{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":493,"n_cols":17,"rows_kept":493,"cut":false,"hidden":false,"merged":[]}
["REBALANS PLANA PRORAČUNA ZA 2017. GODINU S PROJEKCIJOM - RADNI MATERIJAL "]
[]
[]
["Program","Konto","Pozicija","NAZIV POZICIJE","IZVRŠENJE 2012","IZVRŠENJE 2013","IZVRŠENJE 2014","IZVRŠENJE 2015","IZVRŠENJE 2016","IZVRŠENJE 2017","PLAN 2017","POVEĆANJE","SMANJENJE","NOVI PLAN 2017","PROJEKCIJA  2018","PROJEKCIJA  2018"]
["P.","","","UKUPNO PRIHODI i PRIMICI",{"$f":"+E6+E8+E9+E10+E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22+E23+E24+E26+E27+E29+E30+E32+E33+E34+E35+E36+E38+E39+E40+E41+E42+E43+E44+E45+E46+E47+E48+E51+E52+E53+E58+E60+E61+E62+E63+E64+E65+E66+E68+E69+E71+E72+E74+E75+E76+E77+E78+E79+E80+E81+E82+E83+E84+E85+E86+E87+E88+E89+E90+E91+E93+E94+E96+E98+E99+E100+E101+E102+E103+E104+E106+E107+E108+E110+E112+E113+E115+E116+E118","v":8506530.209999999},8324109.290000001,8379955.0400000038,9976074.5599999968,10375207.370000003,{"$f":"+J6+J8+J9+J10+J11+J12+J13+J14+J15+J16+J17+J18+J19+J20+J21+J22+J23+J24+J26+J27+J29+J30+J32+J33+J34+J35+J36+J38+J39+J40+J41+J42+J43+J44+J45+J46+J47+J48+J51+J52+J53+J58+J60+J61+J62+J63+J64+J65+J66+J68+J69+J71+J72+J74+J75+J76+J77+J78+J79+J80+J81+J82+J83+J84+J85+J86+J87+J88+J89+J90+J91+J93+J94+J95+J96+J98+J99+J100+J101+J102+J103+J104+J106+J107+J108+J110+J112+J113+J115+J116+J118","v":1862213.1600000001},11500000,3480000,1630000,13350000,11300000,11500000]
["P.","61341","1783"," Porez na promet nekretnina od 2017",0,0,0,0,0,33851.14,0,0,0,{"$f":"K6+L6-M6","v":0},0,0]
["","611","","Porez i prirez na dohodak",{"$f":"+E8+E9+E10+E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22+E23+E24","v":3005081.6300000004},2926932.6799999997,3161652.0900000003,2357330.87,2531632.0799999996,398945.45999999996,2116400,30000,0,2146400,2121400,2046400]
["P.","61123","1830"," Preduj.por.i prir.na dr.doh.po osn.nakn.za ispor.umjet.djel",0,9288.82,1852.3500000000001,0,0,0,10000,0,0,10000,10000,10000]
["P.","61111","1200"," Prihodi za raspoređivanje",0,0,0,0,0,125019.75,0,0,0,0,0,0]
["P.","61111","1406"," Porez i prirez od nesamostalnog rada",2609419.38,2374874.84,2559900.6800000002,1695743.95,1837838.43,202764.13,1747400,0,0,1747400,1747400,1747400]
["P.","61112","1414"," Porez i prirez na dohodak od nesamostalnog rada do propisan",0,0,0,0,0,0,1000,0,0,1000,1000,1000]
["P.","61145","1422"," Porez i prirez na dohodak od osiguranja života i dobrov.mir",626.52,1346.69,376.75,6621.33,7845.97,866.58,5000,0,0,5000,5000,5000]
["P.","61121","1430"," Porez i prirez na dohodak od nesamostalnog rada od obrta i",45521.03,36673.74,46152.81,43314.239999999998,94370.76,15139.41,55000,0,0,55000,60000,60000]
["P.","61122","1449"," Predujam por.i pr.na doh.od obrta,slob.zanim.paušalno",332.66,1602.78,3085.91,5983.08,5744.79,320.17,3000,0,0,3000,3000,3000]
["P.","61112","1457"," Porez i prirez na dohodak od nesamostalnog rada od povremen",47269.37,70653.7,300541.59000000003,232329.47,389081.89,25921.43,100000,0,0,100000,100000,100000]
["P.","61123","1465"," Porez i prirez na dohodak od drugih samostalni djelatnosti",3278.6800000000003,7073.7,498.96000000000004,0,0.01,0,5000,0,0,5000,5000,5000]
["P.","61131","1503"," Porez i prirez na dohodak od imovine i imovinskih prava",36652.29,33053.270000000004,43981.69,90177.16,89814.63,19065.25,80000,0,0,80000,80000,80000]
["P.","61132","1511"," Prihodi od iznajmljivanja stanova, soba i postelja",2277.4700000000003,1606.92,2946.68,3987.12,2980.39,261.36,5000,0,0,5000,5000,5000]
["P.","61134","1546"," Predujam por.i prir.na doh.po odbitku od imov.prava",0,1528.06,0,0,0,0,2000,0,0,2000,2000,2000]
["P.","61141","1570"," Porez i prirez na dohodak od  dividendi",95725.58,243302.56,73506.44,248946.52000000002,71820.83,203.67,100000,0,0,100000,100000,25000]
["P.","61143","1597"," Preduj. Poreza i prireza po odbit. Na doh. od kamata",961.31000000000006,967.84,0,0,0,0,1000,0,0,1000,1000,1000]
["P.","61144","1600"," Porez i prirez na doh. od čl.uprave",0,0,0,0,0,0,1000,0,0,1000,1000,1000]
["P.","61151","1619"," Porez i prirez na dohodak po godišnjoj prijavi",163017.34,144959.76,128808.23,30228,32134.38,9383.7099999999991,0,30000,0,30000,0,0,"Zašto nismo ranije stavili ?"]
["P.","61161","1627"," Porez i prirez utvrđen u postupku nadzora",0,0,0,0,0,0,1000,0,0,1000,1000,1000]
["","613","","Porezi na imovinu",{"$f":"+E26+E27","v":138349.96},177220.51,185705.87,392647.22,228890.36,0,201000,0,0,201000,201000,201000]
["P.","61342","1635"," Predujam p/p od otuđenja nekretnina i imov.prava",0,0,0,3809.1800000000003,217.8,0,1000,0,0,1000,1000,1000]
["P.","61341","2848"," Porez na promet nekretnina",138349.96,177220.51,185705.87,388838.04,228672.56,0,200000,0,0,200000,200000,200000]
["","614","","Porezi na robu i usluge",{"$f":"+E29+E30","v":40875.869999999995},43128.23,47920.17,32708.38,44205.14,5043.41,50000,0,0,50000,50000,50000]
["P.","61424","1708"," Porez na potrošnju",18012.71,22004.38,20296.240000000002,16589.560000000001,24834.2,3989.71,25000,0,0,25000,25000,25000]
["P.","61453","1732"," Porez na tvrtku",22863.16,21123.850000000002,27623.93,16118.82,19370.939999999999,1053.7,25000,0,0,25000,25000,25000]
["","616","","Ostali prihodi od poreza",{"$f":"+E32+E33+E34+E35+E36","v":90439.99},178529.12,11144.54,7131.3600000000006,5914.41,948.8,81000,0,40000,41000,81000,100000]
["P.","61639","1856"," Pred. por./prir.na doh.od nes.rada po sud.pres.u ovrš.postu",0,0,542.75,0,0,0,2000,0,0,2000,2000,2000]
["P.","61639","1872"," Prih.napl.dug.por.i pr.na doh.plać.po rj.reprog",1871.42,9558.3700000000008,10156.290000000001,7131.3600000000006,5914.41,948.8,6000,0,0,6000,6000,15000]
["P.","61639","1805"," Pred.poreza i prir.na doh.po osn.dobr.MIO",737.44,742.68000000000006,0,0,0,0,3000,0,0,3000,3000,3000]
["P.","61611","1813"," Pred. por. i prir. na doh. po osnovnoj djelatn. trg.putnika",87831.13,151334.20000000001,445.5,0,0,0,50000,0,40000,10000,50000,60000]
["P.","61639","1821"," Pred. por. i prir. na doh. po osn.primitka u naravi",0,16893.87,0,0,0,0,20000,0,0,20000,20000,20000]
["","632","","Pomoći od međunarodnih organizacija te institucija i tijela EU",{"$f":"+E38+E39+E40+E41+E42+E43+E44+E45+E46+E47+E48+E49","v":0},{"$f":"+F38+F39+F40+F41+F42+F43+F44+F45+F46+F47+F48+F49","v":0},0,0,0,{"$f":"+J38+J39+J40+J41+J42+J43+J44+J45+J46+J47+J48","v":0},840000,2200000,650000,2390000,540000,430000]
["P.","63241","7960-10"," FZOEU - električni bicikli",0,0,0,0,0,0,10000,0,0,10000,10000,10000,"Nema najave natječaja"]
["P.","63241","7960-21"," FZOEU - energetska obnova SLAK",0,0,0,0,0,0,300000,0,290000,10000,0,0,"Nema najave natječaja"]
["P.","63241","7960-22"," FZOEU - energetska obnova MO Srijemske Laze",0,0,0,0,0,0,100000,0,90000,10000,0,0,"Nema najave natječaja"]
["P.","63241","7960-23"," FZOEU - energetska obnova MO Novi Jankovci",0,0,0,0,0,0,100000,0,90000,10000,0,0,"Nema najave natječaja"]
["P.","63241","7960-24"," FZOEU - energetska obnova Dom Sr. Laze",0,0,0,0,0,0,0,0,0,0,200000,200000,"Nema najave natječaja"]
["P.","63241","7960-25"," FZOEU - energetska obnova svlačionica",0,0,0,0,0,0,0,0,0,0,200000,100000,"Nema najave natječaja"]
["P.","63241","7960-26"," FZOEU - obnovljivi izvori energije",0,0,0,0,0,0,50000,0,40000,10000,50000,40000,"Nema najave natječaja"]
["P.","63241","7960-16"," FZOEU - Energetski pregled i certif. zgrada",0,0,0,0,0,0,30000,0,20000,10000,30000,30000,"Nema najave natječaja"]
["P.","63241","7978-6"," FZOEU - Javna rasvjeta",0,0,0,0,0,0,100000,0,90000,10000,0,0,"Nema najave natječaja"]
["P.","63241","7978-10"," FZOEU - Reciklažno dvorište",0,0,0,0,0,0,100000,1700000,0,1800000,0,0,"Raspisan natječaj"]
["P.","63241","7978-19"," FZOEU - primjena novih teh. proizvodnje bioplina",0,0,0,0,0,0,50000,0,30000,20000,50000,50000]
[null,null,null,"Interreg - Poslovni kompetentni centar",0,0,0,0,0,0,0,500000,0,500000,0,0]
["","633","","Pomoći proračunu iz drugih proračuna",{"$f":"+E51+E52+E53+E58","v":169520.18},251774.76,507030.38,2227500.29,3394255,562144.06999999995,2003000,1650000,100000,3553000,2005000,2390000]
["P.","63321","7978-2"," Kapitalne pomoći iz držav.prorač.-kanalizacija",0,0,0,0,0,0,13000,0,0,13000,15000,50000]
["P.","63311","7960","Tekuće pomoći iz državnog proračuna",169520.18,57198.57,312677.73,2185499,2226484,562144.06999999995,1750000,0,0,1750000,1750000,2000000,"Kvartalna uplata"]
["P.","63321","7978","Kapitalne pomoći iz držav. proračuna",0,0,0,32676.29,1137771,0,40000,{"$f":"SUM(L54:L57)","v":1650000},{"$f":"SUM(M54:M55)","v":0},1690000,40000,40000]
[null,null,null,"MRRFEU - Program održivog razvoja",null,null,null,null,null,null,null,350000,null,null,null,null,"Javna rasvjeta"]
[null,null,null,"Min. Graditeljstva - Razvoj kom. gosp.",null,null,null,null,null,null,null,300000,null,null,null,null,"Staze"]
[null,null,null,"Mjera 7.2 Braće Radića Stari Jankovci",null,null,null,null,null,null,null,500000,null,null,null,null,"Čekamo rezultate"]
[null,null,null,"Mjera 7.4 Dom kulture Novi Jankovci",null,null,null,null,null,null,null,500000,null,null,null,null,"Natječaj ide 18.04.2017."]
