{"text_format":"2","workbook":"xls","n_sheets":11,"sheets":["PRVA STRANA","ODLUKA 2018 OPSTI deo ","Програмска","2018 PRIHODI","RASHODI 2018","Расх по функц. ","По основ. нам.","IZVRSAVANJE BUDZETA 2018","m.zajed.2018","OBRAZLOZENJE 2018","Т1 - 411 и 412 "],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":14,"defined_names":39,"comments":7,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"PRVA STRANA","index":0,"n_rows":47,"n_cols":1,"rows_kept":47,"cut":false,"hidden":false,"merged":[[46,0,46,8],[16,0,16,8],[17,0,17,8]],"flags":["formulas_cached_only"]}
{"$rows_empty":16}
["ПРВИ РЕБАЛАНС ОДЛУКЕ О БУЏЕТУ  "]
["ОПШТИНЕ КРУПАЊ ЗА 2018. ГОДИНУ "]
{"$rows_empty":28}
["КРУПАЊ, мај 2018. године"]

{"sheet":"ODLUKA 2018 OPSTI deo ","index":1,"n_rows":230,"n_cols":18,"rows_kept":230,"cut":false,"hidden":false,"merged":[[27,1,27,12],[30,1,30,12],[31,1,31,12],[15,1,15,12],[22,1,22,12],[23,1,23,12],[28,1,28,12],[29,1,29,12],[33,1,33,12],[34,1,34,12],[37,1,37,12],[35,1,35,12],[5,17,5,29],[214,1,214,13],[152,1,153,13],[141,1,141,2],[154,3,155,3],[154,4,155,5],[159,1,160,13],[157,4,157,5],[13,1,13,12],[36,1,36,12],[90,8,90,12],[87,8,87,12],[88,8,88,12],[82,8,82,12],[86,8,86,12],[84,8,84,12],[91,1,91,7],[89,1,89,7],[88,1,88,7],[87,1,87,4],[84,1,84,4],[85,1,85,7],[86,1,86,7],[94,1,94,7],[95,1,95,7],[17,1,17,12],[18,1,18,12],[19,1,19,12],[16,1,16,12],[21,1,21,12],[26,1,26,12],[20,1,20,12],[24,1,24,12],[111,1,111,2],[105,1,105,7],[107,4,107,5],[108,1,108,13],[101,8,101,12],[105,8,105,12],[109,1,109,2],[110,1,110,2],[228,12,228,13],[229,12,229,13],[218,1,218,13],[220,1,220,13],[222,1,222,13],[225,2,225,4],[225,12,225,13],[226,2,226,4],[226,12,226,13],[73,1,73,2],[72,1,72,7],[74,1,74,2],[75,1,75,7],[75,8,75,12],[74,8,74,12],[73,8,73,12],[72,8,72,12],[69,1,69,7],[63,1,63,7],[65,1,65,7],[67,1,67,7],[66,1,66,7],[64,1,64,7],[68,1,68,7],[1,1,1,13],[2,1,2,13],[12,1,12,13],[6,1,7,13],[11,4,11,5],[8,3,9,3],[8,4,9,5],[4,2,5,13],[78,1,78,7],[78,8,78,12],[76,8,76,12],[80,8,80,12],[77,8,77,12],[85,8,85,12],[81,8,81,12],[81,1,81,4],[82,1,82,4],[83,1,83,4],[83,8,83,12],[89,8,89,12],[90,1,90,7],[80,1,80,4],[70,1,70,7],[71,8,71,12],[79,1,79,4],[76,1,76,7],[79,8,79,12],[77,1,77,7],[67,8,67,12],[66,8,66,12],[65,8,65,12],[62,8,62,12],[69,8,69,12],[70,8,70,12],[64,8,64,12],[68,8,68,12],[61,1,61,7],[62,1,62,7],[63,8,63,12],[61,8,61,12],[56,1,56,7],[56,8,56,12],[58,8,58,12],[57,1,57,7],[57,8,57,12],[60,8,60,12],[54,1,55,7],[42,1,42,12],[40,1,40,12],[41,1,41,12],[55,8,55,12],[54,8,54,12],[44,1,44,12],[47,1,47,12],[48,1,48,12],[32,1,32,12],[49,1,49,12],[71,1,71,7],[60,1,60,7],[59,1,59,7],[59,8,59,12],[39,1,39,12],[58,1,58,7],[43,1,43,12],[97,1,97,7],[92,1,92,7],[93,1,93,7],[96,1,96,7],[91,8,91,12],[92,8,92,12],[93,8,93,12],[95,8,95,12],[94,8,94,12],[96,8,96,12],[98,1,98,7],[99,1,99,7],[100,1,100,7],[98,8,98,12],[100,8,100,12],[99,8,99,12],[192,4,192,5],[25,1,25,12],[52,1,52,13],[46,1,46,12],[45,1,45,12],[38,1,38,12],[103,8,103,12],[101,1,101,7],[103,1,103,7],[97,8,97,12],[162,4,162,5],[164,1,164,11],[166,1,166,2],[167,1,167,2],[168,1,168,2],[189,1,190,11]],"flags":["formulas_cached_only"]}
[]
[null,"   На    основу   члана    63. Закона   о  буџетском  систему  ( \"Сл. гласник РС\",  број: 54/2009, 73/2010, 101/2010, 101/2011, 93/2012, 62/2013, 63/2013 (испр.), 108/2013, 142/2014, 68/2015 (др. закон), 103/2015, 99/2016 и 113/2017 ), члана   32.  Закона  о локалној самоуправи (\"Сл. гласник РС\" број   129/07) и члана 15. и члана 22.  Статута   општине  Крупањ  ( \"Сл. Лист   општине  Крупањ\" , број   19/08 ),  а на предлог Општинског већа "]
[null,"   СКУПШТИНА ОПШТИНЕ КРУПАЊ  на седници одржаној   30.05.2018. године, донела је"]
[]
[null,null,"О Д Л У К У "]
[]
[null,"О ПРВОМ РЕБАЛАНСУ БУЏЕТА ОПШТИНЕ  КРУПАЊ  за  2018. годину  "]
[]
[null,null,null,"I.","ОПШТИ ДЕО"]
[]
[]
[{"$nulls":4},"Члан  1."]
[null,"   Приходи и примања, расходи и издаци  Буџета општине  КРУПАЊ  за 2018. годину (у даљем тексту:  Ребаланс), састоје се од:"]
[null,"О П И С",{"$nulls":11},"2018. година"]
[]
[null,"А. РАЧУН ПРИХОДА И ПРИМАЊА, РАСХОДА И ИЗДАТАКА",{"$nulls":11},"у динарима"]
[null,"А.1.Укупни приходи и примања од продаје нефинансијске имовине (кл. 7 + кл. 8)",{"$nulls":11},468925013]
[null,"А.1.1. ТЕКУЋИ ПРИХОДИ (класа 7),",{"$nulls":11},468525013]
[null,"у чему:"]
[null," - Буџетска средства",{"$nulls":11},445977736]
[null," - Буџетска средства индиректних корисника",{"$nulls":11},7432000]
[null," - Други извори финансирања",{"$nulls":11},15115277]
[null,"А.1.2. ПРИМАЊА ОД ПРОДАЈЕ НЕФИНАНСИЈСКЕ ИМОВИНЕ (класа 8)",{"$nulls":11},400000]
[null,"А.2.Укупни расходи и издаци за набавку нефинансијске имовине (кл. 4 + кл. 5)",{"$nulls":11},461246036]
[null,"А.2.1. ТЕКУЋИ РАСХОДИ (класа 4),",{"$nulls":11},307880697]
[null,"у чему:"]
[null," - Текући буџетски расходи",{"$nulls":11},292383420]
[null," - Расходи из буџетских средстава индиректних корисника",{"$nulls":11},6882000]
[null," - Расходи из других извора финансирања",{"$nulls":11},8615277]
[null,"А.2.2. ИЗДАЦИ ЗА НАБАВКУ НЕФИНАНСИЈСКЕ ИМОВИНЕ (класа 5),",{"$nulls":11},153365339]
[null,"у чему:"]
[null," - Текући буџетски издаци",{"$nulls":11},146315339]
[null," - Издаци из буџетских средстава индиректних корисника",{"$nulls":11},550000]
[null," - Издаци из других извора финансирања",{"$nulls":11},6500000]
[null,"БУЏЕТСКИ СУФИЦИТ - ДЕФИЦИТ (кл. 7 + кл. 8) - (кл. 4 + кл. 5)",{"$nulls":11},7678977]
[null,"Б.ПРИМАЊА ОД ПРОДАЈЕ И НАБАВКЕ ФИНАНСИЈСКЕ ИМОВИНЕ",{"$nulls":11},2000000]
[null,"Б.1.Примања од продаје финансијске имовине (кат.92, осим 9211, 9221, 9219, 9227, 9228)",{"$nulls":11},2000000]
[null,"Б.2.Издаци за набавку финансијске имовине (категорија 62)"]
[null,"Б.3.Разлика (Б.1. - Б.2.)",{"$nulls":11},2000000]
[null,"УКУПАН ФИСКАЛНИ СУФИЦИТ - ДЕФИЦИТ",{"$nulls":11},9678977]
[null,"В. РАЧУН ФИНАНСИРАЊА",{"$nulls":11},-9678977]
[null,"В.1.Примања од продаје финансијске имовине (конта 9211, 9221, 9219, 9227, 9228)"]
[null,"В.2.Примања од задуживања (категорија 91)"]
[null,"В.3.Неутрошена средства из претходних година",{"$nulls":11},0]
[null,"В.4. СВЕГА (В.1. + В.2. + В.3.)",{"$nulls":11},0]
[null,"В.5.Издаци за отплату главнице дуга (категорија 61)",{"$nulls":11},9678977]
[null,"В.6.Издаци за набавку финансијске имовине која није у циљу спровођења јавних политика (део категорије 62)"]
[null,"В.7. СВЕГА (В.5. + В.6.)",{"$nulls":11},9678977]
[null,"В.8. Разлика рачуна финансирања(В.4. - В.7.)",{"$nulls":11},-9678977]
[null,"НЕТО ФИНАНСИРАЊЕ (УКУПАН ФИСКАЛНИ ДЕФИЦИТ + В.8.)",{"$nulls":11},0]
[]
[]
[null,"   Приходи и примања, расходи и издаци буџета утврђени су у следећим износима:"]
[]
[null,"ОПИС",{"$nulls":6},"Економска",{"$nulls":4},"Средства из"]
[{"$nulls":8},"класификација",{"$nulls":4},"буџета"]
[null,1,{"$nulls":6},2,{"$nulls":4},3]
[null,"УКУПНИ ПРИХОДИ И ПРИМАЊА ОД ПРОДАЈЕ НЕФИНАНСИЈСКЕ ИМОВИНЕ",{"$nulls":6},7,{"$nulls":4},445977736,null,null,null,150420948]
[null,"1. Порески приходи",{"$nulls":6},71,{"$nulls":4},150420948]
[null,"1.1. Порез на доходак, добит и капиталне добитке (осим самодопр.)",{"$nulls":6},711,{"$nulls":4},105140948]
[null,"1.2. Самодопринос",{"$nulls":6},711180]
[null,"1.3. Порез на имовину",{"$nulls":6},713,{"$nulls":4},31950000]
[null,"1.4. Порез на добра и услуге (осим накнада које се користе преко Буџетског  фонда), у чему:",{"$nulls":6},714,{"$nulls":4},11680000]
[null,"    У томе наменски приходи:"]
[null,"     - Накнада за загађивање животне средине"]
[null,"     - Посеб.накнад.за зашт.и унапређ.живот.сред. - еколош.такса",{"$nulls":11},3500000]
[]
[null,"1.5. Остали порески приходи",{"$nulls":6},716,{"$nulls":4},1650000]
[null,"2. Непорески приходи (осим накнада које се користе преко Буџетског фонда), у чему:",{"$nulls":6},74,{"$nulls":4},19597000]
[null,"    У томе наменски приходи:"]
[null,"     - Накнад.за коршћ.шума и шумс.земљишта",{"$nulls":11},1300000]
[null,"     - Прходи од новч.казни за прекрш.у корист општине",{"$nulls":11},1120000]
[]
[null,"3. Донације",{"$nulls":6},"731+732"]
[null,"4. Трансфери",{"$nulls":6},733,{"$nulls":4},274459788]
[null,"5. Меморандум.ставке за рефундацију расхода из претходне године",{"$nulls":6},772,{"$nulls":4},1500000]
[null,"6. Примања од продаје нефинансијске имовине",{"$nulls":6},8,{"$nulls":4},400000]
[null,"УКУПНИ РАСХОДИ И ИЗДАЦИ ЗА НАБАВКУ НЕФИНАНСИЈСКЕ И ФИНАНСИЈСКЕ ИМОВИНЕ",{"$nulls":11},438698759]
[null,"1. Текући расходи",{"$nulls":6},4,{"$nulls":4},292383420]
[null,"1.1. Расходи за запослене",{"$nulls":6},41,{"$nulls":4},72012611]
[null,"1.2. Коришћење роба и услуга",{"$nulls":6},42,{"$nulls":4},70087624]
[null,"1.3. Отплата камата",{"$nulls":6},44,{"$nulls":4},2221023]
[null,"1.4. Субвенције",{"$nulls":6},45,{"$nulls":4},27209139]
[null,"1.5. Социјална заштита из буџета",{"$nulls":6},47,{"$nulls":4},21445464]
[null,"1.6. Остали расходи",{"$nulls":6},"48+49",{"$nulls":4},33890591]
[null,"     - Средства резерви",{"$nulls":6},49,{"$nulls":4},5500000]
[null,"     - Остали расходи"]
[null,"2. Трансфери",{"$nulls":6},463,{"$nulls":4},65516968]
[null,"3. Издаци за набавку нефинансијске имовине",{"$nulls":6},5,{"$nulls":4},146315339]
[null,"4. Издаци за набавку финансијске имовине (осим 6211)",{"$nulls":6},62,{"$nulls":4},0]
[null,"ПРИМАЊА ОД ПРОДАЈЕ ФИНАНСИЈСКЕ"]
[null,"ИМОВИНЕ И ЗАДУЖИВАЊА",{"$nulls":11},2000000]
[null,"1. Примања по основу отплате кредита и продаје финанс.имовине",{"$nulls":6},92,{"$nulls":4},2000000]
[null,"2. Задуживање",{"$nulls":6},91,{"$nulls":4},0]
[null,"2.1. Задуживања код домаћих кредитора",{"$nulls":6},911]
[null,"2.2. Задуживања код страних кредитора",{"$nulls":6},912]
[null,"ОТПЛАТА ДУГА И НАБАВКА ФИНАНСИЈСКЕ ИМОВИНЕ",{"$nulls":11},9678977]
[null,"3. Отплата дуга",{"$nulls":6},61,{"$nulls":4},9678977]
[null,"3.1. Отплата дуга домаћим кредиторима",{"$nulls":6},611,{"$nulls":4},9678977]
[null,"3.2. Отплата дуга страним кредиторима",{"$nulls":6},612]
[null,"3.3. Отплата дуга по гаранцијама",{"$nulls":6},613]
[null,"4. Набавка финансијске имовине",{"$nulls":6},6211]
[]
[null,"НЕРАСПОРЕЂЕНИ ВИШАК ПРИХОДА ИЗ РАНИЈИХ ГОДИНА (класа 3, извор финансирања 13)",{"$nulls":6},3,{"$nulls":4},80013306]
[]
[null,"НЕУТРОШЕНА СРЕДСТВА ОД ПРИВАТИЗАЦИЈЕ ИЗ ПРЕТХОДНИХ ГОДИНА (класа 3, извор финансирања 14)",{"$nulls":6},3,{"$nulls":4},0]
[]
[{"$nulls":4},"Члан 2."]
[null,"   Планирани капитални издаци буџетских корисника за 2017., 2018.и 2019. годину исказују се у следећем прегледу:"]
[null,"Укупно капитални пројекти:",null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Назив капиталног пројекта",null,"Година почетка  пројекта","Година завршетка  пројекта","Укупна вредност пројекта","Извршење       2015"," План    2016","Извршење       30.09.2016"," План    2017"," План    2018"," План    2019"," План   након 2019",null,null,null,"Извршење     2013","Извршење     2014"]
[null,"1",null,"2","3","4","5","6","7","8","9","10","11",null,null,null,"5","6"]
[null,1,0,2015,2017,7299000,0,7299000,0,0,{"$nulls":6},0,0]
[null,2,{"$error":"#N/A"},2015,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,3,{"$error":"#N/A"},2015,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,4,"30/1",2016,2017,0,0,0,0,0,{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,5,"95","2013",2020,85444435,60444435,0,0,10000000,5000000,5000000,5000000,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,6,{"$error":"#N/A"},2015,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4000000,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,7,{"$error":"#N/A"},2015,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},20000000,20000000,20000000,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,8,{"$error":"#N/A"},2015,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,9,{"$error":"#N/A"},2015,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,10,{"$error":"#N/A"},2015,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},20000000,20000000,20000000,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,11,{"$error":"#N/A"},2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,12,{"$error":"#N/A"},2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,13,{"$error":"#N/A"},2015,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},30000000,30000000,30000000,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,14,{"$error":"#N/A"},2015,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,15,{"$error":"#N/A"},2016,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,16,{"$error":"#N/A"},2015,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,17,0,2016,2016,7000000,0,7000000,0,0,{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,18,0,2016,2016,6650000,0,6650000,0,0,{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,19,0,2016,2016,6865695.2,0,6865695.2,0,0,{"$nulls":6},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,20,0,2016,2016,6910000,0,6910000,0,0,{"$nulls":6},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,21,0,2016,2016,7000000,0,7000000,0,0,{"$nulls":6},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,22,0,2016,2016,6843235.8,0,6843235.8,0,0,{"$nulls":6},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,23,0,2016,2016,4000000,0,4000000,0,0,{"$nulls":6},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,24,0,2016,2016,2500000,0,2500000,0,0,{"$nulls":6},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,25,0,2016,2016,4000000,0,4000000,0,0,{"$nulls":6},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,26,0,2016,2016,1531069,0,1531069,0,0,{"$nulls":6},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,27,0,2016,2016,1500000,0,1500000,0,0,{"$nulls":6},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,28,0,2016,2016,2000000,0,2000000,0,0,{"$nulls":6},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,29,0,2016,2016,3500000,0,3500000,0,0,{"$nulls":6},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Назив капиталног пројекта",null,"Година почетка  пројекта","Година завршетка  пројекта","Укупна вредност пројекта","Извршење       2015"," План    2016","Извршење       30.09.2016"," План    2017"," План    2018"," План    2019"," План   након 2019"]
[null,30,0,2016,2016,2500000,0,2500000,0,0,{"$nulls":6},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,31,{"$error":"#N/A"},2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$nulls":6},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,32,{"$error":"#N/A"},2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$nulls":6},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,33,{"$error":"#N/A"},2015,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,34,{"$error":"#N/A"},2015,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,35,{"$error":"#N/A"},2015,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$nulls":6},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,36,{"$error":"#N/A"},2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$nulls":6},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,37,{"$error":"#N/A"},2017,2019,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$nulls":4},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,38,{"$error":"#N/A"},2015,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2000000,2000000,2000000,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,39,"67",2015,2020,37699000,9000000,4699000,0,0,8000000,8000000,8000000,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"   Сваки од горе наведених пројеката укључује у себи највише до 2,5% издатака за ангажовање стручног надзора од укупне вредности пројекта. У пројектима код којих то није случај издаци за ангажовање стручног надзора биће извршени са \"Раздела 5, глава 05476, функција 132, програм 1101, активност 1101-0001, економска класификација 511400 - стручни надзор."]
[]
[null,null,null,"II.","ПОСЕБАН  ДЕО"]
[]
[]
[{"$nulls":4},"Члан  2."]
[]
[null,"   Приходи и примања Првог Ребаланса Одлуке о буџету за 2018. годину у износу од  535.823.042  динара (444.477.736  динара средстава од продаје нефинансијске имовине, примања од продаје финансијске имовине у износу од 400.000 динара, средства од враћених кредита датих предузетницима у износу од 2.000.000  динара, средства меморандумских ставки за рефундацију расхода из претходне године у износу од 1.500.000 динара, 7.432.000 динара сопствених прихода индиректних корисника и 80.013.306 динара пренетих средстава из 2017. године) по врстама, односно економским класификацијама, утврђени су у износима датим у одељку Посебног буџета. У Први Ребаланс Одлуке о буџету су укључени и 15.115.277  динара из других извора (Републичка средства извор 07)."]
[]
[]
[{"$nulls":4},"Члан 3."]
[]
[null,"   Планирани капитални издаци буџетских корисника за 2018., 2019. и 2020. годину исказују се у следећем прегледу:"]
[]
[null,"Укупно пројекти:",null,null,null,439524184,59965546.54000001,125379815,132144369,89000000,89000000,4000000]
[null,"Назив капиталног пројекта",null,"Година почетка  пројекта","Година завршетка  пројекта","Укупна вредност пројекта","Извршење     2017"," План     2017"," План    2018"," План    2019"," План    2020"," План   након 2020"]
[null,"1",null,"2","3","4","5","6","7","8","8","9"]
[null,1,"Измена Плана Генералне Регулације за насеље Крупањ",2018,2018,4600000,0,0,4600000]
[null,2,"Реконструкција и доградња водовода у МЗ Завлака ",2017,2018,1110000,107957.83,610000,500000]
[null,3,"Водовод у МЗ Бела Црква",2017,2018,206000,204600,206000,0]
[null,4,"Истражив.подземн.вода за потреб.водоснабд.Крупња",2018,2018,14000000,0,0,14000000]
[null,5,"Унапређ.привред.и инвестиц.амбијента (КЛЕР)",2017,2018,32062772,7391175.5,17809041,14253731]
[null,6,"Санација и обнова излетишта \"ЗМАЈЕВАЦ\"",2018,2018,0,0,0,0]
[null,7,"Подрш.за спровођ.пољопр.полит.у локал.зајед.",2017,2018,38925942,12435170.95,21362971,17562971]
[null,8,"Насипање атарских путева ",2017,2021,20000000,0,4000000,4000000,4000000,4000000,4000000]
[null,9,"Управљање и одржавање саобраћајне инфраструктуре ",2017,2020,104178597,19036038.150000002,25000930,29177667,25000000,25000000]
[null,10,"Пројекат изградње паркиралишта испод занатског центра",2017,2017,4200000,0,4200000,0]
[null,11,"Асфалтирање пута Ликодра - Бела Црква",2017,2017,18380600,0,18380600,0]
[null,12,"Асфалтирање локалних путева",2017,2020,134159000,16157402.3,16159000,18000000,50000000,50000000]
[null,13,"Жути  пут - Л20 (а) Б.Црква - Белотић - Комирић",2018,2018,20800000,0,0,20800000]
[null,14,"Реконструкција градских улица и тротоара",2017,2020,21841335,0,1841335,0,10000000,10000000]
[null,15,"Набавка основних средстава за ЈП \"Пут\"",2017,2018,4292649,2442649,2442649,1850000]
[null,16,"Реконструкција Добропоточке улице (асфалтир.и замена АЦЦ)",2018,2018,5500000,0,0,5500000]
[null,17,"Реконструкција Стационара",2017,2018,5204555,2190552.81,4604555,600000]
[null,18,"Реконструкција крова и пода на спортској хали у Крупњу",2017,2018,10062734,0,8762734,1300000]
[]
[]
[null,"   Сваки од горе наведених пројеката укључује у себи највише до 2,5% издатака за ангажовање стручног надзора од укупне вредности пројекта. У пројектима код којих то није случај издаци за ангажовање стручног надзора биће извршени са \"Раздела 5, Програм 1 - 1101 Становање, урбанизам и просторно планирање, Активност 1101-0001 - Просторно и урбанистичко планирање, функција 132, економска класификација 511400 - Израда пројектне и геодетске документације\"."]
[]
[]
[null,null,null,"II.","ПОСЕБАН  ДЕО"]
{"$rows_empty":21}
[null,"ПОСЕБАН БУЏЕТ"]
[]
[]
[]
[null,"Члан 4."]
[]
[null,"       Oва Одлука ступа на снагу даном објављивања у \"Службеном листу Општине Крупањ\" а примењиваће се од 01.01.2014. године."]
[]
[null,"СКУПШТИНА ОПШТИНЕ КРУПАЊ"]
[]
[]
[null,null,"I Број :  400 - 921/2013",{"$nulls":9},"ПРЕДСЕДНИК"]
[null,null," 20.12.2013. године",{"$nulls":9},"СКУПШТИНЕ ОПШТИНЕ"]
[null,null,"Крупањ"]
[]
[{"$nulls":12},"Александар Зељић"]

{"sheet":"Програмска","index":2,"n_rows":196,"n_cols":32,"rows_kept":196,"cut":false,"hidden":false,"merged":[[1,26,2,26],[1,5,2,5],[1,7,2,7],[1,18,2,18],[1,10,2,10],[1,13,2,13],[1,15,2,15],[1,14,2,14],[0,2,0,26],[1,23,2,23],[1,25,2,25],[1,22,2,22],[1,24,2,24],[1,6,2,6],[1,8,2,8],[1,9,2,9],[1,12,2,12],[189,2,189,3],[1,2,1,3],[1,4,2,4],[1,19,2,19],[195,21,195,23],[1,20,2,20],[1,21,2,21],[1,11,2,11],[1,17,2,17],[1,16,2,16]],"flags":["formulas_cached_only"]}
[null,null,"       ПОСЕБНИ ДЕО - ПРОГРАМСКА КЛАСИФИКАЦИЈА РАСХОДА"]
[null,null,"Шифра",null,"Назив","План буџета 2013","Изврсење буџета 2013","План буџета 2014","Изврсење буџета 2014","Сопствени приходи индиректних корисника у 2018.","Први план Вишка прихода над расходима из 2016.","Први План Вишак прихода над расходима из 2017."," Први Ребаланс Вишак прихода над расходима из 2017.","Први план Буџетска средства у 2017.","Буџетска средства у 2017. - извршење 13.11.2017","Буџетска средства у 2017. - извор 01","Извршење 30.04.2018. Буџетска средства у 2018. -         извор 01","Први План Буџетска средства у 2018. -         извор 01","Први Ребаланс Буџетска средства у 2018. -         извор 01","Укупна буџетска средства у 2018. години (4+6+9)","Републичка средства у 2018.","УКУПНА СРЕДСТВА БУЏЕТА У  2018. (10 + 11)","План буџета 2015 са Вишком прихода из 2015","Структ. средс.из буџета  %     (колона 10)","ЦИЉ","ИНДИКАТОР","Надлежан  орган/особа"]
[null,null,"Програм"," Програмска активност/  Пројекат"]
[null,null,"1","2","3",4,4,4,4,4,5,5,6,7,6,7,7,8,9,10,11,12,8,13,10,11,14]
[null,null,"1101","1101","ПРОГРАМ 1: Становање, урбанизам и просторно планирање\n",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,16591816,11331336,11059471,7030000,3891061.3899999997,7030000,1228655.82,20122000,18526744,29586215,0,29586215,{"$error":"#REF!"},0.05521639175793414,"Просторни развој у складу са плановима","Проценат покривености територије урбанистичком планском документацијом","Александар Вићентић, помоћник Председника општине"]
[null,null,"1101-0001","1101-0001","Просторно и урбанистичко планирање",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,8800000,4400000,4128135,4495000,2338934.59,4495000,1123911.82,9950000,8250000,12378135,0,12378135,{"$error":"#REF!"},0.02310116219302118,"Повећање покривености територије планском и урбанистичком документацијом","Проценат површине покривен плановима детаљне регулације","Александар Вићентић"]
[null,null,"1101-0002","1101-0002","Спровођење урбан.и простор.планoва",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,25000,22977.4,25000,0,0,0,0,0,0,{"$error":"#REF!"},0,"Ефикасан процес озакоњења","Укупан број озакоњених објеката у години","Славица Марковић"]
[null,null,"1101-0003","1101-0003","Управљање грађевинским земљиштем",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,200000,0,200000,0,501000,501000,501000,0,501000,{"$error":"#REF!"},0.0009350101819622756,"Стављање у функцију грађевинског земљишта","Број локација комунално опремљеног земљишта","Славица Марковић"]
[null,null,"1101-0004","1101-0004","Стамбена подршка",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1000000,0,0,1516000,1515775.4,1516000,0,3300000,3300000,3300000,0,3300000,{"$error":"#REF!"},0.006158749701547923,"Унапређење стамбеног положаја грађана","Број лица којима је решено стамбено питање","Славица Марковић"]
[null,null,"1101-0005","1101-0005","Остварив.јавног интер.у одржав.зграда",{"$nulls":4},0,4401336,5301336,5301336,550000,0,550000,104744,1050000,1154744,6456080,0,6456080,{"$error":"#REF!"},0.012048903264596822]
[null,null,"1101-П1","1101-П1","Израда ПДР од ул.Столичке до излаза из Крупња",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,910000,530000,530000,14000,13374,14000,0,0,0,530000,0,530000,{"$error":"#REF!"},0.0009891325278243634,null,null,"Славица Марковић"]
[null,null,"1101-П2","1101-П2","Израда Пројекта Регионалног система управљ.отпадом",{"$nulls":4},0,0,0,0,0,0,0,0,1000,1000,1000,0,1000,null,1.8662877883478552e-06,null,null,"Славица Марковић"]
[null,1,"1101-П3","1101-П3","Измена Плана Генералне Регулације за насеље Крупањ",{"$nulls":4},0,0,0,0,0,0,0,0,4600000,4600000,4600000,0,4600000,null,0.008584923826400135,null,null,"Славица Марковић"]
[null,null,"1101-П4","1101-П4","Легализација општинских објеката",{"$nulls":4},0,0,0,0,200000,0,200000,0,720000,720000,720000,0,720000,null,0.0013437272076104558,null,null,"Славица Марковић"]
[null,null,"1101-П5","1101-П5","Израда ПДР Крупањ - Кржава",{"$nulls":4},0,1240000,1100000,1100000,30000,0,30000,0,0,0,1100000,0,1100000,null,0.002052916567182641,null,null,"Славица Марковић"]
[null,null,"1101-П6","1101-П6","Израда Елабората о зонама санитарне заштите изворишта за водоснабдевање Крупња",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,240480,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Славица Марковић"]
[]
[null,null,"1102","1102","ПРОГРАМ 2 - КОМУНАЛНА ДЕЛАТНОСТ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,800000,2688000,3688000,21058000,15714279.43,21058000,6762597.96,37713000,38813000,42501000,3500000,46001000,{"$error":"#REF!"},0.0793190972925722,"Просторни развој у складу са плановима","Проценат покривености територије урбанистичком планском документацијом","Иван Исаиловић, Председник општине"]
[null,null,"1102-0001","1102-0001","Упррављ./одрж.јавнин осветљењем",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,800000,0,0,8550000,6528471.57,8550000,2719533.39,7200000,7200000,7200000,0,7200000,{"$error":"#REF!"},0.013437272076104559,null,null,"Ђорђе Мићић, директор ЈП\"Пут\""]
[null,null,"1102-0002","1102-0002","Одржавање јавних зелених површина",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,300000,151673.51,300000,0,300000,300000,300000,0,300000,{"$error":"#REF!"},0.0005598863365043566,null,null,"Ђорђе Мићић, директор ЈП\"Пут\""]
[null,null,"1102-0003","1102-0003","Одрж.чистоћ.на површинама јавне намене",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,5700000,4713261.75,5700000,2562042.65,5700000,5700000,5700000,0,5700000,{"$error":"#REF!"},0.010637840393582775,null,null,"Ђорђе Мићић, директор ЈП\"Пут\""]
[null,null,"1102-0004","1102-0004","Зоохигијена",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,300000,0,2500000,1718970.03,2500000,468391.83,1500000,1500000,1500000,0,1500000,{"$error":"#REF!"},0.002799431682521783,null,null,"Милутин Поповић, директор ЈП\"1.Мај\""]
[null,null,"1102-0005","1102-0005","Уређивање, одржавање и коришћење пијаца - КРУПАЊ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,2000,2000,2000,0,2000,{"$error":"#REF!"},3.7325755766957105e-06,null,null,"Милутин Поповић, директор ЈП\"1.Мај\""]
[null,null,"1102-0006","1102-0006","Одржавање гробаља и погребне услуге - КРУПАЊ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,960000,819956.4,960000,258806.64,960000,960000,960000,0,960000,{"$error":"#REF!"},0.0017916362768139412,null,null,"Ђорђе Мићић, директор ЈП\"Пут\""]
[null,null,"1102-0007","1102-0007","Произв.и дистриб.топлотне енергије",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,200000,0,200000,0,200000,800000,800000,0,800000,{"$error":"#REF!"},0.0014930302306782842,null,null,"Начелник Општинске Управе"]
[null,null,"1102-0008","1102-0008","Управља.и снабдевање водом за пиће",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,1300000,2032000,1469388.3399999999,2032000,753823.45,2501000,4701000,6001000,0,6001000,{"$error":"#REF!"},0.01119959301787548,null,null,"Милутин Поповић, директор ЈП\"1.Мај\""]
[null,null,"1102-0009","1102-0009",{"$error":"#N/A"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Милутин Поповић, директор ЈП\"1.Мај\""]
[null,null,"1102-П1","1102-П1","Проширење гробља у Крупњу",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,1350000,1350000,1350000,0,1350000,{"$error":"#REF!"},0.0025194885142696046,null,null,"Ђорђе Мићић, директор ЈП\"Пут\""]
[null,null,"1102-П2","1102-П2","Реконструкција градског базена",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,1000000,800000,800000,3500000,4300000,{"$error":"#REF!"},0.0014930302306782842,null,null,"Александар Вићентић"]
[null,null,"1102-П3","1102-П3","Водовод Мојковић",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,1000000,1000000,1000000,0,1000000,{"$error":"#REF!"},0.0018662877883478554,null,null,"Александар Вићентић"]
[null,2,"1102-П4","1102-П4","Реконструкција и доградња водовода у МЗ Завлака ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,1668000,1668000,610000,107957.83,610000,0,2000000,500000,2168000,0,2168000,{"$error":"#REF!"},0.004046111925138151,null,null,"Славица Марковић"]
[null,3,"1102-П5","1102-П5","Водовод у МЗ Бела Црква",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,720000,720000,206000,204600,206000,0,2000000,0,720000,0,720000,{"$error":"#REF!"},0.0013437272076104558,null,null,"Славица Марковић"]
[null,4,"1102-П6","1102-П6","Истражив.подземн.вода за потреб.водоснабд.Крупња",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,12000000,14000000,14000000,0,14000000,{"$error":"#REF!"},0.026128029036869976,null,null,"Александар Вићентић"]
[]
[null,null,"1501","1501","ПРОГРАМ 3: ЛОКАЛНИ ЕКОНОМСКИ РАЗВОЈ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,8700000,6500000,10000000,28725541,16934043.84,28725541,5109485.92,27458668,27336231,37336231,0,37336231,{"$error":"#REF!"},0.06968015197823464,0,0,"Никола Блаженковић, помоћник Председника општине"]
[null,5,"1501-0001","1501-0001","Унапређ.привред.и инвестиц.амбијента (КЛЕР)",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,6000000,6500000,10000000,17809041,7391175.5,17809041,2331614.0300000003,13976168,14253731,24253731,0,24253731,{"$error":"#REF!"},0.04526444198717382,null,null,"Никола Блаженковић"]
[null,null,"1501-0002","1501-0002","Мере активне политике запошљавања",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1000000,0,0,4007500,4007500,4007500,47253.51,6000000,6000000,6000000,0,6000000,{"$error":"#REF!"},0.011197726730087131,null,null,"Јелена Теодоровић"]
[null,null,"1501-0003","1501-0003","Подршка економском развоју и промоцији предузетништва",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,1200000,1200000,1200000,400000,1600000,1200000,1200000,0,1200000,{"$error":"#REF!"},0.0022395453460174264,null,null,"Јелена Теодоровић"]
[null,null,"1501-П1","1501-П1","Стипендирање ученика и студената",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1700000,0,0,5709000,4335368.34,5709000,2330618.38,5882500,5882500,5882500,0,5882500,{"$error":"#REF!"},0.010978437914956259,null,null,"Начелник Општинске Управе"]
[]
