,336.90"},null,{"v":32.86,"d":"32.86%"},null,{"v":0,"d":"0.00%"}]
["37 Naknade građanima i kućanstvima na temelju osiguranja i druge naknade",{"$nulls":11},{"v":445169.02,"d":"445,169.02"},null,{"v":561000,"d":"561,000.00"},null,{"v":511748.04,"d":"511,748.04"},null,{"v":114.96,"d":"114.96%"},null,{"v":91.22,"d":"91.22%"}]
["372 Ostale naknade građanima i kućanstvima iz proračuna",{"$nulls":11},{"v":445169.02,"d":"445,169.02"},null,{"v":561000,"d":"561,000.00"},null,{"v":511748.04,"d":"511,748.04"},null,{"v":114.96,"d":"114.96%"},null,{"v":91.22,"d":"91.22%"}]
["3721 Naknade građanima i kućanstvima u novcu",{"$nulls":11},{"v":366879.36,"d":"366,879.36"},null,"",null,{"v":366993.14,"d":"366,993.14"},null,{"v":100.03,"d":"100.03%"},null,{"v":0,"d":"0.00%"}]
["3722 Naknade građanima i kućanstvima u naravi",{"$nulls":11},{"v":78289.66,"d":"78,289.66"},null,"",null,{"v":144754.9,"d":"144,754.90"},null,{"v":184.9,"d":"184.90%"},null,{"v":0,"d":"0.00%"}]
["38 Ostali rashodi",{"$nulls":11},{"v":399650,"d":"399,650.00"},null,{"v":1389368.71,"d":"1,389,368.71"},null,{"v":1288518.71,"d":"1,288,518.71"},null,{"v":322.41,"d":"322.41%"},null,{"v":92.74,"d":"92.74%"}]
["381 Tekuće donacije",{"$nulls":11},{"v":399650,"d":"399,650.00"},null,{"v":1095468.71,"d":"1,095,468.71"},null,{"v":1028968.71,"d":"1,028,968.71"},null,{"v":257.47,"d":"257.47%"},null,{"v":93.93,"d":"93.93%"}]
["3811 Tekuće donacije u novcu",{"$nulls":11},{"v":399650,"d":"399,650.00"},null,"",null,{"v":1028968.71,"d":"1,028,968.71"},null,{"v":257.47,"d":"257.47%"},null,{"v":0,"d":"0.00%"}]
["382 Kapitalne donacije",{"$nulls":11},"",null,{"v":285300,"d":"285,300.00"},null,{"v":259550,"d":"259,550.00"},null,{"v":0,"d":"0.00%"},null,{"v":90.97,"d":"90.97%"}]
["3821 Kapitalne donacije neprofitnim organizacijama",{"$nulls":11},"",null,"",null,{"v":259550,"d":"259,550.00"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["386 Kapitalne pomoći",{"$nulls":11},"",null,{"v":8600,"d":"8,600.00"},null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["4 Rashodi za nabavu nefinancijske imovine",{"$nulls":11},{"v":7397694,"d":"7,397,694.00"},null,{"v":6142500,"d":"6,142,500.00"},null,{"v":4519398.86,"d":"4,519,398.86"},null,{"v":61.09,"d":"61.09%"},null,{"v":73.58,"d":"73.58%"}]
["41 Rashodi za nabavu neproizvedene dugotrajne imovine",{"$nulls":11},"",null,{"v":50000,"d":"50,000.00"},null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["411 Materijalna imovina - prirodna bogatstva",{"$nulls":11},"",null,{"v":50000,"d":"50,000.00"},null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["42 Rashodi za nabavu proizvedene dugotrajne imovine",{"$nulls":11},{"v":7397694,"d":"7,397,694.00"},null,{"v":5972500,"d":"5,972,500.00"},null,{"v":4519398.86,"d":"4,519,398.86"},null,{"v":61.09,"d":"61.09%"},null,{"v":75.67,"d":"75.67%"}]
["421 Građevinski objekti",{"$nulls":11},{"v":6848262.19,"d":"6,848,262.19"},null,{"v":4735000,"d":"4,735,000.00"},null,{"v":3822560.88,"d":"3,822,560.88"},null,{"v":55.82,"d":"55.82%"},null,{"v":80.73,"d":"80.73%"}]
["4212 Poslovni objekti",{"$nulls":11},{"v":2173757.09,"d":"2,173,757.09"},null,"",null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["4213 Ceste, željeznice i ostali prometni objekti",{"$nulls":11},{"v":611431.25,"d":"611,431.25"},null,"",null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["4214 Ostali građevinski objekti",{"$nulls":11},{"v":4063073.85,"d":"4,063,073.85"},null,"",null,{"v":3822560.88,"d":"3,822,560.88"},null,{"v":94.08,"d":"94.08%"},null,{"v":0,"d":"0.00%"}]
["422 Postrojenja i oprema",{"$nulls":11},{"v":110381.18,"d":"110,381.18"},null,{"v":417000,"d":"417,000.00"},null,{"v":337812.98,"d":"337,812.98"},null,{"v":306.04,"d":"306.04%"},null,{"v":81.01,"d":"81.01%"}]
["4221 Uredska oprema i namještaj",{"$nulls":11},{"v":3947,"d":"3,947.00"},null,"",null,{"v":16781.81,"d":"16,781.81"},null,{"v":425.18,"d":"425.18%"},null,{"v":0,"d":"0.00%"}]
["4222 Komunikacijska oprema",{"$nulls":11},{"v":15209.25,"d":"15,209.25"},null,"",null,{"v":29403.5,"d":"29,403.50"},null,{"v":193.33,"d":"193.33%"},null,{"v":0,"d":"0.00%"}]
["4225 Instrumenti, uređaji i strojevi",{"$nulls":11},{"v":85632.63,"d":"85,632.63"},null,"",null,{"v":27000.99,"d":"27,000.99"},null,{"v":31.53,"d":"31.53%"},null,{"v":0,"d":"0.00%"}]
["4227 Uređaji, strojevi i oprema za ostale namjene",{"$nulls":11},{"v":5592.3,"d":"5,592.30"},null,"",null,{"v":264626.68,"d":"264,626.68"},null,{"v":4731.98,"d":"4731.98%"},null,{"v":0,"d":"0.00%"}]
["423 Prijevozna sredstva",{"$nulls":11},{"v":193000,"d":"193,000.00"},null,{"v":50500,"d":"50,500.00"},null,{"v":50500,"d":"50,500.00"},null,{"v":26.17,"d":"26.17%"},null,{"v":100,"d":"100.00%"}]
["4231 Prijevozna sredstva u cestovnom prometu",{"$nulls":11},{"v":193000,"d":"193,000.00"},null,"",null,{"v":50500,"d":"50,500.00"},null,{"v":26.17,"d":"26.17%"},null,{"v":0,"d":"0.00%"}]
["426 Nematerijalna proizvedena imovina",{"$nulls":11},{"v":246050.63,"d":"246,050.63"},null,{"v":770000,"d":"770,000.00"},null,{"v":308525,"d":"308,525.00"},null,{"v":125.39,"d":"125.39%"},null,{"v":40.07,"d":"40.07%"}]
["4262 Ulaganja u računalne programe",{"$nulls":11},{"v":15256.25,"d":"15,256.25"},null,"",null,{"v":20000,"d":"20,000.00"},null,{"v":131.09,"d":"131.09%"},null,{"v":0,"d":"0.00%"}]
["4263 Umjetnička, literarna i znanstvena djela",{"$nulls":11},"",null,"",null,{"v":103525,"d":"103,525.00"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["4264 Ostala nematerijalna proizvedena imovina",{"$nulls":11},{"v":230794.38,"d":"230,794.38"},null,"",null,{"v":185000,"d":"185,000.00"},null,{"v":80.16,"d":"80.16%"},null,{"v":0,"d":"0.00%"}]
["45 Rashodi za dodatna ulaganja na nefinancijskoj imovini",{"$nulls":11},"",null,{"v":120000,"d":"120,000.00"},null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["451 Dodatna ulaganja na građevinskim objektima",{"$nulls":11},"",null,{"v":120000,"d":"120,000.00"},null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["",{"$nulls":11},"",null,"",null,"",null,"",null,""]

{"sheet":"Prihodi i rashodi prema izvorim","index":2,"n_rows":36,"n_cols":21,"rows_kept":36,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,20],[6,0,6,20],[7,0,7,20],[9,0,9,11],[9,12,9,13],[9,14,9,15],[9,16,9,17],[9,18,9,19],[9,20,9,21],[10,0,10,11],[10,12,10,13],[10,14,10,15],[10,16,10,17],[10,18,10,19],[10,20,10,21],[11,0,11,11],[11,12,11,13],[11,14,11,15],[11,16,11,17],[11,18,11,19],[11,20,11,21],[12,0,12,11],[12,12,12,13],[12,14,12,15],[12,16,12,17],[12,18,12,19],[12,20,12,21],[13,0,13,11],[13,12,13,13],[13,14,13,15],[13,16,13,17],[13,18,13,19],[13,20,13,21],[14,0,14,11],[14,12,14,13],[14,14,14,15],[14,16,14,17],[14,18,14,19],[14,20,14,21],[15,0,15,11],[15,12,15,13],[15,14,15,15],[15,16,15,17],[15,18,15,19],[15,20,15,21],[16,0,16,11],[16,12,16,13],[16,14,16,15],[16,16,16,17],[16,18,16,19],[16,20,16,21],[17,0,17,11],[17,12,17,13],[17,14,17,15],[17,16,17,17],[17,18,17,19],[17,20,17,21],[18,0,18,11],[18,12,18,13],[18,14,18,15],[18,16,18,17],[18,18,18,19],[18,20,18,21],[19,0,19,11],[19,12,19,13],[19,14,19,15],[19,16,19,17],[19,18,19,19],[19,20,19,21],[20,0,20,11],[20,12,20,13],[20,14,20,15],[20,16,20,17],[20,18,20,19],[20,20,20,21],[21,0,21,11],[21,12,21,13],[21,14,21,15],[21,16,21,17],[21,18,21,19],[21,20,21,21],[22,0,22,11],[22,12,22,13],[22,14,22,15],[22,16,22,17],[22,18,22,19],[22,20,22,21],[23,0,23,11],[23,12,23,13],[23,14,23,15],[23,16,23,17],[23,18,23,19],[23,20,23,21],[24,0,24,11],[24,12,24,13],[24,14,24,15],[24,16,24,17],[24,18,24,19],[24,20,24,21],[25,0,25,11],[25,12,25,13],[25,14,25,15],[25,16,25,17],[25,18,25,19],[25,20,25,21],[26,0,26,11],[26,12,26,13],[26,14,26,15],[26,16,26,17],[26,18,26,19],[26,20,26,21],[27,0,27,11],[27,12,27,13],[27,14,27,15],[27,16,27,17],[27,18,27,19],[27,20,27,21],[28,0,28,11],[28,12,28,13],[28,14,28,15],[28,16,28,17],[28,18,28,19],[28,20,28,21],[29,0,29,11],[29,12,29,13],[29,14,29,15],[29,16,29,17],[29,18,29,19],[29,20,29,21],[30,0,30,11],[30,12,30,13],[30,14,30,15],[30,16,30,17],[30,18,30,19],[30,20,30,21],[31,0,31,11],[31,12,31,13],[31,14,31,15],[31,16,31,17],[31,18,31,19],[31,20,31,21],[32,0,32,11],[32,12,32,13],[32,14,32,15],[32,16,32,17],[32,18,32,19],[32,20,32,21],[33,0,33,11],[33,12,33,13],[33,14,33,15],[33,16,33,17],[33,18,33,19],[33,20,33,21],[34,0,34,11],[34,12,34,13],[34,14,34,15],[34,16,34,17],[34,18,34,19],[34,20,34,21],[35,0,35,11],[35,12,35,13],[35,14,35,15],[35,16,35,17],[35,18,35,19],[35,20,35,21]],"flags":["formulas_cached_only"]}
["OPĆINA JASENICE"]
[""]
["Petra Zoranića 61"]
["23243 JASENICE"]
["OIB: 67018780392"]
["Prihodi i rashodi prema izvorima"]
["Za razdoblje od 01.01.2022. do 31.12.2022."]
[""]
[]
["Račun / opis",{"$nulls":11},"Izvršenje 2021.",null,"Izvorni plan 2022.",null,"Izvršenje 2022.",null,"Indeks  3/1",null,"Indeks  3/2"]
["PRIHODI I RASHODI PREMA IZVORIMA FINANCIRANJA",{"$nulls":11},"1",null,"2",null,"3",null,"4",null,"5"]
[" SVEUKUPNI PRIHODI",{"$nulls":11},{"v":11178452.59,"d":"11,178,452.59"},null,{"v":16921964.13,"d":"16,921,964.13"},null,{"v":15755658.48,"d":"15,755,658.48"},null,{"v":140.95,"d":"140.95%"},null,{"v":93.11,"d":"93.11%"}]
["Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":11},{"v":5961887.2,"d":"5,961,887.20"},null,{"v":6874543.33,"d":"6,874,543.33"},null,{"v":6292590.01,"d":"6,292,590.01"},null,{"v":105.55,"d":"105.55%"},null,{"v":91.53,"d":"91.53%"}]
["Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":11},{"v":5961887.2,"d":"5,961,887.20"},null,{"v":6874543.33,"d":"6,874,543.33"},null,{"v":6292590.01,"d":"6,292,590.01"},null,{"v":105.55,"d":"105.55%"},null,{"v":91.53,"d":"91.53%"}]
["Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":11},{"v":2189425.13,"d":"2,189,425.13"},null,{"v":4032997.05,"d":"4,032,997.05"},null,{"v":3741707.47,"d":"3,741,707.47"},null,{"v":170.9,"d":"170.90%"},null,{"v":92.78,"d":"92.78%"}]
["Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":11},{"v":2189425.13,"d":"2,189,425.13"},null,{"v":4032997.05,"d":"4,032,997.05"},null,{"v":3741707.47,"d":"3,741,707.47"},null,{"v":170.9,"d":"170.90%"},null,{"v":92.78,"d":"92.78%"}]
["Izvor 4. POMOCI",{"$nulls":11},{"v":2870915.53,"d":"2,870,915.53"},null,{"v":5961999.84,"d":"5,961,999.84"},null,{"v":5720270.24,"d":"5,720,270.24"},null,{"v":199.25,"d":"199.25%"},null,{"v":95.95,"d":"95.95%"}]
["Izvor 4.1. POMOCI",{"$nulls":11},{"v":2870915.53,"d":"2,870,915.53"},null,{"v":5961999.84,"d":"5,961,999.84"},null,{"v":5720270.24,"d":"5,720,270.24"},null,{"v":199.25,"d":"199.25%"},null,{"v":95.95,"d":"95.95%"}]
["Izvor 7. PRIHODI OD PRODAJE NEFINANCIJSKE IMOVINE",{"$nulls":11},{"v":156224.73,"d":"156,224.73"},null,{"v":52423.91,"d":"52,423.91"},null,{"v":1090.76,"d":"1,090.76"},null,{"v":0.7,"d":"0.70%"},null,{"v":2.08,"d":"2.08%"}]
["Izvor 7.1. PRIHODI OD PRODAJE NEFINANCIJSKE IMOVINE",{"$nulls":11},{"v":156224.73,"d":"156,224.73"},null,{"v":52423.91,"d":"52,423.91"},null,{"v":1090.76,"d":"1,090.76"},null,{"v":0.7,"d":"0.70%"},null,{"v":2.08,"d":"2.08%"}]
["",{"$nulls":11},"",null,"",null,"",null,"",null,""]
[" SVEUKUPNI RASHODI",{"$nulls":11},{"v":13586105.99,"d":"13,586,105.99"},null,{"v":17537519.51,"d":"17,537,519.51"},null,{"v":14314757.84,"d":"14,314,757.84"},null,{"v":105.36,"d":"105.36%"},null,{"v":81.62,"d":"81.62%"}]
["Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":11},{"v":5982212.76,"d":"5,982,212.76"},null,{"v":9750932.22,"d":"9,750,932.22"},null,{"v":8061515.85,"d":"8,061,515.85"},null,{"v":134.76,"d":"134.76%"},null,{"v":82.67,"d":"82.67%"}]
["Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":11},{"v":5982212.76,"d":"5,982,212.76"},null,{"v":9750932.22,"d":"9,750,932.22"},null,{"v":8061515.85,"d":"8,061,515.85"},null,{"v":134.76,"d":"134.76%"},null,{"v":82.67,"d":"82.67%"}]
["Izvor 1.1.1 OPĆI PRIHODI I PRIMICI - PK",{"$nulls":11},"",null,{"v":1457987.6,"d":"1,457,987.60"},null,{"v":1149275.86,"d":"1,149,275.86"},null,{"v":0,"d":"0.00%"},null,{"v":78.83,"d":"78.83%"}]
["Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":11},{"v":2508462.26,"d":"2,508,462.26"},null,{"v":4778063.2,"d":"4,778,063.20"},null,{"v":3811373.03,"d":"3,811,373.03"},null,{"v":151.94,"d":"151.94%"},null,{"v":79.77,"d":"79.77%"}]
["Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":11},{"v":2508462.26,"d":"2,508,462.26"},null,{"v":4778063.2,"d":"4,778,063.20"},null,{"v":3811373.03,"d":"3,811,373.03"},null,{"v":151.94,"d":"151.94%"},null,{"v":79.77,"d":"79.77%"}]
["Izvor 4. POMOCI",{"$nulls":11},{"v":698694.78,"d":"698,694.78"},null,{"v":1367968.71,"d":"1,367,968.71"},null,{"v":967968.71,"d":"967,968.71"},null,{"v":138.54,"d":"138.54%"},null,{"v":70.76,"d":"70.76%"}]
["Izvor 4.1. POMOCI",{"$nulls":11},{"v":698694.78,"d":"698,694.78"},null,{"v":1367968.71,"d":"1,367,968.71"},null,{"v":967968.71,"d":"967,968.71"},null,{"v":138.54,"d":"138.54%"},null,{"v":70.76,"d":"70.76%"}]
["Izvor 7. PRIHODI OD PRODAJE NEFINANCIJSKE IMOVINE",{"$nulls":11},"",null,{"v":270000,"d":"270,000.00"},null,{"v":199899.68,"d":"199,899.68"},null,{"v":0,"d":"0.00%"},null,{"v":74.04,"d":"74.04%"}]
["Izvor 7.1. PRIHODI OD PRODAJE NEFINANCIJSKE IMOVINE",{"$nulls":11},"",null,{"v":270000,"d":"270,000.00"},null,{"v":199899.68,"d":"199,899.68"},null,{"v":0,"d":"0.00%"},null,{"v":74.04,"d":"74.04%"}]
["Izvor 8. Primici od zaduživanja",{"$nulls":11},{"v":4396736.19,"d":"4,396,736.19"},null,{"v":0,"d":"0.00"},null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["Izvor 8.1. Primici od zaduživanja",{"$nulls":11},{"v":4396736.19,"d":"4,396,736.19"},null,{"v":0,"d":"0.00"},null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
[" ",{"$nulls":11},"",null,{"v":1370555.38,"d":"1,370,555.38"},null,{"v":1274000.57,"d":"1,274,000.57"},null,{"v":0,"d":"0.00%"},null,{"v":92.96,"d":"92.96%"}]
["Izvor 91 ",{"$nulls":11},"",null,{"v":1370555.38,"d":"1,370,555.38"},null,{"v":1274000.57,"d":"1,274,000.57"},null,{"v":0,"d":"0.00%"},null,{"v":92.96,"d":"92.96%"}]
["",{"$nulls":11},"",null,"",null,"",null,"",null,""]

{"sheet":"Rashodi prema funkcijskoj klasi","index":3,"n_rows":41,"n_cols":15,"rows_kept":41,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,15],[6,0,6,15],[7,0,7,15],[8,0,8,5],[8,6,8,7],[8,8,8,9],[8,10,8,11],[8,12,8,13],[8,14,8,15],[9,0,9,5],[9,6,9,7],[9,8,9,9],[9,10,9,11],[9,12,9,13],[9,14,9,15],[10,0,10,5],[10,6,10,7],[10,8,10,9],[10,10,10,11],[10,12,10,13],[10,14,10,15],[11,0,11,5],[11,6,11,7],[11,8,11,9],[11,10,11,11],[11,12,11,13],[11,14,11,15],[12,0,12,5],[12,6,12,7],[12,8,12,9],[12,10,12,11],[12,12,12,13],[12,14,12,15],[13,0,13,5],[13,6,13,7],[13,8,13,9],[13,10,13,11],[13,12,13,13],[13,14,13,15],[14,0,14,5],[14,6,14,7],[14,8,14,9],[14,10,14,11],[14,12,14,13],[14,14,14,15],[15,0,15,5],[15,6,15,7],[15,8,15,9],[15,10,15,11],[15,12,15,13],[15,14,15,15],[16,0,16,5],[16,6,16,7],[16,8,16,9],[16,10,16,11],[16,12,16,13],[16,14,16,15],[17,0,17,5],[17,6,17,7],[17,8,17,9],[17,10,17,11],[17,12,17,13],[17,14,17,15],[18,0,18,5],[18,6,18,7],[18,8,18,9],[18,10,18,11],[18,12,18,13],[18,14,18,15],[19,0,19,5],[19,6,19,7],[19,8,19,9],[19,10,19,11],[19,12,19,13],[19,14,19,15],[20,0,20,5],[20,6,20,7],[20,8,20,9],[20,10,20,11],[20,12,20,13],[20,14,20,15],[21,0,21,5],[21,6,21,7],[21,8,21,9],[21,10,21,11],[21,12,21,13],[21,14,21,15],[22,0,22,5],[22,6,22,7],[22,8,22,9],[22,10,22,11],[22,12,22,13],[22,14,22,15],[23,0,23,5],[23,6,23,7],[23,8,23,9],[23,10,23,11],[23,12,23,13],[23,14,23,15],[24,0,24,5],[24,6,24,7],[24,8,24,9],[24,10,24,11],[24,12,24,13],[24,14,24,15],[25,0,25,5],[25,6,25,7],[25,8,25,9],[25,10,25,11],[25,12,25,13],[25,14,25,15],[26,0,26,5],[26,6,26,7],[26,8,26,9],[26,10,26,11],[26,12,26,13],[26,14,26,15],[27,0,27,5],[27,6,27,7],[27,8,27,9],[27,10,27,11],[27,12,27,13],[27,14,27,15],[28,0,28,5],[28,6,28,7],[28,8,28,9],[28,10,28,11],[28,12,28,13],[28,14,28,15],[29,0,29,5],[29,6,29,7],[29,8,29,9],[29,10,29,11],[29,12,29,13],[29,14,29,15],[30,0,30,5],[30,6,30,7],[30,8,30,9],[30,10,30,11],[30,12,30,13],[30,14,30,15],[31,0,31,5],[31,6,31,7],[31,8,31,9],[31,10,31,11],[31,12,31,13],[31,14,31,15],[32,0,32,5],[32,6,32,7],[32,8,32,9],[32,10,32,11],[32,12,32,13],[32,14,32,15],[33,0,33,5],[33,6,33,7],[33,8,33,9],[33,10,33,11],[33,12,33,13],[33,14,33,15],[34,0,34,5],[34,6,34,7],[34,8,34,9],[34,10,34,11],[34,12,34,13],[34,14,34,15],[35,0,35,5],[35,6,35,7],[35,8,35,9],[35,10,35,11],[35,12,35,13],[35,14,35,15],[36,0,36,5],[36,6,36,7],[36,8,36,9],[36,10,36,11],[36,12,36,13],[36,14,36,15],[37,0,37,5],[37,6,37,7],[37,8,37,9],[37,10,37,11],[37,12,37,13],[37,14,37,15],[38,0,38,5],[38,6,38,7],[38,8,38,9],[38,10,38,11],[38,12,38,13],[38,14,38,15],[39,0,39,5],[39,6,39,7],[39,8,39,9],[39,10,39,11],[39,12,39,13],[39,14,39,15],[40,0,40,5],[40,6,40,7],[40,8,40,9],[40,10,40,11],[40,12,40,13],[40,14,40,15]],"flags":["formulas_cached_only"]}
["OPĆINA JASENICE"]
[""]
["Petra Zoranića 61"]
["23243 JASENICE"]
["OIB: 67018780392"]
["Rashodi prema funkcijskoj klasifikaciji"]
["Za razdoblje od 01.01.2022. do 31.12.2022."]