["P.","63312","7960-11"," Tekuće pomoći iz županijskog proračuna",0,194576.19,194352.65,9325,30000,0,200000,0,100000,100000,200000,300000]
["","634","","Pomoći od izvanproračunskih korisnika",{"$f":"+E60+E61+E62+E63+E64+E65+E66","v":0},0,0,863280,323555.59999999998,0,490000,0,110000,380000,400000,400000]
["P.","63414","7960-121"," Tekuće pomoći od HZZ-a (javni radovi)",0,0,0,0,298070.36,0,300000,0,0,300000,300000,300000,"Prošlo 20 ljudi"]
["P.","63425","7960-13"," FZOEU - povećanje energetske učinkovitosti",0,0,0,0,0,0,10000,0,0,10000,10000,10000,"Nema najave natječaja"]
["P.","63425","7960-14"," FZOEU - korištenje obnovljivih izvora energije -grijanje",0,0,0,0,0,0,10000,0,0,10000,10000,10000,"Nema najave natječaja"]
["P.","63425","7960-15"," FZOEU - kante, kontejneri",0,0,0,863280,0,0,10000,0,0,10000,10000,10000,"Nema najave natječaja"]
["P.","63414","7960-81"," Tekuće pomoći od HZZ-a (staž)",0,0,0,0,25485.24,0,50000,0,20000,30000,50000,50000,"Prošlo 20 ljudi"]
["P.","63425","7960-9"," FZOEU - kamion - dogradnja",0,0,0,0,0,0,100000,0,90000,10000,10000,10000,"Nema najave natječaja"]
["P.","63425","7978-8"," FZOEU - saniranje divljih odlagališta",0,0,0,0,0,0,10000,0,0,10000,10000,10000,"Nema najave natječaja"]
["","636","","Pomoći proračunskim korisnicima iz proračuna koji im nije nadležan",{"$f":"+E68+E69","v":8800},2160,6400,12220,71205,0,60400,0,40000,20400,60400,60400]
["P.","63612","7960-2"," Tekuće potpore iz državnog i županijskog proračuna za sufin",8800,2160,6400,12220,71205,0,10400,0,0,10400,10400,10400]
["P.","63613","7960-62"," Tekuće potpore iz  proračuna Općine Bogdanovci",0,0,0,0,0,0,50000,0,40000,10000,50000,50000]
["","641","","Prihodi od financijske imovine",{"$f":"+E71+E72","v":2332.9},2145.5700000000002,2010.3500000000001,1414.5,3161.55,0,5200,0,0,5200,5200,5200]
["P.","64132","7790"," Prihodi od kamata",2332.9,2145.5700000000002,2010.3500000000001,1414.5,3161.55,0,5000,0,0,5000,5000,5000]
["P.","64132","7790-6"," Prihodi od kamata-DV Krijesnica",0,0,0,0,0,0,200,0,0,200,200,200]
["","642","","Prihodi od nefinancijske imovine",{"$f":"+E74+E75+E76+E77+E78+E79+E80+E81+E82+E83+E84+E85+E86+E87+E88+E89+E90+E91","v":3111121.8699999996},3262743.42,3252543.9000000004,3092670.1000000006,2180551.1,643584.92000000004,3700000,100000,500000,3300000,3800000,3700000]
["P.","64299","7811"," Prihod s osnova posebnog ugovora",700,10500,0,0,700,0,10000,0,0,10000,10000,10000]
["P.","64239","7706"," Ostali općinski prihodi i usluge komunalne djelatnosti-grob",66352,40120,15300,14100,47050,5350,20000,0,0,{"$f":"K75+L75-M75","v":20000},20000,20000]
["P.","64239","7722"," Prihodi od nepokretni i pokretni stvari u vlasništvu općine",0,8774.2000000000007,10200,10307.1,10764.2,4000,10000,0,0,10000,10000,10000]
["P.","64236","2869"," Prihod od spom.rente-po četv.metru.",0,0,0,0,0,0,1000,0,0,1000,1000,1000]
["P.","64236","2870"," Prihod od spom.rente-na uk.prih.",759.96,310.65000000000003,0,69.790000000000006,70.03,1.18,1000,0,0,1000,1000,1000]
["P.","64213","2895"," Naknada za koncesije za zahvaćanje vode",8039.34,786.32,6069.42,0,1650,0,5000,0,0,5000,5000,5000]
["P.","64239","2902"," Nak.za prom.namj.polj.zemlji.u građevinsko",0,0,5.64,85.58,79.239999999999995,0,1000,0,0,1000,1000,1000]
["P.","64231","2948"," Naknada za istraživanje mineralnih sirovina -nafta",9016,4296.8,0,0,0,0,1000,0,0,1000,1000,1000]
["P.","64231","2950"," Nakn.za pridob.kol.en.min.sir.plin",119992.90000000001,126221.13,119627.73,98215.52,78989.81,15931.66,120000,0,0,120000,120000,120000]
["P.","64231","2953"," Nakn.za pridob.kol.en.min.sir.naft.kond.",2689032.5,2801589.88,2771281.93,2552645.66,1751699.9000000001,531231.9,3100000,0,500000,2600000,3200000,3100000,"Umanjeno, poslana Inicijativa za povećanjem sa 10 na 12%"]
["P.","64299","2963"," Nak.za zadrž.nezakon.izgr.zgrade u prostoru",7940.9000000000005,17701.79,60377.94,57086.15,62388.380000000005,6227.28,60000,0,0,60000,60000,60000]
["P.","64219","5819"," Naknada za koncesije",78943.509999999995,84479.45,65161.770000000004,108988.68000000001,106746.52,0,100000,0,0,100000,100000,100000]
["P.","64231","5827"," Naknada za eksploataciju mineralnih sirovina -nafta",26460,26460,78745.990000000005,84413.26,0,77174,20000,100000,0,120000,20000,20000]
["P.","64225","5835"," Najamnine-Stanarine i naknade etažnih vlasnika",13750,7000,13950,8448.1,8945.3000000000011,3668.9,15000,0,0,15000,15000,15000]
["P.","64229","5738"," Naknade za uporabu javnih grad./opć.površina (terase i plac",13174,5128.59,8330.11,12070,1727,0,10000,0,0,10000,10000,10000]
["P.","64212","5738-1"," Naknade za koncesiju T COM pravo služnosti",0,0,0,0,0,0,75000,0,0,75000,75000,75000,"Treba poslati račun"]
["P.","64231","6212"," Naknada za korištenje mineralnih sirovina -nafta",0,0,0,0,0,0,1000,0,0,1000,1000,1000]
["P.","64222","6441"," Prihodi od zakupa poljoprivrednog zemljišta",76960.759999999995,129374.61,103493.37,146240.26,109740.72,0,150000,0,0,150000,150000,150000]
["","651","","Upravne i administrativne pristojbe",{"$f":"+E93+E94+E95+E96","v":38188.14},{"$f":"+F93+F94+F95+F96","v":87038.2},74753.2,92600.6,428048.85000000003,{"$f":"+J93+J94+J95+J96","v":10554.9},102000,10000,0,112000,102000,110000]
["P.","65139","3086"," Prihod ostv. od prodaje drž. biljega",245.34,0,0,0,0,0,1000,0,0,1000,1000,5000]
["P.","65149","7242"," Jamčevina, natječajna dokum.",0,0,0,0,0,0,1000,0,0,1000,1000,5000]
[null,65129,5711,"Općinske pristojbe - naknada za grobno mjesto",0,0,0,0,0,6000,0,10000,0,10000,0,0," - ubačena pozicija"]
["P.","65129","5789"," Ostale naknade utvrđene općinskim odlukama i grobna naknada",37942.800000000003,87038.2,74753.2,92600.6,428048.85000000003,4554.8999999999996,100000,0,0,100000,100000,100000]
["","652","","Prihodi po posebnim propisima",{"$f":"+E98+E99+E100+E101+E102+E103+E104","v":1353814.8599999999},536252.27,272910.45,108230.37,305763.75,6059.76,404000,0,190000,214000,404000,450000]
["P.","65241","7714"," Šumski doprinos",910820.48,45005.72,45485.94,17278.95,17475.760000000002,5410.78,80000,0,0,80000,80000,120000]
["P.","65269","7781"," Povrati u općinski proračun",0,460.61,0.44,0,2712.94,0,1000,0,0,1000,1000,1000]
["P.","65264","6000","Prihodi od uplata roditelja - vrtić",0,0,0,0,0,0,200000,0,190000,10000,200000,200000]
["P.","65268","7960-7"," Tekuće donacije iz drž.prorač.za nac.manjine",7400,7400,4400,0,0,0,8000,0,0,8000,8000,14000]
["P.","65264","7960-4"," Tekuće potpore od županije-za drva",34200,91200,88310,87870,282850,0,100000,0,0,100000,100000,100000,"Ide u 10. mjesecu"]
["P.","65264","7960-6"," Tekuće potpore od države za program POMOĆI U KUĆI",400200,391500,127600,0,0,0,10000,0,0,10000,10000,10000]
["P.","65221","7994"," Vodni doprinos i ostali pr.za posebne namjene",1194.3800000000001,685.94,7114.07,3081.42,2725.05,648.98,5000,0,0,5000,5000,5000]
["","653","","Komunalni doprinosi i naknade",{"$f":"+E106+E107+E108","v":438951.05},653837.99,646361.95000000007,511116.16,710073.07000000007,148069.85,560000,0,0,560000,650000,650000]
["P.","65321","5770"," Prihod od komunalne naknade",377059.58,491450.61,423888.33,418735.68,486392.43,110576.73,450000,0,0,450000,450000,450000]
["P.","65311","5720"," Komunalni doprinosi i druge naknade utvrđene posebnim zakon",47286.98,154120.26999999999,216838.5,85866.26,218231.13,33051.589999999997,100000,0,0,100000,100000,100000]
["P.","653312","7900-2"," Priključak na plinsku mrežu",14604.49,8267.11,5635.12,6514.22,5449.51,4441.53,10000,0,0,10000,100000,100000]
["","681","","Kazne i upravne mjere",{"$f":"+E110","v":7655.29},12478.08,10331.700000000001,570.77,144,0,10000,0,0,10000,10000,10000]
["P.","68181","6700"," Općinske novčane kazne - ovrha",7655.29,12478.08,10331.700000000001,570.77,144,0,10000,0,0,10000,10000,10000]
["","683","","Ostali prihodi",{"$f":"+E112+E113","v":0},0,0,0,0,0,7000,0,0,7000,7000,7000]
["P.","68311","7935"," Prih.od napl.općinskih prih.plać.po nagodbi s dužnicima",0,0,0,0,0,0,5000,0,0,5000,5000,5000]
["P.","68311","6001","Ostali nespomenuti prihodi - vrtić",0,0,0,0,0,0,2000,0,0,2000,2000,2000]
["","711","","Prihodi od prodaje materijalne imovine - prirodnih bogatstava",{"$f":"+E115+E116","v":101398.47},189868.46,201190.44,276653.94,147807.46,53010.85,230000,0,0,230000,223000,250000]
["P.","71111","6457"," Prihodi od prodaje poljoprivred.zemljišta vlasništvo države",94398.47,189868.46,198190.44,260753.94,136807.46,49010.85,200000,0,0,200000,200000,200000]
["P.","71111","7757"," Prihodi od prodaje nepokretnih i pokretnih stvari",7000,0,3000,15900,11000,4000,30000,0,0,30000,23000,50000]
["","922","","Višak/manjak prihoda",{"$f":"+E118","v":0},0,0,0,0,0,640000,0,0,640000,640000,640000]
["P.","92211","9221"," Višak prihoda poslovanja",0,0,0,0,0,0,640000,0,0,640000,640000,640000]
["R.","","","UKUPNO RASHODI I IZDACI",{"$f":"+E123+E125+E126+E127+E129+E130+E131+E133+E134+E135+E136+E137+E138+E139+E141+E142+E143+E144+E145+E146+E148+E149+E150+E151+E152+E153+E154+E155+E156+E157+E158+E159+E160+E161+E162+E163+E164+E165+E166+E168+E169+E171+E172+E173+E174+E175+E176+E177+E178+E179+E180+E181+E182+E184+E186+E187+E190+E191+E195+E197+E200+E202+E203+E204+E205+E208+E209+E210+E211+E212+E213+E214+E217+E218+E219+E221+E227+E230+E231+E232+E234+E235+E236+E237+E239+E243+E244+E245+E246+E249+E251+E252+E256+E257+E261+E262+E264+E273+E274+E275+E276+E277+E280+E281+E282+E284+E286+E289+E292+E293+E294+E295+E296+E297+E298+E301+E304+E307+E311+E313+E314+E316+E318+E321+E322+E323+E324+E328+E329+E330+E333+E334+E336+E337+E339+E342+E344+E345+E346+E347+E349+E350+E351+E353+E355+E356+E359+E360+E361+E362+E363+E364+E365+E366+E367+E368+E369+E370+E372+E374+E376+E377+E379+E381+E384+E386+E388+E389+E392+E395+E398+E402+E403+E404+E405+E408+E409+E410+E411+E412+E413+E416+E418+E422+E426+E430+E432+E433+E435+E436+E438+E439+E440+E441+E442+E444+E445+E446+E447+E448+E449+E450+E451+E452+E453+E454+E455+E457+E458+E459+E460+E461+E462+E463+E464+E465+E466+E467+E468+E470+E471+E472+E473+E474+E476+E478+E481+E484+E485+E486+E489+E491+E492+E493","v":8170316.3999999976},7007088.2300000014,7411156.29,8106994.9900000002,9329497.879999999,1969126.5,11500000,2333000,484000,13349000,11300000,11500000]