[null,null,"1502","1502","ПРОГРАМ 4: РАЗВОЈ ТУРИЗМА",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,3853409,3306822.01,3853409,2029413.7699999998,6194087,6152727,6152727,0,6152727,{"$error":"#REF!"},0.011482759265138136,0,0,"Иван Исаиловић, Председник општине"]
[null,null,"1502-0001","1502-0001","Управљање развојем туризма",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,3071808,2718968.71,3071808,1399141.38,3748828,4408828,4408828,0,4408828,{"$error":"#REF!"},0.008228141857326099,null,null,"Александар Петровић, директор Туристичке"]
[null,null,"1502-0002","1502-0002","Промоција туристичке понуде",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,446201,291459.22,446201,237108.4,224200,522840,522840,0,522840,{"$error":"#REF!"},0.0009757699072597927,null,null,"Александар Петровић, директор Туристичке"]
[null,null,"1502-П1","1502-П1","Лазаревдан",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,135709.99,137513,137513,137513,0,137513,{"$error":"#REF!"},0.0002566388326390786,null,null,"Александар Петровић, директор Туристичке"]
[null,null,"1502-П2","1502-П2","Дани Међаша",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,103846,103846,103846,0,103846,{"$error":"#REF!"},0.0001938065216687714,null,null,"Александар Петровић, директор Туристичке"]
[null,null,"1502-П3","1502-П3","Плодови Рађевине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,294700,294700,294700,0,294700,{"$error":"#REF!"},0.000549995011226113,null,null,"Александар Петровић, директор Туристичке"]
[null,null,"1502-П4","1502-П4","Учешће на сајмовима туризма",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,290000,260994.08000000002,290000,257454,265000,265000,265000,0,265000,{"$error":"#REF!"},0.0004945662639121817,null,null,"Александар Петровић, директор Туристичке"]
[null,6,"1502-П5","1502-П5","Санација и обнова излетишта \"ЗМАЈЕВАЦ\"",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,1000000,0,0,0,0,{"$error":"#REF!"},0,null,null,"Александар Петровић, директор Туристичке"]
[null,null,"1502-П6","1502-П6","Израда пешачких, бициклистичких стаза и одморишта на територији општине Крупањ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,300000,300000,300000,0,300000,{"$error":"#REF!"},0.0005598863365043566,null,null,"Александар Петровић, директор Туристичке"]
[null,null,"1502-П7","1502-П7","Стручно усавршавање запослених",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,45400,35400,45400,0,60000,60000,60000,0,60000,{"$error":"#REF!"},0.00011197726730087133,null,null,"Александар Петровић, директор Туристичке"]
[null,null,"1502-П8","1502-П8","Петровдан - вашар у Добром Потоку",{"$nulls":4},0,0,0,0,0,0,0,0,60000,60000,60000,0,60000,{"$error":"#REF!"},0.00011197726730087133,null,null,"Александар Петровић, директор Туристичке"]
[null,null,"0101","0101","ПРОГРАМ 5: Пољопривреда и рурални развој",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,5400000,3700000,25978971,13011170.95,25978971,1014858.94,22062971,22562971,26262971,3000000,29262971,{"$error":"#REF!"},0.049014262063033866,0,0,"Душко Нешић, члан Општинског већа"]
[null,7,"0101-0001","0101-0001","Подрш.за спровођ.пољопр.полит.у локал.зајед.",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,5200000,3500000,21362971,12435170.95,21362971,14858.94,17562971,17562971,21062971,0,21062971,{"$error":"#REF!"},0.03930956556362501,null,null,"Зорица Маринковић, радник Општинске управе"]
[null,null,"0101-0002","0101-0002","Мере подршке руралном развоју",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,200000,200000,616000,576000,616000,1000000,500000,1000000,1200000,0,1200000,{"$error":"#REF!"},0.0022395453460174264,null,null,"Александар Гошић, радник Општинске управе"]
[null,8,"0101-П1","0101-П1","Насипање атарских путева ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,4000000,0,4000000,0,4000000,4000000,4000000,3000000,7000000,{"$error":"#REF!"},0.007465151153391422,null,null,"Зорица Маринковић"]
[]
[]
[null,null,"0401","0401","ПРОГРАМ 6 - ЗАШТИТА ЖИВОТНЕ СРЕДИНЕ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,10296037,12757759,11115561,8562253,2572043.15,8562253,445497.88,6621191,8164711,19280272,0,19280272,{"$error":"#REF!"},0.03598253618962508,0,0,"Синиша Живковић, члан Општинског већа"]
[null,null,"0401-0001","0401-0001","Управљање заштитом животне средине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,374000,100000,0,100000,0,100000,0,100000,100000,100000,0,100000,{"$error":"#REF!"},0.00018662877883478553,null,null,"Начелник Општинске Управе"]
[null,null,"0401-0002","0401-0002","Праћење квалит.елеменат.живот.средине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,942246,65198,0,65198,0,65198,0,65198,65198,65198,0,65198,{"$error":"#REF!"},0.00012167823122470347,null,null,"Начелник Општинске Управе"]
[null,null,"0401-0003","0401-0003","Заштита природе",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,6100000,7842561,7842561,1704016,261430.31,1704016,0,1382695,1926215,9768776,0,9768776,{"$error":"#REF!"},0.01823134735590561,null,null,"Начелник Општинске Управе"]
[null,null,"0401-0004","0401-0004","Управљање отпадним водама",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,338039,328039,338039,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Милутин Поповић, директор ЈКП \"1. Мај\", Начелник Општинске управе "]
[null,null,"0401-0005","0401-0005","Управљање комуналним отпадом",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1079791,150000,90000,3355000,1982573.8399999999,3355000,445497.88,2672298,2672298,2762298,0,2762298,{"$error":"#REF!"},0.005155243025177704,null,null,"Милутин Поповић, директор ЈКП \"1. Мај\", Начелник Општинске управе "]
[null,null,"0401-0006","0401-0006","Управљање осталим врстама отпада",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,1000,1000,1000,0,1000,{"$error":"#REF!"},1.8662877883478552e-06,null,null,"Милутин Поповић, директор ЈКП \"1. Мај\", Начелник Општинске управе "]
[null,null,"0401-П1","0401-П1","Изградња санитарно-фекалне канализације у улици Жиће Марковић",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,2000000,3000000,3000000,0,3000000,{"$error":"#REF!"},0.005598863365043566,null,null,"Славица Марковић"]
[null,null,"0401-П2","0401-П2","Рециклажно двориште",{"$nulls":4},0,0,0,0,0,0,0,0,200000,200000,200000,0,200000,null,0.00037325755766957105,null,null,"Александар Гошић"]
[null,null,"0401-П3","0401-П3","Изградња санитарно-фекалне канализације у улици Радничкој",{"$nulls":4},0,0,1600000,322000,1600000,0,1600000,0,0,0,322000,0,322000,null,0.0006009446678480094,null,null,"Александар Гошић"]
[null,null,"0401-П4","0401-П4","Набав.механиз.за сакупљ.отпада са неприступ.локац.",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1800000,3000000,2861000,1200000,0,1200000,0,0,0,2861000,0,2861000,{"$error":"#REF!"},0.005339449362463214,null,null,"Александар Гошић"]
[null,null,"0401-П5","0401-П5","Пројекат GIZ IMPACT Управљање отпадом и отп.водама",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,200000,0,200000,0,200000,200000,200000,0,200000,{"$error":"#REF!"},0.00037325755766957105,null,null,"Славица Марковић"]
[]
[]
[null,null,"0701","0701","ПРОГРАМ 7 - Организ.саоб.и саобр.инфрастр.",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,41253053,29070600,27280600,68024514,37636089.45,68024514,7632163.109999999,75327561,75328667,102609267,0,102609267,{"$error":"#REF!"},0.19149842197342457,0,0,"Марко Дамњановић, члан Општинског већа"]
[null,null,"0701-0001","0701-0001","Управљање саобраћајем",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,9,"0701-0002","0701-0002","Управљање и одржавање саобраћајне инфраструктуре ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,2201664,2170000,1700000,25000930,19036038.150000002,25000930,7632163.109999999,29176561,29177667,30877667,0,30877667,{"$error":"#REF!"},0.05762661285477156,null,null,"Ђорђе Мићић, директор ЈП\"Пут\""]
[null,null,"0701-0003","0701-0003","Управљање јавним паркиралиштима",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Милутин Поповић, директор ЈП\"1.Мај\""]
[null,null,"0701-0004","0701-0004","Јавни градски и приградски превоз путника",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,1000,1000,1000,0,1000,{"$error":"#REF!"},1.8662877883478552e-06,null,null,"Начелник Општинске управе "]
[null,10,"0701-П1","0701-П1","Пројекат изградње паркиралишта испод занатског центра",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,4200000,4200000,4200000,0,4200000,0,0,0,4200000,0,4200000,{"$error":"#REF!"},0.007838408711060993,null,null,"Александар Вићентић, помоћник Председника општине"]
[null,11,"0701-П2","0701-П2","Асфалтирање пута Ликодра - Бела Црква",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,4000000,18380600,18380600,18380600,0,18380600,0,0,0,18380600,0,18380600,{"$error":"#REF!"},0.03430348932250659,null,null,"Александар Вићентић, помоћник Председника општине"]
[null,12,"0701-П3","0701-П3","Асфалтирање локалних путева",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,9251389,0,3000000,16159000,16157402.3,16159000,0,18000000,18000000,21000000,0,21000000,{"$error":"#REF!"},0.039192043555304965,null,null,"Александар Вићентић, помоћник Председника општине"]
[null,13,"0701-П4","0701-П4","Жути  пут - Л20 (а) Б.Црква - Белотић - Комирић",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,20800000,20800000,20800000,0,20800000,{"$error":"#REF!"},0.03881878599763539,null,null,"Александар Вићентић, помоћник Председника општине"]
[null,14,"0701-П5","0701-П5","Реконструкција градских улица и тротоара",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,12900000,4320000,0,1841335,0,1841335,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Александар Вићентић, помоћник Председника општине"]
[null,15,"0701-П6","0701-П6","Набавка основних средстава за ЈП \"Пут\"",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,2442649,2442649,2442649,0,1850000,1850000,1850000,0,1850000,{"$error":"#REF!"},0.0034526324084435322,null,null,"Александар Мићић, директор ЈП\"Пут\""]
[null,16,"0701-П7","0701-П7","Реконструкција Добропоточке улице (асфалтир.и замена АЦЦ)",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,12900000,0,0,0,0,0,0,5500000,5500000,5500000,0,5500000,{"$error":"#REF!"},0.010264582835913205,null,null,"Александар Вићентић, помоћник Председника општине"]
[]
[null,null,"2001","2001","ПРОГРАМ 8 - Предшкол.васпит.и образовање",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},5382000,0,0,351190,21918653,17793316.2,21918653,7996729.83,23375775,24014625,29747815,8615277,38363092,{"$error":"#REF!"},0.055517983864531155,0,0,"Андријана Влајковић, члан Општинског већа"]
[null,null,"2001-0001","2001-0001","Функционисањеи остваривање предшколског васпитања и образовања",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},5382000,0,0,351190,21444351,17395556.2,21444351,7860205.83,22381333,23020183,28753373,8615277,37368650,{"$error":"#REF!"},0.05366206890371094,null,null,"Славица Кодић, директор установе"]
[null,null,"2001-П1","2001-П1","Пројекти предшколске установе \"Наша радост\"",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,520140,520140,520140,0,520140,{"$error":"#REF!"},0.0009707309302312535,null,null,"Славица Кодић, директор установе"]
[null,null,"2001-П2","2001-П2","Растимо уз плес на трговима 2018",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,105000,90000,105000,30000,105000,105000,105000,0,105000,{"$error":"#REF!"},0.0001959602177765248]
[null,null,"2001-П3","2001-П3","Пројекат вртићи без граница 1 и 2",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,369302,307760,369302,106524,369302,369302,369302,0,369302,{"$error":"#REF!"},0.0006892238128124396,null,null,"Славица Кодић, директор установе"]
[]
[null,null,"2002","2002","ПРОГРАМ 9 - Основ.образов.и васпитање",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,38968307,28481005.44,38968307,13888082.759999998,39587230,39824230,39824230,0,39824230,{"$error":"#REF!"},0.07432347412935632,0,0,"Андријана Влајковић, члан Општинског већа"]
[null,null,"2002-0001","2002-0001","Функционисање основних школа",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,36082407,28067105.44,36082407,13429693.759999998,36276302,36513302,36513302,0,36513302,{"$error":"#REF!"},0.06814432963485732,null,null,"Драган Благојевић, директор школе, Зоран Алексић, директор школе"]
[null,null,"2002-П1","2002-П1","Пројекти основне школе Боривоје Ж. Милојевић - Крупањ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,458389,1448628,1448628,1448628,0,1448628,{"$error":"#REF!"},0.002703556746258777,null,null,"Драган Благојевић"]
[null,null,"2002-П2","2002-П2","Реконструкција грејања на школи у Белој Цркви",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,2472000,0,2472000,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Зоран Алексић"]
[null,null,"2002-П3","2002-П3","Замена столарије у школи у Завлаци",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,1712300,1712300,1712300,0,1712300,{"$error":"#REF!"},0.0031956445799880325,null,null,"Зоран Алексић"]
[null,null,"2002-П4","2002-П4","Пројекти набавке опреме у школи у Белој Цркви",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,150000,150000,150000,0,150000,{"$error":"#REF!"},0.0002799431682521783,null,null,"Зоран Алексић"]
[null,null,"2002-П5","2002-П5","Пројекат у ритму Европе",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,413900,413900,413900,0,0,0,0,0,0,{"$error":"#REF!"},0]
[]
[]
[]
[null,null,"2003","2003","ПРОГРАМ 10 - Средњ.образов.и васпитање",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,700000,0,7454047,5329114.78,7454047,1470765.73,5104791,5425598,5425598,0,5425598,{"$error":"#REF!"},0.010125727291884547,0,0,"Андријана Влајковић, члан Општинског већа"]
[null,null,"2003-0001","2003-0001","Функционисање средњих школа",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,6754047,5329114.78,6754047,1470765.73,4804791,5125598,5125598,0,5125598,{"$error":"#REF!"},0.00956584095538019,null,null,"Драган Дојић, директор школе"]
[null,null,"2003-П1","2003-П1","Изградња и адаптација школске радионице (мокри чвор и адаптац.)",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,700000,0,700000,0,700000,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Драган Дојић, директор школе"]
[null,null,"2003-П2","2003-П2","Машине и опрема",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,300000,300000,300000,0,300000,{"$error":"#REF!"},0.0005598863365043566,null,null,"Драган Дојић, директор школе"]
[]
[null,null,"0901","0901","ПРОГРАМ 11 - СОЦИЈАЛНА И ДЕЧИЈА ЗАШТИТА",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1000000,1153484,153484,26696265,18031118.08,26696265,5665910.609999999,26427224,27371592,27525076,0,27525076,{"$error":"#REF!"},0.05136971321214663,0,0,"Весна Марјановић, члан Општинског већа"]
[null,null,"0901-0001","0901-0001","Једнократне помоћи и други облици помоћи",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1000000,1153484,153484,11195486,6938907.01,11195486,2494033,10835986,10335986,10489470,0,10489470,{"$error":"#REF!"},0.019576369767241177,null,null,"директор Центра за социјални рад"]
[null,null,"0901-0002","0901-0002","Породични и домски смештај, прихватил.и друге врсте смештаја",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,1000,1000,1000,0,1000,{"$error":"#REF!"},1.8662877883478552e-06,null,null,"Начелник Општинске управе "]
[null,null,"0901-0003","0901-0003","Дневне услуге у заједници ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,444122,198700.56,444122,42138,126414,370782,370782,0,370782,{"$error":"#REF!"},0.0006919859187391945,null,null,"Начелник Општинске управе "]
[null,null,"0901-0004","0901-0004","Саветодавно-терапијске и социјално-едукативне услуге",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,30000,1177,30000,0,1000,1000,1000,0,1000,{"$error":"#REF!"},1.8662877883478552e-06,null,null,"директор Центра за социјални рад"]
[null,null,"0901-0005","0901-0005","Подршка реализацији програма Црвеног крста",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,2040860,1654912.61,2040860,663991.02,2040860,2040860,2040860,0,2040860,{"$error":"#REF!"},0.003808832095727604,null,null,"Горица Недић, директор Црвеног Крста"]
[null,null,"0901-0006","0901-0006","Подршка деци и породици са децом",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,730000,542400,730000,189600,650000,650000,650000,0,650000,{"$error":"#REF!"},0.001213087062426106,null,null,{"$error":"#REF!"}]
[null,null,"0901-0007","0901-0007","Подршка рађању и родитељству",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,6500000,4838668,6500000,1025575,5100000,5100000,5100000,0,5100000,{"$error":"#REF!"},0.009518067720574062,null,null,"Начелник Општинске управе "]
[null,null,"0901-0008","0901-0008","Подршка особама са инвалидитетом",{"$nulls":4},0,0,0,0,0,0,0,0,1000,1000,1000,0,1000,{"$error":"#REF!"},1.8662877883478552e-06,null,null,"Начелник Општинске управе "]
[null,null,"0901-П1","0901-П1","Помоћ и нега у кући за стара лица и особе са инвалид.",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,1912500,914947.27,1912500,612088.9600000001,3827667,5027667,5027667,0,5027667,{"$error":"#REF!"},0.009383073525979497,null,null,"Биљана Антонић"]
[null,null,"0901-П2","0901-П2","Днев.борав.за децу и младе са сметњ.у разв.",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,3843297,2941405.6299999994,3843297,638484.63,3843297,3843297,3843297,0,3843297,{"$error":"#REF!"},0.007172698258093947,null,null,"Јелена Теодоровић"]
[]
[null,null,"1801","1801","ПРОГРАМ 12 - ЗДРАВСТВЕНА ЗАШТИТА",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,2415000,2415000,8135386,4526210.85,8135386,1151924.56,3636908,3806264,6221264,0,6221264,{"$error":"#REF!"},0.011610669031288132,0,0,"Весна Марјановић, члан Општинског већа"]
[null,null,"1801-0001","1801-0001","Функционис.устан.примарне здравств.заштите (ДОМ ЗДРАВЉА)",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,2598628,1933740.32,2598628,577489.18,2036908,2206264,2206264,0,2206264,{"$error":"#REF!"},0.004117523561071493,null,null,"Љубица Радић, директор Дома здравља"]
[null,null,"1801-0002","1801-0002","Мртвозорство",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,550000,373417.72,550000,193037.98,500000,500000,500000,0,500000,{"$error":"#REF!"},0.0009331438941739277,null,null,"Начелник Општинске управе "]
[null,null,"1801-0003","1801-0003","Спро.актив.из област.друшт.бриг.за јав.здрављ.",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,382203,28500,382203,381397.4,500000,500000,500000,0,500000,{"$error":"#REF!"},0.0009331438941739277,null,null,"Љубица Радић, директор Дома здравља"]
[null,17,"1801-П1","1801-П1","Реконструкција Стационара",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,2415000,2415000,4604555,2190552.81,4604555,0,600000,600000,3015000,0,3015000,{"$error":"#REF!"},0.0056268576818687835,null,null,"Љубица Радић, директор Дома здравља"]
[]
[null,null,"1201","1201","ПРОГРАМ 13 - Развој културе и информисања",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1050000,1502065,1386865,5250000,17141370,12759302.049999999,17141370,7003024.4,18680973,22422248,28722248,0,28722248,{"$error":"#REF!"},0.05360398069629861,0,0,"Иван Исаиловић, Председник општине"]
[null,null,"1201-0001","1201-0001","Функционисање локалних установа културе",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},650000,0,0,0,11637540,8824167.5,11637540,4654613.4,13027973,13027973,13677973,0,13677973,{"$error":"#REF!"},0.02552703397925168,null,null,"Драгослава Остојић, директор Дома културе"]
[null,null,"1201-0002","1201-0002","Јачањ.култур.продук.и уметн.стваралаштва (БИБЛИОТЕКА)",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},350000,0,0,0,1803830,1541060.53,1803830,1262111,900000,1547275,1897275,0,1897275,{"$error":"#REF!"},0.0035408611636376774,null,null,"Драгослава Остојић, директор Дома културе"]
[null,null,"1201-0003","1201-0003","Унапређ.сист.очув.и предст.култр.истор.наслеђа",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,1000,2301000,2301000,0,2301000,{"$error":"#REF!"},0.004294328200988415,null,null,"Драгослава Остојић, директор Дома културе"]
[null,null,"1201-0004","1201-0004","Оствар.и унапређ.јав.интер.у облас.јав.информ.",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,500000,1250000,1250000,2900000,1682074.02,2900000,594000,2900000,3494000,4744000,0,4744000,{"$error":"#REF!"},0.008853669267922226,null,null,"Јелена Теодоровић"]
[null,null,"1201-0005","1201-0005","Унапређ.јав.информ.на језиц.национал.мањина",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,1000,1000,1000,0,1000,{"$error":"#REF!"},1.8662877883478552e-06,null,null,"Начелник Општинске управе "]
[null,null,"1201-0006","1201-0006","Унапређ.јав.информ.особа са инвалидитетом",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,1000,1000,1000,0,1000,{"$error":"#REF!"},1.8662877883478552e-06,null,null,"Начелник Општинске управе "]
[null,null,"1201-П1","1201-П1","Набавка књига у књижни фонд Библиотеке",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},50000,200000,0,0,0,0,0,80300,200000,200000,250000,0,250000,{"$error":"#REF!"},0.00046657194708696386,null,null,"Драгослава Остојић, директор Дома културе"]
[null,null,"1201-П2","1201-П2","Пројекти верских заједница",{"$nulls":4},0,802065,136865,0,800000,712000,800000,412000,1100000,1100000,1100000,0,1100000,null,0.002052916567182641,null,null,"Начелник Општинске управе "]
[null,null,"1201-П3","1201-П3","Културно лето у Крупњу",{"$nulls":4},0,0,0,0,0,0,0,0,550000,750000,750000,0,750000,null,0.0013997158412608914,null,null,"Драгослава Остојић, директор Дома културе"]
[null,null,"1201-П4","1201-П4","Санација објекта Библиотеке \"Политика\"",{"$nulls":4},0,0,0,4000000,0,0,0,0,0,0,4000000,0,4000000,null,0.007465151153391422,null,null,"Драгослава Остојић, директор Дома културе"]
[]
[null,null,"1301","1301","ПРОГРАМ 14 - РАЗВОЈ СПОРТА И ОМЛАДИНЕ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1000000,295185,8762734,0,20305827,10361237.72,20305827,4599315.15,14719105,13785175,14785175,0,14785175,{"$error":"#REF!"},0.027593391551086,0,0,"Жарко Недић, члан Општинског Већа"]
[null,null,"1301-0001","1301-0001","Подршка локалним спортским организацијама,",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,8250593,8010100,8250593,4332230,9347827,9942138,9942138,0,9942138,{"$error":"#REF!"},0.01855489073946917,null,null,"Начелник Општинске управе "]
[null,null,"1301-0002","1301-0002","Подршка предшколском и школском спорту",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,315000,251227.78,315000,212500,949028,425000,425000,0,425000,{"$error":"#REF!"},0.0007931723100478385,null,null,"Драган Благојевић, Зоран Алексић, Драган Дојић - директори школа; Славица Кодић, директор предшколске установе"]
[null,null,"1301-0003","1301-0003","Одржавање спортске инфраструктуре",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,null,"1301-0004","1301-0004","Функцион.локал.спортск.установа",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1000000,295185,0,0,1380000,773021.8,1380000,54585.15,710000,710000,1710000,0,1710000,{"$error":"#REF!"},0.0031913521180748326,null,null,"Начелник Општинске управе "]
[null,null,"1301-0005","1301-0005","Спровођење омладинске политике",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,1597500,1326888.1400000001,1597500,0,1610000,1305787,1305787,0,1305787,{"$error":"#REF!"},0.002436974332283381,null,null,"Начелник Општинске управе "]
[null,null,"1301-П1","1301-П1","Улична трка поводом Дана Општине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,102250,102250,102250,0,102250,{"$error":"#REF!"},0.00019082792635856822,null,null,"Начелник Општинске управе "]
[null,18,"1301-П2","1301-П2","Реконструкција крова и пода на спортској хали у Крупњу",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,8762734,0,8762734,0,8762734,0,2000000,1300000,1300000,0,1300000,{"$error":"#REF!"},0.002426174124852212,null,null,"Александар Вићентић"]
[]
[]
[null,null,"0602","0602","ПРОГРАМ 15: Опште услуге локалне самоуправе",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,6278401,1580000,4000000,102232658,83010675.27000001,102232658,23578669.91,101192696,95881397,99881397,0,99881397,{"$error":"#REF!"},0.18640743150422412,0,0,"Драгослав Штефика, Председник Скупштине Општине"]
[null,null,"0602-0001","0602-0001","Функционис.локал.самоуправе и градских општина (УПРАВА)",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,50583247,42355402,50583247,17551712.950000003,53382412,52832363,52832363,0,52832363,{"$error":"#REF!"},0.09860039389646107,null,null,"Начелник Општинске управе "]
[null,null,"0602-0002","0602-0002","Функционисање месних заједница",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,10516344,7026302.029999999,10516344,1049979.8399999999,9800002,9800002,9800002,0,9800002,{"$error":"#REF!"},0.01828962405838456,null,null,"Начелник Општинске управе "]
[null,null,"0602-0003","0602-0003","Сервисирање јавног дуга",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,12450000,11354189.47,12450000,3844799.2399999998,11900000,11900000,11900000,0,11900000,{"$error":"#REF!"},0.02220882468133948,null,null,"Начелник Општинске управе "]
[null,null,"0602-0004","0602-0004","Општинско/градско правобранилаштво",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,1218000,1033878.27,1218000,487895.98,1481245,1515995,1515995,0,1515995,{"$error":"#REF!"},0.002829282955696407,null,null,"Горан Пајић, Општински правобранилац"]
[null,null,"0602-0005","0602-0005","Омбудсман",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,1000,1000,1000,0,1000,{"$error":"#REF!"},1.8662877883478552e-06,null,null,"Начелник Општинске управе "]
[null,null,"0602-0006","0602-0006","Инспекцијски послови",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,1000,1000,1000,0,1000,{"$error":"#REF!"},1.8662877883478552e-06,null,null,"Начелник Општинске управе "]
[null,null,"0602-0007","0602-0007","Функцион.национал.савет.нацио.мањина",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,1000,1000,1000,0,1000,{"$error":"#REF!"},1.8662877883478552e-06,null,null,"Начелник Општинске управе "]
[null,null,"0602-0008","0602-0008","Правна помоћ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,null,"0602-0009","0602-0009","Текућа буџетска резерва",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,1951720,0,1951720,0,4000000,4000000,4000000,0,4000000,{"$error":"#REF!"},0.007465151153391422,null,null,"Начелник Општинске управе "]
[null,null,"0602-0010","0602-0010","Стална буџетска резерва",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,1365240,0,1365240,0,1500000,1500000,1500000,0,1500000,{"$error":"#REF!"},0.002799431682521783,null,null,"Начелник Општинске управе "]
[null,null,"0602-0011","0602-0011","Робне резерве",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,1000,1000,1000,0,1000,{"$error":"#REF!"},1.8662877883478552e-06,null,null,"Начелник Општинске управе "]
[null,null,"0602-0012","0602-0012","Комунална полиција",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,null,"0602-0013","0602-0013","Администр.изворн.прихода локал.самоуправе",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,null,"0602-0014","0602-0014","Ванредне ситуације",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,5478401,580000,3000000,11702557,11043951.02,11702557,155005.5,16382797,10382797,13382797,0,13382797,{"$error":"#REF!"},0.024976150615038314,null,null,"Начелник Општинске управе "]
[null,null,"0602-П1","0602-П1","Прослава Дана Општине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,370000,370000,370000,0,370000,{"$error":"#REF!"},0.0006905264816887065,null,null,"Начелник Општинске управе "]
[null,null,"0602-П2","0602-П2","Прослава Општинске славе - Свети Спасовдан",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,50000,50000,50000,0,50000,{"$error":"#REF!"},9.331438941739276e-05,null,null,"Начелник Општинске управе "]
[null,null,"0602-П3","0602-П3","Пројекат Родне равноправности",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,120000,0,120000,0,200000,200000,200000,0,200000,{"$error":"#REF!"},0.00037325755766957105,null,null,"Начелник Општинске управе "]
[null,null,"0602-П4","0602-П4","Обележавање Дана Устанка у II Светском рату",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,80000,80000,80000,0,80000,{"$error":"#REF!"},0.00014930302306782843,null,null,"Начелник Општинске управе "]
[null,null,"474-00","474-00","Остали Вишенаменски развојни пројекти kojи нису програмски исказани",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,null,"0602-П5","0602-П5","Обележавање Годишњице битке на Мачковом Камену",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,40000,40000,40000,0,40000,{"$error":"#REF!"},7.465151153391421e-05,null,null,"Начелник Општинске управе "]
[null,null,"0602-П6","0602-П6","Пројекат 600 година општине Крупањ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,6000250,5522060.41,6000250,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,null,"0602-П7","0602-П7","Пројекат електронске скупштине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,1000000,1000000,1000000,0,1000000,0,0,0,1000000,0,1000000,{"$error":"#REF!"},0.0018662877883478554,null,null,"Начелник Општинске управе "]
[null,null,"0602-П8","0602-П8","Уређење фасада на објектима у јавној својини",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,500000,0,0,10000,0,10000,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,null,"0602-П9","0602-П9","Ивандан - Вашар у Белој Цркви",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,77100,76237.56,77100,0,102080,102080,102080,0,102080,{"$error":"#REF!"},0.00019051065743454907,null,null,"Начелник Општинске управе "]
[null,null,"0602-П10","0602-П10","Куповина путничког аута за Полицијску станицу у Крупњу",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,1335000,1332504,1335000,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,null,"0602-П11","0602-П11","Модернизација Општинске управе",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,396000,81720,396000,489276.4,396000,1600000,1600000,0,1600000,{"$error":"#REF!"},0.0029860604613565684,null,null,"Начелник Општинске управе "]
[null,null,"0602-П12","0602-П12","Рад комисије на озакоњењу објеката и ревизији базе података обвезника пореза на имовину",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,3250000,2929009.57,3250000,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,null,"0602-П13","0602-П13","Пантелиндан - Вашар у Крупњу",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,155100,154150.76,155100,0,102080,102080,102080,0,102080,{"$error":"#REF!"},0.00019051065743454907,null,null,"Начелник Општинске управе "]
