{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Prihodi i rashodi prema izvorim"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Prihodi i rashodi prema izvorim","index":0,"n_rows":37,"n_cols":21,"rows_kept":37,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,20],[3,0,3,20],[4,0,4,20],[9,0,9,11],[9,12,9,13],[9,14,9,15],[9,16,9,17],[9,18,9,19],[9,20,9,21],[10,0,10,11],[10,12,10,13],[10,14,10,15],[10,16,10,17],[10,18,10,19],[10,20,10,21],[11,0,11,11],[11,12,11,13],[11,14,11,15],[11,16,11,17],[11,18,11,19],[11,20,11,21],[12,0,12,11],[12,12,12,13],[12,14,12,15],[12,16,12,17],[12,18,12,19],[12,20,12,21],[13,0,13,11],[13,12,13,13],[13,14,13,15],[13,16,13,17],[13,18,13,19],[13,20,13,21],[14,0,14,11],[14,12,14,13],[14,14,14,15],[14,16,14,17],[14,18,14,19],[14,20,14,21],[15,0,15,11],[15,12,15,13],[15,14,15,15],[15,16,15,17],[15,18,15,19],[15,20,15,21],[16,0,16,11],[16,12,16,13],[16,14,16,15],[16,16,16,17],[16,18,16,19],[16,20,16,21],[17,0,17,11],[17,12,17,13],[17,14,17,15],[17,16,17,17],[17,18,17,19],[17,20,17,21],[18,0,18,11],[18,12,18,13],[18,14,18,15],[18,16,18,17],[18,18,18,19],[18,20,18,21],[19,0,19,11],[19,12,19,13],[19,14,19,15],[19,16,19,17],[19,18,19,19],[19,20,19,21],[20,0,20,11],[20,12,20,13],[20,14,20,15],[20,16,20,17],[20,18,20,19],[20,20,20,21],[21,0,21,11],[21,12,21,13],[21,14,21,15],[21,16,21,17],[21,18,21,19],[21,20,21,21],[22,0,22,11],[22,12,22,13],[22,14,22,15],[22,16,22,17],[22,18,22,19],[22,20,22,21],[23,0,23,11],[23,12,23,13],[23,14,23,15],[23,16,23,17],[23,18,23,19],[23,20,23,21],[24,0,24,11],[24,12,24,13],[24,14,24,15],[24,16,24,17],[24,18,24,19],[24,20,24,21],[25,0,25,11],[25,12,25,13],[25,14,25,15],[25,16,25,17],[25,18,25,19],[25,20,25,21],[26,0,26,11],[26,12,26,13],[26,14,26,15],[26,16,26,17],[26,18,26,19],[26,20,26,21],[27,0,27,11],[27,12,27,13],[27,14,27,15],[27,16,27,17],[27,18,27,19],[27,20,27,21],[28,0,28,11],[28,12,28,13],[28,14,28,15],[28,16,28,17],[28,18,28,19],[28,20,28,21],[29,0,29,11],[29,12,29,13],[29,14,29,15],[29,16,29,17],[29,18,29,19],[29,20,29,21],[30,0,30,11],[30,12,30,13],[30,14,30,15],[30,16,30,17],[30,18,30,19],[30,20,30,21],[31,0,31,11],[31,12,31,13],[31,14,31,15],[31,16,31,17],[31,18,31,19],[31,20,31,21],[32,0,32,11],[32,12,32,13],[32,14,32,15],[32,16,32,17],[32,18,32,19],[32,20,32,21],[33,0,33,11],[33,12,33,13],[33,14,33,15],[33,16,33,17],[33,18,33,19],[33,20,33,21],[34,0,34,11],[34,12,34,13],[34,14,34,15],[34,16,34,17],[34,18,34,19],[34,20,34,21],[35,0,35,11],[35,12,35,13],[35,14,35,15],[35,16,35,17],[35,18,35,19],[35,20,35,21],[36,0,36,11],[36,12,36,13],[36,14,36,15],[36,16,36,17],[36,18,36,19],[36,20,36,21]],"flags":["formulas_cached_only"]}
["OPĆINA TUČEPI"]
[]
["Prihodi i rashodi prema izvorima"]
["Za razdoblje od 01.01.2017. do 31.12.2017."]