["R.1.","","","GLAVA 1 JEDINSTVENI UPRAVNI ODJEL",{"$f":"+E123+E125+E126+E127+E129+E130+E131+E133+E134+E135+E136+E137+E138+E139+E141+E142+E143+E144+E145+E146+E148+E149+E150+E151+E152+E153+E154+E155+E156+E157+E158+E159+E160+E161+E162+E163+E164+E165+E166+E168+E169+E171+E172+E173+E174+E175+E176+E177+E178+E179+E180+E181+E182+E184+E186+E187+E190+E191+E195+E197+E200+E202+E203+E204+E205+E208+E209+E210+E211+E212+E213+E214+E217+E218+E219+E221+E227+E230+E231+E232+E234+E235+E236+E237+E239","v":3546624.5599999996},2732058.3300000005,3826897.31,3749309.1999999997,1840479.7400000005,{"$f":"+J123+J125+J126+J127+J129+J130+J131+J133+J134+J135+J136+J137+J138+J139+J141+J142+J143+J144+J145+J146+J148+J149+J150+J151+J152+J153+J154+J155+J156+J157+J158+J159+J160+J161+J162+J163+J164+J165+J166+J168+J169+J171+J172+J173+J174+J175+J176+J177+J178+J179+J180+J181+J182+J184+J186+J187+J190+J191+J195+J197+J200+J202+J203+J204+J205+J208+J209+J210+J211+J212+J213+J214+J217+J218+J219+J221+J227+J230+J231+J232+J234+J235+J236+J237+J239","v":468067.42000000004},3477400,1853000,154000,5176400,3080900,3764400]
["R.1.1.","","","Program: Tekući programi",{"$f":"+E123+E125+E126+E127+E129+E130+E131+E133+E134+E135+E136+E137+E138+E139+E141+E142+E143+E144+E145+E146+E148+E149+E150+E151+E152+E153+E154+E155+E156+E157+E158+E159+E160+E161+E162+E163+E164+E165+E166+E168+E169+E171+E172+E173+E174+E175+E176+E177+E178+E179+E180+E181+E182+E184+E186+E187+E190+E191","v":2537131.0900000003},1561012.3099999998,1212187.4400000004,1460429.9300000002,1297730.8500000003,{"$f":"+J123+J125+J126+J127+J129+J130+J131+J133+J134+J135+J136+J137+J138+J139+J141+J142+J143+J144+J145+J146+J148+J149+J150+J151+J152+J153+J154+J155+J156+J157+J158+J159+J160+J161+J162+J163+J164+J165+J166+J168+J169+J171+J172+J173+J174+J175+J176+J177+J178+J179+J180+J181+J182+J184+J186+J187+J190+J191","v":227308.14},1470500,98000,90000,1478500,1466000,1469000]
["","311","","Plaće (Bruto)",{"$f":"+E123","v":662252.20000000007},805374.64,551135.84,596201.56000000006,549506.88,93049.94,600000,0,0,600000,600000,600000]
["R.1.1.","31111","   1"," Plaće",662252.20000000007,805374.64,551135.84,596201.56000000006,549506.88,93049.94,600000,0,0,600000,600000,600000]
["","312","","Ostali rashodi za zaposlene",{"$f":"+E125+E126+E127","v":0},0,0,0,16650,0,23000,0,0,23000,23000,23000]
["R.1.1.","31213","  52"," Prigodne nagrade (regres, božićnica)",0,0,0,0,11250,0,12000,0,0,12000,12000,12000]
["R.1.1.","31213","  53"," Darovi- za djecu",0,0,0,0,2400,0,7000,0,0,7000,7000,7000]
["R.1.1.","31215","  54"," Naknada za bolest,inval.i smrtni slučaj",0,0,0,0,3000,0,4000,0,0,4000,4000,4000]
["","313","","Doprinosi na plaće",{"$f":"+E129+E130+E131","v":101017.45000000001},117584.77,87728.71,99518.87,94515.19,16004.560000000001,100000,80000,80000,100000,100000,100000]
["R.1.1.","31322","  51"," Doprinosi za obvezno zdravstv.osig.zaštite zdravlja na radu",0,0,0,0,85173.52,14422.7,5000,80000,0,85000,5000,5000,"Prebacivanje pozicije"]
["R.1.1.","31321","   3"," Doprinosi za obvezno zdravstveno osiguranje",90421.41,104698.8,78910.460000000006,89430.22,0,0,85000,0,80000,5000,85000,85000,"Prebacivanje pozicije"]
["R.1.1.","31332","   4"," Doprinosi za zapošljavanje",10596.04,12885.970000000001,8818.25,10088.65,9341.67,1581.8600000000001,10000,0,0,10000,10000,10000]
["","321","","Naknade troškova zaposlenima",{"$f":"+E133+E134+E135+E136+E137+E138+E139","v":37191.880000000005},47907.199999999997,38027.919999999998,46924.07,42507.539999999994,9286.74,56000,0,0,56000,56000,56000]
["R.1.1.","32111","   5"," Dnevnice za službeni put u zemlji",5270,6290,2805,3145,1955,1020,5000,0,0,5000,5000,5000]
["R.1.1.","32112","   5-1"," Dnevnice za službeni put u inozemstvo",0,4925.16,1037.08,1744,4730.67,0,5000,0,0,5000,5000,5000]
["R.1.1.","32121","   2"," Ostali rashodi za zaposlene",14120,15530,14285,16000,15300,2330,17000,0,0,17000,17000,17000]
["R.1.1.","32113","   6"," Naknade za smještaj na službenom putu u zemlji",0,0,0,2231.09,0,0,5000,0,0,5000,5000,5000]
["R.1.1.","32115","   7"," Naknade za prijevoz na službenom putu u zemlji",2155.1999999999998,4472,2229.8000000000002,4374.1000000000004,2108.48,660.4,5000,0,0,5000,5000,5000]
["R.1.1.","32141","   8"," Korištenje privatnog autom.za sl.svrhe",976,0,848,868.17000000000007,923.35,0,3000,0,0,3000,3000,3000]
["R.1.1.","32121","   9"," Naknada za prijevoz",14670.68,16690.04,16823.04,18561.71,17490.04,5276.34,16000,0,0,16000,16000,16000]
["","322","","Rashodi za materijal i energiju",{"$f":"+E141+E142+E143+E144+E145+E146","v":68981.459999999992},85788.08,90463.53,111488.64000000001,92465.950000000012,18285.14,91000,0,0,91000,91000,91000]
["R.1.1.","32211","  10"," Uredski materijal",17739.03,21128.71,23203.81,26470.48,26702.43,4548.34,25000,0,0,{"$f":"K141+L141-M141","v":25000},25000,25000]
["R.1.1.","32214","  12"," Materijal i sredstva za čišćenje i održavanje",7807.52,12441.86,22823.46,20998.23,20392.400000000001,2602.1799999999998,15000,0,0,15000,15000,15000]
["R.1.1.","32234","  15"," Motorni benzin i dizel gorivo",15402.93,17565.87,17765.86,23313.08,13953.08,2273.12,20000,0,0,20000,20000,20000]
["R.1.1.","32251","  17"," Sitni inventar",3106.05,6896.74,3405,17219.310000000001,4791.6900000000005,3234.31,5000,0,0,5000,5000,5000]
["R.1.1.","32242","  21-2"," Usluge tekućeg održavanja uredske opreme",24925.93,27754.9,23125.15,23487.54,26626.350000000002,5627.19,25000,0,0,25000,25000,25000]
["R.1.1.","32271","  97"," Zaštita na radu - oprema",0,0,140.25,0,0,0,1000,0,0,1000,1000,1000]
["","323","","Rashodi za usluge",{"$f":"+E148+E149+E150+E151+E152+E153+E154+E155+E156+E157+E158+E159+E160+E161+E162+E163+E164+E165+E166","v":259084.63999999998},236084.56000000003,261591.41,287236.42000000004,342041,{"$f":"+J148+J149+J150+J151+J152+J153+J154+J155+J156+J157+J158+J159+J160+J161+J162+J163+J164+J165+J166","v":68322.569999999992},306500,0,0,306500,302000,302000]
["R.1.1.","32361","  94-4"," Zdravstvene usluge - pregledi",0,0,0,0,0,0,2000,0,0,2000,2000,2000]
["R.1.1.","32395","  21-3"," Usluge čišćenja uredskih prostorija",19880,0,993.75,0,1752.18,0,5000,0,0,5000,5000,5000]
["R.1.1.","32331","  22"," Usluge objavljivanja oglasa i natječaja",12530.050000000001,10323.02,9450,17880,2052,0,20000,0,0,20000,20000,20000]
["R.1.1.","32332","  23"," Tisak- Vinkovački list, Večernji list i Službeni vjesnik",9160,9146,9819,11491.31,9138,156,11000,0,0,11000,11000,11000]
["R.1.1.","32334","  24"," Promidžbeni materijal, TV i Novosti",64524.23,57182.3,63549.3,61216.4,63519.65,13724,60000,0,0,60000,60000,60000]
["R.1.1.","32331","  24-1"," Uređenje internet stranica",5000,10000,10000,15000,15000,5000,10000,0,0,10000,10000,10000]
["R.1.1.","32323","  21-1"," Usluge tekućeg i investicijskog održavanja prijevoznih sred",13002.6,6010.72,13309.56,10647.36,15961.58,11709.24,12000,0,0,12000,12000,12000]
["R.1.1.","32389","  36"," Arhiva - aplikacija (pristup)",8875,6000,1300,1324,1200,100,6000,0,0,6000,6000,6000]
["R.1.1.","32379","  37"," Usluga naplata prihoda",0,0,43886.94,30083.15,26981.16,7641.45,25000,0,0,25000,25000,25000]
["R.1.1.","32394","  57"," Usluge pri  registraciji prijevoznih sredstava",1145.3500000000001,974.88,1258.1600000000001,3175.86,1059.21,0,3000,0,0,3000,3000,3000]
["R.1.1.","32311","  18"," Usluge telefona, telefaksa",38582.520000000004,35803.879999999997,35838.69,31976.100000000002,25685.350000000002,6174.68,38000,0,0,38000,38000,38000]
["R.1.1.","32312","  19"," Usluge interneta",0,1263.6100000000001,1250,855,855,1792.5,2000,0,0,2000,2000,2000]
["R.1.1.","32313","  20"," Poštarina (pisma, tiskanice i sl.)",12726.960000000001,22295.73,27656.510000000002,30839.48,25950.690000000002,4061.95,22000,0,0,22000,22000,22000]
["R.1.1.","32372","  26"," Ugovori o djelu",0,6666.67,0,12724.76,5983.18,0,10000,0,0,10000,10000,10000]
["R.1.1.","32373","  27"," Usluge odvjetnika i pravnog savjetovanja",42464.93,29652.75,4057.5,21400,105112.5,9435.75,35000,0,0,35000,35000,35000]
["R.1.1.","32381","  28"," Usluge ažuriranja računalnih baza",29130.5,26568,26568,26568,26568,6642,30000,0,0,30000,26000,26000]
["R.1.1.","32391","  29"," Usluge kopiranja i uvezivanja",2062.5,2259.5,2274,1687.5,1487.5,0,2500,0,0,2500,2000,2000]
["R.1.1.","32392","  30"," Film i izrada fotografija",0,0,0,0,2425,0,1000,0,0,1000,1000,1000]
["R.1.1.","32382","  31"," Program za evidencije grobne naknade i legalizacije objekat",0,11937.5,10380,10367.5,11310,1885,12000,0,0,12000,12000,12000]
["","324","","Naknade troškova osobama izvan radnog odnosa",{"$f":"+E168+E169","v":0},0,0,23409.040000000001,25224.02,4440.6000000000004,30000,0,0,30000,30000,30000]
["R.1.1.","32412","   1-4"," Plaće vježbenika - doprinos MIO",0,0,0,23409.040000000001,17495.57,3528.96,20000,0,0,20000,20000,20000]
["R.1.1.","32412","  51-4"," Doprinosi za obv. zdr..osig.zaštite zdravlja na radu -VJEŽB",0,0,0,0,7728.45,911.64,10000,0,0,10000,10000,10000]