[null,null,"0602-П14","0602-П14","Томиндан - Вашар у Крупњу",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,102100,101270.18,102100,0,102080,102080,102080,0,102080,{"$error":"#REF!"},0.00019051065743454907,null,null,"Начелник Општинске управе "]
[null,null,"0602-П15","0602-П15","Куповина путничког аута за општинске органе",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,1300000,1300000,1300000,0,1300000,{"$error":"#REF!"},0.002426174124852212,null,null,"Начелник Општинске управе "]
[null,null,"0602-П16","0602-П16","Израда монографије општине Крупањ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,null,"0602-П17","0602-П17","Реконструкција канцеларије МЗ Цветуља",{"$error":"#REF!"},null,{"$error":"#REF!"},null,0,300000,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,null,"1301","2101","ПРОГРАМ 16: Полит.систем локал.самоуправе",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,22349948,15993504.4,22349948,5303997.53,18952556,18960556,18960556,0,18960556,{"$error":"#REF!"},0.03538585412308566,0,0,"Драгослав Штефика, Председник Скупштине Општине"]
[null,null,"2101-0001","2101-0001","Функционисање скупштине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,5445536,4098919.3,5445536,1213982.6800000002,4826196,4866196,4866196,0,4866196,{"$error":"#REF!"},0.00908172217050718,null,null,"Драгослав Штефика"]
[null,null,"2101-0002","2101-0002","Функционисање извршних органа (ПРЕДСЕДНИК)",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,13940412,10031791.290000001,13940412,3340118.2399999993,11060360,10998360,10998360,0,10998360,{"$error":"#REF!"},0.02052610495985352,null,null,"Иван Исаиловић"]
[null,null,"2101-0003","2101-0003","Подрш.раду извршн.органа власти и скупштине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,2964000,1862793.81,2964000,749896.61,3066000,3096000,3096000,0,3096000,{"$error":"#REF!"},0.00577802699272496,null,null,"Иван Исаиловић"]
[]
[null,null,"0501","0501","ПРОГРАМ 17 - Енергетска ефикасност и обновљиви извори енергије",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1000000,1000000,1000000,1420000,412416,1420000,0,1000,1000,1001000,0,1001000,{"$error":"#REF!"},0.0018681540761362032,0,0,"Александар Вићентић, помоћник Председника општине"]
[null,null,"0501-0001","0501-0001","Енергетски менаџмент",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,1000,1000,1000,0,1000,{"$error":"#REF!"},1.8662877883478552e-06,null,null,"Иван Исаиловић"]
[null,null,"0501-П1","0501-П1","Пројекат LED расвете",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,1000000,1000000,1000000,0,1000000,0,0,0,1000000,0,1000000,{"$error":"#REF!"},0.0018662877883478554,null,null,"Иван Исаиловић"]
[null,null,"0501-П2","0501-П2","Изградња трафостаница и електро-енер.објеката",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1000000,0,0,420000,412416,420000,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Александар Вићентић"]
[]
[]
[{"$nulls":4},"УКУПНИ ПРОГРАМСКИ ЈАВНИ РАСХОДИ ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},7432000,87716557,84745778,80013306,429855149,289763411.00999993,429855149,94881093.87999998,447177736,448377736,535823042,15115277,550938319,{"$error":"#REF!"},1,0,0]
[{"$nulls":5},552899031.6666667,464129812,544706498,416281678]
[{"$nulls":5},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":31},0]
[{"$nulls":19},535823042,null,384891994.00999993]
[]
[{"$nulls":21},550938319]

{"sheet":"2018 PRIHODI","index":3,"n_rows":190,"n_cols":71,"rows_kept":190,"cut":false,"hidden":false,"merged":[[5,35,7,35],[5,43,7,43],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[28,1,28,2],[27,4,27,9],[28,3,28,9],[18,1,18,2],[40,1,40,2],[35,3,35,9],[5,32,7,32],[49,4,49,9],[5,27,7,27],[40,4,40,9],[20,3,20,9],[8,1,8,2],[10,1,10,2],[23,3,23,9],[24,3,24,9],[29,3,29,9],[26,3,26,9],[27,1,27,2],[46,1,46,2],[30,3,30,9],[50,1,50,2],[50,4,50,9],[39,1,39,2],[29,1,29,2],[25,1,25,2],[25,4,25,9],[26,1,26,2],[5,10,7,10],[5,11,7,11],[5,14,7,14],[5,36,7,36],[5,15,7,15],[5,48,7,48],[5,34,7,34],[5,31,7,31],[5,44,7,44],[5,39,6,40],[5,54,7,54],[5,18,7,18],[5,20,7,20],[5,21,7,21],[5,49,7,49],[5,50,7,50],[5,53,7,53],[5,29,7,29],[5,28,7,28],[5,42,7,42],[5,65,7,65],[8,3,8,9],[9,3,9,9],[5,64,7,64],[16,3,16,9],[17,3,17,9],[5,61,6,63],[10,4,10,9],[5,58,7,58],[14,4,14,9],[59,1,59,2],[58,1,58,2],[44,1,44,2],[60,1,60,2],[33,3,33,9],[30,1,30,2],[31,1,31,2],[32,1,32,2],[36,4,36,9],[33,1,33,2],[60,4,60,9],[43,4,43,9],[44,4,44,9],[52,4,52,9],[53,3,53,9],[47,1,47,2],[48,1,48,2],[54,1,54,2],[54,4,54,9],[53,1,53,2],[38,1,38,2],[36,1,36,2],[38,3,38,9],[35,1,35,2],[32,3,32,9],[31,4,31,9],[37,3,37,9],[34,4,34,9],[34,1,34,2],[37,1,37,2],[63,4,63,9],[59,4,59,9],[47,4,47,9],[45,4,45,9],[57,1,57,2],[67,4,67,9],[62,1,62,2],[63,1,63,2],[61,1,61,2],[48,3,48,9],[56,4,56,9],[42,1,42,2],[51,3,51,9],[55,3,55,9],[49,1,49,2],[41,4,41,9],[42,4,42,9],[43,1,43,2],[52,1,52,2],[51,1,51,2],[21,3,21,9],[22,3,22,9],[11,1,11,2],[14,1,14,2],[19,1,19,2],[13,4,13,9],[15,3,15,9],[18,4,18,9],[19,4,19,9],[12,1,12,2],[1,1,3,21],[5,1,7,2],[5,3,7,9],[9,1,9,2],[12,4,12,9],[56,1,56,2],[39,3,39,9],[45,1,45,2],[46,4,46,9],[11,3,11,9],[102,1,102,2],[100,1,100,2],[95,4,95,9],[75,1,75,2],[101,1,101,2],[101,4,101,9],[96,1,96,2],[92,4,92,9],[92,1,92,2],[94,1,94,2],[72,3,72,9],[65,4,65,9],[66,1,66,2],[68,3,68,9],[67,1,67,2],[90,4,90,9],[90,1,90,2],[74,3,74,9],[87,4,87,9],[84,4,84,9],[103,3,103,9],[104,3,104,9],[72,1,72,2],[75,3,75,9],[64,1,64,2],[64,4,64,9],[65,1,65,2],[68,1,68,2],[70,3,70,9],[71,1,71,2],[70,1,70,2],[80,4,80,9],[73,1,73,2],[73,4,73,9],[71,4,71,9],[93,4,93,9],[85,1,85,2],[82,1,82,2],[82,4,82,9],[86,1,86,2],[76,1,76,2],[88,4,88,9],[93,1,93,2],[80,1,80,2],[88,1,88,2],[89,1,89,2],[86,4,86,9],[91,1,91,2],[91,4,91,9],[122,4,122,9],[121,4,121,9],[121,1,121,2],[116,1,116,2],[112,3,112,9],[117,4,117,9],[111,3,111,9],[114,3,114,9],[112,1,112,2],[114,1,114,2],[113,4,113,9],[123,4,123,9],[120,3,120,9],[120,1,120,2],[118,1,118,2],[111,1,111,2],[116,4,116,9],[115,3,115,9],[155,9,156,9],[124,1,124,9],[123,1,123,2],[122,1,122,2],[119,4,119,9],[153,9,154,9],[117,1,117,2],[118,3,118,9],[100,4,100,9],[110,1,110,2],[106,1,106,2],[105,1,105,2],[109,1,109,2],[95,1,95,2],[107,1,107,2],[107,4,107,9],[109,4,109,9],[102,3,102,9],[83,1,83,2],[106,4,106,9],[98,3,98,9],[110,4,110,9],[94,3,94,9],[96,4,96,9],[108,1,108,2],[99,3,99,9],[97,3,97,9],[104,1,104,2],[79,1,79,2],[58,4,58,9],[57,4,57,9],[41,1,41,2],[119,1,119,2],[113,1,113,2],[115,1,115,2],[108,4,108,9],[105,4,105,9],[89,4,89,9],[81,3,81,9],[77,4,77,9],[78,1,78,2],[62,4,62,9],[84,1,84,2],[66,4,66,9],[83,4,83,9],[69,4,69,9],[78,4,78,9],[69,1,69,2],[98,1,98,2],[87,1,87,2],[5,47,7,47],[61,4,61,9],[76,4,76,9],[77,1,77,2],[74,1,74,2],[79,4,79,9],[85,4,85,9],[81,1,81,2]],"flags":["formulas_cached_only"]}
[{"$nulls":28},16,14]
[null,"ПРИХОДИ  БУЏЕТА ОПШТИНЕ КРУПАЊ ЗА 2018. годину "]
[]
[{"$nulls":67},1.055,1.05]
[]
[null,"Eконом.  класиф.",null,"Приходи и Примања",{"$nulls":6},"ПЛАН БУЏЕТА 2013.","ИЗВРШЕЊЕ БУЏЕТА 2013.",null,null,"ИЗВРШЕЊЕ БУЏЕТА 2014. ГОДИНЕ","ПЛАН БУЏЕТА 2014. ГОДИНЕ",null,null,"ПЛАН БУЏЕТА 2015. ГОДИНЕ ",null,"ИЗВРШЕЊЕ  БУЏЕТА  2015.","ИЗВРШЕЊЕ 2018. ГОДИНЕ - извор 01",{"$nulls":5},"ПЛАН БУЏЕТА 2016. ГОДИНЕ","ИЗВРШЕЊЕ  БУЏЕТА  2016.","РЕБАЛАНС БУЏЕТА\n 2016. ГОДИНЕ ",null,"ИЗВРШЕЊЕ 2018. ГОДИНЕ - извор 04","Сопствени приходи индир. корис. 2018. године - извор 04",null,"ИЗВРШЕЊЕ 2018. ГОДИНЕ - извор 13","Први план Вишак прихода из 2017. године - извор 13","Први Ребаланс Вишак прихода из 2017. године - извор 13",null,null,"БУЏЕТ 2017. ГОДИНЕ",null,null,"ИЗВРШЕЊЕ 2018. ГОДИНЕ - извор 01","ПРВИ ПЛАН БУЏЕТ 2018. ГОДИНЕ - извор 01","ПРВИ РЕБАЛАНС БУЏЕТ 2018. ГОДИНЕ - извор 01",null,null,"УКУПНА БУЏЕТСКА СРЕДАСТВА 2018. (4+7+10)","ИЗВРШЕЊЕ 2018. ГОДИНЕ - извор 07","Републ. Средства - извор 07","УКУПНА  СРЕДСТВА 2018. (11+13)",null,null,"%        10/ 9","%  6/4",null,null,null,"%  6/4",null,null,"СРЕДСТВА ИЗ ДРУГИХ ИЗВОРА",null,null,"УКУПНА СРЕДСТВА У 2016. ГОДИНИ (7+10)","%  7/6"]
[]
[{"$nulls":12},"ПРВОБИТНИ БУЏЕТ 2014.","I РЕБАЛАНС БУЏЕТА 2014.",null,null,"ПРВИ ПЛАН БУЏЕТА 2015. ГОДИНЕ ","I РЕБАЛАНС БУЏЕТА 2015. ГОДИНЕ",null,"ПЛАН БУЏЕТА 2015. ГОДИНЕ ",null,null,"II РЕБАЛАНС БУЏЕТА 2015. ГОДИНЕ ","ПРОЈЕКЦИЈА - 10 МЕСЕЦИ ИЗВРШ. / 12","НАЦРТ БУЏЕТА 2016. ГОДИНЕ - ПРВИ","ПРЕДЛОГ БУЏЕТА 2016. ГОДИНЕ - КОАЛИЦИЈА","ПРВОБИТНИПЛАН БУЏЕТА 2016. ГОДИНЕ",null,null,"РЕБАЛАНС БУЏЕТА 2016. ГОДИНЕ","Свега септембар",null,null,"Предлог Плана Вишка прихода из 2017. године",null,null,null,"Извршење извор 01 - 9 месеци 2017","ПРЕДЛОГ  ПЛАНА  СРЕДСТАВА БУЏЕТА 2018. ГОДИНЕ - према Упутству","Извршење извор 01 -(13.11.2017)","II РЕБАЛАНС СРЕДСТАВА БУЏЕТА 2017. ГОДИНЕ - извор 01","I РЕБАЛАНС СРЕДСТАВА БУЏЕТА 2017. ГОДИНЕ - извор 01",null,null,null,"8 - 7",{"$nulls":5},"НАЦРТ БУЏЕТА 2016. ГОДИНЕ","РАЗЛИКА РЕБАЛАНС - ПРВИ ПЛАН БУЏЕТА",null,null,"Свега август","Свега септембар","Само јануар",null,"Приходи индир. корис.","Свега   (5+6)","Донације","Републ. Средства","Свега       (8+9)",{"$nulls":5},"Само април","Свега април"]
[null,1,null,2,{"$nulls":6},3,4,5,6,5,6,9,5,7,6,8,7,6,null,13,13,5,9,10,7,7,3,4,4,5,6,7,7,7,5,6,8,8,9,10,null,null,11,12,13,14,13,null,15,7,7,7,7,6,6,7,8,9,10,11,8,null,null,null,7,6]
[null,321100,null,"Вишак прихода над расходима из претходне године",{"$nulls":6},76627461,76627461,74794322,71822295,71822295,71822295,95078311,118724536,118724536,118724536,118724536,0,118724536,0,0,0,94330721,94330721,86223016,86223016,86223016,351185.61,0,10000000,79662120.66,84745778,80013306,0,0,0,0,0,0,0,0,null,0,80013306,0,0,80013306,0,-95078311,null,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,null,null,null,0,118724536]
[null,321121,null," -","Вишак прихода над расходима из претходне године",{"$nulls":5},76627461,76627461,74794322,71822295,71822295,71822295,95078311,118724536,118724536,118724536,118724536,null,118724536,null,null,null,94330721,94330721,86223016,86223016,86223016,351185.61,null,10000000,79662120.66,84745778,80013306,{"$nulls":9},0,80013306,null,null,80013306,null,-95078311,null,0,null,null,0,{"$error":"#DIV/0!"},null,0,null,null,0,0,0,null,null,null,0,118724536]
[null,711,null,"Порез на доходак, добит и капиталне добитке",{"$nulls":6},86264027,86534126,91220174,79270174,82479441,79270174,79270174,79270174,79270174,59599206.44,83606229.05999999,28903350.200000003,79270174,100327475,80855577,84939921,84939921,84939921,88319748.88999999,85409921,63454792.49,0,0,0,0,0,0,69634035.19000001,87318239,80092789.45,96727540,95165799,28903350.200000003,105139948,105140948,8413408,8413408,105140948,0,0,105140948,79939921,-21474598,1.0000095111327238,1,105326112,114521633,9195521,22,0,210151896,0,0,0,210151896,1.2310156334180429,null,null,null,6705751.399999999,24834851.189999998]
[null,711110,null," - ","порез на зараде",{"$nulls":5},69000000,70358758,75950000,65000000,66363825,65000000,65000000,65000000,65000000,49023909.84,68614626.57,22654466.23,65000000,82337552,66585403,70806722,70806722,70806722,71098528.38,70806722,51490120.14,{"$nulls":6},53197127.31,null,61360327.64,74506069,74506069,22654466.23,81508948,81508948,7002879,7002879,81508948,null,null,81508948,65806722,-42345533.769999996,1,0.3485302496923077,43218777.98,47005013.93,3786235.950000003,2.0748674214073506,null,81508948,null,null,0,81508948,1.151147033751965,null,null,null,5416668.699999999,20243922]
[null,null,null,711111," - порез на зараде",{"$nulls":14},49023909.84,68614626.57,22654466.23,null,82337552,{"$nulls":4},71098528.38,null,51490120.14,{"$nulls":6},53197127.31,null,61360327.64,null,null,22654466.23,81508948,81508948,null,81508948,81508948,null,null,81508948,null,22654466.23,1,null,43218777.98,47005013.93,3786235.950000003,null,null,81508948,null,null,0,81508948,{"$nulls":4},5416668.699999999,20243922]
[null,711120,null," - ","порез на приходе од самосталне делатности",{"$nulls":5},7400166,7386900,7770174,7770174,8797758,7770174,7770174,7770174,7770174,6411314.62,8782186.940000001,4127201,7770174,10538624,7770174,8368239,8368239,8368239,9832012.77,8568239,6925178.199999999,{"$nulls":6},9857730.97,null,11309127.67,13631315,13631315,4127201,14050000,14050000,418685,418685,14050000,null,null,14050000,8368239,-3642973,1,0.5311594051819174,5718381.82,6185340.890000001,466959.0700000003,1.4986769217200715,null,14050000,null,null,0,14050000,1.639776854964013,null,null,null,755919.0499999998,2890005.6799999997]
[null,null,null," - 711121 - порез на прих.од самост.делат.-ств.нето приходи",{"$nulls":15},242099.68,250929.36,51768.98,null,301115,{"$nulls":4},515129.34,null,337117.77,{"$nulls":6},467905.82,null,495134.24,null,null,51768.98,650000,650000,null,650000,650000,null,null,650000,null,51768.98,1,null,262203.24,251336.46,-10866.779999999999,null,null,650000,null,null,0,650000,{"$nulls":4},-6669.049999999988,264810.76]
[null,null,null," - 711122 - порез на прих.од самост.делат.-ств.нето приходи",{"$nulls":15},3287089.88,4465875.96,1794375.64,null,5359051,{"$nulls":4},4866139.11,null,3266567.9,{"$nulls":6},4433241.91,null,5439717.09,null,null,1794375.64,6800000,6800000,null,6800000,6800000,null,null,6800000,null,1794375.64,1,null,2880327.37,3166949.37,286622,null,null,6800000,null,null,0,6800000,{"$nulls":4},488989.6,1429505.78]
[null,null,null," - 711123 - порез на прих.од самост.делат.-ств.нето приходи",{"$nulls":15},2882125.06,4065381.62,2281056.38,null,4878458,{"$nulls":4},4450744.32,null,3321492.53,{"$nulls":6},4956583.24,null,5374276.34,null,null,2281056.38,6600000,6600000,null,6600000,6600000,null,null,6600000,null,2281056.38,1,null,2575851.21,2767055.06,191203.8500000001,null,null,6600000,null,null,0,6600000,{"$nulls":4},273598.4999999999,1195689.14]
[null,711130,null," - ","порез на приходе од ауторских права",{"$nulls":18},0,{"$nulls":22},0,0,null,null,0,null,0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,711140,null," - ","порез на приходе од имовине",{"$nulls":5},916946,879807,2000000,1000000,233109,1000000,1000000,1000000,1000000,162999.41,235945.97,9729.890000000001,1000000,283135,1000000,243586,243586,243586,234165.21999999997,243586,181543.57,{"$nulls":6},9896.02,null,15383.53,20000,253193,9729.890000000001,28000,29000,9000,9000,29000,null,null,29000,243586,-990270.11,1.0357142857142858,0.009729890000000001,152863.65,156651.41,3787.7600000000093,16.10001860247135,null,29000,null,null,0,29000,0.11905446125803618,null,null,null,8260.759999999995,69684.06]
[null,null,null," - 711143 - порез на приходе од непокретности ",{"$nulls":15},7474,10374,null,null,12449,{"$nulls":4},-1905,null,0,{"$nulls":15},0,0,null,null,0,{"$nulls":4},7474,7474,0,null,null,0,null,null,0,0]
[null,null,null," - 711145 - порез на прих.од дав.у закуп покрет.ствари",{"$nulls":15},24394.84,30109.12,7619.04,null,36131,{"$nulls":4},33142.6,null,27428.32,{"$nulls":6},17142.84,null,20952.36,null,null,7619.04,25000,25000,null,25000,25000,null,null,25000,null,7619.04,1,null,22490.08,24394.84,1904.7599999999984,null,null,25000,null,null,0,25000,{"$nulls":4},1904.7600000000002,14871.04]
[null,null,null," - 711146 - порез на прих.од пољопривреде и шумарства",{"$nulls":15},6411.1,6394.54,1794,null,7673,{"$nulls":4},8571.08,null,6065.08,{"$nulls":6},909,null,2434,null,null,1794,3000,3000,null,3000,3000,null,null,3000,null,1794,1,null,5480.1,5823.1,343,null,null,3000,null,null,0,3000,{"$nulls":4},170,3207]
[null,null,null," - 711147 - порез на земљиште",{"$nulls":15},63984.53,113729.37,316.85,null,136475,{"$nulls":4},100355.12,null,70662.75,{"$nulls":6},-8155.82,null,-8002.83,null,null,316.85,null,1000,null,1000,1000,null,null,1000,null,316.85,null,null,58964.53,58984.53,20,null,null,1000,null,null,0,1000,{"$nulls":4},5060,32623.02]
[null,null,null," - 711148 - порез од непокретности",{"$nulls":15},60734.94,75338.94,null,null,90407,{"$nulls":4},94001.42,null,77387.42,{"$nulls":15},0,0,null,null,0,null,0,null,null,58454.94,59974.94,1520,null,null,0,null,null,0,0,{"$nulls":4},1126,18983]
[null,711180,null,"-","самодоприн.према зар.запослен.на тер.општина",{"$nulls":14},10374.13,16236.73,3040.64,null,19484,null,14829,14829,14829,11469.78,14829,5486.28,{"$nulls":6},16474.88,null,17152.27,20000,7652,3040.64,23000,23000,3000,3000,23000,null,null,23000,14829,3040.64,1,null,9109.97,10374.13,1264.1599999999999,null,null,23000,null,null,0,23000,1.5510149032301572,null,null,null,1985.73,3857.86]
[null,null,null," - 711181 - самодоприн.према зар.запослен.на тер.општина",{"$nulls":15},10374.13,16236.73,3040.64,null,19484,{"$nulls":4},11469.78,null,5486.28,{"$nulls":6},16474.88,null,17152.27,null,null,3040.64,23000,23000,null,23000,23000,null,null,23000,null,3040.64,1,null,9109.97,10374.13,1264.1599999999999,null,null,23000,null,null,0,23000,{"$nulls":4},1985.73,3857.86]
[null,711190,null," - ","порез на друге приходе",{"$nulls":5},8946915,7908661,5500000,5500000,7084749,5500000,5500000,5500000,5500000,3990608.44,5957232.85,2108912.44,5500000,7148679,5500000,5506545,5506545,5506545,7143572.739999999,5776545,4852464.3,{"$nulls":6},6552806.010000001,null,7390798.34,8550156,6767570,2108912.44,9530000,9530000,979844,979844,9530000,null,null,9530000,5506545,-3391087.56,1,0.38343862545454543,3564804.01,3904317.67,339513.66000000015,1.8513417607797884,null,9530000,null,null,0,9530000,1.649775081817938,null,null,null,522917.1599999999,1627381.5899999999]
[null,null,null," - 711191 - порез на друге приходе",{"$nulls":15},3988118.79,5952132.83,2097787.69,null,7142559,{"$nulls":4},7127808.18,null,4838714.74,{"$nulls":6},6456727.07,null,7292431.01,null,null,2097787.69,9400000,9400000,null,9400000,9400000,null,null,9400000,null,2097787.69,1,null,3563041.36,3902555.02,339513.66000000015,null,null,9400000,null,null,0,9400000,{"$nulls":4},522388.1599999999,1626852.71]
[null,null,null,"- 711193 - порез на приход професионал.спорт.и спортских радника",{"$nulls":15},2489.65,5100.02,11124.75,null,6120,{"$nulls":4},15764.56,null,13749.56,{"$nulls":6},96078.94,null,98367.33,null,null,11124.75,130000,130000,null,130000,130000,null,null,130000,null,null,1,null,1762.65,1762.65,null,null,null,130000,null,null,0,130000,{"$nulls":4},529,528.88]
[null,713,null,"Порез на имовину",{"$nulls":6},16858215,14898782,26075977,16075977,15626421,16075977,26760745,26760745,23860745,11257917.89,17613058.76,7941845.049999999,23860745,21135671,27295960,31200000,31200000,31200000,24301653.22,28056176,14068633.77,0,0,0,0,0,0,17343404.04,32073600,20263129.62,25385000,29266547,7941845.049999999,31950000,31950000,6565000,6565000,31950000,0,0,31950000,31200000,-10877055,1,1,20881933,22099055,1217122,3,0,63900000,0,0,0,63900000,1.1387866970894394,null,null,null,659735.3599999999,3973997.47]
[null,713120,null," - ","порез на имовину",{"$nulls":5},9739275,8710386,20000000,10000000,8900863,10000000,20000000,20000000,17100000,8887829.31,14232817.16,5481416.4399999995,17100000,17079381,20000000,25000000,25000000,25000000,15329557.96,21856176,11009445.879999999,{"$nulls":6},12405502.4,null,14751442.7,18900000,25000000,5481416.4399999995,25000000,25000000,6100000,6100000,25000000,null,null,25000000,25000000,-14518583.56,1,0.274070822,8330876.15,8741618.72,410742.5700000003,1.5947736895538631,null,25000000,null,null,0,25000000,1.1438414478360717,null,null,null,416551.43999999994,2797364.04]
[null,null,null," - 713121 - порез на имов.-осим на зем.акц.и уделе физ.лица",{"$nulls":15},4590077.28,8087131.09,3597503.03,null,9704557,{"$nulls":4},8933351.9,null,6340975.76,{"$nulls":6},6995358.15,null,9199877.82,null,null,3597503.03,15500000,15500000,null,15500000,15500000,null,null,15500000,null,3597503.03,1,null,4062064.12,4458606.69,396542.5700000003,null,null,15500000,null,null,0,15500000,{"$nulls":4},157233,1139393.81]
[null,null,null," - 713122 - порез на имов.-од правних лица",{"$nulls":15},4297752.03,6145686.07,1883913.41,null,7374823,{"$nulls":4},6396206.06,null,4668470.12,{"$nulls":6},5410144.25,null,5551564.88,null,null,1883913.41,9500000,9500000,null,9500000,9500000,null,null,9500000,null,1883913.41,1,null,4268812.03,4283012.03,14200,null,null,9500000,null,null,0,9500000,{"$nulls":4},259318.43999999994,1657970.23]
[null,713310,null," - ","порез на наслеђе и поклон",{"$nulls":5},807324,929222,715232,715232,1533522,715232,1400000,1400000,1400000,237126.44,468462.38,293399.31,1400000,562155,1600000,1000000,1000000,1000000,473371.93,1000000,374176.94,{"$nulls":6},577468.71,null,661980.05,785000,521852,293399.31,850000,850000,65000,65000,850000,null,null,850000,1000000,-1106600.69,1,0.2095709357142857,191956.12,219704.44,27748.320000000007,0.7488239832602197,null,850000,null,null,0,850000,0.85,null,null,null,53251.92000000001,141979.64]
[null,null,null," - 713311 - порез на наслеђе и поклон",{"$nulls":15},237126.44,468462.38,293399.31,null,562155,{"$nulls":4},473371.93,null,374176.94,{"$nulls":6},577468.71,null,661980.05,null,null,293399.31,850000,850000,null,850000,850000,null,null,850000,null,293399.31,1,null,191956.12,219704.44,27748.320000000007,null,null,850000,null,null,0,850000,{"$nulls":4},53251.92000000001,141979.64]
[null,713420,null," - ","порез на капиталне трансакције",{"$nulls":5},6311616,5259174,5360745,5360745,5192036,5360745,5360745,5360745,5360745,2132962.14,2911779.2199999997,2167029.3,5360745,3494135,5695960,5200000,5200000,5200000,8498723.33,5200000,2685010.95,{"$nulls":6},4360432.93,null,4849706.87,5700000,3744695,2167029.3,6100000,6100000,400000,400000,6100000,null,null,6100000,5200000,-3193715.7,1,0.4042403248056007,1918134.1400000001,2088204.1400000001,170070,0.9636252449378513,null,6100000,null,null,0,6100000,1.1730769230769231,null,null,null,189932,1034653.79]
[null,null,null," - 713421 - порез на апсол.права на непокретности",{"$nulls":15},847591.03,1271728.65,1608095.5,null,1526074,{"$nulls":4},6383181.18,null,1131610.48,{"$nulls":6},2974705.71,null,3228238.21,null,null,1608095.5,4100000,4100000,null,4100000,4100000,null,null,4100000,null,1608095.5,1,null,820502.03,839663.03,19161,null,null,4100000,null,null,0,4100000,{"$nulls":4},61780,539246.98]
[null,null,null," - 713423 - порез на апсол.права на пол.мот.возила",{"$nulls":15},1285371.11,1640050.57,558933.8,null,1968061,{"$nulls":4},2115542.15,null,1553400.47,{"$nulls":6},1385727.22,null,1621468.66,null,null,558933.8,2000000,2000000,null,2000000,2000000,null,null,2000000,null,558933.8,1,null,1097632.11,1248541.11,150909,null,null,2000000,null,null,0,2000000,{"$nulls":4},128152,495406.81]
[null,714,null,"Порез на добра и услуге",{"$nulls":6},8508037,7598630,8895351,8895351,7705068,8895351,9159786,9159786,9159786,7043002,10928851,3659362.18,9159786,13114621,9342982,11192982,11192982,11192982,11499827.57,11926727,8536768,0,0,0,0,0,0,8219648.93,11506385,9563032.21,11121964,12204022,3659362.18,11680000,11680000,558036,558036,11680000,0,0,11680000,9192982,-5500424,1,1,6193928,6830596,636669,{"$error":"#DIV/0!"},0,11680000,0,0,0,11680000,0.9793131007358515,null,null,null,641077,2341758]
[null,714400,null," -","порези на појединачне услуге",{"$nulls":18},0,{"$nulls":22},0,0,null,null,0,null,0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,714440,null,"-","средства за противпожарну заштиту - 6%",{"$nulls":18},0,{"$nulls":22},0,0,null,null,0,null,0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,714513,null,"-","комунална такса за држање возила",{"$nulls":5},6364818,5636692,6683059,6683059,5215170,6683059,6683059,6683059,6683059,4394532,6003090,2324192,6683059,7203708,6766255,6766255,6766255,6766255,7292002,7500000,5586972,{"$nulls":6},5891379,null,6725239,7791964,7791964,2324192,8000000,8000000,208036,208036,8000000,null,null,8000000,6766255,-4358867,1,0.3477736766950584,3825178,4244402,419224,1.8261838953064118,null,8000000,null,null,0,8000000,1.0666666666666667,null,null,null,425864,1418308]
[null,714514,null,"-","накнада за изградњу и коришћење путева",{"$nulls":5},2250,1500,2250,2250,null,2250,2250,2250,2250,null,null,null,2250,0,2250,2250,2250,2250,null,2250,{"$nulls":16},0,null,null,null,0,2250,-2250,null,0,null,null,0,{"$error":"#DIV/0!"},null,0,null,null,0,0,0,null,null,null,0]
[null,714543,null,"-","накнада за промену намене обрад.пољо. земљишта",{"$nulls":5},70038,46692,35565,35565,191213,35565,300000,300000,300000,112535.2,205219.6,20317.6,300000,246264,350000,200000,200000,200000,20808,200000,13785.6,{"$nulls":6},87442.8,null,87442.8,100000,200000,20317.6,120000,120000,20000,20000,120000,null,null,120000,200000,-279682.4,1,0.06772533333333333,112535.2,112535.2,0,5.538803795723904,null,120000,null,null,0,120000,0.6,null,null,null,323.2000000000007,19272]
[null,714547,null,"-","накнада за загађивање живот.средине",{"$nulls":18},0,{"$nulls":22},0,0,null,null,0,null,0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,714552,null,"-","боравишна такса",{"$nulls":5},199268,172480,209231,209231,-39040,209231,209231,209231,209231,106550,122080,28750,209231,146496,259231,259231,259231,259231,32745,259231,23445,{"$nulls":6},31465,null,45565,60000,150000,28750,60000,60000,0,0,60000,null,null,60000,259231,-180481,1,0.13740793668242277,68250,106550,38300,3.706086956521739,null,60000,null,null,0,60000,0.23145379989275974,null,null,null,0,1050]
[null,714562,null,"-","посебна накнада за зашт.и унапређ.живот.средине",{"$nulls":5},1871663,1741266,1965246,1965246,2337725,1965246,1965246,1965246,1965246,2429385.19,4598461.65,1286102.58,1965246,5518154,1965246,3965246,3965246,3965246,4154272.57,3965246,2912565.47,{"$nulls":6},2209362.13,null,2704785.41,3170000,4062058,1286102.58,3500000,3500000,330000,330000,3500000,null,null,3500000,1965246,-679143.4199999999,1,0.6544232019808207,2187964.32,2367109.24,179144.9200000004,1.8405291123823109,null,3500000,null,null,0,3500000,0.8826690702165767,null,null,null,214889.22999999998,903127.91]
[null,716,null,"Други порези",{"$nulls":6},3483095,2711504,1000000,1000000,1201828,1000000,1000000,1000000,1300000,1170903.16,2107894.12,551314.95,1300000,2529473,1020000,2030657,2030657,2030657,1648653.48,2030657,1177588.73,0,0,0,0,0,0,1125364.73,2087515,1355065.33,1642344,1642344,551314.95,1650000,1650000,7656,7656,1650000,0,0,1650000,2030657,-448685.05000000005,1,0.55131495,1108874.09,1161889.16,53015.06999999983,2.107487126913573,0,1650000,0,0,0,1650000,0.8125449054173107,null,null,null,60892.340000000026,490887.44]
[null,716111,null,"-","комунална такса за истицање фирме",{"$nulls":5},3483095,2711504,1000000,1000000,1201828,1000000,1000000,1000000,1300000,1170903.16,2107894.12,551314.95,1300000,2529473,1020000,2030657,2030657,2030657,1646540.91,2030657,1176180.35,{"$nulls":6},1125364.73,null,1355065.33,1640380,1640380,551314.95,1650000,1650000,9620,9620,1650000,null,null,1650000,2030657,-448685.05000000005,1,0.55131495,1108874.09,1161889.16,53015.06999999983,2.107487126913573,null,1650000,null,null,0,1650000,0.8125449054173107,null,null,null,60892.340000000026,490887.44]
[null,716112,null,"-","комун.такса за истиц.и исписив.фирме ван послов.простора",{"$nulls":23},2112.57,null,1408.38,{"$nulls":9},1964,1964,null,null,null,-1964,-1964,0,null,null,0]
[null,732,null,"Текуће донације међународних организација",{"$nulls":19},0,{"$nulls":21},0,0,{"$nulls":5},0,{"$nulls":4},0,null,null,0,0,0,0,0,{"$nulls":4},0]
[null,732151,null,"-","текуће донације међуна.орг. у корист нивоа Општина",{"$nulls":18},0,{"$nulls":21},0,0,{"$nulls":5},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,733,null,"Трансфери од других нивоа власти(грантови)",{"$nulls":6},290899794,281649757,264133283,265558283,300105272,303955267,270110783,270110783,273782854,194398091,264679051,88562228.28,270550783,317614861,270000000,270610783,270610783,270700783,267507831.9,273574867,196040163,0,0,0,0,0,0,198798634.02,258610783,222786092.61,273463283,282630571.81,88562228.28,273610788,274459788,996505,996505,274459788,1992850,15115277,289575065,258710783,-181548555,1.0031029478267501,1,172757192,172847192,90000,2,0,274459788,0,324190189,324190189,598649977,1.003234657516986,null,null,null,21550899,86203596]
[null,733150,null,"-","текући трансфери од других нивоа власти",{"$nulls":5},250748794,250748796,258610783,258610783,258610788,258610783,258610783,258610783,258610783,193958091,258610788,86203596,258610783,310332946,258610783,258610783,258610783,258610783,258610788,258610783,193958091,{"$nulls":6},193958091,258610783,215508990,258610783,258610783,86203596,258610788,258610788,5,5,258610788,null,null,258610788,258610783,-172407187,1,0.33333333977802465,172407192,172407192,0,2,null,258610788,null,314190189,314190189,572800977,1.000000019334074,null,null,null,21550899,86203596]
[null,null,null,"у корист нивоа општина",{"$nulls":19},0,{"$nulls":22},0,0,null,null,0,null,0,{"$nulls":7},0,null,null,0,0]
[null,733151,null," -","додатна средства од Министарства за рационализацију",{"$nulls":18},0,{"$nulls":22},0,0,null,null,0,null,0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,733151,null," -","прих. из буџета Репуб. -водовод",{"$nulls":18},0,{"$nulls":22},0,0,null,null,0,null,0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,733151,null," -","прих. из буџета града Београда - Донација Дому здравља",{"$nulls":18},0,{"$nulls":22},0,0,null,null,0,null,0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,733151,null," -","прих. из буџета Репуб. -финанс.пројрката",{"$nulls":18},0,{"$nulls":22},0,0,null,null,0,null,0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,733151,null," -","прих. из буџета града Београда - Донација Дому здравља",{"$nulls":18},0,{"$nulls":22},0,0,null,null,0,null,0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,733152,null," -","прих. из буџета Репуб. за накнаду штета-елем.непогоде",{"$nulls":18},0,{"$nulls":22},0,0,null,null,0,null,0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,733152,null," -","остали трансфери од Републике у кор.нивоа општина",{"$nulls":18},0,{"$nulls":22},0,0,null,null,0,null,0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,733154,null," -","тек.нам.трансф.од Реп.у кор.нив.општ.(противргр.ракете.)",{"$nulls":13},330000,330000,330000,null,330000,396000,null,null,null,90000,90000,90000,90000,{"$nulls":15},0,0,null,null,0,null,0,null,null,330000,330000,0,null,null,0,null,null,0,0,0,null,null,null,0]