[""]
["Račun/Opis",{"$nulls":5},"Izvršenje 2021",null,"Izvorni plan 2022",null,"Izvršenje 2022",null,"Indeks 3/1",null,"Indeks 3/2"]
["",{"$nulls":5},"1",null,"2",null,"3",null,"4",null,"5"]
["Funkcijska klasifikacija  SVEUKUPNI RASHODI",{"$nulls":5},{"v":13586105.99,"d":"13,586,105.99"},null,{"v":17537519.51,"d":"17,537,519.51"},null,{"v":14314757.84,"d":"14,314,757.84"},null,{"v":105.36,"d":"105.36%"},null,{"v":81.62,"d":"81.62%"}]
["Funkcijska klasifikacija 01 Opće javne usluge",{"$nulls":5},{"v":3864975.14,"d":"3,864,975.14"},null,{"v":4875000,"d":"4,875,000.00"},null,{"v":4290375.96,"d":"4,290,375.96"},null,{"v":111.01,"d":"111.01%"},null,{"v":88.01,"d":"88.01%"}]
["Funkcijska klasifikacija 011 Izvršna  i zakonodavna tijela, financijski i fiskalni poslovi, vanjski poslovi",{"$nulls":5},{"v":3864975.14,"d":"3,864,975.14"},null,{"v":4845000,"d":"4,845,000.00"},null,{"v":4290375.96,"d":"4,290,375.96"},null,{"v":111.01,"d":"111.01%"},null,{"v":88.55,"d":"88.55%"}]
["Funkcijska klasifikacija 016 Opće javne usluge koje nisu drugdje svrstane",{"$nulls":5},"",null,{"v":30000,"d":"30,000.00"},null,"",null,"",null,""]
["Funkcijska klasifikacija 03 Javni red i sigurnost",{"$nulls":5},{"v":284262.5,"d":"284,262.50"},null,{"v":399000,"d":"399,000.00"},null,{"v":379087.5,"d":"379,087.50"},null,{"v":133.36,"d":"133.36%"},null,{"v":95.01,"d":"95.01%"}]
["Funkcijska klasifikacija 032 Usluge protupožarne zaštite",{"$nulls":5},{"v":258500,"d":"258,500.00"},null,{"v":350000,"d":"350,000.00"},null,{"v":341000,"d":"341,000.00"},null,{"v":131.91,"d":"131.91%"},null,{"v":97.43,"d":"97.43%"}]
["Funkcijska klasifikacija 036 Rashodi za javni red i sigurnost koji nisu drugdje svrstani",{"$nulls":5},{"v":25762.5,"d":"25,762.50"},null,{"v":49000,"d":"49,000.00"},null,{"v":38087.5,"d":"38,087.50"},null,{"v":147.84,"d":"147.84%"},null,{"v":77.73,"d":"77.73%"}]
["Funkcijska klasifikacija 04 Ekonomski poslovi",{"$nulls":5},{"v":1699810.59,"d":"1,699,810.59"},null,{"v":3777768.71,"d":"3,777,768.71"},null,{"v":2542755.08,"d":"2,542,755.08"},null,{"v":149.59,"d":"149.59%"},null,{"v":67.31,"d":"67.31%"}]
["Funkcijska klasifikacija 045 Promet",{"$nulls":5},{"v":883806.25,"d":"883,806.25"},null,{"v":715000,"d":"715,000.00"},null,{"v":258106.43,"d":"258,106.43"},null,{"v":29.2,"d":"29.20%"},null,{"v":36.1,"d":"36.10%"}]
["Funkcijska klasifikacija 049 Ekonomski poslovi koji nisu drugdje svrstani",{"$nulls":5},{"v":816004.34,"d":"816,004.34"},null,{"v":3062768.71,"d":"3,062,768.71"},null,{"v":2284648.65,"d":"2,284,648.65"},null,{"v":279.98,"d":"279.98%"},null,{"v":74.59,"d":"74.59%"}]
["Funkcijska klasifikacija 05 Zaštita okoliša",{"$nulls":5},{"v":43909.69,"d":"43,909.69"},null,{"v":138600,"d":"138,600.00"},null,{"v":83465.01,"d":"83,465.01"},null,{"v":190.08,"d":"190.08%"},null,{"v":60.22,"d":"60.22%"}]
["Funkcijska klasifikacija 051 Gospodarenje otpadom",{"$nulls":5},{"v":30409.69,"d":"30,409.69"},null,{"v":78600,"d":"78,600.00"},null,{"v":67090.01,"d":"67,090.01"},null,{"v":220.62,"d":"220.62%"},null,{"v":85.36,"d":"85.36%"}]
["Funkcijska klasifikacija 053 Smanjenje zagađivanja",{"$nulls":5},"",null,{"v":30000,"d":"30,000.00"},null,{"v":6250,"d":"6,250.00"},null,"",null,{"v":20.83,"d":"20.83%"}]
["Funkcijska klasifikacija 056 Poslovi i usluge zaštite okoliša koji nisu drugdje svrstani",{"$nulls":5},{"v":13500,"d":"13,500.00"},null,{"v":30000,"d":"30,000.00"},null,{"v":10125,"d":"10,125.00"},null,{"v":75,"d":"75.00%"},null,{"v":33.75,"d":"33.75%"}]
["Funkcijska klasifikacija 06 Usluge unapređenja stanovanja i zajednice",{"$nulls":5},{"v":3497360.81,"d":"3,497,360.81"},null,{"v":4965500,"d":"4,965,500.00"},null,{"v":4493004.63,"d":"4,493,004.63"},null,{"v":128.47,"d":"128.47%"},null,{"v":90.48,"d":"90.48%"}]
["Funkcijska klasifikacija 063 Opskrba vodom",{"$nulls":5},{"v":46916.83,"d":"46,916.83"},null,{"v":380000,"d":"380,000.00"},null,{"v":302551.17,"d":"302,551.17"},null,{"v":644.87,"d":"644.87%"},null,{"v":79.62,"d":"79.62%"}]
["Funkcijska klasifikacija 064 Ulična rasvjeta",{"$nulls":5},{"v":632288.8,"d":"632,288.80"},null,{"v":1030000,"d":"1,030,000.00"},null,{"v":921616.27,"d":"921,616.27"},null,{"v":145.76,"d":"145.76%"},null,{"v":89.48,"d":"89.48%"}]
["Funkcijska klasifikacija 066 Rashodi vezani za stanovanje i kom. pogodnosti koji nisu drugdje svrstani",{"$nulls":5},{"v":2818155.18,"d":"2,818,155.18"},null,{"v":3555500,"d":"3,555,500.00"},null,{"v":3268837.19,"d":"3,268,837.19"},null,{"v":115.99,"d":"115.99%"},null,{"v":91.94,"d":"91.94%"}]
["Funkcijska klasifikacija 07 Zdravstvo",{"$nulls":5},{"v":87196.14,"d":"87,196.14"},null,{"v":100000,"d":"100,000.00"},null,{"v":85910.56,"d":"85,910.56"},null,{"v":98.53,"d":"98.53%"},null,{"v":85.91,"d":"85.91%"}]
["Funkcijska klasifikacija 076 Poslovi i usluge zdravstva koji nisu drugdje svrstani",{"$nulls":5},{"v":87196.14,"d":"87,196.14"},null,{"v":100000,"d":"100,000.00"},null,{"v":85910.56,"d":"85,910.56"},null,{"v":98.53,"d":"98.53%"},null,{"v":85.91,"d":"85.91%"}]
["Funkcijska klasifikacija 08 Rekreacija, kultura i religija",{"$nulls":5},{"v":1181660.18,"d":"1,181,660.18"},null,{"v":775000,"d":"775,000.00"},null,{"v":353767.99,"d":"353,767.99"},null,{"v":29.94,"d":"29.94%"},null,{"v":45.65,"d":"45.65%"}]
["Funkcijska klasifikacija 081 Službe rekreacije i sporta",{"$nulls":5},{"v":1147760.18,"d":"1,147,760.18"},null,{"v":430000,"d":"430,000.00"},null,{"v":50671.5,"d":"50,671.50"},null,{"v":4.41,"d":"4.41%"},null,{"v":11.78,"d":"11.78%"}]
["Funkcijska klasifikacija 082 Službe kulture",{"$nulls":5},{"v":13900,"d":"13,900.00"},null,{"v":305000,"d":"305,000.00"},null,{"v":263096.49,"d":"263,096.49"},null,{"v":1892.78,"d":"1892.78%"},null,{"v":86.26,"d":"86.26%"}]
["Funkcijska klasifikacija 086 Rashodi za rekreaciju, kulturu i religiju koji nisu drugdje svrstani",{"$nulls":5},{"v":20000,"d":"20,000.00"},null,{"v":40000,"d":"40,000.00"},null,{"v":40000,"d":"40,000.00"},null,{"v":200,"d":"200.00%"},null,{"v":100,"d":"100.00%"}]
["Funkcijska klasifikacija 09 Obrazovanje",{"$nulls":5},{"v":2612326.58,"d":"2,612,326.58"},null,{"v":2091650.8,"d":"2,091,650.80"},null,{"v":1725185.46,"d":"1,725,185.46"},null,{"v":66.04,"d":"66.04%"},null,{"v":82.48,"d":"82.48%"}]
["Funkcijska klasifikacija 091 Predškolsko i osnovno obrazovanje",{"$nulls":5},{"v":2482533.98,"d":"2,482,533.98"},null,{"v":1936650.8,"d":"1,936,650.80"},null,{"v":1578996.26,"d":"1,578,996.26"},null,{"v":63.6,"d":"63.60%"},null,{"v":81.53,"d":"81.53%"}]
["Funkcijska klasifikacija 092 Srednjoškolsko  obrazovanje",{"$nulls":5},{"v":14392.6,"d":"14,392.60"},null,{"v":25000,"d":"25,000.00"},null,{"v":20889.2,"d":"20,889.20"},null,{"v":145.14,"d":"145.14%"},null,{"v":83.56,"d":"83.56%"}]
["Funkcijska klasifikacija 094 Visoka naobrazba",{"$nulls":5},{"v":115400,"d":"115,400.00"},null,{"v":130000,"d":"130,000.00"},null,{"v":125300,"d":"125,300.00"},null,{"v":108.58,"d":"108.58%"},null,{"v":96.38,"d":"96.38%"}]
["Funkcijska klasifikacija 10 Socijalna zaštita",{"$nulls":5},{"v":314604.36,"d":"314,604.36"},null,{"v":415000,"d":"415,000.00"},null,{"v":361205.65,"d":"361,205.65"},null,{"v":114.81,"d":"114.81%"},null,{"v":87.04,"d":"87.04%"}]
["Funkcijska klasifikacija 104 Obitelj i djeca",{"$nulls":5},{"v":117857.14,"d":"117,857.14"},null,{"v":170000,"d":"170,000.00"},null,{"v":157857.14,"d":"157,857.14"},null,{"v":133.94,"d":"133.94%"},null,{"v":92.86,"d":"92.86%"}]
["Funkcijska klasifikacija 107 Socijalna pomoć stanovništvu koje nije obuhvaćeno redovnim socijalnim programima",{"$nulls":5},{"v":196747.22,"d":"196,747.22"},null,{"v":245000,"d":"245,000.00"},null,{"v":203348.51,"d":"203,348.51"},null,{"v":103.36,"d":"103.36%"},null,{"v":83,"d":"83.00%"}]

{"sheet":"Račun financiranja prema ekonom","index":4,"n_rows":24,"n_cols":21,"rows_kept":24,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,21],[6,0,6,21],[7,0,7,21],[8,0,8,11],[8,12,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19],[8,20,8,21],[9,0,9,11],[9,12,9,13],[9,14,9,15],[9,16,9,17],[9,18,9,19],[9,20,9,21],[10,0,10,11],[10,12,10,13],[10,14,10,15],[10,16,10,17],[10,18,10,19],[10,20,10,21],[11,0,11,11],[11,12,11,13],[11,14,11,15],[11,16,11,17],[11,18,11,19],[11,20,11,21],[12,0,12,11],[12,12,12,13],[12,14,12,15],[12,16,12,17],[12,18,12,19],[12,20,12,21],[13,0,13,11],[13,12,13,13],[13,14,13,15],[13,16,13,17],[13,18,13,19],[13,20,13,21],[14,0,14,11],[14,12,14,13],[14,14,14,15],[14,16,14,17],[14,18,14,19],[14,20,14,21],[15,0,15,11],[15,12,15,13],[15,14,15,15],[15,16,15,17],[15,18,15,19],[15,20,15,21],[16,0,16,11],[16,12,16,13],[16,14,16,15],[16,16,16,17],[16,18,16,19],[16,20,16,21],[17,0,17,11],[17,12,17,13],[17,14,17,15],[17,16,17,17],[17,18,17,19],[17,20,17,21],[18,0,18,11],[18,12,18,13],[18,14,18,15],[18,16,18,17],[18,18,18,19],[18,20,18,21],[19,0,19,11],[19,12,19,13],[19,14,19,15],[19,16,19,17],[19,18,19,19],[19,20,19,21],[20,0,20,11],[20,12,20,13],[20,14,20,15],[20,16,20,17],[20,18,20,19],[20,20,20,21],[21,0,21,11],[21,12,21,13],[21,14,21,15],[21,16,21,17],[21,18,21,19],[21,20,21,21],[22,0,22,11],[22,12,22,13],[22,14,22,15],[22,16,22,17],[22,18,22,19],[22,20,22,21],[23,0,23,11],[23,12,23,13],[23,14,23,15],[23,16,23,17],[23,18,23,19],[23,20,23,21]],"flags":["formulas_cached_only"]}
["OPĆINA JASENICE"]
[""]
["Petra Zoranića 61"]
["23243 JASENICE"]
["OIB: 67018780392"]
["Račun financiranja prema ekonomskoj klasifikaciji"]
["Za razdoblje od 01.01.2022. do 31.12.2022."]
