{"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":61,"n_cols":21,"rows_kept":61,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,11],[5,12,5,13],[5,14,5,15],[5,16,5,17],[5,18,5,19],[5,20,5,21],[6,0,6,11],[6,12,6,13],[6,14,6,15],[6,16,6,17],[6,18,6,19],[6,20,6,21],[7,0,7,11],[7,12,7,13],[7,14,7,15],[7,16,7,17],[7,18,7,19],[7,20,7,21],[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],[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]],"flags":["formulas_cached_only"]}
[]
[""]
[null,null,"A. RAČUN RASHODA I PRIHODA PREMA IZVORIMA FINANCIRANJA"]
[]
[]
["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",{"$nulls":11},{"v":10946729.86,"d":"10,946,729.86"},null,{"v":13744517.35,"d":"13,744,517.35"},null,{"v":12521809.7,"d":"12,521,809.70"},null,{"v":114.39,"d":"114.39%"},null,{"v":91.1,"d":"91.10%"}]
["Izvor 1. OPĆI PRIHODI I PRIMICI ",{"$nulls":11},{"v":9011913.99,"d":"9,011,913.99"},null,{"v":12729596.35,"d":"12,729,596.35"},null,{"v":11859403.02,"d":"11,859,403.02"},null,{"v":131.6,"d":"131.60%"},null,{"v":93.16,"d":"93.16%"}]
["Izvor 1.0. PRIHODI OD POREZA",{"$nulls":11},{"v":5449796.44,"d":"5,449,796.44"},null,{"v":7066000,"d":"7,066,000.00"},null,{"v":7113741.9,"d":"7,113,741.90"},null,{"v":130.53,"d":"130.53%"},null,{"v":100.68,"d":"100.68%"}]
["Izvor 1.0.0 PRIHODI OD POREZA",{"$nulls":11},{"v":5449796.44,"d":"5,449,796.44"},null,{"v":7066000,"d":"7,066,000.00"},null,{"v":7113741.9,"d":"7,113,741.90"},null,{"v":130.53,"d":"130.53%"},null,{"v":100.68,"d":"100.68%"}]
["Izvor 1.1. PRIHODI OD FINANCIJSKE IMOVINE",{"$nulls":11},{"v":3016.14,"d":"3,016.14"},null,{"v":3050,"d":"3,050.00"},null,{"v":2680.22,"d":"2,680.22"},null,{"v":88.86,"d":"88.86%"},null,{"v":87.88,"d":"87.88%"}]
["Izvor 1.1.0 PRIHODI OD FINANCIJSKE IMOVINE",{"$nulls":11},{"v":3016.14,"d":"3,016.14"},null,{"v":3050,"d":"3,050.00"},null,{"v":2680.22,"d":"2,680.22"},null,{"v":88.86,"d":"88.86%"},null,{"v":87.88,"d":"87.88%"}]
["Izvor 1.2. PRIHODI OD NEFINANCIJSKE IMOVINE",{"$nulls":11},{"v":317376.12,"d":"317,376.12"},null,{"v":385546.35,"d":"385,546.35"},null,{"v":383234.61,"d":"383,234.61"},null,{"v":120.75,"d":"120.75%"},null,{"v":99.4,"d":"99.40%"}]
["Izvor 1.2.0 NAKNADA ZA KONCESIJSKO ODOBRENJE",{"$nulls":11},{"v":215715.13,"d":"215,715.13"},null,{"v":285000,"d":"285,000.00"},null,{"v":283139.82,"d":"283,139.82"},null,{"v":131.26,"d":"131.26%"},null,{"v":99.35,"d":"99.35%"}]
["Izvor 1.2.1 NAKNADE ZA OSTALE KONCESIJE",{"$nulls":11},{"v":101600,"d":"101,600.00"},null,{"v":100000,"d":"100,000.00"},null,{"v":100000,"d":"100,000.00"},null,{"v":98.43,"d":"98.43%"},null,{"v":100,"d":"100.00%"}]
["Izvor 1.2.2 SPOMENIČKA RENTA",{"$nulls":11},60.99,null,546.35,null,94.79,null,{"v":155.42,"d":"155.42%"},null,{"v":17.35,"d":"17.35%"}]
["Izvor 1.3. PRIHODI OD ADMINISTRATIVNIH (UPRAVNIH) PRISTOJBI",{"$nulls":11},{"v":3209764.87,"d":"3,209,764.87"},null,{"v":5134000,"d":"5,134,000.00"},null,{"v":4218936.86,"d":"4,218,936.86"},null,{"v":131.44,"d":"131.44%"},null,{"v":82.18,"d":"82.18%"}]