[null,733154,null," -","тек.нам.трансф.од Реп.у кор.нив.општ.(Комесар.за избег.)",{"$nulls":5},1572000,1572000,522500,1947500,2987500,2987500,null,null,110000,110000,110000,null,110000,132000,{"$nulls":4},380000,380000,380000,{"$nulls":8},1852500,1852500,1852500,null,null,null,-1852500,-1852500,0,null,null,0,null,0,null,null,20000,110000,90000,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,733154,null," -","тек.нам.трансф.од Реп.у кор.нив.општ.(елемен.неп., геронто)",{"$nulls":5},18000000,5544848,5000000,5000000,38506984,42356984,11500000,11500000,11500000,null,2396192,2358632.28,11500000,2875430,11389217,12000000,12000000,12000000,2902959.9,8970000,1612071.93,{"$nulls":6},4840543.02,null,5424602.61,13000000,22167288.81,2358632.28,15000000,15849000,2849000,2849000,15849000,null,null,15849000,100000,-9141367.72,1.0566,0.20509845913043476,null,null,0,0,null,15849000,null,null,0,15849000,1.7668896321070233,null,null,null,0]
[null,733152,null," -","остали трансф.од Републике у корист нивоа Општина",{"$nulls":18},0,{"$nulls":4},3659040,3659040,{"$nulls":16},0,0,null,null,0,null,0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,733254,null," -","тек.нам.трансф.од Минист.рег.развоја и лок.самоуправе",{"$nulls":5},19079000,19071043,{"$nulls":11},0,{"$nulls":22},0,0,1992850,15115277,15115277,null,0,{"$nulls":4},0,null,null,0,null,10000000,10000000,10000000,{"$nulls":4},0]
[null,null,null,"у корист нивоа општина",{"$nulls":19},0,{"$nulls":22},0,null,null,null,0,null,0,{"$nulls":7},0,null,null,0,0]
[null,733251,null," -","додатни трансфери од Министарства у корист",{"$nulls":5},1500000,4713070,{"$nulls":6},3232071,null,3232071,null,null,3878485,{"$nulls":4},1865044,1865044,0,{"$nulls":15},0,{"$nulls":5},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,null,null,"нивоа општина",{"$nulls":19},0,{"$nulls":22},0,{"$nulls":5},0,{"$nulls":7},0,null,null,0,0]
[null,733253,null," -","прих.из буџе.града Београда - Донац. ОШ Бела Црква-Врбић",{"$nulls":18},0,{"$nulls":22},0,{"$nulls":5},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,741,null,"Приходи од имовине",{"$nulls":6},10110507,9145643,4186205,4886205,6146046,5693767,4886205,4886205,5289089.02,3322049.2199999997,4721199.9399999995,1087587.83,5084147,5665440,4983929,4832674,4832674,5478574,4211790.899999999,5853374,2968733.98,0,0,0,0,0,0,3493128.04,5631974,4350497.51,4899769,4379024.82,1087587.83,5957000,5957000,1057231,1057231,5957000,0,0,5957000,4032674,-3798617.17,1,0.35204179267297714,3496515.93,3617385.6000000006,116884.46999999997,{"$error":"#DIV/0!"},0,5957000,0,0,0,5957000,1.0177036355442177,null,null,null,225838.88000000006,1537367.17]
[null,741150,null,"-","камате на средства буџета општине",{"$nulls":5},3000000,3472744,2000000,2000000,2752832,2000000,2000000,2000000,2000000,343527.57999999996,356390.07999999996,null,2000000,427668,2000000,1300000,1300000,1300000,21652.3,950000,21652.3,{"$nulls":10},30198,null,null,null,0,0,0,null,null,0,500000,-2000000,null,0,343527.57999999996,343527.57999999996,0,{"$error":"#DIV/0!"},null,0,null,null,0,0,0,null,null,null,0,343527.57999999996]
[null,null,null," - 741151 - приходи од камата на сред.кор.буџ. општ.код посл.банака",{"$nulls":15},246816.43,246816.43,null,null,296180,{"$nulls":4},0,null,0,{"$nulls":15},0,0,null,null,0,null,0,null,null,246816.43,246816.43,null,null,null,0,null,null,0,0,{"$nulls":4},0,246816.43]
[null,null,null," - 741152 - приход.од камат.на сред.буџ.општ.код посл.банака",{"$nulls":15},96711.15,109573.65,null,null,131488,{"$nulls":4},21652.3,null,21652.3,{"$nulls":15},0,0,null,null,0,null,0,null,null,96711.15,96711.15,0,null,null,0,null,null,0,0,{"$nulls":4},0,96711.15]
[null,741511,null,"-","накнаде за коришћење минералних сировина",{"$nulls":14},352000,504000,447185.92,null,604800,{"$nulls":4},425195.02,350000,302660.68,{"$nulls":6},1078466.58,null,1295376.19,1554000,422111,447185.92,2500000,2500000,946000,946000,2500000,null,null,2500000,null,447185.92,1,null,352000,352000,0,null,null,2500000,null,null,0,2500000,7.142857142857143,null,null,null,12000,172000]
[null,741522,null,"-","сред.од зак.пољ.земљ.и обј..у држ.својини",{"$nulls":14},32060.8,32060.8,null,null,38473,{"$nulls":4},2128.8,null,0,{"$nulls":6},4591.3,null,5741.3,6000,null,null,7000,7000,null,1000,7000,null,null,7000,null,null,1,null,28075.6,32060.8,null,null,null,7000,null,null,0,7000,{"$nulls":4},0,27790]
[null,741526,null,"-","накнаде за коришћење шума и шумског земљишта",{"$nulls":5},1000000,376188,1050000,1050000,1814718,1050000,1050000,1050000,1050000,1131407.48,1390670.16,266025.64,1050000,1668804,1050000,1050000,1050000,1050000,1121348.09,1050000,866926.1,{"$nulls":6},893389.85,null,1096063.94,1209073,1209073,266025.64,1300000,1300000,90927,90927,1300000,null,null,1300000,1050000,-783974.36,1,0.2533577523809524,1019653.79,1117891.28,98237.48999999999,4.202193743430144,null,1300000,null,null,0,1300000,1.2380952380952381,null,null,null,135727.50000000006,560796.3]
[null,741531,null,"-","комунал. такса за коришћ. простора на јавн. површинама",{"$nulls":5},1082100,1182001,1136205,1136205,953436,1943767,1136205,1136205,1539089.02,803153.99,1151162.49,112125.3,1334147,1381395,1233929,1327076,1327076,1972976,1217734.3,2347776,818615.5,{"$nulls":6},1006319.18,null,1348947.18,1380696,1380325.82,112125.3,1400000,1400000,19304,19304,1400000,null,null,1400000,1327076,-1024079.7,1,0.09868404029202477,798830.99,803153.99,4323,7.163004156956547,null,1400000,null,null,0,1400000,0.5963090175553375,null,null,null,31871.379999999997,76633.09]
[null,741534,null,"-","накнаде за коришћење грађевинског земљишта",{"$nulls":5},5028407,4114710,null,700000,625060,700000,700000,700000,700000,659899.37,1286916.41,262250.97,700000,1544300,700000,1155598,1155598,1155598,1423732.39,1155598,958879.4,{"$nulls":6},510361.13,null,604368.9,750000,1337317,262250.97,750000,750000,0,0,750000,null,null,750000,1155598,-437749.03,1,null,610900.39,625224.37,14323.979999999981,null,null,750000,null,null,0,750000,0.6490146227321266,null,null,null,46240,356620.2]
[null,742,null,"Приходи од продаје добара иуслуга",{"$nulls":6},2696814,1963676,2831655,2831655,1981446,2831655,2649684,2699122,3477831,2294995.01,2870905.2099999995,3356439.6100000003,3429831,3445086,2702678,3172660,3172660,3271155.8899999997,2144859.5100000002,4021444.33,1581658.51,1946515.2200000002,7432000,0,0,0,0,2619182.77,3362747,3203776.33,4470000,13418570,1570128.76,7520000,7570000,3100000,3100000,15002000,0,0,15002000,3172660,-2011510.24,1.0066489361702127,0.9025981066260962,2020998.01,2154939.01,133941,24.779815107679582,43792470,46312470,0,0,0,46312470,1.8824082540513498,null,null,null,542111.8499999999,1228663.3599999999]
[null,742126,null,"-","накнада по основу права конверзије",{"$nulls":16},16227.4,{"$nulls":20},16227.4,null,50000]
[null,742152,null,"-","приходи од давања у закуп ГЗ и других непокр. (управа)",{"$nulls":5},684117,669286,718323,718323,683165,718323,728323,777761,956468,915791,1255286.2,179003,908468,1506343,908468,1102346,1102346,1200841.89,962267.8,1427234.3299999998,683339.8,{"$nulls":6},481464,null,520683,700000,1300000,179003,700000,700000,0,0,700000,null,null,700000,1102346,-549320,1,0.24577419633871236,699214,792825,93611,4.429115713144473,null,700000,null,null,0,700000,0.490459054470754,null,null,null,125766,343724]
[null,null,null,"-","приходи од давања у закуп ГЗ и других непокр. (спорт.хала)",{"$nulls":27},1000000]
[null,742153,null,"-","приходи од закупa грађ.земљишта у корист општина",{"$nulls":14},18100,78100,null,null,93720,null,72120,72120,72120,216865,300000,216865,{"$nulls":8},30000,50000,302454,null,50000,50000,0,0,50000,null,null,50000,72120,0,1,null,18100,18100,null,null,null,50000,null,null,0,50000,0.16666666666666666,null,null,null,6000,18100]
[null,742154,null,"-","накнада по основу права конверзије",{"$nulls":16},16227.6,{"$nulls":20},16227.6,null,50000]
[null,742156,null,"-","приходи оств.по основу пружања услуга - ПРЕДШКОЛСКО",{"$nulls":16},1786310.85,{"$nulls":9},1786310.85,5382000,{"$nulls":13},0]
[null,742251,null," -","општинске административне таксе",{"$nulls":5},777698,731345,816583,816583,640781,816583,716583,716583,716585,452530,604400,202300,716585,725280,600000,603984,603984,603984,882367,900000,604529,{"$nulls":6},642522,null,773772,920000,843116,202300,950000,950000,30000,30000,950000,null,null,950000,603984,-514283,1,0.2823120280553683,401320,435440,34120,2.15244686109738,null,950000,null,null,0,950000,1.0555555555555556,null,null,null,54440,183250]
[null,742253,null,"-","накнада за уређење грађевинског земљишта",{"$nulls":5},500000,68501,525000,525000,236330,525000,433029,433029,1033029,710410.73,730410.73,41112.2,1033029,876493,894210,894210,894210,894210,61324.71,894210,61324.71,{"$nulls":6},309335.71,null,335960.27,500000,750000,41112.2,500000,500000,0,0,500000,null,null,500000,894210,-391916.8,1,0.09494098547672326,710410.73,710410.73,0,17.27980331872291,null,500000,null,null,0,500000,0.5591527717202894,null,null,null,355905.85,630064.36]
[null,742255,null," -","такса за озакоњење објеката",{"$nulls":16},899500,{"$nulls":15},955500,null,1312000,2000000,10023000,899500,5000000,5000000,3000000,3000000,5000000,null,null,5000000,null,null,1]
[null,742351,null,"-","приходи од продаје добара и услуга (библиотека)",{"$nulls":18},0,{"$nulls":7},160204.37,1050000,{"$nulls":13},0,1050000,null,null,1050000,null,0,{"$nulls":4},0,null,43792470,43792470,null,null,0,43792470,{"$nulls":4},0]
[null,742351,null," -","приходи општинских органа управе",{"$nulls":5},734999,494544,771749,771749,421170,771749,771749,771749,771749,198163.28,202708.28,215758.56,771749,243250,300000,500000,500000,500000,22035,500000,15600,{"$nulls":6},230361.06,null,231361.06,300000,200000,215758.56,320000,320000,20000,20000,320000,null,null,320000,500000,-555990.44,1,0.2795708967552922,191953.28,198163.28,6210,0.9184492147148182,null,320000,null,null,0,320000,0.64,null,null,null,0,53525]
[null,742372,null," -","приходи индир.корисн.од додат.активности",{"$nulls":18},0,{"$nulls":22},0,0,null,null,0,null,0,{"$nulls":7},0,null,null,0,0]
[null,743,null,"Новчане казне и одузета имовинска корист",{"$nulls":6},792233,717225,831845,831845,945875,831845,831845,831845,831845,1090850.3,1442800.3,392600,831845,1731360,1100000,1400000,1400000,1400000,1027870.3,1400000,756320.3,0,0,0,0,0,0,756165,1000000,874590,1054814,1054814,392600,1120000,1120000,65186,65186,1120000,0,0,1120000,1100000,-439245,1,0.00961717627683042,1004350,1073600.3,69250.30000000005,8.125,0,1120000,0,0,0,1120000,0.8,null,null,null,218700,481100]
[null,743324,null," -","приходи од новчаних казни за саобраћајне прекршаје",{"$nulls":14},1025850.3,1354800.3,384600,null,1625760,1050000,1350000,1350000,1350000,1014870.3,1350000,745320.3,{"$nulls":6},744165,null,862590,1039473,1039473,384600,1100000,1100000,60527,60527,1100000,null,null,1100000,1050000,384600,1,null,943350,1008600.3,65250.30000000005,null,null,1100000,null,null,0,1100000,0.8148148148148148,null,null,null,215700,464100]
[null,743351,null,"-","приходи од новчаних казни за прекршаје",{"$nulls":5},792233,717225,831845,831845,945875,831845,831845,831845,831845,65000,88000,8000,831845,105600,50000,50000,50000,50000,13000,50000,11000,{"$nulls":6},12000,null,12000,15341,15341,8000,20000,20000,4659,4659,20000,null,null,20000,50000,-823845,1,0.00961717627683042,61000,65000,4000,8.125,null,20000,null,null,0,20000,0.4,null,null,null,3000,17000]
[null,null,null,"у корист општине",{"$nulls":19},0,{"$nulls":22},0,{"$nulls":5},0,{"$nulls":7},0,null,null,0,0]
[null,744151,null,"Teкући добр.трансфери од физ.и правн. лица у корист",{"$nulls":8},4378411,6000000,9635538,9678662,2000000,2065000,2647790.93,647790.93,647790.93,null,2647790.93,777349,2040000,109200,109200,759100,649900,759100,649900,0,0,0,0,0,0,0,200000,0,0,0,null,200000,200000,200000,200000,200000,0,0,200000,109200,-2000000,1,0,87000,87000,0,{"$error":"#DIV/0!"},0,0,0,0,0,0,0.26346989856408903,null,null,null,10000,65000]
[null,null,null,"нивоа општина",{"$nulls":19},0,{"$nulls":22},0,null,null,null,0,null,0,{"$nulls":7},0,null,null,0,0]
[null,7441511,null," -","помоћ за отклањање штета од поплава",{"$nulls":7},4378411,6000000,9635538,9678662,2000000,2065000,2091000,91000,91000,null,2091000,109200,2040000,109200,109200,759100,649900,759100,649900,{"$nulls":15},0,0,null,null,0,109200,-2000000,null,0,87000,87000,0,{"$error":"#DIV/0!"},null,0,null,null,0,0,0,null,null,null,10000,65000]
[null,7441512,null," -","помоћ за отклањање штета од поплава-средства са девизног рачуна",{"$nulls":13},556790.93,556790.93,556790.93,null,556790.93,668149,{"$nulls":4},0,null,0,{"$nulls":15},0,0,null,null,0,{"$nulls":9},0,null,null,0,0]
[null,744151,null,"Текући добровољни трансфери од физичких лица у корист",{"$nulls":19},0,{"$nulls":13},1306435,null,1306435,1306435,1306435,null,2000000,2000000,693565,693565,2000000,null,null,2000000,null,0,1,null,null,null,0,null,null,2000000,1130000,null,1130000,3130000,{"$nulls":4},0]
[null,null,null,"нивоа општина",{"$nulls":19},0,{"$nulls":22},0,{"$nulls":5},0,{"$nulls":7},0,null,null,0,0]
[null,745,null,"Мешовити и неодређени приходи",{"$nulls":6},20314706,19987998,23096563,22987323,34366437,35651505,25003444,25003444,29088524.68,19552912.45,24321149.78,524849.27,27003444,29185380,25503513,29868356,29868356,29868356,22069061.259999998,27720063.74,13095331.37,0,0,0,0,0,0,1124975.19,4000000,1611717.19,2053000,2431749,524849.27,2750000,2750000,697000,697000,2750000,0,0,2750000,29868356,-24682809,1,0.29148636363636365,17732222.61,19075808.6,1343585.9900000002,{"$error":"#DIV/0!"},0,2750000,0,0,0,2750000,0.09920612108953254,null,null,null,1580281.6900000013,8872268.46]
[null,745150,null,"-","мешовити и неодр.приходи у корист општине",{"$nulls":5},796786,662812,609240,500000,12486838,12300000,1416121,1416121,3416121,2624281.37,2845573.84,null,3416121,3414689,2016121,3160981,3160981,3160981,482185.7,2427236,424294.53,{"$nulls":9},100000,591749,null,100000,100000,0,0,100000,null,null,100000,3160981,-1416121,1,0,2622561.37,2624281.37,1720,{"$error":"#DIV/0!"},null,100000,null,null,0,100000,0.04119912526017248,null,null,null,61456.85000000009,2218474.62]
[null,745151,null,"-","ост.приход.у кор.нив.општине (сопст.прих.јавних предузећа)",{"$nulls":5},19517920,19325186,22487323,22487323,21879599,23351505,22487323,22487323,24147137.38,16126401.78,20265675.64,null,22487323,24318811,22987392,25707375,25707375,25707375,16122442.33,18946696.74,11924200.58,{"$nulls":15},0,0,null,null,0,25707375,-22487323,null,0,14389118.94,15657197.93,1268078.9900000002,{"$error":"#DIV/0!"},null,0,null,null,0,0,0,null,null,null,1463307.8399999999,6500565.84]
[null,745151,null,"-","ост.приход.у кор.нив.општине ",{"$nulls":16},155608.27,{"$nulls":20},155608.27]
[null,745151,null,"-","ост.приход.у кор.нив.општине (сопст.прих.Месн.Заједница)",{"$nulls":11},1100000,1100000,1525266.3,766796.3,1170756.3,320635,1100000,1404908,500000,1000000,1000000,1000000,987017.26,1927550,721873.26,{"$nulls":6},1038994.19,null,1503200.19,1803000,1690000,320635,2500000,2500000,697000,697000,2500000,null,null,2500000,1000000,-779365,1,0.29148636363636365,689046.3,761596.3,72550,2.3752750011695545,null,2500000,null,null,0,2500000,1.2969832170371716,null,null,null,51580,137480]
[null,745152,null,"-","ост.приход.у кор.нив.општине (пренета средства Фондова)",{"$nulls":23},4418580.97,4418581,{"$nulls":16},0,0,null,null,0,{"$nulls":14},0]
[null,745154,null,"-","закупи за станове у општ.својини у кор.нивоа општина",{"$nulls":14},35433,39144,48606,null,46973,{"$nulls":4},58835,null,24963,{"$nulls":6},85981,null,108517,150000,150000,48606,150000,150000,0,0,150000,null,null,150000,null,null,1,null,31496,32733,1237,null,null,150000,null,null,0,150000,{"$nulls":4},3937,15748]
[null,781,null,"Трансф.измеђ.буџет.корисн.на истом нивоу",{"$nulls":19},0,{"$nulls":22},0,{"$nulls":5},0,{"$nulls":7},0,null,null,0,0]
[null,772,null,"Мемор.ставке за рефундацију расхода из претходне године",{"$nulls":6},9000000,9000000,7000000,7000000,2985987,7000000,10194940,10194940,10194940,3232282.96,3232282.96,12000,10194940,3878740,6748482,6748482,6748482,6748482,6147131.57,6748482,6106468.27,0,0,0,0,0,0,5701609.74,1500000,5701609.74,5710000,5100000,12000,1500000,1500000,-4210000,-4210000,1500000,0,0,1500000,6748482,-10182940,1,0.0011770544995850882,3232282.96,3232282.96,0,269.35691333333335,0,1500000,0,0,0,1500000,0.2222722087722839,null,null,null,0,195380]
[null,772114,null,"-","мемор.ставке за рефундацију расхода из претходне године",{"$nulls":5},9000000,9000000,7000000,7000000,2985987,7000000,10194940,10194940,10194940,3232282.96,3232282.96,12000,10194940,3878740,6748482,6748482,6748482,6748482,6147131.57,6748482,6106468.27,{"$nulls":6},5701609.74,null,5701609.74,5710000,5100000,12000,1500000,1500000,-4210000,-4210000,1500000,null,null,1500000,6748482,-10182940,1,0.0011770544995850882,3232282.96,3232282.96,0,269.35691333333335,null,1500000,null,null,0,1500000,0.2222722087722839,null,null,null,0,195380]
[null,791,null,"Приходи из буџета",{"$nulls":19},0,{"$nulls":22},0,{"$nulls":5},0,{"$nulls":7},0,null,null,0,0]
[null,810,null,"Приходи од продаје основних средстава",{"$nulls":6},614000,614000,0,0,4560,0,0,0,0,3420,4560,331595,0,5472,0,0,0,0,11571.83,0,3420,0,0,0,0,0,0,476.5,0,476.5,1000,0,331595,100000,400000,399000,399000,400000,0,0,400000,0,0,4,0,3040,3230,0,0,0,400000,0,0,0,400000,{"$nulls":4},0,0]
[null,811151,null,811151,"примања од продаје непокретности у корист нивоа општина",{"$nulls":9},4560,{"$nulls":4},3420,4560,331595,null,5472,{"$nulls":4},11571.83,null,3420,{"$nulls":6},476.5,null,476.5,1000,null,331595,100000,400000,null,399000,400000,null,null,400000,null,null,4,null,3040,3230,null,null,null,400000,null,null,0,400000]
[null,812151,null,"-","примања од продаје покрет.ствари у корист општине",{"$nulls":5},614000,614000,{"$nulls":11},0,{"$nulls":22},0,0,null,null,0,null,0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,910,null,"Приходи од задуживања",{"$nulls":6},24456948,24456948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,null,0,0,0,0,0,0,{"$nulls":4},0,0]
[null,911000,null,"-","примања од домаћих задуживања",{"$nulls":5},24456948,24456948,{"$nulls":11},0,{"$nulls":22},0,0,null,null,0,null,0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,920,null,"Приходи од продаје финансијске имовине",{"$nulls":6},2000000,41797,2000000,2000000,0,2000000,2000000,2000000,2000000,19703,19703,0,2000000,23644,2000000,2000000,2000000,2000000,21428.7,2000000,7143,0,0,0,0,0,0,14285.7,null,14285.7,2020000,2000000,0,2000000,2000000,-20000,-20000,2000000,0,0,2000000,2000000,-2000000,1,0,19703,19703,0,{"$error":"#DIV/0!"},0,2000000,0,0,0,2000000,1,null,null,null,0,0]
[null,921551,null," -","примања од отплате кредита домаћим прив.предуз.",{"$nulls":14},19703,19703,{"$nulls":7},21428.7,null,7143,{"$nulls":6},14285.7,null,14285.7,20000,null,null,2000000,2000000,null,1980000,2000000,null,null,2000000,null,null,1,null,19703,19703,null,null,null,2000000,null,null,0,2000000]
[null,921851,null,"-","прих.од отпл.кредит.датих непроиз.приватним предуз.",{"$nulls":5},2000000,41797,2000000,2000000,null,2000000,2000000,2000000,2000000,null,null,null,2000000,23644,2000000,2000000,2000000,2000000,null,2000000,{"$nulls":10},2000000,2000000,null,null,null,-2000000,-2000000,0,null,null,0,2000000,-2000000,null,0,null,null,0,{"$error":"#DIV/0!"},null,0,null,null,0,0,0,null,null,null,0]
[null,921852,null,"-","приходи од приватизације",{"$nulls":18},0,{"$nulls":22},0,0,null,null,0,null,0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,"УКУПНИ ПРИХОДИ И ПРИМАЊА :",{"$nulls":8},552625837,535947547,510443786,489159108,535006214,544706498,528945917,552706580,559628115.63,422357660.36,534920012.05999994,135323172.37,554058021.93,499434572,433593121,448105715,542436436,543920731.89,515784345.12999994,535723828.07,394669937.42,2297700.83,7432000,10000000,79662120.66,84745778,80013306,310137344.85,407291243,351123497.19,429855149,450599876.63,133536861.52,447177736,448377736,18522587,18522587,535823042,1992850,15115277,550938319,428105715,-393622744.63,1.002683496747253,0.25583555524448826,333864151.6,346724314.63,12855988.830000002,2.5621946970175067,43792470,623881154,1130000,324190189,325320189,949201343,0.8369568656584248,null,null,null,32195287.520000003,248949405.09]
[{"$nulls":17},552706579.0289341]
[]
[{"$nulls":10},475998376,459320086,435649464,417336813,463183919,472884203,433867606,433982044,440903579.63,303633124.36,416195476.05999994,135323172.37,435333485.92999995,499434572,433593121,448105715,448105715,449590010.89,429561329.12999994,449500812.07,308446921.42,1946515.2200000002,7432000,0,0,0,0,310137344.85,407291243,351123497.19,429855149,450599876.63,133536861.52,447177736,448377736,18522587,18522587,455809736,1992850,15115277,470925013,428105715,-298544433.63,null,null,0,0.9710659207153427]
[{"$nulls":47},535823042,null,null,550938319,{"$nulls":4},333841408.6,346701381.63,{"$nulls":13},130224869.09]
[null,null,97094429]
[{"$nulls":50},552931169]
[{"$nulls":30},97094429]
[{"$nulls":30},-97094429]
[]
[]
[]
[]
[{"$nulls":11},86534126,91220174,null,82479441,79270174,{"$nulls":41},8856007.540000007]
[{"$nulls":11},8710386,20000000,null,8900863,10000000,{"$nulls":41},410742.5700000003]
[{"$nulls":11},8710386,20000000,null,8900863,10000000,{"$nulls":41},410742.5700000003]
[{"$nulls":11},929222,715232,null,1533522,715232,{"$nulls":41},27748.320000000007]
[{"$nulls":11},5259174,5360745,null,5192036,5360745,{"$nulls":41},170070]
[]
[{"$nulls":11},0,0,null,0,0,{"$nulls":41},0]
[]
[{"$nulls":11},7598630,8895351,null,7705068,8895351,{"$nulls":41},636668.9200000004]
[{"$nulls":9},7111,86264027,null,null,79270174,null,null,79270174,79270174,79270174,59599206.44,83606229.05999999,28903350.200000003,79270174,null,80855577,84939921,84939921,84939921,88319748.88999999,85409921,63454792.49,0,0,0,0,0,0,69634035.19000001,83112417,80092789.45,96727540,95165799,28903350.200000003,105139948,105140948,null,null,null,0,0,null,79939921,null,null,null,105326112,114521633,null,null,0,200751896,0,0,0,200751896,null,null,{"$error":"#REF!"},{"$error":"#REF!"},6705222.399999999,24834851.189999998]
[{"$nulls":9},7131,9739275,2711504,1000000,10000000,1201828,1000000,20000000,20000000,17100000,8887829.31,14232817.16,5481416.4399999995,17100000,null,20000000,25000000,25000000,25000000,15329557.96,21856176,11009445.879999999,0,0,0,0,0,0,12405502.4,25000000,14751442.7,18900000,25000000,5481416.4399999995,25000000,25000000,null,null,null,0,0,null,25000000,null,null,null,8330876.15,8741618.72,53015.06999999983,null,0,25000000,0,0,0,25000000,null,null,{"$error":"#REF!"},{"$error":"#REF!"},416551.43999999994,2797364.04]
[{"$nulls":9},713120,9739275,null,null,10000000,null,null,20000000,20000000,17100000,8887829.31,14232817.16,5481416.4399999995,17100000,null,20000000,25000000,25000000,25000000,15329557.96,21856176,11009445.879999999,0,0,0,0,0,0,12405502.4,25000000,14751442.7,18900000,25000000,5481416.4399999995,25000000,25000000,null,null,null,0,0,null,25000000,null,null,null,8330876.15,8741618.72,null,null,0,25000000,0,0,0,25000000,null,null,{"$error":"#REF!"},{"$error":"#REF!"},416551.43999999994,2797364.04]
[{"$nulls":9},7133,807324,0,0,715232,0,0,1400000,1400000,1400000,237126.44,468462.38,293399.31,1400000,null,1600000,1000000,1000000,1000000,473371.93,1000000,374176.94,0,0,0,0,0,0,577468.71,521852,661980.05,785000,521852,293399.31,850000,850000,null,null,null,0,0,null,1000000,null,null,null,191956.12,219704.44,0,null,0,850000,0,0,0,850000,null,null,{"$error":"#REF!"},{"$error":"#REF!"},53251.92000000001,141979.64]
[{"$nulls":9},7134,6311616,281649757,264133283,5360745,300105272,303955267,5360745,5360745,5360745,2132962.14,2911779.2199999997,2167029.3,5360745,null,5695960,5200000,5200000,5200000,8498723.33,5200000,2685010.95,0,0,0,0,0,0,4360432.93,3744695,4849706.87,5700000,3744695,2167029.3,6100000,6100000,null,null,null,0,0,null,5200000,null,null,null,1918134.1400000001,2088204.1400000001,90000,null,0,6100000,0,0,0,6100000,null,null,{"$error":"#REF!"},{"$error":"#REF!"},189932,1034653.79]
[{"$nulls":9},7136,null,281649757,264133283,null,300105272,303955267,{"$nulls":41},90000]
[{"$nulls":9},7144,0,null,null,0,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,null,0,null,null,null,0,0,null,null,0,0,0,0,0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":9},7145]
[{"$nulls":10},8508037,257865644,264133283,8895351,300105272,303955267,9159786,9159786,9159786,7043002.390000001,10928851.25,3659362.18,9159786,null,9342982,11192982,11192982,11192982,11499827.57,11926727,8536768.07,0,0,0,0,0,0,8219648.93,12204022,9563032.21,11121964,12204022,3659362.18,11680000,11680000,null,null,null,0,0,null,9192982,null,null,null,6193927.52,6830596.44,90000,null,0,11680000,0,0,0,11680000,null,null,{"$error":"#REF!"},{"$error":"#REF!"},641076.4299999999,2341757.91]
[{"$nulls":9},7161]
[{"$nulls":10},3483095,257865644,264133283,1000000,300105272,303955267,1000000,1000000,1300000,1170903.16,2107894.12,551314.95,1300000,null,1020000,2030657,2030657,2030657,1648653.48,2030657,1176180.35,0,0,0,0,0,0,1125364.73,1640380,1355065.33,1640380,1640380,551314.95,1650000,1650000,null,null,null,0,0,null,2030657,null,null,null,1108874.09,1161889.16,90000,null,0,1650000,0,0,0,1650000,null,null,{"$error":"#REF!"},{"$error":"#REF!"},60892.340000000026,490887.44]
[{"$nulls":9},731]
[{"$nulls":9},732,0,null,null,0,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,null,0,null,null,null,0,0,null,null,0,0,0,0,0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":9},733,290899794,23784113,0,265558283,0,0,270110783,270110783,273782854,194398091,264679051,88562228.28,270550783,null,270000000,270610783,270610783,270700783,267507831.9,273574867,196040163,0,0,0,0,0,0,198798634.02,270610783,222786092.61,273463283,280526017,88562228.28,273610788,274459788,null,null,null,1992850,15115277,null,258710783,null,null,null,172757192,172847192,0,null,0,274459788,0,324190189,324190189,598649977,null,null,{"$error":"#REF!"},{"$error":"#REF!"},21550899,86203596]
[{"$nulls":10},290899794,23784113,0,265558283,0,0,270110783,270110783,273782854,194398091,264679051,88562228.28,270550783,null,270000000,270610783,270610783,270700783,267507831.9,273574867,196040163,0,0,0,0,0,0,198798634.02,270610783,222786092.61,273463283,280526017,88562228.28,273610788,274459788,null,null,null,1992850,15115277,null,258710783,null,null,null,172757192,172847192,0,null,0,274459788,0,324190189,324190189,598649977,null,null,{"$error":"#REF!"},{"$error":"#REF!"},21550899,86203596]
[]
[]
[{"$nulls":9},7331,270320794,3472744,2000000,265558283,2752832,2000000,270110783,270110783,270550783,194398091,261446980,88562228.28,270550783,null,270000000,270610783,270610783,270700783,265642787.9,271709823,196040162.93,0,0,0,0,0,0,198798634.02,270610783,222786092.61,273463283,280526017,88562228.28,273610788,274459788,null,null,null,0,0,null,258710783,null,null,null,172757192,172847192,0,null,0,274459788,0,314190189,314190189,588649977,null,null,{"$error":"#REF!"},{"$error":"#REF!"},21550899,86203596]
[{"$nulls":9},"733141-733142",null,5672899,2186205,null,3393214,3693767,{"$nulls":41},116884.46999999997]
[{"$nulls":9},"733151-733152",270320794,1963676,2831655,265558283,1981446,2831655,270110783,270110783,270550783,193958091,258610788,86203596,270550783,null,270000000,270610783,270610783,258610783,258610788,258610783,193958091,0,0,0,0,0,0,193958091,258610783,215508990,258610783,258610783,86203596,258610788,258610788,null,null,null,0,0,null,258710783,null,null,null,172407192,172407192,133941,null,0,274459788,0,314190189,314190189,588649977,null,null,{"$error":"#REF!"},{"$error":"#REF!"},21550899,86203596]
[{"$nulls":9},"733143-733153",null,717225,831845,null,945875,831845,{"$nulls":41},4000]
[{"$nulls":9},733154]
[{"$nulls":9},7332,20579000,0,0,0,9635538,9678662,0,0,3232071,0,3232071,0,0,null,0,0,0,0,1865044,1865044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,1992850,15115277,null,0,null,null,null,0,0,0,null,0,0,0,10000000,10000000,10000000,null,null,{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":9},"733241-733251",20579000,96615459,97890885,0,106188732,107473800,0,0,3232071,0,3232071,0,0,null,0,0,0,0,1865044,1865044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,1992850,15115277,null,0,null,null,null,0,0,1343585.9900000002,null,0,0,0,10000000,10000000,10000000,null,null,{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":9},"733242-733252",null,9000000,7000000,null,2985987,7000000,{"$nulls":41},0]
[{"$nulls":9},733253]
[{"$nulls":9},"7411-7412",3000000,null,null,2000000,null,null,2000000,2000000,2000000,343527.57999999996,356390.07999999996,0,2000000,null,2000000,1300000,1300000,1300000,21652.3,950000,21652.3,0,0,0,0,0,0,0,30198,0,0,30198,0,0,0,null,null,null,0,0,null,500000,null,null,null,343527.57999999996,343527.57999999996,null,null,0,0,0,0,0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"},0,343527.57999999996]
[{"$nulls":9},7415,7110507,614000,0,2886205,4560,0,2886205,2886205,3289089.02,2978521.64,4364809.86,1087587.83,3084147,null,2983929,3532674,3532674,4178574,4190138.5999999996,4903374,2947081.68,0,0,0,0,0,0,3493128.04,4110197,4350497.51,4899769,4110197,1087587.83,5957000,5957000,null,null,null,0,0,null,3532674,null,null,null,2809460.77,2930330.4400000004,0,null,0,3450000,0,0,0,3450000,null,null,{"$error":"#REF!"},{"$error":"#REF!"},225838.88000000006,1193839.59]
[{"$nulls":9},742,2696814,null,null,2831655,null,null,2649684,2699122,3477831,2294995.01,2870905.2099999995,3340212.2100000004,3429831,null,2702678,3172660,3172660,3271155.8899999997,2144859.5100000002,4021444.33,1581658.51,1946515.2200000002,7432000,0,0,0,0,2619182.77,3395570,3203776.33,4470000,13418570,1553901.36,7520000,7570000,null,null,null,0,0,null,3172660,null,null,null,2020998.01,2154939.01,null,null,43792470,46312470,0,0,0,46312470,null,null,{"$error":"#REF!"},{"$error":"#REF!"},542111.85,1228663.3599999999]
[{"$nulls":9},743,792233,null,null,831845,null,null,831845,831845,831845,1090850.3,1442800.3,392600,831845,null,1100000,1400000,1400000,1400000,1027870.3,1400000,756320.3,0,0,0,0,0,0,756165,1054814,874590,1054814,1054814,392600,1120000,1120000,null,null,null,0,0,null,1100000,null,null,null,1004350,1073600.3,null,null,0,20000,0,0,0,20000,null,null,{"$error":"#REF!"},{"$error":"#REF!"},218700,481100]
[{"$nulls":9},744,0,null,null,0,null,null,2000000,2065000,2647790.93,647790.93,647790.93,0,2647790.93,null,2040000,109200,109200,759100,649900,759100,649900,0,0,0,0,0,0,0,0,0,0,0,0,200000,200000,null,null,null,0,0,null,109200,null,null,null,87000,87000,null,null,0,2000000,1130000,0,1130000,3130000,null,null,{"$error":"#REF!"},{"$error":"#REF!"},10000,65000]