[""]
["Racun/Opis",{"$nulls":11},"Izvršenje 2021",null,"Izvorni plan 2022",null,"Izvršenje 2022",null,"Indeks 3/1",null,"Indeks 3/2"]
["B. RAČUN ZADUŽIVANJA FINANCIRANJA",{"$nulls":11},"1",null,"2",null,"3",null,"4",null,"5"]
["8 Primici od financijske imovine i zaduživanja",{"$nulls":11},{"v":6823927,"d":"6,823,927.00"},null,{"v":0,"d":"0.00"},null,"",null,"",null,""]
["84 Primici od zaduživanja",{"$nulls":11},{"v":6823927,"d":"6,823,927.00"},null,{"v":0,"d":"0.00"},null,"",null,"",null,""]
["842 Primljeni krediti i zajmovi od kreditnih i ostalih financijskih institucija u javnom sektoru",{"$nulls":11},{"v":6823927,"d":"6,823,927.00"},null,{"v":0,"d":"0.00"},null,"",null,"",null,""]
["8424 Primljeni zajmovi od ostalih financijskih institucija u javnom sektoru",{"$nulls":11},{"v":6823927,"d":"6,823,927.00"},null,"",null,"",null,"",null,""]
["5 Izdaci za financijsku imovinu i otplate zajmova",{"$nulls":11},{"v":466473.27,"d":"466,473.27"},null,{"v":870000,"d":"870,000.00"},null,{"v":868166.04,"d":"868,166.04"},null,{"v":186.11,"d":"186.11%"},null,{"v":99.79,"d":"99.79%"}]
["54 Izdaci za otplatu glavnice primljenih kredita i zajmova",{"$nulls":11},{"v":466473.27,"d":"466,473.27"},null,{"v":870000,"d":"870,000.00"},null,{"v":868166.04,"d":"868,166.04"},null,{"v":186.11,"d":"186.11%"},null,{"v":99.79,"d":"99.79%"}]
["542 Otplata glavnice primljenih kredita i zajmova od kreditnih i ostalih financijskih institucija u javn",{"$nulls":11},{"v":466473.27,"d":"466,473.27"},null,{"v":870000,"d":"870,000.00"},null,{"v":868166.04,"d":"868,166.04"},null,{"v":186.11,"d":"186.11%"},null,{"v":99.79,"d":"99.79%"}]
["5422 Otplata glavnice primljenih kredita od kreditnih institucija u javnom sektoru",{"$nulls":11},{"v":466473.27,"d":"466,473.27"},null,"",null,{"v":868166.04,"d":"868,166.04"},null,{"v":186.11,"d":"186.11%"},null,{"v":99.79,"d":"99.79%"}]
[" NETO FINANCIRANJE",{"$nulls":11},{"v":6357453.73,"d":"6,357,453.73"},null,{"v":615555.38,"d":"615,555.38"},null,{"v":-868166.04,"d":"-868,166.04"},null,{"v":-13.66,"d":"-13.66%"},null,{"v":-141.04,"d":"-141.04%"}]
[]
["9 Vlastiti izvori",{"$nulls":11},"",null,{"v":1485555.38,"d":"1,485,555.38"},null,"",null,"",null,""]
["92 Rezultat poslovanja",{"$nulls":11},"",null,{"v":1485555.38,"d":"1,485,555.38"},null,"",null,"",null,""]
["922 Višak/manjak prihoda",{"$nulls":11},"",null,{"v":1485555.38,"d":"1,485,555.38"},null,"",null,"",null,""]
[" KORIŠTENJE SREDSTAVA IZ PRETHODNIH GODINA",{"$nulls":11},"",null,{"v":1485555.38,"d":"1,485,555.38"},null,"",null,"",null,""]

{"sheet":"Račun financiranja prema izvori","index":5,"n_rows":25,"n_cols":21,"rows_kept":25,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,20],[6,0,6,20],[7,0,7,20],[13,0,13,11],[13,12,13,13],[13,14,13,15],[13,16,13,17],[13,18,13,19],[13,20,13,21],[14,0,14,11],[14,12,14,13],[14,14,14,15],[14,16,14,17],[14,18,14,19],[14,20,14,21],[15,0,15,11],[15,12,15,13],[15,14,15,15],[15,16,15,17],[15,18,15,19],[15,20,15,21],[16,0,16,11],[16,12,16,13],[16,14,16,15],[16,16,16,17],[16,18,16,19],[16,20,16,21],[17,0,17,11],[17,12,17,13],[17,14,17,15],[17,16,17,17],[17,18,17,19],[17,20,17,21],[18,0,18,11],[18,12,18,13],[18,14,18,15],[18,16,18,17],[18,18,18,19],[18,20,18,21],[19,0,19,11],[19,12,19,13],[19,14,19,15],[19,16,19,17],[19,18,19,19],[19,20,19,21],[20,0,20,11],[20,12,20,13],[20,14,20,15],[20,16,20,17],[20,18,20,19],[20,20,20,21],[21,0,21,11],[21,12,21,13],[21,14,21,15],[21,16,21,17],[21,18,21,19],[21,20,21,21],[22,0,22,11],[22,12,22,13],[22,14,22,15],[22,16,22,17],[22,18,22,19],[22,20,22,21],[23,0,23,11],[23,12,23,13],[23,14,23,15],[23,16,23,17],[23,18,23,19],[23,20,23,21],[24,0,24,11],[24,12,24,13],[24,14,24,15],[24,16,24,17],[24,18,24,19],[24,20,24,21]],"flags":["formulas_cached_only"]}
["OPĆINA JASENICE"]
[""]
["Petra Zoranića 61"]
["23243 JASENICE"]
["OIB: 67018780392"]
["Račun financiranja prema izvorima"]
["Za razdoblje od 01.01.2022. do 31.12.2022."]
[""]
[]
[]
[]
[]
[]
["Račun / opis",{"$nulls":11},"Izvršenje 2021.",null,"Izvorni plan 2022.",null,"Izvršenje 2022.",null,"Indeks  3/1",null,"Indeks  3/2"]
["B. RAČUN ZADUŽIVANJA FINANCIRANJA",{"$nulls":11},"1",null,"2",null,"3",null,"4",null,"5"]
[" UKUPNI PRIMICI",{"$nulls":11},{"v":6823927,"d":"6,823,927.00"},null,{"v":0,"d":"0.00"},null,"",null,"",null,""]
["8. Primici od zaduživanja",{"$nulls":11},{"v":6823927,"d":"6,823,927.00"},null,{"v":0,"d":"0.00"},null,"",null,"",null,""]
["8.1. Primici od zaduživanja",{"$nulls":11},{"v":6823927,"d":"6,823,927.00"},null,{"v":0,"d":"0.00"},null,"",null,"",null,""]
[" UKUPNI IZDACI",{"$nulls":11},{"v":466473.27,"d":"466,473.27"},null,{"v":870000,"d":"870,000.00"},null,{"v":868166.04,"d":"868,166.04"},null,{"v":186.11,"d":"186.11%"},null,{"v":99.79,"d":"99.79%"}]
["1. OPCI PRIHODI I PRIMICI",{"$nulls":11},{"v":466473.27,"d":"466,473.27"},null,{"v":870000,"d":"870,000.00"},null,{"v":868166.04,"d":"868,166.04"},null,{"v":186.11,"d":"186.11%"},null,{"v":99.79,"d":"99.79%"}]
["1.1. OPCI PRIHODI I PRIMICI",{"$nulls":11},{"v":466473.27,"d":"466,473.27"},null,{"v":870000,"d":"870,000.00"},null,{"v":868166.04,"d":"868,166.04"},null,{"v":186.11,"d":"186.11%"},null,{"v":99.79,"d":"99.79%"}]
[" NETO FINANCIRANJE",{"$nulls":11},{"v":6357453.73,"d":"6,357,453.73"},null,{"v":-870000,"d":"-870,000.00"},null,{"v":-868166.04,"d":"-868,166.04"},null,"",null,""]
[" KORIŠTENJE SREDSTAVA IZ PRETHODNIH GODINA",{"$nulls":11},"",null,{"v":1485555.38,"d":"1,485,555.38"},null,"",null,"",null,""]
["9 ",{"$nulls":11},"",null,{"v":1485555.38,"d":"1,485,555.38"},null,"",null,"",null,""]
["91 ",{"$nulls":11},"",null,{"v":1485555.38,"d":"1,485,555.38"},null,"",null,"",null,""]

{"sheet":"Izvršenje po organizacijskoj kl","index":6,"n_rows":16,"n_cols":20,"rows_kept":16,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,20],[6,0,6,20],[7,0,7,20],[8,0,8,4],[8,5,8,14],[8,15,8,16],[8,17,8,18],[8,19,8,20],[9,0,9,4],[9,5,9,14],[9,15,9,16],[9,17,9,18],[9,19,9,20],[10,0,10,4],[10,5,10,14],[10,15,10,16],[10,17,10,18],[10,19,10,20],[11,0,11,2],[11,3,11,4],[11,5,11,14],[11,15,11,16],[11,17,11,18],[11,19,11,20],[12,0,12,2],[12,3,12,4],[12,5,12,14],[12,15,12,16],[12,17,12,18],[12,19,12,20],[13,0,13,2],[13,3,13,4],[13,5,13,14],[13,15,13,16],[13,17,13,18],[13,19,13,20],[14,0,14,2],[14,3,14,4],[14,5,14,14],[14,15,14,16],[14,17,14,18],[14,19,14,20],[15,0,15,2],[15,3,15,4],[15,5,15,14],[15,15,15,16],[15,17,15,18],[15,19,15,20]],"flags":["formulas_cached_only"]}
["OPĆINA JASENICE"]
[""]
["Petra Zoranića 61"]
["23243 JASENICE"]
["OIB: 67018780392"]
["Izvršenje po organizacijskoj klasifikaciji"]
["Za razdoblje od 01.01.2022. do 31.12.2022."]
[""]
["RGP",{"$nulls":4},"Opis",{"$nulls":9},"Izvorni plan 2022",null,"Izvršenje 2022",null,"Indeks 2/1"]
["",{"$nulls":4},"",{"$nulls":9},"1",null,"2",null,"3"]
["",{"$nulls":4},"UKUPNO RASHODI I IZDATCI",{"$nulls":9},{"v":18407519.51,"d":"18,407,519.51"},null,{"v":15182923.88,"d":"15,182,923.88"},null,{"v":82.48,"d":"82.48%"}]
["Razdjel",null,null,"001",null,"OPĆINSKO VIJEĆE",{"$nulls":9},{"v":55000,"d":"55,000.00"},null,{"v":36571.73,"d":"36,571.73"},null,{"v":66.49,"d":"66.49%"}]
["Glava",null,null,"00101",null,"OPĆINSKO VIJEĆE",{"$nulls":9},{"v":55000,"d":"55,000.00"},null,{"v":36571.73,"d":"36,571.73"},null,{"v":66.49,"d":"66.49%"}]
["Razdjel",null,null,"002",null,"JEDINSTVENI UPRAVNI ODJEL",{"$nulls":9},{"v":18352519.51,"d":"18,352,519.51"},null,{"v":15146352.15,"d":"15,146,352.15"},null,{"v":82.53,"d":"82.53%"}]
["Glava",null,null,"00201",null,"UPRAVNI ODJEL ZA FINANCIJE I OPCE POSLOVE",{"$nulls":9},{"v":16620068.71,"d":"16,620,068.71"},null,{"v":13768085.99,"d":"13,768,085.99"},null,{"v":82.84,"d":"82.84%"}]
["Glava",null,null,"00202",null,"DJEČJI VRTIĆ \"LJUBIČICA\"",{"$nulls":9},{"v":1732450.8,"d":"1,732,450.80"},null,{"v":1378266.16,"d":"1,378,266.16"},null,{"v":79.56,"d":"79.56%"}]

{"sheet":"Izvršenje po programskoj klasif","index":7,"n_rows":572,"n_cols":15,"rows_kept":572,"merged":[[396,0,396,1],[396,2,396,3],[396,4,396,9],[396,10,396,11],[396,12,396,13],[397,0,397,1],[397,2,397,9],[397,10,397,11],[397,12,397,13],[397,14,397,15],[398,0,398,1],[398,2,398,9],[398,10,398,11],[398,12,398,13],[398,14,398,15],[399,0,399,1],[399,2,399,3],[399,4,399,9],[399,10,399,11],[399,12,399,13],[399,14,399,15],[400,0,400,1],[400,2,400,3],[400,4,400,9],[400,10,400,11],[400,12,400,13],[400,14,400,15],[401,0,401,1],[401,2,401,3],[401,4,401,9],[401,10,401,11],[401,12,401,13],[401,14,401,15],[402,0,402,1],[402,2,402,9],[402,10,402,11],[402,12,402,13],[402,14,402,15],[403,0,403,1],[403,2,403,9],[403,10,403,11],[403,12,403,13],[403,14,403,15],[404,0,404,1],[404,2,404,3],[404,4,404,9],[404,10,404,11],[404,12,404,13],[404,14,404,15],[405,0,405,1],[405,2,405,3],[405,4,405,9],[405,10,405,11],[405,12,405,13],[405,14,405,15],[406,0,406,1],[406,2,406,9],[406,10,406,11],[406,12,406,13],[406,14,406,15],[407,0,407,1],[407,2,407,9],[407,10,407,11],[407,12,407,13],[407,14,407,15],[408,0,408,1],[408,2,408,3],[408,4,408,9],[408,10,408,11],[408,12,408,13],[408,14,408,15],[409,0,409,1],[409,2,409,3],[409,4,409,9],[409,10,409,11],[409,12,409,13],[409,14,409,15],[410,0,410,1],[410,2,410,3],[410,4,410,9],[410,10,410,11],[410,12,410,13],[410,14,410,15],[411,0,411,1],[411,2,411,9],[411,10,411,11],[411,12,411,13],[411,14,411,15],[412,0,412,1],[412,2,412,9],[412,10,412,11],[412,12,412,13],[412,14,412,15],[413,0,413,1],[413,2,413,3],[413,4,413,9],[413,10,413,11],[413,12,413,13],[413,14,413,15],[414,0,414,1],[414,2,414,3],[414,4,414,9],[414,10,414,11],[414,12,414,13],[414,14,414,15],[415,0,415,1],[415,2,415,3],[415,4,415,9],[415,10,415,11],[415,12,415,13],[415,14,415,15],[416,0,416,1],[416,2,416,9],[416,10,416,11],[416,12,416,13],[416,14,416,15],[417,0,417,1],[417,2,417,9],[417,10,417,11],[417,12,417,13],[417,14,417,15],[418,0,418,1],[418,2,418,3],[418,4,418,9],[418,10,418,11],[418,12,418,13],[418,14,418,15],[419,0,419,1],[419,2,419,3],[419,4,419,9],[419,10,419,11],[419,12,419,13],[419,14,419,15],[420,0,420,1],[420,2,420,9],[420,10,420,11],[420,12,420,13],[420,14,420,15],[421,0,421,1],[421,2,421,9],[421,10,421,11],[421,12,421,13],[421,14,421,15],[422,0,422,1],[422,2,422,3],[422,4,422,9],[422,10,422,11],[422,12,422,13],[422,14,422,15],[423,0,423,1],[423,2,423,3],[423,4,423,9],[423,10,423,11],[423,12,423,13],[423,14,423,15],[424,0,424,1],[424,2,424,9],[424,10,424,11],[424,12,424,13],[424,14,424,15],[425,0,425,1],[425,2,425,9],[425,10,425,11],[425,12,425,13],[425,14,425,15],[426,0,426,1],[426,2,426,3],[426,4,426,9],[426,10,426,11],[426,12,426,13],[426,14,426,15],[427,0,427,1],[427,2,427,3],[427,4,427,9],[427,10,427,11],[427,12,427,13],[427,14,427,15],[428,0,428,1],[428,2,428,3],[428,4,428,9],[428,10,428,11],[428,12,428,13],[428,14,428,15],[429,0,429,1],[429,2,429,9],[429,10,429,11],[429,12,429,13],[429,14,429,15],[430,0,430,1],[430,2,430,9],[430,10,430,11],[430,12,430,13],[430,14,430,15],[431,0,431,1],[431,2,431,3],[431,4,431,9],[431,10,431,11],[431,12,431,13],[431,14,431,15],[432,0,432,1],[432,2,432,3],[432,4,432,9],[432,10,432,11],[432,12,432,13],[432,14,432,15],[433,0,433,1],[433,2,433,9],[433,10,433,11],[433,12,433,13],[433,14,433,15],[434,0,434,1],[434,2,434,9],[434,10,434,11],[434,12,434,13],[434,14,434,15],[435,0,435,1],[435,2,435,3],[435,4,435,9],[435,10,435,11],[435,12,435,13],[435,14,435,15],[436,0,436,1],[436,2,436,3],[436,4,436,9],[436,10,436,11],[436,12,436,13],[436,14,436,15],[437,0,437,1],[437,2,437,3],[437,4,437,9],[437,10,437,11],[437,12,437,13],[437,14,437,15],[438,0,438,1],[438,2,438,3],[438,4,438,9],[438,10,438,11],[438,12,438,13],[438,14,438,15],[439,0,439,1],[439,2,439,9],[439,10,439,11],[439,12,439,13],[439,14,439,15],[440,0,440,1],[440,2,440,9],[440,10,440,11],[440,12,440,13],[440,14,440,15],[441,0,441,1],[441,2,441,3],[441,4,441,9],[441,10,441,11],[441,12,441,13],[441,14,441,15],[442,0,442,1],[442,2,442,3],[442,4,442,9],[442,10,442,11],[442,12,442,13],[442,14,442,15],[443,0,443,1],[443,2,443,3],[443,4,443,9],[443,10,443,11],[443,12,443,13],[443,14,443,15],[444,0,444,1],[444,2,444,3],[444,4,444,9],[444,10,444,11],[444,12,444,13],[444,14,444,15],[445,0,445,1],[445,2,445,9],[445,10,445,11],[445,12,445,13],[445,14,445,15],[446,0,446,1],[446,2,446,9],[446,10,446,11],[446,12,446,13],[446,14,446,15],[447,0,447,1],[447,2,447,3],[447,4,447,9],[447,10,447,11],[447,12,447,13],[447,14,447,15],[448,0,448,1],[448,2,448,3],[448,4,448,9],[448,10,448,11],[448,12,448,13],[448,14,448,15],[449,0,449,1],[449,2,449,3],[449,4,449,9],[449,10,449,11],[449,12,449,13],[449,14,449,15],[450,0,450,1],[450,2,450,9],[450,10,450,11],[450,12,450,13],[450,14,450,15],[451,0,451,1],[451,2,451,9],[451,10,451,11],[451,12,451,13],[451,14,451,15],[452,0,452,1],[452,2,452,3],[452,4,452,9],[452,10,452,11],[452,12,452,13],[452,14,452,15],[453,0,453,1],[453,2,453,3],[453,4,453,9],[453,10,453,11],[453,12,453,13],[453,14,453,15],[454,0,454,1],[454,2,454,3],[454,4,454,9],[454,10,454,11],[454,12,454,13],[454,14,454,15],[455,0,455,1],[455,2,455,9],[455,10,455,11],[455,12,455,13],[455,14,455,15],[456,0,456,1],[456,2,456,9],[456,10,456,11],[456,12,456,13],[456,14,456,15],[457,0,457,1],[457,2,457,3],[457,4,457,9],[457,10,457,11],[457,12,457,13],[457,14,457,15],[458,0,458,1],[458,2,458,3],[458,4,458,9],[458,10,458,11],[458,12,458,13],[458,14,458,15],[459,0,459,1],[459,2,459,9],[459,10,459,11],[459,12,459,13],[459,14,459,15],[460,0,460,1],[460,2,460,9],[460,10,460,11],[460,12,460,13],[460,14,460,15],[461,0,461,1],[461,2,461,3],[461,4,461,9],[461,10,461,11],[461,12,461,13],[461,14,461,15],[462,0,462,1],[462,2,462,3],[462,4,462,9],[462,10,462,11],[462,12,462,13],[462,14,462,15],[463,0,463,1],[463,2,463,3],[463,4,463,9],[463,10,463,11],[463,12,463,13],[463,14,463,15],[464,0,464,1],[464,2,464,9],[464,10,464,11],[464,12,464,13],[464,14,464,15],[465,0,465,1],[465,2,465,9],[465,10,465,11],[465,12,465,13],[465,14,465,15],[466,0,466,1],[466,2,466,3],[466,4,466,9],[466,10,466,11],[466,12,466,13],[466,14,466,15],[467,0,467,1],[467,2,467,3],[467,4,467,9],[467,10,467,11],[467,12,467,13],[467,14,467,15],[468,0,468,1],[468,2,468,3],[468,4,468,9],[468,10,468,11],[468,12,468,13],[468,14,468,15],[469,0,469,1],[469,2,469,3],[469,4,469,9],[469,10,469,11],[469,12,469,13],[469,14,469,15],[470,0,470,1],[470,2,470,9],[470,10,470,11],[470,12,470,13],[470,14,470,15],[471,0,471,1],[471,2,471,9],[471,10,471,11],[471,12,471,13],[471,14,471,15],[472,0,472,1],[472,2,472,3],[472,4,472,9],[472,10,472,11],[472,12,472,13],[472,14,472,15],[473,0,473,1],[473,2,473,3],[473,4,473,9],[473,10,473,11],[473,12,473,13],[473,14,473,15],[474,0,474,1],[474,2,474,9],[474,10,474,11],[474,12,474,13],[474,14,474,15],[475,0,475,1],[475,2,475,9],[475,10,475,11],[475,12,475,13],[475,14,475,15],[476,0,476,1],[476,2,476,3],[476,4,476,9],[476,10,476,11],[476,12,476,13],[476,14,476,15],[477,0,477,1],[477,2,477,3],[477,4,477,9],[477,10,477,11],[477,12,477,13],[477,14,477,15],[478,0,478,1],[478,2,478,3],[478,4,478,9],[478,10,478,11],[478,12,478,13],[478,14,478,15],[479,0,479,1],[479,2,479,3],[479,4,479,9],[479,10,479,11],[479,12,479,13],[479,14,479,15],[480,0,480,1],[480,2,480,9],[480,10,480,11],[480,12,480,13],[480,14,480,15],[481,0,481,1],[481,2,481,9],[481,10,481,11],[481,12,481,13],[481,14,481,15],[482,0,482,1],[482,2,482,3],[482,4,482,9],[482,10,482,11],[482,12,482,13],[482,14,482,15],[483,0,483,1],[483,2,483,3],[483,4,483,9],[483,10,483,11],[483,12,483,13],[483,14,483,15],[484,0,484,1],[484,2,484,3],[484,4,484,9],[484,10,484,11],[484,12,484,13],[484,14,484,15],[485,0,485,1],[485,2,485,3],[485,4,485,9],[485,10,485,11],[485,12,485,13],[485,14,485,15],[486,0,486,1],[486,2,486,3],[486,4,486,9],[486,10,486,11],[486,12,486,13],[486,14,486,15],[487,0,487,1],[487,2,487,3],[487,4,487,9],[487,10,487,11],[487,12,487,13],[487,14,487,15],[488,0,488,1],[488,2,488,9],[488,10,488,11],[488,12,488,13],[488,14,488,15],[489,0,489,1],[489,2,489,9],[489,10,489,11],[489,12,489,13],[489,14,489,15],[490,0,490,1],[490,2,490,3],[490,4,490,9],[490,10,490,11],[490,12,490,13],[490,14,490,15],[491,0,491,1],[491,2,491,3],[491,4,491,9],[491,10,491,11],[491,12,491,13],[491,14,491,15],[492,0,492,1],[492,2,492,3],[492,4,492,9],[492,10,492,11],[492,12,492,13],[492,14,492,15],[493,0,493,1],[493,2,493,9],[493,10,493,11],[493,12,493,13],[493,14,493,15],[494,0,494,1],[494,2,494,9],[494,10,494,11],[494,12,494,13],[494,14,494,15],[495,0,495,1],[495,2,495,3],[495,4,495,9],[495,10,495,11],[495,12,495,13],[495,14,495,15],[