["","329","","Ostali nespomenuti rashodi poslovanja",{"$f":"+E171+E172+E173+E174+E175+E176+E177+E178+E179+E180+E181+E182","v":1375740.5},{"$f":"+F171+F172+F173+F174+F175+F176+F177+F178+F179+F180+F181+F182","v":240346.41},158460.04,221466.01,107229.43000000001,15709.220000000001,197000,18000,0,215000,197000,197000]
["R.1.1.","32941","  62"," Tuzemne članarine",7230.91,6193.7,6826.4000000000005,4987.4000000000005,6687.68,1856.13,7000,0,0,7000,7000,7000]
["R.1.1.","32951","  63"," Ovjere, suglasnosti i dr.",3136.25,2872.3,1586,3594.5,1301.26,231.5,5000,0,0,5000,5000,5000]
["R.1.1.","32921","  60"," Premije osiguranja prijevoznih sredstava",13617.14,13900.78,9449.25,6807.12,1684.32,2505.17,10000,0,0,10000,10000,10000]
["R.1.1.","32923","  60-1"," Premija osiguranja",7069.99,9584.84,1050,2938.9,5877.8,0,5000,16000,0,21000,5000,5000,"Prema trećim osobama i radnici"]
["R.1.1.","32931","  61"," Reprezentacija",14566.93,31737.11,33014.47,35613.760000000002,21250.81,11116.42,22000,0,0,22000,22000,22000]
["R.1.1.","32931","  61-1"," Priznanja za Dane Općine",3250,4725,2887.5,3600,5925,0,3000,2000,0,5000,3000,3000,"5 priznanja"]
["R.1.1.","32991","  61-2"," Izdaci za cvjetne aranžmane i vijence",6520,10646.630000000001,10623.75,12088.25,12175,0,12000,0,0,12000,12000,12000]
["R.1.1.","32931","  61-3"," Troškovi proslave Dana Općine",20648.060000000001,19352.86,19544.38,22950.100000000002,22720.13,0,23000,0,0,23000,23000,23000]
["R.1.1.","32931","  61-4"," Troškovi po službenim protokolima",15953.12,16931.41,20030.66,20232.89,20732.580000000002,0,20000,0,0,20000,20000,20000]
["R.1.1.","32999"," 999"," Rezerviranja za izdatke iz proteklih godina",0,0,0,0,0,0,50000,0,0,50000,50000,50000]
["R.1.1.","32961"," 207"," Naknada štete po sudskim presudama",1283748.1000000001,124401.78,53447.630000000005,108653.09,8874.85,0,30000,0,0,30000,30000,30000]
["R.1.1.","32999"," 398"," Proračunska pričuva",0,0,0,0,0,0,10000,0,0,10000,10000,10000]
["","342","","Kamate za primljene kredite i zajmove",{"$f":"+E184","v":3174.5},1238.1300000000001,38.619999999999997,0,0,0,1000,0,0,1000,1000,1000]
["R.1.1.","34222","  35"," Trošak kamata i PDV za financijski leasing",3174.5,1238.1300000000001,38.619999999999997,0,0,0,1000,0,0,1000,1000,1000]
["","343","","Ostali financijski rashodi",{"$f":"+E186+E187","v":13775.960000000001},14288.52,16997.620000000003,15461.25,9537.57,2209.37,21000,0,0,21000,21000,24000]
["R.1.1.","34311","  32"," Usluge banaka",13775.960000000001,14288.52,16782.04,15261.03,9537.57,2209.35,20000,0,0,20000,20000,20000]
["R.1.1.","34332","  33"," Kamate na doprinose i poreze",0,0,215.58,200.22,0,0.02,1000,0,0,1000,1000,4000]
["R.1.1.1.","",""," Aktivnost: Informiranje zajednice",{"$f":"+E190+E191","v":15912.5},12400,7743.75,58724.07,18053.27,0,45000,0,10000,35000,45000,45000]
["","323","","Rashodi za usluge",{"$f":"+E190+E191","v":15912.5},12400,7743.75,58724.07,18053.27,0,45000,0,10000,35000,45000,45000]
["R.1.1.1.","32391","  11-1"," Usluge tiskanja lista -\"Klasa\"",15712.5,7400,7743.75,11812.5,11200,0,25000,0,10000,15000,25000,25000]
["R.1.1.1.","32391","  11-2"," Usluge tiskanja knjige",200,5000,0,46911.57,6853.27,0,20000,0,0,20000,20000,20000]
["R.1.2.","","","Program: Unapređenje aktivnosti",{"$f":"+E195+E197+E200+E202+E203+E204+E205+E208+E209+E210+E211+E212+E213+E214","v":51464.630000000005},55885.219999999994,33044.61,80493.42,76501.59,25102.27,182000,5000,45000,142000,125000,100000]
["R.1.2.1.","",""," Aktivnost: Usavršavanje i edukacija uposlenika",{"$f":"+E195+E197","v":6940},7367.5,3045,13631.57,16308.77,4380,18000,5000,0,23000,18000,18000]
["","321","","Naknade troškova zaposlenima",{"$f":"+E195","v":0},0,0,0,9411.25,4380,10000,5000,0,15000,10000,10000]
["R.1.2.1.","32131","  38","Stručno usavršavanje - seminari",0,0,0,0,9411.25,4380,10000,5000,0,15000,10000,10000," Zbog poreza na nekretnine od 01.01.2018."]
["","322","","Rashodi za materijal i energiju",{"$f":"+E197","v":6940},7367.5,3045,13631.57,6897.52,0,8000,0,0,8000,8000,8000]
["R.1.2.1.","32212","  11"," Literatura (publikacije, časopisi, glasila, knjige i ostalo",6940,7367.5,3045,13631.57,6897.52,0,8000,0,0,8000,8000,8000]
["R.1.2.2.","",""," Aktivnost: Nabava objekata i opreme",{"$f":"+E200+E202+E203+E204+E205","v":29758.13},33038.089999999997,19108.03,49220.14,41397.22,7610.91,90000,0,20000,70000,60000,44000]
["","323","","Rashodi za usluge",{"$f":"+E200","v":0},0,0,0,0,0,30000,0,20000,10000,0,0]
["R.1.2.2.","32379","  95-2","Izrada plana zaštite i spašavanja",0,0,0,0,0,0,30000,0,20000,10000,0,0,"Ne radi se ove godine, valjan je"]
["","422","","Postrojenja i oprema",{"$f":"+E202+E203+E204+E205","v":29758.13},33038.089999999997,19108.03,49220.14,41397.22,7610.91,60000,0,0,60000,60000,44000]
["R.1.2.2.","42233","  96"," Oprema za protupožarnu zaštitu",1887.5,1687.5,4331.13,3544.19,0,0,5000,0,0,5000,5000,5000]
["R.1.2.2.","42211","  40"," Računala i računalna oprema",8644.11,16716.11,8473.67,31516.31,18599.260000000002,5375.96,20000,0,0,20000,20000,20000]
["R.1.2.2.","42219","  41"," Ostala uredska oprema",18126.52,14634.48,6303.2300000000005,14159.64,18453.46,2234.9500000000003,25000,0,0,{"$f":"K204+L204-M204","v":25000},25000,18000]
["R.1.2.2.","42231","  44"," Oprema za grijanje, ventilaciju i hlađenje",1100,0,0,0,4344.5,0,10000,0,0,10000,10000,1000]
["R.1.2.3.","",""," Aktivnost: Unapređenje zaštite osoba i imovine",{"$f":"+E208+E209+E210+E211+E212+E213+E214","v":14766.5},15479.630000000001,10891.580000000002,17641.71,18795.599999999999,13111.36,74000,0,25000,49000,47000,38000]
["","323","","Rashodi za usluge",{"$f":"+E208+E209+E210+E211+E212+E213+E214","v":14766.5},15479.630000000001,10891.580000000002,17641.71,18795.599999999999,13111.36,74000,0,25000,49000,47000,38000]
["R.1.2.3.","32379","  96-1"," Revizija i izrada planova protupožarne zaštite i zaštite i",0,0,0,0,0,0,1000,0,0,1000,1000,1000]
["R.1.2.3.","32329","  96-3"," Usluge održavanja protupožarne opreme",3032.5,3479.63,0,0,3142.6,0,10000,0,0,10000,3000,3000]
["R.1.2.3.","32379","  95-3"," Provođenje programa i poslova zaštite i spašavanja",7984,12000,2529.2000000000003,14641.710000000001,14649.83,13111.36,15000,0,0,15000,15000,15000]
["R.1.2.3.","32379","  95-4"," Vježba operativnih snaga",0,0,0,0,1003.1700000000001,0,10000,0,0,10000,10000,1000," Šuma Novi Jankovci"]
["R.1.2.3.","32379","  95-1"," Provođenje programa i poslova civilne zaštite",0,0,0,0,0,0,30000,0,25000,5000,10000,10000,"Ne radi se ove godine, valjan je"]
["R.1.2.3.","32379","  98"," Zaštita na radu - izrada plana",0,0,8362.380000000001,3000,0,0,5000,0,0,5000,5000,5000]
["R.1.2.3.","32379","  99"," Zaštita na radu-procjena radnih mjesta",3750,0,0,0,0,0,3000,0,0,3000,3000,3000]
["R.1.3.","","","Program: Građevinski objekti",{"$f":"+E217+E218+E219+E221+E227+E230+E231+E232+E234+E235+E236+E237+E239","v":958028.84000000008},1115160.8,2581665.2600000002,2208385.85,466247.30000000005,"215,657,01",1824900,1750000,19000,3555900,1489900,2195400]
["","323","","Rashodi za usluge",{"$f":"+E217+E218+E219","v":43427.740000000005},36821.100000000006,38565.629999999997,43566.270000000004,32259.35,1125,90000,0,19000,71000,90000,90000]
["R.1.3.","32351"," 180-4"," Naknada za zemljište po ugovoru-pravo građenja (lovački dom",14031.98,14031.98,14031.98,0,0,0,20000,0,19000,1000,20000,20000]
["R.1.3.","32379"," 189-2"," Usluge nadzora u građevinarstvu",26595.760000000002,18768.54,17723.439999999999,29725.68,22861.279999999999,750,60000,0,0,60000,60000,60000]
["R.1.3.","32379"," 189-3"," Tehničke analize-usluge",2800,4020.58,6810.21,13840.59,9398.07,375,10000,0,0,10000,10000,10000]
["","421","","Građevinski objekti",{"$f":"+E221","v":566434.59},667590.55000000005,2103423.12,1700642.48,0,0,1232400,1750000,0,2982400,892400,1592400]
["R.1.3.","42129"," 189-1","Kapitalna ulaganja u Općini",566434.59,667590.55000000005,2103423.12,1700642.48,0,0,1232400,{"$f":"SUM(L222:L225)","v":1750000},0,2982400,892400,1592400]
[null,null,null," Interreg - Poslovni kompetentni centar",null,null,null,null,null,null,null,null,null,null,null,null,"Žuta škola"]
[null,null,null," Rekonstrukcija javne rasvjete",null,null,null,null,null,null,null,null,null,null,null,null,"Cijela općina"]
[null,null,null," Reciklažno dvorište \"Stmečica\"",null,null,null,null,null,null,null,1750000,null,null,null,null,"Kandidiran do vijeća"]
[null,null,null," Dom kulture Novi Jankovci",null,null,null,null,null,null,null,null,null,null,null,null,"Kandidiran"]
["","451","","Dodatna ulaganja na građevinskim objektima",{"$f":"+E227","v":27741.98},74259.930000000008,88570,116874.38,86129.69,19816.5,100000,0,0,100000,100000,100000]
["R.1.3.","45111"," 189"," Dodatna ulaganja na građevinskim objektima",27741.98,74259.930000000008,88570,116874.38,86129.69,19816.5,100000,0,0,100000,100000,100000,"Popravak plina Orolik i Slakovci"]
["R.1.3.1.","",""," Aktivnost: Održavanje objekata javne namjene",{"$f":"+E230+E231+E232+E234+E235+E236+E237+E239","v":320424.52999999997},336489.22,351106.50999999989,347302.72000000003,347858.26000000007,194715.51,402500,0,0,402500,407500,413000]
["","322","","Rashodi za materijal i energiju",{"$f":"+E230+E231+E232","v":212372.77000000002},206477.56,194077.41999999998,199585.89,183147.27000000002,87590.2,230000,0,0,230000,235000,235000]
["R.1.3.1.","32233","  14"," Plin",83107.77,82809.56,66128.36,66066.23,72551.06,46214.7,80000,0,0,80000,85000,85000]