[{"$nulls":9},745,96942167,null,null,94809618,null,null,120081755,143727980,147813060.68,138277448.45,143045685.78,524849.27,145727980,null,25503513,29868356,124199077,124199077,108292077.25999999,113943079.74,99318347.37,351185.61,0,10000000,79662120.66,84745778,80013306,1124975.19,2281749,1611717.19,2053000,2431749,524849.27,2750000,2750000,null,null,null,0,0,null,29868356,null,null,null,17732222.61,19075808.6,null,null,0,2750000,0,0,0,2750000,null,null,{"$error":"#REF!"},{"$error":"#REF!"},1580281.6900000013,127596804.46000001]
[{"$nulls":9},78,9000000,null,null,7000000,null,null,10194940,10194940,10194940,3232282.96,3232282.96,12000,10194940,null,6748482,6748482,6748482,6748482,6147131.57,6748482,6106468.27,0,0,0,0,0,0,5701609.74,5100000,5701609.74,5710000,5100000,12000,1500000,1500000,null,null,null,0,0,null,6748482,null,null,null,3232282.96,3232282.96,null,null,0,1500000,0,0,0,1500000,{"$nulls":4},0,195380]
[{"$nulls":9},811]
[{"$nulls":11},24456948,0,null,0,0,{"$nulls":41},0]
[{"$nulls":9},812,614000,41797,2000000,0,0,2000000,0,0,0,3420,4560,331595,0,null,0,0,0,0,11571.83,0,3420,0,0,0,0,0,0,476.5,0,476.5,1000,0,331595,100000,400000,null,null,null,0,0,null,0,null,null,null,3040,3230,0,null,0,400000,0,0,0,400000,{"$nulls":4},0,0]
[{"$nulls":9},813,null,535947547,506065375,null,535006214,544706498,{"$nulls":41},11842663.880000008]
[{"$nulls":9},82]
[{"$nulls":9},83]
[{"$nulls":9},84]
[{"$nulls":10},24456948,null,null,0,{"$nulls":17},0,0,0,0,0,0,{"$nulls":11},0,0,{"$nulls":9},0,0,0,0,0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":9},92,2000000,null,null,2000000,null,null,2000000,2000000,2000000,19703,19703,0,2000000,null,2000000,2000000,2000000,2000000,21428.7,2000000,7143,0,0,0,0,0,0,14285.7,2000000,14285.7,2020000,2000000,0,2000000,2000000,null,null,null,0,0,null,2000000,null,null,null,19703,19703,null,null,0,2000000,0,0,0,2000000,null,null,{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":10},552625837,null,null,483159108,null,null,528945917,552706580,559628115.63,422357660.75,534920012.31,135306944.97,554058021.9300001,null,433593121,448105715,542436436,543920731.89,515784345.13000005,535723828.07,394668529.1100001,2297700.83,7432000,10000000,79662120.66,84745778,80013306,308830909.8500001,414806677,349817062.18999994,428546750,446948293,133520634.12,445177736,446377736,null,null,null,1992850,15115277,null,428105715,null,null,null,323079656.95,335331259.79,null,null,43792470,578924154,1130000,324190189,325320189,904244343,null,null,{"$error":"#REF!"},{"$error":"#REF!"},32194757.95,248949405]
[{"$nulls":18},0,null,-0.2500000596046448,0,0,null,0,0,0,0,0,0,1408.3099999427795,{"$nulls":6},0,0,0,0,0,0,0,0,{"$nulls":6},0]

{"sheet":"RASHODI 2018","index":4,"n_rows":2122,"n_cols":97,"rows_kept":1125,"cut":true,"hidden":false,"merged":[[1819,20,1820,20],[1734,20,1735,20],[1515,16,1515,20],[1388,5,1388,20],[0,10,4,10],[0,18,4,18],[0,17,4,17],[1498,11,1498,20],[0,1,4,1],[0,11,4,11],[0,3,4,3],[0,12,3,15],[0,2,4,2],[0,5,4,5],[0,8,4,9],[2017,7,2017,8],[2018,7,2018,8],[2008,1,2008,45],[2010,1,2010,42],[2014,5,2015,39],[2013,11,2013,20],[2012,5,2012,6],[2016,7,2016,8],[0,82,4,82],[2,73,4,73],[0,81,4,81],[0,61,4,61],[0,63,4,64],[0,65,4,65],[0,66,4,66],[2,54,4,54],[0,76,4,76],[2,72,4,72],[0,93,0,94],[0,91,4,91],[0,85,4,85],[0,86,4,86],[0,83,4,83],[2,79,4,79],[2,74,4,74],[0,44,1,46],[0,42,4,42],[0,50,4,50],[2,28,4,28],[2,52,4,52],[2,51,4,51],[0,40,4,40],[0,75,4,75],[2,29,4,29],[2,31,4,31],[0,28,1,31],[0,70,4,70],[2,69,4,69],[2,58,4,58],[2,59,4,59],[2,57,4,57],[2,55,4,55],[2,67,4,67],[2103,20,2104,20],[2097,20,2098,20],[2099,20,2100,20],[2101,20,2102,20],[2007,11,2007,20],[2,53,4,53],[2,45,4,45],[2,30,4,30],[0,62,4,62],[2,78,4,78],[2,71,4,71],[0,71,1,74],[0,78,1,79],[2,44,4,44],[2,39,4,39],[2,46,4,46],[2,60,4,60],[0,68,4,68],[2,43,4,43],[2044,71,2044,86],[0,25,4,25],[0,26,4,26],[0,27,4,27],[0,32,4,32],[0,33,4,33],[0,35,4,35],[0,34,4,34],[0,69,1,69],[2,77,4,77],[917,16,917,20],[506,16,506,20],[332,16,332,20],[0,22,4,22],[0,21,4,21],[0,49,4,49],[0,41,4,41],[0,48,4,48],[0,47,4,47],[0,36,4,36],[0,24,4,24],[0,23,4,23],[0,55,1,58],[2,56,4,56],[428,20,429,20],[0,16,4,16],[0,20,4,20],[0,19,4,19],[0,37,4,37],[2,38,4,38]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2},"flags":["formulas_cached_only"]}
[null,"Раѕдео","Глава","Функција за додатна",null,"Класификација Програма, Активности",null,null,"по функцији и ек. Класификац.",null,"Функција за додатна","Функција","Позиција",null,null,null,"Подпозиција","Економска класификац.","Економска класификац.","Економска класификац.","РАСХОДИ И ИЗДАЦИ","ПЛАН БУЏЕТА 2013. ГОДИНЕ","ИЗВРШ. БУЏЕТА 2013.","ИЗВРШ. БУЏЕТА 2014.","ПЛАН БУЏЕТА 2014. ГОДИНЕ","ПЛАН БУЏЕТА 2015. ГОДИНЕ - (ИЗВОР 01 + ИЗВОР 13)","ИЗВРШЕЊЕ БУЏЕТА 31.12.2015. ГОДИНЕ (ИЗВОР 01 + ИЗВОР 13)","ПРВОБИТНИ ПЛАН БУЏЕТА 2016 ",{"$nulls":4},"ПЛАН БУЏЕТА 2016 ","ПЛАН БУЏЕТА 2016. ГОДИНЕ - (ИЗВОР 01 + ИЗВОР 13)","ИЗВРШЕЊЕ БУЏЕТА 31.12.2016. ГОДИНЕ (ИЗВОР 01 + ИЗВОР 13)","ИЗВРШЕЊЕ БУЏЕТА 30.09.2016. ГОДИНЕ","Разлика План - Извршење","ДОНАЦИЈЕ","БУЏЕТСКА СРЕДСТВА У 2017. ГОДИНИ",null,"ИЗВРШЕЊЕ 2018. ИЗВОР 04 АПРИЛ 2018","ИЗВРШЕЊЕ 2018. ИЗВОР 04 МАРТ 2018","РАСХОДИ ИЗ СОПСТВЕНИХ ПРИХОДИ У 2018. ИЗВОР 04",null,"БУЏЕТ 2017. ГОДИНА",null,null,"ИЗВРШЕ  - ИЗВОР 13 АПРИЛ 2018","ИЗВРШЕ  - ИЗВОР 13 МАРТ 2018","ПРВИ ПЛАН ВИШАК ПРХОДА НАД РАСХОДИМА  ИЗ 2017.  - ИЗВОР 13","ПРВИ РЕБАЛАНС ВИШАК ПРХОДА НАД РАСХОДИМА  ИЗ 2017.  - ИЗВОР 13",{"$nulls":4},"БУЏЕТ 2017. ГОДИНА",null,null,null,"БУЏЕТ 2018. ГОДИНЕ","БУЏЕТ 2018. ГОДИНЕ","ИЗВРШЕЊЕ  .  ИЗВОР 01 АПРИЛ 2018","ИЗВРШЕЊЕ  .  ИЗВОР 01 МАРТ 2018"," ПЛАН БУЏЕТСКА СРЕДСТВА 2018. ГОДИНЕ СА ИНТЕРВЕНЦИЈАМА ИЗ ТЕКУЋЕ РЕЗЕРВЕ - ИЗВОР 01",null,"ПРВИ ПЛАН БУЏЕТСКА СРЕДСТВА 2018. ГОДИНЕ - ИЗВОР 01","ПРВИ РЕБАЛАНС БУЏЕТСКА СРЕДСТВА 2018. ГОДИНЕ - ИЗВОР 01",null,"УКУПНА БУЏЕТСКА СРЕДСТВА 2018 (8+11+14)",null,"ЈОШ ЗАХТЕВ ЗА Д0ДАТНА СРЕДСТВА 2018","ИЗВРШЕЊЕ 2016",null,null,null,"ИЗВРШЕЊЕ 2016 ","ИЗВРШЕЊЕ  .   ИЗВОР 07 МАРТ 2018",null,"БУЏЕСКА СРЕДСТВА",null,null,"ИЗВРШЕЊЕ  .   ИЗВОР 07 АПРИЛ 2018","ИЗВРШЕЊЕ  .   ИЗВОР 07 МАРТ 2018","РЕПУБЛИЧКА СРЕДСТВА У 2018. - ИЗВОР 07",null,"УКУПНА СРЕДСТВА    У 2018. ГОДИНИ   (15+17)","%         14/ 13     ",{"$nulls":4},"Економска класификац.",null,"2014 - a"]
[{"$nulls":93},"F.ja - 474"]
[{"$nulls":25},"РЕБАЛАНС 2016. ГОДИНЕ - ИЗВОР 01",null,null,"БУЏЕТСКА СРЕДСТВА 2016. ГОДИНЕ","СРЕДСТВА ИЗ КРЕДИТА 2016. ГОДИНЕ ","СРЕДСТВА ИЗ ВИШКА ПРИХОДА 2016. ГОДИНЕ ","СВЕГА",null,"РЕБАЛАНС 2016. ГОДИНЕ - ИЗВОР 01",null,null,null,"СРЕДСТВА ИЗ ВИШКА ПРИХОДА 2016. ГОДИНЕ ","РЕПУБЛИЧКА СРЕДСТВА У 2017. - ИЗВОР 07","ИЗВРШЕЊЕ извор 04 - (13.11.2017)",null,null,null,"РЕБАЛАНС 2016. ГОДИНЕ - ИЗВОР 01","ИЗВРШЕЊЕ ВИШАК ПРОХОДА  из 2016. извор 13 - (13.11.2017)","ПРВИ ПЛАН ВИШАК ПРХОДА НАД РАСХОДИМА  ИЗ 2016.  - ИЗВОР 13","РЕБАЛАНС -ВИШАК ПРХОДА НАД РАСХОДИМА  ИЗ 2016.  - ИЗВОР 13",{"$nulls":4}," +- ","ИЗВРШЕЊЕ извор 01 - 9 месеци","ИЗВРШЕЊЕ 01","ПРОЈЕКЦИЈА ИЗВРШЕЊЕ извор 01 - крај године","ИЗВРШЕЊЕ извор 01 - (13.11.2017)","II РЕБАЛАНС -БУЏЕТСКА СРЕДСТВА 2017. ГОДИНЕ - ИЗВОР 01","БУЏЕТСКА СРЕДСТВА 2017. ГОДИНЕ - ИЗВОР 01","I РЕБАЛАНС -БУЏЕТСКА СРЕДСТВА 2017. ГОДИНЕ - ИЗВОР 01","ЗАХТЕВ ДОДАТНА","I НАЦРТ ПЛАНА БУЏЕТСКА СРЕДСТВА 2018. ГОДИНЕ - ИЗВОР 01",{"$nulls":6}," +- ",null,"ЗАХТЕВ ЗА Д0ДАТНА СРЕДСТВА 2017. ГОДИНЕ - ИЗВОР 01",null,"Свега септембар","СРЕДСТВА ИЗ КРЕДИТА 2016. ГОДИНЕ ","СРЕДСТВА ИЗ ВИШКА ПРИХОДА 2016. ГОДИНЕ ","СВЕГА","Свега септембар",null,"Прекорач. месечне квоте","Расходи из Прихода индирект. Корисника","Свега       (12+13","Донације",null,null,null,"Свега       (15+16)",{"$nulls":4},1.055]
[{"$nulls":89},1.05,null,null,null,512,null,null,{"$error":"#REF!"}]
[{"$nulls":12},"07","13","04","01",{"$nulls":72},11,1.045,null,null,null,512500,{"$error":"#REF!"}]
[null,1,2,null,null,"3",{"$nulls":5},4,{"$nulls":4},6,5,5,5,6,10,11,12,13,7,8,12,12,null,null,null,12,9,10,12,null,null,12,7,7,7,8,14,8,10,9,9,8,10,11,null,11,15,11,9,10,15,13,14,15,12,11,11,11,13,14,null,15,16,null,14,null,null,null,14,13,15,13,14,15,16,13,17,17,18,19,{"$nulls":4},8,null,511100,{"$error":"#REF!"}]
[null,1,"01",{"$nulls":17},"СКУПШТИНА ОПШТИНЕ",{"$nulls":4},6408876.78,5960540.380000001,5854120,6315026.749999999,0,0,6315026.749999999,6315026.749999999,7675931.22,7259758.499999999,5861598.550000001,1814332.67,null,0,0,0,0,0,7634600,0,0,0,0,0,0,0,null,3580001.6799999997,1252773.24,5855705,4098919.3,5445536,5866553,5985553,0,5152396,1213982.6800000002,1038099.94,null,4826196,4826196,4866196,null,4866196,0,0,5861598.550000001,0,0,5861598.550000001,5861598.550000001,0,{"$error":"#REF!"},0,4866196,0,0,0,0,0,4866196]
[null,null,null,"16",null,"2101",{"$nulls":14},"ПРОГРАМ 16: Полит.систем локал.самоуправе",{"$nulls":4},6408876.78,5960540.380000001,5854120,6315026.749999999,0,0,6315026.749999999,6315026.749999999,7675931.22,7259758.499999999,5861598.550000001,1814332.67,0,0,0,0,0,0,7634600,0,0,0,0,0,0,0,null,3580001.6799999997,1252773.24,5855705,4098919.3,5445536,5866553,5985553,0,5152396,1213982.6800000002,1038099.94,null,4826196,4826196,4866196,null,4866196,0,0,5861598.550000001,0,0,5861598.550000001,5861598.550000001,0,{"$error":"#REF!"},0,4866196,0,0,0,0,0,4866196]
[null,null,null,"16-1",null,"2101-0001",{"$nulls":11},"01","01","01","Функционисање скупштине",{"$nulls":4},6408876.78,5960540.380000001,5854120,6315026.749999999,0,0,6315026.749999999,6315026.749999999,7675931.22,7259758.499999999,5861598.550000001,1814332.67,null,0,0,0,0,0,7634600,0,0,0,0,0,0,0,null,3580001.6799999997,1252773.24,5855705,4098919.3,5445536,5866553,5985553,0,5152396,1213982.6800000002,1038099.94,null,4826196,4826196,4866196,null,4866196,0,0,5861598.550000001,0,0,5861598.550000001,5861598.550000001,0,{"$error":"#REF!"},0,4866196,0,0,0,0,0,4866196]
[]
[{"$nulls":11},111,{"$nulls":8},"Извршни и законодавни органи,",7319667,6771368,6100961,7174588,6408876.78,5960540.380000001,5854120,6315026.749999999,0,0,6315026.749999999,6315026.749999999,7675931.22,7259758.499999999,5861598.550000001,1814332.669999999,null,0,0,0,0,0,7634600,0,0,0,0,0,0,0,null,3580001.6799999997,1252773.24,5855705,4098919.3,5445536,5866553,5985553,0,5152396,1213982.6800000002,1038099.94,null,4826196,4826196,4866196,null,4866196,0,null,5861598.550000001,null,null,5861598.550000001,5861598.550000001,0,null,null,4866196,null,0,0,0,null,4866196,null,0]
[{"$nulls":4},91894,null,"100411",null,"111","411","1",{"$nulls":4},1,null,411000,411000,411000,"Плате и додаци запослених",1229683,1229683,2544327,2641170,2396076,2154141.56,2154200,2154200,null,null,2154200,2154200,2300000,1984948.65,1755252.63,544747.3700000001,{"$nulls":6},2300000,{"$nulls":7},0,689398.7,267054.14,919198.27,804668.67,940000,940000,940000,null,987000,368593.53,277059.93,null,1130000,1130000,1130000,190000,1130000,null,null,1755252.63,null,null,1755252.63,1755252.63,null,{"$error":"#REF!"},null,1130000,{"$nulls":5},1130000,1,null,{"$error":"#REF!"},{"$error":"#REF!"},null,411000]
[{"$nulls":4},91894,null,"100412",null,"111","412","1",{"$nulls":4},2,null,412000,412000,412000,"Социјални доприноси на терет послодавца",220122,220122,455438,505019,457921,385579.48,385589,385589,null,null,385589,385589,395000,355288.99,314176.81,80823.19,{"$nulls":6},395000,{"$nulls":7},0,123402.07,47802.4,164536.09,144035.37,164000,140000,164000,null,172200,66795.05,50124.01,null,203000,203000,203000,39000,203000,null,null,314176.81,null,null,314176.81,314176.81,null,{"$error":"#REF!"},null,203000,{"$nulls":5},203000,1,null,{"$error":"#REF!"},{"$error":"#REF!"},null,412000]
[{"$nulls":4},91894,null,"100465",null,"111","465112","1",{"$nulls":4},5,null,465112,465000,465112,"Остале текуће дотације по закону",null,null,24920,24920,317924,286390.66,282199,282199,null,null,282199,282199,282199,271649.15,240909.98,41289.01999999999,{"$nulls":6},282199,{"$nulls":7},0,59080.98,28522.8,78774.64,71314,100000,120000,100000,null,105000,46747.36,35060.52,145000,105000,105000,145000,45000,145000,null,null,240909.98,null,null,240909.98,240909.98,null,{"$error":"#REF!"},null,145000,{"$nulls":5},145000,1.380952380952381]
[{"$nulls":4},91894,null,"100422",null,"111","422","1",{"$nulls":4},"3/1",null,422000,422000,422000,"Трошкови путовања",135547,9766,17155,135547,101660,40193.68,101660,101660,null,null,101660,101660,20000,0,0,20000,{"$nulls":6},20000,{"$nulls":7},0,null,null,101660,null,5000,101660,101660,null,101660,null,null,null,101660,101660,101660,96660,101660,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,101660,{"$nulls":5},101660,1,null,{"$error":"#REF!"},{"$error":"#REF!"},null,422000]
[{"$nulls":4},91894,null,"100422",null,"111","422","1",{"$nulls":4},"3",null,422000,422000,422000,"Накнада за рад одборника",2800000,2524016,1589108,2300000,2000992.8,2000992.8,1125000,1306774.59,null,null,1306774.59,1306774.59,2230793.67,2228787.58,1538096.87,692696.7999999998,{"$nulls":6},2200000,{"$nulls":7},0,1245047.67,371817.68,2200000,1432650.76,2200000,2200000,2200000,null,2200000,525905.59,521158.75,null,2000000,2000000,2000000,-200000,2000000,null,null,1538096.87,null,null,1538096.87,1538096.87,null,{"$error":"#REF!"},null,2000000,{"$nulls":5},2000000,1,{"$nulls":4},422000]
[{"$nulls":4},91894,null,"100423",null,"111","423","1",{"$nulls":6},423000,423000,423000,"Трошкови локалних избора",720349,720348,null,null,112227.98,112227.98,1000000,1124224.85,null,null,1124224.85,1124224.85,1124224.85,1106613.99,1106613.99,17610.860000000102,{"$nulls":6},1124225,{"$nulls":7},0,715819.11,97655.07,815000,715819.11,716000,700000,815000,{"$nulls":8},-716000,0,null,null,1106613.99,null,null,1106613.99,1106613.99,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},423000]
[{"$nulls":4},91894,null,"100423",null,"111","423","1",{"$nulls":4},"4/1",null,423000,423000,423000,"Услуге по уговору-накнада за рад Председника скупштине",480000,351199,{"$nulls":4},0,37686.71,null,null,37686.71,37686.71,150000,150000,37686.71,112313.29000000001,{"$nulls":6},150000,{"$nulls":7},0,339180.39,150746.84,444000,415653.81,454000,444000,444000,null,454000,112598.11,75142.41,null,454000,454000,454000,0,454000,null,null,37686.71,null,null,37686.71,37686.71,null,{"$error":"#REF!"},null,454000,{"$nulls":5},454000,1,{"$nulls":4},423000]
[{"$nulls":4},91894,null,"100423",null,"111","423","1",{"$nulls":4},"4",null,423000,423000,423000,"Услуге по уговору-накнада за рад комисија",1133966,1116258,967856,967932,900611,859550.22,600000,717220.6,null,null,717220.6,717220.6,972896.7,971994.14,740791.56,232105.1399999999,{"$nulls":6},962359,{"$nulls":7},0,349976.76,281912.31,1000000,456681.58,734000,1000000,1000000,null,1000000,71557.04,65030.32,null,700000,700000,700000,-34000,700000,null,null,740791.56,null,null,740791.56,740791.56,null,{"$error":"#REF!"},null,700000,{"$nulls":5},700000,1,{"$nulls":4},423000]
[{"$nulls":4},91894,null,"100480",null,"111","481","1",{"$nulls":6},481000,481000,481000,"Финансирање политичких странака (изборна кампања)",{"$nulls":6},81260,81260,null,null,81260,81260,76605,76605,76605,0,{"$nulls":6},76605,{"$nulls":7},0,null,7262,null,null,null,88357,88357,{"$nulls":8},0,0,null,null,76605,null,null,76605,76605,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},481000]
[{"$nulls":4},91894,null,"100480",null,"111","481","1",{"$nulls":4},"6",null,481000,481000,481000,"Финансирање политичких странака (редован рад)",600000,599976,502157,600000,121464,121464,124212,124212,null,null,124212,124212,124212,113871,51465,72747,{"$nulls":6},124212,{"$nulls":7},0,58096,null,132536,58096,132536,132536,132536,null,132536,21786,14524,null,132536,132536,132536,0,132536,null,null,51465,null,null,51465,51465,null,{"$error":"#REF!"},null,132536,{"$nulls":5},132536,1,{"$nulls":4},481000]
[null,2,"02",{"$nulls":17},"ПРЕДСЕДНИК ОПШТИНЕ ",{"$nulls":4},11569860,10442126.4,10207689,10695215.07,0,0,10695215.07,10695215.07,12317432.09,11307783.57,8053889.510000001,4263542.58,null,0,0,0,0,0,12003104,0,0,0,0,0,0,0,0,8045611.1899999995,4619473.79,11258900.71,9276931.760000002,12905412,11602291,11994523.77,0,10040360,2984035.2299999995,1912526.5599999998,null,10069972.91,10040360,9978360,-2927052,9978360,0,0,8053889.510000001,0,0,8053889.510000001,8053889.510000001,0,{"$error":"#REF!"},0,9978360,0,0,0,0,0,9978360]
[{"$nulls":5},"2101",{"$nulls":14},"ПРОГРАМ 16: Полит.систем локал.самоуправе",{"$nulls":4},11569860,10442126.4,10207689,10695215.07,0,0,10695215.07,10695215.07,12317432.09,11307783.57,8053889.510000001,4263542.58,null,0,0,0,0,0,12003104,0,0,0,0,0,0,0,0,8045611.1899999995,4619473.79,11258900.71,9276931.760000002,12905412,11602291,11994523.77,0,10040360,2984035.2299999995,1912526.5599999998,null,10069972.91,10040360,9978360,-2927052,9978360,0,0,8053889.510000001,0,0,8053889.510000001,8053889.510000001,0,{"$error":"#REF!"},0,9978360,0,0,0,0,0,9978360]
[null,null,null,"16-21",null,"2101-0002",{"$nulls":11},"01","01","01","Функционисање извршних органа (ПРЕДСЕДНИК)",{"$nulls":4},11569860,10442126.4,10207689,10695215.07,0,0,10695215.07,10695215.07,12317432.09,11307783.57,8053889.510000001,4263542.58,null,0,0,0,0,0,12003104,0,0,0,0,0,0,0,0,8045611.1899999995,4619473.79,11258900.71,9276931.760000002,12905412,11602291,11994523.77,0,10040360,2984035.2299999995,1912526.5599999998,null,10069972.91,10040360,9978360,-2927052,9978360,0,0,8053889.510000001,0,0,8053889.510000001,8053889.510000001,0,{"$error":"#REF!"},0,9978360,0,0,0,0,0,9978360]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":11},111,{"$nulls":8},"Извршни и законодавни органи,",14584248.333333334,14147166,15643135,16493900,11569860,10442126.4,10207689,10695215.07,0,0,10695215.07,10695215.07,12317432.09,11307783.57,8053889.510000001,4263542.579999999,null,0,0,0,0,0,12003104,0,0,0,0,0,0,0,0,8045611.1899999995,4619473.79,11258900.71,9276931.760000002,12905412,11602291,11994523.77,0,10040360,2984035.2299999995,1912526.5599999998,null,10069972.91,10040360,9978360,-2927052,9978360,0,null,8053889.510000001,0,0,8053889.510000001,8053889.510000001,0,{"$error":"#REF!"},0,9978360,0,0,0,0,0,9978360]
[{"$nulls":4},91895,null,"100411",null,"111","411","2",{"$nulls":4},"7",null,411000,411000,411000,"Плате и додаци запослених",3085408,3079558,4179040,4320596,3694500,3376035.56,3402227,3402227,null,null,3402227,3402227,4830000,4209284.89,3166501.51,1663498.4900000002,{"$nulls":6},4830000,{"$nulls":7},0,1871672.28,725399.63,2495563.04,2184333.31,2550000,3830000,2550000,null,2677500,876990.22,659179.08,null,2677500,2677500,2677500,127500,2677500,null,null,3166501.51,null,null,3166501.51,3166501.51,null,{"$error":"#REF!"},null,2677500,{"$nulls":5},2677500,1,{"$nulls":4},411000]
[{"$nulls":4},91895,null,"100412",null,"111","412","2",{"$nulls":4},"8",null,412000,412000,412000,"Социјални доприноси на терет послодавца",584271,551247,748050,784895,661500,604287.96,600471,600471,null,null,600471,600471,869926,742944.63,556290.27,313635.73,{"$nulls":6},869926,{"$nulls":7},0,335028.39,129845.57,446704.52,390994.73,500000,764926,500000,null,525000,156164.48,117993.07,null,525000,525000,525000,25000,525000,null,null,556290.27,null,null,556290.27,556290.27,null,{"$error":"#REF!"},null,525000,{"$nulls":5},525000,1,{"$nulls":4},412000]
[{"$nulls":4},91895,null,"100465",null,"111","465112","2",{"$nulls":4},"14",null,465112,465000,465112,"Остале текуће дотације по закону",null,null,39870,39870,484000,437428.3,444744,444744,null,null,444744,444744,590000,547952.18,409073.28,180926.71999999997,{"$nulls":6},590000,{"$nulls":7},0,159444.86,76975.48,212593.15,192444.2,240000,511325,300000,null,252000,110833.84,83125.38,340000,252000,252000,340000,100000,340000,null,null,409073.28,null,null,409073.28,409073.28,null,{"$error":"#REF!"},null,340000,{"$nulls":5},340000,1.3492063492063493]
[{"$nulls":4},91895,null,"100414",null,"111","414","2",{"$nulls":6},414000,414000,414000,"Социјална давања запосленима-помоћи",{"$nulls":7},63214,null,null,63214,63214,63214,63214,63214,{"$nulls":7},63214,{"$nulls":7},0,null,null,0,{"$nulls":12},0,0,null,null,63214,null,null,63214,63214,{"$nulls":9},0]
[{"$nulls":4},91895,null,"100421",null,"111","421","2",{"$nulls":4},"9/1",null,421000,421000,421000,"Стални трошкови",488172,306235,363978,375448,325448,322184.97,225448,225448,null,null,225448,225448,224169,175759.28,174709,49460,{"$nulls":6},224169,{"$nulls":7},0,null,null,225448,null,10000,225448,225448,null,225448,122568,null,null,225448,225448,225448,215448,225448,null,null,174709,null,null,174709,174709,null,{"$error":"#REF!"},null,225448,{"$nulls":5},225448,1,{"$nulls":4},421000]
[{"$nulls":4},91895,null,"100421",null,"111","421","2",{"$nulls":4},"9/2",null,421900,421000,421900,"Чланарина Заједници општина и градова              ",215724,127836,211952,211952,217412,217412,217412,217412,null,null,217412,217412,217412,90964,68223,149189,{"$nulls":6},217412,{"$nulls":7},0,72843,24281,217412,72843,217412,217412,217412,null,217412,null,null,null,217412,217412,217412,0,217412,null,null,68223,null,null,68223,68223,null,{"$error":"#REF!"},null,217412,{"$nulls":5},217412,1,{"$nulls":4},421900]
[{"$nulls":4},91895,null,"100421",null,"111","421","2",{"$nulls":4},"9",null,421000,421000,421000,"Учешће у финансирању Архива Шабац",{"$nulls":4},123000,0,123000,123000,null,null,123000,123000,0,0,0,0,{"$nulls":14},0,null,null,123000,null,null,123000,123000,null,123000,null,null,null,123000,123000,123000,123000,123000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,123000,{"$nulls":5},123000,1]
[{"$nulls":4},91895,null,"100422",null,"111","422","2",{"$nulls":4},"10",null,422000,422000,422000,"Трошкови путовања",844937,827200,787442,821283,200000,131034,150000,150000,null,null,150000,150000,149850,133602,40500,109350,{"$nulls":6},149850,{"$nulls":7},0,181502.18,55395.19,250000,187327.18,250000,150000,250000,null,250000,68070,39270,null,250000,250000,250000,0,250000,null,null,40500,null,null,40500,40500,null,{"$error":"#REF!"},null,250000,{"$nulls":5},250000,1,{"$nulls":4},422000]
[{"$nulls":4},91895,null,"100423",null,"111","423","2",{"$nulls":6},423000,null,null,"Услуге по уговору",5906932,5895864,3840902,3912925,2524000,2124737.66,2315658,2739970.0700000003,0,0,2739970.0700000003,2739970.0700000003,2644920.14,2624594.87,1819355.4300000002,825564.71,null,0,0,0,0,0,2539971,0,0,0,0,0,0,0,0,1835397.9300000002,811092.1200000001,3220000,2257197.2800000003,3408000,3112000,3428000,null,3100000,856975.1799999999,585958.5,null,3129612.91,3100000,2950000,-458000,2950000,null,null,1819355.4300000002,null,null,1819355.4300000002,1819355.4300000002,0,{"$error":"#REF!"},0,2950000,0,0,0,0,0,2950000,0.9516129032258065,{"$nulls":4},423000]
[{"$nulls":15},"11/1",null,null,423000,423000,"Услуге по уговору                                               ",3776126,3765058,2434951,2500000,1200000,1031659.19,1003658,1427970.07,null,null,1427970.07,1427970.07,1491747,1489421.73,1023994.85,467752.15,{"$nulls":6},1427971,{"$nulls":7},0,875224.03,554771.67,1800000,1028031.73,1900000,1800000,1900000,null,1800000,458976.63,394049.02,null,1829612.91,1800000,1830000,-70000,1830000,null,null,1023994.85,null,null,1023994.85,1023994.85,null,{"$error":"#REF!"},null,1830000,{"$nulls":5},1830000,1.0166666666666666]
[{"$nulls":15},"11/2",null,null,423000,423000,"Усл.израде екстерне ревизије заврш.рачуна за 2017. год. ",192000,192000,186000,192000,174000,174000,192000,192000,null,null,192000,192000,192000,174000,174000,18000,{"$nulls":6},192000,{"$nulls":7},0,315600,null,300000,315600,408000,192000,408000,null,180000,null,null,null,180000,180000,null,-408000,0,null,null,174000,null,null,174000,174000,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,0]
[{"$nulls":15},"11",null,null,423000,423000,"Услуга одржавања сајта опстине",{"$nulls":6},200000,200000,null,null,200000,200000,0,null,0,0,{"$nulls":14},0,null,null,200000,null,null,200000,200000,null,200000,null,null,null,200000,200000,200000,200000,200000,null,null,0,null,null,null,0,null,null,null,200000,{"$nulls":5},200000,1]
[{"$nulls":15},"11/3",null,null,423000,423000,"Пријеми гостију и делегација и обележавње",1938806,1938806,1219951,1220925,1150000,919078.47,920000,920000,null,null,920000,920000,961173.14,961173.14,621360.58,339812.56000000006,{"$nulls":6},920000,{"$nulls":7},0,644573.9,256320.45,920000,913565.55,1100000,920000,920000,null,920000,397998.55,191909.48,null,920000,920000,920000,-180000,920000,null,null,621360.58,null,null,621360.58,621360.58,null,{"$error":"#REF!"},null,920000,{"$nulls":5},920000,1]
[{"$nulls":20}," јубиларних датума - репрезентација",{"$nulls":6},0,0,null,null,0,0,0,0,null,0,{"$nulls":6},0,{"$nulls":7},0,null,null,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,{"$nulls":5},0]
[{"$nulls":4},91895,null,"100425",null,"111","425","2",{"$nulls":4},"12",null,425000,425000,425000,"Текуће поправке и одржавање",658940,618003,675968,768180,440000,419223.93,468180,468180,null,null,468180,468180,350000,348785.6,222332.32,127667.68,{"$nulls":6},350000,{"$nulls":7},0,425944.27,245095.37,468180,560934.39,630000,468180,625091.24,null,470000,63972.88,null,null,470000,470000,470000,-160000,470000,null,null,222332.32,null,null,222332.32,222332.32,null,{"$error":"#REF!"},null,470000,{"$nulls":5},470000,1,{"$nulls":4},425000]
[{"$nulls":4},91895,null,"100426",null,"111","426","2",{"$nulls":4},"13",null,426000,426000,426000,"Материјал",1766875,1766310,1645114,1645264,1200000,1159815.92,760549,760549,null,null,760549,760549,1306261.95,1305382.08,688502.66,617759.2899999999,{"$nulls":6},1096883,{"$nulls":7},0,964743.14,572132.29,1100000,1228947.53,1400000,1100000,1275572.53,null,1100000,564840.63,288090.53,null,1100000,1100000,1100000,-300000,1100000,null,null,688502.66,null,null,688502.66,688502.66,null,{"$error":"#REF!"},null,1100000,{"$nulls":5},1100000,1,{"$nulls":4},426000]
[{"$nulls":4},91895,null,"100480",null,"111","482","2",{"$nulls":4},"15",null,482000,482000,482000,"Порези, обавезне таксе и казне",1032989.3333333333,974913,3150819,3613487,1700000,1649966.1,1500000,1500000,null,null,1500000,1500000,1071679,1065300.04,845188.04,226490.95999999996,{"$nulls":6},1071679,{"$nulls":7},0,2199035.14,1979257.14,2500000,2201910.14,3700000,1100000,2500000,null,1100000,163620,138910,null,1100000,1100000,1100000,-2600000,1100000,null,null,845188.04,null,null,845188.04,845188.04,null,{"$error":"#REF!"},null,1100000,{"$nulls":5},1100000,1,{"$nulls":4},482000]
[null,null,null,"16-3",null,"2101-0003",{"$nulls":11},"01","01","01","Подрш.раду извршн.органа власти и скупштине",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1592359.11,627655.31,2123145.48,1862793.81,2964000,3032000,3000000,0,3066000,749896.61,562037.23,null,3066000,3066000,3096000,132000,3096000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,2866000,0,0,0,0,0,3096000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},111,{"$nulls":8},"Извршни и законодавни органи,",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1592359.11,627655.31,2123145.48,1862793.81,2964000,3032000,3000000,0,3066000,749896.61,562037.23,null,3066000,3066000,3096000,132000,3096000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,2866000,0,0,0,0,0,3096000]
[{"$nulls":4},91895,null,"100411",null,"111","411","21",{"$nulls":4},"16",null,411000,411000,411000,"Плате и додаци запослених",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,1259374.77,488275.13,1679166.36,1469875.83,2360000,2360000,2360000,null,2478000,574521.52,430936.56,null,2418000,2418000,2418000,58000,2418000,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,2418000,{"$nulls":4},0,2418000,1,{"$nulls":4},411000]
[{"$nulls":4},91895,null,"100412",null,"111","412","21",{"$nulls":4},"17",null,412000,412000,412000,"Социјални доприноси на терет послодавца",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,225428.03,87401.17,300570.71,263107.71,360000,360000,360000,null,378000,102839.35,76607.37,null,438000,438000,438000,78000,438000,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,438000,{"$nulls":4},0,438000,1,{"$nulls":4},412000]
[{"$nulls":4},91895,null,"100465",null,"111","465112","21",{"$nulls":4},"19",null,465112,465000,465112,"Остале текуће дотације по закону",{"$nulls":30},0,107556.31,51979.01,143408.41,129810.27,240000,302000,270000,null,200000,72535.74,54493.3,230000,200000,200000,230000,-10000,230000,{"$nulls":16},230000,1.15]
[{"$nulls":4},91895,null,"100422",null,"111","422","21",{"$nulls":4},"18",null,422000,422000,422000,"Трошкови путовања",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,null,null,0,null,4000,10000,10000,null,10000,null,null,null,10000,10000,10000,6000,10000,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,10000,{"$nulls":4},0,10000,{"$nulls":5},422000]
[{"$nulls":4},91895,null,"100424",null,"111","424","21",{"$nulls":6},424000,424000,424000,"Специјализоване услуге",{"$nulls":4},0,0,{"$nulls":7},0,0,0,{"$nulls":14},0,{"$nulls":15},0,null,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":4},0,0,{"$nulls":5},426000]
[null,3,"03",{"$nulls":17},"ОПШТИНСКО ВЕЋЕ",{"$nulls":4},1000000,987840,675000,675000,0,0,675000,675000,892000,889929.69,491203.29,400796.71,null,0,0,0,0,0,885000,0,0,0,0,0,0,0,0,690620.59,219576.43,920827.45,754859.53,1035000,885000,1035000,0,1020000,356083.01,316486.88,null,1020000,1020000,1020000,-15000,1020000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,1020000,0,0,0,0,0,1020000]
[{"$nulls":5},"2101",{"$nulls":14},"ПРОГРАМ 16: Полит.систем локал.самоуправе",{"$nulls":4},1000000,987840,675000,675000,0,0,675000,675000,892000,889929.69,491203.29,400796.71,null,0,0,0,0,0,885000,0,0,0,0,0,0,0,0,690620.59,219576.43,920827.45,754859.53,1035000,885000,1035000,0,1020000,356083.01,316486.88,null,1020000,1020000,1020000,-15000,1020000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,1020000,0,0,0,0,0,1020000]
[null,null,null,"16-22",null,"2101-0002",{"$nulls":11},"01","01","01","Функционисање извршних органа",{"$nulls":4},1000000,987840,675000,675000,0,0,675000,675000,892000,889929.69,491203.29,400796.71,null,0,0,0,0,0,885000,0,0,0,0,0,0,0,0,690620.59,219576.43,920827.45,754859.53,1035000,885000,1035000,0,1020000,356083.01,316486.88,null,1020000,1020000,1020000,-15000,1020000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,1020000,0,0,0,0,0,1020000]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":11},111,{"$nulls":8},"Извршни и законодавни органи,",0,0,0,0,1000000,987840,675000,675000,0,0,675000,675000,892000,889929.69,491203.29,400796.71,null,0,0,0,0,0,885000,0,0,0,0,0,0,0,0,690620.59,219576.43,920827.45,754859.53,1035000,885000,1035000,0,1020000,356083.01,316486.88,null,1020000,1020000,1020000,-15000,1020000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,1020000,0,0,0,0,0,1020000]
