{"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",null,"Datum:","2022-04-25T11:53:26.660"]
["",null,"Vrijeme:",44676.4954474537]
["Petra Zoranića 61"]
["23243 JASENICE"]
["OIB: 67018780392"]
["Izvještaj o izvršenju proračuna"]
["Za razdoblje od 01.01.2021. do 31.12.2021."]
[""]
[]
[]
[]
[]
[]
["Račun / opis",{"$nulls":11},"Izvršenje 2020.",null,"Izvorni plan 2021.",null,"Izvršenje 2021.",null,"Indeks  3/1",null,"Indeks  3/2"]
["A. RAČUN PRIHODA I RASHODA",{"$nulls":11},"1",null,"2",null,"3",null,"4",null,"5"]
["6 Prihodi poslovanja",{"$nulls":11},{"v":12798360,"d":"12,798,360.00"},null,{"v":10579007.66,"d":"10,579,007.66"},null,{"v":10218929.67,"d":"10,218,929.67"},null,{"v":0.7984561826671542,"d":"79.85%"},null,{"v":96.6,"d":"96.60%"}]
["7 Prihodi od prodaje nefinancijske imovine",{"$nulls":11},{"v":2186731,"d":"2,186,731.00"},null,{"v":959271,"d":"959,271.00"},null,{"v":959522.92,"d":"959,522.92"},null,{"v":0.43879330379456827,"d":"43.88%"},null,{"v":100.03,"d":"100.03%"}]
[" UKUPNI PRIHODI",{"$nulls":11},{"v":14985091,"d":"14,985,091.00"},null,{"v":11538278.66,"d":"11,538,278.66"},null,{"v":11178452.59,"d":"11,178,452.59"},null,{"v":0.7459716187242373,"d":"74.60%"},null,{"v":96.88,"d":"96.88%"}]
["3 Rashodi poslovanja",{"$nulls":11},{"v":5468179,"d":"5,468,179.00"},null,{"v":7128600,"d":"7,128,600.00"},null,{"v":6188411.99,"d":"6,188,411.99"},null,{"v":1.1317134991374642,"d":"113.17%"},null,{"v":86.81,"d":"86.81%"}]
["4 Rashodi za nabavu nefinancijske imovine",{"$nulls":11},{"v":14982917,"d":"14,982,917.00"},null,{"v":8289360.71,"d":"8,289,360.71"},null,{"v":7397694,"d":"7,397,694.00"},null,{"v":0.4937419061989064,"d":"49.37%"},null,{"v":89.24,"d":"89.24%"}]
[" UKUPNI RASHODI",{"$nulls":11},{"v":20451096,"d":"20,451,096.00"},null,{"v":15417960.71,"d":"15,417,960.71"},null,{"v":13586105.99,"d":"13,586,105.99"},null,{"v":0.6643216573820787,"d":"66.43%"},null,{"v":88.12,"d":"88.12%"}]
[" VIŠAK / MANJAK",{"$nulls":11},{"v":-5466005,"d":"-5,466,005.00"},null,{"v":-3879682.05,"d":"-3,879,682.05"},null,{"v":-2407653.4,"d":"-2,407,653.40"},null,{"v":0.4404777163577421,"d":"44.05%"},null,{"v":62.06,"d":"62.06%"}]
["B. RAČUN ZADUŽIVANJA / FINANCIRANJA",{"$nulls":11},"",null,"",null,"",{"$nulls":3},""]
["8 Primici od financijske imovine i zaduživanja",{"$nulls":11},{"v":1857734,"d":"1,857,734.00"},null,{"v":6823927,"d":"6,823,927.00"},null,{"v":6823927,"d":"6,823,927.00"},null,{"v":3.6732530060816027,"d":"367.33%"},null,{"v":100,"d":"100.00%"}]
["5 Izdaci za financijsku imovinu i otplate zajmova",{"$nulls":11},{"v":0,"d":"0.00"},null,{"v":480000,"d":"480,000.00"},null,{"v":466473.27,"d":"466,473.27"},null,{"v":0,"d":"0.00%"},null,{"v":97.18,"d":"97.18%"}]
[" NETO ZADUŽIVANJE",{"$nulls":11},{"v":1857734,"d":"1,857,734.00"},null,{"v":6343927,"d":"6,343,927.00"},null,{"v":6357453.73,"d":"6,357,453.73"},null,{"v":3.4221550178873836,"d":"342.22%"},null,{"v":100.21,"d":"100.21%"}]
[" UKUPNI DONOS VIŠKA / MANJKA IZ PRETHODNE(IH) GODINA",{"$nulls":11},{"v":1144026,"d":"1,144,026.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"},null,""]
[" VIŠAK / MANJAK IZ PRETHODNE(IH) GODINE KOJI ĆE SE POKRITI / RASPOREDITI",{"$nulls":11},{"v":3001760,"d":"3,001,760.00"},null,{"v":-2464244.95,"d":"-2,464,244.95"},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",{"$nulls":11},"",null,"",null,"",{"$nulls":3},""]
[" REZULTAT GODINE",{"$nulls":11},{"v":-2464245,"d":"-2,464,245.00"},null,{"v":0,"d":"0.00"},null,{"v":3949800.33,"d":"3,949,800.33"},null,{"v":-1.6028440069879415,"d":"-160.28%"},null,{"v":0,"d":"0.00%"}]

{"sheet":"Prihodi i rashodi prema ekonoms","index":1,"n_rows":149,"n_cols":21,"rows_kept":149,"merged":[[0,0,0,1],[0,16,0,17],[1,0,1,1],[1,16,1,17],[2,0,2,1],[2,16,2,17],[3,0,3,1],[3,16,3,17],[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],[102,0,102,11],[102,12,102,13],[102,14,102,15],[102,16,102,17],[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],[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]],"flags":["formulas_cached_only"]}
["OPĆINA JASENICE",null,"Datum:","2022-04-25T11:53:27.544"]
["",null,"Vrijeme:",44676.49545768519]
["Petra Zoranića 61"]
["23243 JASENICE"]
["OIB: 67018780392"]
["Prihodi i rashodi prema ekonomskoj klasifikaciji"]
["Za razdoblje od 01.01.2021. do 31.12.2021."]
[""]
[]
[]
[]
[]
[]
["Račun / opis",{"$nulls":11},"Izvršenje 2020.",null,"Izvorni plan 2021.",null,"Izvršenje 2021.",null,"Indeks  3/1",null,"Indeks  3/2"]
["A. RAČUN PRIHODA I RASHODA",{"$nulls":11},"1",null,"2",null,"3",null,"4",null,"5"]
["6 Prihodi poslovanja",{"$nulls":11},{"v":12798360,"d":"12,798,360.00"},null,{"v":10579007.66,"d":"10,579,007.66"},null,{"v":10218929.67,"d":"10,218,929.67"},null,{"v":0.7984561826671542,"d":"79.85%"},null,{"v":96.6,"d":"96.60%"}]
["61 Prihodi od poreza",{"$nulls":11},{"v":4005109,"d":"4,005,109.00"},null,{"v":4705793.19,"d":"4,705,793.19"},null,{"v":4513401.65,"d":"4,513,401.65"},null,{"v":1.1269110653417922,"d":"112.69%"},null,{"v":95.91,"d":"95.91%"}]
["611 Porez i prirez na dohodak",{"$nulls":11},{"v":2077301,"d":"2,077,301.00"},null,{"v":2275493.19,"d":"2,275,493.19"},null,{"v":1647832.23,"d":"1,647,832.23"},null,{"v":0.7932563600556684,"d":"79.33%"},null,{"v":72.42,"d":"72.42%"}]
["6111 Porez i prirez na dohodak od nesamostalnog rada",{"$nulls":11},{"v":2077301,"d":"2,077,301.00"},null,"",null,{"v":1528081.66,"d":"1,528,081.66"},null,{"v":0.7356091678577154,"d":"73.56%"},null,{"v":0,"d":"0.00%"}]
["6112 Porez i prirez na dohodak od samostalnih djelatnosti",{"$nulls":11},{"v":0,"d":"0.00"},null,"",null,{"v":160577.85,"d":"160,577.85"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["6113 Porez i prirez na dohodak od imovine i imovinskih prava",{"$nulls":11},{"v":0,"d":"0.00"},null,"",null,{"v":306858.83,"d":"306,858.83"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["6114 Porez i prirez na dohodak od kapitala",{"$nulls":11},{"v":0,"d":"0.00"},null,"",null,{"v":2754.61,"d":"2,754.61"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["6117 Povrat poreza i prireza na dohodak po godišnjoj prijavi",{"$nulls":11},{"v":0,"d":"0.00"},null,"",null,{"v":-350440.72,"d":"-350,440.72"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["613 Porezi na imovinu",{"$nulls":11},{"v":1853107,"d":"1,853,107.00"},null,{"v":2333200,"d":"2,333,200.00"},null,{"v":2775953.3,"d":"2,775,953.30"},null,{"v":1.4979994679206325,"d":"149.80%"},null,{"v":118.98,"d":"118.98%"}]
["6131 Stalni porezi na nepokretnu imovinu (zemlju, zgrade, kuće i ostalo)",{"$nulls":11},{"v":927511,"d":"927,511.00"},null,"",null,{"v":791452.54,"d":"791,452.54"},null,{"v":0.8533079823312069,"d":"85.33%"},null,{"v":0,"d":"0.00%"}]
["6134 Povremeni porezi na imovinu",{"$nulls":11},{"v":925596,"d":"925,596.00"},null,"",null,{"v":1984500.76,"d":"1,984,500.76"},null,{"v":214.4,"d":"214.40%"},null,{"v":0,"d":"0.00%"}]
["614 Porezi na robu i usluge",{"$nulls":11},{"v":74701,"d":"74,701.00"},null,{"v":97100,"d":"97,100.00"},null,{"v":89616.12,"d":"89,616.12"},null,{"v":1.1996642615226034,"d":"119.97%"},null,{"v":92.29,"d":"92.29%"}]
["6142 Porez na promet",{"$nulls":11},{"v":73709,"d":"73,709.00"},null,"",null,{"v":87513.06,"d":"87,513.06"},null,{"v":1.1872778086800797,"d":"118.73%"},null,{"v":0,"d":"0.00%"}]
["6145 Porezi na korištenje dobara ili izvođenje aktivnosti",{"$nulls":11},{"v":992,"d":"992.00"},null,"",null,{"v":2103.06,"d":"2,103.06"},null,{"v":2.1200201612903227,"d":"212.00%"},null,{"v":0,"d":"0.00%"}]
["63 Pomoći iz inozemstva i od subjekata unutar općeg proračuna",{"$nulls":11},{"v":5918867,"d":"5,918,867.00"},null,{"v":2965000,"d":"2,965,000.00"},null,{"v":2870915.53,"d":"2,870,915.53"},null,{"v":0.4850447779955184,"d":"48.50%"},null,{"v":96.83,"d":"96.83%"}]
["633 Pomoći proračunu iz drugih proračuna",{"$nulls":11},{"v":1655821,"d":"1,655,821.00"},null,{"v":1450000,"d":"1,450,000.00"},null,{"v":1398310.87,"d":"1,398,310.87"},null,{"v":0.8444819035390904,"d":"84.45%"},null,{"v":96.44,"d":"96.44%"}]
["6331 Tekuće pomoći proračunu iz drugih proračuna",{"$nulls":11},{"v":221172,"d":"221,172.00"},null,"",null,{"v":808305.93,"d":"808,305.93"},null,{"v":3.654648554066519,"d":"365.46%"},null,{"v":0,"d":"0.00%"}]
["6332 Kapitalne pomoći proračunu iz drugih proračuna",{"$nulls":11},{"v":1434649,"d":"1,434,649.00"},null,"",null,{"v":590004.94,"d":"590,004.94"},null,{"v":0.41125386070042214,"d":"41.13%"},null,{"v":0,"d":"0.00%"}]
["634 Pomoći od izvanproračunskih korisnika",{"$nulls":11},{"v":653126,"d":"653,126.00"},null,{"v":515000,"d":"515,000.00"},null,{"v":511431.25,"d":"511,431.25"},null,{"v":0.7830514326485242,"d":"78.31%"},null,{"v":99.31,"d":"99.31%"}]
["6342 Kapitalne pomoći od izvanproračunskih korisnika",{"$nulls":11},{"v":653126,"d":"653,126.00"},null,"",null,{"v":511431.25,"d":"511,431.25"},null,{"v":0.7830514326485242,"d":"78.31%"},null,{"v":0,"d":"0.00%"}]
["638 Pomoći iz državnog proračuna temeljem prijenosa EU sredstava",{"$nulls":11},{"v":3609920,"d":"3,609,920.00"},null,{"v":1000000,"d":"1,000,000.00"},null,{"v":961173.41,"d":"961,173.41"},null,{"v":0.2662589226354047,"d":"26.63%"},null,{"v":96.12,"d":"96.12%"}]
["6382 Kapitalne pomoći iz državnog proračuna temeljem prijenosa EU sredstava",{"$nulls":11},{"v":3609920,"d":"3,609,920.00"},null,"",null,{"v":961173.41,"d":"961,173.41"},null,{"v":0.2662589226354047,"d":"26.63%"},null,{"v":0,"d":"0.00%"}]
["64 Prihodi od imovine",{"$nulls":11},{"v":1118934,"d":"1,118,934.00"},null,{"v":1185914.47,"d":"1,185,914.47"},null,{"v":1207714.66,"d":"1,207,714.66"},null,{"v":1.0793439648808598,"d":"107.93%"},null,{"v":101.84,"d":"101.84%"}]
["641 Prihodi od financijske imovine",{"$nulls":11},{"v":8,"d":"8.00"},null,{"v":2050,"d":"2,050.00"},null,{"v":2254.45,"d":"2,254.45"},null,{"v":0,"d":"0.00%"},null,{"v":109.97,"d":"109.97%"}]
["6413 Kamate na oročena sredstva i depozite po viđenju",{"$nulls":11},{"v":8,"d":"8.00"},null,"",null,13.05,null,{"v":1.63125,"d":"163.13%"},null,{"v":0,"d":"0.00%"}]
["6415 Prihodi od pozitivnih tečajnih razlika i razlika zbog primjene valutne klauzule",{"$nulls":11},{"v":0,"d":"0.00"},null,"",null,{"v":2241.4,"d":"2,241.40"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["642 Prihodi od nefinancijske imovine",{"$nulls":11},{"v":1118927,"d":"1,118,927.00"},null,{"v":1183864.47,"d":"1,183,864.47"},null,{"v":1205460.21,"d":"1,205,460.21"},null,{"v":1.0773358851828583,"d":"107.73%"},null,{"v":101.82,"d":"101.82%"}]
["6421 Naknade za koncesije",{"$nulls":11},{"v":175617,"d":"175,617.00"},null,"",null,{"v":177645.04,"d":"177,645.04"},null,{"v":1.011548084752615,"d":"101.15%"},null,{"v":0,"d":"0.00%"}]
["6422 Prihodi od zakupa i iznajmljivanja imovine",{"$nulls":11},{"v":292563,"d":"292,563.00"},null,"",null,{"v":112720.45,"d":"112,720.45"},null,{"v":0.3852860751359536,"d":"38.53%"},null,{"v":0,"d":"0.00%"}]
["6423 Naknada za korištenje nefinancijske imovine",{"$nulls":11},{"v":637604,"d":"637,604.00"},null,"",null,{"v":894188.79,"d":"894,188.79"},null,{"v":1.402420295355738,"d":"140.24%"},null,{"v":0,"d":"0.00%"}]
["6429 Ostali prihodi od nefinancijske imovine",{"$nulls":11},{"v":13143,"d":"13,143.00"},null,"",null,{"v":20905.93,"d":"20,905.93"},null,{"v":1.590651297268508,"d":"159.07%"},null,{"v":0,"d":"0.00%"}]
["65 Prihodi od upravnih i administrativnih pristojbi, pristojbi po posebnim propisima i naknada",{"$nulls":11},{"v":1741174,"d":"1,741,174.00"},null,{"v":1677300,"d":"1,677,300.00"},null,{"v":1587447.83,"d":"1,587,447.83"},null,{"v":0.9117111960091295,"d":"91.17%"},null,{"v":94.64,"d":"94.64%"}]
["651 Upravne i administrativne pristojbe",{"$nulls":11},{"v":72183,"d":"72,183.00"},null,{"v":76300,"d":"76,300.00"},null,{"v":74919.42,"d":"74,919.42"},null,{"v":1.037909480071485,"d":"103.79%"},null,{"v":98.19,"d":"98.19%"}]
["6514 Ostale pristojbe i naknade",{"$nulls":11},{"v":72183,"d":"72,183.00"},null,"",null,{"v":74919.42,"d":"74,919.42"},null,{"v":1.037909480071485,"d":"103.79%"},null,{"v":0,"d":"0.00%"}]
["652 Prihodi po posebnim propisima",{"$nulls":11},{"v":492341,"d":"492,341.00"},null,{"v":323000,"d":"323,000.00"},null,{"v":182631.62,"d":"182,631.62"},null,{"v":0.3709453813515429,"d":"37.09%"},null,{"v":56.54,"d":"56.54%"}]
["6522 Prihodi vodnog gospodarstva",{"$nulls":11},{"v":7341,"d":"7,341.00"},null,"",null,{"v":1537.7,"d":"1,537.70"},null,{"v":0.20946737501702767,"d":"20.95%"},null,{"v":0,"d":"0.00%"}]
["6525 Mjesni samodoprinos",{"$nulls":11},{"v":134490,"d":"134,490.00"},null,"",null,{"v":51867.18,"d":"51,867.18"},null,{"v":0.38565826455498553,"d":"38.57%"},null,{"v":0,"d":"0.00%"}]
["6526 Ostali nespomenuti prihodi",{"$nulls":11},{"v":350510,"d":"350,510.00"},null,"",null,{"v":129226.74,"d":"129,226.74"},null,{"v":0.36868203474936523,"d":"36.87%"},null,{"v":0,"d":"0.00%"}]
["653 Komunalni doprinosi i naknade",{"$nulls":11},{"v":1176650,"d":"1,176,650.00"},null,{"v":1278000,"d":"1,278,000.00"},null,{"v":1329896.79,"d":"1,329,896.79"},null,{"v":1.1302399099137381,"d":"113.02%"},null,{"v":104.06,"d":"104.06%"}]
["6531 Komunalni doprinosi",{"$nulls":11},{"v":414454,"d":"414,454.00"},null,"",null,{"v":534469.11,"d":"534,469.11"},null,{"v":1.2895740178644675,"d":"128.96%"},null,{"v":0,"d":"0.00%"}]
["6532 Komunalne naknade",{"$nulls":11},{"v":762196,"d":"762,196.00"},null,"",null,{"v":795427.68,"d":"795,427.68"},null,{"v":1.0435999139328993,"d":"104.36%"},null,{"v":0,"d":"0.00%"}]
["68 Kazne, upravne mjere i ostali prihodi",{"$nulls":11},{"v":14275,"d":"14,275.00"},null,{"v":45000,"d":"45,000.00"},null,{"v":39450,"d":"39,450.00"},null,{"v":2.763572679509632,"d":"276.36%"},null,{"v":87.67,"d":"87.67%"}]
["681 Kazne i upravne mjere",{"$nulls":11},{"v":14275,"d":"14,275.00"},null,{"v":45000,"d":"45,000.00"},null,{"v":39450,"d":"39,450.00"},null,{"v":2.763572679509632,"d":"276.36%"},null,{"v":87.67,"d":"87.67%"}]
["6819 Ostale kazne",{"$nulls":11},{"v":14275,"d":"14,275.00"},null,"",null,{"v":39450,"d":"39,450.00"},null,{"v":2.763572679509632,"d":"276.36%"},null,{"v":0,"d":"0.00%"}]
["7 Prihodi od prodaje nefinancijske imovine",{"$nulls":11},{"v":2186731,"d":"2,186,731.00"},null,{"v":959271,"d":"959,271.00"},null,{"v":959522.92,"d":"959,522.92"},null,{"v":0.43879330379456827,"d":"43.88%"},null,{"v":100.03,"d":"100.03%"}]
["71 Prihodi od prodaje neproizvedene dugotrajne imovine",{"$nulls":11},{"v":2186404,"d":"2,186,404.00"},null,{"v":950000,"d":"950,000.00"},null,{"v":950063.19,"d":"950,063.19"},null,{"v":0.4345323142475041,"d":"43.45%"},null,{"v":100.01,"d":"100.01%"}]
["711 Prihodi od prodaje materijalne imovine - prirodnih bogatstava",{"$nulls":11},{"v":1519924,"d":"1,519,924.00"},null,{"v":150000,"d":"150,000.00"},null,{"v":146765,"d":"146,765.00"},null,{"v":0.09656074909008608,"d":"9.66%"},null,{"v":97.84,"d":"97.84%"}]
["7111 Zemljište",{"$nulls":11},{"v":1519924,"d":"1,519,924.00"},null,"",null,{"v":146765,"d":"146,765.00"},null,{"v":0.09656074909008608,"d":"9.66%"},null,{"v":0,"d":"0.00%"}]
["712 Prihodi od prodaje nematerijalne imovine",{"$nulls":11},{"v":663480,"d":"663,480.00"},null,{"v":800000,"d":"800,000.00"},null,{"v":803298.19,"d":"803,298.19"},null,{"v":1.2107345963706517,"d":"121.07%"},null,{"v":100.41,"d":"100.41%"}]
["7124 Ostala prava",{"$nulls":11},{"v":663480,"d":"663,480.00"},null,"",null,{"v":803298.19,"d":"803,298.19"},null,{"v":1.2107345963706517,"d":"121.07%"},null,{"v":0,"d":"0.00%"}]
["72 Prihodi od prodaje proizvedene dugotrajne imovine",{"$nulls":11},{"v":3327,"d":"3,327.00"},null,{"v":9271,"d":"9,271.00"},null,{"v":9459.73,"d":"9,459.73"},null,{"v":2.8433213104899306,"d":"284.33%"},null,{"v":102.04,"d":"102.04%"}]
["721 Prihodi od prodaje građevinskih objekata",{"$nulls":11},{"v":3327,"d":"3,327.00"},null,{"v":1670,"d":"1,670.00"},null,{"v":1858.73,"d":"1,858.73"},null,{"v":0.5586804929365795,"d":"55.87%"},null,{"v":111.3,"d":"111.30%"}]
["7211 Stambeni objekti",{"$nulls":11},{"v":3327,"d":"3,327.00"},null,"",null,{"v":1858.73,"d":"1,858.73"},null,{"v":0.5586804929365795,"d":"55.87%"},null,{"v":0,"d":"0.00%"}]
["723 Prihodi od prodaje prijevoznih sredstava",{"$nulls":11},{"v":0,"d":"0.00"},null,{"v":7601,"d":"7,601.00"},null,{"v":7601,"d":"7,601.00"},null,{"v":0,"d":"0.00%"},null,{"v":100,"d":"100.00%"}]
["7231 Prijevozna sredstva u cestovnom prometu",{"$nulls":11},{"v":0,"d":"0.00"},null,"",null,{"v":7601,"d":"7,601.00"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["3 Rashodi poslovanja",{"$nulls":11},{"v":5468179,"d":"5,468,179.00"},null,{"v":7128600,"d":"7,128,600.00"},null,{"v":6188411.99,"d":"6,188,411.99"},null,{"v":1.1317134991374642,"d":"113.17%"},null,{"v":86.81,"d":"86.81%"}]