496,0,496,1],[496,2,496,3],[496,4,496,9],[496,10,496,11],[496,12,496,13],[496,14,496,15],[497,0,497,1],[497,2,497,9],[497,10,497,11],[497,12,497,13],[497,14,497,15],[498,0,498,1],[498,2,498,9],[498,10,498,11],[498,12,498,13],[498,14,498,15],[499,0,499,1],[499,2,499,3],[499,4,499,9],[499,10,499,11],[499,12,499,13],[499,14,499,15],[500,0,500,1],[500,2,500,3],[500,4,500,9],[500,10,500,11],[500,12,500,13],[500,14,500,15],[501,0,501,1],[501,2,501,3],[501,4,501,9],[501,10,501,11],[501,12,501,13],[501,14,501,15],[502,0,502,1],[502,2,502,9],[502,10,502,11],[502,12,502,13],[502,14,502,15],[503,0,503,1],[503,2,503,9],[503,10,503,11],[503,12,503,13],[503,14,503,15],[504,0,504,1],[504,2,504,3],[504,4,504,9],[504,10,504,11],[504,12,504,13],[504,14,504,15],[505,0,505,1],[505,2,505,3],[505,4,505,9],[505,10,505,11],[505,12,505,13],[505,14,505,15],[506,0,506,1],[506,2,506,9],[506,10,506,11],[506,12,506,13],[506,14,506,15],[507,0,507,1],[507,2,507,9],[507,10,507,11],[507,12,507,13],[507,14,507,15],[508,0,508,1],[508,2,508,3],[508,4,508,9],[508,10,508,11],[508,12,508,13],[508,14,508,15],[509,0,509,1],[509,2,509,3],[509,4,509,9],[509,10,509,11],[509,12,509,13],[509,14,509,15],[510,0,510,1],[510,2,510,9],[510,10,510,11],[510,12,510,13],[510,14,510,15],[511,0,511,1],[511,2,511,9],[511,10,511,11],[511,12,511,13],[511,14,511,15],[512,0,512,1],[512,2,512,9],[512,10,512,11],[512,12,512,13],[512,14,512,15],[513,0,513,1],[513,2,513,9],[513,10,513,11],[513,12,513,13],[513,14,513,15],[514,0,514,1],[514,2,514,9],[514,10,514,11],[514,12,514,13],[514,14,514,15],[515,0,515,1],[515,2,515,3],[515,4,515,9],[515,10,515,11],[515,12,515,13],[515,14,515,15],[516,0,516,1],[516,2,516,3],[516,4,516,9],[516,10,516,11],[516,12,516,13],[516,14,516,15],[517,0,517,1],[517,2,517,9],[517,10,517,11],[517,12,517,13],[517,14,517,15],[518,0,518,1],[518,2,518,9],[518,10,518,11],[518,12,518,13],[518,14,518,15],[519,0,519,1],[519,2,519,3],[519,4,519,9],[519,10,519,11],[519,12,519,13],[519,14,519,15],[520,0,520,1],[520,2,520,3],[520,4,520,9],[520,10,520,11],[520,12,520,13],[520,14,520,15],[521,0,521,1],[521,2,521,3],[521,4,521,9],[521,10,521,11],[521,12,521,13],[521,14,521,15],[522,0,522,1],[522,2,522,3],[522,4,522,9],[522,10,522,11],[522,12,522,13],[522,14,522,15],[523,0,523,1],[523,2,523,3],[523,4,523,9],[523,10,523,11],[523,12,523,13],[523,14,523,15],[524,0,524,1],[524,2,524,3],[524,4,524,9],[524,10,524,11],[524,12,524,13],[524,14,524,15],[525,0,525,1],[525,2,525,3],[525,4,525,9],[525,10,525,11],[525,12,525,13],[525,14,525,15],[526,0,526,1],[526,2,526,3],[526,4,526,9],[526,10,526,11],[526,12,526,13],[526,14,526,15],[527,0,527,1],[527,2,527,3],[527,4,527,9],[527,10,527,11],[527,12,527,13],[527,14,527,15],[528,0,528,1],[528,2,528,3],[528,4,528,9],[528,10,528,11],[528,12,528,13],[528,14,528,15],[529,0,529,1],[529,2,529,3],[529,4,529,9],[529,10,529,11],[529,12,529,13],[529,14,529,15],[530,0,530,1],[530,2,530,3],[530,4,530,9],[530,10,530,11],[530,12,530,13],[530,14,530,15],[531,0,531,1],[531,2,531,3],[531,4,531,9],[531,10,531,11],[531,12,531,13],[531,14,531,15],[532,0,532,1],[532,2,532,3],[532,4,532,9],[532,10,532,11],[532,12,532,13],[532,14,532,15],[533,0,533,1],[533,2,533,3],[533,4,533,9],[533,10,533,11],[533,12,533,13],[533,14,533,15],[534,0,534,1],[534,2,534,3],[534,4,534,9],[534,10,534,11],[534,12,534,13],[534,14,534,15],[535,0,535,1],[535,2,535,3],[535,4,535,9],[535,10,535,11],[535,12,535,13],[535,14,535,15],[536,0,536,1],[536,2,536,3],[536,4,536,9],[536,10,536,11],[536,12,536,13],[536,14,536,15],[537,0,537,1],[537,2,537,3],[537,4,537,9],[537,10,537,11],[537,12,537,13],[537,14,537,15],[538,0,538,1],[538,2,538,3],[538,4,538,9],[538,10,538,11],[538,12,538,13],[538,14,538,15],[539,0,539,1],[539,2,539,3],[539,4,539,9],[539,10,539,11],[539,12,539,13],[539,14,539,15],[540,0,540,1],[540,2,540,3],[540,4,540,9],[540,10,540,11],[540,12,540,13],[540,14,540,15],[541,0,541,1],[541,2,541,3],[541,4,541,9],[541,10,541,11],[541,12,541,13],[541,14,541,15],[542,0,542,1],[542,2,542,3],[542,4,542,9],[542,10,542,11],[542,12,542,13],[542,14,542,15],[543,0,543,1],[543,2,543,3],[543,4,543,9],[543,10,543,11],[543,12,543,13],[543,14,543,15],[544,0,544,1],[544,2,544,3],[544,4,544,9],[544,10,544,11],[544,12,544,13],[544,14,544,15],[545,0,545,1],[545,2,545,3],[545,4,545,9],[545,10,545,11],[545,12,545,13],[545,14,545,15],[546,0,546,1],[546,2,546,3],[546,4,546,9],[546,10,546,11],[546,12,546,13],[546,14,546,15],[547,0,547,1],[547,2,547,3],[547,4,547,9],[547,10,547,11],[547,12,547,13],[547,14,547,15],[548,0,548,1],[548,2,548,3],[548,4,548,9],[548,10,548,11],[548,12,548,13],[548,14,548,15],[549,0,549,1],[549,2,549,3],[549,4,549,9],[549,10,549,11],[549,12,549,13],[549,14,549,15],[550,0,550,1],[550,2,550,3],[550,4,550,9],[550,10,550,11],[550,12,550,13],[550,14,550,15],[551,0,551,1],[551,2,551,3],[551,4,551,9],[551,10,551,11],[551,12,551,13],[551,14,551,15],[552,0,552,1],[552,2,552,9],[552,10,552,11],[552,12,552,13],[552,14,552,15],[553,0,553,1],[553,2,553,9],[553,10,553,11],[553,12,553,13],[553,14,553,15],[554,0,554,1],[554,2,554,3],[554,4,554,9],[554,10,554,11],[554,12,554,13],[554,14,554,15],[555,0,555,1],[555,2,555,3],[555,4,555,9],[555,10,555,11],[555,12,555,13],[555,14,555,15],[556,0,556,1],[556,2,556,3],[556,4,556,9],[556,10,556,11],[556,12,556,13],[556,14,556,15],[557,0,557,1],[557,2,557,3],[557,4,557,9],[557,10,557,11],[557,12,557,13],[557,14,557,15],[558,0,558,1],[558,2,558,3],[558,4,558,9],[558,10,558,11],[558,12,558,13],[558,14,558,15],[559,0,559,1],[559,2,559,3],[559,4,559,9],[559,10,559,11],[559,12,559,13],[559,14,559,15],[560,0,560,1],[560,2,560,3],[560,4,560,9],[560,10,560,11],[560,12,560,13],[560,14,560,15],[561,0,561,1],[561,2,561,3],[561,4,561,9],[561,10,561,11],[561,12,561,13],[561,14,561,15],[562,0,562,1],[562,2,562,3],[562,4,562,9],[562,10,562,11],[562,12,562,13],[562,14,562,15],[563,0,563,1],[563,2,563,3],[563,4,563,9],[563,10,563,11],[563,12,563,13],[563,14,563,15],[564,0,564,1],[564,2,564,3],[564,4,564,9],[564,10,564,11],[564,12,564,13],[564,14,564,15],[565,0,565,1],[565,2,565,3],[565,4,565,9],[565,10,565,11],[565,12,565,13],[565,14,565,15],[566,0,566,1],[566,2,566,3],[566,4,566,9],[566,10,566,11],[566,12,566,13],[566,14,566,15],[567,0,567,1],[567,2,567,3],[567,4,567,9],[567,10,567,11],[567,12,567,13],[567,14,567,15],[568,0,568,1],[568,2,568,3],[568,4,568,9],[568,10,568,11],[568,12,568,13],[568,14,568,15],[569,0,569,1],[569,2,569,3],[569,4,569,9],[569,10,569,11],[569,12,569,13],[569,14,569,15],[570,0,570,1],[570,2,570,3],[570,4,570,9],[570,10,570,11],[570,12,570,13],[570,14,570,15],[571,0,571,1],[571,2,571,3],[571,4,571,9],[571,10,571,11],[571,12,571,13],[571,14,571,15]],"merged_total":3198,"flags":["formulas_cached_only","merged_cut"]}
["OPĆINA JASENICE"]
[""]
["Petra Zoranića 61"]
["23243 JASENICE"]
["OIB: 67018780392"]
["Izvršenje po programskoj klasifikaciji"]
["Za razdoblje od 01.01.2022. do 31.12.2022."]
[""]
["",null,"Organizacijska klasifikacija",{"$nulls":7},"",null,"",null,""]
["",null,"Izvori",{"$nulls":7},"",null,"",null,""]
["",null,"Projekt/Aktivnost",null,"VRSTA RASHODA I IZDATAKA",{"$nulls":5},"Izvorni plan 2022",null,"Izvršenje 2022",null,"Indeks 2/1"]
["",{"$nulls":9},"1",null,"2",null,"3"]
["",null,"UKUPNO RASHODI I IZDATCI",{"$nulls":7},{"v":18407519.51,"d":"18,407,519.51"},null,{"v":15182923.88,"d":"15,182,923.88"},null,{"v":82.48,"d":"82.48%"}]
["",null,"RAZDJEL 001 OPĆINSKO VIJEĆE",{"$nulls":7},{"v":55000,"d":"55,000.00"},null,{"v":36571.73,"d":"36,571.73"},null,{"v":66.49,"d":"66.49%"}]
["",null,"GLAVA 00101 OPĆINSKO VIJEĆE",{"$nulls":7},{"v":55000,"d":"55,000.00"},null,{"v":36571.73,"d":"36,571.73"},null,{"v":66.49,"d":"66.49%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":55000,"d":"55,000.00"},null,{"v":36571.73,"d":"36,571.73"},null,{"v":66.49,"d":"66.49%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":55000,"d":"55,000.00"},null,{"v":36571.73,"d":"36,571.73"},null,{"v":66.49,"d":"66.49%"}]
["",null,"1001",null,"Program: JAVNA UPRAVA I ADMINISTRACIJA",{"$nulls":5},{"v":55000,"d":"55,000.00"},null,{"v":36571.73,"d":"36,571.73"},null,{"v":66.49,"d":"66.49%"}]
[null,null,"A100101",null,"Aktivnost: REDOVAN RAD OPĆINSKOG VIJEĆA",{"$nulls":5},{"v":35000,"d":"35,000.00"},null,{"v":24571.73,"d":"24,571.73"},null,{"v":70.2,"d":"70.20%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":35000,"d":"35,000.00"},null,{"v":24571.73,"d":"24,571.73"},null,{"v":70.2,"d":"70.20%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":35000,"d":"35,000.00"},null,{"v":24571.73,"d":"24,571.73"},null,{"v":70.2,"d":"70.20%"}]
["",null,"329",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},{"v":35000,"d":"35,000.00"},null,{"v":24571.73,"d":"24,571.73"},null,{"v":70.2,"d":"70.20%"}]
["",null,"3291",null,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",{"$nulls":5},"",null,{"v":8958.32,"d":"8,958.32"},null,""]
["",null,"3293",null,"Reprezentacija",{"$nulls":5},"",null,{"v":6294,"d":"6,294.00"},null,""]
["",null,"3299",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},"",null,{"v":9319.41,"d":"9,319.41"},null,""]
[null,null,"A100102",null,"Aktivnost: FINANCIRANJE RADA POLITIČKIH STRANAKA",{"$nulls":5},{"v":20000,"d":"20,000.00"},null,{"v":12000,"d":"12,000.00"},null,{"v":60,"d":"60.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":20000,"d":"20,000.00"},null,{"v":12000,"d":"12,000.00"},null,{"v":60,"d":"60.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":20000,"d":"20,000.00"},null,{"v":12000,"d":"12,000.00"},null,{"v":60,"d":"60.00%"}]
["",null,"381",null,"Tekuće donacije",{"$nulls":5},{"v":20000,"d":"20,000.00"},null,{"v":12000,"d":"12,000.00"},null,{"v":60,"d":"60.00%"}]
["",null,"3811",null,"Tekuće donacije u novcu",{"$nulls":5},"",null,{"v":12000,"d":"12,000.00"},null,""]
["",null,"RAZDJEL 002 JEDINSTVENI UPRAVNI ODJEL",{"$nulls":7},{"v":18352519.51,"d":"18,352,519.51"},null,{"v":15146352.15,"d":"15,146,352.15"},null,{"v":82.53,"d":"82.53%"}]
["",null,"GLAVA 00201 UPRAVNI ODJEL ZA FINANCIJE I OPCE POSLOVE",{"$nulls":7},{"v":16620068.71,"d":"16,620,068.71"},null,{"v":13768085.99,"d":"13,768,085.99"},null,{"v":82.84,"d":"82.84%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":9087944.62,"d":"9,087,944.62"},null,{"v":7725178.05,"d":"7,725,178.05"},null,{"v":85,"d":"85.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":9087944.62,"d":"9,087,944.62"},null,{"v":7725178.05,"d":"7,725,178.05"},null,{"v":85,"d":"85.00%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":4523600,"d":"4,523,600.00"},null,{"v":3601038.98,"d":"3,601,038.98"},null,{"v":79.61,"d":"79.61%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":4523600,"d":"4,523,600.00"},null,{"v":3601038.98,"d":"3,601,038.98"},null,{"v":79.61,"d":"79.61%"}]
["",null,"Izvor 4. POMOCI",{"$nulls":7},{"v":1367968.71,"d":"1,367,968.71"},null,{"v":967968.71,"d":"967,968.71"},null,{"v":70.76,"d":"70.76%"}]
["",null,"Izvor 4.1. POMOCI",{"$nulls":7},{"v":1367968.71,"d":"1,367,968.71"},null,{"v":967968.71,"d":"967,968.71"},null,{"v":70.76,"d":"70.76%"}]
["",null,"Izvor 7. PRIHODI OD PRODAJE NEFINANCIJSKE IMOVINE",{"$nulls":7},{"v":270000,"d":"270,000.00"},null,{"v":199899.68,"d":"199,899.68"},null,{"v":74.04,"d":"74.04%"}]
["",null,"Izvor 7.1. PRIHODI OD PRODAJE NEFINANCIJSKE IMOVINE",{"$nulls":7},{"v":270000,"d":"270,000.00"},null,{"v":199899.68,"d":"199,899.68"},null,{"v":74.04,"d":"74.04%"}]
["",null,"Izvor 9 null",{"$nulls":7},{"v":1370555.38,"d":"1,370,555.38"},null,{"v":1274000.57,"d":"1,274,000.57"},null,{"v":92.96,"d":"92.96%"}]
["",null,"Izvor 91 null",{"$nulls":7},{"v":1370555.38,"d":"1,370,555.38"},null,{"v":1274000.57,"d":"1,274,000.57"},null,{"v":92.96,"d":"92.96%"}]
["",null,"1002",null,"Program: JAVNA UPRAVA I ADMINISTRACIJA",{"$nulls":5},{"v":5690000,"d":"5,690,000.00"},null,{"v":5121970.27,"d":"5,121,970.27"},null,{"v":90.02,"d":"90.02%"}]
[null,null,"A100201",null,"Aktivnost: ADMINISTRATIVNO, TEHNIČKO I STRUČNO OSOBLJE",{"$nulls":5},{"v":4327500,"d":"4,327,500.00"},null,{"v":3845311.5,"d":"3,845,311.50"},null,{"v":88.86,"d":"88.86%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":3991944.62,"d":"3,991,944.62"},null,{"v":3509756.12,"d":"3,509,756.12"},null,{"v":87.92,"d":"87.92%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":3991944.62,"d":"3,991,944.62"},null,{"v":3509756.12,"d":"3,509,756.12"},null,{"v":87.92,"d":"87.92%"}]
["",null,"311",null,"Plaće (Bruto)",{"$nulls":5},{"v":1200000,"d":"1,200,000.00"},null,{"v":1068768.91,"d":"1,068,768.91"},null,{"v":89.06,"d":"89.06%"}]
["",null,"3111",null,"Plaće za redovan rad",{"$nulls":5},"",null,{"v":1068768.91,"d":"1,068,768.91"},null,""]
["",null,"312",null,"Ostali rashodi za zaposlene",{"$nulls":5},{"v":131000,"d":"131,000.00"},null,{"v":98723.27,"d":"98,723.27"},null,{"v":75.36,"d":"75.36%"}]
["",null,"3121",null,"Ostali rashodi za zaposlene",{"$nulls":5},"",null,{"v":98723.27,"d":"98,723.27"},null,""]
["",null,"313",null,"Doprinosi na plaće",{"$nulls":5},{"v":198000,"d":"198,000.00"},null,{"v":176346.92,"d":"176,346.92"},null,{"v":89.06,"d":"89.06%"}]
["",null,"3132",null,"Doprinosi za obvezno zdravstveno osiguranje",{"$nulls":5},"",null,{"v":176346.92,"d":"176,346.92"},null,""]
["",null,"321",null,"Naknade troškova zaposlenima",{"$nulls":5},{"v":59500,"d":"59,500.00"},null,{"v":39200.27,"d":"39,200.27"},null,{"v":65.88,"d":"65.88%"}]
["",null,"3211",null,"Službena putovanja",{"$nulls":5},"",null,{"v":7371.27,"d":"7,371.27"},null,""]
["",null,"3212",null,"Naknade za prijevoz, za rad na terenu i odvojeni život",{"$nulls":5},"",null,{"v":23139,"d":"23,139.00"},null,""]
["",null,"3213",null,"Stručno usavršavanje zaposlenika",{"$nulls":5},"",null,{"v":8690,"d":"8,690.00"},null,""]
["",null,"3214",null,"Ostale naknade troškova zaposlenima",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"322",null,"Rashodi za materijal i energiju",{"$nulls":5},{"v":628000,"d":"628,000.00"},null,{"v":512358.39,"d":"512,358.39"},null,{"v":81.59,"d":"81.59%"}]
["",null,"3221",null,"Uredski materijal i ostali materijalni rashodi",{"$nulls":5},"",null,{"v":50282.65,"d":"50,282.65"},null,""]
["",null,"3223",null,"Energija",{"$nulls":5},"",null,{"v":371829.16,"d":"371,829.16"},null,""]
["",null,"3225",null,"Sitni inventar i auto gume",{"$nulls":5},"",null,{"v":85077.38,"d":"85,077.38"},null,""]
["",null,"3227",null,"Službena, radna i zaštitna odjeća i obuća",{"$nulls":5},"",null,{"v":5169.2,"d":"5,169.20"},null,""]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":1192500,"d":"1,192,500.00"},null,{"v":1075881,"d":"1,075,881.00"},null,{"v":90.22,"d":"90.22%"}]
["",null,"3231",null,"Usluge telefona, pošte i prijevoza",{"$nulls":5},"",null,{"v":101876.82,"d":"101,876.82"},null,""]
["",null,"3232",null,"Usluge tekućeg i investicijskog održavanja",{"$nulls":5},"",null,{"v":141015.84,"d":"141,015.84"},null,""]
["",null,"3233",null,"Usluge promidžbe i informiranja",{"$nulls":5},"",null,{"v":101140.98,"d":"101,140.98"},null,""]
["",null,"3234",null,"Komunalne usluge",{"$nulls":5},"",null,{"v":90350.99,"d":"90,350.99"},null,""]
["",null,"3235",null,"Zakupnine i najamnine",{"$nulls":5},"",null,{"v":44684.46,"d":"44,684.46"},null,""]
["",null,"3236",null,"Zdravstvene i veterinarske usluge",{"$nulls":5},"",null,{"v":12250,"d":"12,250.00"},null,""]
["",null,"3237",null,"Intelektualne i osobne usluge",{"$nulls":5},"",null,{"v":442032.91,"d":"442,032.91"},null,""]
["",null,"3238",null,"Računalne usluge",{"$nulls":5},"",null,{"v":104891.37,"d":"104,891.37"},null,""]
["",null,"3239",null,"Ostale usluge",{"$nulls":5},"",null,{"v":37637.63,"d":"37,637.63"},null,""]
["",null,"329",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},{"v":103000,"d":"103,000.00"},null,{"v":85182.4,"d":"85,182.40"},null,{"v":82.7,"d":"82.70%"}]
["",null,"3292",null,"Premije osiguranja",{"$nulls":5},"",null,{"v":40403.12,"d":"40,403.12"},null,""]
["",null,"3293",null,"Reprezentacija",{"$nulls":5},"",null,{"v":34544.76,"d":"34,544.76"},null,""]
["",null,"3294",null,"Čanarine i norme",{"$nulls":5},"",null,{"v":10234.52,"d":"10,234.52"},null,""]
["",null,"3299",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"343",null,"Ostali financijski rashodi",{"$nulls":5},{"v":479944.62,"d":"479,944.62"},null,{"v":453294.96,"d":"453,294.96"},null,{"v":94.45,"d":"94.45%"}]
["",null,"3431",null,"Bankarske usluge i usluge platnog prometa",{"$nulls":5},"",null,{"v":28630.16,"d":"28,630.16"},null,""]