[{"$nulls":4},91896,null,"100422",null,"111","422",{"$nulls":5},"20",null,422000,422000,422000,"Трошкови путовања",{"$nulls":4},1000000,987840,675000,675000,null,null,675000,675000,892000,889929.69,491203.29,400796.71,{"$nulls":6},885000,{"$nulls":7},0,690620.59,219576.43,920827.45,754859.53,1035000,885000,1035000,null,1020000,356083.01,316486.88,null,1020000,1020000,1020000,-15000,1020000,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,1020000,{"$nulls":4},0,1020000,1,{"$nulls":4},422000]
[{"$nulls":4},91896,null,"100423",null,"111","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":4},0,0,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},423000]
[{"$nulls":4},91896,null,"100426",null,"111","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":4},0,0,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},426000]
[null,4,"04",{"$nulls":17},"ОПШТИНСКО ПРАВОБРАНИЛАШТВО",{"$nulls":4},1246295,1215020.83,1240581,1240581,0,0,1240581,1240581,1209736,1219487.3499999999,914115.22,295620.78,null,0,0,0,0,0,1209736,0,0,0,0,0,0,0,0,883635.85,348138.41,1178181.1300000001,1033878.27,1218000,1240581,1245995,0,1306745,487895.98,366344.76,null,1481245,1481245,1515995,297995,1515995,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,1515995,0,0,0,0,0,1515995]
[{"$nulls":5},"0602",{"$nulls":14},"ПРОГРАМ 15: Опште услуге локалне самоуправе",{"$nulls":4},1246295,1215020.83,1240581,1240581,0,0,1240581,1240581,1209736,1219487.3499999999,914115.22,295620.78,null,0,0,0,0,0,1209736,0,0,0,0,0,0,0,0,883635.85,348138.41,1178181.1300000001,1033878.27,1218000,1240581,1245995,0,1306745,487895.98,366344.76,null,1481245,1481245,1515995,297995,1515995,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,1515995,0,0,0,0,0,1515995]
[null,null,null,"15-4",null,"0602-0004",{"$nulls":11},"01","01","01","Општинско/градско правобранилаштво",{"$nulls":4},1246295,1215020.83,1240581,1240581,0,0,1240581,1240581,1209736,1219487.3499999999,914115.22,295620.78,null,0,0,0,0,0,1209736,0,0,0,0,0,0,0,0,883635.85,348138.41,1178181.1300000001,1033878.27,1218000,1240581,1245995,0,1306745,487895.98,366344.76,null,1481245,1481245,1515995,297995,1515995,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,1515995,0,0,0,0,0,1515995]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},330,{"$nulls":8},"Судови",348230,348230,604585,611565,1246295,1215020.83,1240581,1240581,0,0,1240581,1240581,1209736,1219487.3499999999,914115.22,295620.78,null,0,0,0,0,0,1209736,0,0,0,0,0,0,0,0,883635.85,348138.41,1178181.1300000001,1033878.27,1218000,1240581,1245995,0,1306745,487895.98,366344.76,null,1481245,1481245,1515995,297995,1515995,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,1515995,0,0,0,0,0,1515995]
[{"$nulls":4},"05477",null,"300411",null,"330","411","3",{"$nulls":4},"21",null,411000,411000,411000,"Плате и додаци запослених",295361,295361,500797,506537,927000,923616.33,923352,923352,null,null,923352,923352,923352,929024.69,696526.36,226825.64,{"$nulls":6},923352,{"$nulls":7},0,698471.98,270652.37,931295.97,815149.82,940000,923352,940000,null,987000,373658.41,280632.01,null,1135000,1135000,1135000,195000,1135000,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,1135000,{"$nulls":4},0,1135000,1,{"$nulls":4},411000]
[{"$nulls":4},"05477",null,"300412",null,"330","412","3",{"$nulls":4},"22",null,412000,412000,412000,"Социјални доприноси на терет послодавца",52869,52869,89642,90882,166770,165323.47,165276,165276,null,null,165276,165276,165276,166286.27,124671.95,40604.05,{"$nulls":6},165276,{"$nulls":7},0,125025.83,48446.1,166701.11,145911.17,170000,165276,170000,null,178500,66884.85,50233.13,null,205000,205000,205000,35000,205000,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,205000,{"$nulls":4},0,205000,1,{"$nulls":4},412000]
[{"$nulls":4},"05477",null,"300465",null,"330","465112","3",{"$nulls":4},"25",null,465112,465000,465112,"Остале текуће дотације по закону",null,null,10246,10246,121530,119591.03,120958,120958,null,null,120958,120958,120958,124026.39,92916.91,28041.089999999997,{"$nulls":6},120958,{"$nulls":7},0,59838.04,28889.94,79784.05,72217.28,105000,120958,105000,null,110250,47352.72,35479.62,145000,110250,110250,145000,40000,145000,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,145000,{"$nulls":4},0,145000,1.3151927437641724,{"$nulls":4},416000]
[{"$nulls":4},"05477",null,"300422",null,"330","422","3",{"$nulls":4},"23",null,422000,422000,422000,"Трошкови путовања",{"$nulls":4},20995,6490,20995,20995,null,null,20995,20995,150,150,0,150,{"$nulls":6},150,{"$nulls":7},0,300,150,400,600,3000,20995,20995,null,20995,null,null,null,20995,20995,20995,17995,20995,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,20995,{"$nulls":4},0,20995,1,{"$nulls":4},422000]
[{"$nulls":4},"05477",null,"300426",null,"330","426","3",{"$nulls":4},"24",null,426000,426000,426000,"Материјал",null,null,3900,3900,10000,0,10000,10000,null,null,10000,10000,null,0,0,0,{"$nulls":14},0,null,null,0,null,null,10000,10000,null,10000,null,null,null,10000,10000,10000,10000,10000,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,10000,{"$nulls":4},0,10000,{"$nulls":5},423000]
[null,5,"05",{"$nulls":17},"ОПШТИНСКА УПРАВА",{"$nulls":4},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"15",null,"0602",{"$nulls":14},"ПРОГРАМ 15: Опште услуге локалне самоуправе",{"$nulls":4},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"15-11",null,"0602-0001",{"$nulls":11},"01","01","01","Функционис.локал.самоуправе и градских општина (УПРАВА)",{"$nulls":4},46950161.28,43451042.04,44979273,44476849.37,0,835333,45312182.37,45312182.37,44920307.78,42146531.85999999,31515654.420000006,13404653.360000001,null,0,0,0,0,0,44261173,0,0,0,0,0,0,0,0,34228517.39,13439615.21,46245626.78,40287404.65,47991255,44008416,48477394.68,0,49742181,16882226.12,13009490.2,null,49242181,49242181,50227181,2235926,50227181,0,0,286320279.35,0,0,286320279.35,286320121.35,0,{"$error":"#REF!"},0,50227181,0,0,0,0,0,50227181]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},130,{"$nulls":8},"Опште услуге",52094028.333333336,49786038,46194730,47829598,46950161.28,43451042.04,44979273,44476849.37,0,835333,45312182.37,45312182.37,44920307.78,42146531.85999999,31515654.420000006,13404653.359999996,null,0,0,0,0,0,44261173,0,0,0,0,0,0,0,0,34228517.39,13439615.21,46245626.78,40287404.65,47991255,44008416,48477394.68,0,49742181,16882226.12,13009490.2,null,49242181,49242181,50227181,2235926,50227181,0,null,286320279.35,0,0,286320279.35,286320121.35,0,{"$error":"#REF!"},0,50227181,0,0,0,0,0,50227181]
[{"$nulls":4},"05476",null,"100411",null,"130","411","4",{"$nulls":4},"45",null,411000,411000,411000,"Плате и додаци запослених",33557908,32638305,31024760,31469137,27535468,26635631.04,25761994,25761994,null,null,25761994,25761994,25761994,25232653.69,19088008.09,6673985.91,{"$nulls":6},25761994,{"$nulls":7},0,19804221.12,7871904.02,26405628.16,23148750.73,27100000,25761994,27100000,null,28455000,9120756.63,6787112.23,null,28455000,28455000,28455000,1355000,28455000,null,null,19088008.09,null,null,19088008.09,19088008.09,null,{"$error":"#REF!"},null,28455000,{"$nulls":5},28455000,1,{"$nulls":4},411000]
[{"$nulls":4},"05476",null,"100412",null,"130","412","4",{"$nulls":4},"46",null,412000,412000,412000,"Социјални доприноси на терет послодавца",6006899,5842055,5560856,5758911,5042494,4753615.07,4596302,4596302,null,null,4596302,4596302,4596302,4492185.35,3393329.37,1202972.63,{"$nulls":6},4596302,{"$nulls":7},0,3548451.56,1392680.12,4731268.75,4117839.14,4900000,4596302,4900000,null,5145000,1626102.22,1213132.45,null,5145000,5145000,5145000,245000,5145000,null,null,19088009.09,null,null,19088009.09,19088008.09,null,{"$error":"#REF!"},null,5145000,{"$nulls":5},5145000,1,{"$nulls":4},412000]
[{"$nulls":4},"05476",null,"100465",null,"130","465112","4",{"$nulls":4},"55",null,465112,465000,465112,"Остале текуће дотације по закону",null,null,283990,283990,3712590,3305008.47,3218103,3218103,null,null,3218103,3218103,3218103,3216152.09,2428843.84,789259.1600000001,{"$nulls":6},3218103,{"$nulls":7},0,1574227.19,768280.86,2098969.59,1888040.43,2300000,3218103,2700000,null,2415000,1049493.45,785136.41,3200000,2415000,2415000,3200000,900000,3200000,null,null,19088010.09,null,null,19088010.09,19088008.09,null,{"$error":"#REF!"},null,3200000,{"$nulls":5},3200000,1.3250517598343685]
[{"$nulls":4},"05476",null,"100414",null,"130","414","4",{"$nulls":4},"47/2",null,414312,414000,414312,"Отпремнине у случају отпуштања с посла",{"$nulls":4},835333,0,1774238,938905,null,835333,1774238,1774238,1774238,0,0,1774238,{"$nulls":6},1774238,{"$nulls":7},0,null,null,938905,null,938905,938905,938905,null,938905,null,null,null,938905,938905,938905,0,938905,null,null,19088011.09,null,null,19088011.09,19088008.09,null,{"$error":"#REF!"},null,938905,{"$nulls":5},938905,1]
[{"$nulls":4},"05476",null,"100414",null,"130","414","4",{"$nulls":6},414000,null,null,"Социјална давања запосленима ",1639995,1102365,1197461,1535606,1198514,495139.44,1631844,1631844,null,null,1631844,1631844,630276,502146,295158,335118,{"$nulls":6},630276,{"$nulls":7},0,456611.33,283306,1098514,756675.33,1063514,1098514,1163514,null,830276,191856,191856,null,830276,830276,1030276,-33238,1030276,null,null,19088012.09,null,null,19088012.09,19088008.09,null,{"$error":"#REF!"},null,1030276,{"$nulls":5},1030276,1.2408837543178413,{"$nulls":4},414000]
[{"$nulls":15},"47/1",null,null,414000,414000," - Отпремнине",526389,526389,969600,937000,518238,0,518238,518238,null,null,518238,518238,150000,141526,141526,8474,{"$nulls":6},150000,{"$nulls":7},0,147282,147282,518238,410346,518238,518238,518238,null,450000,null,null,null,450000,450000,450000,-68238,450000,null,null,19088013.09,null,null,19088013.09,19088008.09,null,{"$error":"#REF!"},null,450000,{"$nulls":5},450000,1]
[{"$nulls":18},414000,414000," - Помоћи",733330,354344,69700,218330,300000,231642,733330,733330,null,null,733330,733330,100000,64000,0,100000,{"$nulls":6},100000,{"$nulls":7},0,130000,113000,200000,130000,165000,200000,265000,{"$nulls":8},-165000,0,null,null,19088014.09,null,null,19088014.09,19088008.09,null,{"$error":"#REF!"},null,0,{"$nulls":5},0]
[{"$nulls":15},"47/4",null,null,414000,414000," - Испл.накн.за време одсус.са посла",50276,null,10450,50276,50276,0,50276,50276,null,null,50276,50276,50276,0,0,50276,{"$nulls":6},50276,{"$nulls":7},0,null,null,50276,null,50276,50276,50276,null,50276,null,null,null,50276,50276,50276,0,50276,null,null,19088015.09,null,null,19088015.09,19088008.09,null,{"$error":"#REF!"},null,50276,{"$nulls":5},50276,1]
[{"$nulls":15},"47/3",null,null,414000,414000," - Помоћ у медиц.лечењу             ",300000,204832,130911,300000,300000,233833.44,300000,300000,null,null,300000,300000,300000,266620,153632,146368,{"$nulls":6},300000,{"$nulls":7},0,179329.33,23024,300000,216329.33,300000,300000,300000,null,300000,183856,183856,null,300000,300000,500000,200000,500000,null,null,19088016.09,null,null,19088016.09,19088008.09,null,{"$error":"#REF!"},null,500000,{"$nulls":5},500000,1.6666666666666667]
[{"$nulls":15},"47",null,null,414000,414000," - Поклони за децу запослених     ",30000,16800,16800,30000,30000,29664,30000,30000,null,null,30000,30000,30000,30000,0,30000,{"$nulls":6},30000,{"$nulls":7},0,null,null,30000,null,30000,30000,30000,null,30000,8000,8000,null,30000,30000,30000,0,30000,null,null,19088017.09,null,null,19088017.09,19088008.09,null,{"$error":"#REF!"},null,30000,{"$nulls":5},30000,1]
[{"$nulls":4},"05476",null,"100414",null,"130","415","4",{"$nulls":4},"48",null,415000,415000,415000,"Накнада за запослене",271376,221727,218296,310579,310579,239749.71,310579,310579,null,null,310579,310579,310579.84,228771.07,172987.48,137592.36000000002,{"$nulls":6},310579,{"$nulls":7},0,219303.29,96153.36,310579,285655.34,320000,310579,310579,null,320000,121823.47,88580.53,null,320000,320000,320000,0,320000,null,null,19088018.09,null,null,19088018.09,19088008.09,null,{"$error":"#REF!"},null,320000,{"$nulls":5},320000,1,{"$nulls":4},415000]
[{"$nulls":4},"05476",null,"100414",null,"130","416","4",{"$nulls":4},"49",null,416000,416000,416000,"Јубиларне награде",165163,165163,197774,197774,109999,109998.89,350000,414872.16,null,null,414872.16,414872.16,414872.16,414872.16,414872.16,0,{"$nulls":6},414873,{"$nulls":7},0,283331.71,126235.26,300000,283331.71,300000,300000,300000,null,128000,null,null,null,128000,128000,128000,-172000,128000,null,null,19088019.09,null,null,19088019.09,19088008.09,null,{"$error":"#REF!"},null,128000,{"$nulls":5},128000,1,{"$nulls":4},415000]
[{"$nulls":4},"05476",null,"100421",null,"130","421","4",{"$nulls":4},"50/1",null,421000,421000,421000,"Трошкови платног промета                                                  ",2073007,2073007,679574,855911,620000,837602.52,850000,850000,null,null,850000,850000,850000,869130,602693.93,247306.06999999995,{"$nulls":6},850000,{"$nulls":7},0,674368.03,223374.47,850000,825582.47,900000,850000,850000,null,900000,291193.95,208561.62,null,900000,900000,900000,0,900000,null,null,19088020.09,null,null,19088020.09,19088008.09,null,{"$error":"#REF!"},null,900000,{"$nulls":5},900000,1,{"$nulls":4},421000]
[{"$nulls":4},"05476",null,"100421",null,"130","421","4",{"$nulls":4},"50",null,421000,421000,421000,"Стални трошкови",2500000,2330144,2570195,2643752,2818491,2744393.97,2000000,2000000,null,null,2000000,2000000,2696604.35,2690738.37,1917509.62,779094.73,{"$nulls":6},2300000,{"$nulls":7},0,1858307.46,816300.67,2477743.28,2289146.72,2400000,2000000,2259282.74,null,2400000,1171965.79,960654.87,null,2400000,2400000,2400000,0,2400000,null,null,19088021.09,null,null,19088021.09,19088008.09,null,{"$error":"#REF!"},null,2400000,{"$nulls":5},2400000,1,{"$nulls":4},421000]
[{"$nulls":4},"05476",null,"100422",null,"130","422","4",{"$nulls":4},"51",null,422000,422000,422000,"Трошкови путовања",579440,577043,484732,550000,907857.28,708182.28,643953,740238.76,null,null,740238.76,740238.76,460157.81,345023.57,151395.76,308762.05,{"$nulls":6},300000,{"$nulls":7},0,19874,7835,300000,26204,60000,300000,300000,null,300000,45570,70805,null,300000,300000,300000,240000,300000,null,null,19088022.09,null,null,19088022.09,19088008.09,null,{"$error":"#REF!"},null,300000,{"$nulls":5},300000,1,{"$nulls":4},422000]
[{"$nulls":4},"05476",null,"100423",null,"130","423","4",{"$nulls":4},"52",null,423000,423000,423000,"Услуге по уговору",1633487,1345459,1915490,2123506,1300000,1297134.9,1728625,1900376.45,null,null,1900376.45,1900376.45,2041848.62,2016525.88,1513519.48,528329.1400000001,{"$nulls":6},2000000,{"$nulls":7},0,4020445.54,1165120.24,4767891,4699213.82,5400000,2767891,5393327.14,null,6000000,2523308.49,2017204.89,null,5500000,5500000,5500000,100000,5500000,null,null,19088023.09,null,null,19088023.09,19088008.09,null,{"$error":"#REF!"},null,5500000,{"$nulls":5},5500000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"100423",null,"130","423","4",{"$nulls":6},423000,423000,423000,"Услуге по уговору - јавни радови",319417,319417,{"$nulls":4},0,0,null,null,0,0,0,0,null,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,null,null,19088024.09,null,null,19088024.09,19088008.09,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$error":"#DIV/0!"},{"$nulls":4},423000]
[{"$nulls":51},0,{"$nulls":15},0,{"$nulls":18},{"$error":"#DIV/0!"}]
[{"$nulls":4},"05476",null,"100425",null,"130","425","4",{"$nulls":4},"53",null,425000,425000,425000,"Текуће поправке и одржавање",1097507,965787,352565,1097507,400000,396526.85,597507,597507,null,null,597507,597507,399940,397010,264770,135170,{"$nulls":6},350000,{"$nulls":7},0,322166.4,149076.4,450000,385316.4,450000,350000,450000,null,350000,128350,137392.88,null,350000,350000,350000,-100000,350000,null,null,19088026.09,null,null,19088026.09,19088008.09,null,{"$error":"#REF!"},null,350000,{"$nulls":5},350000,1,{"$nulls":4},425000]
[{"$nulls":4},"05476",null,"100426",null,"130","426","4",{"$nulls":4},"54",null,426000,426000,426000,"Материјал",2190993.3333333335,2156562,1709037,1800000,2100000,1893563.9,1457292,1457292,null,null,1457292,1457292,1706556,1705420.68,1268194.69,438361.31000000006,{"$nulls":6},1695972,{"$nulls":7},0,1447209.76,539348.81,1457292,1581648.56,1800000,1457292,1752950.8,null,1500000,611806.12,549053.32,null,1500000,1500000,1500000,-300000,1500000,null,null,19088027.09,null,null,19088027.09,19088008.09,null,{"$error":"#REF!"},null,1500000,{"$nulls":5},1500000,1,{"$nulls":4},426000]
[{"$nulls":4},"05476",null,"100480",null,"130","482","4",{"$nulls":4},"56",null,482000,482000,482000,"Порези, обавезне таксе и казне наметнуте",58836,49004,null,58836,58836,34495,58836,58836,null,null,58836,58836,58836,35903,4372,54464,{"$nulls":6},58836,{"$nulls":7},0,null,null,58836,null,58836,58836,58836,null,60000,null,null,null,60000,60000,60000,1164,60000,null,null,19088028.09,null,null,19088028.09,19088008.09,null,{"$error":"#REF!"},null,60000,{"$nulls":5},60000,1,{"$nulls":4},482000]
[{"$nulls":20},"од једног нивоа власти другом",{"$nulls":6},0,0,null,null,0,0,0,0,null,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,19088029.09,null,null,19088029.09,19088008.09,null,{"$error":"#REF!"},null,0,{"$nulls":5},0]
[null,null,null,"15-12",null,"0602-0001",{"$nulls":11},"01","01","01","Функционис.локал.самоуправе и градских општина (ПЗФ)",{"$nulls":4},5839798,5485244,5150552,5150552,0,0,5150552,5150552,3501000,2842564.8,2324680.4099999997,1176319.59,null,0,0,0,0,0,3501000,0,0,0,0,0,0,0,0,1451124.18,504225.68,1934832.24,1613590.74,1955000,3150552,2250552,0,2100552,653347.62,485205.84,null,2100552,2100552,2100552,145552,2100552,0,0,38176054.18,0,0,38176054.18,38176016.18,0,{"$error":"#REF!"},0,2100552,0,0,0,0,0,2100552]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":11},160,{"$nulls":8},"Опште јавне услуге некласификоване",9296248,9139054,4409058,7968722,5839798,5485244,5150552,5150552,0,0,5150552,5150552,3501000,2842564.8,2324680.4099999997,1176319.5900000003,null,0,0,0,0,0,3501000,0,0,0,0,0,0,0,0,1451124.18,504225.68,1934832.24,1613590.74,1955000,3150552,2250552,0,2100552,653347.62,485205.84,null,2100552,2100552,2100552,145552,2100552,0,null,38176054.18,0,0,38176054.18,38176016.18,0,{"$error":"#REF!"},0,2100552,0,0,0,0,0,2100552]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"100423",null,"160","423",{"$nulls":5},"78",null,423000,423000,423000,"Услуге по уговору",{"$nulls":4},50000,0,50000,50000,null,null,50000,50000,null,0,0,0,{"$nulls":14},0,{"$nulls":5},50000,50000,null,200000,null,null,null,200000,200000,200000,200000,200000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,200000,{"$nulls":5},200000,1]
[{"$nulls":4},"05476",null,"100480",null,"160","483",{"$nulls":7},483000,null,null,"Новчане казне и пенали по решењу",9195696,9136623,4404543,6500000,5779246,5485244,5000000,5000000,0,0,5000000,5000000,3500000,2841710,2323825.61,1176174.3900000001,null,0,0,0,0,0,3500000,0,0,0,0,0,0,0,0,1451124.18,504225.68,1934832.24,1613590.74,1950000,3000000,2100000,0,1800000,653347.62,485205.84,null,1800000,1800000,1800000,-150000,1800000,0,null,19088027.09,0,0,19088027.09,19088008.09,0,{"$error":"#REF!"},0,1800000,0,0,0,0,0,1800000,1,{"$nulls":4},483000]
[{"$nulls":20},"судова и судских тела",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":15},"80",null,null,483000,483000,"Отплата обавеза за враћање земље из ПЗФ                 ",9195696,9136623,4404543,6500000,5779246,5485244,5000000,5000000,null,null,5000000,5000000,3500000,2841710,2323825.61,1176174.3900000001,{"$nulls":6},3500000,{"$nulls":7},0,1451124.18,504225.68,1934832.24,1613590.74,1950000,3000000,2100000,null,1800000,653347.62,485205.84,null,1800000,1800000,1800000,-150000,1800000,null,null,19088027.09,null,null,19088027.09,19088008.09,null,{"$error":"#REF!"},null,1800000,{"$nulls":5},1800000,1]
[{"$nulls":4},"05476",null,"100480",null,"160","484",{"$nulls":7},484000,null,null,"Накн. штете за повреде или штету насталу",100552,2431,4515,1468722,10552,0,100552,100552,0,0,100552,100552,1000,854.8,854.8,145.20000000000005,null,0,0,0,0,0,1000,0,0,0,0,0,0,0,0,0,0,0,0,5000,100552,100552,0,100552,0,0,null,100552,100552,100552,95552,100552,0,null,19088027.09,0,0,19088027.09,19088008.09,0,{"$error":"#REF!"},0,100552,0,0,0,0,0,100552,1,{"$nulls":4},484000]
[{"$nulls":20},"услед елементарних непогода или других",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":20},"природних узрока",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":15},"81",null,null,484000,484000,"Накнада штете у вези комасације                                       ",100552,2431,4515,100552,10552,0,100552,100552,null,null,100552,100552,1000,854.8,854.8,145.20000000000005,{"$nulls":6},1000,{"$nulls":7},0,{"$nulls":4},5000,100552,100552,null,100552,null,null,null,100552,100552,100552,95552,100552,null,null,19088027.09,null,null,19088027.09,19088008.09,null,{"$error":"#REF!"},null,100552,{"$nulls":5},100552,1]
[{"$nulls":20},"НЕВЛАДИНЕ ОРГАНИЗАЦИЈЕ",{"$nulls":30},0,{"$nulls":15},0,null,800000,0,694338.5,0,0,694338.5,694338.5,0,{"$error":"#REF!"},0,504630,0,0,0,0,0,504630]
[null,null,null,"15-13",null,"0602-0001",{"$nulls":11},"01","01","01","Функционис.локал.самоуправе и градских општина (НЕВЛАДИНЕ)",{"$nulls":4},1613874.54,1459328.77,2039684,1757984,0,0,1757984,1757984,1757984,1674763.5,694338.5,1063645.5,null,0,0,0,0,0,1757984,0,0,0,0,0,0,0,0,425406.61,0,617313,454406.61,636992,2039679,666992,0,2039679,16139.21,0,null,504630,2039679,504630,-132362,504630,800000,0,694338.5,0,0,694338.5,694338.5,0,{"$error":"#REF!"},0,504630,0,0,0,0,0,504630]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},160,{"$nulls":8},"Опште јавне услуге некласификоване на",2290088,2182037,1542126,1694684,1613874.54,1459328.77,2039684,1757984,0,0,1757984,1757984,1757984,1674763.5,694338.5,1063645.5,null,0,0,0,0,0,1757984,0,0,0,0,0,0,0,0,425406.61,0,617313,454406.61,636992,2039679,666992,0,2039679,16139.21,0,null,504630,2039679,504630,-132362,504630,800000,null,694338.5,0,0,694338.5,694338.5,0,{"$error":"#REF!"},0,504630,0,0,0,0,0,504630]
[{"$nulls":20},"другом месту",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"100480",null,"160","481",{"$nulls":5},"79",null,481000,481000,481000,"Невладине организације-Нераспоређена средства",1620088,1516679,837254,987084,760972.54,624085,2009684,1003684,null,null,1003684,1003684,1003684,980463.5,295463.5,708220.5,{"$nulls":6},1003684,{"$nulls":7},0,80486,null,61000,80486,80679,2009679,80679,null,2009679,null,null,null,9683,2009679,9683,-70996,9683,800000,null,295463.5,null,null,295463.5,295463.5,null,{"$error":"#REF!"},null,9683,{"$nulls":5},9683,0.004818182406244978,{"$nulls":4},481000]
[{"$nulls":4},"05476",null,"100423",null,"160","423",{"$nulls":5},"78/1",null,423000,423000,423000,"Услиге по уговру",{"$nulls":4},30000,12341.77,30000,30000,null,null,30000,30000,30000,0,0,30000,{"$nulls":6},30000,{"$nulls":7},0,{"$nulls":5},30000,30000,null,30000,16139.21,null,null,30000,30000,30000,30000,30000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,30000,{"$nulls":5},30000,1]
[{"$nulls":4},"05476",null,"100480",null,"160","481",{"$nulls":7},481000,481000,481000,"Дотације општим удружењима грађана",670000,665358,704872,707600,822902,822902,0,724300,0,0,724300,724300,724300,694300,398875,325425,null,0,0,0,0,0,724300,0,0,0,0,0,0,0,0,344920.61,0,556313,373920.61,556313,0,556313,0,0,0,0,null,464947,0,464947,-91366,464947,0,null,398875,0,0,398875,398875,0,{"$error":"#REF!"},0,464947,0,0,0,0,0,464947,{"$nulls":5},481000]
[{"$nulls":15},"79/1",{"$nulls":4},"Општинска организација СУБНОРА-а",85000,84069,100000,100000,95000,95000,null,70000,null,null,70000,70000,70000,70000,55000,15000,{"$nulls":6},70000,{"$nulls":7},0,58750,null,79520,58750,79520,null,79520,{"$nulls":5},85060,null,85060,5540,85060,null,null,55000,null,null,55000,55000,null,null,null,85060,{"$nulls":5},85060]
[{"$nulls":20},"ОО Резервних војних старешина",45000,45000,30000,30000,35000,35000,null,30000,null,null,30000,30000,30000,0,0,30000,{"$nulls":6},30000,{"$nulls":7},0,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,null,null,0,{"$nulls":5},0]
[{"$nulls":20},"Удружење РВИ и ППБ - Крупањ",50000,50000,52272,55000,58000,58000,null,58000,null,null,58000,58000,58000,58000,16000,42000,{"$nulls":6},58000,{"$nulls":7},0,37124,null,88283,66124,88283,null,88283,{"$nulls":8},-88283,0,null,null,16000,null,null,16000,16000,null,null,null,0,{"$nulls":5},0]
[{"$nulls":15},"79/2",{"$nulls":4},"Опште удружење пензионера, Крупањ",270000,266289,252600,252600,304902,304902,null,237300,null,null,237300,237300,237300,237300,172923,64377,{"$nulls":6},237300,{"$nulls":7},0,null,null,61019,null,61019,null,61019,{"$nulls":5},76049,null,76049,15030,76049,null,null,172923,null,null,172923,172923,null,null,null,76049,{"$nulls":5},76049]
[{"$nulls":15},"79/3",{"$nulls":4},"Удружење грађана \"Пензионери Рађевине\"",140000,140000,140000,140000,160000,160000,null,150000,null,null,150000,150000,150000,150000,74702,75298,{"$nulls":6},150000,{"$nulls":7},0,67973,null,91204,67973,91204,null,91204,{"$nulls":5},87583,null,87583,-3621,87583,null,null,74702,null,null,74702,74702,null,null,null,87583,{"$nulls":5},87583]
[{"$nulls":15},"79/4",{"$nulls":4},"Друштво учитеља Рађевине",80000,80000,100000,100000,100000,100000,null,98000,null,null,98000,98000,98000,98000,33000,65000,{"$nulls":6},98000,{"$nulls":7},0,68773.61,null,120740,68773.61,120740,null,120740,{"$nulls":5},112813,null,112813,-7927,112813,null,null,33000,null,null,33000,33000,null,null,null,112813,{"$nulls":5},112813]
[{"$nulls":15},"79/5",{"$nulls":4},"Удружење грађана \"СОЛАРт\" Крупањ",null,null,30000,30000,70000,70000,null,81000,null,null,81000,81000,81000,81000,47250,33750,{"$nulls":6},81000,{"$nulls":7},0,112300,null,115547,112300,115547,null,115547,{"$nulls":5},103442,null,103442,-12105,103442,null,null,47250,null,null,47250,47250,null,null,null,103442,{"$nulls":5},103442]
[null,null,null,"15-2",null,"0602-0002",{"$nulls":11},"01","01","01","Функционисање месних заједница",{"$nulls":4},7872754.34,7093745.31,7686707,8330887,0,0,8330887,8330887,9485275.35,8602785.43,4024158.41,5461116.9399999995,null,0,0,0,0,0,8955241,0,0,0,0,0,0,0,0,6232537.88,1673225.45,9819002,7026302.029999999,10516344,9600002,10400708.23,0,9600002,1049979.8399999999,636488.1599999999,null,9800002,9800002,9800002,-716342,9800002,0,0,152704244.72,0,0,152704244.72,152704064.72,0,{"$error":"#REF!"},0,9800002,0,0,0,0,0,9800002]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},160,{"$nulls":8},"Опште јавне услуге које нису ",8059425,6780841,7253388,8757631,7872754.34,7093745.31,7686707,8330887,0,0,8330887,8330887,9485275.35,8602785.43,4024158.41,5461116.9399999995,null,0,0,0,0,0,8955241,0,0,0,0,0,0,0,0,6232537.88,1673225.45,9819002,7026302.029999999,10516344,9600002,10400708.23,0,9600002,1049979.8399999999,636488.1599999999,null,9800002,9800002,9800002,-716342,9800002,0,null,152704244.72,0,0,152704244.72,152704064.72,0,{"$error":"#REF!"},0,9800002,0,0,0,0,0,9800002]
[{"$nulls":20},"класификоване на другом месту",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"100421",null,"160","421",{"$nulls":5},"248",null,421000,421000,421000,"Стални трошкови МЗ",564736,403105,212122,440998,395658.77,227422.75,392873,392873,null,null,392873,392873,726203.43,198942.39,106408.32,619795.1100000001,{"$nulls":6},689099,{"$nulls":7},0,133300.02,43622.33,347345,150362.25,381345,347345,347345,null,347345,65277.96,54629.44,null,347345,347345,347345,-34000,347345,null,null,19088027.09,null,null,19088027.09,19088008.09,null,{"$error":"#REF!"},null,347345,{"$nulls":5},347345,1,{"$nulls":4},421000]
[{"$nulls":4},"05476",null,"100422",null,"160","422",{"$nulls":5},"249",null,422000,422000,422000,"Трошкови путовања",602500,588500,857905,896405,576000,546000,576000,576000,null,null,576000,576000,580000,530000,260000,320000,{"$nulls":6},576000,{"$nulls":7},0,218000,64000,576000,258000,576000,576000,576000,null,576000,48000,26000,null,576000,576000,576000,0,576000,null,null,19088028.09,null,null,19088028.09,19088008.09,null,{"$error":"#REF!"},null,576000,{"$nulls":5},576000,1,{"$nulls":4},422000]
[{"$nulls":4},"05476",null,"100423",null,"160","423",{"$nulls":5},"250",null,423000,423000,423000,"Услуге по уговору",455022,455022,532896,628579,530000,527693.96,690000,690000,null,null,690000,690000,742000,756035.38,348396.02,393603.98,{"$nulls":6},690000,{"$nulls":7},0,556483.19,231938.84,756000,735229.94,995000,690000,994629.82,null,756000,272925.72,204694.29,null,756000,756000,756000,-239000,756000,null,null,19088029.09,null,null,19088029.09,19088008.09,null,{"$error":"#REF!"},null,756000,{"$nulls":5},756000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"100425",null,"160","425",{"$nulls":7},425000,425000,425000,"Текуће поправке и одржаање",695661,460412,98531,652176,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,null,null,19088030.09,null,null,19088030.09,19088008.09,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},425000]
[{"$nulls":4},"05476",null,"100426",null,"160","426",{"$nulls":5},"251",null,426000,426000,426000,"Материјал",310002,127489,130312,343993,164089,94123.68,164088,164088,null,null,164088,164088,167203,83396.53,35381.53,131821.47,{"$nulls":6},167203,{"$nulls":7},0,25296,11066,143999,43071,143999,143999,143999,null,143999,1999.43,1999.43,null,143999,143999,143999,0,143999,null,null,19088031.09,null,null,19088031.09,19088008.09,null,{"$error":"#REF!"},null,143999,{"$nulls":5},143999,1,{"$nulls":4},426000]
[{"$nulls":4},"05476",null,"100480",null,"160","482",{"$nulls":7},482000,482000,482000,"Порези и обавезне таксе",null,null,245950,245951,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,null,null,19088032.09,null,null,19088032.09,19088008.09,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},482000]
[{"$nulls":4},"05476",null,"100500",null,"160","511",{"$nulls":5},"252",null,511000,511000,511000,"Зграде и грађевински објекти(путеви)",5431504,4746313,5175672,5549529,6207006.57,5698504.92,5863746,6360926,null,null,6360926,6360926,7122868.92,6887411.13,3126972.54,3995896.38,{"$nulls":6},6685939,{"$nulls":7},0,5299458.67,1322598.28,7995658,5839638.84,8420000,7842658,8338734.41,null,7776658,661776.73,349165,null,7976658,7976658,7976658,-443342,7976658,null,null,19088033.09,null,null,19088033.09,19088008.09,null,{"$error":"#REF!"},null,7976658,{"$nulls":5},7976658,1,{"$nulls":4},511000]