["Izvor 1.3.0 KOMUNALNI DOPRINOS",{"$nulls":11},{"v":1523558.22,"d":"1,523,558.22"},null,{"v":2800000,"d":"2,800,000.00"},null,{"v":2180381.54,"d":"2,180,381.54"},null,{"v":143.11,"d":"143.11%"},null,{"v":77.87,"d":"77.87%"}]
["Izvor 1.3.1 KOMUNALNA NAKNADA",{"$nulls":11},{"v":635061.41,"d":"635,061.41"},null,{"v":1150000,"d":"1,150,000.00"},null,{"v":1053100.77,"d":"1,053,100.77"},null,{"v":165.83,"d":"165.83%"},null,{"v":91.57,"d":"91.57%"}]
["Izvor 1.3.2 OSTALE NAKNADE UTVRĐENE OPĆINSKOM ODLUKOM",{"$nulls":11},{"v":697726.91,"d":"697,726.91"},null,{"v":434000,"d":"434,000.00"},null,{"v":343736.47,"d":"343,736.47"},null,{"v":49.27,"d":"49.27%"},null,{"v":79.2,"d":"79.20%"}]
["Izvor 1.3.3 TURISTIČKA PRISTOJBA",{"$nulls":11},{"v":353418.33,"d":"353,418.33"},null,{"v":750000,"d":"750,000.00"},null,{"v":641718.08,"d":"641,718.08"},null,{"v":181.57,"d":"181.57%"},null,{"v":85.56,"d":"85.56%"}]
["Izvor 1.4. PRIHODI DRŽAVNE UPRAVE",{"$nulls":11},610.42,null,{"v":1000,"d":"1,000.00"},null,653.02,null,{"v":106.98,"d":"106.98%"},null,{"v":65.3,"d":"65.30%"}]
["Izvor 1.4.0 PRIHODI DRŽAVNE UPRAVE",{"$nulls":11},610.42,null,{"v":1000,"d":"1,000.00"},null,653.02,null,{"v":106.98,"d":"106.98%"},null,{"v":65.3,"d":"65.30%"}]
["Izvor 1.5. PRIHODI OD KAZNI",{"$nulls":11},{"v":31350,"d":"31,350.00"},null,{"v":140000,"d":"140,000.00"},null,{"v":140156.41,"d":"140,156.41"},null,{"v":447.07,"d":"447.07%"},null,{"v":100.11,"d":"100.11%"}]
["Izvor 1.5.0 PRIHODI OD KAZNI",{"$nulls":11},{"v":31350,"d":"31,350.00"},null,{"v":140000,"d":"140,000.00"},null,{"v":140156.41,"d":"140,156.41"},null,{"v":447.07,"d":"447.07%"},null,{"v":100.11,"d":"100.11%"}]
["Izvor 3. VLASTITI PRIHODI",{"$nulls":11},{"v":21938.4,"d":"21,938.40"},null,{"v":30000,"d":"30,000.00"},null,{"v":11448,"d":"11,448.00"},null,{"v":52.18,"d":"52.18%"},null,{"v":38.16,"d":"38.16%"}]
["Izvor 3.1. VLASTITI PRIHODI",{"$nulls":11},{"v":21938.4,"d":"21,938.40"},null,{"v":30000,"d":"30,000.00"},null,{"v":11448,"d":"11,448.00"},null,{"v":52.18,"d":"52.18%"},null,{"v":38.16,"d":"38.16%"}]
["Izvor 3.1.0 VLASTITI PRIHODI",{"$nulls":11},{"v":21938.4,"d":"21,938.40"},null,{"v":30000,"d":"30,000.00"},null,{"v":11448,"d":"11,448.00"},null,{"v":52.18,"d":"52.18%"},null,{"v":38.16,"d":"38.16%"}]
["Izvor 4. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":11},{"v":4634.1,"d":"4,634.10"},null,"0,00",null,"0,00",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["Izvor 4.1. PRIHODI ZA POSEBNE NAMJENE",{"$nulls":11},{"v":4634.1,"d":"4,634.10"},null,"0,00",null,"0,00",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["Izvor 4.1.0 PRIHODI ZA POSEBNE NAMJENE",{"$nulls":11},{"v":4634.1,"d":"4,634.10"},null,"0,00",null,"0,00",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["Izvor 5. POMOĆI",{"$nulls":11},{"v":1772291.54,"d":"1,772,291.54"},null,{"v":711150,"d":"711,150.00"},null,{"v":413650,"d":"413,650.00"},null,{"v":23.34,"d":"23.34%"},null,{"v":58.17,"d":"58.17%"}]