["31 Rashodi za zaposlene",{"$nulls":11},{"v":1055757,"d":"1,055,757.00"},null,{"v":1514000,"d":"1,514,000.00"},null,{"v":1320750.29,"d":"1,320,750.29"},null,{"v":1.2509983736787917,"d":"125.10%"},null,{"v":87.24,"d":"87.24%"}]
["311 Plaće (Bruto)",{"$nulls":11},{"v":798821,"d":"798,821.00"},null,{"v":1200000,"d":"1,200,000.00"},null,{"v":1049411.66,"d":"1,049,411.66"},null,{"v":1.3137006413201455,"d":"131.37%"},null,{"v":87.45,"d":"87.45%"}]
["3111 Plaće za redovan rad",{"$nulls":11},{"v":798821,"d":"798,821.00"},null,"",null,{"v":1049411.66,"d":"1,049,411.66"},null,{"v":1.3137006413201455,"d":"131.37%"},null,{"v":0,"d":"0.00%"}]
["312 Ostali rashodi za zaposlene",{"$nulls":11},{"v":125130,"d":"125,130.00"},null,{"v":116000,"d":"116,000.00"},null,{"v":98185.62,"d":"98,185.62"},null,{"v":0.7846689043394869,"d":"78.47%"},null,{"v":84.64,"d":"84.64%"}]
["3121 Ostali rashodi za zaposlene",{"$nulls":11},{"v":125130,"d":"125,130.00"},null,"",null,{"v":98185.62,"d":"98,185.62"},null,{"v":0.7846689043394869,"d":"78.47%"},null,{"v":0,"d":"0.00%"}]
["313 Doprinosi na plaće",{"$nulls":11},{"v":131806,"d":"131,806.00"},null,{"v":198000,"d":"198,000.00"},null,{"v":173153.01,"d":"173,153.01"},null,{"v":1.3136959622475457,"d":"131.37%"},null,{"v":87.45,"d":"87.45%"}]
["3132 Doprinosi za obvezno zdravstveno osiguranje",{"$nulls":11},{"v":131806,"d":"131,806.00"},null,"",null,{"v":173153.01,"d":"173,153.01"},null,{"v":1.3136959622475457,"d":"131.37%"},null,{"v":0,"d":"0.00%"}]
["32 Materijalni rashodi",{"$nulls":11},{"v":3361263,"d":"3,361,263.00"},null,{"v":3420300,"d":"3,420,300.00"},null,{"v":2858096.88,"d":"2,858,096.88"},null,{"v":0.8503044480601488,"d":"85.03%"},null,{"v":83.56,"d":"83.56%"}]
["321 Naknade troškova zaposlenima",{"$nulls":11},{"v":33569,"d":"33,569.00"},null,{"v":43500,"d":"43,500.00"},null,{"v":33446.5,"d":"33,446.50"},null,{"v":0.9963507998450952,"d":"99.64%"},null,{"v":76.89,"d":"76.89%"}]
["3211 Službena putovanja",{"$nulls":11},{"v":10947,"d":"10,947.00"},null,"",null,{"v":2468,"d":"2,468.00"},null,{"v":0.22544989494838769,"d":"22.54%"},null,{"v":0,"d":"0.00%"}]
["3212 Naknade za prijevoz, za rad na terenu i odvojeni život",{"$nulls":11},{"v":20822,"d":"20,822.00"},null,"",null,{"v":18879,"d":"18,879.00"},null,{"v":0.9066852367688022,"d":"90.67%"},null,{"v":0,"d":"0.00%"}]
["3213 Stručno usavršavanje zaposlenika",{"$nulls":11},{"v":1800,"d":"1,800.00"},null,"",null,{"v":10935.5,"d":"10,935.50"},null,{"v":6.075277777777778,"d":"607.53%"},null,{"v":0,"d":"0.00%"}]
["3214 Ostale naknade troškova zaposlenima",{"$nulls":11},{"v":0,"d":"0.00"},null,"",null,{"v":1164,"d":"1,164.00"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["322 Rashodi za materijal i energiju",{"$nulls":11},{"v":569491,"d":"569,491.00"},null,{"v":690500,"d":"690,500.00"},null,{"v":574330.09,"d":"574,330.09"},null,{"v":1.0084972194468393,"d":"100.85%"},null,{"v":83.18,"d":"83.18%"}]
["3221 Uredski materijal i ostali materijalni rashodi",{"$nulls":11},{"v":65774,"d":"65,774.00"},null,"",null,{"v":84769.89,"d":"84,769.89"},null,{"v":1.2888054550430261,"d":"128.88%"},null,{"v":0,"d":"0.00%"}]
["3222 Materijal i sirovine",{"$nulls":11},{"v":21491,"d":"21,491.00"},null,"",null,{"v":19168.34,"d":"19,168.34"},null,{"v":0.8919240612349355,"d":"89.19%"},null,{"v":0,"d":"0.00%"}]
["3223 Energija",{"$nulls":11},{"v":478427,"d":"478,427.00"},null,"",null,{"v":417509.9,"d":"417,509.90"},null,{"v":0.8726721108967512,"d":"87.27%"},null,{"v":0,"d":"0.00%"}]
["3224 Materijal i dijelovi za tekuće i investicijsko održavanje",{"$nulls":11},{"v":0,"d":"0.00"},null,"",null,{"v":5800,"d":"5,800.00"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["3225 Sitni inventar i auto gume",{"$nulls":11},{"v":2691,"d":"2,691.00"},null,"",null,{"v":44361.41,"d":"44,361.41"},null,{"v":16.4851021924935,"d":"1648.51%"},null,{"v":0,"d":"0.00%"}]
["3227 Službena, radna i zaštitna odjeća i obuća",{"$nulls":11},{"v":1108,"d":"1,108.00"},null,"",null,{"v":2720.55,"d":"2,720.55"},null,{"v":2.4553700361010833,"d":"245.54%"},null,{"v":0,"d":"0.00%"}]
["323 Rashodi za usluge",{"$nulls":11},{"v":2351524,"d":"2,351,524.00"},null,{"v":2259500,"d":"2,259,500.00"},null,{"v":1926439.94,"d":"1,926,439.94"},null,{"v":0.8192303969680939,"d":"81.92%"},null,{"v":85.26,"d":"85.26%"}]
["3231 Usluge telefona, pošte i prijevoza",{"$nulls":11},{"v":104689,"d":"104,689.00"},null,"",null,{"v":108783.34,"d":"108,783.34"},null,{"v":1.0391095530571501,"d":"103.91%"},null,{"v":0,"d":"0.00%"}]
["3232 Usluge tekućeg i investicijskog održavanja",{"$nulls":11},{"v":702862,"d":"702,862.00"},null,"",null,{"v":486098.81,"d":"486,098.81"},null,{"v":0.6915992186232859,"d":"69.16%"},null,{"v":0,"d":"0.00%"}]
["3233 Usluge promidžbe i informiranja",{"$nulls":11},{"v":53957,"d":"53,957.00"},null,"",null,{"v":76810.14,"d":"76,810.14"},null,{"v":1.4235435624664083,"d":"142.35%"},null,{"v":0,"d":"0.00%"}]
["3234 Komunalne usluge",{"$nulls":11},{"v":345903,"d":"345,903.00"},null,"",null,{"v":622610.69,"d":"622,610.69"},null,{"v":1.7999574736269992,"d":"180.00%"},null,{"v":0,"d":"0.00%"}]
["3235 Zakupnine i najamnine",{"$nulls":11},{"v":51718,"d":"51,718.00"},null,"",null,{"v":49006.95,"d":"49,006.95"},null,{"v":0.9475801461773463,"d":"94.76%"},null,{"v":0,"d":"0.00%"}]
["3236 Zdravstvene i veterinarske usluge",{"$nulls":11},{"v":15450,"d":"15,450.00"},null,"",null,{"v":10780,"d":"10,780.00"},null,{"v":0.6977346278317152,"d":"69.77%"},null,{"v":0,"d":"0.00%"}]
["3237 Intelektualne i osobne usluge",{"$nulls":11},{"v":933461,"d":"933,461.00"},null,"",null,{"v":419413.57,"d":"419,413.57"},null,{"v":0.44931022292307876,"d":"44.93%"},null,{"v":0,"d":"0.00%"}]
["3238 Računalne usluge",{"$nulls":11},{"v":57453,"d":"57,453.00"},null,"",null,{"v":69946.93,"d":"69,946.93"},null,{"v":1.217463491897725,"d":"121.75%"},null,{"v":0,"d":"0.00%"}]
["3239 Ostale usluge",{"$nulls":11},{"v":86031,"d":"86,031.00"},null,"",null,{"v":82989.51,"d":"82,989.51"},null,{"v":0.9646465808836349,"d":"96.46%"},null,{"v":0,"d":"0.00%"}]
["324 Naknade troškova osobama izvan adnog odnosa",{"$nulls":11},{"v":3065,"d":"3,065.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0%"},null,{"v":0,"d":"0.00%"}]
["3241 Naknade troškova osobama izvan adnog odnosa",{"$nulls":11},{"v":3065,"d":"3,065.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0%"},null,{"v":0,"d":"0.00%"}]
["329 Ostali nespomenuti rashodi poslovanja",{"$nulls":11},{"v":403614,"d":"403,614.00"},null,{"v":426800,"d":"426,800.00"},null,{"v":323880.35,"d":"323,880.35"},null,{"v":0.8024507326306818,"d":"80.25%"},null,{"v":75.89,"d":"75.89%"}]
["3291 Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",{"$nulls":11},{"v":229475,"d":"229,475.00"},null,"",null,{"v":74289.89,"d":"74,289.89"},null,{"v":0.32373849003159383,"d":"32.37%"},null,{"v":0,"d":"0.00%"}]
["3292 Premije osiguranja",{"$nulls":11},{"v":46701,"d":"46,701.00"},null,"",null,{"v":34650.95,"d":"34,650.95"},null,{"v":0.7419744759212864,"d":"74.20%"},null,{"v":0,"d":"0.00%"}]
["3293 Reprezentacija",{"$nulls":11},{"v":70771,"d":"70,771.00"},null,"",null,{"v":32756.76,"d":"32,756.76"},null,{"v":0.46285568947732825,"d":"46.29%"},null,{"v":0,"d":"0.00%"}]
["3294 Čanarine i norme",{"$nulls":11},{"v":4814,"d":"4,814.00"},null,"",null,{"v":10234.52,"d":"10,234.52"},null,{"v":2.125990859991691,"d":"212.60%"},null,{"v":0,"d":"0.00%"}]
["3299 Ostali nespomenuti rashodi poslovanja",{"$nulls":11},{"v":51853,"d":"51,853.00"},null,"",null,{"v":171948.23,"d":"171,948.23"},null,{"v":3.3160710084276706,"d":"331.61%"},null,{"v":0,"d":"0.00%"}]
["34 Financijski rashodi",{"$nulls":11},{"v":120691,"d":"120,691.00"},null,{"v":941000,"d":"941,000.00"},null,{"v":933616.92,"d":"933,616.92"},null,{"v":7.735596854777905,"d":"773.56%"},null,{"v":99.22,"d":"99.22%"}]
["342 Kamate za primljene kredite i zajmove",{"$nulls":11},{"v":43394,"d":"43,394.00"},null,{"v":136000,"d":"136,000.00"},null,{"v":134321.7,"d":"134,321.70"},null,{"v":3.0953979812877357,"d":"309.54%"},null,{"v":98.77,"d":"98.77%"}]
["3422 Kamate za primljene kredite i zajmove od kreditnih i ostalih financijskih institucija u javnom sekto",{"$nulls":11},{"v":43394,"d":"43,394.00"},null,"",null,{"v":134321.7,"d":"134,321.70"},null,{"v":3.0953979812877357,"d":"309.54%"},null,{"v":0,"d":"0.00%"}]
["343 Ostali financijski rashodi",{"$nulls":11},{"v":77297,"d":"77,297.00"},null,{"v":805000,"d":"805,000.00"},null,{"v":799295.22,"d":"799,295.22"},null,{"v":10.340572337865634,"d":"1034.06%"},null,{"v":99.29,"d":"99.29%"}]
["3431 Bankarske usluge i usluge platnog prometa",{"$nulls":11},{"v":42725,"d":"42,725.00"},null,"",null,{"v":50242.38,"d":"50,242.38"},null,{"v":1.1759480397893505,"d":"117.59%"},null,{"v":0,"d":"0.00%"}]
["3434 Ostali nespomenuti financijski rashodi",{"$nulls":11},{"v":34572,"d":"34,572.00"},null,"",null,{"v":749052.84,"d":"749,052.84"},null,{"v":21.666459562651855,"d":"2166.65%"},null,{"v":0,"d":"0.00%"}]
["35 Subvencije",{"$nulls":11},{"v":42125,"d":"42,125.00"},null,{"v":75000,"d":"75,000.00"},null,{"v":56625,"d":"56,625.00"},null,{"v":1.344213649851632,"d":"134.42%"},null,{"v":75.5,"d":"75.50%"}]
["352 Subvencije trgovačkim društvima, poljoprivrednicima i obrtnicima izvan javnog sektora",{"$nulls":11},{"v":42125,"d":"42,125.00"},null,{"v":75000,"d":"75,000.00"},null,{"v":56625,"d":"56,625.00"},null,{"v":1.344213649851632,"d":"134.42%"},null,{"v":75.5,"d":"75.50%"}]
["3522 Subvencije trgovačkim društvima izvan javnog sektora",{"$nulls":11},{"v":42125,"d":"42,125.00"},null,"",null,{"v":56625,"d":"56,625.00"},null,{"v":1.344213649851632,"d":"134.42%"},null,{"v":0,"d":"0.00%"}]
["36 Pomoći dane u inozemstvo i unutar općeg proračuna",{"$nulls":11},{"v":208412,"d":"208,412.00"},null,{"v":176200,"d":"176,200.00"},null,{"v":174503.88,"d":"174,503.88"},null,{"v":0.8373024585916358,"d":"83.73%"},null,{"v":99.04,"d":"99.04%"}]
["366 Pomoći proračunskim korisnicima drugih proračuna",{"$nulls":11},{"v":208412,"d":"208,412.00"},null,{"v":176200,"d":"176,200.00"},null,{"v":174503.88,"d":"174,503.88"},null,{"v":0.8373024585916358,"d":"83.73%"},null,{"v":99.04,"d":"99.04%"}]
["3661 Tekuće pomoći proračunskim korisnicima drugih proračuna",{"$nulls":11},{"v":208412,"d":"208,412.00"},null,"",null,{"v":174503.88,"d":"174,503.88"},null,{"v":0.8373024585916358,"d":"83.73%"},null,{"v":0,"d":"0.00%"}]
["37 Naknade građanima i kućanstvima na temelju osiguranja i druge naknade",{"$nulls":11},{"v":305931,"d":"305,931.00"},null,{"v":544000,"d":"544,000.00"},null,{"v":445169.02,"d":"445,169.02"},null,{"v":1.4551288362408517,"d":"145.51%"},null,{"v":81.83,"d":"81.83%"}]
["372 Ostale naknade građanima i kućanstvima iz proračuna",{"$nulls":11},{"v":305931,"d":"305,931.00"},null,{"v":544000,"d":"544,000.00"},null,{"v":445169.02,"d":"445,169.02"},null,{"v":1.4551288362408517,"d":"145.51%"},null,{"v":81.83,"d":"81.83%"}]
["3721 Naknade građanima i kućanstvima u novcu",{"$nulls":11},{"v":240619,"d":"240,619.00"},null,"",null,{"v":366879.36,"d":"366,879.36"},null,{"v":1.5247314634338933,"d":"152.47%"},null,{"v":0,"d":"0.00%"}]
["3722 Naknade građanima i kućanstvima u naravi",{"$nulls":11},{"v":65312,"d":"65,312.00"},null,"",null,{"v":78289.66,"d":"78,289.66"},null,{"v":1.198702535521803,"d":"119.87%"},null,{"v":0,"d":"0.00%"}]
["38 Ostali rashodi",{"$nulls":11},{"v":374000,"d":"374,000.00"},null,{"v":458100,"d":"458,100.00"},null,{"v":399650,"d":"399,650.00"},null,{"v":1.0685828877005348,"d":"106.86%"},null,{"v":87.24,"d":"87.24%"}]
["381 Tekuće donacije",{"$nulls":11},{"v":374000,"d":"374,000.00"},null,{"v":449500,"d":"449,500.00"},null,{"v":399650,"d":"399,650.00"},null,{"v":1.0685828877005348,"d":"106.86%"},null,{"v":88.91,"d":"88.91%"}]
["3811 Tekuće donacije u novcu",{"$nulls":11},{"v":374000,"d":"374,000.00"},null,"",null,{"v":399650,"d":"399,650.00"},null,{"v":1.0685828877005348,"d":"106.86%"},null,{"v":0,"d":"0.00%"}]
["386 Kapitalne pomoći",{"$nulls":11},{"v":0,"d":"0.00"},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",{"$nulls":11},{"v":14982917,"d":"14,982,917.00"},null,{"v":8289360.71,"d":"8,289,360.71"},null,{"v":7397694,"d":"7,397,694.00"},null,{"v":0.4937419061989064,"d":"49.37%"},null,{"v":89.24,"d":"89.24%"}]
["41 Rashodi za nabavu neproizvedene dugotrajne imovine",{"$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%"}]
["411 Materijalna imovina - prirodna bogatstva",{"$nulls":11},{"v":0,"d":"0.00"},null,{"v":10000,"d":"10,000.00"},null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["42 Rashodi za nabavu proizvedene dugotrajne imovine",{"$nulls":11},{"v":14982917,"d":"14,982,917.00"},null,{"v":8279360.71,"d":"8,279,360.71"},null,{"v":7397694,"d":"7,397,694.00"},null,{"v":0.4937419061989064,"d":"49.37%"},null,{"v":89.35,"d":"89.35%"}]
["421 Građevinski objekti",{"$nulls":11},{"v":14758218,"d":"14,758,218.00"},null,{"v":7536735.71,"d":"7,536,735.71"},null,{"v":6848262.19,"d":"6,848,262.19"},null,{"v":0.4640304263021457,"d":"46.40%"},null,{"v":90.87,"d":"90.87%"}]
["4212 Poslovni objekti",{"$nulls":11},{"v":9284768,"d":"9,284,768.00"},null,"",null,{"v":2173757.09,"d":"2,173,757.09"},null,{"v":0.23412077609262824,"d":"23.41%"},null,{"v":0,"d":"0.00%"}]
["4213 Ceste, željeznice i ostali prometni objekti",{"$nulls":11},{"v":1587978,"d":"1,587,978.00"},null,"",null,{"v":611431.25,"d":"611,431.25"},null,{"v":0.3850376075739085,"d":"38.50%"},null,{"v":0,"d":"0.00%"}]
["4214 Ostali građevinski objekti",{"$nulls":11},{"v":3885472,"d":"3,885,472.00"},null,"",null,{"v":4063073.85,"d":"4,063,073.85"},null,{"v":1.0457092085594748,"d":"104.57%"},null,{"v":0,"d":"0.00%"}]
["422 Postrojenja i oprema",{"$nulls":11},{"v":11319,"d":"11,319.00"},null,{"v":109500,"d":"109,500.00"},null,{"v":110381.18,"d":"110,381.18"},null,{"v":9.751849103277674,"d":"975.18%"},null,{"v":100.8,"d":"100.80%"}]
["4221 Uredska oprema i namještaj",{"$nulls":11},{"v":4593,"d":"4,593.00"},null,"",null,{"v":3947,"d":"3,947.00"},null,{"v":0.8593511865882866,"d":"85.94%"},null,{"v":0,"d":"0.00%"}]
["4222 Komunikacijska oprema",{"$nulls":11},{"v":0,"d":"0.00"},null,"",null,{"v":15209.25,"d":"15,209.25"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["4225 Instrumenti, uređaji i strojevi",{"$nulls":11},{"v":5149,"d":"5,149.00"},null,"",null,{"v":85632.63,"d":"85,632.63"},null,{"v":16.630924451349777,"d":"1663.09%"},null,{"v":0,"d":"0.00%"}]
["4227 Uređaji, strojevi i oprema za ostale namjene",{"$nulls":11},{"v":1577,"d":"1,577.00"},null,"",null,{"v":5592.3,"d":"5,592.30"},null,{"v":3.546163601775523,"d":"354.62%"},null,{"v":0,"d":"0.00%"}]
["423 Prijevozna sredstva",{"$nulls":11},{"v":0,"d":"0.00"},null,{"v":200000,"d":"200,000.00"},null,{"v":193000,"d":"193,000.00"},null,{"v":0,"d":"0.00%"},null,{"v":96.5,"d":"96.50%"}]
["4231 Prijevozna sredstva u cestovnom prometu",{"$nulls":11},{"v":0,"d":"0.00"},null,"",null,{"v":193000,"d":"193,000.00"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["426 Nematerijalna proizvedena imovina",{"$nulls":11},{"v":213380,"d":"213,380.00"},null,{"v":433125,"d":"433,125.00"},null,{"v":246050.63,"d":"246,050.63"},null,{"v":1.153110085293842,"d":"115.31%"},null,{"v":56.81,"d":"56.81%"}]
["4262 Ulaganja u računalne programe",{"$nulls":11},{"v":15763,"d":"15,763.00"},null,"",null,{"v":15256.25,"d":"15,256.25"},null,{"v":0.9678519317388822,"d":"96.79%"},null,{"v":0,"d":"0.00%"}]
["4263 Umjetnička, literarna i znanstvena djela",{"$nulls":11},{"v":76500,"d":"76,500.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0%"},0,{"v":0,"d":"0.00%"}]
["4264 Ostala nematerijalna proizvedena imovina",{"$nulls":11},{"v":121117,"d":"121,117.00"},null,"",null,{"v":230794.38,"d":"230,794.38"},null,{"v":1.905549014589199,"d":"190.55%"},null,{"v":0,"d":"0.00%"}]
["",{"$nulls":11},"",null,"",null,"",null,"",null,""]

{"sheet":"Prihodi i rashodi prema izvorim","index":2,"n_rows":39,"n_cols":21,"rows_kept":39,"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]],"flags":["formulas_cached_only"]}
["OPĆINA JASENICE",null,"Datum:","2022-04-25T11:53:29.134"]
["",null,"Vrijeme:",44676.49547608796]
["Petra Zoranića 61"]
["23243 JASENICE"]
["OIB: 67018780392"]
["Prihodi i rashodi prema izvorima"]
["Za razdoblje od 01.01.2021. do 31.12.2021."]