[{"$nulls":4},"05476",null,"100480",null,"160","483",{"$nulls":7},483000,483000,483000,"Новчане казне и пенали",{"$nulls":6},0,147000,null,null,147000,147000,147000,147000,147000,0,{"$nulls":6},147000,{"$nulls":7},0,{"$nulls":15},0,0,null,null,19088034.09,null,null,19088034.09,19088008.09,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},541000]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" БАЊЕВАЦ \"",180002,173133,159858,180002,223561.77,220239.71,214185,214185,null,null,214185,214185,214185,202835.44,182297.44,31887.559999999998,{"$nulls":6},214185,{"$nulls":7},0,41604.64,328500,41604.64,41604.64,328500,328500,328500,null,328500,6614.24,null,null,328500,328500,328500,0,328500,null,null,19088034.09,null,null,19088034.09,19088008.09,null,{"$error":"#REF!"},null,328500,{"$nulls":5},328500,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" БЕЛА ЦРКВА \"",604962,604962,506666,823111,362146,226049.95,395161,652561,null,null,652561,652561,668091,659346.83,513370.91,154720.09000000003,{"$nulls":6},652561,{"$nulls":7},0,474779.79000000004,382897,291632.24,479779.79000000004,617446,382897,535897,null,382897,286316,null,null,382897,382897,382897,-234549,382897,null,null,19088035.09,null,null,19088035.09,19088008.09,null,{"$error":"#REF!"},null,382897,{"$nulls":5},382897,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" БОГОШТИЦА \"",132074,120517,119784,121665,110052,105300,108206,108206,null,null,108206,108206,108206,103500,58900,49306,{"$nulls":6},108206,{"$nulls":7},0,240942.5,267719,167354,240942.5,267719,267719,267719,null,267719,0,null,null,267719,267719,267719,0,267719,null,null,19088036.09,null,null,19088036.09,19088008.09,null,{"$error":"#REF!"},null,267719,{"$nulls":5},267719,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ГОРЊЕ БРЕЗОВИЦЕ \"",216253,216253,135484,174387,175570,0,178068,325068,null,null,325068,325068,782847.92,775679.92,290300,492547.92000000004,{"$nulls":6},325068,{"$nulls":7},0,275214.47,307546,275214.47,275214.47,307546,307546,307546,null,307546,0,null,null,307546,307546,307546,0,307546,null,null,19088037.09,null,null,19088037.09,19088008.09,null,{"$error":"#REF!"},null,307546,{"$nulls":5},307546,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ДОЊЕ БРЕЗОВИЦЕ \"",177958,177958,158696,174387,177100,154150,179598,179598,null,null,179598,179598,179598,166859.6,91500,88098,{"$nulls":6},179598,{"$nulls":7},0,256224,307546,137524,389248,436570,307546,436570,null,307546,8500,null,null,307546,307546,307546,-129024,307546,null,null,19088038.09,null,null,19088038.09,19088008.09,null,{"$error":"#REF!"},null,307546,{"$nulls":5},307546,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" БРШТИЦА \"",415254,353228,367448,415254,386593,353169.51,379765,379765,null,null,379765,379765,379765,346659.09,163909.58,215855.42,{"$nulls":6},379765,{"$nulls":7},0,352858.05,503348,310322,352858.05,503348,503348,503348,null,503348,0,null,null,503348,503348,503348,0,503348,null,null,19088039.09,null,null,19088039.09,19088008.09,null,{"$error":"#REF!"},null,503348,{"$nulls":5},503348,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ВРБИЋ \"",210395,201431,174840,204339,190887,171562,194244,218304,null,null,218304,218304,218304,203092,178592,39712,{"$nulls":6},218304,{"$nulls":7},0,255500,327112,255500,277073.76,327112,327112,327112,null,327112,51500,null,null,327112,327112,327112,0,327112,null,null,19088040.09,null,null,19088040.09,19088008.09,null,{"$error":"#REF!"},null,327112,{"$nulls":5},327112,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ДВОРСКА \"",355972,322579,321600,355972,335740,316316,334242,334242,null,null,334242,334242,334242,306139.78,6960,327282,{"$nulls":6},334242,{"$nulls":7},0,55000,447285,55000,55000,447285,447285,447285,null,447285,88676,null,null,447285,447285,447285,0,447285,null,null,19088041.09,null,null,19088041.09,19088008.09,null,{"$error":"#REF!"},null,447285,{"$nulls":5},447285,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ЗАВЛАКА \"",324148,220792,383301,410098,490549,311844.48,555053,555053,null,null,555053,555053,850000,849991.79,193733.07,656266.9299999999,{"$nulls":6},850000,{"$nulls":7},0,127984.24,433131,59491.06,159589.03999999998,435131,433131,433131,null,433131,135075.72,null,null,633131,633131,633131,198000,633131,null,null,19088042.09,null,null,19088042.09,19088008.09,null,{"$error":"#REF!"},null,633131,{"$nulls":5},633131,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" КОСТАЈНИК \"",388421,367260,320230,350981,349218,326620,341618,341618,null,null,341618,341618,341618,308300,290300,51318,{"$nulls":6},341618,{"$nulls":7},0,320700,456444,320700,320700,456444,456444,456444,null,456444,2070,null,null,456444,456444,456444,0,456444,null,null,19088043.09,null,null,19088043.09,19088008.09,null,{"$error":"#REF!"},null,456444,{"$nulls":5},456444,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" КРАСАВА \"",226491,185416,205690,226491,237432,215418.5,241477,241477,null,null,241477,241477,241477,217325.67,23040,218437,{"$nulls":6},241477,{"$nulls":7},0,10500,363192,10500,175750,363192,363192,363192,null,363192,0,null,null,363192,363192,363192,0,363192,null,null,19088044.09,null,null,19088044.09,19088008.09,null,{"$error":"#REF!"},null,363192,{"$nulls":5},363192,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" КРЖАВА \"",282945,250407,248928,275476,253369,237360,257170,257170,null,null,257170,257170,257170,241812.9,76100,181070,{"$nulls":6},257170,{"$nulls":7},0,351495.42,390390,8500,351495.42,390390,390390,390390,null,390390,0,null,null,390390,390390,390390,0,390390,null,null,19088045.09,null,null,19088045.09,19088008.09,null,{"$error":"#REF!"},null,390390,{"$nulls":5},390390,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" КРУПАЊ \"",2154273,1465546,2243169,2728443,2174243.92,2174243.92,2040688,2040688,null,null,2040688,2040688,2365701,1863438.45,771217.7,1594483.3,{"$nulls":6},2365701,{"$nulls":7},0,971024.99,1429211,721150.8200000001,1370411.75,1948000,1429211,1947893.23,null,1429211,257734.65,null,null,1429211,1429211,1429211,-518789,1429211,null,null,19088046.09,null,null,19088046.09,19088008.09,null,{"$error":"#REF!"},null,1429211,{"$nulls":5},1429211,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ЛИКОДРА \"",296692,253184,254449,296692,276023,258553.99,271675,271675,null,null,271675,271675,287295,267060,192190,95105,{"$nulls":6},271675,{"$nulls":7},0,325246.72,393721,67000,325246.72,393721,393721,393721,null,393721,25800.58,null,null,393721,393721,393721,0,393721,null,null,19088047.09,null,null,19088047.09,19088008.09,null,{"$error":"#REF!"},null,393721,{"$nulls":5},393721,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ЛИПЕНОВИЋ \"",212139,206638,214549,214549,242429.7,242429.7,222698,222698,null,null,222698,222698,257102,242176.57,57711.12,199390.88,{"$nulls":6},227092,{"$nulls":7},0,272518.35,337936,24934.25,280958.18,369936,337936,337936,null,337936,21593.379999999997,null,null,337936,337936,337936,-32000,337936,null,null,19088048.09,null,null,19088048.09,19088008.09,null,{"$error":"#REF!"},null,337936,{"$nulls":5},337936,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" МОЈКОВИЋ \"",306927,306927,308064,308566,300587.95,300587.95,274265,358745,null,null,358745,358745,369839.43,369551.02,354456.59,15382.839999999967,{"$nulls":6},358745,{"$nulls":7},0,348054.33,389280,338040,348054.33,389280,389280,389280,null,389280,4860.54,null,null,389280,389280,389280,0,389280,null,null,19088049.09,null,null,19088049.09,19088008.09,null,{"$error":"#REF!"},null,389280,{"$nulls":5},389280,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ПЛАНИНА \"",87648,74638,65090,87648,112462,106610,113523,113523,null,null,113523,113523,113523,109127.76,16500,97023,{"$nulls":6},113523,{"$nulls":7},0,147500,229419,10500,147500,229419,229419,229419,null,229419,0,null,null,229419,229419,229419,0,229419,null,null,19088050.09,null,null,19088050.09,19088008.09,null,{"$error":"#REF!"},null,229419,{"$nulls":5},229419,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" РАВНАЈА \"",129889,122540,125780,128151,123512,115075,123720,123720,null,null,123720,123720,123720,115559.26,19400,104320,{"$nulls":6},123720,{"$nulls":7},0,157320,265221,8500,157320,265221,265221,265221,null,265221,101600,null,null,265221,265221,265221,0,265221,null,null,19088051.09,null,null,19088051.09,19088008.09,null,{"$error":"#REF!"},null,265221,{"$nulls":5},265221,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" СТАВЕ \"",173148,61285,143762,164402,147412,145299.8,150798,150798,null,null,150798,150798,150798,143160,0,150798,{"$nulls":6},150798,{"$nulls":7},0,254325.99,302411,254325.99,254325.99,302411,302411,302411,null,302411,0,null,null,302411,302411,302411,0,302411,null,null,19088052.09,null,null,19088052.09,19088008.09,null,{"$error":"#REF!"},null,302411,{"$nulls":5},302411,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ТОЛИСАВАЦ \"",232108,211904,210340,232108,221201,205402.8,224716,224716,null,null,224716,224716,224716,187687.96,53340,171376,{"$nulls":6},224716,{"$nulls":7},0,212869,348482,18929,227654,348482,348482,348482,null,348482,0,null,null,348482,348482,348482,0,348482,null,null,19088053.09,null,null,19088053.09,19088008.09,null,{"$error":"#REF!"},null,348482,{"$nulls":5},348482,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ТОМАЊ \"",159098,119927,36200,159098,179850,159019,177603,177603,null,null,177603,177603,177603,159211,48500,129103,{"$nulls":6},177603,{"$nulls":7},0,126280,299081,120280,126280,299081,299081,299081,null,299081,0,null,null,299081,299081,299081,0,299081,null,null,19088054.09,null,null,19088054.09,19088008.09,null,{"$error":"#REF!"},null,299081,{"$nulls":5},299081,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ЦВЕТУЉА \"",112051,110681,111834,111834,125037,118984,124728,124728,null,null,124728,124728,124728,111010.27,25000,99728,{"$nulls":6},124728,{"$nulls":7},0,237623,259393,44231,239323,259393,259393,259393,null,259393,0,null,null,259393,259393,259393,0,259393,null,null,19088055.09,null,null,19088055.09,19088008.09,null,{"$error":"#REF!"},null,259393,{"$nulls":5},259393,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ЦЕРОВА \"",326576,322859,221844,325085,314920,289720,315156,446396,null,null,446396,446396,446396,406840,398340,48056,{"$nulls":6},446396,{"$nulls":7},0,394222.39,435906,8500,407222.39,435906,435906,435906,null,435906,8500,null,null,435906,435906,435906,0,435906,null,null,19088056.09,null,null,19088056.09,19088008.09,null,{"$error":"#REF!"},null,435906,{"$nulls":5},435906,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ШЉИВОВА \"",354002,330778,215784,288892,362858,339789,268350,268350,null,null,268350,268350,268350,246420.12,18500,249850,{"$nulls":6},268350,{"$nulls":7},0,22750,394831,10500,22750,394831,394831,394831,null,394831,51138.73,null,null,394831,394831,394831,0,394831,null,null,19088057.09,null,null,19088057.09,19088008.09,null,{"$error":"#REF!"},null,394831,{"$nulls":5},394831,1]
[null,null,null,"15-3",null,"0602-0003",{"$nulls":11},"01","01","01","Сервисирање јавног дуга",{"$nulls":4},15290000,14630482.209999999,11310000,11310000,0,0,11310000,11310000,13964311,13453678.030000001,10210454.209999999,3753856.790000001,null,0,0,0,0,0,13964311,0,0,0,0,0,0,0,0,9381213.44,4269784.6,12508284.59,11354189.47,12450000,12791000,13046000,0,11900000,3844799.2399999998,2890899.67,null,11900000,11900000,11900000,-550000,11900000,0,0,10210454.209999999,0,0,10210454.209999999,10210454.209999999,0,{"$error":"#REF!"},0,10628528,0,0,0,0,0,11900000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},170,{"$nulls":8},"Управљање јавним дугом",2800000,2574470,14936050,15600000,15290000,14630482.209999999,11310000,11310000,0,0,11310000,11310000,13964311,13453678.030000001,10210454.209999999,3753856.790000001,null,0,0,0,0,0,13964311,0,0,0,0,0,0,0,0,9381213.44,4269784.6,12508284.59,11354189.47,12450000,12791000,13046000,0,11900000,3844799.2399999998,2890899.67,null,11900000,11900000,11900000,-550000,11900000,0,null,10210454.209999999,0,0,10210454.209999999,10210454.209999999,0,{"$error":"#REF!"},0,10628528,0,0,0,0,0,11900000]
[{"$nulls":4},"05476",{"$nulls":12},441000,null,null,"Отплата домаћих камата",0,0,3854635,4100000,3490000,3321066.6700000004,10000,10000,0,0,10000,10000,2693650,2565731.1900000004,1998271.72,695378.28,null,0,0,0,0,0,2693650,0,0,0,0,0,0,0,0,1416566.24,685290.26,1888754.99,1668088.14,1850000,1845000,2100000,0,1100000,414954.60000000003,316507.75,null,1100000,1100000,1100000,-750000,1100000,0,null,1998271.72,0,0,1998271.72,1998271.72,0,{"$error":"#REF!"},null,949551,null,0,0,0,null,1100000,1,{"$nulls":4},441000]
[{"$nulls":4},"05476",null,"100441",null,"170","441",{"$nulls":5},"87",null,null,441000,441400,"Кредит Банка Интеса (индустријска зона) ","Кредит Банка Интеса (индустријска зона)","Кредит Банка Интеса (индустријска зона)","Кредит Банка Интеса (индустријска зона)","Кредит Банка Интеса (индустријска зона)",3400000,3247520.74,"Кредит Банка Интеса (индустријска зона)","Кредит Банка Интеса (индустријска зона)","Кредит Банка Интеса (индустријска зона)","Кредит Банка Интеса (индустријска зона)","Кредит Банка Интеса (индустријска зона)","Кредит Банка Интеса (индустријска зона)",2690000,2562081.2,1994621.73,695378.27,{"$nulls":6},2690000,{"$nulls":7},0,1416566.24,685290.26,1888754.99,1668088.14,1850000,1845000,2100000,null,949551,369723.09,281974.77,null,949551,949551,949551,-900449,949551,null,null,1994621.73,null,null,1994621.73,1994621.73,null,{"$error":"#REF!"},null,949551,{"$nulls":5},949551,1]
[{"$nulls":4},"05476",null,"100444",null,"170","444",{"$nulls":5},"88/1",null,null,444000,444100,"Кредит Банка Интеса (индустријска зона) - курсне разлике ",{"$nulls":39},150449,45231.51,34532.98,null,150449,150449,150449,null,150449,{"$nulls":16},150449,1]
[{"$nulls":4},"05476",{"$nulls":15},"Кредит Фонда за развој РС (водовод Змајевац)",{"$nulls":4},90000,73545.93,10000,10000,null,null,10000,10000,3650,3649.99,3649.99,0.010000000000218279,{"$nulls":6},3650,{"$nulls":7},0,{"$nulls":15},0,0,null,null,3649.99,null,null,3649.99,3649.99,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$error":"#DIV/0!"}]
[{"$nulls":4},"05476",{"$nulls":12},611000,null,null,"Отлата главнице домаћим кредиторима",2800000,2574470,11081415,11500000,11800000,11309415.54,11300000,11300000,0,0,11300000,11300000,11270661,10887946.84,8212182.489999999,3058478.5100000007,null,0,0,0,0,0,11270661,0,0,0,0,0,0,0,0,7964647.2,3584494.34,10619529.6,9686101.33,10600000,10946000,10946000,0,10800000,3429844.6399999997,2574391.92,null,10800000,10800000,10800000,200000,10800000,0,null,8212182.489999999,0,0,8212182.489999999,8212182.489999999,0,{"$error":"#REF!"},0,9678977,0,0,0,0,0,10800000,1,{"$nulls":4},611000]
[{"$nulls":4},"05476",null,"100611",null,"170","611",{"$nulls":5},"89",null,null,611000,611400,"Кредит Банка Интеса (индустријска зона) ",2800000,2574470,null,null,10900000,10491355.92,11070000,11070000,null,null,11070000,11070000,11070000,10687286.28,8011521.93,3058478.0700000003,{"$nulls":6},11070000,{"$nulls":7},0,7964647.2,3584494.34,10619529.6,9686101.33,10600000,10946000,10946000,null,9678977,3055622.84,2291717.13,null,9678977,9678977,9678977,-921023,9678977,null,null,8011521.93,null,null,8011521.93,8011521.93,null,{"$error":"#REF!"},null,9678977,{"$nulls":5},9678977,1]
[{"$nulls":4},"05476",null,"100444",null,"170","444",{"$nulls":5},"88",null,null,444000,444100,"Кредит Банка Интеса (индустријска зона) - курсне разлике ",{"$nulls":39},1121023,374221.8,282674.79,null,1121023,1121023,1121023,null,1121023,{"$nulls":16},1121023,1]
[{"$nulls":20},"Кредит Фонда за развој РС (водовод Змајевац)",{"$nulls":4},900000,818059.62,230000,230000,null,null,230000,230000,200661,200660.56,200660.56,0.4400000000023283,{"$nulls":6},200661,{"$nulls":7},0,{"$nulls":15},0,0,null,null,200660.56,null,null,200660.56,200660.56,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$error":"#DIV/0!"}]
[null,null,null,"15-5",null,"0602-0005",{"$nulls":11},"01","01","01","Омбудсман",{"$nulls":4},0,0,30000,30000,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,30000,0,0,null,1000,1000,1000,1000,1000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,1000,0,0,0,0,0,1000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},330,{"$nulls":8},"Судови",null,null,0,0,0,0,30000,30000,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,30000,0,0,null,1000,1000,1000,1000,1000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,1000,0,0,0,0,0,1000]
[{"$nulls":4},"05476",null,"300411",null,"330","411",{"$nulls":7},411000,411000,411000,"Плате и додаци запослених",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,0,{"$nulls":4},0,0,{"$nulls":5},411000]
[{"$nulls":4},"05476",null,"300412",null,"330","412",{"$nulls":7},412000,412000,412000,"Социјални доприноси на терет послодавца",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,0,{"$nulls":4},0,0,{"$nulls":5},412000]
[{"$nulls":4},"05476",null,"300422",null,"330","422",{"$nulls":7},422000,422000,422000,"Трошкови путовања",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,0,{"$nulls":4},0,0,{"$nulls":5},422000]
[{"$nulls":4},"05476",null,"300424",null,"330","424",{"$nulls":5},"91",null,424000,424000,424000,"Специјализоване услуге",{"$nulls":4},0,0,30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":14},0,{"$nulls":5},30000,30000,null,30000,null,null,null,1000,1000,1000,1000,1000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,1000,{"$nulls":4},0,1000,1,{"$nulls":4},426000]
[null,null,null,"15-6",null,"0602-0006",{"$nulls":11},"01","01","01","Инспекцијски послови",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,30000,0,0,null,1000,1000,1000,1000,1000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,1000,0,0,0,0,0,1000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},130,{"$nulls":8},"Опште услуге",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,30000,0,0,null,1000,1000,1000,1000,1000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,1000,0,0,0,0,0,1000]
[{"$nulls":4},"05476",null,"300411",null,"130","411",{"$nulls":7},411000,411000,411000,"Плате и додаци запослених",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,0,{"$nulls":4},0,0,{"$nulls":5},411000]
[{"$nulls":4},"05476",null,"300412",null,"130","412",{"$nulls":7},412000,412000,412000,"Социјални доприноси на терет послодавца",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,0,{"$nulls":4},0,0,{"$nulls":5},412000]
[{"$nulls":4},"05476",null,"300422",null,"130","422",{"$nulls":7},422000,422000,422000,"Трошкови путовања",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,0,{"$nulls":4},0,0,{"$nulls":5},422000]
[{"$nulls":4},"05476",null,"300424",null,"130","424",{"$nulls":5},"57",null,424000,424000,424000,"Специјализоване услуге",{"$nulls":4},0,0,{"$nulls":4},0,{"$nulls":19},0,{"$nulls":5},30000,30000,null,30000,null,null,null,1000,1000,1000,1000,1000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,1000,{"$nulls":4},0,1000,1,{"$nulls":4},426000]
[null,null,null,"15-7",null,"0602-0007",{"$nulls":11},"01","01","01","Функцион.национал.савет.нацио.мањина",{"$nulls":4},0,0,30000,30000,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,0,0,null,1000,1000,1000,1000,1000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,1000,0,0,0,0,0,1000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},130,{"$nulls":8},"Опште услуге",0,0,0,0,0,0,30000,30000,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,0,0,null,1000,1000,1000,1000,1000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,1000,0,0,0,0,0,1000]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0]
[{"$nulls":27},0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},426000]
[{"$nulls":4},"05476",null,"010480",null,"130","481",{"$nulls":5},"58",null,481000,481000,481000,"Дотације невладиним организацијама",{"$nulls":4},0,0,30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":14},0,{"$nulls":5},10000,10000,null,10000,null,null,null,1000,1000,1000,1000,1000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,1000,{"$nulls":5},1000,1,{"$nulls":4},481000]
[null,null,null,"15-8",null,"0602-0008",{"$nulls":11},"01","01","01","Правна помоћ",{"$nulls":4},0,0,30000,30000,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},330,{"$nulls":8},"Судови",0,0,0,0,0,0,30000,30000,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},0,{"$nulls":5},422000]
[{"$nulls":4},"05476",null,"300424",null,"330","424",{"$nulls":5},100,null,424000,424000,424000,"Специјализоване услуге",{"$nulls":4},0,0,30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":14},0,{"$nulls":5},30000,30000,{"$nulls":8},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},424000]
[{"$nulls":6},"300426",null,"330","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},426000]
[null,null,null,"15-9",null,"0602-0009",{"$nulls":11},"01","01","01","Текућа буџетска резерва",{"$nulls":4},0,0,8831862,2569195.16,0,0,2569195.16,2569195.16,20965,0,0,20965,null,0,0,0,0,0,4408557,0,0,0,0,0,0,0,0,0,0,0,0,1951720,4421402,127468.79,0,4000000,0,0,null,895247.94,4000000,4000000,2048280,4000000,4000000,0,0,0,0,0,0,0,{"$error":"#REF!"},0,4000000,0,0,0,0,0,4000000]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":11},112,{"$nulls":8},"Финансијски и фискални послови",0,0,0,3656028,0,0,8831862,2569195.16,0,0,2569195.16,2569195.16,20965,0,0,20965,null,0,0,0,0,0,4408557,0,0,0,0,0,0,0,0,0,0,0,0,1951720,4421402,127468.79,0,4000000,0,0,null,895247.94,4000000,4000000,2048280,4000000,4000000,null,0,0,0,0,0,0,{"$error":"#REF!"},0,4000000,0,0,0,0,0,4000000]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"1004992",null,"112","49912",{"$nulls":5},"43",null,499120,499000,499120,"Текућа буџетска резерва",null,null,null,2529243,null,0,8831862,2569195.16,null,null,2569195.16,2569195.16,20965,0,0,20965,{"$nulls":6},4408557,{"$nulls":7},0,{"$nulls":4},1951720,4421402,127468.79,null,4000000,null,null,905877.9,895247.94,4000000,4000000,2048280,4000000,4000000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,4000000,{"$nulls":5},4000000,1,null,null,3360470,{"$error":"#REF!"},499120]
[null,null,null,"15-10",null,"0602-0010",{"$nulls":11},"01","01","01","Стална буџетска резерва",{"$nulls":4},1237790,0,2207965,1950894.16,0,0,1950894.16,1950894.16,1763374,0,0,1763374,null,0,0,0,0,0,1828374,0,0,0,0,0,0,0,0,0,0,0,0,1365240,2036456,1365240,0,1500000,0,0,null,1500000,1500000,1500000,134760,1500000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,1500000,0,0,0,0,0,1500000]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":11},112,{"$nulls":8},"Финансијски и фискални послови",1113121,0,0,3656028,1237790,0,2207965,1950894.16,0,0,1950894.16,1950894.16,1763374,0,0,1763374,null,0,0,0,0,0,1828374,0,0,0,0,0,0,0,0,0,0,0,0,1365240,2036456,1365240,0,1500000,0,0,null,1500000,1500000,1500000,134760,1500000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,1500000,0,0,0,0,0,1500000]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"1004991",null,"112","49911",{"$nulls":5},"44",null,499110,499000,499110,"Стална буџетска резерва",1113121,null,null,1126785,1237790,0,2207965,1950894.16,null,null,1950894.16,1950894.16,1763374,0,0,1763374,{"$nulls":6},1828374,{"$nulls":7},0,{"$nulls":4},1365240,2036456,1365240,null,1500000,null,null,null,1500000,1500000,1500000,134760,1500000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,1500000,{"$nulls":5},1500000,1,null,null,1318470,{"$error":"#REF!"},499110]
[null,null,null,"15-11",null,"0602-0011",{"$nulls":11},"01","01","01","Робне резерве",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,0,0,null,1000,1000,1000,1000,1000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,1000,0,0,0,0,0,1000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},160,{"$nulls":8},"Опште јавне услуге некласификоване",3188011,3188010,2769767,3181500,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,0,0,null,1000,1000,1000,1000,1000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,1000,0,0,0,0,0,1000]
[{"$nulls":20},"на другом месту",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"100423",null,"160","423",{"$nulls":5},"82",null,423000,423000,423000,"Услуге по уговору",3188011,3188010,2769767,3181500,{"$nulls":26},0,{"$nulls":5},10000,10000,null,10000,null,null,null,1000,1000,1000,1000,1000,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,1000,{"$nulls":5},1000,1,{"$nulls":4},423000]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":11},481000]
[null,null,null,"15-12",null,"0602-0012",{"$nulls":11},"01","01","01","Комунална полиција",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},130,{"$nulls":8},"Опште услуге",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},0,{"$nulls":5},422000]
[{"$nulls":4},"05476",null,"100424",null,"130","424",{"$nulls":5},56,null,424000,424000,424000,"Специјализоване услуге",{"$nulls":4},0,0,{"$nulls":4},0,{"$nulls":19},0,{"$nulls":5},10000,10000,{"$nulls":8},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},424000]
[{"$nulls":6},"100426",null,"130","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},426000]
[null,null,null,"15-13",null,"0602-0013",{"$nulls":11},"01","01","01","Администр.изворн.прихода локал.самоуправе",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},130,{"$nulls":8},"Опште услуге",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},0,{"$nulls":5},422000]
[{"$nulls":4},"05476",null,"100424",null,"130","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге",{"$nulls":4},0,0,{"$nulls":4},0,{"$nulls":19},0,{"$nulls":15},0,null,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},424000]
[{"$nulls":4},"05476",null,"100426",null,"130","426",{"$nulls":5},61,null,426000,426000,426000,"Материјал",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,{"$nulls":5},10000,10000,{"$nulls":8},0,0,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},426000]
[null,null,null,"15-14",null,"0602-0014",{"$nulls":11},"01","01","01","Ванредне ситуације",{"$nulls":4},20021569.59,14042459.299999999,19711891,14707697,0,5944094,20651791,20651791,19742548,16507408.879999999,7469270.500000001,12264198.5,null,0,0,0,0,0,19677548,3717294.81,5478401,4195000,0,0,580000,3000000,-2478401,10752223.82,1977123,17664666.34,11043951.02,11702557,12632797,15592557,0,16382797,155005.5,95248,null,16382797,16382797,10382797,-1319760,13382797,3800000,0,1599562.96,0,2123653.3,3723216.2600000002,3723216.2600000002,0,{"$error":"#REF!"},0,13382797,0,0,0,0,0,13382797]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":10},"1",160,{"$nulls":8},"Опште јавне услуге некласификоване",7400000,6018348,42320859,81130926,19688772.59,13711479.299999999,19379094,14374900,0,5944094,20318994,20318994,19400672,16167183.2,7236384.500000001,12164287.5,null,0,0,0,0,0,19335672,3717294.81,5478401,4195000,0,0,580000,3000000,-2478401,10550371.82,1934773,17331869.34,10776889.24,11369760,12300000,15259760,0,16050000,59757.5,0,null,16050000,16050000,10050000,-1319760,13050000,3800000,null,1366677.28,0,2123653.3,3490330.58,3490330.58,0,{"$error":"#REF!"},0,13050000,0,0,0,0,0,13050000]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"100423",null,"160","423",{"$nulls":5},"83",null,423000,423000,423000,"Услуге Противградне заштите (стрелци)                                   ",1200000,1031551,1373263,1500000,1400000,1370591.52,1400000,1400000,null,null,1400000,1400000,1366678,1366677.28,1366677.28,0.7199999999720603,{"$nulls":6},1366678,{"$nulls":7},0,1354934.67,null,2709869.34,1354934.67,1360000,1400000,1400000,null,1400000,null,null,null,1400000,1400000,1400000,40000,1400000,2800000,null,1366677.28,null,null,1366677.28,1366677.28,null,{"$error":"#REF!"},null,1400000,{"$nulls":5},1400000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"100480",null,"160","484",{"$nulls":7},484000,null,null,"Накн. штете за повреде или штету насталу",6200000,4986797,40947596,78775015,16888772.59,11893882.78,16879094,12824900,0,4994094,17818994,17818994,17883994,14800505.92,5869707.220000001,12014286.78,null,0,0,0,0,0,17818994,3717294.81,5478401,4195000,0,0,580000,3000000,-2478401,9064339.65,1803675.5,12572000,9290857.07,9709760,8850000,12709760,0,12600000,0,0,null,12600000,12600000,6600000,-3109760,9600000,1000000,0,0,0,2123653.3,2123653.3,2123653.3,0,{"$error":"#REF!"},0,9600000,0,0,0,0,0,9600000,0.5238095238095238,{"$nulls":4},484000]
[{"$nulls":20},"услед елементарних непогода или других",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":20},"природних узрока",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":20},"Санирање штета од елементарних непогода                ",6200000,4986797,31873006,68662998,0,null,9700000,7212000,null,2578000,9790000,9790000,9855000,9853423,2123653.3,7731346.7,{"$nulls":6},9790000,3717294.81,5478401,4195000,0,0,580000,3000000,-2478401,9064339.65,1803675.5,12572000,9290857.07,9709760,8850000,12709760,0,12600000,0,0,null,12600000,12600000,6600000,-3109760,9600000,1000000,null,null,null,2123653.3,2123653.3,2123653.3,null,{"$error":"#REF!"},null,9600000,{"$nulls":5},9600000,0.5238095238095238]
[{"$nulls":15},"85/3",null,null,484000,484000,"Санирање штета од елементарних непогода - Резерва",null,4986797,31873006,68662998,5249697,3388399.12,{"$nulls":9},0,{"$nulls":7},2500000,2500000,2500000,{"$nulls":4},-2500000,6714107.65,1803675.5,6700000,6714107.65,6834760,6050000,6834760,null,6700000,null,null,null,4700000,4700000,4700000,-2134760,4700000,1000000,{"$nulls":9},4700000,{"$nulls":5},4700000,1]
[{"$nulls":15},"85/2",null,null,484000,484000,"Регулација реке Језаве",{"$nulls":30},0,null,null,3000000,null,null,null,3000000,null,3000000,null,null,null,3000000,3000000,null,0,0,{"$nulls":16},0]
[{"$nulls":20},"Враћање река у речна корита",{"$nulls":4},2202000,2200980,{"$nulls":9},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":5},0]
[{"$nulls":20},"Израда планске и пројектне документације",null,0,0,{"$nulls":12},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":5},0]
[{"$nulls":20}," - План детаљ.регулац.за изгр.дела пута Крупањ-Кржава",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":5},0]
[{"$nulls":20}," - Елаборат за мостове",{"$nulls":4},888000,888000,{"$nulls":9},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":5},0]