["R.1.3.1.","32231","  13"," Električna energija",64184.3,58999.83,63885.48,71500.3,72660.460000000006,37050.480000000003,70000,0,0,70000,70000,70000]
["R.1.3.1.","32241","  16"," Materijal i dijelovi za tekuće i investicij. održavanje gra",65080.700000000004,64668.17,64063.58,62019.360000000001,37935.75,4325.0200000000004,80000,0,0,80000,80000,80000]
["","323","","Rashodi za usluge",{"$f":"+E234+E235+E236+E237","v":108051.76000000001},113759.73000000001,157029.09000000003,147716.82999999999,145302.10999999999,107125.31000000001,162500,0,0,162500,162500,168000]
["R.1.3.1.","32321","  21"," Usluge tekućeg i investicijskog održavanja građevinskih objekata",50828.130000000005,51334.35,80514.11,76838.38,79821.570000000007,85146.880000000005,80000,0,0,80000,80000,80000]
["R.1.3.1.","32341","  25"," Opskrba vodom",23811.670000000002,29013.45,20678.66,36755.15,28803.34,12354.57,25000,0,0,25000,25000,25000]
["R.1.3.1.","32349","  64"," Komunalna naknada",2204.16,2204.16,2204.16,2718.7000000000003,2479.6799999999998,0,2500,0,0,2500,2500,8000]
["R.1.3.1.","32349","  65"," Naknada za održavanje voda-slivne vode",31207.8,31207.77,53632.160000000003,31404.600000000002,34197.520000000004,9623.86,55000,0,0,55000,55000,55000]
["","329","","Ostali nespomenuti rashodi poslovanja",{"$f":"+E239","v":0},16251.93,0,0,19408.88,0,10000,0,0,10000,10000,10000]
["R.1.3.1.","32951","  66","Naknada za legaliziranje objekta",0,16251.93,0,0,19408.88,0,10000,0,0,10000,10000,10000]
["R.2.","","","GLAVA  02 PREDSTAVNIČKA I IZVRŠNA TIJELA",{"$f":"+E243+E244+E245+E246+E249+E251+E252","v":218006.06},408407.07,268897.41000000003,285275.57999999996,260927.42000000004,58936.950000000004,457000,0,0,457000,270000,270000]
["R.2.1.","","","Aktivnost: Financiranje predstavničkih i izvršnih tijela",{"$f":"+E243+E244+E245+E246","v":218006.06},226394.61000000002,240287.06000000003,250024.05,260927.42000000004,58936.950000000004,267000,0,0,267000,267000,267000]
["","329","","Ostali nespomenuti rashodi poslovanja",{"$f":"+E243+E244+E245+E246","v":218006.06},226394.61000000002,240287.06000000003,250024.05,260927.42000000004,58936.950000000004,267000,0,0,267000,267000,267000]
["R.2.1.","32911","  58"," Naknade članovima predstavničkih i izvršnih tijela",90290.89,96935.07,127875.93000000001,129575.08,132100.08000000002,29232.9,130000,0,0,130000,130000,130000]
["R.2.1.","32912","  59"," Naknade članovima povjerenstava",36514.82,39059.22,36508.160000000003,28064.57,35981.94,10844.4,45000,0,0,45000,45000,45000]
["R.2.1.","32911","  59-1"," Naknade predsjednicima mjesnih odbora",91200.35,90400.320000000007,75902.97,92000.400000000009,92000.400000000009,18859.650000000001,90000,0,0,90000,90000,90000]
["R.2.1.","32914","   5-2"," Naknade troškova sl.puta čl.predstav.i izvršnih tijela",0,0,0,384,845,0,2000,0,0,2000,2000,2000]
["R.2.2.","","","Aktivnost: Financiranje izbora",{"$f":"+E249+E251+E252","v":0},182012.46000000002,28610.350000000002,35251.53,0,0,190000,0,0,190000,3000,3000]
["","323","","Rashodi za usluge",{"$f":"+E249","v":0},9071.130000000001,1060,1325.25,0,0,10000,0,0,10000,2000,2000]
["R.2.2.","32332","  59-3"," Troškovi izbora-gl.listići,objava u tisku",0,9071.130000000001,1060,1325.25,0,0,10000,0,0,10000,2000,2000,"Lokalni izbori"]
["","329","","Ostali nespomenuti rashodi poslovanja",{"$f":"+E251+E252","v":0},172941.33000000002,27550.350000000002,33926.28,0,0,180000,0,0,180000,1000,1000]
["R.2.2.","32919","  59-4","Troškovi predizborne promiđbe",0,57705.64,0,0,0,0,60000,0,0,60000,0,0,"Lokalni izbori"]
["R.2.2.","32912","  59-2"," Naknade članovima izbornog povjerenstva biračkih odbora",0,115235.69,27550.350000000002,33926.28,0,0,120000,0,0,120000,1000,1000,"Lokalni izbori"]
["R.3.","","","GLAVA  3 DRUŠTVENE DJELATNOSTI",{"$f":"+E256+E257+E261+E262+E264+E273+E274+E275+E276+E277+E280+E281+E282+E284+E286+E289+E292+E293+E294+E295+E296+E297+E298+E301+E304+E307","v":862693.67999999993},856363.07000000007,836870.26,847348.92000000016,1429550.69,471887.18,1156000,160000,0,1316000,1148500,1165000]
["R.3.1.","","","Program: Školstvo",{"$f":"+E256+E257","v":48352.5},48300,54456,51046,43400.380000000005,7500,62000,0,0,62000,62000,62000]
["","381","","Tekuće donacije",{"$f":"+E256+E257","v":48352.5},48300,54456,51046,43400.380000000005,7500,62000,0,0,62000,62000,62000]
["R.3.1.","38119"," 160"," Tekuće donacije Osnovnim školama",38352.5,38300,33000,29590,21944.38,7500,40000,0,0,40000,40000,40000]
["R.3.1.","38119"," 160-1"," Potpore knjižnicama i čitaonicama",10000,10000,21456,21456,21456,0,22000,0,0,22000,22000,22000,"Bibliobus"]
["R.3.2.","","","Program: Šport",{"$f":"+E261+E262+E264+E273+E274+E275+E276+E277","v":380000},414500,393301.25,406096.33,549132.14,201126.12,460000,160000,0,620000,465000,465000]
["R.3.2.1.","",""," Aktivnost:  Kapitalne donacije sportskim društvima",{"$f":"+E261+E262+E264","v":0},34500,19000,37465.1,161132.14000000001,55126.12,85000,160000,0,245000,90000,90000]
["","323","","Rashodi za usluge",{"$f":"+E261+E262","v":0},0,0,0,161132.14000000001,0,0,0,0,0,0,0]
["R.3.2.1.","323211"," 121"," Sanitarni čvor NK VIDOR Matijević",0,0,0,0,30584.58,0,0,0,0,0,0,0]
["R.3.2.1.","323211"," 123"," Dvorana za sastanke HNK Croatia",0,0,0,0,130547.56,0,0,0,0,0,0,0]
["","382","","Kapitalne donacije",{"$f":"+E264","v":0},34500,19000,37465.1,0,55126.12,85000,160000,0,245000,90000,90000]
["R.3.2.1.","38215"," 120"," Kapitalne donacije sportskim društvima",{"$f":"SUM(E265:E268)","v":0},34500,19000,37465.1,0,{"$f":"SUM(J265:J268)","v":55126.12},85000,{"$f":"SUM(L265:L268)","v":160000},{"$f":"SUM(M265:M268)","v":0},245000,90000,90000]
[null,null,null," Sanitarni čvor NK VIDOR Matijević",null,null,null,null,null,7587.54,null,10000,0]
[null,null,null," Dvorana za sastanke HNK Croatia",null,null,null,null,null,47538.58,null,50000,0]
[null,null,null," Zid na NK Meteor",null,null,null,null,null,null,null,50000,0]
[null,null,null," Obnova dvorane HAŠK Sokol",null,null,null,null,null,null,null,50000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["R.3.2.2.","",""," Aktivnost:  Tekuće donacije sportskim društvima",{"$f":"+E273+E274+E275+E276+E277","v":380000},380000,374301.25,368631.23000000004,388000,146000,375000,0,0,375000,375000,375000]
["","381","","Tekuće donacije",{"$f":"+E273+E274+E275+E276+E277","v":380000},380000,374301.25,368631.23000000004,388000,146000,375000,0,0,375000,375000,375000]
["R.3.2.2.","38115"," 114"," Tekuće donacije sportskim društvima Srijemske Laze",75000,75000,75000,75000,80000,30000,75000,0,0,75000,75000,75000]
["R.3.2.2.","38115"," 115"," Tekuće potpore sportskim društvima u Slakovcima",85000,85000,86601.25,85597.08,85000,30000,85000,0,0,85000,85000,85000]
["R.3.2.2.","38115"," 116"," Tekuće donacije sportskim društvima St. Jankovci",125000,125000,116500,119564.15000000001,125000,40000,125000,0,0,125000,125000,125000]
["R.3.2.2.","38115"," 117"," Tekuće donacije sportskim društvima Orolik",10000,10000,10000,3470,0,0,5000,0,0,5000,5000,5000]
["R.3.2.2.","38115"," 119"," Tekuće donacije sportskim društvima Novi Jankovci",85000,85000,86200,85000,98000,46000,85000,0,0,85000,85000,85000]
["R.3.3.","","","Program: Kultura",{"$f":"+E280+E281+E282+E284+E286","v":30000},45000,45000,39489.770000000004,317420.94,46958.400000000001,80000,0,0,80000,80000,80000]
["","381","","Tekuće donacije",{"$f":"+E280+E281+E282","v":30000},45000,45000,39489.770000000004,47057.19,45000,55000,0,0,55000,55000,55000]
["R.3.3.","38113"," 130-1"," Smotra folklora nacionalnih manjina",20000,30000,30000,30000,29472.45,30000,30000,0,0,{"$f":"K280+L280-M280","v":30000},30000,30000]
["R.3.3.","38114"," 131-2"," Manifestacija Pokladni svatovi Slakovci",10000,15000,15000,9489.77,7768.14,15000,15000,0,0,15000,15000,15000]
["R.3.3.","38129","  61-6"," Tekuće potpore u naravi",0,0,0,0,9816.6,0,10000,0,0,10000,10000,10000]
["","421","","Građevinski objekti",{"$f":"+E284","v":0},0,0,0,6000,0,5000,0,0,5000,5000,5000]
["R.3.3.","42146"," 130"," Spomenici (povijesni, kulturni i slično)",0,0,0,0,6000,0,5000,0,0,5000,5000,5000]
["","422","","Postrojenja i oprema",{"$f":"+E286","v":0},0,0,0,264363.75,1958.4,20000,0,0,20000,20000,20000]
["R.3.3.","42212"," 129"," Opremanje domova - stolice i klupe",0,0,0,0,264363.75,1958.4,20000,0,0,20000,20000,20000]
["R.3.4.","","","Program: Vjerske organizacije",{"$f":"+E289","v":76000},35401.68,41528,37000.49,24596.79,350,40000,0,0,40000,40000,40000]
["","381","","Tekuće donacije",{"$f":"+E289","v":76000},35401.68,41528,37000.49,24596.79,350,40000,0,0,40000,40000,40000]
["R.3.4.","38112"," 140"," Tekuće potpore vjerskim zajednicama-crkvama",76000,35401.68,41528,37000.49,24596.79,350,40000,0,0,40000,40000,40000]
["R.3.5.","","","Program: Udruge građana",{"$f":"+E292+E293+E294+E295+E296+E297+E298","v":41250},40542.43,48750,62658.31,218945.97,147750,224000,0,0,224000,211500,228000]
["","381","","Tekuće donacije",{"$f":"+E292+E293+E294+E295+E296+E297+E298","v":41250},40542.43,48750,62658.31,218945.97,147750,224000,0,0,224000,211500,228000]
["R.3.5.","38114"," 131-5"," Tekuće potpore-MOTO susreti",0,0,5000,7000,8000,8000,8000,0,0,8000,8000,8000]
["R.3.5.","38117"," 133","Županijsko natjecanje orača",0,0,0,0,0,0,0,0,0,0,1500,0]
["R.3.5.","38117"," 151-5"," Potpora umirovljenicima",11250,11350,13750,15658.31,9581.06,0,11000,0,0,11000,12000,20000]
["R.3.5.","38114"," 151-7"," Tekuće potpore udrugama građana  (povjerenstvo)",0,0,0,10000,142500,111250,125000,0,0,125000,130000,140000]