["Izvor 5.1. POMOĆI IZ PRORAČUNA",{"$nulls":11},{"v":1772291.54,"d":"1,772,291.54"},null,{"v":711150,"d":"711,150.00"},null,{"v":413650,"d":"413,650.00"},null,{"v":23.34,"d":"23.34%"},null,{"v":58.17,"d":"58.17%"}]
["Izvor 5.1.0 TEKUĆE POMOĆI IZ DRŽAVNOG PRORAČUNA",{"$nulls":11},{"v":115739.44,"d":"115,739.44"},null,{"v":8000,"d":"8,000.00"},null,{"v":8000,"d":"8,000.00"},null,{"v":6.91,"d":"6.91%"},null,{"v":100,"d":"100.00%"}]
["Izvor 5.1.1 TEKUĆE POMOĆI IZ ŽUPANIJSKOG PRORAČUNA",{"$nulls":11},{"v":3150,"d":"3,150.00"},null,{"v":3150,"d":"3,150.00"},null,{"v":3150,"d":"3,150.00"},null,{"v":100,"d":"100.00%"},null,{"v":100,"d":"100.00%"}]
["Izvor 5.1.2 KAPITALNE POMOĆI IZ DRŽAVNOG PRORAČUNA",{"$nulls":11},{"v":1653402.1,"d":"1,653,402.10"},null,{"v":400000,"d":"400,000.00"},null,{"v":102500,"d":"102,500.00"},null,{"v":6.2,"d":"6.20%"},null,{"v":25.63,"d":"25.63%"}]
["Izvor 5.1.3 KAPITALNE POMOĆI IZ ŽUPANIJSKOG PRORAČUNA",{"$nulls":11},"0,00",null,{"v":300000,"d":"300,000.00"},null,{"v":300000,"d":"300,000.00"},null,{"v":0,"d":"0.00%"},null,{"v":100,"d":"100.00%"}]
["Izvor 6. DONACIJE",{"$nulls":11},"0,00",null,{"v":163771,"d":"163,771.00"},null,{"v":163770.72,"d":"163,770.72"},null,{"v":0,"d":"0.00%"},null,{"v":100,"d":"100.00%"}]
["Izvor 6.1. DONACIJE",{"$nulls":11},"0,00",null,{"v":163771,"d":"163,771.00"},null,{"v":163770.72,"d":"163,770.72"},null,{"v":0,"d":"0.00%"},null,{"v":100,"d":"100.00%"}]
["Izvor 6.1.0 DONACIJE",{"$nulls":11},"0,00",null,{"v":163771,"d":"163,771.00"},null,{"v":163770.72,"d":"163,770.72"},null,{"v":0,"d":"0.00%"},null,{"v":100,"d":"100.00%"}]
["Izvor 7. PRIHODI OD PRODAJE ILI ZAMJENE NEFINANCIJSKE IMOVINE I NAKNADE S NASLOVA OSIGURANJA",{"$nulls":11},{"v":135951.83,"d":"135,951.83"},null,{"v":110000,"d":"110,000.00"},null,{"v":73537.96,"d":"73,537.96"},null,{"v":54.09,"d":"54.09%"},null,{"v":66.85,"d":"66.85%"}]
["Izvor 7.1. PRIHODI OD PRODAJE ILI ZAMJENE NEFINANCIJSKE IMOVINE I NAKNADE S NASLOVA OSIGURANJA",{"$nulls":11},{"v":135951.83,"d":"135,951.83"},null,{"v":110000,"d":"110,000.00"},null,{"v":73537.96,"d":"73,537.96"},null,{"v":54.09,"d":"54.09%"},null,{"v":66.85,"d":"66.85%"}]
["Izvor 7.1.0 PRIHODI OD PRODAJE ILI ZAMJENE NEFINANCIJSKE IMOVINE I NAKNADE S NASLOVA OSIGURANJA ",{"$nulls":11},{"v":135951.83,"d":"135,951.83"},null,{"v":110000,"d":"110,000.00"},null,{"v":73537.96,"d":"73,537.96"},null,{"v":54.09,"d":"54.09%"},null,{"v":66.85,"d":"66.85%"}]
["",{"$nulls":11},"",null,"",null,"",null,"",null,""]
[" SVEUKUPNI RASHODI",{"$nulls":11},{"v":11702969.71,"d":"11,702,969.71"},null,{"v":13244517.35,"d":"13,244,517.35"},null,{"v":11893631,"d":"11,893,631.00"},null,{"v":101.63,"d":"101.63%"},null,{"v":89.8,"d":"89.80%"}]