[""]
[]
[]
[]
[]
["Račun / opis",{"$nulls":11},"Izvršenje 2016.",null,"Izvorni plan 2017.",null,"Izvršenje 2017.",null,"Indeks  3/1",null,"Indeks  3/2"]
["PRIHODI I RASHODI PREMA IZVORIMA FINANCIRANJA",{"$nulls":11},"1",null,"2",null,"3",null,"4",null,"5"]
[" SVEUKUPNI PRIHODI",{"$nulls":11},"13,641,578.76",null,"19,388,181.65",null,"17,272,516.68",null,"126.62%",null,"89.09%"]
["Izvor 1. OPĆI PRIHODI I PRIMICI ",{"$nulls":11},"12,114,163.60",null,"14,812,914.94",null,"12,594,998.80",null,"103.97%",null,"85.03%"]
["Izvor 1.0. PRIHODI OD POREZA",{"$nulls":11},"6,096,092.25",null,"6,164,000.00",null,"6,123,218.79",null,"100.44%",null,"99.34%"]
["Izvor 1.1. PRIHODI OD FINANCIJSKE IMOVINE",{"$nulls":11},"2,733.39",null,"2,500.00",null,"961.31",null,"35.17%",null,"38.45%"]
["Izvor 1.2. PRIHODI OD NEFINANCIJSKE IMOVINE",{"$nulls":11},"309,150.76",null,"327,914.94",null,"323,506.34",null,"104.64%",null,"98.66%"]
["Izvor 1.3. PRIHODI OD ADMINISTRATIVNIH (UPRAVNIH) PRISTOJBI",{"$nulls":11},"5,681,305.46",null,"8,290,000.00",null,"6,118,944.28",null,"107.70%",null,"73.81%"]
["Izvor 1.4. PRIHODI DRŽAVNE UPRAVE",{"$nulls":11},"1,131.74",null,"500.00",null,"368.08",null,"32.52%",null,"73.62%"]
["Izvor 1.5. PRIHODI OD KAZNI",{"$nulls":11},"23,750.00",null,"28,000.00",null,"28,000.00",null,"117.89%",null,"100.00%"]
["Izvor 3. VLASTITI PRIHODI",{"$nulls":11},"9,210.24",null,"30,700.00",null,"16,882.80",null,"183.30%",null,"54.99%"]
["Izvor 3.1. VLASTITI PRIHODI",{"$nulls":11},"9,210.24",null,"30,700.00",null,"16,882.80",null,"183.30%",null,"54.99%"]
["Izvor 4. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":11},"381,979.92",null,"90,000.00",null,"165,729.56",null,"43.39%",null,"184.14%"]
["Izvor 4.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":11},"381,979.92",null,"90,000.00",null,"165,729.56",null,"43.39%",null,"184.14%"]
["Izvor 5. POMOĆI",{"$nulls":11},"536,225.00",null,"1,034,310.00",null,"1,033,755.23",null,"192.78%",null,"99.95%"]
["Izvor 5.1. POMOĆI IZ PRORAČUNA",{"$nulls":11},"536,225.00",null,"1,034,310.00",null,"1,033,755.23",null,"192.78%",null,"99.95%"]
["Izvor 6. DONACIJE",{"$nulls":11},"0.00",null,"19,500.00",null,"19,500.00",null,"0.00%",null,"100.00%"]
["Izvor 6.1. DONACIJE",{"$nulls":11},"0.00",null,"19,500.00",null,"19,500.00",null,"0.00%",null,"100.00%"]
["Izvor 7. PRIHODI OD PRODAJE ILI ZAMJENE NEFINANCIJSKE IMOVINE I NAKNA",{"$nulls":11},"600,000.00",null,"3,400,756.71",null,"3,441,650.29",null,"573.61%",null,"101.20%"]
["Izvor 7.1. PRIHODI OD PRODAJE ILI ZAMJENE NEFINANCIJSKE IMOVINE I NAKNA",{"$nulls":11},"600,000.00",null,"3,400,756.71",null,"3,441,650.29",null,"573.61%",null,"101.20%"]
["",{"$nulls":11},"",null,"",null,"",null,"",null,""]
[" SVEUKUPNI RASHODI",{"$nulls":11},"15,326,333.81",null,"17,649,683.50",null,"16,731,055.72",null,"109.17%",null,"94.80%"]
["Izvor 1. OPĆI PRIHODI I PRIMICI ",{"$nulls":11},"14,790,108.81",null,"17,159,683.50",null,"16,316,749.88",null,"110.32%",null,"95.09%"]
["Izvor 1.0. PRIHODI OD POREZA",{"$nulls":11},"9,256,900.46",null,"9,307,882.89",null,"8,981,609.32",null,"97.03%",null,"96.49%"]
["Izvor 1.3. PRIHODI OD ADMINISTRATIVNIH (UPRAVNIH) PRISTOJBI",{"$nulls":11},"5,533,208.35",null,"7,851,800.61",null,"7,335,140.56",null,"132.57%",null,"93.42%"]
["Izvor 5. POMOĆI",{"$nulls":11},"536,225.00",null,"490,000.00",null,"414,305.84",null,"77.26%",null,"84.55%"]
["Izvor 5.1. POMOĆI IZ PRORAČUNA",{"$nulls":11},"536,225.00",null,"490,000.00",null,"414,305.84",null,"77.26%",null,"84.55%"]
["",{"$nulls":11},"",null,"",null,"",null,"",null,""]