["",null,"3432",null,"Negativne tečajne razlike i razlike zbog primjene valutne klauzule",{"$nulls":5},"",null,146.13,null,""]
["",null,"3434",null,"Ostali nespomenuti financijski rashodi",{"$nulls":5},"",null,{"v":424518.67,"d":"424,518.67"},null,""]
["",null,"Izvor 9 null",{"$nulls":7},{"v":335555.38,"d":"335,555.38"},null,{"v":335555.38,"d":"335,555.38"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 91 null",{"$nulls":7},{"v":335555.38,"d":"335,555.38"},null,{"v":335555.38,"d":"335,555.38"},null,{"v":100,"d":"100.00%"}]
["",null,"343",null,"Ostali financijski rashodi",{"$nulls":5},{"v":335555.38,"d":"335,555.38"},null,{"v":335555.38,"d":"335,555.38"},null,{"v":100,"d":"100.00%"}]
["",null,"3434",null,"Ostali nespomenuti financijski rashodi",{"$nulls":5},"",null,{"v":335555.38,"d":"335,555.38"},null,""]
[null,null,"A100202",null,"Aktivnost: KONZULTANTSKE USLUGE ZA APLICIRANJE PRI EU FONDOVIMA",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":12500,"d":"12,500.00"},null,{"v":25,"d":"25.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,{"v":12500,"d":"12,500.00"},null,{"v":25,"d":"25.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,{"v":12500,"d":"12,500.00"},null,{"v":25,"d":"25.00%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":12500,"d":"12,500.00"},null,{"v":25,"d":"25.00%"}]
["",null,"3237",null,"Intelektualne i osobne usluge",{"$nulls":5},"",null,{"v":12500,"d":"12,500.00"},null,""]
[null,null,"A100203",null,"Aktivnost: KAMATE NA DUGOROČNI ZAJAM",{"$nulls":5},{"v":145000,"d":"145,000.00"},null,{"v":144006.43,"d":"144,006.43"},null,{"v":99.31,"d":"99.31%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":145000,"d":"145,000.00"},null,{"v":144006.43,"d":"144,006.43"},null,{"v":99.31,"d":"99.31%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":145000,"d":"145,000.00"},null,{"v":144006.43,"d":"144,006.43"},null,{"v":99.31,"d":"99.31%"}]
["",null,"342",null,"Kamate za primljene kredite i zajmove",{"$nulls":5},{"v":145000,"d":"145,000.00"},null,{"v":144006.43,"d":"144,006.43"},null,{"v":99.31,"d":"99.31%"}]
["",null,"3422",null,"Kamate za primljene kredite i zajmove od kreditnih i ostalih financijskih institucija u javnom sekto",{"$nulls":5},"",null,{"v":144006.43,"d":"144,006.43"},null,""]
[null,null,"A100204",null,"Aktivnost: OTPLATA GLAVNICE DUGOROČNOG ZAJMA",{"$nulls":5},{"v":870000,"d":"870,000.00"},null,{"v":868166.04,"d":"868,166.04"},null,{"v":99.79,"d":"99.79%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":870000,"d":"870,000.00"},null,{"v":868166.04,"d":"868,166.04"},null,{"v":99.79,"d":"99.79%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":870000,"d":"870,000.00"},null,{"v":868166.04,"d":"868,166.04"},null,{"v":99.79,"d":"99.79%"}]
["",null,"542",null,"Otplata glavnice primljenih kredita i zajmova od kreditnih i ostalih financijskih institucija u javn",{"$nulls":5},{"v":870000,"d":"870,000.00"},null,{"v":868166.04,"d":"868,166.04"},null,{"v":99.79,"d":"99.79%"}]
["",null,"5422",null,"Otplata glavnice primljenih kredita od kreditnih institucija u javnom sektoru",{"$nulls":5},"",null,{"v":868166.04,"d":"868,166.04"},null,""]
[null,null,"A100205",null,"Aktivnost: TEKUĆA ZALIHA PRORAČUNA",{"$nulls":5},{"v":30000,"d":"30,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":30000,"d":"30,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":30000,"d":"30,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"329",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},{"v":30000,"d":"30,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"3299",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
[null,null,"K100201",null,"Kapitalni projekt: UREDSKI NAMJEŠTAJ I OPREMA",{"$nulls":5},{"v":217000,"d":"217,000.00"},null,{"v":201486.3,"d":"201,486.30"},null,{"v":92.85,"d":"92.85%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":217000,"d":"217,000.00"},null,{"v":201486.3,"d":"201,486.30"},null,{"v":92.85,"d":"92.85%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":217000,"d":"217,000.00"},null,{"v":201486.3,"d":"201,486.30"},null,{"v":92.85,"d":"92.85%"}]
["",null,"422",null,"Postrojenja i oprema",{"$nulls":5},{"v":192000,"d":"192,000.00"},null,{"v":181486.3,"d":"181,486.30"},null,{"v":94.52,"d":"94.52%"}]
["",null,"4221",null,"Uredska oprema i namještaj",{"$nulls":5},"",null,{"v":16781.81,"d":"16,781.81"},null,""]
["",null,"4222",null,"Komunikacijska oprema",{"$nulls":5},"",null,{"v":29403.5,"d":"29,403.50"},null,""]
["",null,"4225",null,"Instrumenti, uređaji i strojevi",{"$nulls":5},"",null,{"v":27000.99,"d":"27,000.99"},null,""]
["",null,"4227",null,"Uređaji, strojevi i oprema za ostale namjene",{"$nulls":5},"",null,{"v":108300,"d":"108,300.00"},null,""]
["",null,"426",null,"Nematerijalna proizvedena imovina",{"$nulls":5},{"v":25000,"d":"25,000.00"},null,{"v":20000,"d":"20,000.00"},null,{"v":80,"d":"80.00%"}]
["",null,"4262",null,"Ulaganja u računalne programe",{"$nulls":5},"",null,{"v":20000,"d":"20,000.00"},null,""]
[null,null,"K100202",null,"Kapitalni projekt: NABAVA MINI - TERETNOG VOZILA",{"$nulls":5},{"v":50500,"d":"50,500.00"},null,{"v":50500,"d":"50,500.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":50500,"d":"50,500.00"},null,{"v":50500,"d":"50,500.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":50500,"d":"50,500.00"},null,{"v":50500,"d":"50,500.00"},null,{"v":100,"d":"100.00%"}]
["",null,"423",null,"Prijevozna sredstva",{"$nulls":5},{"v":50500,"d":"50,500.00"},null,{"v":50500,"d":"50,500.00"},null,{"v":100,"d":"100.00%"}]
["",null,"4231",null,"Prijevozna sredstva u cestovnom prometu",{"$nulls":5},"",null,{"v":50500,"d":"50,500.00"},null,""]
["",null,"1003",null,"Program: ORGANIZIRANJE I PROVOĐENJE ZAŠTITE I SPAŠAVANJA",{"$nulls":5},{"v":399000,"d":"399,000.00"},null,{"v":379087.5,"d":"379,087.50"},null,{"v":95.01,"d":"95.01%"}]
[null,null,"A100301",null,"Aktivnost: OSNOVNA DJELATNOST DVD-A",{"$nulls":5},{"v":350000,"d":"350,000.00"},null,{"v":341000,"d":"341,000.00"},null,{"v":97.43,"d":"97.43%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":350000,"d":"350,000.00"},null,{"v":341000,"d":"341,000.00"},null,{"v":97.43,"d":"97.43%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":350000,"d":"350,000.00"},null,{"v":341000,"d":"341,000.00"},null,{"v":97.43,"d":"97.43%"}]
["",null,"381",null,"Tekuće donacije",{"$nulls":5},{"v":350000,"d":"350,000.00"},null,{"v":341000,"d":"341,000.00"},null,{"v":97.43,"d":"97.43%"}]
["",null,"3811",null,"Tekuće donacije u novcu",{"$nulls":5},"",null,{"v":341000,"d":"341,000.00"},null,""]
[null,null,"A100302",null,"Aktivnost: ZAŠTITA NA RADU",{"$nulls":5},{"v":14000,"d":"14,000.00"},null,{"v":13400,"d":"13,400.00"},null,{"v":95.71,"d":"95.71%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":14000,"d":"14,000.00"},null,{"v":13400,"d":"13,400.00"},null,{"v":95.71,"d":"95.71%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":14000,"d":"14,000.00"},null,{"v":13400,"d":"13,400.00"},null,{"v":95.71,"d":"95.71%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":14000,"d":"14,000.00"},null,{"v":13400,"d":"13,400.00"},null,{"v":95.71,"d":"95.71%"}]
["",null,"3237",null,"Intelektualne i osobne usluge",{"$nulls":5},"",null,{"v":13400,"d":"13,400.00"},null,""]
[null,null,"A100303",null,"Aktivnost: CIVILNA ZAŠTITA I GORSKA SLUŽBA SPAŠAVANJA",{"$nulls":5},{"v":35000,"d":"35,000.00"},null,{"v":24687.5,"d":"24,687.50"},null,{"v":70.54,"d":"70.54%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":35000,"d":"35,000.00"},null,{"v":24687.5,"d":"24,687.50"},null,{"v":70.54,"d":"70.54%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":35000,"d":"35,000.00"},null,{"v":24687.5,"d":"24,687.50"},null,{"v":70.54,"d":"70.54%"}]
["",null,"329",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},{"v":25000,"d":"25,000.00"},null,{"v":19687.5,"d":"19,687.50"},null,{"v":78.75,"d":"78.75%"}]
["",null,"3299",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},"",null,{"v":19687.5,"d":"19,687.50"},null,""]
["",null,"381",null,"Tekuće donacije",{"$nulls":5},{"v":10000,"d":"10,000.00"},null,{"v":5000,"d":"5,000.00"},null,{"v":50,"d":"50.00%"}]
["",null,"3811",null,"Tekuće donacije u novcu",{"$nulls":5},"",null,{"v":5000,"d":"5,000.00"},null,""]
["",null,"1004",null,"Program: PROMICANJE KULTURE",{"$nulls":5},{"v":345000,"d":"345,000.00"},null,{"v":303096.49,"d":"303,096.49"},null,{"v":87.85,"d":"87.85%"}]
[null,null,"A100401",null,"Aktivnost: SUFINANCIRANJE USLUGA BIBLIOBUSA",{"$nulls":5},{"v":5000,"d":"5,000.00"},null,{"v":5000,"d":"5,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":5000,"d":"5,000.00"},null,{"v":5000,"d":"5,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":5000,"d":"5,000.00"},null,{"v":5000,"d":"5,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"381",null,"Tekuće donacije",{"$nulls":5},{"v":5000,"d":"5,000.00"},null,{"v":5000,"d":"5,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"3811",null,"Tekuće donacije u novcu",{"$nulls":5},"",null,{"v":5000,"d":"5,000.00"},null,""]
[null,null,"A100403",null,"Aktivnost: KULTURNE UDRUGE -  PREMA PROGRAMU RADA",{"$nulls":5},{"v":100000,"d":"100,000.00"},null,{"v":90500,"d":"90,500.00"},null,{"v":90.5,"d":"90.50%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":100000,"d":"100,000.00"},null,{"v":90500,"d":"90,500.00"},null,{"v":90.5,"d":"90.50%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":100000,"d":"100,000.00"},null,{"v":90500,"d":"90,500.00"},null,{"v":90.5,"d":"90.50%"}]
["",null,"381",null,"Tekuće donacije",{"$nulls":5},{"v":100000,"d":"100,000.00"},null,{"v":90500,"d":"90,500.00"},null,{"v":90.5,"d":"90.50%"}]
["",null,"3811",null,"Tekuće donacije u novcu",{"$nulls":5},"",null,{"v":90500,"d":"90,500.00"},null,""]
[null,null,"A100405",null,"Aktivnost: POMOĆ ZA FUNKCIONIRANJE CRKAVA",{"$nulls":5},{"v":40000,"d":"40,000.00"},null,{"v":40000,"d":"40,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":40000,"d":"40,000.00"},null,{"v":40000,"d":"40,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":40000,"d":"40,000.00"},null,{"v":40000,"d":"40,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"381",null,"Tekuće donacije",{"$nulls":5},{"v":40000,"d":"40,000.00"},null,{"v":40000,"d":"40,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"3811",null,"Tekuće donacije u novcu",{"$nulls":5},"",null,{"v":40000,"d":"40,000.00"},null,""]
[null,null,"A100406",null,"Aktivnost: IZRADA MONOGRAFIJE OPĆINE JASENICE",{"$nulls":5},{"v":200000,"d":"200,000.00"},null,{"v":167596.49,"d":"167,596.49"},null,{"v":83.8,"d":"83.80%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":200000,"d":"200,000.00"},null,{"v":167596.49,"d":"167,596.49"},null,{"v":83.8,"d":"83.80%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":200000,"d":"200,000.00"},null,{"v":167596.49,"d":"167,596.49"},null,{"v":83.8,"d":"83.80%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":200000,"d":"200,000.00"},null,{"v":167596.49,"d":"167,596.49"},null,{"v":83.8,"d":"83.80%"}]
["",null,"3239",null,"Ostale usluge",{"$nulls":5},"",null,{"v":167596.49,"d":"167,596.49"},null,""]
["",null,"1005",null,"Program: POTICANJE RAZVOJA TURIZMA",{"$nulls":5},{"v":765268.71,"d":"765,268.71"},null,{"v":719491.11,"d":"719,491.11"},null,{"v":94.02,"d":"94.02%"}]
[null,null,"A100501",null,"Aktivnost: SUFINANCIRANJE TURISTIČKIH DOGAĐANJA",{"$nulls":5},{"v":765268.71,"d":"765,268.71"},null,{"v":719491.11,"d":"719,491.11"},null,{"v":94.02,"d":"94.02%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":97300,"d":"97,300.00"},null,{"v":71522.4,"d":"71,522.40"},null,{"v":73.51,"d":"73.51%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":97300,"d":"97,300.00"},null,{"v":71522.4,"d":"71,522.40"},null,{"v":73.51,"d":"73.51%"}]
["",null,"322",null,"Rashodi za materijal i energiju",{"$nulls":5},{"v":12000,"d":"12,000.00"},null,{"v":11972.4,"d":"11,972.40"},null,{"v":99.77,"d":"99.77%"}]
["",null,"3222",null,"Materijal i sirovine",{"$nulls":5},"",null,{"v":11972.4,"d":"11,972.40"},null,""]
["",null,"382",null,"Kapitalne donacije",{"$nulls":5},{"v":85300,"d":"85,300.00"},null,{"v":59550,"d":"59,550.00"},null,{"v":69.81,"d":"69.81%"}]
["",null,"3821",null,"Kapitalne donacije neprofitnim organizacijama",{"$nulls":5},"",null,{"v":59550,"d":"59,550.00"},null,""]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":400000,"d":"400,000.00"},null,{"v":380000,"d":"380,000.00"},null,{"v":95,"d":"95.00%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":400000,"d":"400,000.00"},null,{"v":380000,"d":"380,000.00"},null,{"v":95,"d":"95.00%"}]
["",null,"381",null,"Tekuće donacije",{"$nulls":5},{"v":400000,"d":"400,000.00"},null,{"v":380000,"d":"380,000.00"},null,{"v":95,"d":"95.00%"}]
["",null,"3811",null,"Tekuće donacije u novcu",{"$nulls":5},"",null,{"v":380000,"d":"380,000.00"},null,""]
["",null,"Izvor 4. POMOCI",{"$nulls":7},{"v":267968.71,"d":"267,968.71"},null,{"v":267968.71,"d":"267,968.71"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 4.1. POMOCI",{"$nulls":7},{"v":267968.71,"d":"267,968.71"},null,{"v":267968.71,"d":"267,968.71"},null,{"v":100,"d":"100.00%"}]
["",null,"381",null,"Tekuće donacije",{"$nulls":5},{"v":67968.71,"d":"67,968.71"},null,{"v":67968.71,"d":"67,968.71"},null,{"v":100,"d":"100.00%"}]
["",null,"3811",null,"Tekuće donacije u novcu",{"$nulls":5},"",null,{"v":67968.71,"d":"67,968.71"},null,""]
["",null,"382",null,"Kapitalne donacije",{"$nulls":5},{"v":200000,"d":"200,000.00"},null,{"v":200000,"d":"200,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"3821",null,"Kapitalne donacije neprofitnim organizacijama",{"$nulls":5},"",null,{"v":200000,"d":"200,000.00"},null,""]
["",null,"1006",null,"Program: PREDŠKOLSKI ODJEL",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":47176.9,"d":"47,176.90"},null,{"v":94.35,"d":"94.35%"}]
[null,null,"A100601",null,"Aktivnost: PROGRAM PREDŠKOLSKOG ODGOJA",{"$nulls":5},{"v":10000,"d":"10,000.00"},null,{"v":9840,"d":"9,840.00"},null,{"v":98.4,"d":"98.40%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":10000,"d":"10,000.00"},null,{"v":9840,"d":"9,840.00"},null,{"v":98.4,"d":"98.40%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":10000,"d":"10,000.00"},null,{"v":9840,"d":"9,840.00"},null,{"v":98.4,"d":"98.40%"}]
["",null,"322",null,"Rashodi za materijal i energiju",{"$nulls":5},{"v":10000,"d":"10,000.00"},null,{"v":9840,"d":"9,840.00"},null,{"v":98.4,"d":"98.40%"}]
["",null,"3221",null,"Uredski materijal i ostali materijalni rashodi",{"$nulls":5},"",null,{"v":9840,"d":"9,840.00"},null,""]
[null,null,"A100604",null,"Aktivnost: SUFINANCIRANJE SMJEŠTAJA DJECE U DV \"OBROVAC\"",{"$nulls":5},{"v":40000,"d":"40,000.00"},null,{"v":37336.9,"d":"37,336.90"},null,{"v":93.34,"d":"93.34%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":40000,"d":"40,000.00"},null,{"v":37336.9,"d":"37,336.90"},null,{"v":93.34,"d":"93.34%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":40000,"d":"40,000.00"},null,{"v":37336.9,"d":"37,336.90"},null,{"v":93.34,"d":"93.34%"}]
["",null,"366",null,"Pomoći proračunskim korisnicima drugih proračuna",{"$nulls":5},{"v":40000,"d":"40,000.00"},null,{"v":37336.9,"d":"37,336.90"},null,{"v":93.34,"d":"93.34%"}]
["",null,"3661",null,"Tekuće pomoći proračunskim korisnicima drugih proračuna",{"$nulls":5},"",null,{"v":37336.9,"d":"37,336.90"},null,""]
["",null,"1007",null,"Program: OSNOVNO I SREDNJEŠKOLSKO OBRAZOVANJE",{"$nulls":5},{"v":179200,"d":"179,200.00"},null,{"v":174442.4,"d":"174,442.40"},null,{"v":97.35,"d":"97.35%"}]
[null,null,"A100701",null,"Aktivnost: SUFINANCIRANJE MATERIJALNIH TROŠKOVA U O.Š.P.ZORANIĆ",{"$nulls":5},{"v":20000,"d":"20,000.00"},null,{"v":20000,"d":"20,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":20000,"d":"20,000.00"},null,{"v":20000,"d":"20,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":20000,"d":"20,000.00"},null,{"v":20000,"d":"20,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"366",null,"Pomoći proračunskim korisnicima drugih proračuna",{"$nulls":5},{"v":20000,"d":"20,000.00"},null,{"v":20000,"d":"20,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"3661",null,"Tekuće pomoći proračunskim korisnicima drugih proračuna",{"$nulls":5},"",null,{"v":20000,"d":"20,000.00"},null,""]