[""]
[]
[]
[]
[]
[]
["Račun / opis",{"$nulls":11},"Izvršenje 2020.",null,"Izvorni plan 2021.",null,"Izvršenje 2021.",null,"Indeks  3/1",null,"Indeks  3/2"]
["PRIHODI I RASHODI PREMA IZVORIMA FINANCIRANJA",{"$nulls":11},"1",null,"2",null,"3",null,"4",null,"5"]
[" SVEUKUPNI PRIHODI",{"$nulls":11},{"v":17986851,"d":"17,986,851.00"},null,{"v":11538278.66,"d":"11,538,278.66"},null,{"v":11178452.59,"d":"11,178,452.59"},null,{"v":62.15,"d":"62.15%"},null,{"v":96.88,"d":"96.88%"}]
["Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":11},{"v":5149135,"d":"5,149,135.00"},null,{"v":6218007.66,"d":"6,218,007.66"},null,{"v":5961887.2,"d":"5,961,887.20"},null,{"v":115.78,"d":"115.78%"},null,{"v":95.88,"d":"95.88%"}]
["Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":11},{"v":5149135,"d":"5,149,135.00"},null,{"v":6218007.66,"d":"6,218,007.66"},null,{"v":5961887.2,"d":"5,961,887.20"},null,{"v":115.78,"d":"115.78%"},null,{"v":95.88,"d":"95.88%"}]
["Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":11},{"v":2874384,"d":"2,874,384.00"},null,{"v":2196000,"d":"2,196,000.00"},null,{"v":2189425.13,"d":"2,189,425.13"},null,{"v":76.17,"d":"76.17%"},null,{"v":99.7,"d":"99.70%"}]
["Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":11},{"v":2874384,"d":"2,874,384.00"},null,{"v":2196000,"d":"2,196,000.00"},null,{"v":2189425.13,"d":"2,189,425.13"},null,{"v":76.17,"d":"76.17%"},null,{"v":99.7,"d":"99.70%"}]
["Izvor 4. POMOCI",{"$nulls":11},{"v":5918867,"d":"5,918,867.00"},null,{"v":2965000,"d":"2,965,000.00"},null,{"v":2870915.53,"d":"2,870,915.53"},null,{"v":48.5,"d":"48.50%"},null,{"v":96.83,"d":"96.83%"}]
["Izvor 4.1. POMOCI",{"$nulls":11},{"v":5918867,"d":"5,918,867.00"},null,{"v":2965000,"d":"2,965,000.00"},null,{"v":2870915.53,"d":"2,870,915.53"},null,{"v":48.5,"d":"48.50%"},null,{"v":96.83,"d":"96.83%"}]
["Izvor 7. PRIHODI OD PRODAJE NEFINANCIJSKE IMOVINE",{"$nulls":11},{"v":2186731,"d":"2,186,731.00"},null,{"v":159271,"d":"159,271.00"},null,{"v":156224.73,"d":"156,224.73"},null,{"v":7.14,"d":"7.14%"},null,{"v":98.09,"d":"98.09%"}]
["Izvor 7.1. PRIHODI OD PRODAJE NEFINANCIJSKE IMOVINE",{"$nulls":11},{"v":2186731,"d":"2,186,731.00"},null,{"v":159271,"d":"159,271.00"},null,{"v":156224.73,"d":"156,224.73"},null,{"v":7.14,"d":"7.14%"},null,{"v":98.09,"d":"98.09%"}]
["Izvor 8. Primici od zaduživanja",{"$nulls":11},{"v":1857734,"d":"1,857,734.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["Izvor 8.1. Primici od zaduživanja",{"$nulls":11},{"v":1857734,"d":"1,857,734.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["",{"$nulls":11},"",null,"",null,"",null,"",null,""]
[" SVEUKUPNI RASHODI",{"$nulls":11},{"v":20451096,"d":"20,451,096.00"},null,{"v":15417960.71,"d":"15,417,960.71"},null,{"v":13586105.99,"d":"13,586,105.99"},null,{"v":66.43,"d":"66.43%"},null,{"v":88.12,"d":"88.12%"}]
["Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":11},{"v":5149135,"d":"5,149,135.00"},null,{"v":6844625,"d":"6,844,625.00"},null,{"v":5982212.76,"d":"5,982,212.76"},null,{"v":116.18,"d":"116.18%"},null,{"v":87.4,"d":"87.40%"}]
["Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":11},{"v":5149135,"d":"5,149,135.00"},null,{"v":6844625,"d":"6,844,625.00"},null,{"v":5982212.76,"d":"5,982,212.76"},null,{"v":116.18,"d":"116.18%"},null,{"v":87.4,"d":"87.40%"}]
["Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":11},{"v":2874384,"d":"2,874,384.00"},null,{"v":3255600,"d":"3,255,600.00"},null,{"v":2508462.26,"d":"2,508,462.26"},null,{"v":87.27,"d":"87.27%"},null,{"v":77.05,"d":"77.05%"}]
["Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":11},{"v":2874384,"d":"2,874,384.00"},null,{"v":3255600,"d":"3,255,600.00"},null,{"v":2508462.26,"d":"2,508,462.26"},null,{"v":87.27,"d":"87.27%"},null,{"v":77.05,"d":"77.05%"}]
["Izvor 4. POMOCI",{"$nulls":11},{"v":5918867,"d":"5,918,867.00"},null,{"v":761000,"d":"761,000.00"},null,{"v":698694.78,"d":"698,694.78"},null,{"v":11.8,"d":"11.80%"},null,{"v":91.81,"d":"91.81%"}]
["Izvor 4.1. POMOCI",{"$nulls":11},{"v":5918867,"d":"5,918,867.00"},null,{"v":761000,"d":"761,000.00"},null,{"v":698694.78,"d":"698,694.78"},null,{"v":11.8,"d":"11.80%"},null,{"v":91.81,"d":"91.81%"}]
["Izvor 7. PRIHODI OD PRODAJE NEFINANCIJSKE IMOVINE",{"$nulls":11},{"v":2186731,"d":"2,186,731.00"},null,{"v":160000,"d":"160,000.00"},null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["Izvor 7.1. PRIHODI OD PRODAJE NEFINANCIJSKE IMOVINE",{"$nulls":11},{"v":2186731,"d":"2,186,731.00"},null,{"v":160000,"d":"160,000.00"},null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["Izvor 8. Primici od zaduživanja",{"$nulls":11},{"v":4321979,"d":"4,321,979.00"},null,{"v":4396735.71,"d":"4,396,735.71"},null,{"v":4396736.19,"d":"4,396,736.19"},null,{"v":101.73,"d":"101.73%"},null,{"v":100,"d":"100.00%"}]
["Izvor 8.1. Primici od zaduživanja",{"$nulls":11},{"v":4321979,"d":"4,321,979.00"},null,{"v":4396735.71,"d":"4,396,735.71"},null,{"v":4396736.19,"d":"4,396,736.19"},null,{"v":101.73,"d":"101.73%"},null,{"v":100,"d":"100.00%"}]
["",{"$nulls":11},"",null,"",null,"",null,"",null,""]

{"sheet":"Rashodi prema funkcijskoj klasi","index":3,"n_rows":40,"n_cols":15,"rows_kept":40,"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]],"flags":["formulas_cached_only"]}
["OPĆINA JASENICE",null,"Datum:","2022-04-25T11:53:29.630"]
["",null,"Vrijeme:",44676.4954818287]
["Petra Zoranića 61"]
["23243 JASENICE"]
["OIB: 67018780392"]
["Rashodi prema funkcijskoj klasifikaciji"]
["Za razdoblje od 01.01.2021. do 31.12.2021."]
[""]
["Račun/Opis",{"$nulls":5},"Izvršenje 2020",null,"Izvorni plan 2021",null,"Izvršenje 2021",null,"Indeks 3/1",null,"Indeks 3/2"]
["",{"$nulls":5},"1",null,"2",null,"3",null,"4",null,"5"]
["Funkcijska klasifikacija  SVEUKUPNI RASHODI",{"$nulls":5},{"v":20451096,"d":"20,451,096.00"},null,{"v":15417960.71,"d":"15,417,960.71"},null,{"v":13586105.99,"d":"13,586,105.99"},null,{"v":0.6643216573820787,"d":"66.43%"},null,{"v":88.12,"d":"88.12%"}]
["Funkcijska klasifikacija 01 Opće javne usluge",{"$nulls":5},{"v":2878304,"d":"2,878,304.00"},null,{"v":4247800,"d":"4,247,800.00"},null,{"v":3864975.14,"d":"3,864,975.14"},null,{"v":1.3427960145974853,"d":"134.28%"},null,{"v":90.99,"d":"90.99%"}]
["Funkcijska klasifikacija 011 Izvršna  i zakonodavna tijela, financijski i fiskalni poslovi, vanjski poslovi",{"$nulls":5},{"v":2878304,"d":"2,878,304.00"},null,{"v":4217800,"d":"4,217,800.00"},null,{"v":3864975.14,"d":"3,864,975.14"},null,{"v":1.3427960145974853,"d":"134.28%"},null,{"v":91.63,"d":"91.63%"}]
["Funkcijska klasifikacija 016 Opće javne usluge koje nisu drugdje svrstane",{"$nulls":5},{"v":0,"d":"0.00"},null,{"v":30000,"d":"30,000.00"},null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["Funkcijska klasifikacija 03 Javni red i sigurnost",{"$nulls":5},{"v":294025,"d":"294,025.00"},null,{"v":307000,"d":"307,000.00"},null,{"v":284262.5,"d":"284,262.50"},null,{"v":0.9667970410679364,"d":"96.68%"},null,{"v":92.59,"d":"92.59%"}]
["Funkcijska klasifikacija 032 Usluge protupožarne zaštite",{"$nulls":5},{"v":251000,"d":"251,000.00"},null,{"v":250000,"d":"250,000.00"},null,{"v":258500,"d":"258,500.00"},null,{"v":1.0298804780876494,"d":"102.99%"},null,{"v":103.4,"d":"103.40%"}]
["Funkcijska klasifikacija 036 Rashodi za javni red i sigurnost koji nisu drugdje svrstani",{"$nulls":5},{"v":43025,"d":"43,025.00"},null,{"v":57000,"d":"57,000.00"},null,{"v":25762.5,"d":"25,762.50"},null,{"v":0.5987797791981406,"d":"59.88%"},null,{"v":45.2,"d":"45.20%"}]
["Funkcijska klasifikacija 04 Ekonomski poslovi",{"$nulls":5},{"v":2467198,"d":"2,467,198.00"},null,{"v":2176500,"d":"2,176,500.00"},null,{"v":1699810.59,"d":"1,699,810.59"},null,{"v":0.6889639947827455,"d":"68.90%"},null,{"v":78.1,"d":"78.10%"}]
["Funkcijska klasifikacija 045 Promet",{"$nulls":5},{"v":142194,"d":"142,194.00"},null,{"v":950000,"d":"950,000.00"},null,{"v":883806.25,"d":"883,806.25"},null,{"v":6.215496082816434,"d":"621.55%"},null,{"v":93.03,"d":"93.03%"}]
["Funkcijska klasifikacija 049 Ekonomski poslovi koji nisu drugdje svrstani",{"$nulls":5},{"v":2325004,"d":"2,325,004.00"},null,{"v":1226500,"d":"1,226,500.00"},null,{"v":816004.34,"d":"816,004.34"},null,{"v":0.3509690047845079,"d":"35.10%"},null,{"v":66.53,"d":"66.53%"}]
["Funkcijska klasifikacija 05 Zaštita okoliša",{"$nulls":5},{"v":13375,"d":"13,375.00"},null,{"v":64600,"d":"64,600.00"},null,{"v":43909.69,"d":"43,909.69"},null,{"v":3.2829674766355144,"d":"328.30%"},null,{"v":67.97,"d":"67.97%"}]
["Funkcijska klasifikacija 051 Gospodarenje otpadom",{"$nulls":5},{"v":0,"d":"0.00"},null,{"v":39600,"d":"39,600.00"},null,{"v":30409.69,"d":"30,409.69"},null,{"v":0,"d":"0.00%"},null,{"v":76.79,"d":"76.79%"}]
["Funkcijska klasifikacija 056 Poslovi i usluge zaštite okoliša koji nisu drugdje svrstani",{"$nulls":5},{"v":13375,"d":"13,375.00"},null,{"v":25000,"d":"25,000.00"},null,{"v":13500,"d":"13,500.00"},null,{"v":1.0093457943925233,"d":"100.93%"},null,{"v":54,"d":"54.00%"}]
["Funkcijska klasifikacija 06 Usluge unapređenja stanovanja i zajednice",{"$nulls":5},{"v":4720735,"d":"4,720,735.00"},null,{"v":4238065,"d":"4,238,065.00"},null,{"v":3497360.81,"d":"3,497,360.81"},null,{"v":0.7408509077505939,"d":"74.09%"},null,{"v":82.52,"d":"82.52%"}]
["Funkcijska klasifikacija 063 Opskrba vodom",{"$nulls":5},{"v":479183,"d":"479,183.00"},null,{"v":150000,"d":"150,000.00"},null,{"v":46916.83,"d":"46,916.83"},null,{"v":0.09791004689231463,"d":"9.79%"},null,{"v":31.28,"d":"31.28%"}]
["Funkcijska klasifikacija 064 Ulična rasvjeta",{"$nulls":5},{"v":441754,"d":"441,754.00"},null,{"v":735000,"d":"735,000.00"},null,{"v":632288.8,"d":"632,288.80"},null,{"v":1.4313142608782266,"d":"143.13%"},null,{"v":86.03,"d":"86.03%"}]
["Funkcijska klasifikacija 066 Rashodi vezani za stanovanje i kom. pogodnosti koji nisu drugdje svrstani",{"$nulls":5},{"v":3799798,"d":"3,799,798.00"},null,{"v":3353065,"d":"3,353,065.00"},null,{"v":2818155.18,"d":"2,818,155.18"},null,{"v":0.7416592092527025,"d":"74.17%"},null,{"v":84.05,"d":"84.05%"}]
["Funkcijska klasifikacija 07 Zdravstvo",{"$nulls":5},{"v":87196,"d":"87,196.00"},null,{"v":100000,"d":"100,000.00"},null,{"v":87196.14,"d":"87,196.14"},null,{"v":1.0000016055782375,"d":"100.00%"},null,{"v":87.2,"d":"87.20%"}]
["Funkcijska klasifikacija 076 Poslovi i usluge zdravstva koji nisu drugdje svrstani",{"$nulls":5},{"v":87196,"d":"87,196.00"},null,{"v":100000,"d":"100,000.00"},null,{"v":87196.14,"d":"87,196.14"},null,{"v":1,"d":"100.00%"},null,{"v":87.2,"d":"87.20%"}]
["Funkcijska klasifikacija 08 Rekreacija, kultura i religija",{"$nulls":5},{"v":273275,"d":"273,275.00"},null,{"v":1228500,"d":"1,228,500.00"},null,{"v":1181660.18,"d":"1,181,660.18"},null,{"v":4.324069819778611,"d":"432.41%"},null,{"v":96.19,"d":"96.19%"}]
["Funkcijska klasifikacija 081 Službe rekreacije i sporta",{"$nulls":5},{"v":224275,"d":"224,275.00"},null,{"v":1188500,"d":"1,188,500.00"},null,{"v":1147760.18,"d":"1,147,760.18"},null,{"v":5.117646549994427,"d":"511.76%"},null,{"v":96.57,"d":"96.57%"}]
["Funkcijska klasifikacija 082 Službe kulture",{"$nulls":5},{"v":9000,"d":"9,000.00"},null,{"v":20000,"d":"20,000.00"},null,{"v":13900,"d":"13,900.00"},null,{"v":1.5444444444444445,"d":"154.44%"},null,{"v":69.5,"d":"69.50%"}]
["Funkcijska klasifikacija 086 Rashodi za rekreaciju, kulturu i religiju koji nisu drugdje svrstani",{"$nulls":5},{"v":40000,"d":"40,000.00"},null,{"v":20000,"d":"20,000.00"},null,{"v":20000,"d":"20,000.00"},null,{"v":0.5,"d":"50.00%"},null,{"v":100,"d":"100.00%"}]
["Funkcijska klasifikacija 09 Obrazovanje",{"$nulls":5},{"v":9502669,"d":"9,502,669.00"},null,{"v":2635495.71,"d":"2,635,495.71"},null,{"v":2612326.58,"d":"2,612,326.58"},null,{"v":0.2749045115640669,"d":"27.49%"},null,{"v":99.12,"d":"99.12%"}]
["Funkcijska klasifikacija 091 Predškolsko i osnovno obrazovanje",{"$nulls":5},{"v":9401570,"d":"9,401,570.00"},null,{"v":2485495.71,"d":"2,485,495.71"},null,{"v":2482533.98,"d":"2,482,533.98"},null,{"v":0.26405525672839747,"d":"26.41%"},null,{"v":99.88,"d":"99.88%"}]
["Funkcijska klasifikacija 092 Srednjoškolsko  obrazovanje",{"$nulls":5},{"v":15599,"d":"15,599.00"},null,{"v":20000,"d":"20,000.00"},null,{"v":14392.6,"d":"14,392.60"},null,{"v":0.9226617090839156,"d":"92.27%"},null,{"v":71.96,"d":"71.96%"}]
["Funkcijska klasifikacija 094 Visoka naobrazba",{"$nulls":5},{"v":85500,"d":"85,500.00"},null,{"v":130000,"d":"130,000.00"},null,{"v":115400,"d":"115,400.00"},null,{"v":1.3497076023391812,"d":"134.97%"},null,{"v":88.77,"d":"88.77%"}]
["Funkcijska klasifikacija 10 Socijalna zaštita",{"$nulls":5},{"v":214319,"d":"214,319.00"},null,{"v":420000,"d":"420,000.00"},null,{"v":314604.36,"d":"314,604.36"},null,{"v":1.4679256622138028,"d":"146.79%"},null,{"v":74.91,"d":"74.91%"}]
["Funkcijska klasifikacija 104 Obitelj i djeca",{"$nulls":5},{"v":92857,"d":"92,857.00"},null,{"v":120000,"d":"120,000.00"},null,{"v":117857.14,"d":"117,857.14"},null,{"v":1.2692326911272171,"d":"126.92%"},null,{"v":98.21,"d":"98.21%"}]
["Funkcijska klasifikacija 107 Socijalna pomoć stanovništvu koje nije obuhvaćeno redovnim socijalnim programima",{"$nulls":5},{"v":121462,"d":"121,462.00"},null,{"v":300000,"d":"300,000.00"},null,{"v":196747.22,"d":"196,747.22"},null,{"v":1.61982529515404,"d":"161.98%"},null,{"v":65.58,"d":"65.58%"}]

{"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",null,"Datum:","2022-04-25T11:53:31.112"]
["",null,"Vrijeme:",44676.49549898148]
["Petra Zoranića 61"]
["23243 JASENICE"]
["OIB: 67018780392"]
["Račun financiranja prema ekonomskoj klasifikaciji"]
["Za razdoblje od 01.01.2021. do 31.12.2021."]