["R.3.5.","38114"," 151-8"," Tekuće potpore udrugama građana (nepredv. i nedom.)",0,0,0,0,28864.91,13500,30000,0,0,30000,30000,30000]
["R.3.5.","38114"," 156"," XIV. Svjetski kongres Rusina",0,0,0,0,0,0,20000,0,0,20000,0,0]
["R.3.5.","38118"," 151-3"," Tekuće donacije -Crveni križ",30000,29192.43,30000,30000,30000,15000,30000,0,0,30000,30000,30000]
["R.3.6.","","","Program: Političke stranke",{"$f":"+E301","v":60000},56000,52000,52000,52000,13000,60000,0,0,60000,60000,60000]
["","381","","Tekuće donacije",{"$f":"+E301","v":60000},56000,52000,52000,52000,13000,60000,0,0,60000,60000,60000]
["R.3.6.","38114"," 151-1"," Tekuće donacije političkim strankama",60000,56000,52000,52000,52000,13000,60000,0,0,60000,60000,60000]
["R.3.7.","","","Program: Vijeća nacionalnih manjina",{"$f":"+E304","v":47400},39400,33400,28583.07,34200,0,40000,0,0,40000,40000,40000]
["","367","","Prijenosi proračunskim korisnicima iz nadležnog proračuna za financ.redovne djelatnosti",{"$f":"+E304","v":47400},39400,33400,28583.07,34200,0,40000,0,0,40000,40000,40000]
["R.3.7.","367111"," 151-2"," Tekuće donacije vijećima nacionalnih manjina",47400,39400,33400,28583.07,34200,0,40000,0,0,40000,40000,40000]
["R.3.9.","","","Program: Financiranje DVD",{"$f":"+E307","v":179691.18},177218.96,168435.01,170474.95,189854.47,55202.66,190000,0,0,190000,190000,190000]
["","381","","Tekuće donacije",{"$f":"+E307","v":179691.18},177218.96,168435.01,170474.95,189854.47,55202.66,190000,0,0,190000,190000,190000]
["R.3.9.","381145"," 195"," Tekuće donacije - DVD",179691.18,177218.96,168435.01,170474.95,189854.47,55202.66,190000,0,0,190000,190000,190000]
["R.4.","","","GLAVA 4 KOMUNALNA DJELATNOST",{"$f":"+E311+E313+E314+E316+E318+E321+E322+E323+E324+E328+E329+E330+E333+E334+E336+E337+E339+E342+E344+E345+E346+E347+E349+E350+E351+E353+E355+E356+E359+E360+E361+E362+E363+E364+E365+E366+E367+E368+E369+E370+E372+E374+E376+E377+E379+E381+E384+E386+E388+E389+E392+E395+E398","v":1969761.33},1344343.6,1478694.06,1813026.53,3833618.9100000011,649926.78,4300000,300000,330000,4270000,4741000,4241000]
["R.4.1.","","","Program: Održavanje javnih površina",{"$f":"+E311+E313+E314+E316+E318+E321+E322+E323+E324","v":705880.32000000007},60436.770000000004,295125.94,418919.86,574610.56999999995,360991.44,2030000,300000,0,2330000,2531000,2031000]
["","311","","Plaće (Bruto)",{"$f":"+E311","v":0},0,0,0,9452.49,0,200000,0,0,200000,200000,200000]
["R.4.1.","31111","   1-2"," Javni radovi  - plaća",0,0,0,0,9452.49,0,200000,0,0,200000,200000,200000]
["","313","","Doprinosi na plaće",{"$f":"+E313+E314","v":0},0,0,0,1625.8300000000002,0,40000,0,0,40000,40000,40000]
["R.4.1.","31332","   4-2"," Doprinos za zapoš.-Javni radovi",0,0,0,0,160.69,0,5000,0,0,5000,5000,5000]
["R.4.1.","31322","  51-2"," Doprinos za zdrav.-Javni radovi",0,0,0,0,1465.14,0,35000,0,0,35000,35000,35000]
["","323","","Rashodi za usluge",{"$f":"+E316","v":25545.64},1761.68,26925,24625,15375,31450,30000,0,0,30000,30000,30000]
["R.4.1.","32329"," 182-1"," Zimsko održavanje cesta",25545.64,1761.68,26925,24625,15375,31450,30000,0,0,30000,30000,30000]
["","329","","Ostali nespomenuti rashodi poslovanja",{"$f":"+E318","v":0},0,0,4544.3500000000004,0,0,4000,0,0,4000,4000,4000]
["R.4.1.","32955"," 218"," Naknada zbog nezapošljavanja osoba s invaliditetom",0,0,0,4544.3500000000004,0,0,4000,0,0,4000,4000,4000]
["R.4.1.1.","",""," Aktivnost: Izgradnja i održavanje cesta i nogostupa",{"$f":"+E321+E322+E323+E324","v":680334.67999999993},58675.090000000004,268200.94,389750.51,548157.25,329541.44,1756000,300000,0,2056000,2257000,1757000]
["","421","","Građevinski objekti",{"$f":"+E321+E322+E323+E324","v":680334.67999999993},58675.090000000004,268200.94,389750.51,548157.25,329541.44,1756000,300000,0,2056000,2257000,1757000]
["R.4.1.1.","42131"," 182-2"," Izgradnja staza",212626.75,5831.25,169425.01,66350.25,14987.5,8121,200000,300000,0,500000,200000,200000,"Ako prođe natječaj"]
["R.4.1.1.","42131"," 182-3"," Izgradnja otresnica, deponiranje kamena",33880.25,3459.25,50437.5,23412.5,34555.629999999997,15000,50000,0,0,50000,50000,50000]
["R.4.1.1.","42139"," 182-4"," Prometna i turistička signalizacija",4375,3687.5,7061.25,5318.75,750,0,6000,0,0,6000,7000,7000]
["R.4.1.1.","42131"," 182"," Ceste",429452.68,45697.090000000004,41277.18,294669.01,497864.12,306420.44,1500000,0,0,1500000,2000000,1500000,"Parkiralište groblje Novi Jankovci"]
[null,null,null," Nikole Tesle / Braće Radića Stari Jankovci"]
["R.4.2.","","","Program: Izgradnja komunalne infrastrukture",{"$f":"+E328+E329+E330","v":444559.48000000004},158543.56,96373.81,0,1106853.03,49286.03,475000,0,100000,375000,475000,475000]
["","421","","Građevinski objekti",{"$f":"+E328+E329+E330","v":444559.48000000004},158543.56,96373.81,0,1106853.03,49286.03,475000,0,100000,375000,475000,475000]
["R.4.2.","42144"," 185"," Energetski i komunikacijski vodovi",47215.15,42617.5,69726.61,0,47066.38,11643.75,65000,0,0,65000,65000,65000]
["R.4.2.","42141"," 183"," Plinovod, vodovod, kanalizacija",397056.83,113713.12,25474.190000000002,0,1057962.5900000001,37642.28,400000,0,100000,300000,400000,400000,"Rezervni bunari"]
["R.4.2.","42142"," 184"," Kanali i luke",287.5,2212.94,1173.01,0,1824.06,0,10000,0,0,10000,10000,10000]
["R.4.3.","","","",{"$f":"+E333+E334+E336+E337+E339","v":76762.200000000012},80000,96000,59397.22,63964.6,15000,130000,0,0,130000,130000,130000]
["","323","","Rashodi za usluge",{"$f":"+E333+E334","v":20000},0,9500,33984,29564.6,0,10000,0,0,10000,10000,10000]
["R.4.3.","32379","  90"," Izrada kataloga nefinancijske imovine",0,0,0,5000,25000,0,5000,0,0,5000,5000,5000]
["R.4.3.","32379"," 178","Ostale intelektualne usluge",20000,0,9500,28984,4564.6000000000004,0,5000,0,0,5000,5000,5000]
["","329","","Ostali nespomenuti rashodi poslovanja",{"$f":"+E336+E337","v":0},20000,1500,6663.22,34400,15000,35000,0,0,35000,35000,35000]
["R.4.3.","32941"," 178-2"," Sufinanciranje LAG Srijem",0,20000,1500,6663.22,5000,15000,10000,0,0,10000,10000,10000]
["R.4.3.","32941"," 178-9"," TINTL-Ured za međunarodnu suradnju",0,0,0,0,29400,0,25000,0,0,25000,25000,25000]
["","426","","Nematerijalna proizvedena imovina",{"$f":"+E339","v":56762.200000000004},60000,85000,18750,0,0,85000,0,0,85000,85000,85000]
["R.4.3.","42637"," 188"," Izmjene i dop.Prostornog plana Općine",56762.200000000004,60000,85000,18750,0,0,85000,0,0,85000,85000,85000]
["R.4.4.","","","Program: Održavanje komunalne infrastrukture",{"$f":"+E342+E344+E345+E346+E347+E349+E350+E351+E353+E355+E356","v":421497.16000000003},338680.08999999997,408382.73000000004,951408.21,1689205.72,123479.9,646000,0,110000,536000,581000,581000]
["","322","","Rashodi za materijal i energiju",{"$f":"+E342","v":208501.76000000001},224598.84,207581.33000000002,194729.46,214585.37,49068.65,250000,0,0,250000,250000,250000]
["R.4.4.","32231","  13-1"," Električna energija-javna rasvjeta",208501.76000000001,224598.84,207581.33000000002,194729.46,214585.37,49068.65,250000,0,0,250000,250000,250000,"Biti će manje"]
["","323","","Rashodi za usluge",{"$f":"+E344+E345+E346+E347","v":144015.25},114081.25,197051.4,271083.75,185824.1,74411.25,215000,0,0,215000,210000,210000]
["R.4.4.","32322","  13-2"," Održavanje javne rasvjete",59265.25,29331.25,24056.25,74800,41610,18286.25,35000,0,0,{"$f":"K344+L344-M344","v":35000},30000,30000]
["R.4.4.","32343"," 169"," Dezinsekcija",0,0,38756.25,0,21531.25,0,45000,0,0,45000,45000,45000]
["R.4.4.","32343"," 170"," Deratizacija",84750,84750,84750,84750,84750,42375,85000,0,0,85000,85000,85000]
["R.4.4.","32329"," 172-2"," Saniranje deponija i odvoz smeća",0,0,49488.9,111533.75,37932.85,13750,50000,0,0,50000,50000,50000]
["","386","","Kapitalne pomoći",{"$f":"+E349+E350+E351","v":0},0,0,485595,1278396.25,0,71000,0,50000,21000,11000,11000]
["R.4.4.","38612"," 178-7"," Sufinanciranje županijskog centra za gospodarenjem otpadom",0,0,0,0,0,0,1000,0,0,1000,1000,1000]
["R.4.4.","38612","  48"," Komunalna oprema: kante za groblja",0,0,0,485595,482796.25,0,10000,0,0,10000,10000,10000,"Nema natječaja"]
["R.4.4.","38612","  49"," Kamion",0,0,0,0,795600,0,60000,0,50000,10000,0,0,"Nema natječaja"]
["","421","","Građevinski objekti",{"$f":"+E353","v":68980.149999999994},0,3750,0,10400,0,10000,0,0,10000,10000,10000]
["R.4.4.","42149"," 172-3"," Uređenje reciklažnog dvorišta \"Strmečica\" Novi Jankovci",68980.149999999994,0,3750,0,10400,0,10000,0,0,10000,10000,10000]
["","426","","Nematerijalna proizvedena imovina",{"$f":"+E355+E356","v":0},0,0,0,0,0,100000,0,60000,40000,100000,100000]
["R.4.4.","42636"," 178-4"," Izrada dokumentacije - Obnovljivi izvori energije",0,0,0,0,0,0,50000,0,30000,20000,50000,50000]
["R.4.4.","42636"," 178-6"," Izrada dokumentacije - Proizvodnja bioplina",0,0,0,0,0,0,50000,0,30000,20000,50000,50000]
["R.4.5.","","","Program: Komunalna djelatnost",{"$f":"+E359+E360+E361+E362+E363+E364+E365+E366+E367+E368+E369+E370+E372+E374+E376+E377+E379+E381","v":301031.77},570525.31000000006,407492.36,324990.02,327270.99,99621.94,594000,0,20000,574000,599000,574000]
["","323","","Rashodi za usluge",{"$f":"+E359+E360+E361+E362+E363+E364+E365+E366+E367+E368+E369+E370","v":95531.25},130256.35,163119.38,152258.57,163793.14000000001,61278.19,316000,0,0,316000,321000,296000]
["R.4.5.","32375"," 175"," Geodetsko - katastarske usluge",53384.26,26554,10664.26,9654,8694.130000000001,6545,50000,0,0,50000,50000,25000]
["R.4.5.","32321"," 180-3"," Naknada za vodni doprinos",325.10000000000002,17588.47,16656.2,0,0,0,30000,0,0,30000,30000,30000]