[null,null,"A100702",null,"Aktivnost: SUFINANCIRANJE TROŠKOVA PRIJEVOZA SREDNJEŠKOLSKIH UČENIKA",{"$nulls":5},{"v":25000,"d":"25,000.00"},null,{"v":20889.2,"d":"20,889.20"},null,{"v":83.56,"d":"83.56%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":25000,"d":"25,000.00"},null,{"v":20889.2,"d":"20,889.20"},null,{"v":83.56,"d":"83.56%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":25000,"d":"25,000.00"},null,{"v":20889.2,"d":"20,889.20"},null,{"v":83.56,"d":"83.56%"}]
["",null,"372",null,"Ostale naknade građanima i kućanstvima iz proračuna",{"$nulls":5},{"v":25000,"d":"25,000.00"},null,{"v":20889.2,"d":"20,889.20"},null,{"v":83.56,"d":"83.56%"}]
["",null,"3722",null,"Naknade građanima i kućanstvima u naravi",{"$nulls":5},"",null,{"v":20889.2,"d":"20,889.20"},null,""]
[null,null,"A100703",null,"Aktivnost: POTPORA RODITELJIMA ZA NABAVU ŠKOLSKIH KNJIGA",{"$nulls":5},{"v":86000,"d":"86,000.00"},null,{"v":85353.2,"d":"85,353.20"},null,{"v":99.25,"d":"99.25%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":86000,"d":"86,000.00"},null,{"v":85353.2,"d":"85,353.20"},null,{"v":99.25,"d":"99.25%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":86000,"d":"86,000.00"},null,{"v":85353.2,"d":"85,353.20"},null,{"v":99.25,"d":"99.25%"}]
["",null,"372",null,"Ostale naknade građanima i kućanstvima iz proračuna",{"$nulls":5},{"v":86000,"d":"86,000.00"},null,{"v":85353.2,"d":"85,353.20"},null,{"v":99.25,"d":"99.25%"}]
["",null,"3722",null,"Naknade građanima i kućanstvima u naravi",{"$nulls":5},"",null,{"v":85353.2,"d":"85,353.20"},null,""]
[null,null,"A100704",null,"Aktivnost: FINANCIRANJE IZVANNASTAVNIH AKTIVNOSTI",{"$nulls":5},{"v":48200,"d":"48,200.00"},null,{"v":48200,"d":"48,200.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":48200,"d":"48,200.00"},null,{"v":48200,"d":"48,200.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":48200,"d":"48,200.00"},null,{"v":48200,"d":"48,200.00"},null,{"v":100,"d":"100.00%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":15200,"d":"15,200.00"},null,{"v":15200,"d":"15,200.00"},null,{"v":100,"d":"100.00%"}]
["",null,"3239",null,"Ostale usluge",{"$nulls":5},"",null,{"v":15200,"d":"15,200.00"},null,""]
["",null,"329",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},{"v":33000,"d":"33,000.00"},null,{"v":33000,"d":"33,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"3293",null,"Reprezentacija",{"$nulls":5},"",null,{"v":33000,"d":"33,000.00"},null,""]
["",null,"1008",null,"Program: VISOKO OBRAZOVANJE",{"$nulls":5},{"v":130000,"d":"130,000.00"},null,{"v":125300,"d":"125,300.00"},null,{"v":96.38,"d":"96.38%"}]
[null,null,"A100801",null,"Aktivnost: STUDENTSKE STIPENDIJE ",{"$nulls":5},{"v":130000,"d":"130,000.00"},null,{"v":125300,"d":"125,300.00"},null,{"v":96.38,"d":"96.38%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":130000,"d":"130,000.00"},null,{"v":125300,"d":"125,300.00"},null,{"v":96.38,"d":"96.38%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":130000,"d":"130,000.00"},null,{"v":125300,"d":"125,300.00"},null,{"v":96.38,"d":"96.38%"}]
["",null,"372",null,"Ostale naknade građanima i kućanstvima iz proračuna",{"$nulls":5},{"v":130000,"d":"130,000.00"},null,{"v":125300,"d":"125,300.00"},null,{"v":96.38,"d":"96.38%"}]
["",null,"3721",null,"Naknade građanima i kućanstvima u novcu",{"$nulls":5},"",null,{"v":125300,"d":"125,300.00"},null,""]
["",null,"1009",null,"Program: RAZVOJ SPORTA I REKREACIJE",{"$nulls":5},{"v":430000,"d":"430,000.00"},null,{"v":50671.5,"d":"50,671.50"},null,{"v":11.78,"d":"11.78%"}]
[null,null,"A100901",null,"Aktivnost: OSNOVNA DJELATNOST ŠPORTSKIH UDRUGA",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":45000,"d":"45,000.00"},null,{"v":90,"d":"90.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,{"v":45000,"d":"45,000.00"},null,{"v":90,"d":"90.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,{"v":45000,"d":"45,000.00"},null,{"v":90,"d":"90.00%"}]
["",null,"381",null,"Tekuće donacije",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":45000,"d":"45,000.00"},null,{"v":90,"d":"90.00%"}]
["",null,"3811",null,"Tekuće donacije u novcu",{"$nulls":5},"",null,{"v":45000,"d":"45,000.00"},null,""]
[null,null,"K100903",null,"Kapitalni projekt: UREĐENJE DJEČJEG IGRALIŠTA",{"$nulls":5},{"v":5000,"d":"5,000.00"},null,{"v":4700,"d":"4,700.00"},null,{"v":94,"d":"94.00%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":5000,"d":"5,000.00"},null,{"v":4700,"d":"4,700.00"},null,{"v":94,"d":"94.00%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":5000,"d":"5,000.00"},null,{"v":4700,"d":"4,700.00"},null,{"v":94,"d":"94.00%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":5000,"d":"5,000.00"},null,{"v":4700,"d":"4,700.00"},null,{"v":94,"d":"94.00%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":4700,"d":"4,700.00"},null,""]
[null,null,"K100904",null,"Kapitalni projekt: UREĐENJE I OBNOVA POSTOJEĆEG ŠKOLSKOG IGRALIŠTA ZA VIŠE SPORTOVA U MASLENICI",{"$nulls":5},{"v":20000,"d":"20,000.00"},null,{"v":971.5,"d":"971.50"},null,{"v":4.86,"d":"4.86%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":20000,"d":"20,000.00"},null,{"v":971.5,"d":"971.50"},null,{"v":4.86,"d":"4.86%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":20000,"d":"20,000.00"},null,{"v":971.5,"d":"971.50"},null,{"v":4.86,"d":"4.86%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":20000,"d":"20,000.00"},null,{"v":971.5,"d":"971.50"},null,{"v":4.86,"d":"4.86%"}]
["",null,"3239",null,"Ostale usluge",{"$nulls":5},"",null,{"v":971.5,"d":"971.50"},null,""]
[null,null,"K100905",null,"Kapitalni projekt: UREĐENJE I OBNOVA POSOJEĆEG ŠKOLSKOG IGRALIŠTA ZA VIŠE SPORTOVA U ROVANJSKOJ",{"$nulls":5},{"v":350000,"d":"350,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 4. POMOCI",{"$nulls":7},{"v":350000,"d":"350,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 4.1. POMOCI",{"$nulls":7},{"v":350000,"d":"350,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":350000,"d":"350,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
[null,null,"T100901",null,"Tekući projekt: ODRŽAVANJE DJEČJIH  IGRALIŠTA",{"$nulls":5},{"v":5000,"d":"5,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":5000,"d":"5,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":5000,"d":"5,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":5000,"d":"5,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"3232",null,"Usluge tekućeg i investicijskog održavanja",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"1010",null,"Program: ZAŠTITA, OČUVANJE I UNAPREĐENJE ZDRAVLJA",{"$nulls":5},{"v":100000,"d":"100,000.00"},null,{"v":85910.56,"d":"85,910.56"},null,{"v":85.91,"d":"85.91%"}]
[null,null,"A101001",null,"Aktivnost: POSLOVI DERATIZACIJE I DEZINSEKCIJE",{"$nulls":5},{"v":100000,"d":"100,000.00"},null,{"v":85910.56,"d":"85,910.56"},null,{"v":85.91,"d":"85.91%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":100000,"d":"100,000.00"},null,{"v":85910.56,"d":"85,910.56"},null,{"v":85.91,"d":"85.91%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":100000,"d":"100,000.00"},null,{"v":85910.56,"d":"85,910.56"},null,{"v":85.91,"d":"85.91%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":100000,"d":"100,000.00"},null,{"v":85910.56,"d":"85,910.56"},null,{"v":85.91,"d":"85.91%"}]
["",null,"3234",null,"Komunalne usluge",{"$nulls":5},"",null,{"v":85910.56,"d":"85,910.56"},null,""]
["",null,"1011",null,"Program: SOCIJALNA SKRB",{"$nulls":5},{"v":415000,"d":"415,000.00"},null,{"v":361205.65,"d":"361,205.65"},null,{"v":87.04,"d":"87.04%"}]
[null,null,"A101101",null,"Aktivnost: POMOĆ U NOVCU POJEDINCIMA I OBITELJIMA",{"$nulls":5},{"v":105000,"d":"105,000.00"},null,{"v":83836,"d":"83,836.00"},null,{"v":79.84,"d":"79.84%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":105000,"d":"105,000.00"},null,{"v":83836,"d":"83,836.00"},null,{"v":79.84,"d":"79.84%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":105000,"d":"105,000.00"},null,{"v":83836,"d":"83,836.00"},null,{"v":79.84,"d":"79.84%"}]
["",null,"372",null,"Ostale naknade građanima i kućanstvima iz proračuna",{"$nulls":5},{"v":105000,"d":"105,000.00"},null,{"v":83836,"d":"83,836.00"},null,{"v":79.84,"d":"79.84%"}]
["",null,"3721",null,"Naknade građanima i kućanstvima u novcu",{"$nulls":5},"",null,{"v":83836,"d":"83,836.00"},null,""]
[null,null,"A101102",null,"Aktivnost: POMOĆ U NARAVI (OGRJEV, REŽIJE I PREHRANA)",{"$nulls":5},{"v":45000,"d":"45,000.00"},null,{"v":38512.5,"d":"38,512.50"},null,{"v":85.58,"d":"85.58%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":45000,"d":"45,000.00"},null,{"v":38512.5,"d":"38,512.50"},null,{"v":85.58,"d":"85.58%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":45000,"d":"45,000.00"},null,{"v":38512.5,"d":"38,512.50"},null,{"v":85.58,"d":"85.58%"}]
["",null,"372",null,"Ostale naknade građanima i kućanstvima iz proračuna",{"$nulls":5},{"v":45000,"d":"45,000.00"},null,{"v":38512.5,"d":"38,512.50"},null,{"v":85.58,"d":"85.58%"}]
["",null,"3722",null,"Naknade građanima i kućanstvima u naravi",{"$nulls":5},"",null,{"v":38512.5,"d":"38,512.50"},null,""]
[null,null,"A101103",null,"Aktivnost: SUBVENCIJE JAVNOG PRIJEVOZA GRAĐANA",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":46000.01,"d":"46,000.01"},null,{"v":92,"d":"92.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,{"v":46000.01,"d":"46,000.01"},null,{"v":92,"d":"92.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,{"v":46000.01,"d":"46,000.01"},null,{"v":92,"d":"92.00%"}]
["",null,"352",null,"Subvencije trgovačkim društvima, poljoprivrednicima i obrtnicima izvan javnog sektora",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":46000.01,"d":"46,000.01"},null,{"v":92,"d":"92.00%"}]
["",null,"3522",null,"Subvencije trgovačkim društvima izvan javnog sektora",{"$nulls":5},"",null,{"v":46000.01,"d":"46,000.01"},null,""]
[null,null,"A101104",null,"Aktivnost: POTPORA MAJKAMA ZA NABAVU OPREME ZA NOVOROĐENO DIJETE",{"$nulls":5},{"v":170000,"d":"170,000.00"},null,{"v":157857.14,"d":"157,857.14"},null,{"v":92.86,"d":"92.86%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":170000,"d":"170,000.00"},null,{"v":157857.14,"d":"157,857.14"},null,{"v":92.86,"d":"92.86%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":170000,"d":"170,000.00"},null,{"v":157857.14,"d":"157,857.14"},null,{"v":92.86,"d":"92.86%"}]
["",null,"372",null,"Ostale naknade građanima i kućanstvima iz proračuna",{"$nulls":5},{"v":170000,"d":"170,000.00"},null,{"v":157857.14,"d":"157,857.14"},null,{"v":92.86,"d":"92.86%"}]
["",null,"3721",null,"Naknade građanima i kućanstvima u novcu",{"$nulls":5},"",null,{"v":157857.14,"d":"157,857.14"},null,""]
[null,null,"A101105",null,"Aktivnost: HUMANITARNA DJELATNOST CRVENOG KRIŽA",{"$nulls":5},{"v":35000,"d":"35,000.00"},null,{"v":35000,"d":"35,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":35000,"d":"35,000.00"},null,{"v":35000,"d":"35,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":35000,"d":"35,000.00"},null,{"v":35000,"d":"35,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"381",null,"Tekuće donacije",{"$nulls":5},{"v":35000,"d":"35,000.00"},null,{"v":35000,"d":"35,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"3811",null,"Tekuće donacije u novcu",{"$nulls":5},"",null,{"v":35000,"d":"35,000.00"},null,""]
[null,null,"A101106",null,"Aktivnost: POTICAJ DJELOVANJU UDRUGA CIVILNOG DRUŠTVA",{"$nulls":5},{"v":5000,"d":"5,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":5000,"d":"5,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":5000,"d":"5,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"381",null,"Tekuće donacije",{"$nulls":5},{"v":5000,"d":"5,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"3811",null,"Tekuće donacije u novcu",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
[null,null,"A101107",null,"Aktivnost: TEKUĆA POMOĆ UDRUZI DRAGOVOLJACA DOMOVINSKOG RATA",{"$nulls":5},{"v":5000,"d":"5,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":5000,"d":"5,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":5000,"d":"5,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"381",null,"Tekuće donacije",{"$nulls":5},{"v":5000,"d":"5,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"3811",null,"Tekuće donacije u novcu",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"1012",null,"Program: ODRŽAVANJE KOMUNALNE INFRASTRUKTURE",{"$nulls":5},{"v":2245500,"d":"2,245,500.00"},null,{"v":1977257.75,"d":"1,977,257.75"},null,{"v":88.05,"d":"88.05%"}]
[null,null,"A101201",null,"Aktivnost: ODRŽAVANJE I UREĐIVANJE JAVNIH ZELENIH POVRŠINA",{"$nulls":5},{"v":700000,"d":"700,000.00"},null,{"v":590100.44,"d":"590,100.44"},null,{"v":84.3,"d":"84.30%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":500000,"d":"500,000.00"},null,{"v":442355.25,"d":"442,355.25"},null,{"v":88.47,"d":"88.47%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":500000,"d":"500,000.00"},null,{"v":442355.25,"d":"442,355.25"},null,{"v":88.47,"d":"88.47%"}]
["",null,"322",null,"Rashodi za materijal i energiju",{"$nulls":5},{"v":170000,"d":"170,000.00"},null,{"v":130320.82,"d":"130,320.82"},null,{"v":76.66,"d":"76.66%"}]
["",null,"3222",null,"Materijal i sirovine",{"$nulls":5},"",null,{"v":129082.82,"d":"129,082.82"},null,""]
["",null,"3224",null,"Materijal i dijelovi za tekuće i investicijsko održavanje",{"$nulls":5},"",null,{"v":1238,"d":"1,238.00"},null,""]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":330000,"d":"330,000.00"},null,{"v":312034.43,"d":"312,034.43"},null,{"v":94.56,"d":"94.56%"}]
["",null,"3232",null,"Usluge tekućeg i investicijskog održavanja",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"3234",null,"Komunalne usluge",{"$nulls":5},"",null,{"v":312034.43,"d":"312,034.43"},null,""]
["",null,"Izvor 9 null",{"$nulls":7},{"v":200000,"d":"200,000.00"},null,{"v":147745.19,"d":"147,745.19"},null,{"v":73.87,"d":"73.87%"}]
["",null,"Izvor 91 null",{"$nulls":7},{"v":200000,"d":"200,000.00"},null,{"v":147745.19,"d":"147,745.19"},null,{"v":73.87,"d":"73.87%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":200000,"d":"200,000.00"},null,{"v":147745.19,"d":"147,745.19"},null,{"v":73.87,"d":"73.87%"}]
["",null,"3234",null,"Komunalne usluge",{"$nulls":5},"",null,{"v":147745.19,"d":"147,745.19"},null,""]
[null,null,"A101202",null,"Aktivnost: ODRŽAVANJE I UREĐENJE MJESNOG GROBLJA",{"$nulls":5},{"v":20000,"d":"20,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":20000,"d":"20,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":20000,"d":"20,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"322",null,"Rashodi za materijal i energiju",{"$nulls":5},{"v":10000,"d":"10,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"3224",null,"Materijal i dijelovi za tekuće i investicijsko održavanje",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":10000,"d":"10,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"3232",null,"Usluge tekućeg i investicijskog održavanja",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
[null,null,"A101203",null,"Aktivnost: MATERIJAL I DIJELOVI ZA ODRŽAVANJE JAVNE RASVJETE",{"$nulls":5},{"v":150000,"d":"150,000.00"},null,{"v":145359.53,"d":"145,359.53"},null,{"v":96.91,"d":"96.91%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":150000,"d":"150,000.00"},null,{"v":145359.53,"d":"145,359.53"},null,{"v":96.91,"d":"96.91%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":150000,"d":"150,000.00"},null,{"v":145359.53,"d":"145,359.53"},null,{"v":96.91,"d":"96.91%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":150000,"d":"150,000.00"},null,{"v":145359.53,"d":"145,359.53"},null,{"v":96.91,"d":"96.91%"}]
["",null,"3232",null,"Usluge tekućeg i investicijskog održavanja",{"$nulls":5},"",null,{"v":145359.53,"d":"145,359.53"},null,""]
[null,null,"A101204",null,"Aktivnost: ELEKTRIČNA ENERGIJA - JAVNA RASVJETA",{"$nulls":5},{"v":650000,"d":"650,000.00"},null,{"v":555392.36,"d":"555,392.36"},null,{"v":85.44,"d":"85.44%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":650000,"d":"650,000.00"},null,{"v":555392.36,"d":"555,392.36"},null,{"v":85.44,"d":"85.44%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":650000,"d":"650,000.00"},null,{"v":555392.36,"d":"555,392.36"},null,{"v":85.44,"d":"85.44%"}]
["",null,"322",null,"Rashodi za materijal i energiju",{"$nulls":5},{"v":650000,"d":"650,000.00"},null,{"v":555392.36,"d":"555,392.36"},null,{"v":85.44,"d":"85.44%"}]
["",null,"3223",null,"Energija",{"$nulls":5},"",null,{"v":555392.36,"d":"555,392.36"},null,""]