[""]
["Racun/Opis",{"$nulls":11},"Izvršenje 2020",null,"Izvorni plan 2021",null,"Izvršenje 2021",null,"Indeks 3/1",null,"Indeks 3/2"]
["B. RAČUN ZADUŽIVANJA FINANCIRANJA",{"$nulls":11},"1",null,"2",null,"3",null,"4",null,"5"]
["8 Primici od financijske imovine i zaduživanja",{"$nulls":11},{"v":1857734,"d":"1,857,734.00"},null,{"v":6823927,"d":"6,823,927.00"},null,{"v":6823927,"d":"6,823,927.00"},null,{"v":367.33,"d":"367.33%"},null,{"v":100,"d":"100.00%"}]
["84 Primici od zaduživanja",{"$nulls":11},{"v":1857734,"d":"1,857,734.00"},null,{"v":6823927,"d":"6,823,927.00"},null,{"v":6823927,"d":"6,823,927.00"},null,{"v":367.33,"d":"367.33%"},null,{"v":100,"d":"100.00%"}]
["842 Primljeni krediti i zajmovi od kreditnih i ostalih financijskih institucija u javnom sektoru",{"$nulls":11},{"v":1857734,"d":"1,857,734.00"},null,{"v":6823927,"d":"6,823,927.00"},null,{"v":6823927,"d":"6,823,927.00"},null,{"v":367.33,"d":"367.33%"},null,{"v":100,"d":"100.00%"}]
["8424 Primljeni zajmovi od ostalih financijskih institucija u javnom sektoru",{"$nulls":11},{"v":1857734,"d":"1,857,734.00"},null,"",null,{"v":6823927,"d":"6,823,927.00"},null,{"v":367.33,"d":"367.33%"},null,{"v":100,"d":"100.00%"}]
["5 Izdaci za financijsku imovinu i otplate zajmova",{"$nulls":11},{"v":0,"d":"0.00"},null,{"v":480000,"d":"480,000.00"},null,{"v":466473.27,"d":"466,473.27"},null,{"v":0,"d":"0.00%"},null,{"v":97.18,"d":"97.18%"}]
["54 Izdaci za otplatu glavnice primljenih kredita i zajmova",{"$nulls":11},{"v":0,"d":"0.00"},null,{"v":480000,"d":"480,000.00"},null,{"v":466473.27,"d":"466,473.27"},null,{"v":0,"d":"0.00%"},null,{"v":97.18,"d":"97.18%"}]
["542 Otplata glavnice primljenih kredita i zajmova od kreditnih i ostalih financijskih institucija u javnom sektoru",{"$nulls":11},{"v":0,"d":"0.00"},null,{"v":480000,"d":"480,000.00"},null,{"v":466473.27,"d":"466,473.27"},null,{"v":0,"d":"0.00%"},null,{"v":97.18,"d":"97.18%"}]
["5422 Otplata glavnice primljenih kredita od kreditnih institucija u javnom sektoru",{"$nulls":11},{"v":0,"d":"0.00"},null,"",null,{"v":466473.27,"d":"466,473.27"},null,{"v":0,"d":"0.00%"},null,{"v":97.18,"d":"97.18%"}]
[" NETO FINANCIRANJE",{"$nulls":11},"",null,{"v":3879682.05,"d":"3,879,682.05"},null,{"v":6357453.73,"d":"6,357,453.73"},null,{"v":0,"d":"0.00%"},null,{"v":163.87,"d":"163.87%"}]
[]
["9 Vlastiti izvori",{"$nulls":11},{"v":1144026,"d":"1,144,026.00"},null,{"v":-2464244.95,"d":"-2,464,244.95"},null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["92 Rezultat poslovanja",{"$nulls":11},{"v":1144026,"d":"1,144,026.00"},null,{"v":-2464244.95,"d":"-2,464,244.95"},null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["922 Višak/manjak prihoda",{"$nulls":11},{"v":1144026,"d":"1,144,026.00"},null,{"v":-2464244.95,"d":"-2,464,244.95"},null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
[" KORIŠTENJE SREDSTAVA IZ PRETHODNIH GODINA",{"$nulls":11},{"v":1144026,"d":"1,144,026.00"},null,{"v":-2464244.95,"d":"-2,464,244.95"},null,"",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]

{"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",null,"Datum:","2022-04-25T11:53:31.838"]
["",null,"Vrijeme:",44676.49550738426]
["Petra Zoranića 61"]
["23243 JASENICE"]
["OIB: 67018780392"]
["Račun financiranja prema izvorima"]
["Za razdoblje od 01.01.2021. do 31.12.2021."]
[""]
[]
[]
[]
[]
[]
["Račun / opis",{"$nulls":11},"Izvršenje 2020.",null,"Izvorni plan 2021.",null,"Izvršenje 2021.",null,"Indeks  3/1",null,"Indeks  3/2"]
["B. RAČUN ZADUŽIVANJA FINANCIRANJA",{"$nulls":11},"1",null,"2",null,"3",null,"4",null,"5"]
[" UKUPNI PRIMICI",{"$nulls":11},{"v":1857735,"d":"1,857,735.00"},null,{"v":6823927,"d":"6,823,927.00"},null,{"v":6823927,"d":"6,823,927.00"},null,{"v":367.33,"d":"367.33%"},null,{"v":100,"d":"100.00%"}]
["8. Primici od zaduživanja",{"$nulls":11},{"v":1857735,"d":"1,857,735.00"},null,{"v":6823927,"d":"6,823,927.00"},null,{"v":6823927,"d":"6,823,927.00"},null,{"v":367.33,"d":"367.33%"},null,{"v":100,"d":"100.00%"}]
["8.1. Primici od zaduživanja",{"$nulls":11},{"v":1857735,"d":"1,857,735.00"},null,{"v":6823927,"d":"6,823,927.00"},null,{"v":6823927,"d":"6,823,927.00"},null,{"v":367.33,"d":"367.33%"},null,{"v":100,"d":"100.00%"}]
[" UKUPNI IZDACI",{"$nulls":11},{"v":0,"d":"0.00"},null,{"v":480000,"d":"480,000.00"},null,{"v":466473.27,"d":"466,473.27"},null,{"v":0,"d":"0.00%"},null,{"v":97.18,"d":"97.18%"}]
["1. OPCI PRIHODI I PRIMICI",{"$nulls":11},{"v":0,"d":"0.00"},null,{"v":480000,"d":"480,000.00"},null,{"v":466473.27,"d":"466,473.27"},null,{"v":0,"d":"0.00%"},null,{"v":97.18,"d":"97.18%"}]
["1.1. OPCI PRIHODI I PRIMICI",{"$nulls":11},{"v":0,"d":"0.00"},null,{"v":480000,"d":"480,000.00"},null,{"v":466473.27,"d":"466,473.27"},null,{"v":0,"d":"0.00%"},null,{"v":97.18,"d":"97.18%"}]
[" NETO FINANCIRANJE",{"$nulls":11},{"v":1857735,"d":"1,857,735.00"},null,{"v":6343927,"d":"6,343,927.00"},null,{"v":6357453.73,"d":"6,357,453.73"},null,{"v":367.33,"d":"367.33%"},null,{"v":100.21,"d":"100.21%"}]
[" KORIŠTENJE SREDSTAVA IZ PRETHODNIH GODINA",{"$nulls":11},{"v":1144026,"d":"1,144,026.00"},null,{"v":2464244.95,"d":"2,464,244.95"},null,"",null,"",null,""]
["9 ",{"$nulls":11},{"v":1144026,"d":"1,144,026.00"},null,{"v":2464244.95,"d":"2,464,244.95"},null,"",null,"",null,""]
["91 ",{"$nulls":11},{"v":1144026,"d":"1,144,026.00"},null,{"v":2464244.95,"d":"2,464,244.95"},null,"",null,"",null,""]

{"sheet":"Izvršenje po organizacijskoj kl","index":6,"n_rows":15,"n_cols":20,"rows_kept":15,"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]],"flags":["formulas_cached_only"]}
["OPĆINA JASENICE",null,"Datum:","2022-04-25T11:53:32.964"]
["",null,"Vrijeme:",44676.49552041667]
["Petra Zoranića 61"]
["23243 JASENICE"]
["OIB: 67018780392"]
["Izvršenje po organizacijskoj klasifikaciji"]
["Za razdoblje od 01.01.2021. do 31.12.2021."]
[""]
["RGP",{"$nulls":4},"Opis",{"$nulls":9},"Izvorni plan 2021",null,"Izvršenje 2021",null,"Indeks 2/1"]
["",{"$nulls":4},"",{"$nulls":9},"1",null,"2",null,"3"]
["",{"$nulls":4},"UKUPNO RASHODI I IZDATCI",{"$nulls":9},{"v":15897960.71,"d":"15,897,960.71"},null,{"v":14052579.26,"d":"14,052,579.26"},null,{"v":88.39,"d":"88.39%"}]
["Razdjel",null,null,"001",null,"OPĆINSKO VIJEĆE",{"$nulls":9},{"v":214000,"d":"214,000.00"},null,{"v":204310.15,"d":"204,310.15"},null,{"v":95.47,"d":"95.47%"}]
["Glava",null,null,"00101",null,"OPĆINSKO VIJEĆE",{"$nulls":9},{"v":214000,"d":"214,000.00"},null,{"v":204310.15,"d":"204,310.15"},null,{"v":95.47,"d":"95.47%"}]
["Razdjel",null,null,"002",null,"JEDINSTVENI UPRAVNI ODJEL",{"$nulls":9},{"v":15683960.71,"d":"15,683,960.71"},null,{"v":13848269.11,"d":"13,848,269.11"},null,{"v":88.3,"d":"88.30%"}]
["Glava",null,null,"00201",null,"UPRAVNI ODJEL ZA FINANCIJE I OPCE POSLOVE",{"$nulls":9},{"v":15683960.71,"d":"15,683,960.71"},null,{"v":13848269.11,"d":"13,848,269.11"},null,{"v":88.3,"d":"88.30%"}]

{"sheet":"Izvršenje po programskoj klasif","index":7,"n_rows":465,"n_cols":15,"rows_kept":465,"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],[8,0,8,1],[8,2,8,9],[8,10,8,11],[8,12,8,13],[8,14,8,15],[9,0,9,1],[9,2,9,9],[9,10,9,11],[9,12,9,13],[9,14,9,15],[10,0,10,1],[10,2,10,3],[10,4,10,9],[10,10,10,11],[10,12,10,13],[10,14,10,15],[11,0,11,9],[11,10,11,11],[11,12,11,13],[11,14,11,15],[12,0,12,1],[12,2,12,9],[12,10,12,11],[12,12,12,13],[12,14,12,15],[13,0,13,1],[13,2,13,9],[13,10,13,11],[13,12,13,13],[13,14,13,15],[14,0,14,1],[14,2,14,9],[14,10,14,11],[14,12,14,13],[14,14,14,15],[15,0,15,1],[15,2,15,9],[15,10,15,11],[15,12,15,13],[15,14,15,15],[16,0,16,1],[16,2,16,9],[16,10,16,11],[16,12,16,13],[16,14,16,15],[17,0,17,1],[17,2,17,3],[17,4,17,9],[17,10,17,11],[17,12,17,13],[17,14,17,15],[18,0,18,1],[18,2,18,3],[18,4,18,9],[18,10,18,11],[18,12,18,13],[18,14,18,15],[19,0,19,1],[19,2,19,9],[19,10,19,11],[19,12,19,13],[19,14,19,15],[20,0,20,1],[20,2,20,9],[20,10,20,11],[20,12,20,13],[20,14,20,15],[21,0,21,1],[21,2,21,3],[21,4,21,9],[21,10,21,11],[21,12,21,13],[21,14,21,15],[22,0,22,1],[22,2,22,3],[22,4,22,9],[22,10,22,11],[22,12,22,13],[22,14,22,15],[23,0,23,1],[23,2,23,3],[23,4,23,9],[23,10,23,11],[23,12,23,13],[23,14,23,15],[24,0,24,1],[24,2,24,3],[24,4,24,9],[24,10,24,11],[24,12,24,13],[24,14,24,15],[25,0,25,1],[25,2,25,3],[25,4,25,9],[25,10,25,11],[25,12,25,13],[25,14,25,15],[26,0,26,1],[26,2,26,9],[26,10,26,11],[26,12,26,13],[26,14,26,15],[27,0,27,1],[27,2,27,9],[27,10,27,11],[27,12,27,13],[27,14,27,15],[28,0,28,1],[28,2,28,3],[28,4,28,9],[28,10,28,11],[28,12,28,13],[28,14,28,15],[29,0,29,1],[29,2,29,3],[29,4,29,9],[29,10,29,11],[29,12,29,13],[29,14,29,15],[30,0,30,1],[30,2,30,3],[30,4,30,9],[30,10,30,11],[30,12,30,13],[30,14,30,15],[31,0,31,1],[31,2,31,9],[31,10,31,11],[31,12,31,13],[31,14,31,15],[32,0,32,1],[32,2,32,9],[32,10,32,11],[32,12,32,13],[32,14,32,15],[33,0,33,1],[33,2,33,3],[33,4,33,9],[33,10,33,11],[33,12,33,13],[33,14,33,15],[34,0,34,1],[34,2,34,3],[34,4,34,9],[34,10,34,11],[34,12,34,13],[34,14,34,15],[35,0,35,1],[35,2,35,9],[35,10,35,11],[35,12,35,13],[35,14,35,15],[36,0,36,1],[36,2,36,9],[36,10,36,11],[36,12,36,13],[36,14,36,15],[37,0,37,1],[37,2,37,9],[37,10,37,11],[37,12,37,13],[37,14,37,15],[38,0,38,1],[38,2,38,9],[38,10,38,11],[38,12,38,13],[38,14,38,15],[39,0,39,1],[39,2,39,9],[39,10,39,11],[39,12,39,13],[39,14,39,15],[40,0,40,1],[40,2,40,9],[40,10,40,11],[40,12,40,13],[40,14,40,15],[41,0,41,1],[41,2,41,9],[41,10,41,11],[41,12,41,13],[41,14,41,15],[42,0,42,1],[42,2,42,9],[42,10,42,11],[42,12,42,13],[42,14,42,15],[43,0,43,1],[43,2,43,9],[43,10,43,11],[43,12,43,13],[43,14,43,15],[44,0,44,1],[44,2,44,9],[44,10,44,11],[44,12,44,13],[44,14,44,15],[45,0,45,1],[45,2,45,9],[45,10,45,11],[45,12,45,13],[45,14,45,15],[46,0,46,1],[46,2,46,9],[46,10,46,11],[46,12,46,13],[46,14,46,15],[47,0,47,1],[47,2,47,3],[47,4,47,9],[47,10,47,11],[47,12,47,13],[47,14,47,15],[48,0,48,1],[48,2,48,3],[48,4,48,9],[48,10,48,11],[48,12,48,13],[48,14,48,15],[49,0,49,1],[49,2,49,9],[49,10,49,11],[49,12,49,13],[49,14,49,15],[50,0,50,1],[50,2,50,9],[50,10,50,11],[50,12,50,13],[50,14,50,15],[51,0,51,1],[51,2,51,3],[51,4,51,9],[51,10,51,11],[51,12,51,13],[51,14,51,15],[52,0,52,1],[52,2,52,3],[52,4,52,9],[52,10,52,11],[52,12,52,13],[52,14,52,15],[53,0,53,1],[53,2,53,3],[53,4,53,9],[53,10,53,11],[53,12,53,13],[53,14,53,15],[54,0,54,1],[54,2,54,3],[54,4,54,9],[54,10,54,11],[54,12,54,13],[54,14,54,15],[55,0,55,1],[55,2,55,3],[55,4,55,9],[55,10,55,11],[55,12,55,13],[55,14,55,15],[56,0,56,1],[56,2,56,3],[56,4,56,9],[56,10,56,11],[56,12,56,13],[56,14,56,15],[57,0,57,1],[57,2,57,3],[57,4,57,9],[57,10,57,11],[57,12,57,13],[57,14,57,15],[58,0,58,1],[58,2,58,3],[58,4,58,9],[58,10,58,11],[58,12,58,13],[58,14,58,15],[59,0,59,1],[59,2,59,3],[59,4,59,9],[59,10,59,11],[59,12,59,13],[59,14,59,15],[60,0,60,1],[60,2,60,3],[60,4,60,9],[60,10,60,11],[60,12,60,13],[60,14,60,15],[61,0,61,1],[61,2,61,3],[61,4,61,9],[61,10,61,11],[61,12,61,13],[61,14,61,15],[62,0,62,1],[62,2,62,3],[62,4,62,9],[62,10,62,11],[62,12,62,13],[62,14,62,15],[63,0,63,1],[63,2,63,3],[63,4,63,9],[63,10,63,11],[63,12,63,13],[63,14,63,15],[64,0,64,1],[64,2,64,3],[64,4,64,9],[64,10,64,11],[64,12,64,13],[64,14,64,15],[65,0,65,1],[65,2,65,3],[65,4,65,9],[65,10,65,11],[65,12,65,13],[65,14,65,15],[66,0,66,1],[66,2,66,3],[66,4,66,9],[66,10,66,11],[66,12,66,13],[66,14,66,15],[67,0,67,1],[67,2,67,3],[67,4,67,9],[67,10,67,11],[67,12,67,13],[67,14,67,15],[68,0,68,1],[68,2,68,3],[68,4,68,9],[68,10,68,11],[68,12,68,13],[68,14,68,15],[69,0,69,1],[69,2,69,3],[69,4,69,9],[69,10,69,11],[69,12,69,13],[69,14,69,15],[70,0,70,1],[70,2,70,3],[70,4,70,9],[70,10,70,11],[70,12,70,13],[70,14,70,15],[71,0,71,1],[71,2,71,3],[71,4,71,9],[71,10,71,11],[71,12,71,13],[71,14,71,15],[72,0,72,1],[72,2,72,3],[72,4,72,9],[72,10,72,11],[72,12,72,13],[72,14,72,15],[73,0,73,1],[73,2,73,3],[73,4,73,9],[73,10,73,11],[73,12,73,13],[73,14,73,15],[74,0,74,1],[74,2,74,3],[74,4,74,9],[74,10,74,11],[74,12,74,13],[74,14,74,15],[75,0,75,1],[75,2,75,3],[75,4,75,9],[75,10,75,11],[75,12,75,13],[75,14,75,15],[76,0,76,1],[76,2,76,3],[76,4,76,9],[76,10,76,11],[76,12,76,13],[76,14,76,15],[77,0,77,1],[77,2,77,3],[77,4,77,9],[77,10,77,11],[77,12,77,13],[77,14,77,15],[78,0,78,1],[78,2,78,3],[78,4,78,9],[78,10,78,11],[78,12,78,13],[78,14,78,15],[79,0,79,1],[79,2,79,3],[79,4,79,9],[79,10,79,11],[79,12,79,13],[79,14,79,15],[80,0,80,1],[80,2,80,3],[80,4,80,9],[80,10,80,11],[80,12,80,13],[80,14,80,15],[81,0,81,1],[81,2,81,3],[81,4,81,9],[81,10,81,11],[81,12,81,13],[81,14,81,15],[82,0,82,1],[82,2,82,3],[82,4,82,9],[82,10,82,11],[82,12,82,13],[82,14,82,15],[83,0,83,1],[83,2,83,3],[83,4,83,9],[83,10,83,11],[83,12,83,13],[83,14,83,15],[84,0,84,1],[84,2,84,3],[84,4,84,9],[84,10,84,11],[84,12,84,13],[84,14,84,15],[85,0,85,1],[85,2,85,3],[85,4,85,9],[85,10,85,11],[85,12,85,13],[85,14,85,15],[86,0,86,1],[86,2,86,9],[86,10,86,11],[86,12,86,13],[86,14,86,15],[87,0,87,1],[87,2,87,9],[87,10,87,11],[87,12,87,13],[87,14,87,15],[88,0,88,1],[88,2,88,3],[88,4,88,9],[88,10,88,11],[88,12,88,13],[88,14,88,15],[89,0,89,1],[89,2,89,3],[89,4,89,9],[89,10,89,11],[89,12,89,13],[89,14,89,15],[90,0,90,1],[90,2,90,3],[90,4,90,9],[90,10,90,11],[90,12,90,13],[90,14,90,15],[91,0,91,1],[91,2,91,9],[91,10,91,11],[91,12,91,13],[91,14,91,15],[92,0,92,1],[92,2,92,9],[92,10,92,11],[92,12,92,13],[92,14,92,15],[93,0,93,1],[93,2,93,3],[93,4,93,9],[93,10,93,11],[93,12,93,13],[93,14,93,15],[94,0,94,1],[94,2,94,3],[94,4,94,9],[94,10,94,11],[94,12,94,13],[94,14,94,15],[95,0,95,1],[95,2,95,3],[95,4,95,9],[95,10,95,11],[95,12,95,13],[95,14,95,15],[96,0,96,1],[96,2,96,9],[96,10,96,11],[96,12,96,13],[96,14,96,15],[97,0,97,1],[97,2,97,9],[97,10,97,11],[97,12,97,13],[97,14,97,15],[98,0,98,1],[98,2,98,3],[98,4,98,9],[98,10,98,11],[98,12,98,13],[98,14,98,15],[99,0,99,1],[99,2,99,3],[99,4,99,9],[99,10,99,11],[99,12,99,13],[99,14,99,15],[100,0,100,1],[100,2,100,3],[100,4,100,9],[100,10,100,11],[100,12,100,13],[100,14,100,15],[101,0,101,1],[101,2,101,9],[101,10,101,11],[101,12,101,13],[101,14,101,15],[102,0,102,1],[102,2,102,9],[102,10,102,11],[102,12,102,13],[102,14,102,15],[103,0,103,1],[103,2,103,3],[103,4,103,9],[103,10,103,11],[103,12,103,13],[103,14,103,15],[104,0,104,1],[104,2,104,3],[104,4,104,9],[104,10,104,11],[104,12,104,13],[104,14,104,15],[105,0,105,1],[105,2,105,3],[105,4,105,9],[105,10,105,11],[105,12,105,13],[105,14,105,15],[106,0,106,1],[106,2,106,9],[106,10,106,11],[106,12,106,13],[106,14,106,15],[107,0,107,1],[107,2,107,9],[107,10,107,11],[107,12,107,13],[107,14,107,15],[108,0,108,1],[108,2,108,3],[108,4,108,9],[108,10,108,11],[108,12,108,13],[108,14,108,15],[109,0,109,1],[109,2,109,3],[109,4,109,9],[109,10,109,11],[109,12,109,13],[109,14,109,15],[110,0,110,1],[110,2,110,3],[110,4,110,9],[110,10,110,11],[110,12,110,13],[110,14,110,15],[111,0,111,1],[111,2,111,3],[111,4,111,9],[111,10,111,11],[111,12,111,13],[111,14,111,15],[112,0,112,1],[112,2,112,3],[112,4,112,9],[112,10,112,11],[112,12,112,13],[112,14,112,15],[113,0,113,1],[113,2,113,3],[113,4,113,9],[113,10,113,11],[113,12,113,13],[113,14,113,15],[114,0,114,1],[114,2,114,3],[114,4,114,9],[114,10,114,11],[114,12,114,13],[114,14,114,15],[115,0,115,1],[115,2,115,9],[115,10,115,11],[115,12,115,13],[115,14,115,15],[116,0,116,1],[116,2,116,9],[116,10,116,11],[116,12,116,13],[116,14,116,15],[117,0,117,1],[117,2,117,3],[117,4,117,9],[117,10,117,11],[117,12,117,13],[117,14,117,15],[118,0,118,1],[118,2,118,3],[118,4,118,9],[118,10,118,11],[118,12,118,13],[118,14,118,15],[119,0,119,1],[119,2,119,3],[119,4,119,9],[119,10,119,11],[119,12,119,13],[119,14,119,15],[120,0,120,1],[120,2,120,3],[120,4,120,9],[120,10,120,11],[120,12,120,13],[120,14,120,15],[121,0,121,1],[121,2,121,9],[121,10,121,11],[121,12,121,13],[121,14,121,15],[122,0,122,1],[122,2,122,9],[122,10,122,11],[122,12,122,13],[122,14,122,15],[123,0,123,1],[123,2,123,3],[123,4,123,9],[123,10,123,11],[123,12,123,13],[123,14,123,15],[124,0,124,1],[124,2,124,3],[124,4,124,9],[124,10,124,11],[124,12,124,13],[124,14,124,15],[125,0,125,1],[125,2,125,3],[125,4,125,9],[125,10,125,11],[125,12,125,13],[125,14,125,15],[126,0,126,1],[126,2,126,9],[126,10,126,11],[126,12,126,13],[126,14,126,15],[127,0,127,1],[127,