["R.4.5.","32362"," 173"," Veterinarske usluge",7052.52,21708.75,18427.02,6966.16,16050.390000000001,6326.88,20000,0,0,20000,20000,20000]
["R.4.5.","32349"," 172"," Uređenje javnih površina,košnja trave",0,8066,120,22350,14891.2,0,15000,0,0,15000,15000,15000]
["R.4.5.","32379"," 188-2"," Energetski pregled",0,0,0,0,0,0,35000,0,0,35000,35000,35000]
["R.4.5.","32379"," 188-3","Planski dokument energetske učinkovitosti",0,0,0,0,0,0,1000,0,0,1000,1000,1000]
["R.4.5.","32329"," 184-1"," Melioracija odvodnje",0,0,0,24000,6000,0,25000,0,0,25000,25000,25000]
["R.4.5.","32329"," 184-2"," Investicijsko održavanje kanalske mreže",31711.030000000002,0,23000,5500,25394.440000000002,8250,30000,0,0,30000,30000,30000]
["R.4.5.","32349"," 523"," Usluge radnih strojeva, razni",0,13890.6,29650,34800,29300,20875,30000,0,0,30000,30000,30000]
["R.4.5.","32349"," 528"," Sadnice, ukrasno bilje...",0,12000,18359.72,27559.62,40421.29,18240,35000,0,0,35000,40000,40000]
["R.4.5.","32349"," 529"," Prijevozne usluge-komunalne",0,27000,43362.5,20700,22883.24,0,42000,0,0,42000,42000,42000]
["R.4.5.","32394"," 535"," Tehnički pregledi i registracija",3058.34,3448.53,2879.68,728.79,158.45000000000002,1041.31,3000,0,0,3000,3000,3000]
["","381","","Tekuće donacije",{"$f":"+E372","v":0},0,7667.75,0,8576.6,0,10000,0,0,10000,10000,10000]
["R.4.5.","38111"," 174"," Donacije zdravstvenim ustanovama",0,0,7667.75,0,8576.6,0,10000,0,0,10000,10000,10000]
["","411","","Materijalna imovina - prirodna bogatstva",{"$f":"+E374","v":38000},46140,0,0,0,0,115000,0,0,115000,115000,115000]
["R.4.5.","41112"," 180"," Građevinsko zemljište",38000,46140,0,0,0,0,115000,0,0,115000,115000,115000]
["","422","","Postrojenja i oprema",{"$f":"+E376+E377","v":2160.52},10912.5,7222,17893.45,2838.75,0,23000,0,0,23000,23000,23000]
["R.4.5.","42273"," 542"," Nabava strojeva i opreme",2160.52,10912.5,7222,17893.45,2838.75,0,20000,0,0,20000,20000,20000]
["R.4.5.","42259"," 187","Ostali instrumenti, uređaji i strojevi",0,0,0,0,0,0,3000,0,0,3000,3000,3000]
["","423","","Prijevozna sredstva",{"$f":"+E379","v":0},0,0,26588,0,0,30000,0,20000,10000,30000,30000]
["R.4.5.","42318","  50"," Bicikli - električni",0,0,0,26588,0,0,30000,0,20000,10000,30000,30000]
["","426","","Nematerijalna proizvedena imovina",{"$f":"+E381","v":165340},383216.46,229483.23,128250,152062.5,38343.75,100000,0,0,100000,100000,100000]
["R.4.5.","42636"," 176"," Izrada projektne dokumentacije",165340,383216.46,229483.23,128250,152062.5,38343.75,100000,0,0,100000,100000,100000]
["R.4.6.","","","Program: Potpore obrtnicima i poljoprivrednicima",{"$f":"+E384+E386+E388+E389+E392+E395+E398","v":20030.400000000001},136157.87,175319.22,58311.22,71714,1547.47,425000,0,100000,325000,425000,450000]
["","352","","Subvencije trgovačkim društvima, poljoprivrednicima i obrtnicima izvan javnog sektora",{"$f":"+E384","v":0},0,0,0,0,0,10000,0,0,10000,10000,10000]
["R.4.6.","35231"," 180-1"," Poljoprivredno zemljište-analiza tla",0,0,0,0,0,0,10000,0,0,10000,10000,10000]
["","372","","Ostale naknade građanima i kućanstvima iz proračuna",{"$f":"+E386","v":20030.400000000001},136157.87,169319.22,20991.82,55833.66,0,180000,0,0,180000,180000,180000]
["R.4.6.","37229"," 180-2"," Subvencije građanima-oslobađanje kom.doprinosa",20030.400000000001,136157.87,169319.22,20991.82,55833.66,0,180000,0,0,180000,180000,180000]
["","382","","Kapitalne donacije",{"$f":"+E388+E389","v":0},0,0,0,0,0,60000,0,0,60000,60000,60000]
["R.4.6.","38229"," 180-5"," Sufinanciranje programa korištenja obnovljivih izvora energ",0,0,0,0,0,0,10000,0,0,10000,10000,10000]
["R.4.6.","38229"," 180-6"," Sufinanciranje programa povećanje energetske učinkovitosti",0,0,0,0,0,0,50000,0,0,50000,50000,50000]
["R.4.6.1.","",""," Aktivnost Subvencije obrtnicima i poljoprivrednicima",{"$f":"+E392","v":0},0,0,0,8000,0,15000,0,0,15000,15000,40000]
["","352","","Subvencije trgovačkim društvima, poljoprivrednicima i obrtnicima izvan javnog sektora",{"$f":"+E392","v":0},0,0,0,8000,0,15000,0,0,15000,15000,40000]
["R.4.6.1.","35231"," 179-2"," Sufinanciranje razvoja poljoprivrede",0,0,0,0,8000,0,15000,0,0,15000,15000,40000]
["R.4.6.2.","",""," Aktivnost: Sufinanciranje razvoja poljoprivrede",{"$f":"+E395","v":0},0,0,23219.4,7880.34,1547.47,150000,0,100000,50000,150000,150000]
["","352","","Subvencije trgovačkim društvima, poljoprivrednicima i obrtnicima izvan javnog sektora",{"$f":"+E395","v":0},0,0,23219.4,7880.34,1547.47,150000,0,100000,50000,150000,150000]
["R.4.6.2.","35232"," 179-1"," Subvencije obrtnicima i poljoprivrednicima",0,0,0,23219.4,7880.34,1547.47,150000,0,100000,50000,150000,150000]
["R.4.6.3.","",""," Aktivnost_ Edukacija poljoprivrednika",{"$f":"+E398","v":0},0,6000,14100,0,0,10000,0,0,10000,10000,10000]
["","352","","Subvencije trgovačkim društvima, poljoprivrednicima i obrtnicima izvan javnog sektora",{"$f":"+E398","v":0},0,6000,14100,0,0,10000,0,0,10000,10000,10000]
["R.4.6.3.","35231"," 179"," Edukacija poljoprivrednika i gospodarstvenika",0,0,6000,14100,0,0,10000,0,0,10000,10000,10000]
["R.5.","","","GLAVA 5 SOCIJALNA SKRB",{"$f":"+E402+E403+E404+E405+E408+E409+E410+E411+E412+E413+E416+E418","v":663030.77},{"$f":"+F402+F403+F404+F405+F408+F409+F410+F411+F412+F413+F416+F418","v":773566.15999999992},{"$f":"+G402+G403+G404+G405+G408+G409+G410+G411+G412+G413+G416+G418","v":378522.13},{"$f":"+H402+H403+H404+H405+H408+H409+H410+H411+H412+H413+H416+H418","v":345670.58999999997},{"$f":"+I402+I403+I404+I405+I408+I409+I410+I411+I412+I413+I416+I418","v":513540.21},32695.67,{"$f":"+K402+K403+K404+K405+K408+K409+K410+K411+K412+K413+K416+K418","v":607000},{"$f":"+L402+L403+L404+L405+L408+L409+L410+L411+L412+L413+L416+L418","v":20000},{"$f":"+M402+M403+M404+M405+M408+M409+M410+M411+M412+M413+M416+M418","v":0},{"$f":"+N402+N403+N404+N405+N408+N409+N410+N411+N412+N413+N416+N418","v":627000},607000,607000]
["R.5.1.","","","Aktivnost: Pomoć potrebitim socijalnim grupama",{"$f":"+E402+E403+E404+E405+E408+E409+E410+E411+E412+E413","v":663030.77},{"$f":"+F402+F403+F404+F405+F408+F409+F410+F411+F412+F413","v":768566.15999999992},{"$f":"+G402+G403+G404+G405+G408+G409+G410+G411+G412+G413","v":372741.9},{"$f":"+H402+H403+H404+H405+H408+H409+H410+H411+H412+H413","v":344170.58999999997},{"$f":"+I402+I403+I404+I405+I408+I409+I410+I411+I412+I413","v":495066.46},31695.67,{"$f":"+K402+K403+K404+K405+K408+K409+K410+K411+K412+K413","v":567000},{"$f":"+L402+L403+L404+L405+L408+L409+L410+L411+L412+L413","v":20000},{"$f":"+M402+M403+M404+M405+M408+M409+M410+M411+M412+M413","v":0},{"$f":"+N402+N403+N404+N405+N408+N409+N410+N411+N412+N413","v":587000},567000,567000]
["","372","","Ostale naknade građanima i kućanstvima iz proračuna",{"$f":"+E402+E403+E404+E405","v":285600},491070.8,175121.45,202040.74,210417.81,10786.99,220000,0,0,220000,220000,220000]
["R.5.1.","37212"," 201"," Pomoć obiteljima i kućanstvima-Jednokratna pomoć",0,19500,18031.39,20764,19289,6800,20000,0,0,20000,20000,20000]
["R.5.1.","37212"," 202"," Pomoć obiteljima i kućanstvima-troškovi stanovanja",228050,394970.8,61930,81766.740000000005,94348.81,986.99,100000,0,0,100000,100000,100000]
["R.5.1.","37213"," 203"," Pomoć invalidima i hendikepiranim osobama",1500,6300,7800.06,11640,6000,3000,10000,0,0,10000,10000,10000]
["R.5.1.","37212"," 205"," Pomoći građanima i kućanstvima - OGRIJEV",56050,70300,87360,87870,90780,0,90000,0,0,90000,90000,90000,"Kad županija uplati"]
["R.5.1.1.","",""," Aktivnost: Briga o djeci",{"$f":"+E408+E409+E410+E411+E412+E413","v":377430.77},{"$f":"+F408+F409+F410+F411+F412+F413","v":277495.36},{"$f":"+G408+G409+G410+G411+G412+G413","v":197620.45},{"$f":"+H408+H409+H410+H411+H412+H413","v":142129.85},{"$f":"+I408+I409+I410+I411+I412+I413","v":284648.65000000002},20908.68,{"$f":"+K408+K409+K410+K411+K412+K413","v":347000},{"$f":"+L408+L409+L410+L411+L412+L413","v":20000},{"$f":"+M408+M409+M410+M411+M412+M413","v":0},{"$f":"+N408+N409+N410+N411+N412+N413","v":367000},347000,347000]
["","372","","Ostale naknade građanima i kućanstvima iz proračuna",{"$f":"+E408+E409+E410+E411+E412+E413","v":377430.77},277495.36,197620.45,142129.85,284648.65000000002,20908.68,347000,20000,0,367000,347000,347000]
["R.5.1.1.","37229"," 151-4"," Božićni darovi djeci HRVI-a",3704.8,3522.86,2314.2000000000003,2157.6,2769.21,0,2000,0,0,{"$f":"K408+L408-M408","v":2000},2000,2000]
["R.5.1.1.","37217"," 161"," Tekuće potpore novorođenoj djeci",53000,42000,33000,30000,21000,6000,40000,0,0,40000,40000,40000]
["R.5.1.1.","37221"," 162"," Sufinanciranje prijevoza za učenike",262025.97,144872.5,92906.25,55672.25,71134.38,13408.68,90000,0,0,90000,90000,90000]
["R.5.1.1.","37219"," 163"," Tekuće donacije - studenti + stipendija",19500,45500,35000,21500,31000,1500,40000,10000,0,50000,40000,40000]
["R.5.1.1.","37215"," 164"," Tekuće donacije - prvi razred O.Š.",39200,41600,34400,32800,30400,0,35000,0,0,35000,35000,35000]
["R.5.1.1.","37215"," 164-1"," Tekuće donacije - radne bilježnice i bilježnice 1.-8. razred + patike",0,0,0,0,128345.06,0,140000,10000,0,150000,140000,140000]
["R.5.2.","","","Program: Pomoć za otklanjanje šteta od elem. nepogoda",{"$f":"+E416+E418","v":0},5000,5780.2300000000005,1500,18473.75,1000,40000,0,0,40000,40000,40000]
["","372","","Ostale naknade građanima i kućanstvima iz proračuna",{"$f":"+E416","v":0},5000,5780.2300000000005,1500,16026.25,1000,20000,0,0,20000,20000,20000]
["R.5.2.","37212"," 206"," Naknade za štete uzrokovane prirodnim katastrofama",0,5000,5780.2300000000005,1500,16026.25,1000,20000,0,0,20000,20000,20000]