[null,null,"A101205",null,"Aktivnost: ODRŽAVANJE LOKALNIH I NERAZVRSTANIH CESTA",{"$nulls":5},{"v":125000,"d":"125,000.00"},null,{"v":87231.79,"d":"87,231.79"},null,{"v":69.79,"d":"69.79%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":125000,"d":"125,000.00"},null,{"v":87231.79,"d":"87,231.79"},null,{"v":69.79,"d":"69.79%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":125000,"d":"125,000.00"},null,{"v":87231.79,"d":"87,231.79"},null,{"v":69.79,"d":"69.79%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":125000,"d":"125,000.00"},null,{"v":87231.79,"d":"87,231.79"},null,{"v":69.79,"d":"69.79%"}]
["",null,"3232",null,"Usluge tekućeg i investicijskog održavanja",{"$nulls":5},"",null,{"v":37696.35,"d":"37,696.35"},null,""]
["",null,"3237",null,"Intelektualne i osobne usluge",{"$nulls":5},"",null,{"v":49535.44,"d":"49,535.44"},null,""]
[null,null,"A101206",null,"Aktivnost: ODRŽAVANJE PLAŽE U MASLENICI",{"$nulls":5},{"v":149000,"d":"149,000.00"},null,{"v":148536.75,"d":"148,536.75"},null,{"v":99.69,"d":"99.69%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":149000,"d":"149,000.00"},null,{"v":148536.75,"d":"148,536.75"},null,{"v":99.69,"d":"99.69%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":149000,"d":"149,000.00"},null,{"v":148536.75,"d":"148,536.75"},null,{"v":99.69,"d":"99.69%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":149000,"d":"149,000.00"},null,{"v":148536.75,"d":"148,536.75"},null,{"v":99.69,"d":"99.69%"}]
["",null,"3232",null,"Usluge tekućeg i investicijskog održavanja",{"$nulls":5},"",null,{"v":126536.75,"d":"126,536.75"},null,""]
["",null,"3234",null,"Komunalne usluge",{"$nulls":5},"",null,{"v":22000,"d":"22,000.00"},null,""]
[null,null,"A101207",null,"Aktivnost: ODRŽAVANJE PLAŽE U ROVANJSKOJ",{"$nulls":5},{"v":171000,"d":"171,000.00"},null,{"v":170136.88,"d":"170,136.88"},null,{"v":99.5,"d":"99.50%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":171000,"d":"171,000.00"},null,{"v":170136.88,"d":"170,136.88"},null,{"v":99.5,"d":"99.50%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":171000,"d":"171,000.00"},null,{"v":170136.88,"d":"170,136.88"},null,{"v":99.5,"d":"99.50%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":171000,"d":"171,000.00"},null,{"v":170136.88,"d":"170,136.88"},null,{"v":99.5,"d":"99.50%"}]
["",null,"3232",null,"Usluge tekućeg i investicijskog održavanja",{"$nulls":5},"",null,{"v":170136.88,"d":"170,136.88"},null,""]
[null,null,"A101208",null,"Aktivnost: UREĐENJE I ODRRŽAVANJE PARRKINGA",{"$nulls":5},{"v":280500,"d":"280,500.00"},null,{"v":280500,"d":"280,500.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":280500,"d":"280,500.00"},null,{"v":280500,"d":"280,500.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":280500,"d":"280,500.00"},null,{"v":280500,"d":"280,500.00"},null,{"v":100,"d":"100.00%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":280500,"d":"280,500.00"},null,{"v":280500,"d":"280,500.00"},null,{"v":100,"d":"100.00%"}]
["",null,"3232",null,"Usluge tekućeg i investicijskog održavanja",{"$nulls":5},"",null,{"v":280500,"d":"280,500.00"},null,""]
["",null,"1013",null,"Program: IZGRADNJA OBJEKATA I UREĐAJA KOMUNALNE INFRASTRUKTURE",{"$nulls":5},{"v":5145000,"d":"5,145,000.00"},null,{"v":4087217.31,"d":"4,087,217.31"},null,{"v":79.44,"d":"79.44%"}]
[null,null,"K101301",null,"Kapitalni projekt: IZGRADNJA OBJEKATA I UREĐAJA VODOOPSKRBE",{"$nulls":5},{"v":380000,"d":"380,000.00"},null,{"v":302551.17,"d":"302,551.17"},null,{"v":79.62,"d":"79.62%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":380000,"d":"380,000.00"},null,{"v":302551.17,"d":"302,551.17"},null,{"v":79.62,"d":"79.62%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":380000,"d":"380,000.00"},null,{"v":302551.17,"d":"302,551.17"},null,{"v":79.62,"d":"79.62%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":350000,"d":"350,000.00"},null,{"v":302551.17,"d":"302,551.17"},null,{"v":86.44,"d":"86.44%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":302551.17,"d":"302,551.17"},null,""]
["",null,"426",null,"Nematerijalna proizvedena imovina",{"$nulls":5},{"v":30000,"d":"30,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"4264",null,"Ostala nematerijalna proizvedena imovina",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
[null,null,"K101302",null,"Kapitalni projekt: IZGRADNJA I ASFALTIRANJE CESTA, NOGOSTUPA, TRGOVA",{"$nulls":5},{"v":715000,"d":"715,000.00"},null,{"v":258106.43,"d":"258,106.43"},null,{"v":36.1,"d":"36.10%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":100000,"d":"100,000.00"},null,{"v":51415.63,"d":"51,415.63"},null,{"v":51.42,"d":"51.42%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":100000,"d":"100,000.00"},null,{"v":51415.63,"d":"51,415.63"},null,{"v":51.42,"d":"51.42%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":3000,"d":"3,000.00"},null,{"v":6,"d":"6.00%"}]
["",null,"3234",null,"Komunalne usluge",{"$nulls":5},"",null,{"v":3000,"d":"3,000.00"},null,""]
["",null,"422",null,"Postrojenja i oprema",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":48415.63,"d":"48,415.63"},null,{"v":96.83,"d":"96.83%"}]
["",null,"4227",null,"Uređaji, strojevi i oprema za ostale namjene",{"$nulls":5},"",null,{"v":48415.63,"d":"48,415.63"},null,""]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":480000,"d":"480,000.00"},null,{"v":121690.8,"d":"121,690.80"},null,{"v":25.35,"d":"25.35%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":480000,"d":"480,000.00"},null,{"v":121690.8,"d":"121,690.80"},null,{"v":25.35,"d":"25.35%"}]
["",null,"329",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":39190.8,"d":"39,190.80"},null,{"v":78.38,"d":"78.38%"}]
["",null,"3299",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},"",null,{"v":39190.8,"d":"39,190.80"},null,""]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":300000,"d":"300,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"4213",null,"Ceste, željeznice i ostali prometni objekti",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"422",null,"Postrojenja i oprema",{"$nulls":5},{"v":10000,"d":"10,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"4227",null,"Uređaji, strojevi i oprema za ostale namjene",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"426",null,"Nematerijalna proizvedena imovina",{"$nulls":5},{"v":120000,"d":"120,000.00"},null,{"v":82500,"d":"82,500.00"},null,{"v":68.75,"d":"68.75%"}]
["",null,"4264",null,"Ostala nematerijalna proizvedena imovina",{"$nulls":5},"",null,{"v":82500,"d":"82,500.00"},null,""]
["",null,"Izvor 7. PRIHODI OD PRODAJE NEFINANCIJSKE IMOVINE",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 7.1. PRIHODI OD PRODAJE NEFINANCIJSKE IMOVINE",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"411",null,"Materijalna imovina - prirodna bogatstva",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"4111",null,"Zemljište",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"Izvor 9 null",{"$nulls":7},{"v":85000,"d":"85,000.00"},null,{"v":85000,"d":"85,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 91 null",{"$nulls":7},{"v":85000,"d":"85,000.00"},null,{"v":85000,"d":"85,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"426",null,"Nematerijalna proizvedena imovina",{"$nulls":5},{"v":85000,"d":"85,000.00"},null,{"v":85000,"d":"85,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"4264",null,"Ostala nematerijalna proizvedena imovina",{"$nulls":5},"",null,{"v":85000,"d":"85,000.00"},null,""]
[null,null,"K101304",null,"Kapitalni projekt: IZGRADNJA GROBLJA",{"$nulls":5},{"v":2110000,"d":"2,110,000.00"},null,{"v":1992331.33,"d":"1,992,331.33"},null,{"v":94.42,"d":"94.42%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":370000,"d":"370,000.00"},null,{"v":265212.96,"d":"265,212.96"},null,{"v":71.68,"d":"71.68%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":370000,"d":"370,000.00"},null,{"v":265212.96,"d":"265,212.96"},null,{"v":71.68,"d":"71.68%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":270000,"d":"270,000.00"},null,{"v":265212.96,"d":"265,212.96"},null,{"v":98.23,"d":"98.23%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":265212.96,"d":"265,212.96"},null,""]
["",null,"451",null,"Dodatna ulaganja na građevinskim objektima",{"$nulls":5},{"v":100000,"d":"100,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"4511",null,"Dodatna ulaganja na građevinskim objektima",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":1040000,"d":"1,040,000.00"},null,{"v":1027218.69,"d":"1,027,218.69"},null,{"v":98.77,"d":"98.77%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":1040000,"d":"1,040,000.00"},null,{"v":1027218.69,"d":"1,027,218.69"},null,{"v":98.77,"d":"98.77%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":1030000,"d":"1,030,000.00"},null,{"v":1027218.69,"d":"1,027,218.69"},null,{"v":99.73,"d":"99.73%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":1027218.69,"d":"1,027,218.69"},null,""]
["",null,"422",null,"Postrojenja i oprema",{"$nulls":5},{"v":10000,"d":"10,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"4227",null,"Uređaji, strojevi i oprema za ostale namjene",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"Izvor 4. POMOCI",{"$nulls":7},{"v":200000,"d":"200,000.00"},null,{"v":200000,"d":"200,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 4.1. POMOCI",{"$nulls":7},{"v":200000,"d":"200,000.00"},null,{"v":200000,"d":"200,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":200000,"d":"200,000.00"},null,{"v":200000,"d":"200,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":200000,"d":"200,000.00"},null,""]
["",null,"Izvor 7. PRIHODI OD PRODAJE NEFINANCIJSKE IMOVINE",{"$nulls":7},{"v":200000,"d":"200,000.00"},null,{"v":199899.68,"d":"199,899.68"},null,{"v":99.95,"d":"99.95%"}]
["",null,"Izvor 7.1. PRIHODI OD PRODAJE NEFINANCIJSKE IMOVINE",{"$nulls":7},{"v":200000,"d":"200,000.00"},null,{"v":199899.68,"d":"199,899.68"},null,{"v":99.95,"d":"99.95%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":200000,"d":"200,000.00"},null,{"v":199899.68,"d":"199,899.68"},null,{"v":99.95,"d":"99.95%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":199899.68,"d":"199,899.68"},null,""]
["",null,"Izvor 9 null",{"$nulls":7},{"v":300000,"d":"300,000.00"},null,{"v":300000,"d":"300,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 91 null",{"$nulls":7},{"v":300000,"d":"300,000.00"},null,{"v":300000,"d":"300,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":300000,"d":"300,000.00"},null,{"v":300000,"d":"300,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":300000,"d":"300,000.00"},null,""]
[null,null,"K101305",null,"Kapitalni projekt: IZGRADNJA PRIVEZIŠTA U MASLENICI",{"$nulls":5},{"v":30000,"d":"30,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":30000,"d":"30,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":30000,"d":"30,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"426",null,"Nematerijalna proizvedena imovina",{"$nulls":5},{"v":30000,"d":"30,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"4264",null,"Ostala nematerijalna proizvedena imovina",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
[null,null,"K101309",null,"Kapitalni projekt: REKONSTRUKCIJA I IZGRADNJA JAVNE RASVJETE",{"$nulls":5},{"v":230000,"d":"230,000.00"},null,{"v":220864.38,"d":"220,864.38"},null,{"v":96.03,"d":"96.03%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":30000,"d":"30,000.00"},null,{"v":20864.38,"d":"20,864.38"},null,{"v":69.55,"d":"69.55%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":30000,"d":"30,000.00"},null,{"v":20864.38,"d":"20,864.38"},null,{"v":69.55,"d":"69.55%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":30000,"d":"30,000.00"},null,{"v":20864.38,"d":"20,864.38"},null,{"v":69.55,"d":"69.55%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":20864.38,"d":"20,864.38"},null,""]
["",null,"Izvor 9 null",{"$nulls":7},{"v":200000,"d":"200,000.00"},null,{"v":200000,"d":"200,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 91 null",{"$nulls":7},{"v":200000,"d":"200,000.00"},null,{"v":200000,"d":"200,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":200000,"d":"200,000.00"},null,{"v":200000,"d":"200,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":200000,"d":"200,000.00"},null,""]
[null,null,"K101310",null,"Kapitalni projekt: IZGRADNJA ŠETNICE U MASLENICI",{"$nulls":5},{"v":100000,"d":"100,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":100000,"d":"100,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":100000,"d":"100,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"426",null,"Nematerijalna proizvedena imovina",{"$nulls":5},{"v":100000,"d":"100,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"4264",null,"Ostala nematerijalna proizvedena imovina",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
[null,null,"K101316",null,"Kapitalni projekt: IZGRADNJA POTPORNOG ZIDA U ULICI GOJKA ŠUŠKA",{"$nulls":5},{"v":480000,"d":"480,000.00"},null,{"v":405700,"d":"405,700.00"},null,{"v":84.52,"d":"84.52%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":30000,"d":"30,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":30000,"d":"30,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"426",null,"Nematerijalna proizvedena imovina",{"$nulls":5},{"v":30000,"d":"30,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"4264",null,"Ostala nematerijalna proizvedena imovina",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"Izvor 4. POMOCI",{"$nulls":7},{"v":200000,"d":"200,000.00"},null,{"v":200000,"d":"200,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 4.1. POMOCI",{"$nulls":7},{"v":200000,"d":"200,000.00"},null,{"v":200000,"d":"200,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":200000,"d":"200,000.00"},null,{"v":200000,"d":"200,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":200000,"d":"200,000.00"},null,""]
["",null,"Izvor 9 null",{"$nulls":7},{"v":250000,"d":"250,000.00"},null,{"v":205700,"d":"205,700.00"},null,{"v":82.28,"d":"82.28%"}]
["",null,"Izvor 91 null",{"$nulls":7},{"v":250000,"d":"250,000.00"},null,{"v":205700,"d":"205,700.00"},null,{"v":82.28,"d":"82.28%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":250000,"d":"250,000.00"},null,{"v":205700,"d":"205,700.00"},null,{"v":82.28,"d":"82.28%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":205700,"d":"205,700.00"},null,""]
[null,null,"K101319",null,"Kapitalni projekt: IZGRADNJA I SANACIJA OBALE U ROVANJSKOJ I MASLENICI",{"$nulls":5},{"v":1100000,"d":"1,100,000.00"},null,{"v":907664,"d":"907,664.00"},null,{"v":82.51,"d":"82.51%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":150000,"d":"150,000.00"},null,{"v":143422.38,"d":"143,422.38"},null,{"v":95.61,"d":"95.61%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":150000,"d":"150,000.00"},null,{"v":143422.38,"d":"143,422.38"},null,{"v":95.61,"d":"95.61%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":150000,"d":"150,000.00"},null,{"v":143422.38,"d":"143,422.38"},null,{"v":95.61,"d":"95.61%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":143422.38,"d":"143,422.38"},null,""]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":650000,"d":"650,000.00"},null,{"v":464241.62,"d":"464,241.62"},null,{"v":71.42,"d":"71.42%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":650000,"d":"650,000.00"},null,{"v":464241.62,"d":"464,241.62"},null,{"v":71.42,"d":"71.42%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":600000,"d":"600,000.00"},null,{"v":449241.62,"d":"449,241.62"},null,{"v":74.87,"d":"74.87%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":449241.62,"d":"449,241.62"},null,""]
["",null,"426",null,"Nematerijalna proizvedena imovina",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":15000,"d":"15,000.00"},null,{"v":30,"d":"30.00%"}]
["",null,"4264",null,"Ostala nematerijalna proizvedena imovina",{"$nulls":5},"",null,{"v":15000,"d":"15,000.00"},null,""]
["",null,"Izvor 4. POMOCI",{"$nulls":7},{"v":300000,"d":"300,000.00"},null,{"v":300000,"d":"300,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 4.1. POMOCI",{"$nulls":7},{"v":300000,"d":"300,000.00"},null,{"v":300000,"d":"300,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":300000,"d":"300,000.00"},null,{"v":300000,"d":"300,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":300000,"d":"300,000.00"},null,""]