2,127,9],[127,10,127,11],[127,12,127,13],[127,14,127,15],[128,0,128,1],[128,2,128,3],[128,4,128,9],[128,10,128,11],[128,12,128,13],[128,14,128,15],[129,0,129,1],[129,2,129,3],[129,4,129,9],[129,10,129,11],[129,12,129,13],[129,14,129,15],[130,0,130,1],[130,2,130,3],[130,4,130,9],[130,10,130,11],[130,12,130,13],[130,14,130,15],[131,0,131,1],[131,2,131,9],[131,10,131,11],[131,12,131,13],[131,14,131,15],[132,0,132,1],[132,2,132,9],[132,10,132,11],[132,12,132,13],[132,14,132,15],[133,0,133,1],[133,2,133,3],[133,4,133,9],[133,10,133,11],[133,12,133,13],[133,14,133,15],[134,0,134,1],[134,2,134,3],[134,4,134,9],[134,10,134,11],[134,12,134,13],[134,14,134,15],[135,0,135,1],[135,2,135,3],[135,4,135,9],[135,10,135,11],[135,12,135,13],[135,14,135,15],[136,0,136,1],[136,2,136,3],[136,4,136,9],[136,10,136,11],[136,12,136,13],[136,14,136,15],[137,0,137,1],[137,2,137,3],[137,4,137,9],[137,10,137,11],[137,12,137,13],[137,14,137,15],[138,0,138,1],[138,2,138,3],[138,4,138,9],[138,10,138,11],[138,12,138,13],[138,14,138,15],[139,0,139,1],[139,2,139,9],[139,10,139,11],[139,12,139,13],[139,14,139,15],[140,0,140,1],[140,2,140,9],[140,10,140,11],[140,12,140,13],[140,14,140,15],[141,0,141,1],[141,2,141,3],[141,4,141,9],[141,10,141,11],[141,12,141,13],[141,14,141,15],[142,0,142,1],[142,2,142,3],[142,4,142,9],[142,10,142,11],[142,12,142,13],[142,14,142,15],[143,0,143,1],[143,2,143,3],[143,4,143,9],[143,10,143,11],[143,12,143,13],[143,14,143,15],[144,0,144,1],[144,2,144,9],[144,10,144,11],[144,12,144,13],[144,14,144,15],[145,0,145,1],[145,2,145,9],[145,10,145,11],[145,12,145,13],[145,14,145,15],[146,0,146,1],[146,2,146,3],[146,4,146,9],[146,10,146,11],[146,12,146,13],[146,14,146,15],[147,0,147,1],[147,2,147,3],[147,4,147,9],[147,10,147,11],[147,12,147,13],[147,14,147,15],[148,0,148,1],[148,2,148,3],[148,4,148,9],[148,10,148,11],[148,12,148,13],[148,14,148,15],[149,0,149,1],[149,2,149,9],[149,10,149,11],[149,12,149,13],[149,14,149,15],[150,0,150,1],[150,2,150,9],[150,10,150,11],[150,12,150,13],[150,14,150,15],[151,0,151,1],[151,2,151,3],[151,4,151,9],[151,10,151,11],[151,12,151,13],[151,14,151,15],[152,0,152,1],[152,2,152,3],[152,4,152,9],[152,10,152,11],[152,12,152,13],[152,14,152,15],[153,0,153,1],[153,2,153,3],[153,4,153,9],[153,10,153,11],[153,12,153,13],[153,14,153,15],[154,0,154,1],[154,2,154,3],[154,4,154,9],[154,10,154,11],[154,12,154,13],[154,14,154,15],[155,0,155,1],[155,2,155,9],[155,10,155,11],[155,12,155,13],[155,14,155,15],[156,0,156,1],[156,2,156,9],[156,10,156,11],[156,12,156,13],[156,14,156,15],[157,0,157,1],[157,2,157,3],[157,4,157,9],[157,10,157,11],[157,12,157,13],[157,14,157,15],[158,0,158,1],[158,2,158,3],[158,4,158,9],[158,10,158,11],[158,12,158,13],[158,14,158,15],[159,0,159,1],[159,2,159,3],[159,4,159,9],[159,10,159,11],[159,12,159,13],[159,14,159,15],[160,0,160,1],[160,2,160,3],[160,4,160,9],[160,10,160,11],[160,12,160,13],[160,14,160,15],[161,0,161,1],[161,2,161,9],[161,10,161,11],[161,12,161,13],[161,14,161,15],[162,0,162,1],[162,2,162,9],[162,10,162,11],[162,12,162,13],[162,14,162,15],[163,0,163,1],[163,2,163,3],[163,4,163,9],[163,10,163,11],[163,12,163,13],[163,14,163,15],[164,0,164,1],[164,2,164,3],[164,4,164,9],[164,10,164,11],[164,12,164,13],[164,14,164,15],[165,0,165,1],[165,2,165,3],[165,4,165,9],[165,10,165,11],[165,12,165,13],[165,14,165,15],[166,0,166,1],[166,2,166,3],[166,4,166,9],[166,10,166,11],[166,12,166,13],[166,14,166,15],[167,0,167,1],[167,2,167,3],[167,4,167,9],[167,10,167,11],[167,12,167,13],[167,14,167,15],[168,0,168,1],[168,2,168,9],[168,10,168,11],[168,12,168,13],[168,14,168,15],[169,0,169,1],[169,2,169,9],[169,10,169,11],[169,12,169,13],[169,14,169,15],[170,0,170,1],[170,2,170,3],[170,4,170,9],[170,10,170,11],[170,12,170,13],[170,14,170,15],[171,0,171,1],[171,2,171,3],[171,4,171,9],[171,10,171,11],[171,12,171,13],[171,14,171,15],[172,0,172,1],[172,2,172,3],[172,4,172,9],[172,10,172,11],[172,12,172,13],[172,14,172,15],[173,0,173,1],[173,2,173,9],[173,10,173,11],[173,12,173,13],[173,14,173,15],[174,0,174,1],[174,2,174,9],[174,10,174,11],[174,12,174,13],[174,14,174,15],[175,0,175,1],[175,2,175,3],[175,4,175,9],[175,10,175,11],[175,12,175,13],[175,14,175,15],[176,0,176,1],[176,2,176,3],[176,4,176,9],[176,10,176,11],[176,12,176,13],[176,14,176,15],[177,0,177,1],[177,2,177,3],[177,4,177,9],[177,10,177,11],[177,12,177,13],[177,14,177,15],[178,0,178,1],[178,2,178,9],[178,10,178,11],[178,12,178,13],[178,14,178,15],[179,0,179,1],[179,2,179,9],[179,10,179,11],[179,12,179,13],[179,14,179,15],[180,0,180,1],[180,2,180,3],[180,4,180,9],[180,10,180,11],[180,12,180,13],[180,14,180,15],[181,0,181,1],[181,2,181,3],[181,4,181,9],[181,10,181,11],[181,12,181,13],[181,14,181,15],[182,0,182,1],[182,2,182,3],[182,4,182,9],[182,10,182,11],[182,12,182,13],[182,14,182,15],[183,0,183,1],[183,2,183,9],[183,10,183,11],[183,12,183,13],[183,14,183,15]],"merged_total":2579,"flags":["formulas_cached_only","merged_cut"]}
["OPĆINA JASENICE",null,"Datum:","2022-04-25T11:53:34.094"]
["",null,"Vrijeme:",44676.49553349537]
["Petra Zoranića 61"]
["23243 JASENICE"]
["OIB: 67018780392"]
["Izvršenje po programskoj klasifikaciji"]
["Za razdoblje od 01.01.2021. do 31.12.2021."]
[""]
["",null,"Organizacijska klasifikacija",{"$nulls":7},"",null,"",null,""]
["",null,"Izvori",{"$nulls":7},"",null,"",null,""]
["",null,"Projekt/Aktivnost",null,"VRSTA RASHODA I IZDATAKA",{"$nulls":5},"Izvorni plan 2021",null,"Izvršenje 2021",null,"Indeks 2/1"]
["",{"$nulls":9},"1",null,"2",null,"3"]
["",null,"UKUPNO RASHODI I IZDATCI",{"$nulls":7},{"v":15897960.71,"d":"15,897,960.71"},null,{"v":14052579.26,"d":"14,052,579.26"},null,{"v":88.39,"d":"88.39%"}]
["",null,"RAZDJEL 001 OPĆINSKO VIJEĆE",{"$nulls":7},{"v":214000,"d":"214,000.00"},null,{"v":204310.15,"d":"204,310.15"},null,{"v":95.47,"d":"95.47%"}]
["",null,"GLAVA 00101 OPĆINSKO VIJEĆE",{"$nulls":7},{"v":214000,"d":"214,000.00"},null,{"v":204310.15,"d":"204,310.15"},null,{"v":95.47,"d":"95.47%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":214000,"d":"214,000.00"},null,{"v":204310.15,"d":"204,310.15"},null,{"v":95.47,"d":"95.47%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":214000,"d":"214,000.00"},null,{"v":204310.15,"d":"204,310.15"},null,{"v":95.47,"d":"95.47%"}]
["",null,"1001",null,"Program: JAVNA UPRAVA I ADMINISTRACIJA",{"$nulls":5},{"v":214000,"d":"214,000.00"},null,{"v":204310.15,"d":"204,310.15"},null,{"v":95.47,"d":"95.47%"}]
[null,null,"A100101",null,"Aktivnost: REDOVAN RAD OPĆINSKOG VIJEĆA",{"$nulls":5},{"v":100000,"d":"100,000.00"},null,{"v":91246.07,"d":"91,246.07"},null,{"v":91.25,"d":"91.25%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":100000,"d":"100,000.00"},null,{"v":91246.07,"d":"91,246.07"},null,{"v":91.25,"d":"91.25%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":100000,"d":"100,000.00"},null,{"v":91246.07,"d":"91,246.07"},null,{"v":91.25,"d":"91.25%"}]
["",null,"329",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},{"v":100000,"d":"100,000.00"},null,{"v":91246.07,"d":"91,246.07"},null,{"v":91.25,"d":"91.25%"}]
["",null,"3291",null,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",{"$nulls":5},"",null,{"v":74289.89,"d":"74,289.89"},null,""]
["",null,"3293",null,"Reprezentacija",{"$nulls":5},"",null,{"v":3057,"d":"3,057.00"},null,""]
["",null,"3299",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},"",null,{"v":13899.18,"d":"13,899.18"},null,""]
[null,null,"A100102",null,"Aktivnost: FINANCIRANJE RADA POLITIČKIH STRANAKA",{"$nulls":5},{"v":17000,"d":"17,000.00"},null,{"v":16750,"d":"16,750.00"},null,{"v":98.53,"d":"98.53%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":17000,"d":"17,000.00"},null,{"v":16750,"d":"16,750.00"},null,{"v":98.53,"d":"98.53%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":17000,"d":"17,000.00"},null,{"v":16750,"d":"16,750.00"},null,{"v":98.53,"d":"98.53%"}]
["",null,"381",null,"Tekuće donacije",{"$nulls":5},{"v":17000,"d":"17,000.00"},null,{"v":16750,"d":"16,750.00"},null,{"v":98.53,"d":"98.53%"}]
["",null,"3811",null,"Tekuće donacije u novcu",{"$nulls":5},"",null,{"v":16750,"d":"16,750.00"},null,""]
[null,null,"A100103",null,"Aktivnost: IZBORI",{"$nulls":5},{"v":97000,"d":"97,000.00"},null,{"v":96314.08,"d":"96,314.08"},null,{"v":99.29,"d":"99.29%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":97000,"d":"97,000.00"},null,{"v":96314.08,"d":"96,314.08"},null,{"v":99.29,"d":"99.29%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":97000,"d":"97,000.00"},null,{"v":96314.08,"d":"96,314.08"},null,{"v":99.29,"d":"99.29%"}]
["",null,"329",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},{"v":97000,"d":"97,000.00"},null,{"v":96314.08,"d":"96,314.08"},null,{"v":99.29,"d":"99.29%"}]
["",null,"3299",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},"",null,{"v":96314.08,"d":"96,314.08"},null,""]
["",null,"RAZDJEL 002 JEDINSTVENI UPRAVNI ODJEL",{"$nulls":7},{"v":15683960.71,"d":"15,683,960.71"},null,{"v":13848269.11,"d":"13,848,269.11"},null,{"v":88.3,"d":"88.30%"}]
["",null,"GLAVA 00201 UPRAVNI ODJEL ZA FINANCIJE I OPCE POSLOVE",{"$nulls":7},{"v":15683960.71,"d":"15,683,960.71"},null,{"v":13848269.11,"d":"13,848,269.11"},null,{"v":88.3,"d":"88.30%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":7110625,"d":"7,110,625.00"},null,{"v":6244375.88,"d":"6,244,375.88"},null,{"v":87.82,"d":"87.82%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":7110625,"d":"7,110,625.00"},null,{"v":6244375.88,"d":"6,244,375.88"},null,{"v":87.82,"d":"87.82%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":3255600,"d":"3,255,600.00"},null,{"v":2508462.26,"d":"2,508,462.26"},null,{"v":77.05,"d":"77.05%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":3255600,"d":"3,255,600.00"},null,{"v":2508462.26,"d":"2,508,462.26"},null,{"v":77.05,"d":"77.05%"}]
["",null,"Izvor 4. POMOCI",{"$nulls":7},{"v":761000,"d":"761,000.00"},null,{"v":698694.78,"d":"698,694.78"},null,{"v":91.81,"d":"91.81%"}]
["",null,"Izvor 4.1. POMOCI",{"$nulls":7},{"v":761000,"d":"761,000.00"},null,{"v":698694.78,"d":"698,694.78"},null,{"v":91.81,"d":"91.81%"}]
["",null,"Izvor 7. PRIHODI OD PRODAJE NEFINANCIJSKE IMOVINE",{"$nulls":7},{"v":160000,"d":"160,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 7.1. PRIHODI OD PRODAJE NEFINANCIJSKE IMOVINE",{"$nulls":7},{"v":160000,"d":"160,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 8. Primici od zaduživanja",{"$nulls":7},{"v":4396735.71,"d":"4,396,735.71"},null,{"v":4396736.19,"d":"4,396,736.19"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 8.1. Primici od zaduživanja",{"$nulls":7},{"v":4396735.71,"d":"4,396,735.71"},null,{"v":4396736.19,"d":"4,396,736.19"},null,{"v":100,"d":"100.00%"}]
["",null,"1002",null,"Program: JAVNA UPRAVA I ADMINISTRACIJA",{"$nulls":5},{"v":4513800,"d":"4,513,800.00"},null,{"v":4127138.26,"d":"4,127,138.26"},null,{"v":91.43,"d":"91.43%"}]
[null,null,"A100201",null,"Aktivnost: ADMINISTRATIVNO, TEHNIČKO I STRUČNO OSOBLJE",{"$nulls":5},{"v":3534300,"d":"3,534,300.00"},null,{"v":3204048.16,"d":"3,204,048.16"},null,{"v":90.66,"d":"90.66%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":3534300,"d":"3,534,300.00"},null,{"v":3204048.16,"d":"3,204,048.16"},null,{"v":90.66,"d":"90.66%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":3534300,"d":"3,534,300.00"},null,{"v":3204048.16,"d":"3,204,048.16"},null,{"v":90.66,"d":"90.66%"}]
["",null,"311",null,"Plaće (Bruto)",{"$nulls":5},{"v":1200000,"d":"1,200,000.00"},null,{"v":1049411.66,"d":"1,049,411.66"},null,{"v":87.45,"d":"87.45%"}]
["",null,"3111",null,"Plaće za redovan rad",{"$nulls":5},"",null,{"v":1049411.66,"d":"1,049,411.66"},null,""]
["",null,"312",null,"Ostali rashodi za zaposlene",{"$nulls":5},{"v":116000,"d":"116,000.00"},null,{"v":98185.62,"d":"98,185.62"},null,{"v":84.64,"d":"84.64%"}]
["",null,"3121",null,"Ostali rashodi za zaposlene",{"$nulls":5},"",null,{"v":98185.62,"d":"98,185.62"},null,""]
["",null,"313",null,"Doprinosi na plaće",{"$nulls":5},{"v":198000,"d":"198,000.00"},null,{"v":173153.01,"d":"173,153.01"},null,{"v":87.45,"d":"87.45%"}]
["",null,"3132",null,"Doprinosi za obvezno zdravstveno osiguranje",{"$nulls":5},"",null,{"v":173153.01,"d":"173,153.01"},null,""]
["",null,"321",null,"Naknade troškova zaposlenima",{"$nulls":5},{"v":43500,"d":"43,500.00"},null,{"v":33446.5,"d":"33,446.50"},null,{"v":76.89,"d":"76.89%"}]
["",null,"3211",null,"Službena putovanja",{"$nulls":5},"",null,{"v":2468,"d":"2,468.00"},null,""]
["",null,"3212",null,"Naknade za prijevoz, za rad na terenu i odvojeni život",{"$nulls":5},"",null,{"v":18879,"d":"18,879.00"},null,""]
["",null,"3213",null,"Stručno usavršavanje zaposlenika",{"$nulls":5},"",null,{"v":10935.5,"d":"10,935.50"},null,""]
["",null,"3214",null,"Ostale naknade troškova zaposlenima",{"$nulls":5},"",null,{"v":1164,"d":"1,164.00"},null,""]
["",null,"322",null,"Rashodi za materijal i energiju",{"$nulls":5},{"v":320500,"d":"320,500.00"},null,{"v":269207.62,"d":"269,207.62"},null,{"v":84,"d":"84.00%"}]
["",null,"3221",null,"Uredski materijal i ostali materijalni rashodi",{"$nulls":5},"",null,{"v":59525.37,"d":"59,525.37"},null,""]
["",null,"3223",null,"Energija",{"$nulls":5},"",null,{"v":162600.29,"d":"162,600.29"},null,""]
["",null,"3225",null,"Sitni inventar i auto gume",{"$nulls":5},"",null,{"v":44361.41,"d":"44,361.41"},null,""]
["",null,"3227",null,"Službena, radna i zaštitna odjeća i obuća",{"$nulls":5},"",null,{"v":2720.55,"d":"2,720.55"},null,""]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":747500,"d":"747,500.00"},null,{"v":692605.66,"d":"692,605.66"},null,{"v":92.66,"d":"92.66%"}]
["",null,"3231",null,"Usluge telefona, pošte i prijevoza",{"$nulls":5},"",null,{"v":108783.34,"d":"108,783.34"},null,""]
["",null,"3232",null,"Usluge tekućeg i investicijskog održavanja",{"$nulls":5},"",null,{"v":42299.74,"d":"42,299.74"},null,""]
["",null,"3233",null,"Usluge promidžbe i informiranja",{"$nulls":5},"",null,{"v":76810.14,"d":"76,810.14"},null,""]
["",null,"3234",null,"Komunalne usluge",{"$nulls":5},"",null,{"v":64773.29,"d":"64,773.29"},null,""]
["",null,"3235",null,"Zakupnine i najamnine",{"$nulls":5},"",null,{"v":49006.95,"d":"49,006.95"},null,""]
["",null,"3236",null,"Zdravstvene i veterinarske usluge",{"$nulls":5},"",null,{"v":10780,"d":"10,780.00"},null,""]
["",null,"3237",null,"Intelektualne i osobne usluge",{"$nulls":5},"",null,{"v":199528.51,"d":"199,528.51"},null,""]
["",null,"3238",null,"Računalne usluge",{"$nulls":5},"",null,{"v":69946.93,"d":"69,946.93"},null,""]
["",null,"3239",null,"Ostale usluge",{"$nulls":5},"",null,{"v":70676.76,"d":"70,676.76"},null,""]
["",null,"329",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},{"v":103800,"d":"103,800.00"},null,{"v":88742.87,"d":"88,742.87"},null,{"v":85.49,"d":"85.49%"}]
["",null,"3292",null,"Premije osiguranja",{"$nulls":5},"",null,{"v":34650.95,"d":"34,650.95"},null,""]
["",null,"3293",null,"Reprezentacija",{"$nulls":5},"",null,{"v":29699.76,"d":"29,699.76"},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":14157.64,"d":"14,157.64"},null,""]
["",null,"343",null,"Ostali financijski rashodi",{"$nulls":5},{"v":805000,"d":"805,000.00"},null,{"v":799295.22,"d":"799,295.22"},null,{"v":99.29,"d":"99.29%"}]
["",null,"3431",null,"Bankarske usluge i usluge platnog prometa",{"$nulls":5},"",null,{"v":50242.38,"d":"50,242.38"},null,""]
["",null,"3434",null,"Ostali nespomenuti financijski rashodi",{"$nulls":5},"",null,{"v":749052.84,"d":"749,052.84"},null,""]
[null,null,"A100202",null,"Aktivnost: KONZULTANTSKE USLUGE ZA APLICIRANJE PRI EU FONDOVIMA",{"$nulls":5},{"v":10000,"d":"10,000.00"},null,{"v":9250,"d":"9,250.00"},null,{"v":92.5,"d":"92.50%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":10000,"d":"10,000.00"},null,{"v":9250,"d":"9,250.00"},null,{"v":92.5,"d":"92.50%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":10000,"d":"10,000.00"},null,{"v":9250,"d":"9,250.00"},null,{"v":92.5,"d":"92.50%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":10000,"d":"10,000.00"},null,{"v":9250,"d":"9,250.00"},null,{"v":92.5,"d":"92.50%"}]
["",null,"3237",null,"Intelektualne i osobne usluge",{"$nulls":5},"",null,{"v":9250,"d":"9,250.00"},null,""]