["Izvor 1. OPĆI PRIHODI I PRIMICI ",{"$nulls":11},{"v":9514574.51,"d":"9,514,574.51"},null,{"v":12561829.35,"d":"12,561,829.35"},null,{"v":11217141.58,"d":"11,217,141.58"},null,{"v":117.89,"d":"117.89%"},null,{"v":89.3,"d":"89.30%"}]
["Izvor 1.0. PRIHODI OD POREZA",{"$nulls":11},{"v":8256125.61,"d":"8,256,125.61"},null,{"v":9550876.35,"d":"9,550,876.35"},null,{"v":8667469.57,"d":"8,667,469.57"},null,{"v":104.98,"d":"104.98%"},null,{"v":90.75,"d":"90.75%"}]
["Izvor 1.0.0 PRIHODI OD POREZA",{"$nulls":11},{"v":8256125.61,"d":"8,256,125.61"},null,{"v":9550876.35,"d":"9,550,876.35"},null,{"v":8667469.57,"d":"8,667,469.57"},null,{"v":104.98,"d":"104.98%"},null,{"v":90.75,"d":"90.75%"}]
["Izvor 1.3. PRIHODI OD ADMINISTRATIVNIH (UPRAVNIH) PRISTOJBI",{"$nulls":11},{"v":1258448.9,"d":"1,258,448.90"},null,{"v":3010953,"d":"3,010,953.00"},null,{"v":2549672.01,"d":"2,549,672.01"},null,{"v":202.6,"d":"202.60%"},null,{"v":84.68,"d":"84.68%"}]
["Izvor 1.3.0 KOMUNALNI DOPRINOS",{"$nulls":11},{"v":810090.5,"d":"810,090.50"},null,{"v":2500953,"d":"2,500,953.00"},null,{"v":2067221.49,"d":"2,067,221.49"},null,{"v":255.18,"d":"255.18%"},null,{"v":82.66,"d":"82.66%"}]
["Izvor 1.3.1 KOMUNALNA NAKNADA",{"$nulls":11},{"v":448358.4,"d":"448,358.40"},null,{"v":510000,"d":"510,000.00"},null,{"v":482450.52,"d":"482,450.52"},null,{"v":107.6,"d":"107.60%"},null,{"v":94.6,"d":"94.60%"}]
["Izvor 5. POMOĆI",{"$nulls":11},{"v":2188395.2,"d":"2,188,395.20"},null,{"v":442688,"d":"442,688.00"},null,{"v":442062.5,"d":"442,062.50"},null,{"v":20.2,"d":"20.20%"},null,{"v":99.86,"d":"99.86%"}]
["Izvor 5.1. POMOĆI IZ PRORAČUNA",{"$nulls":11},{"v":2188395.2,"d":"2,188,395.20"},null,{"v":442688,"d":"442,688.00"},null,{"v":442062.5,"d":"442,062.50"},null,{"v":20.2,"d":"20.20%"},null,{"v":99.86,"d":"99.86%"}]
["Izvor 5.1.1 TEKUĆE POMOĆI IZ ŽUPANIJSKOG PRORAČUNA",{"$nulls":11},{"v":24750,"d":"24,750.00"},null,{"v":0,"d":"0.00"},null,"0,00",null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"0.00%"}]
["Izvor 5.1.2 KAPITALNE POMOĆI IZ DRŽAVNOG PRORAČUNA",{"$nulls":11},{"v":2163645.2,"d":"2,163,645.20"},null,{"v":2238,"d":"2,238.00"},null,{"v":2237.5,"d":"2,237.50"},null,{"v":0.1,"d":"0.10%"},null,{"v":99.98,"d":"99.98%"}]
["Izvor 5.1.3 KAPITALNE POMOĆI IZ ŽUPANIJSKOG PRORAČUNA",{"$nulls":11},"0,00",null,{"v":440450,"d":"440,450.00"},null,{"v":439825,"d":"439,825.00"},null,{"v":0,"d":"0.00%"},null,{"v":99.86,"d":"99.86%"}]
["Izvor 6. DONACIJE",{"$nulls":11},"0,00",null,{"v":240000,"d":"240,000.00"},null,{"v":234426.92,"d":"234,426.92"},null,{"v":0,"d":"0.00%"},null,{"v":97.68,"d":"97.68%"}]
["Izvor 6.1. DONACIJE",{"$nulls":11},"0,00",null,{"v":240000,"d":"240,000.00"},null,{"v":234426.92,"d":"234,426.92"},null,{"v":0,"d":"0.00%"},null,{"v":97.68,"d":"97.68%"}]
["Izvor 6.1.0 DONACIJE",{"$nulls":11},"0,00",null,{"v":240000,"d":"240,000.00"},null,{"v":234426.92,"d":"234,426.92"},null,{"v":0,"d":"0.00%"},null,{"v":97.68,"d":"97.68%"}]
["",{"$nulls":11},"",null,"",null,"",null,"",null,""]