["",null,"1014",null,"Program: ZAŠTITA OKOLIŠA",{"$nulls":5},{"v":138600,"d":"138,600.00"},null,{"v":83465.01,"d":"83,465.01"},null,{"v":60.22,"d":"60.22%"}]
[null,null,"A101401",null,"Aktivnost: HIGIJENIČARSKA SLUŽBA",{"$nulls":5},{"v":30000,"d":"30,000.00"},null,{"v":10125,"d":"10,125.00"},null,{"v":33.75,"d":"33.75%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":30000,"d":"30,000.00"},null,{"v":10125,"d":"10,125.00"},null,{"v":33.75,"d":"33.75%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":30000,"d":"30,000.00"},null,{"v":10125,"d":"10,125.00"},null,{"v":33.75,"d":"33.75%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":30000,"d":"30,000.00"},null,{"v":10125,"d":"10,125.00"},null,{"v":33.75,"d":"33.75%"}]
["",null,"3236",null,"Zdravstvene i veterinarske usluge",{"$nulls":5},"",null,{"v":10125,"d":"10,125.00"},null,""]
[null,null,"K101404",null,"Kapitalni projekt: IZRADA STUDIJSKE DOKUMENTACIJE ZA IZGRADNJU VODNO-KOM.INFRASTRUKTURE",{"$nulls":5},{"v":8600,"d":"8,600.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":8600,"d":"8,600.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":8600,"d":"8,600.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"386",null,"Kapitalne pomoći",{"$nulls":5},{"v":8600,"d":"8,600.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"3861",null,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sek",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
[null,null,"K101405",null,"Kapitalni projekt: UGRADNJA BIOPROČIŠĆIVAČA",{"$nulls":5},{"v":30000,"d":"30,000.00"},null,{"v":6250,"d":"6,250.00"},null,{"v":20.83,"d":"20.83%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":0,"d":"0.00"},null,{"v":3750,"d":"3,750.00"},null,""]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":0,"d":"0.00"},null,{"v":3750,"d":"3,750.00"},null,""]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":0,"d":"0.00"},null,{"v":3750,"d":"3,750.00"},null,""]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":3750,"d":"3,750.00"},null,""]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":30000,"d":"30,000.00"},null,{"v":2500,"d":"2,500.00"},null,{"v":8.33,"d":"8.33%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":30000,"d":"30,000.00"},null,{"v":2500,"d":"2,500.00"},null,{"v":8.33,"d":"8.33%"}]
["",null,"426",null,"Nematerijalna proizvedena imovina",{"$nulls":5},{"v":30000,"d":"30,000.00"},null,{"v":2500,"d":"2,500.00"},null,{"v":8.33,"d":"8.33%"}]
["",null,"4264",null,"Ostala nematerijalna proizvedena imovina",{"$nulls":5},"",null,{"v":2500,"d":"2,500.00"},null,""]
[null,null,"T101401",null,"Tekući projekt: OPREMANJE ZELENIH OTOKA",{"$nulls":5},{"v":70000,"d":"70,000.00"},null,{"v":67090.01,"d":"67,090.01"},null,{"v":95.84,"d":"95.84%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":70000,"d":"70,000.00"},null,{"v":67090.01,"d":"67,090.01"},null,{"v":95.84,"d":"95.84%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":70000,"d":"70,000.00"},null,{"v":67090.01,"d":"67,090.01"},null,{"v":95.84,"d":"95.84%"}]
["",null,"329",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},{"v":70000,"d":"70,000.00"},null,{"v":67090.01,"d":"67,090.01"},null,{"v":95.84,"d":"95.84%"}]
["",null,"3299",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},"",null,{"v":67090.01,"d":"67,090.01"},null,""]
["",null,"1015",null,"Program: PROSTORNO UREĐENJE I UNAPRJEĐENJE STANOVANJA",{"$nulls":5},{"v":440000,"d":"440,000.00"},null,{"v":244293.54,"d":"244,293.54"},null,{"v":55.52,"d":"55.52%"}]
[null,null,"K101501",null,"Kapitalni projekt: PROSTORNO PLANIRANJE",{"$nulls":5},{"v":305000,"d":"305,000.00"},null,{"v":205400,"d":"205,400.00"},null,{"v":67.34,"d":"67.34%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":155000,"d":"155,000.00"},null,{"v":101875,"d":"101,875.00"},null,{"v":65.73,"d":"65.73%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":155000,"d":"155,000.00"},null,{"v":101875,"d":"101,875.00"},null,{"v":65.73,"d":"65.73%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":155000,"d":"155,000.00"},null,{"v":101875,"d":"101,875.00"},null,{"v":65.73,"d":"65.73%"}]
["",null,"3237",null,"Intelektualne i osobne usluge",{"$nulls":5},"",null,{"v":101875,"d":"101,875.00"},null,""]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":150000,"d":"150,000.00"},null,{"v":103525,"d":"103,525.00"},null,{"v":69.02,"d":"69.02%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":150000,"d":"150,000.00"},null,{"v":103525,"d":"103,525.00"},null,{"v":69.02,"d":"69.02%"}]
["",null,"426",null,"Nematerijalna proizvedena imovina",{"$nulls":5},{"v":150000,"d":"150,000.00"},null,{"v":103525,"d":"103,525.00"},null,{"v":69.02,"d":"69.02%"}]
["",null,"4263",null,"Umjetnička, literarna i znanstvena djela",{"$nulls":5},"",null,{"v":103525,"d":"103,525.00"},null,""]
["",null,"4264",null,"Ostala nematerijalna proizvedena imovina",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
[null,null,"K101502",null,"Kapitalni projekt: IZRADA KATASTRA NEKRETNINA NA PODRUČJU OPĆINE JASENICE",{"$nulls":5},{"v":135000,"d":"135,000.00"},null,{"v":38893.54,"d":"38,893.54"},null,{"v":28.81,"d":"28.81%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":135000,"d":"135,000.00"},null,{"v":38893.54,"d":"38,893.54"},null,{"v":28.81,"d":"28.81%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":135000,"d":"135,000.00"},null,{"v":38893.54,"d":"38,893.54"},null,{"v":28.81,"d":"28.81%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":130000,"d":"130,000.00"},null,{"v":38893.54,"d":"38,893.54"},null,{"v":29.92,"d":"29.92%"}]
["",null,"3237",null,"Intelektualne i osobne usluge",{"$nulls":5},"",null,{"v":38893.54,"d":"38,893.54"},null,""]
["",null,"329",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},{"v":5000,"d":"5,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"3299",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"1017",null,"Program: JAČANJE GOSPODARSTVA",{"$nulls":5},{"v":147500,"d":"147,500.00"},null,{"v":7500,"d":"7,500.00"},null,{"v":5.08,"d":"5.08%"}]
[null,null,"A101701",null,"Aktivnost: RAZVOJ RURALNOG PODRUČJA - LAG \"BURA\"",{"$nulls":5},{"v":7500,"d":"7,500.00"},null,{"v":7500,"d":"7,500.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":7500,"d":"7,500.00"},null,{"v":7500,"d":"7,500.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":7500,"d":"7,500.00"},null,{"v":7500,"d":"7,500.00"},null,{"v":100,"d":"100.00%"}]
["",null,"381",null,"Tekuće donacije",{"$nulls":5},{"v":7500,"d":"7,500.00"},null,{"v":7500,"d":"7,500.00"},null,{"v":100,"d":"100.00%"}]
["",null,"3811",null,"Tekuće donacije u novcu",{"$nulls":5},"",null,{"v":7500,"d":"7,500.00"},null,""]
[null,null,"K101701",null,"Kapitalni projekt: CENTAR PLANINSKOG PROIZVODA",{"$nulls":5},{"v":70000,"d":"70,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":20000,"d":"20,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":20000,"d":"20,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"426",null,"Nematerijalna proizvedena imovina",{"$nulls":5},{"v":20000,"d":"20,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"4264",null,"Ostala nematerijalna proizvedena imovina",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"Izvor 4. POMOCI",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 4.1. POMOCI",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"426",null,"Nematerijalna proizvedena imovina",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"4264",null,"Ostala nematerijalna proizvedena imovina",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
[null,null,"K101702",null,"Kapitalni projekt:  RIBARSKA KUĆA U ROVANJSKOJ",{"$nulls":5},{"v":70000,"d":"70,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"426",null,"Nematerijalna proizvedena imovina",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"4264",null,"Ostala nematerijalna proizvedena imovina",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"Izvor 7. PRIHODI OD PRODAJE NEFINANCIJSKE IMOVINE",{"$nulls":7},{"v":20000,"d":"20,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 7.1. PRIHODI OD PRODAJE NEFINANCIJSKE IMOVINE",{"$nulls":7},{"v":20000,"d":"20,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"451",null,"Dodatna ulaganja na građevinskim objektima",{"$nulls":5},{"v":20000,"d":"20,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"4511",null,"Dodatna ulaganja na građevinskim objektima",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"GLAVA 00202 DJEČJI VRTIĆ \"LJUBIČICA\"",{"$nulls":7},{"v":1732450.8,"d":"1,732,450.80"},null,{"v":1378266.16,"d":"1,378,266.16"},null,{"v":79.56,"d":"79.56%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":1477987.6,"d":"1,477,987.60"},null,{"v":1167932.11,"d":"1,167,932.11"},null,{"v":79.02,"d":"79.02%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":1477987.6,"d":"1,477,987.60"},null,{"v":1167932.11,"d":"1,167,932.11"},null,{"v":79.02,"d":"79.02%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":254463.2,"d":"254,463.20"},null,{"v":210334.05,"d":"210,334.05"},null,{"v":82.66,"d":"82.66%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":254463.2,"d":"254,463.20"},null,{"v":210334.05,"d":"210,334.05"},null,{"v":82.66,"d":"82.66%"}]
["",null,"1006",null,"Program: PREDŠKOLSKI ODJEL",{"$nulls":5},{"v":1732450.8,"d":"1,732,450.80"},null,{"v":1378266.16,"d":"1,378,266.16"},null,{"v":79.56,"d":"79.56%"}]
[null,null,"A100606",null,"Aktivnost: PREDŠKOLSKI PROGRAM - REDOVNA DJELATNOST",{"$nulls":5},{"v":1732450.8,"d":"1,732,450.80"},null,{"v":1378266.16,"d":"1,378,266.16"},null,{"v":79.56,"d":"79.56%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":1477987.6,"d":"1,477,987.60"},null,{"v":1167932.11,"d":"1,167,932.11"},null,{"v":79.02,"d":"79.02%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":1477987.6,"d":"1,477,987.60"},null,{"v":1167932.11,"d":"1,167,932.11"},null,{"v":79.02,"d":"79.02%"}]
["",null,"311",null,"Plaće (Bruto)",{"$nulls":5},{"v":570000,"d":"570,000.00"},null,{"v":536988.07,"d":"536,988.07"},null,{"v":94.21,"d":"94.21%"}]
["",null,"3111",null,"Plaće za redovan rad",{"$nulls":5},"",null,{"v":536988.07,"d":"536,988.07"},null,""]
["",null,"312",null,"Ostali rashodi za zaposlene",{"$nulls":5},{"v":45000,"d":"45,000.00"},null,{"v":28400,"d":"28,400.00"},null,{"v":63.11,"d":"63.11%"}]
["",null,"3121",null,"Ostali rashodi za zaposlene",{"$nulls":5},"",null,{"v":28400,"d":"28,400.00"},null,""]
["",null,"313",null,"Doprinosi na plaće",{"$nulls":5},{"v":94050,"d":"94,050.00"},null,{"v":81268.38,"d":"81,268.38"},null,{"v":86.41,"d":"86.41%"}]
["",null,"3132",null,"Doprinosi za obvezno zdravstveno osiguranje",{"$nulls":5},"",null,{"v":81268.38,"d":"81,268.38"},null,""]
["",null,"321",null,"Naknade troškova zaposlenima",{"$nulls":5},{"v":31174.06,"d":"31,174.06"},null,{"v":20653.76,"d":"20,653.76"},null,{"v":66.25,"d":"66.25%"}]
["",null,"3211",null,"Službena putovanja",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"3212",null,"Naknade za prijevoz, za rad na terenu i odvojeni život",{"$nulls":5},"",null,{"v":20028.76,"d":"20,028.76"},null,""]
["",null,"3213",null,"Stručno usavršavanje zaposlenika",{"$nulls":5},"",null,{"v":625,"d":"625.00"},null,""]
["",null,"3214",null,"Ostale naknade troškova zaposlenima",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"322",null,"Rashodi za materijal i energiju",{"$nulls":5},{"v":271815.44,"d":"271,815.44"},null,{"v":130070.56,"d":"130,070.56"},null,{"v":47.85,"d":"47.85%"}]
["",null,"3221",null,"Uredski materijal i ostali materijalni rashodi",{"$nulls":5},"",null,{"v":67161.81,"d":"67,161.81"},null,""]
["",null,"3222",null,"Materijal i sirovine",{"$nulls":5},"",null,{"v":10034.73,"d":"10,034.73"},null,""]
["",null,"3223",null,"Energija",{"$nulls":5},"",null,{"v":31771.28,"d":"31,771.28"},null,""]
["",null,"3225",null,"Sitni inventar i auto gume",{"$nulls":5},"",null,{"v":18787.79,"d":"18,787.79"},null,""]
["",null,"3227",null,"Službena, radna i zaštitna odjeća i obuća",{"$nulls":5},"",null,{"v":2314.95,"d":"2,314.95"},null,""]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":266150,"d":"266,150.00"},null,{"v":237842.19,"d":"237,842.19"},null,{"v":89.36,"d":"89.36%"}]
["",null,"3231",null,"Usluge telefona, pošte i prijevoza",{"$nulls":5},"",null,{"v":2494.54,"d":"2,494.54"},null,""]
["",null,"3232",null,"Usluge tekućeg i investicijskog održavanja",{"$nulls":5},"",null,{"v":18656.25,"d":"18,656.25"},null,""]
["",null,"3233",null,"Usluge promidžbe i informiranja",{"$nulls":5},"",null,{"v":3470.04,"d":"3,470.04"},null,""]
["",null,"3234",null,"Komunalne usluge",{"$nulls":5},"",null,{"v":10325.71,"d":"10,325.71"},null,""]
["",null,"3236",null,"Zdravstvene i veterinarske usluge",{"$nulls":5},"",null,{"v":8333,"d":"8,333.00"},null,""]
["",null,"3237",null,"Intelektualne i osobne usluge",{"$nulls":5},"",null,{"v":192662.65,"d":"192,662.65"},null,""]
["",null,"3239",null,"Ostale usluge",{"$nulls":5},"",null,{"v":1900,"d":"1,900.00"},null,""]
["",null,"329",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},{"v":44210.6,"d":"44,210.60"},null,{"v":24210.6,"d":"24,210.60"},null,{"v":54.76,"d":"54.76%"}]
["",null,"3291",null,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"3292",null,"Premije osiguranja",{"$nulls":5},"",null,{"v":24210.6,"d":"24,210.60"},null,""]
["",null,"343",null,"Ostali financijski rashodi",{"$nulls":5},{"v":587.5,"d":"587.50"},null,{"v":587.5,"d":"587.50"},null,{"v":100,"d":"100.00%"}]
["",null,"3431",null,"Bankarske usluge i usluge platnog prometa",{"$nulls":5},"",null,{"v":587.5,"d":"587.50"},null,""]
["",null,"422",null,"Postrojenja i oprema",{"$nulls":5},{"v":155000,"d":"155,000.00"},null,{"v":107911.05,"d":"107,911.05"},null,{"v":69.62,"d":"69.62%"}]
["",null,"4221",null,"Uredska oprema i namještaj",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"4227",null,"Uređaji, strojevi i oprema za ostale namjene",{"$nulls":5},"",null,{"v":107911.05,"d":"107,911.05"},null,""]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":254463.2,"d":"254,463.20"},null,{"v":210334.05,"d":"210,334.05"},null,{"v":82.66,"d":"82.66%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":254463.2,"d":"254,463.20"},null,{"v":210334.05,"d":"210,334.05"},null,{"v":82.66,"d":"82.66%"}]
["",null,"321",null,"Naknade troškova zaposlenima",{"$nulls":5},{"v":3000,"d":"3,000.00"},null,{"v":2125,"d":"2,125.00"},null,{"v":70.83,"d":"70.83%"}]
["",null,"3213",null,"Stručno usavršavanje zaposlenika",{"$nulls":5},"",null,{"v":2125,"d":"2,125.00"},null,""]
["",null,"322",null,"Rashodi za materijal i energiju",{"$nulls":5},{"v":126150.7,"d":"126,150.70"},null,{"v":107962.42,"d":"107,962.42"},null,{"v":85.58,"d":"85.58%"}]
["",null,"3221",null,"Uredski materijal i ostali materijalni rashodi",{"$nulls":5},"",null,{"v":66670.59,"d":"66,670.59"},null,""]
["",null,"3222",null,"Materijal i sirovine",{"$nulls":5},"",null,{"v":30000,"d":"30,000.00"},null,""]
["",null,"3223",null,"Energija",{"$nulls":5},"",null,{"v":1046.67,"d":"1,046.67"},null,""]
["",null,"3224",null,"Materijal i dijelovi za tekuće i investicijsko održavanje",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"3225",null,"Sitni inventar i auto gume",{"$nulls":5},"",null,{"v":8023.44,"d":"8,023.44"},null,""]
["",null,"3227",null,"Službena, radna i zaštitna odjeća i obuća",{"$nulls":5},"",null,{"v":2221.72,"d":"2,221.72"},null,""]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":122900,"d":"122,900.00"},null,{"v":97834.13,"d":"97,834.13"},null,{"v":79.6,"d":"79.60%"}]
["",null,"3231",null,"Usluge telefona, pošte i prijevoza",{"$nulls":5},"",null,205.95,null,""]
["",null,"3232",null,"Usluge tekućeg i investicijskog održavanja",{"$nulls":5},"",null,{"v":10000,"d":"10,000.00"},null,""]
["",null,"3234",null,"Komunalne usluge",{"$nulls":5},"",null,{"v":16882.7,"d":"16,882.70"},null,""]
["",null,"3236",null,"Zdravstvene i veterinarske usluge",{"$nulls":5},"",null,{"v":1750,"d":"1,750.00"},null,""]
["",null,"3237",null,"Intelektualne i osobne usluge",{"$nulls":5},"",null,{"v":64452.23,"d":"64,452.23"},null,""]
["",null,"3239",null,"Ostale usluge",{"$nulls":5},"",null,{"v":4543.25,"d":"4,543.25"},null,""]
["",null,"343",null,"Ostali financijski rashodi",{"$nulls":5},{"v":2412.5,"d":"2,412.50"},null,{"v":2412.5,"d":"2,412.50"},null,{"v":100,"d":"100.00%"}]
["",null,"3431",null,"Bankarske usluge i usluge platnog prometa",{"$nulls":5},"",null,{"v":2412.5,"d":"2,412.50"},null,""]