[null,null,"A100203",null,"Aktivnost: KAMATE NA DUGOROČNI ZAJAM",{"$nulls":5},{"v":136000,"d":"136,000.00"},null,{"v":134321.7,"d":"134,321.70"},null,{"v":98.77,"d":"98.77%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":136000,"d":"136,000.00"},null,{"v":134321.7,"d":"134,321.70"},null,{"v":98.77,"d":"98.77%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":136000,"d":"136,000.00"},null,{"v":134321.7,"d":"134,321.70"},null,{"v":98.77,"d":"98.77%"}]
["",null,"342",null,"Kamate za primljene kredite i zajmove",{"$nulls":5},{"v":136000,"d":"136,000.00"},null,{"v":134321.7,"d":"134,321.70"},null,{"v":98.77,"d":"98.77%"}]
["",null,"3422",null,"Kamate za primljene kredite i zajmove od kreditnih i ostalih financijskih institucija u javnom sekto",{"$nulls":5},"",null,{"v":134321.7,"d":"134,321.70"},null,""]
[null,null,"A100204",null,"Aktivnost: OTPLATA GLAVNICE DUGOROČNOG ZAJMA",{"$nulls":5},{"v":480000,"d":"480,000.00"},null,{"v":466473.27,"d":"466,473.27"},null,{"v":97.18,"d":"97.18%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":480000,"d":"480,000.00"},null,{"v":466473.27,"d":"466,473.27"},null,{"v":97.18,"d":"97.18%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":480000,"d":"480,000.00"},null,{"v":466473.27,"d":"466,473.27"},null,{"v":97.18,"d":"97.18%"}]
["",null,"542",null,"Otplata glavnice primljenih kredita i zajmova od kreditnih i ostalih financijskih institucija u javn",{"$nulls":5},{"v":480000,"d":"480,000.00"},null,{"v":466473.27,"d":"466,473.27"},null,{"v":97.18,"d":"97.18%"}]
["",null,"5422",null,"Otplata glavnice primljenih kredita od kreditnih institucija u javnom sektoru",{"$nulls":5},"",null,{"v":466473.27,"d":"466,473.27"},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":123500,"d":"123,500.00"},null,{"v":120045.13,"d":"120,045.13"},null,{"v":97.2,"d":"97.20%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":123500,"d":"123,500.00"},null,{"v":120045.13,"d":"120,045.13"},null,{"v":97.2,"d":"97.20%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":123500,"d":"123,500.00"},null,{"v":120045.13,"d":"120,045.13"},null,{"v":97.2,"d":"97.20%"}]
["",null,"422",null,"Postrojenja i oprema",{"$nulls":5},{"v":103500,"d":"103,500.00"},null,{"v":104788.88,"d":"104,788.88"},null,{"v":101.25,"d":"101.25%"}]
["",null,"4221",null,"Uredska oprema i namještaj",{"$nulls":5},"",null,{"v":3947,"d":"3,947.00"},null,""]
["",null,"4222",null,"Komunikacijska oprema",{"$nulls":5},"",null,{"v":15209.25,"d":"15,209.25"},null,""]
["",null,"4225",null,"Instrumenti, uređaji i strojevi",{"$nulls":5},"",null,{"v":85632.63,"d":"85,632.63"},null,""]
["",null,"426",null,"Nematerijalna proizvedena imovina",{"$nulls":5},{"v":20000,"d":"20,000.00"},null,{"v":15256.25,"d":"15,256.25"},null,{"v":76.28,"d":"76.28%"}]
["",null,"4262",null,"Ulaganja u računalne programe",{"$nulls":5},"",null,{"v":15256.25,"d":"15,256.25"},null,""]
[null,null,"K100204",null,"Kapitalni projekt: NABAVA VOZILA",{"$nulls":5},{"v":200000,"d":"200,000.00"},null,{"v":193000,"d":"193,000.00"},null,{"v":96.5,"d":"96.50%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":200000,"d":"200,000.00"},null,{"v":193000,"d":"193,000.00"},null,{"v":96.5,"d":"96.50%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":200000,"d":"200,000.00"},null,{"v":193000,"d":"193,000.00"},null,{"v":96.5,"d":"96.50%"}]
["",null,"423",null,"Prijevozna sredstva",{"$nulls":5},{"v":200000,"d":"200,000.00"},null,{"v":193000,"d":"193,000.00"},null,{"v":96.5,"d":"96.50%"}]
["",null,"4231",null,"Prijevozna sredstva u cestovnom prometu",{"$nulls":5},"",null,{"v":193000,"d":"193,000.00"},null,""]
["",null,"1003",null,"Program: ORGANIZIRANJE I PROVOĐENJE ZAŠTITE I SPAŠAVANJA",{"$nulls":5},{"v":307000,"d":"307,000.00"},null,{"v":284262.5,"d":"284,262.50"},null,{"v":92.59,"d":"92.59%"}]
[null,null,"A100301",null,"Aktivnost: OSNOVNA DJELATNOST DVD-A",{"$nulls":5},{"v":250000,"d":"250,000.00"},null,{"v":258500,"d":"258,500.00"},null,{"v":103.4,"d":"103.40%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":250000,"d":"250,000.00"},null,{"v":258500,"d":"258,500.00"},null,{"v":103.4,"d":"103.40%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":250000,"d":"250,000.00"},null,{"v":258500,"d":"258,500.00"},null,{"v":103.4,"d":"103.40%"}]
["",null,"381",null,"Tekuće donacije",{"$nulls":5},{"v":250000,"d":"250,000.00"},null,{"v":258500,"d":"258,500.00"},null,{"v":103.4,"d":"103.40%"}]
["",null,"3811",null,"Tekuće donacije u novcu",{"$nulls":5},"",null,{"v":258500,"d":"258,500.00"},null,""]
[null,null,"A100302",null,"Aktivnost: ZAŠTITA NA RADU",{"$nulls":5},{"v":12000,"d":"12,000.00"},null,{"v":12000,"d":"12,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":12000,"d":"12,000.00"},null,{"v":12000,"d":"12,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":12000,"d":"12,000.00"},null,{"v":12000,"d":"12,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":12000,"d":"12,000.00"},null,{"v":12000,"d":"12,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"3237",null,"Intelektualne i osobne usluge",{"$nulls":5},"",null,{"v":12000,"d":"12,000.00"},null,""]
[null,null,"A100303",null,"Aktivnost: CIVILNA ZAŠTITA I GORSKA SLUŽBA SPAŠAVANJA",{"$nulls":5},{"v":45000,"d":"45,000.00"},null,{"v":13762.5,"d":"13,762.50"},null,{"v":30.58,"d":"30.58%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":45000,"d":"45,000.00"},null,{"v":13762.5,"d":"13,762.50"},null,{"v":30.58,"d":"30.58%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":45000,"d":"45,000.00"},null,{"v":13762.5,"d":"13,762.50"},null,{"v":30.58,"d":"30.58%"}]
["",null,"329",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},{"v":35000,"d":"35,000.00"},null,{"v":8762.5,"d":"8,762.50"},null,{"v":25.04,"d":"25.04%"}]
["",null,"3299",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},"",null,{"v":8762.5,"d":"8,762.50"},null,""]
["",null,"381",null,"Tekuće donacije",{"$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":40000,"d":"40,000.00"},null,{"v":33900,"d":"33,900.00"},null,{"v":84.75,"d":"84.75%"}]
[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":15000,"d":"15,000.00"},null,{"v":8900,"d":"8,900.00"},null,{"v":59.33,"d":"59.33%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":15000,"d":"15,000.00"},null,{"v":8900,"d":"8,900.00"},null,{"v":59.33,"d":"59.33%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":15000,"d":"15,000.00"},null,{"v":8900,"d":"8,900.00"},null,{"v":59.33,"d":"59.33%"}]
["",null,"381",null,"Tekuće donacije",{"$nulls":5},{"v":15000,"d":"15,000.00"},null,{"v":8900,"d":"8,900.00"},null,{"v":59.33,"d":"59.33%"}]
["",null,"3811",null,"Tekuće donacije u novcu",{"$nulls":5},"",null,{"v":8900,"d":"8,900.00"},null,""]
[null,null,"A100405",null,"Aktivnost: POMOĆ ZA FUNKCIONIRANJE CRKAVA",{"$nulls":5},{"v":20000,"d":"20,000.00"},null,{"v":20000,"d":"20,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$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",{"$nulls":7},{"v":20000,"d":"20,000.00"},null,{"v":20000,"d":"20,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"381",null,"Tekuće donacije",{"$nulls":5},{"v":20000,"d":"20,000.00"},null,{"v":20000,"d":"20,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"3811",null,"Tekuće donacije u novcu",{"$nulls":5},"",null,{"v":20000,"d":"20,000.00"},null,""]
["",null,"1005",null,"Program: POTICANJE RAZVOJA TURIZMA",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":50000,"d":"50,000.00"},null,{"v":100,"d":"100.00%"}]
[null,null,"A100501",null,"Aktivnost: SUFINANCIRANJE TURISTIČKIH DOGAĐANJA",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":50000,"d":"50,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,{"v":50000,"d":"50,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,{"v":50000,"d":"50,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"381",null,"Tekuće donacije",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":50000,"d":"50,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"3811",null,"Tekuće donacije u novcu",{"$nulls":5},"",null,{"v":50000,"d":"50,000.00"},null,""]
["",null,"1006",null,"Program: PREDŠKOLSKI ODJEL",{"$nulls":5},{"v":2399495.71,"d":"2,399,495.71"},null,{"v":2396836.92,"d":"2,396,836.92"},null,{"v":99.89,"d":"99.89%"}]
[null,null,"A100601",null,"Aktivnost: PROGRAM PREDŠKOLSKOG ODGOJA",{"$nulls":5},{"v":52500,"d":"52,500.00"},null,{"v":52250.95,"d":"52,250.95"},null,{"v":99.53,"d":"99.53%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":52500,"d":"52,500.00"},null,{"v":52250.95,"d":"52,250.95"},null,{"v":99.53,"d":"99.53%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":52500,"d":"52,500.00"},null,{"v":52250.95,"d":"52,250.95"},null,{"v":99.53,"d":"99.53%"}]
["",null,"322",null,"Rashodi za materijal i energiju",{"$nulls":5},{"v":25000,"d":"25,000.00"},null,{"v":25244.52,"d":"25,244.52"},null,{"v":100.98,"d":"100.98%"}]
["",null,"3221",null,"Uredski materijal i ostali materijalni rashodi",{"$nulls":5},"",null,{"v":25244.52,"d":"25,244.52"},null,""]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":27500,"d":"27,500.00"},null,{"v":27006.43,"d":"27,006.43"},null,{"v":98.21,"d":"98.21%"}]
["",null,"3237",null,"Intelektualne i osobne usluge",{"$nulls":5},"",null,{"v":27006.43,"d":"27,006.43"},null,""]
[null,null,"A100603",null,"Aktivnost: SUFINANCIRANJE SMJEŠTAJA DJECE U DV \"LATICA\" U ZADRU",{"$nulls":5},{"v":4200,"d":"4,200.00"},null,{"v":4200,"d":"4,200.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":4200,"d":"4,200.00"},null,{"v":4200,"d":"4,200.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":4200,"d":"4,200.00"},null,{"v":4200,"d":"4,200.00"},null,{"v":100,"d":"100.00%"}]
["",null,"366",null,"Pomoći proračunskim korisnicima drugih proračuna",{"$nulls":5},{"v":4200,"d":"4,200.00"},null,{"v":4200,"d":"4,200.00"},null,{"v":100,"d":"100.00%"}]
["",null,"3661",null,"Tekuće pomoći proračunskim korisnicima drugih proračuna",{"$nulls":5},"",null,{"v":4200,"d":"4,200.00"},null,""]
[null,null,"A100604",null,"Aktivnost: SUFINANCIRANJE SMJEŠTAJA DJECE U DV \"OBROVAC\"",{"$nulls":5},{"v":140000,"d":"140,000.00"},null,{"v":140046.53,"d":"140,046.53"},null,{"v":100.03,"d":"100.03%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":140000,"d":"140,000.00"},null,{"v":140046.53,"d":"140,046.53"},null,{"v":100.03,"d":"100.03%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":140000,"d":"140,000.00"},null,{"v":140046.53,"d":"140,046.53"},null,{"v":100.03,"d":"100.03%"}]
["",null,"366",null,"Pomoći proračunskim korisnicima drugih proračuna",{"$nulls":5},{"v":140000,"d":"140,000.00"},null,{"v":140046.53,"d":"140,046.53"},null,{"v":100.03,"d":"100.03%"}]
["",null,"3661",null,"Tekuće pomoći proračunskim korisnicima drugih proračuna",{"$nulls":5},"",null,{"v":140046.53,"d":"140,046.53"},null,""]
[null,null,"A100605",null,"Aktivnost: SUFINANCIRANJE SMJEŠTAJA DJECE U DJEČJI VRTIĆ",{"$nulls":5},{"v":10000,"d":"10,000.00"},null,{"v":8457.35,"d":"8,457.35"},null,{"v":84.57,"d":"84.57%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":10000,"d":"10,000.00"},null,{"v":8457.35,"d":"8,457.35"},null,{"v":84.57,"d":"84.57%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":10000,"d":"10,000.00"},null,{"v":8457.35,"d":"8,457.35"},null,{"v":84.57,"d":"84.57%"}]
["",null,"366",null,"Pomoći proračunskim korisnicima drugih proračuna",{"$nulls":5},{"v":10000,"d":"10,000.00"},null,{"v":8457.35,"d":"8,457.35"},null,{"v":84.57,"d":"84.57%"}]
["",null,"3661",null,"Tekuće pomoći proračunskim korisnicima drugih proračuna",{"$nulls":5},"",null,{"v":8457.35,"d":"8,457.35"},null,""]
[null,null,"K100601",null,"Kapitalni projekt: IZGRADNJA DJEČJEG VRTIĆA",{"$nulls":5},{"v":2192795.71,"d":"2,192,795.71"},null,{"v":2191882.09,"d":"2,191,882.09"},null,{"v":99.96,"d":"99.96%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":18125,"d":"18,125.00"},null,{"v":18125,"d":"18,125.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":18125,"d":"18,125.00"},null,{"v":18125,"d":"18,125.00"},null,{"v":100,"d":"100.00%"}]
["",null,"426",null,"Nematerijalna proizvedena imovina",{"$nulls":5},{"v":18125,"d":"18,125.00"},null,{"v":18125,"d":"18,125.00"},null,{"v":100,"d":"100.00%"}]
["",null,"4264",null,"Ostala nematerijalna proizvedena imovina",{"$nulls":5},"",null,{"v":18125,"d":"18,125.00"},null,""]
["",null,"Izvor 4. POMOCI",{"$nulls":7},{"v":170000,"d":"170,000.00"},null,{"v":169086.38,"d":"169,086.38"},null,{"v":99.46,"d":"99.46%"}]
["",null,"Izvor 4.1. POMOCI",{"$nulls":7},{"v":170000,"d":"170,000.00"},null,{"v":169086.38,"d":"169,086.38"},null,{"v":99.46,"d":"99.46%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":170000,"d":"170,000.00"},null,{"v":169086.38,"d":"169,086.38"},null,{"v":99.46,"d":"99.46%"}]
["",null,"4212",null,"Poslovni objekti",{"$nulls":5},"",null,{"v":169086.38,"d":"169,086.38"},null,""]
["",null,"Izvor 8. Primici od zaduživanja",{"$nulls":7},{"v":2004670.71,"d":"2,004,670.71"},null,{"v":2004670.71,"d":"2,004,670.71"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 8.1. Primici od zaduživanja",{"$nulls":7},{"v":2004670.71,"d":"2,004,670.71"},null,{"v":2004670.71,"d":"2,004,670.71"},null,{"v":100,"d":"100.00%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":2004670.71,"d":"2,004,670.71"},null,{"v":2004670.71,"d":"2,004,670.71"},null,{"v":100,"d":"100.00%"}]
["",null,"4212",null,"Poslovni objekti",{"$nulls":5},"",null,{"v":2004670.71,"d":"2,004,670.71"},null,""]
["",null,"1007",null,"Program: OSNOVNO I SREDNJEŠKOLSKO OBRAZOVANJE",{"$nulls":5},{"v":106000,"d":"106,000.00"},null,{"v":100089.66,"d":"100,089.66"},null,{"v":94.42,"d":"94.42%"}]
[null,null,"A100701",null,"Aktivnost: SUFINANCIRANJE MATERIJALNIH TROŠKOVA U O.Š.P.ZORANIĆ",{"$nulls":5},{"v":22000,"d":"22,000.00"},null,{"v":21800,"d":"21,800.00"},null,{"v":99.09,"d":"99.09%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":22000,"d":"22,000.00"},null,{"v":21800,"d":"21,800.00"},null,{"v":99.09,"d":"99.09%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":22000,"d":"22,000.00"},null,{"v":21800,"d":"21,800.00"},null,{"v":99.09,"d":"99.09%"}]
["",null,"366",null,"Pomoći proračunskim korisnicima drugih proračuna",{"$nulls":5},{"v":22000,"d":"22,000.00"},null,{"v":21800,"d":"21,800.00"},null,{"v":99.09,"d":"99.09%"}]
["",null,"3661",null,"Tekuće pomoći proračunskim korisnicima drugih proračuna",{"$nulls":5},"",null,{"v":21800,"d":"21,800.00"},null,""]
[null,null,"A100702",null,"Aktivnost: SUFINANCIRANJE TROŠKOVA PRIJEVOZA SREDNJEŠKOLSKIH UČENIKA",{"$nulls":5},{"v":20000,"d":"20,000.00"},null,{"v":14392.6,"d":"14,392.60"},null,{"v":71.96,"d":"71.96%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":20000,"d":"20,000.00"},null,{"v":14392.6,"d":"14,392.60"},null,{"v":71.96,"d":"71.96%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":20000,"d":"20,000.00"},null,{"v":14392.6,"d":"14,392.60"},null,{"v":71.96,"d":"71.96%"}]
["",null,"372",null,"Ostale naknade građanima i kućanstvima iz proračuna",{"$nulls":5},{"v":20000,"d":"20,000.00"},null,{"v":14392.6,"d":"14,392.60"},null,{"v":71.96,"d":"71.96%"}]
["",null,"3722",null,"Naknade građanima i kućanstvima u naravi",{"$nulls":5},"",null,{"v":14392.6,"d":"14,392.60"},null,""]
[null,null,"A100703",null,"Aktivnost: POTPORA RODITELJIMA ZA NABAVU ŠKOLSKIH KNJIGA",{"$nulls":5},{"v":64000,"d":"64,000.00"},null,{"v":63897.06,"d":"63,897.06"},null,{"v":99.84,"d":"99.84%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":64000,"d":"64,000.00"},null,{"v":63897.06,"d":"63,897.06"},null,{"v":99.84,"d":"99.84%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":64000,"d":"64,000.00"},null,{"v":63897.06,"d":"63,897.06"},null,{"v":99.84,"d":"99.84%"}]
["",null,"372",null,"Ostale naknade građanima i kućanstvima iz proračuna",{"$nulls":5},{"v":64000,"d":"64,000.00"},null,{"v":63897.06,"d":"63,897.06"},null,{"v":99.84,"d":"99.84%"}]
["",null,"3722",null,"Naknade građanima i kućanstvima u naravi",{"$nulls":5},"",null,{"v":63897.06,"d":"63,897.06"},null,""]
["",null,"1008",null,"Program: VISOKO OBRAZOVANJE",{"$nulls":5},{"v":130000,"d":"130,000.00"},null,{"v":115400,"d":"115,400.00"},null,{"v":88.77,"d":"88.77%"}]