["","383","","Kazne, penali i naknade štete",{"$f":"+E418","v":0},0,0,0,2447.5,0,20000,0,0,20000,20000,20000]
["R.5.2.","38311"," 190"," Sanacija šteta-elementarna nepogoda",0,0,0,0,2447.5,0,20000,0,0,20000,20000,20000]
["R.7.","","","GLAVA 7 PROGRAM POMOĆI OSOBAMA TREĆE ŽIVOTNE DOBI",{"$f":"+E422","v":490200},490200,214175.12,25000,38700,0,40000,0,0,40000,40000,40000]
["R.7.1.","","","Udruga Zlatna dob",{"$f":"+E422","v":490200},490200,214175.12,25000,38700,0,40000,0,0,40000,40000,40000]
["","381","","Tekuće donacije",{"$f":"+E422","v":490200},490200,214175.12,25000,38700,0,40000,0,0,40000,40000,40000]
["R.7.1.","38114"," 400"," Tekuće donacije udruzi \"Zlatna dob\"",490200,490200,214175.12,25000,38700,0,40000,0,0,40000,40000,40000]
["R.8.","","","GLAVA 8 KOMUNALNI POGON",{"$f":"+E426","v":0},0,0,589931.25,658346.86,187612.5,650000,0,0,650000,600000,600000]
["R.8.1.","","","Program: Tekući programi",{"$f":"+E426","v":0},0,0,589931.25,658346.86,187612.5,650000,0,0,650000,600000,600000]
["","323","","Rashodi za usluge",{"$f":"+E426","v":0},0,0,589931.25,658346.86,187612.5,650000,0,0,650000,600000,600000]
["R.8.1.","32349"," 550"," Tekuće donacije-EKO JANKOVCI",0,0,0,589931.25,658346.86,187612.5,650000,0,0,650000,600000,600000]
["R.9.","","","GLAVA 9 PROGRAM BRIGE O DJECI - DJEČJI VRTIĆ",{"$f":"+E430+E432+E433+E435+E436+E438+E439+E440+E441+E442+E444+E445+E446+E447+E448+E449+E450+E451+E452+E453+E454+E455+E457+E458+E459+E460+E461+E462+E463+E464+E465+E466+E467+E468+E470+E471+E472+E473+E474+E476+E478+E481+E484+E485+E486+E489+E491+E492+E493","v":420000},402150,407100,451432.92000000004,754334.05,100000,812600,0,0,812600,812600,812600]
["R.9.1.","","","Aktivnost: Materijalni i financijski rashod",{"$f":"+E430+E432+E433+E435+E436+E438+E439+E440+E441+E442+E444+E445+E446+E447+E448+E449+E450+E451+E452+E453+E454+E455+E457+E458+E459+E460+E461+E462+E463+E464+E465+E466+E467+E468+E470+E471+E472+E473+E474+E476+E478","v":420000},400750,402837.01,442850,721988.41,100000,797200,0,0,797200,797200,797200]
["","311","","Plaće (Bruto)",{"$f":"+E430","v":0},314851.78000000003,352280.87,408611.02,465534.11,0,500000,0,0,500000,500000,500000]
["R.9.1.","31111"," 601","Plaće (vrtić)",0,314851.78000000003,352280.87,408611.02,465534.11,0,500000,0,0,500000,500000,500000]
["","312","","Ostali rashodi za zaposlene",{"$f":"+E432+E433","v":0},14300,0,0,21100,0,18000,0,0,18000,18000,18000]
["R.9.1.","31213"," 602","Darovi djeci radnika(do 15 god.starosti)",0,1800,0,0,3600,0,3000,0,0,3000,3000,3000]
["R.9.1.","31213"," 608","Darovi radnicima(božićnica,regres i sl.)",0,12500,0,0,17500,0,15000,0,0,15000,15000,15000]
["","313","","Doprinosi na plaće",{"$f":"+E435+E436","v":0},47857.39,47719.130000000005,31388.98,66799.22,0,86000,0,0,86000,86000,86000]
["R.9.1.","31321"," 603","Doprinosi za obvezno zdravstveno osiguranje",0,42504.98,47095.37,31388.98,60196.959999999999,0,77500,0,0,77500,77500,77500]
["R.9.1.","31332"," 604","Doprinosi za zapošljavanje",0,5352.41,623.76,0,6602.26,0,8500,0,0,8500,8500,8500]
["","321","","Naknade troškova zaposlenima",{"$f":"+E438+E439+E440+E441+E442","v":0},0,0,0,20346.22,0,27300,0,0,27300,27300,27300]
["R.9.1.","32113"," 609","Naknade za smještaj na sl.putu u zemlji",0,0,0,0,218,0,800,0,0,800,800,800]
["R.9.1.","32111"," 610","Dnevnice za sl.put u zemlji",0,0,0,0,510,0,2000,0,0,2000,2000,2000]
["R.9.1.","32115"," 611","Naknade za prijevoz na sl.putu u zemlji",0,0,0,0,4298,0,6000,0,0,6000,6000,6000]
["R.9.1.","32121"," 612","Naknade za prijevoz na posao i s posla",0,0,0,0,15320.220000000001,0,16500,0,0,16500,16500,16500]
["R.9.1.","32131"," 613","Seminari,savjetovanja i simpoziji",0,0,0,0,0,0,2000,0,0,2000,2000,2000]
["","322","","Rashodi za materijal i energiju",{"$f":"+E444+E445+E446+E447+E448+E449+E450+E451+E452+E453+E454+E455","v":0},22990.83,2137.0100000000002,0,111719.84000000001,0,112500,0,0,112500,112500,112500]
["R.9.1.","32211"," 614","Uredski materijal",0,0,0,0,1756.7,0,2500,0,0,2500,2500,2500]
["R.9.1.","32212"," 615","Literatura",0,0,0,0,2089.1999999999998,0,3000,0,0,3000,3000,3000]
["R.9.1.","32214"," 616","Materijal i sredstva za čišćenje i održavanje",0,0,0,0,3804.04,0,5000,0,0,5000,5000,5000]
["R.9.1.","32219"," 617","Ostali materijal za potrebe redovnog poslovanja",0,0,0,0,6129.95,0,5000,0,0,5000,5000,5000]
["R.9.1.","32219"," 618","Materijal za uređenje okoliša dječjeg vrtića",0,0,0,0,499.24,0,1000,0,0,1000,1000,1000]
["R.9.1.","32224"," 619","Namirnice",0,10000,2137.0100000000002,0,68639.02,0,60000,0,0,60000,60000,60000]
["R.9.1.","32231"," 620","Električna energija",0,0,0,0,6219.47,0,7000,0,0,7000,7000,7000]
["R.9.1.","32241"," 623","Materijal i dijelovi za tek.i invest,održav.građev.objekta",0,0,0,0,222.77,0,5000,0,0,5000,5000,5000]
["R.9.1.","32233"," 624","Plin",0,12990.83,0,0,11239.44,0,15000,0,0,15000,15000,15000]
["R.9.1.","32251"," 625","Sitni inventar",0,0,0,0,9474.31,0,6000,0,0,6000,6000,6000]
["R.9.1.","32251"," 626","Igračke",0,0,0,0,831.81000000000006,0,2000,0,0,2000,2000,2000]
["R.9.1.","32271"," 627","Službena,radna i zaštitna odjeća i obuća",0,0,0,0,813.89,0,1000,0,0,1000,1000,1000]
["","323","","Rashodi za usluge",{"$f":"+E457+E458+E459+E460+E461+E462+E463+E464+E465+E466+E467+E468","v":0},0,0,0,29113.99,0,39500,0,0,39500,39500,39500]
["R.9.1.","32311"," 628","Usluge telefona",0,0,0,0,3192.77,0,4000,0,0,4000,4000,4000]
["R.9.1.","32313"," 630","Poštarina",0,0,0,0,230.1,0,500,0,0,500,500,500]
["R.9.1.","32321"," 631","Usluge tekućeg i investicijskog održavanja građ.objekta",0,0,0,0,1400,0,3000,0,0,3000,3000,3000]
["R.9.1.","32341"," 632","Opskrba vodom",0,0,0,0,2773.81,0,3500,0,0,3500,3500,3500]
["R.9.1.","32343"," 633","Deratizacija,dezinsekcija i dezinfekcija",0,0,0,0,0,0,1000,0,0,1000,1000,1000]
["R.9.1.","32363"," 634","Laboratorijske usluge",0,0,0,0,1000,0,1000,0,0,1000,1000,1000]
["R.9.1.","32361"," 635","Obvezni i preventivni zdravstveni pregledi zaposlenika",0,0,0,0,2231,0,2000,0,0,2000,2000,2000]
["R.9.1.","32372"," 636","Ugovori o djelu",0,0,0,0,450,0,2000,0,0,2000,2000,2000]
["R.9.1.","32379"," 637","Knjigovodstvene usluge",0,0,0,0,9310,0,9500,0,0,9500,9500,9500]
["R.9.1.","32399"," 638","Ostale nespomenute usluge",0,0,0,0,3097.5,0,4000,0,0,4000,4000,4000]
["R.9.1.","32322"," 644","Usluge tekućeg i investicijskog održavanja opreme",0,0,0,0,2841.31,0,5000,0,0,5000,5000,5000]
["R.9.1.","32399"," 645","Usluge u svezi zaštite na radu",0,0,0,0,2587.5,0,4000,0,0,4000,4000,4000]
["","329","","Ostali nespomenuti rashodi poslovanja",{"$f":"+E470+E471+E472+E473+E474","v":0},750,700,2850,5766.13,0,12400,0,0,12400,12400,12400]
["R.9.1.","32923"," 646","Osiguranje djece u vrtiću",0,0,0,0,0,0,1400,0,0,1400,1400,1400]
["R.9.1.","32923"," 639","Premije osiguranja zaposlenih",0,0,0,0,0,0,1000,0,0,{"$f":"K471+L471-M471","v":1000},1000,1000]
["R.9.1.","32999"," 640","Troškovi proslava u vrtiću",0,0,0,0,1831.8700000000001,0,3000,0,0,3000,3000,3000]
["R.9.1.","32999"," 641","Ostali nespomenuti rashodi poslovanja",0,0,0,0,3234.26,0,3500,0,0,3500,3500,3500]
["R.9.1.","32999"," 642","Troškovi izleta,posjeta i sl.",0,750,700,2850,700,0,3500,0,0,3500,3500,3500]
["","343","","Ostali financijski rashodi",{"$f":"+E476","v":0},0,0,0,1608.9,0,1500,0,0,1500,1500,1500]
["R.9.1.","34312"," 643","Usluge platnog prometa",0,0,0,0,1608.9,0,1500,0,0,1500,1500,1500]
["","367","","Prijenosi proračunskim korisnicima iz nadležnog",{"$f":"+E478","v":420000},0,0,0,0,100000,0,0,0,0,0,0]
["R.9.1.","36711"," 600","Dječji vrtić\"Krijesnica\"",420000,0,0,0,0,100000,0,0,0,0,0,0]
["R.9.2.","","","Kapitalni projekt: Nabava opreme za dječji vrtić",{"$f":"+E481","v":0},0,0,0,18096.7,0,5000,0,0,5000,5000,5000]
["","422","","Postrojenja i oprema",{"$f":"+E481","v":0},0,0,0,18096.7,0,5000,0,0,5000,5000,5000]
["R.9.2.","42273"," 651","Oprema i namještaj",0,0,0,0,18096.7,0,5000,0,0,5000,5000,5000]
["R.9.3.","","","Tekući projekt: Predškola za djecu predškolskog uzrasta",{"$f":"+E484+E485+E486","v":0},1400,1062.99,5771.46,6327.81,0,4800,0,0,4800,4800,4800]
["","322","","Rashodi za materijal i energiju",{"$f":"+E484+E485+E486","v":0},1400,1062.99,5771.46,6327.81,0,4800,0,0,4800,4800,4800]
["R.9.3.","32212"," 665","Literatura (predškola)",0,520,59,1670.25,0,0,1500,0,0,1500,1500,1500]
["R.9.3.","32219"," 666","Potrošni materijal (predškola)",0,880,1003.99,1250.7,760.93000000000006,0,2000,0,0,2000,2000,2000]
["R.9.3.","32251"," 667","Didaktička sredstva (predškola)",0,0,0,2850.51,5566.88,0,1300,0,0,1300,1300,1300]
["R.9.4.","","","Tekući projekt: Rad s djecom s poteškoćama u razvoju",{"$f":"+E489+E491+E492+E493","v":0},0,3200,2811.46,7921.1299999999992,0,5600,0,0,5600,5600,5600]
["","321","","Naknade troškova zaposlenima",{"$f":"+E489","v":0},0,3200,0,0,0,2000,0,0,2000,2000,2000]
["R.9.4.","32131"," 673","Troškovi kotizacije za stručne skupove(djeca spoteškoćama)",0,0,3200,0,0,0,2000,0,0,2000,2000,2000]
["","322","","Rashodi za materijal i energiju",{"$f":"+E491+E492+E493","v":0},0,0,2811.46,7921.1299999999992,0,3600,0,0,3600,3600,3600]
["R.9.4.","32212"," 675","Literatura (djeca s poteškoćama )",0,0,0,1055.25,850.80000000000007,0,500,0,0,500,500,500]
["R.9.4.","32219"," 676","Potrošni materijal (djeca s poteškoćama u razvoju)",0,0,0,784.9,1033.47,0,1200,0,0,1200,1200,1200]
["R.9.4.","32251"," 677","Didaktička sredstva(djeca s poteškoćama u razvoju)",0,0,0,971.31000000000006,6036.86,0,1900,0,0,1900,1900,1900]