[null,null,"A100801",null,"Aktivnost: STUDENTSKE STIPENDIJE ",{"$nulls":5},{"v":130000,"d":"130,000.00"},null,{"v":115400,"d":"115,400.00"},null,{"v":88.77,"d":"88.77%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":130000,"d":"130,000.00"},null,{"v":115400,"d":"115,400.00"},null,{"v":88.77,"d":"88.77%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":130000,"d":"130,000.00"},null,{"v":115400,"d":"115,400.00"},null,{"v":88.77,"d":"88.77%"}]
["",null,"372",null,"Ostale naknade građanima i kućanstvima iz proračuna",{"$nulls":5},{"v":130000,"d":"130,000.00"},null,{"v":115400,"d":"115,400.00"},null,{"v":88.77,"d":"88.77%"}]
["",null,"3721",null,"Naknade građanima i kućanstvima u novcu",{"$nulls":5},"",null,{"v":115400,"d":"115,400.00"},null,""]
["",null,"1009",null,"Program: RAZVOJ SPORTA I REKREACIJE",{"$nulls":5},{"v":1188500,"d":"1,188,500.00"},null,{"v":1147760.18,"d":"1,147,760.18"},null,{"v":96.57,"d":"96.57%"}]
[null,null,"A100901",null,"Aktivnost: OSNOVNA DJELATNOST ŠPORTSKIH UDRUGA",{"$nulls":5},{"v":30000,"d":"30,000.00"},null,{"v":8000,"d":"8,000.00"},null,{"v":26.67,"d":"26.67%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":30000,"d":"30,000.00"},null,{"v":8000,"d":"8,000.00"},null,{"v":26.67,"d":"26.67%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":30000,"d":"30,000.00"},null,{"v":8000,"d":"8,000.00"},null,{"v":26.67,"d":"26.67%"}]
["",null,"381",null,"Tekuće donacije",{"$nulls":5},{"v":30000,"d":"30,000.00"},null,{"v":8000,"d":"8,000.00"},null,{"v":26.67,"d":"26.67%"}]
["",null,"3811",null,"Tekuće donacije u novcu",{"$nulls":5},"",null,{"v":8000,"d":"8,000.00"},null,""]
[null,null,"K100903",null,"Kapitalni projekt: UREĐENJE DJEČJEG IGRALIŠTA",{"$nulls":5},{"v":766000,"d":"766,000.00"},null,{"v":765523.4,"d":"765,523.40"},null,{"v":99.94,"d":"99.94%"}]
["",null,"Izvor 4. POMOCI",{"$nulls":7},{"v":66000,"d":"66,000.00"},null,{"v":65523.4,"d":"65,523.40"},null,{"v":99.28,"d":"99.28%"}]
["",null,"Izvor 4.1. POMOCI",{"$nulls":7},{"v":66000,"d":"66,000.00"},null,{"v":65523.4,"d":"65,523.40"},null,{"v":99.28,"d":"99.28%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":66000,"d":"66,000.00"},null,{"v":65523.4,"d":"65,523.40"},null,{"v":99.28,"d":"99.28%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":65523.4,"d":"65,523.40"},null,""]
["",null,"Izvor 8. Primici od zaduživanja",{"$nulls":7},{"v":700000,"d":"700,000.00"},null,{"v":700000,"d":"700,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 8.1. Primici od zaduživanja",{"$nulls":7},{"v":700000,"d":"700,000.00"},null,{"v":700000,"d":"700,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":700000,"d":"700,000.00"},null,{"v":700000,"d":"700,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":700000,"d":"700,000.00"},null,""]
[null,null,"K100904",null,"Kapitalni projekt: UREĐENJE I OBNOVA POSTOJEĆEG ŠKOLSKOG IGRALIŠTA ZA VIŠE SPORTOVA U MASLENICI",{"$nulls":5},{"v":362500,"d":"362,500.00"},null,{"v":350111.78,"d":"350,111.78"},null,{"v":96.58,"d":"96.58%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":12500,"d":"12,500.00"},null,{"v":12312.75,"d":"12,312.75"},null,{"v":98.5,"d":"98.50%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":12500,"d":"12,500.00"},null,{"v":12312.75,"d":"12,312.75"},null,{"v":98.5,"d":"98.50%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":12500,"d":"12,500.00"},null,{"v":12312.75,"d":"12,312.75"},null,{"v":98.5,"d":"98.50%"}]
["",null,"3239",null,"Ostale usluge",{"$nulls":5},"",null,{"v":12312.75,"d":"12,312.75"},null,""]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,{"v":46064.03,"d":"46,064.03"},null,{"v":92.13,"d":"92.13%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,{"v":46064.03,"d":"46,064.03"},null,{"v":92.13,"d":"92.13%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":46064.03,"d":"46,064.03"},null,{"v":92.13,"d":"92.13%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":46064.03,"d":"46,064.03"},null,""]
["",null,"Izvor 4. POMOCI",{"$nulls":7},{"v":300000,"d":"300,000.00"},null,{"v":291735,"d":"291,735.00"},null,{"v":97.25,"d":"97.25%"}]
["",null,"Izvor 4.1. POMOCI",{"$nulls":7},{"v":300000,"d":"300,000.00"},null,{"v":291735,"d":"291,735.00"},null,{"v":97.25,"d":"97.25%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":300000,"d":"300,000.00"},null,{"v":291735,"d":"291,735.00"},null,{"v":97.25,"d":"97.25%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":291735,"d":"291,735.00"},null,""]
[null,null,"K100905",null,"Kapitalni projekt: UREĐENJE I OBNOVA POSOJEĆEG ŠKOLSKOG IGRALIŠTA ZA VIŠE SPORTOVA U ROVANJSKOJ",{"$nulls":5},{"v":30000,"d":"30,000.00"},null,{"v":24125,"d":"24,125.00"},null,{"v":80.42,"d":"80.42%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":30000,"d":"30,000.00"},null,{"v":24125,"d":"24,125.00"},null,{"v":80.42,"d":"80.42%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":30000,"d":"30,000.00"},null,{"v":24125,"d":"24,125.00"},null,{"v":80.42,"d":"80.42%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":30000,"d":"30,000.00"},null,{"v":24125,"d":"24,125.00"},null,{"v":80.42,"d":"80.42%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":24125,"d":"24,125.00"},null,""]
["",null,"1010",null,"Program: ZAŠTITA, OČUVANJE I UNAPREĐENJE ZDRAVLJA",{"$nulls":5},{"v":100000,"d":"100,000.00"},null,{"v":87196.14,"d":"87,196.14"},null,{"v":87.2,"d":"87.20%"}]
[null,null,"A101001",null,"Aktivnost: POSLOVI DERATIZACIJE I DEZINSEKCIJE",{"$nulls":5},{"v":100000,"d":"100,000.00"},null,{"v":87196.14,"d":"87,196.14"},null,{"v":87.2,"d":"87.20%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":100000,"d":"100,000.00"},null,{"v":87196.14,"d":"87,196.14"},null,{"v":87.2,"d":"87.20%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":100000,"d":"100,000.00"},null,{"v":87196.14,"d":"87,196.14"},null,{"v":87.2,"d":"87.20%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":100000,"d":"100,000.00"},null,{"v":87196.14,"d":"87,196.14"},null,{"v":87.2,"d":"87.20%"}]
["",null,"3234",null,"Komunalne usluge",{"$nulls":5},"",null,{"v":87196.14,"d":"87,196.14"},null,""]
["",null,"1011",null,"Program: SOCIJALNA SKRB",{"$nulls":5},{"v":420000,"d":"420,000.00"},null,{"v":314604.36,"d":"314,604.36"},null,{"v":74.91,"d":"74.91%"}]
[null,null,"A101101",null,"Aktivnost: POMOĆ U NOVCU POJEDINCIMA I OBITELJIMA",{"$nulls":5},{"v":190000,"d":"190,000.00"},null,{"v":133622.22,"d":"133,622.22"},null,{"v":70.33,"d":"70.33%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":180000,"d":"180,000.00"},null,{"v":126272.22,"d":"126,272.22"},null,{"v":70.15,"d":"70.15%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":180000,"d":"180,000.00"},null,{"v":126272.22,"d":"126,272.22"},null,{"v":70.15,"d":"70.15%"}]
["",null,"372",null,"Ostale naknade građanima i kućanstvima iz proračuna",{"$nulls":5},{"v":180000,"d":"180,000.00"},null,{"v":126272.22,"d":"126,272.22"},null,{"v":70.15,"d":"70.15%"}]
["",null,"3721",null,"Naknade građanima i kućanstvima u novcu",{"$nulls":5},"",null,{"v":126272.22,"d":"126,272.22"},null,""]
["",null,"Izvor 4. POMOCI",{"$nulls":7},{"v":10000,"d":"10,000.00"},null,{"v":7350,"d":"7,350.00"},null,{"v":73.5,"d":"73.50%"}]
["",null,"Izvor 4.1. POMOCI",{"$nulls":7},{"v":10000,"d":"10,000.00"},null,{"v":7350,"d":"7,350.00"},null,{"v":73.5,"d":"73.50%"}]
["",null,"372",null,"Ostale naknade građanima i kućanstvima iz proračuna",{"$nulls":5},{"v":10000,"d":"10,000.00"},null,{"v":7350,"d":"7,350.00"},null,{"v":73.5,"d":"73.50%"}]
["",null,"3721",null,"Naknade građanima i kućanstvima u novcu",{"$nulls":5},"",null,{"v":7350,"d":"7,350.00"},null,""]
[null,null,"A101102",null,"Aktivnost: POMOĆ U NARAVI (OGRJEV, REŽIJE I PREHRANA)",{"$nulls":5},{"v":20000,"d":"20,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$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",{"$nulls":7},{"v":20000,"d":"20,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"372",null,"Ostale naknade građanima i kućanstvima iz proračuna",{"$nulls":5},{"v":20000,"d":"20,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"3722",null,"Naknade građanima i kućanstvima u naravi",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
[null,null,"A101103",null,"Aktivnost: SUBVENCIJE JAVNOG PRIJEVOZA GRAĐANA",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":43125,"d":"43,125.00"},null,{"v":86.25,"d":"86.25%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,{"v":43125,"d":"43,125.00"},null,{"v":86.25,"d":"86.25%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,{"v":43125,"d":"43,125.00"},null,{"v":86.25,"d":"86.25%"}]
["",null,"352",null,"Subvencije trgovačkim društvima, poljoprivrednicima i obrtnicima izvan javnog sektora",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":43125,"d":"43,125.00"},null,{"v":86.25,"d":"86.25%"}]
["",null,"3522",null,"Subvencije trgovačkim društvima izvan javnog sektora",{"$nulls":5},"",null,{"v":43125,"d":"43,125.00"},null,""]
[null,null,"A101104",null,"Aktivnost: POTPORA MAJKAMA ZA NABAVU OPREME ZA NOVOROĐENO DIJETE",{"$nulls":5},{"v":120000,"d":"120,000.00"},null,{"v":117857.14,"d":"117,857.14"},null,{"v":98.21,"d":"98.21%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":120000,"d":"120,000.00"},null,{"v":117857.14,"d":"117,857.14"},null,{"v":98.21,"d":"98.21%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":120000,"d":"120,000.00"},null,{"v":117857.14,"d":"117,857.14"},null,{"v":98.21,"d":"98.21%"}]
["",null,"372",null,"Ostale naknade građanima i kućanstvima iz proračuna",{"$nulls":5},{"v":120000,"d":"120,000.00"},null,{"v":117857.14,"d":"117,857.14"},null,{"v":98.21,"d":"98.21%"}]
["",null,"3721",null,"Naknade građanima i kućanstvima u novcu",{"$nulls":5},"",null,{"v":117857.14,"d":"117,857.14"},null,""]
[null,null,"A101105",null,"Aktivnost: HUMANITARNA DJELATNOST CRVENOG KRIŽA",{"$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,"381",null,"Tekuće donacije",{"$nulls":5},{"v":20000,"d":"20,000.00"},null,{"v":20000,"d":"20,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"3811",null,"Tekuće donacije u novcu",{"$nulls":5},"",null,{"v":20000,"d":"20,000.00"},null,""]
[null,null,"A101106",null,"Aktivnost: POTICAJ DJELOVANJU UDRUGA CIVILNOG DRUŠTVA",{"$nulls":5},{"v":10000,"d":"10,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":10000,"d":"10,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":10000,"d":"10,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"381",null,"Tekuće donacije",{"$nulls":5},{"v":10000,"d":"10,000.00"},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":10000,"d":"10,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":10000,"d":"10,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":10000,"d":"10,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"381",null,"Tekuće donacije",{"$nulls":5},{"v":10000,"d":"10,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"3811",null,"Tekuće donacije u novcu",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"1012",null,"Program: ODRŽAVANJE KOMUNALNE INFRASTRUKTURE",{"$nulls":5},{"v":1140000,"d":"1,140,000.00"},null,{"v":970037.59,"d":"970,037.59"},null,{"v":85.09,"d":"85.09%"}]
[null,null,"A101201",null,"Aktivnost: ODRŽAVANJE I UREĐIVANJE JAVNIH ZELENIH POVRŠINA",{"$nulls":5},{"v":280000,"d":"280,000.00"},null,{"v":245387.73,"d":"245,387.73"},null,{"v":87.64,"d":"87.64%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":280000,"d":"280,000.00"},null,{"v":245387.73,"d":"245,387.73"},null,{"v":87.64,"d":"87.64%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":280000,"d":"280,000.00"},null,{"v":245387.73,"d":"245,387.73"},null,{"v":87.64,"d":"87.64%"}]
["",null,"322",null,"Rashodi za materijal i energiju",{"$nulls":5},{"v":35000,"d":"35,000.00"},null,{"v":24968.34,"d":"24,968.34"},null,{"v":71.34,"d":"71.34%"}]
["",null,"3222",null,"Materijal i sirovine",{"$nulls":5},"",null,{"v":19168.34,"d":"19,168.34"},null,""]
["",null,"3224",null,"Materijal i dijelovi za tekuće i investicijsko održavanje",{"$nulls":5},"",null,{"v":5800,"d":"5,800.00"},null,""]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":245000,"d":"245,000.00"},null,{"v":220419.39,"d":"220,419.39"},null,{"v":89.97,"d":"89.97%"}]
["",null,"3232",null,"Usluge tekućeg i investicijskog održavanja",{"$nulls":5},"",null,{"v":42090.63,"d":"42,090.63"},null,""]
["",null,"3234",null,"Komunalne usluge",{"$nulls":5},"",null,{"v":178328.76,"d":"178,328.76"},null,""]
[null,null,"A101202",null,"Aktivnost: ODRŽAVANJE I UREĐENJE MJESNOG GROBLJA",{"$nulls":5},{"v":90000,"d":"90,000.00"},null,{"v":47345.19,"d":"47,345.19"},null,{"v":52.61,"d":"52.61%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":90000,"d":"90,000.00"},null,{"v":47345.19,"d":"47,345.19"},null,{"v":52.61,"d":"52.61%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":90000,"d":"90,000.00"},null,{"v":47345.19,"d":"47,345.19"},null,{"v":52.61,"d":"52.61%"}]
["",null,"322",null,"Rashodi za materijal i energiju",{"$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":80000,"d":"80,000.00"},null,{"v":47345.19,"d":"47,345.19"},null,{"v":59.18,"d":"59.18%"}]
["",null,"3232",null,"Usluge tekućeg i investicijskog održavanja",{"$nulls":5},"",null,{"v":23907.69,"d":"23,907.69"},null,""]
["",null,"3234",null,"Komunalne usluge",{"$nulls":5},"",null,{"v":23437.5,"d":"23,437.50"},null,""]
[null,null,"A101203",null,"Aktivnost: MATERIJAL I DIJELOVI ZA ODRŽAVANJE JAVNE RASVJETE",{"$nulls":5},{"v":135000,"d":"135,000.00"},null,{"v":129466.69,"d":"129,466.69"},null,{"v":95.9,"d":"95.90%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":135000,"d":"135,000.00"},null,{"v":129466.69,"d":"129,466.69"},null,{"v":95.9,"d":"95.90%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":135000,"d":"135,000.00"},null,{"v":129466.69,"d":"129,466.69"},null,{"v":95.9,"d":"95.90%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":135000,"d":"135,000.00"},null,{"v":129466.69,"d":"129,466.69"},null,{"v":95.9,"d":"95.90%"}]
["",null,"3232",null,"Usluge tekućeg i investicijskog održavanja",{"$nulls":5},"",null,{"v":129466.69,"d":"129,466.69"},null,""]
[null,null,"A101204",null,"Aktivnost: ELEKTRIČNA ENERGIJA - JAVNA RASVJETA",{"$nulls":5},{"v":300000,"d":"300,000.00"},null,{"v":254909.61,"d":"254,909.61"},null,{"v":84.97,"d":"84.97%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":300000,"d":"300,000.00"},null,{"v":254909.61,"d":"254,909.61"},null,{"v":84.97,"d":"84.97%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":300000,"d":"300,000.00"},null,{"v":254909.61,"d":"254,909.61"},null,{"v":84.97,"d":"84.97%"}]
["",null,"322",null,"Rashodi za materijal i energiju",{"$nulls":5},{"v":300000,"d":"300,000.00"},null,{"v":254909.61,"d":"254,909.61"},null,{"v":84.97,"d":"84.97%"}]
["",null,"3223",null,"Energija",{"$nulls":5},"",null,{"v":254909.61,"d":"254,909.61"},null,""]
[null,null,"A101205",null,"Aktivnost: ODRŽAVANJE LOKALNIH I NERAZVRSTANIH CESTA",{"$nulls":5},{"v":135000,"d":"135,000.00"},null,{"v":100638.06,"d":"100,638.06"},null,{"v":74.55,"d":"74.55%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":135000,"d":"135,000.00"},null,{"v":100638.06,"d":"100,638.06"},null,{"v":74.55,"d":"74.55%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":135000,"d":"135,000.00"},null,{"v":100638.06,"d":"100,638.06"},null,{"v":74.55,"d":"74.55%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":135000,"d":"135,000.00"},null,{"v":100638.06,"d":"100,638.06"},null,{"v":74.55,"d":"74.55%"}]
["",null,"3232",null,"Usluge tekućeg i investicijskog održavanja",{"$nulls":5},"",null,{"v":56043.75,"d":"56,043.75"},null,""]
["",null,"3237",null,"Intelektualne i osobne usluge",{"$nulls":5},"",null,{"v":44594.31,"d":"44,594.31"},null,""]
[null,null,"A101206",null,"Aktivnost: ODRŽAVANJE PLAŽE U MASLENICI",{"$nulls":5},{"v":100000,"d":"100,000.00"},null,{"v":96490.31,"d":"96,490.31"},null,{"v":96.49,"d":"96.49%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":100000,"d":"100,000.00"},null,{"v":96490.31,"d":"96,490.31"},null,{"v":96.49,"d":"96.49%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":100000,"d":"100,000.00"},null,{"v":96490.31,"d":"96,490.31"},null,{"v":96.49,"d":"96.49%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":100000,"d":"100,000.00"},null,{"v":96490.31,"d":"96,490.31"},null,{"v":96.49,"d":"96.49%"}]
["",null,"3232",null,"Usluge tekućeg i investicijskog održavanja",{"$nulls":5},"",null,{"v":96490.31,"d":"96,490.31"},null,""]
[null,null,"A101207",null,"Aktivnost: ODRŽAVANJE PLAŽE U ROVANJSKOJ",{"$nulls":5},{"v":100000,"d":"100,000.00"},null,{"v":95800,"d":"95,800.00"},null,{"v":95.8,"d":"95.80%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":100000,"d":"100,000.00"},null,{"v":95800,"d":"95,800.00"},null,{"v":95.8,"d":"95.80%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":100000,"d":"100,000.00"},null,{"v":95800,"d":"95,800.00"},null,{"v":95.8,"d":"95.80%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":100000,"d":"100,000.00"},null,{"v":95800,"d":"95,800.00"},null,{"v":95.8,"d":"95.80%"}]
["",null,"3232",null,"Usluge tekućeg i investicijskog održavanja",{"$nulls":5},"",null,{"v":95800,"d":"95,800.00"},null,""]
["",null,"1013",null,"Program: IZGRADNJA OBJEKATA I UREĐAJA KOMUNALNE INFRASTRUKTURE",{"$nulls":5},{"v":4652065,"d":"4,652,065.00"},null,{"v":3844274.97,"d":"3,844,274.97"},null,{"v":82.64,"d":"82.64%"}]
[null,null,"K101301",null,"Kapitalni projekt: IZGRADNJA OBJEKATA I UREĐAJA VODOOPSKRBE",{"$nulls":5},{"v":150000,"d":"150,000.00"},null,{"v":46916.83,"d":"46,916.83"},null,{"v":31.28,"d":"31.28%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":150000,"d":"150,000.00"},null,{"v":46916.83,"d":"46,916.83"},null,{"v":31.28,"d":"31.28%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":150000,"d":"150,000.00"},null,{"v":46916.83,"d":"46,916.83"},null,{"v":31.28,"d":"31.28%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":150000,"d":"150,000.00"},null,{"v":46916.83,"d":"46,916.83"},null,{"v":31.28,"d":"31.28%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":46916.83,"d":"46,916.83"},null,""]
[null,null,"K101302",null,"Kapitalni projekt: IZGRADNJA I ASFALTIRANJE CESTA, NOGOSTUPA, TRGOVA",{"$nulls":5},{"v":950000,"d":"950,000.00"},null,{"v":883806.25,"d":"883,806.25"},null,{"v":93.03,"d":"93.03%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":300000,"d":"300,000.00"},null,{"v":268875,"d":"268,875.00"},null,{"v":89.63,"d":"89.63%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":300000,"d":"300,000.00"},null,{"v":268875,"d":"268,875.00"},null,{"v":89.63,"d":"89.63%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":300000,"d":"300,000.00"},null,{"v":268875,"d":"268,875.00"},null,{"v":89.63,"d":"89.63%"}]
["",null,"3234",null,"Komunalne usluge",{"$nulls":5},"",null,{"v":268875,"d":"268,875.00"},null,""]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":640000,"d":"640,000.00"},null,{"v":614931.25,"d":"614,931.25"},null,{"v":96.08,"d":"96.08%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":640000,"d":"640,000.00"},null,{"v":614931.25,"d":"614,931.25"},null,{"v":96.08,"d":"96.08%"}]
["",null,"329",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},{"v":20000,"d":"20,000.00"},null,{"v":3500,"d":"3,500.00"},null,{"v":17.5,"d":"17.50%"}]
["",null,"3299",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},"",null,{"v":3500,"d":"3,500.00"},null,""]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":620000,"d":"620,000.00"},null,{"v":611431.25,"d":"611,431.25"},null,{"v":98.62,"d":"98.62%"}]
["",null,"4213",null,"Ceste, željeznice i ostali prometni objekti",{"$nulls":5},"",null,{"v":611431.25,"d":"611,431.25"},null,""]
["",null,"Izvor 7. PRIHODI OD PRODAJE NEFINANCIJSKE IMOVINE",{"$nulls":7},{"v":10000,"d":"10,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 7.1. PRIHODI OD PRODAJE NEFINANCIJSKE IMOVINE",{"$nulls":7},{"v":10000,"d":"10,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"411",null,"Materijalna imovina - prirodna bogatstva",{"$nulls":5},{"v":10000,"d":"10,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"4111",null,"Zemljište",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
[null,null,"K101304",null,"Kapitalni projekt: IZGRADNJA GROBLJA",{"$nulls":5},{"v":2648065,"d":"2,648,065.00"},null,{"v":2232493.89,"d":"2,232,493.89"},null,{"v":84.31,"d":"84.31%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":806000,"d":"806,000.00"},null,{"v":540428.41,"d":"540,428.41"},null,{"v":67.05,"d":"67.05%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":806000,"d":"806,000.00"},null,{"v":540428.41,"d":"540,428.41"},null,{"v":67.05,"d":"67.05%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":800000,"d":"800,000.00"},null,{"v":534836.11,"d":"534,836.11"},null,{"v":66.85,"d":"66.85%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":534836.11,"d":"534,836.11"},null,""]
["",null,"422",null,"Postrojenja i oprema",{"$nulls":5},{"v":6000,"d":"6,000.00"},null,{"v":5592.3,"d":"5,592.30"},null,{"v":93.21,"d":"93.21%"}]
["",null,"4227",null,"Uređaji, strojevi i oprema za ostale namjene",{"$nulls":5},"",null,{"v":5592.3,"d":"5,592.30"},null,""]
["",null,"Izvor 7. PRIHODI OD PRODAJE NEFINANCIJSKE IMOVINE",{"$nulls":7},{"v":150000,"d":"150,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 7.1. PRIHODI OD PRODAJE NEFINANCIJSKE IMOVINE",{"$nulls":7},{"v":150000,"d":"150,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":150000,"d":"150,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"Izvor 8. Primici od zaduživanja",{"$nulls":7},{"v":1692065,"d":"1,692,065.00"},null,{"v":1692065.48,"d":"1,692,065.48"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 8.1. Primici od zaduživanja",{"$nulls":7},{"v":1692065,"d":"1,692,065.00"},null,{"v":1692065.48,"d":"1,692,065.48"},null,{"v":100,"d":"100.00%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":1692065,"d":"1,692,065.00"},null,{"v":1692065.48,"d":"1,692,065.48"},null,{"v":100,"d":"100.00%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":1692065.48,"d":"1,692,065.48"},null,""]
[null,null,"K101309",null,"Kapitalni projekt: REKONSTRUKCIJA I IZGRADNJA JAVNE RASVJETE",{"$nulls":5},{"v":300000,"d":"300,000.00"},null,{"v":247912.5,"d":"247,912.50"},null,{"v":82.64,"d":"82.64%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":300000,"d":"300,000.00"},null,{"v":247912.5,"d":"247,912.50"},null,{"v":82.64,"d":"82.64%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":300000,"d":"300,000.00"},null,{"v":247912.5,"d":"247,912.50"},null,{"v":82.64,"d":"82.64%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":300000,"d":"300,000.00"},null,{"v":247912.5,"d":"247,912.50"},null,{"v":82.64,"d":"82.64%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":247912.5,"d":"247,912.50"},null,""]
[null,null,"K101315",null,"Kapitalni projekt: IZGRADNJA STUBIŠTA UTOVARNI MOST-RIVA",{"$nulls":5},{"v":200000,"d":"200,000.00"},null,{"v":190200.5,"d":"190,200.50"},null,{"v":95.1,"d":"95.10%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":200000,"d":"200,000.00"},null,{"v":190200.5,"d":"190,200.50"},null,{"v":95.1,"d":"95.10%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":200000,"d":"200,000.00"},null,{"v":190200.5,"d":"190,200.50"},null,{"v":95.1,"d":"95.10%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":200000,"d":"200,000.00"},null,{"v":190200.5,"d":"190,200.50"},null,{"v":95.1,"d":"95.10%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":190200.5,"d":"190,200.50"},null,""]
[null,null,"K101316",null,"Kapitalni projekt: IZGRADNJA POTPORNOG ZIDA U ULICI GOJKA ŠUŠKA",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":19250,"d":"19,250.00"},null,{"v":38.5,"d":"38.50%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,{"v":19250,"d":"19,250.00"},null,{"v":38.5,"d":"38.50%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,{"v":19250,"d":"19,250.00"},null,{"v":38.5,"d":"38.50%"}]
["",null,"426",null,"Nematerijalna proizvedena imovina",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":19250,"d":"19,250.00"},null,{"v":38.5,"d":"38.50%"}]
["",null,"4264",null,"Ostala nematerijalna proizvedena imovina",{"$nulls":5},"",null,{"v":19250,"d":"19,250.00"},null,""]
[null,null,"K101317",null,"Kapitalni projekt: IZGRADNJA STUBIŠTA OD UL. GOJKA ŠUŠKA DO TRATARICE",{"$nulls":5},{"v":254000,"d":"254,000.00"},null,{"v":223695,"d":"223,695.00"},null,{"v":88.07,"d":"88.07%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":89000,"d":"89,000.00"},null,{"v":58695,"d":"58,695.00"},null,{"v":65.95,"d":"65.95%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":89000,"d":"89,000.00"},null,{"v":58695,"d":"58,695.00"},null,{"v":65.95,"d":"65.95%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":89000,"d":"89,000.00"},null,{"v":58695,"d":"58,695.00"},null,{"v":65.95,"d":"65.95%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":58695,"d":"58,695.00"},null,""]
["",null,"Izvor 4. POMOCI",{"$nulls":7},{"v":165000,"d":"165,000.00"},null,{"v":165000,"d":"165,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"Izvor 4.1. POMOCI",{"$nulls":7},{"v":165000,"d":"165,000.00"},null,{"v":165000,"d":"165,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"421",null,"Građevinski objekti",{"$nulls":5},{"v":165000,"d":"165,000.00"},null,{"v":165000,"d":"165,000.00"},null,{"v":100,"d":"100.00%"}]
["",null,"4214",null,"Ostali građevinski objekti",{"$nulls":5},"",null,{"v":165000,"d":"165,000.00"},null,""]
[null,null,"K101318",null,"Kapitalni projekt: IZGRADNJA PARKIRALIŠTA UZ UL. GOJKA ŠUŠKA ",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"426",null,"Nematerijalna proizvedena imovina",{"$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",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
[null,null,"K101319",null,"Kapitalni projekt: IZGRADNJA I SANACIJA OBALE U ROVANJSKOJ I MASLENICI",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":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,"1014",null,"Program: ZAŠTITA OKOLIŠA",{"$nulls":5},{"v":64600,"d":"64,600.00"},null,{"v":43909.69,"d":"43,909.69"},null,{"v":67.97,"d":"67.97%"}]
[null,null,"A101401",null,"Aktivnost: HIGIJENIČARSKA SLUŽBA",{"$nulls":5},{"v":25000,"d":"25,000.00"},null,{"v":13500,"d":"13,500.00"},null,{"v":54,"d":"54.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":25000,"d":"25,000.00"},null,{"v":13500,"d":"13,500.00"},null,{"v":54,"d":"54.00%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":25000,"d":"25,000.00"},null,{"v":13500,"d":"13,500.00"},null,{"v":54,"d":"54.00%"}]
["",null,"352",null,"Subvencije trgovačkim društvima, poljoprivrednicima i obrtnicima izvan javnog sektora",{"$nulls":5},{"v":25000,"d":"25,000.00"},null,{"v":13500,"d":"13,500.00"},null,{"v":54,"d":"54.00%"}]
["",null,"3522",null,"Subvencije trgovačkim društvima izvan javnog sektora",{"$nulls":5},"",null,{"v":13500,"d":"13,500.00"},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",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
[null,null,"T101401",null,"Tekući projekt: OPREMANJE ZELENIH OTOKA",{"$nulls":5},{"v":31000,"d":"31,000.00"},null,{"v":30409.69,"d":"30,409.69"},null,{"v":98.1,"d":"98.10%"}]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":31000,"d":"31,000.00"},null,{"v":30409.69,"d":"30,409.69"},null,{"v":98.1,"d":"98.10%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":31000,"d":"31,000.00"},null,{"v":30409.69,"d":"30,409.69"},null,{"v":98.1,"d":"98.10%"}]
["",null,"329",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},{"v":31000,"d":"31,000.00"},null,{"v":30409.69,"d":"30,409.69"},null,{"v":98.1,"d":"98.10%"}]
["",null,"3299",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},"",null,{"v":30409.69,"d":"30,409.69"},null,""]
["",null,"1015",null,"Program: PROSTORNO UREĐENJE I UNAPRJEĐENJE STANOVANJA",{"$nulls":5},{"v":335000,"d":"335,000.00"},null,{"v":152858.84,"d":"152,858.84"},null,{"v":45.63,"d":"45.63%"}]
[null,null,"K101501",null,"Kapitalni projekt: PROSTORNO PLANIRANJE",{"$nulls":5},{"v":185000,"d":"185,000.00"},null,{"v":40794.38,"d":"40,794.38"},null,{"v":22.05,"d":"22.05%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":115000,"d":"115,000.00"},null,{"v":19875,"d":"19,875.00"},null,{"v":17.28,"d":"17.28%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":115000,"d":"115,000.00"},null,{"v":19875,"d":"19,875.00"},null,{"v":17.28,"d":"17.28%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":115000,"d":"115,000.00"},null,{"v":19875,"d":"19,875.00"},null,{"v":17.28,"d":"17.28%"}]
["",null,"3237",null,"Intelektualne i osobne usluge",{"$nulls":5},"",null,{"v":19875,"d":"19,875.00"},null,""]
["",null,"Izvor 3. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":70000,"d":"70,000.00"},null,{"v":20919.38,"d":"20,919.38"},null,{"v":29.88,"d":"29.88%"}]
["",null,"Izvor 3.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":7},{"v":70000,"d":"70,000.00"},null,{"v":20919.38,"d":"20,919.38"},null,{"v":29.88,"d":"29.88%"}]
["",null,"426",null,"Nematerijalna proizvedena imovina",{"$nulls":5},{"v":70000,"d":"70,000.00"},null,{"v":20919.38,"d":"20,919.38"},null,{"v":29.88,"d":"29.88%"}]
["",null,"4263",null,"Umjetnička, literarna i znanstvena djela",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
["",null,"4264",null,"Ostala nematerijalna proizvedena imovina",{"$nulls":5},"",null,{"v":20919.38,"d":"20,919.38"},null,""]
[null,null,"K101502",null,"Kapitalni projekt: IZRADA KATASTRA NEKRETNINA NA PODRUČJU OPĆINE JASENICE",{"$nulls":5},{"v":150000,"d":"150,000.00"},null,{"v":112064.46,"d":"112,064.46"},null,{"v":74.71,"d":"74.71%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":150000,"d":"150,000.00"},null,{"v":112064.46,"d":"112,064.46"},null,{"v":74.71,"d":"74.71%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":150000,"d":"150,000.00"},null,{"v":112064.46,"d":"112,064.46"},null,{"v":74.71,"d":"74.71%"}]
["",null,"323",null,"Rashodi za usluge",{"$nulls":5},{"v":140000,"d":"140,000.00"},null,{"v":107159.32,"d":"107,159.32"},null,{"v":76.54,"d":"76.54%"}]
["",null,"3237",null,"Intelektualne i osobne usluge",{"$nulls":5},"",null,{"v":107159.32,"d":"107,159.32"},null,""]
["",null,"329",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},{"v":10000,"d":"10,000.00"},null,{"v":4905.14,"d":"4,905.14"},null,{"v":49.05,"d":"49.05%"}]
["",null,"3299",null,"Ostali nespomenuti rashodi poslovanja",{"$nulls":5},"",null,{"v":4905.14,"d":"4,905.14"},null,""]
["",null,"1017",null,"Program: JAČANJE GOSPODARSTVA",{"$nulls":5},{"v":237500,"d":"237,500.00"},null,{"v":180000,"d":"180,000.00"},null,{"v":75.79,"d":"75.79%"}]
[null,null,"A101701",null,"Aktivnost: RAZVOJ RURALNOG PODRUČJA - LAG \"BURA\"",{"$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,"A101702",null,"Aktivnost: Razvoj ruralnog područja - FLAG \"Tri mora\"",{"$nulls":5},{"v":5000,"d":"5,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$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",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
[null,null,"K101701",null,"Kapitalni projekt: CENTAR PLANINSKOG PROIZVODA",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",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,"421",null,"Građevinski objekti",{"$nulls":5},{"v":50000,"d":"50,000.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00%"}]
["",null,"4212",null,"Poslovni objekti",{"$nulls":5},"",null,{"v":0,"d":"0.00"},null,""]
[null,null,"K101703",null,"Kapitalni projekt: IZGRADNJA ŠUMSKE CESTE MASLENICA-JASENICE",{"$nulls":5},{"v":175000,"d":"175,000.00"},null,{"v":172500,"d":"172,500.00"},null,{"v":98.57,"d":"98.57%"}]
["",null,"Izvor 1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":175000,"d":"175,000.00"},null,{"v":172500,"d":"172,500.00"},null,{"v":98.57,"d":"98.57%"}]
["",null,"Izvor 1.1. OPCI PRIHODI I PRIMICI",{"$nulls":7},{"v":175000,"d":"175,000.00"},null,{"v":172500,"d":"172,500.00"},null,{"v":98.57,"d":"98.57%"}]
["",null,"426",null,"Nematerijalna proizvedena imovina",{"$nulls":5},{"v":175000,"d":"175,000.00"},null,{"v":172500,"d":"172,500.00"},null,{"v":98.57,"d":"98.57%"}]
["",null,"4264",null,"Ostala nematerijalna proizvedena imovina",{"$nulls":5},"",null,{"v":172500,"d":"172,500.00"},null,""]