[{"$nulls":20}," - Израда пројект.докум.за обнову три моста",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":5},0]
[{"$nulls":20}," - Техничка контрола пројекта (мостови)",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":5},0]
[{"$nulls":20}," - Стручни надзор (мостови и клизишта)",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":5},0]
[{"$nulls":20},"Извођење радова",{"$nulls":4},3030000,1367254,1000000,null,null,1000000,1000000,1000000,1000000,895461.27,895461.27,104538.72999999998,{"$nulls":6},1000000,{"$nulls":7},0,{"$nulls":15},0,0,null,null,0,null,895461.27,895461.27,895461.27,null,null,null,0,{"$nulls":5},0]
[{"$nulls":20},"Набавка камена",{"$nulls":4},470000,469560,{"$nulls":9},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":5},0]
[{"$nulls":20},"Снабдевање  грађана водом за пиће",{"$nulls":4},339981.66,339981.66,{"$nulls":9},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":5},0]
[{"$nulls":15},"85/1",null,null,484000,484000,"Превент.зашт.од елемент.непог.-купов.протиград.ракета ",null,null,1447200,1600000,1930000,1546560,1600000,1470000,null,330000,1800000,1800000,1800000,1800000,1800000,0,{"$nulls":6},1800000,{"$nulls":7},0,1872000,null,1872000,1872000,1875000,1800000,1875000,null,1900000,null,null,null,1900000,1900000,1900000,25000,1900000,null,null,1470000,null,330000,1800000,1800000,null,{"$error":"#REF!"},null,1900000,{"$nulls":5},1900000,1]
[{"$nulls":13},94,null,94,{"$nulls":4},"Санирање штета од елем.непог.-донац.од физ.и прав.лица",null,null,7232590,7512017,327303,200000,127303,649900,null,127303,777203,777203,777203,649900,649900,127303,{"$nulls":6},777203,null,127303,{"$nulls":5},-127303,{"$nulls":15},0,0,null,null,522597,null,127303,649900,649900,null,{"$error":"#REF!"},null,0,{"$nulls":5},0]
[{"$nulls":13},94,null,94,{"$nulls":4},"Санирање штета од елем.непог.-донац.од физ.и прав.лица (средства са девизног рачуна) - Изградња пешачког моста на месту порушеног на реци Кржави у ул. Вука Караџића у Крупњу",{"$nulls":4},556790.93,0,556791,null,null,556791,556791,556791,556791,400692.65,400692.65,156098.34999999998,{"$nulls":6},556791,null,156098,{"$nulls":5},-156098,{"$nulls":15},0,0,null,null,0,null,400692.65,400692.65,400692.65,null,null,null,0,{"$nulls":5},0]
[{"$nulls":13},"85",null,"85",null,null,484000,484000,"Спровођење Програма превентивних радова и мера за воде II реда и уређење водног режима земљишта према Оперативном плану за одбрану од поплава за воде  II реда за подручје Општине Крупањ за 2015. годину",null,null,394800,1000000,1895000,1493148,3895000,3493000,null,402000,3895000,3895000,3895000,1201029,0,3895000,{"$nulls":6},3895000,1217294.81,2695000,1695000,null,null,580000,3000000,305000,478232,null,1000000,704749.42,1000000,1000000,1000000,null,1000000,null,null,null,3000000,3000000,null,-1000000,3000000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,3000000,{"$nulls":5},3000000,0]
[{"$nulls":4},"05476",null,"100424",null,"160","424",{"$nulls":5},"84",null,424000,424000,424000,"Успостављање система Цивилне заштите",{"$nulls":4},100000,0,100000,null,null,100000,100000,100000,100000,0,0,100000,{"$nulls":6},100000,{"$nulls":7},0,null,null,1050000,null,150000,1050000,150000,null,1050000,null,null,null,1050000,1050000,1050000,900000,1050000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,1050000,{"$nulls":5},1050000,1]
[{"$nulls":4},"05476",null,"100500",null,"160","541",{"$nulls":5},"86",null,541100,541000,541100,"Трошкови експропријације и откуп земљишта",{"$nulls":4},1300000,447005,1000000,150000,null,850000,1000000,1000000,50000,null,0,50000,{"$nulls":6},50000,{"$nulls":7},0,131097.5,131097.5,1000000,131097.5,150000,1000000,1000000,null,1000000,59757.5,null,null,1000000,1000000,1000000,850000,1000000,null,null,0,null,null,null,0,null,null,null,1000000,{"$nulls":5},1000000,1]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":20},"Фонд противпожарне заштите",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},320,{"$nulls":8},"Услуге противпожарне заштите",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},332797,332797,330980,332797,332797,0,0,332797,332797,341876,340225.68,232886,99911,0,0,0,0,0,0,341876,0,0,0,0,0,0,0,0,201852,42350,332797,267061.78,332797,332797,332797,0,332797,95248,95248,null,332797,332797,332797,0,332797,0,0,232885.68,0,0,232885.68,232885.68,0,{"$error":"#REF!"},0,332797,0,0,0,0,0,332797]
[{"$nulls":4},"05476",null,"300500",null,"320","512",{"$nulls":5},"90",null,512900,512000,512900,"Опрема за призв., мотор., непокр.и немотор",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},332797,332797,330980,332797,332797,0,0,332797,332797,341876,340225.68,232886,99911,null,0,0,0,0,0,341876,0,0,0,0,0,0,0,0,201852,42350,332797,267061.78,332797,332797,332797,null,332797,95248,95248,null,332797,332797,332797,0,332797,0,null,232885.68,0,0,232885.68,232885.68,0,{"$error":"#REF!"},0,332797,0,0,0,0,0,332797,1,{"$nulls":4},463000]
[{"$nulls":5},"0602-П1",{"$nulls":11},"01","01","01","Прослава Дана Општине",{"$nulls":4},730000,640200,400000,400000,0,0,400000,400000,404028,365950.04000000004,168100,235928,null,0,0,0,0,0,404028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,370000,0,0,null,370000,370000,370000,370000,370000,0,0,168100,0,0,168100,168100,0,{"$error":"#REF!"},0,370000,0,0,0,0,0,370000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},860,{"$nulls":8},"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,730000,640200,400000,400000,0,0,400000,400000,404028,365950.04000000004,168100,235928,null,0,0,0,0,0,404028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,370000,0,0,null,370000,370000,370000,370000,370000,0,null,168100,0,0,168100,168100,0,{"$error":"#REF!"},0,370000,0,0,0,0,0,370000]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"800423",null,"860","423",{"$nulls":5},"165",null,423000,423000,423000,"Услуге по уговору",{"$nulls":4},670000,580200,250000,250000,null,null,250000,250000,264000,225922.04,154000,110000,{"$nulls":6},264000,{"$nulls":7},0,{"$nulls":8},230000,null,null,null,230000,230000,230000,230000,230000,null,null,154000,null,null,154000,154000,null,{"$error":"#REF!"},null,230000,{"$nulls":5},230000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"800426",null,"860","426",{"$nulls":5},"166",null,426000,426000,426000,"Материјал",{"$nulls":4},60000,60000,150000,150000,null,null,150000,150000,140028,140028,14100,125928,{"$nulls":6},140028,{"$nulls":7},0,{"$nulls":8},140000,null,null,null,140000,140000,140000,140000,140000,null,null,14100,null,null,14100,14100,null,{"$error":"#REF!"},null,140000,{"$nulls":5},140000,0.9998000399920016,{"$nulls":4},426000]
[{"$nulls":5},"0602-П2",{"$nulls":11},"01","01","01","Прослава Општинске славе - Свети Спасовдан",{"$nulls":4},434700,434700,171000,171000,0,0,171000,171000,31151,31150.4,31150.4,0.5999999999985448,null,0,0,0,0,0,31151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,0,0,null,50000,50000,50000,50000,50000,0,0,31150.4,0,0,31150.4,31150.4,0,{"$error":"#REF!"},0,50000,0,0,0,0,0,50000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},860,{"$nulls":8},"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,434700,434700,171000,171000,0,0,171000,171000,31151,31150.4,31150.4,0.5999999999985448,null,0,0,0,0,0,31151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,0,0,null,50000,50000,50000,50000,50000,0,null,31150.4,0,0,31150.4,31150.4,0,{"$error":"#REF!"},0,50000,0,0,0,0,0,50000]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"800423",null,"860","423",{"$nulls":5},"167",null,423000,423000,423000,"Услуге по уговору",{"$nulls":4},434700,434700,120500,120500,null,null,120500,120500,31151,31150.4,31150.4,0.5999999999985448,{"$nulls":6},31151,{"$nulls":7},0,{"$nulls":8},35000,null,null,null,50000,50000,50000,50000,50000,null,null,31150.4,null,null,31150.4,31150.4,null,{"$error":"#REF!"},null,50000,{"$nulls":5},50000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"800426",null,"860","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":4},0,0,50500,50500,null,null,50500,50500,null,0,0,0,{"$nulls":14},0,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},426000]
[{"$nulls":5},"0602-П16",{"$nulls":11},"01","01","01","Израда монографије општине Крупањ",{"$nulls":4},384000,0,384000,0,0,384000,384000,384000,384000,384000,384000,0,null,0,0,0,0,0,384000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,384000,384000,384000,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},860,{"$nulls":8},"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,384000,0,384000,0,0,384000,384000,384000,384000,384000,384000,0,null,0,0,0,0,0,384000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,384000,384000,384000,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"800423",null,"860","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":4},384000,0,384000,null,null,384000,384000,384000,384000,384000,384000,0,{"$nulls":6},384000,{"$nulls":7},0,{"$nulls":15},0,0,null,null,0,null,384000,384000,384000,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,0,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"800426",null,"860","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":5},0,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},426000]
[{"$nulls":5},"0602-П4",{"$nulls":11},"01","01","01","Обележавање Дана Устанка у II Светском рату",{"$nulls":4},0,0,42500,42500,0,0,42500,42500,38002,38001.48,4000,34002,null,0,0,0,0,0,38002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40000,0,0,null,80000,80000,80000,80000,80000,0,0,4000,0,0,4000,4000,0,{"$error":"#REF!"},0,80000,0,0,0,0,0,80000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},860,{"$nulls":8},"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,0,0,42500,42500,0,0,42500,42500,38002,38001.48,4000,34002,null,0,0,0,0,0,38002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40000,0,0,null,80000,80000,80000,80000,80000,0,null,4000,0,0,4000,4000,0,{"$error":"#REF!"},0,80000,0,0,0,0,0,80000]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"800423",null,"860","423",{"$nulls":5},"168",null,423000,423000,423000,"Услуге по уговору",{"$nulls":4},0,0,37500,37500,null,null,37500,37500,38002,38001.48,4000,34002,{"$nulls":6},38002,{"$nulls":7},0,{"$nulls":8},40000,null,null,null,80000,80000,80000,80000,80000,null,null,4000,null,null,4000,4000,null,{"$error":"#REF!"},null,80000,{"$nulls":5},80000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"800426",null,"860","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":4},0,0,5000,5000,null,null,5000,5000,null,0,0,0,{"$nulls":14},0,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},426000]
[{"$nulls":5},"0602-П5",{"$nulls":11},"01","01","01","Обележавање Годишњице битке на Мачковом Камену",{"$nulls":4},42500,42277.53,42500,42500,0,0,42500,42500,3500,3500,0,3500,null,0,0,0,0,0,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40000,0,0,null,40000,40000,40000,40000,40000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,40000,0,0,0,0,0,40000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},860,{"$nulls":8},"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,42500,42277.53,42500,42500,0,0,42500,42500,3500,3500,0,3500,null,0,0,0,0,0,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40000,0,0,null,40000,40000,40000,40000,40000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,40000,0,0,0,0,0,40000]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"800423",null,"860","423",{"$nulls":5},"169",null,423000,423000,423000,"Услуге по уговору",{"$nulls":4},42500,42277.53,37500,37500,null,null,37500,37500,3500,3500,0,3500,{"$nulls":6},3500,{"$nulls":7},0,{"$nulls":8},40000,null,null,null,40000,40000,40000,40000,40000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,40000,{"$nulls":5},40000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"800426",null,"860","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":4},0,0,5000,5000,null,null,5000,5000,null,null,null,0,{"$nulls":14},0,{"$nulls":15},0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},426000]
[null,null,null,"15-П1",null,"0602-П6",{"$nulls":11},"01","01","01","Пројекат 600 година општине Крупањ",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,3800000,0,0,0,0,0,0,0,0,0,0,0,0,0,4681985.8,368964.34,5300000,5522060.41,6000250,3800000,6000250,0,0,0,0,null,0,0,0,-6000250,0,0,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":11},860,{"$nulls":8},"Рекреација, спорт, култура и вере, некласификовано ",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":7},0,{"$nulls":7},0,4681985.8,368964.34,5300000,5522060.41,6000250,3800000,6000250,0,0,0,0,null,0,0,0,-6000250,0,0,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":20},"на другом месту",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"800423",null,"860","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":7},0,null,null,null,0,0,0,0,null,null,2000000,{"$nulls":4},0,{"$nulls":7},0,4099751.14,368964.34,4500000,4723015.75,4950250,2000000,4950250,{"$nulls":8},-4950250,0,0,null,0,null,null,null,0,{"$nulls":9},0,0]
[{"$nulls":4},"05476",null,"800426",null,"860","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":5},1800000,{"$nulls":12},0,582234.66,null,800000,799044.66,1050000,1800000,1050000,{"$nulls":8},-1050000,0,null,null,744555.41,null,null,744555.41,744555.41,{"$nulls":9},0,0]
[{"$nulls":20},"Лазаревдан",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":20},"Прослава Општинске славе - Свети Спасовдан",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":20},"Дани Међаша",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":20},"Петровдан - вашар у Добром Потоку",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":20},"Обележавање Дана Устанка у II Светском рату",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":20},"Културно лето у Крупњу",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":20},"Дани младих ",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":20},"Улична трка поводом Дана Општине",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":20},"Прослава Дана Општине",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":20},"Обележавање Годишњице битке на Мачковом Каменуу",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":20},"Плодови Рађевине",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":51},0,{"$nulls":15},0]
[null,null,null,"15-П2",null,"0602-П7",{"$nulls":11},"01","01","01","Пројекат електронске скупштине",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000000,1000000,1000000,0,0,1000000,0,1000000,1000000,1000000,0,0,0,0,null,0,0,0,-1000000,1000000,0,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0,0,1000000]
[{"$nulls":11},111,{"$nulls":8},"Извршни и законодавни органи,",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":7},0,null,null,null,0,0,1000000,1000000,1000000,0,0,1000000,0,1000000,1000000,1000000,0,0,0,0,null,0,0,0,-1000000,1000000,0,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0,0,1000000]
[{"$nulls":4},"05476",{"$nulls":23},0,null,null,null,0,0,0,0,{"$nulls":7},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"100500",null,"111","512",null,null,null,"42",null,null,null,512000,512000,512000,"Машине и опрема",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":16},1000000,1000000,1000000,null,null,1000000,null,1000000,1000000,1000000,{"$nulls":8},-1000000,1000000,null,null,744555.41,null,null,744555.41,744555.41,{"$nulls":9},1000000,0]
[null,null,null,"15-П3",null,"0602-П8",{"$nulls":11},"01","01","01","Уређење фасада на објектима у јавној својини",{"$nulls":4},3330806,0,3330806,0,0,3330806,3330806,3330806,0,0,0,0,0,0,0,0,0,0,0,0,500000,0,0,0,0,0,-500000,0,0,0,0,10000,0,500000,0,0,0,0,null,0,0,0,-10000,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":11},111,{"$nulls":8},"Извршни и законодавни органи",1000000,1000000,29194,1000000,3330806,0,3330806,0,0,3330806,3330806,3330806,0,0,0,0,null,0,0,0,0,0,0,0,500000,0,0,0,0,0,-500000,0,0,0,0,10000,0,500000,0,0,0,0,null,0,0,0,-10000,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"100500",null,"111","511",{"$nulls":7},511400,511000,511400,"Стручни надзор",{"$nulls":4},30000,0,30000,null,null,30000,30000,30000,null,0,0,0,{"$nulls":14},0,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"100500",null,"111","511",{"$nulls":7},511300,511000,511300,"Капитално одржавање зграда и објеката",1000000,1000000,29194,1000000,3300806,0,3300806,null,null,3300806,3300806,3300806,null,0,0,0,{"$nulls":8},500000,{"$nulls":5},-500000,{"$nulls":4},10000,null,500000,{"$nulls":8},-10000,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511200]
[{"$nulls":5},"0602-П20",{"$nulls":11},"01","01","01","Реновирање Канц.за младе и Омладинских клубова",{"$nulls":4},120000,90000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":11},111,{"$nulls":8},"Извршни и законодавни органи,",null,null,0,0,120000,90000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"100500",null,"111","512",{"$nulls":7},512000,512000,512000,"Машине и опрема",{"$nulls":4},90000,90000,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"100500",null,"111","511",{"$nulls":7},511300,511000,511300,"Капитално одржавање зграда и објеката",{"$nulls":4},30000,0,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511200]
[null,null,null,"15-П4",null,"0602-П10",{"$nulls":11},"01","01","01","Куповина путничког аута за Полицијску станицу у Крупњу",{"$nulls":4},1500000,0,1500000,0,0,1500000,1500000,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1332504,0,1350000,1332504,1335000,1300000,1350000,0,0,0,0,null,0,0,0,-1335000,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":11},350,{"$nulls":8},"Јавни ред и безбедност - истраживање и развој",0,0,0,0,1500000,0,1500000,0,0,1500000,1500000,1500000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1332504,0,1350000,1332504,1335000,1300000,1350000,0,0,0,0,null,0,0,0,-1335000,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"300500",null,"350","512",{"$nulls":7},512800,512000,512800,"Опрема за јавну безбедност",{"$nulls":4},1500000,0,1500000,null,null,1500000,1500000,1500000,null,0,0,0,{"$nulls":14},0,1332504,null,1350000,1332504,1335000,1300000,1350000,{"$nulls":8},-1335000,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,0,{"$nulls":4},511200]
[null,null,null,"15-П4",null,"0602-П15",{"$nulls":11},"01","01","01","Куповина путничког аута за општинске органе",{"$nulls":4},1500000,0,1500000,0,0,1500000,1500000,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1332504,0,1350000,0,0,0,0,0,0,0,0,null,1300000,1300000,1300000,1300000,1300000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,1300000,0,0,0,0,0,1300000]
[{"$nulls":11},111,{"$nulls":8},"Извршни и законодавни органи",0,0,0,0,1500000,0,1500000,0,0,1500000,1500000,1500000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1332504,0,1350000,0,0,0,0,0,0,0,0,null,1300000,1300000,1300000,1300000,1300000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,1300000,0,0,0,0,0,1300000]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"300500",null,"350","512",{"$nulls":5},"41",null,512800,512000,512100,"Опрема за саобраћај",{"$nulls":4},1500000,0,1500000,null,null,1500000,1500000,1500000,null,0,0,0,{"$nulls":14},0,1332504,null,1350000,{"$nulls":9},1300000,1300000,1300000,1300000,1300000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,1300000,{"$nulls":5},1300000,1,{"$nulls":4},511200]
[{"$nulls":51},0,{"$nulls":15},0]
[null,null,null,"15-П5",null,"0602-П11",{"$nulls":11},"01","01","01","Модернизација Општинске управе",{"$nulls":4},606270,543640.52,396000,334000,0,62000,396000,396000,396000,280543,48050.01,347949.99,0,0,0,0,0,0,396000,0,0,0,0,0,0,0,0,78730,41200,396000,81720,396000,396000,396000,0,396000,489276.4,403628.4,null,799628.4,396000,1600000,1204000,1600000,0,0,0,0,48050.01,48050.01,48050.01,0,{"$error":"#REF!"},0,1600000,0,0,0,0,0,1600000]
[{"$nulls":11},130,{"$nulls":8},"Опште услуге",331230,331230,170590,300000,606270,543640.52,396000,334000,0,62000,396000,396000,396000,280543,48050.01,347949.99,null,0,0,0,0,0,396000,0,0,0,0,0,0,0,0,78730,41200,396000,81720,396000,396000,396000,0,396000,489276.4,403628.4,null,799628.4,396000,1600000,1204000,1600000,0,null,0,0,48050.01,48050.01,48050.01,0,{"$error":"#REF!"},0,1600000,0,0,0,0,0,1600000]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,null,0,0,null,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"100500",null,"130","512",{"$nulls":5},"59",null,512200,5122000,512200,"Административна опрема",331230,331230,170590,300000,606270,543640.52,396000,334000,null,62000,396000,396000,396000,280543,48050.01,347949.99,{"$nulls":6},396000,{"$nulls":7},0,78730,41200,396000,81720,396000,396000,396000,null,396000,489276.4,403628.4,null,799628.4,396000,1600000,1204000,1600000,null,null,0,null,48050.01,48050.01,48050.01,null,{"$error":"#REF!"},null,1600000,{"$nulls":5},1600000,4.040404040404041,{"$nulls":4},511200]
[null,null,null,"15-П6",null,"0602-П12",{"$nulls":11},"01","01","01","Рад комисије на озакоњењу објеката и ревизији базе података обвезника пореза на имовину",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,1844750.49,1816424.32,744555.41,0,0,0,0,0,0,0,1672468,0,0,0,0,0,0,0,0,3049855.54,2664271.58,2859365.04,2929009.57,3250000,1600000,3000000,0,0,0,0,null,0,0,0,-3250000,0,0,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":11},130,{"$nulls":8},"Опште услуге",{"$nulls":7},727468.07,null,null,727468.07,727468.07,1844750.49,1816424.32,744555.41,{"$nulls":7},1672468,{"$nulls":7},0,3049855.54,2664271.58,2859365.04,2929009.57,3250000,1600000,3000000,0,0,0,0,null,0,0,0,-3250000,0,0,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":23},0,null,null,null,0,0,null,0,{"$nulls":7},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"100423",null,"130","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":7},727468.07,null,null,727468.07,727468.07,1844750.49,1816424.32,744555.41,{"$nulls":7},1672468,{"$nulls":7},0,3049855.54,2664271.58,2859365.04,2929009.57,3250000,1600000,3000000,{"$nulls":8},-3250000,0,null,null,744555.41,null,null,744555.41,744555.41,{"$nulls":9},0,0]
[{"$nulls":16},"МЕСНЕ ЗАЈЕДНИЦЕ",{"$nulls":34},0,{"$nulls":15},0]
[null,null,null,"15-П7",null,"0602-П13",{"$nulls":11},"01","01","01","Пантелиндан - Вашар у Крупњу",{"$nulls":4},148102,147257.98,111481,161629.57,0,0,161629.57,161629.57,161268,161267.57,161267.57,0.4299999999930151,null,0,0,0,0,0,161268,0,0,0,0,0,0,0,0,154150.76,0,161630,154150.76,155100,161630,161630,0,102080,0,0,null,102080,102080,102080,-53020,102080,0,0,161267.57,0,0,161267.57,161267.57,0,{"$error":"#REF!"},0,102080,0,0,0,0,0,102080]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},130,{"$nulls":8},"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,148102,147257.98,111481,161629.57,0,0,161629.57,161629.57,161268,161267.57,161267.57,0.4299999999930151,null,0,0,0,0,0,161268,0,0,0,0,0,0,0,0,154150.76,0,161630,154150.76,155100,161630,161630,0,102080,0,0,null,102080,102080,102080,-53020,102080,0,null,161267.57,0,0,161267.57,161267.57,0,{"$error":"#REF!"},0,102080,0,0,0,0,0,102080]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"100423",null,"130","423",{"$nulls":5},"60",null,423000,423000,423000,"Услуге по уговору",{"$nulls":4},146048,146047.98,110039,160187.57,null,null,160187.57,160187.57,160188,160187.57,160187.57,0.4299999999930151,{"$nulls":6},160188,{"$nulls":7},0,153070.76,null,160188,153070.76,154000,160188,160188,null,101000,null,null,null,101000,101000,101000,-53000,101000,null,null,160187.57,null,null,160187.57,160187.57,null,{"$error":"#REF!"},null,101000,{"$nulls":5},101000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"100426",null,"130","426",{"$nulls":5},"61",null,426000,426000,426000,"Материјал",{"$nulls":4},1080,1080,1312,1312,null,null,1312,1312,1080,1080,1080,0,{"$nulls":6},1080,{"$nulls":7},0,1080,null,1312,1080,1100,1312,1312,null,1080,null,null,null,1080,1080,1080,-20,1080,null,null,1080,null,null,1080,1080,null,{"$error":"#REF!"},null,1080,{"$nulls":5},1080,1]
[{"$nulls":4},"05476",null,"100480",null,"130","482",{"$nulls":7},482000,482000,482000,"Порези и обавезне таксе",{"$nulls":4},974,130,130,130,null,null,130,130,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,null,null,130,null,null,130,130,{"$nulls":8},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},426000]
[null,null,null,"15-П8",null,"0602-П14",{"$nulls":11},"01","01","01","Томиндан - Вашар у Крупњу",{"$nulls":4},156581,147257.98,111481,111481,0,0,111481,111481,161268,161267.57,0,161268,null,0,0,0,0,0,161268,0,0,0,0,0,0,0,0,0,0,161630,101270.18,102100,161630,161630,0,102080,0,0,null,102080,102080,102080,-20,102080,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,102080,0,0,0,0,0,102080]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},130,{"$nulls":8},"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,156581,147257.98,111481,111481,0,0,111481,111481,161268,161267.57,0,161268,null,0,0,0,0,0,161268,0,0,0,0,0,0,0,0,0,0,161630,101270.18,102100,161630,161630,0,102080,0,0,null,102080,102080,102080,-20,102080,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,102080,0,0,0,0,0,102080]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"100423",null,"130","423",{"$nulls":5},"62",null,423000,423000,423000,"Услуге по уговору",{"$nulls":4},155139,146047.98,110039,110039,null,null,110039,110039,160188,160187.57,0,160188,{"$nulls":6},160188,{"$nulls":7},0,null,null,160188,100190.18,101000,160188,160188,null,101000,null,null,null,101000,101000,101000,0,101000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,101000,{"$nulls":5},101000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"100426",null,"130","426",{"$nulls":5},"63",null,426000,426000,426000,"Материјал",{"$nulls":4},1312,1080,1312,1312,null,null,1312,1312,1080,1080,0,1080,{"$nulls":6},1080,{"$nulls":7},0,null,null,1312,1080,1100,1312,1312,null,1080,null,null,null,1080,1080,1080,-20,1080,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,1080,{"$nulls":5},1080,1]
[{"$nulls":4},"05476",null,"100480",null,"130","482",{"$nulls":7},482000,482000,482000,"Порези и обавезне таксе",{"$nulls":4},130,130,130,130,null,null,130,130,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,null,null,130,null,null,130,130,{"$nulls":8},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},426000]
[null,null,null,"15-П9",null,"0602-П9",{"$nulls":11},"01","01","01","Ивандан - Вашар у Белој Цркви",{"$nulls":4},94437,94436.59,111481,111481,0,0,111481,111481,105129,105128.09,105128.09,0.9100000000034925,null,0,0,0,0,0,105129,0,0,0,0,0,0,0,0,70541.35,0,111481,76237.56,77100,111481,111481,0,102080,0,0,null,102080,102080,102080,24980,102080,0,0,105128.09,0,0,105128.09,105128.09,0,{"$error":"#REF!"},0,102080,0,0,0,0,0,102080]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},130,{"$nulls":8},"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,94437,94436.59,111481,111481,0,0,111481,111481,105129,105128.09,105128.09,0.9100000000034925,null,0,0,0,0,0,105129,0,0,0,0,0,0,0,0,70541.35,0,111481,76237.56,77100,111481,111481,0,102080,0,0,null,102080,102080,102080,24980,102080,0,null,105128.09,0,0,105128.09,105128.09,0,{"$error":"#REF!"},0,102080,0,0,0,0,0,102080]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"100423",null,"130","423",{"$nulls":5},"64",null,423000,423000,423000,"Услуге по уговору",{"$nulls":4},93037,93036.59,110039,110039,null,null,110039,110039,104049,104048.09,104048.09,0.9100000000034925,{"$nulls":6},104049,{"$nulls":7},0,69461.35,null,110039,75157.56,76000,110039,110039,null,101000,null,null,null,101000,101000,101000,25000,101000,null,null,104048.09,null,null,104048.09,104048.09,null,{"$error":"#REF!"},null,101000,{"$nulls":5},101000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"100426",null,"130","426",{"$nulls":5},"65",null,426000,426000,426000,"Материјал",{"$nulls":4},1400,1400,1312,1312,null,null,1312,1312,1080,1080,1080,0,{"$nulls":6},1080,{"$nulls":7},0,1080,null,1312,1080,1100,1312,1312,null,1080,null,null,null,1080,1080,1080,-20,1080,null,null,1080,null,null,1080,1080,null,{"$error":"#REF!"},null,1080,{"$nulls":5},1080,1]
[{"$nulls":4},"05476",null,"100480",null,"130","482",{"$nulls":7},482000,482000,482000,"Порези и обавезне таксе",{"$nulls":4},0,0,130,130,null,null,130,130,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,null,null,130,null,null,130,130,{"$nulls":8},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},426000]
[null,null,null,"15-П10",null,"0602-П3",{"$nulls":11},"01","01","01","Пројекат Родне равноправности",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120000,0,120000,120000,120000,0,120000,0,0,null,200000,200000,200000,80000,200000,0,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0,0,200000]
[{"$nulls":11},150,{"$nulls":8},"Опште јавне услуге - истраживање и развој",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":7},0,{"$nulls":7},0,0,0,120000,0,120000,120000,120000,0,120000,0,0,null,200000,200000,200000,80000,200000,0,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0,0,200000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"100423",null,"150","423",{"$nulls":5},"76",null,423000,423000,423000,"Услуге по уговору",{"$nulls":7},0,null,null,null,0,0,0,0,{"$nulls":7},0,{"$nulls":7},0,null,null,120000,null,120000,120000,120000,null,120000,null,null,null,200000,200000,200000,80000,200000,0,null,0,null,null,null,0,{"$nulls":9},200000,1]
[{"$nulls":4},"05476",null,"100426",null,"150","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":18},0,{"$nulls":15},0,0,null,null,744555.41,null,null,744555.41,744555.41]
[null,null,null,"15-П11",null,"0602-П17",{"$nulls":11},"01","01","01","Реконструкција канцеларије МЗ Цветуља",{"$nulls":4},0,0,3330806,0,0,3330806,3330806,3330806,300000,0,0,300000,0,0,0,0,0,0,0,300000,300000,300000,0,0,0,0,-300000,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":11},111,{"$nulls":8},"Извршни и законодавни органи,",1000000,1000000,29194,1000000,0,0,3330806,0,0,3330806,3330806,3330806,300000,0,0,300000,null,0,0,0,0,0,0,300000,300000,300000,0,0,0,0,-300000,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"100500",null,"111","511",{"$nulls":7},511400,511000,511400,"Стручни надзор",{"$nulls":5},0,30000,null,null,30000,30000,30000,null,0,0,0,{"$nulls":14},0,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"100500",null,"111","511",null,null,null,40,null,null,null,511300,511000,511300,"Капитално одржавање зграда и објеката",1000000,1000000,29194,1000000,null,0,3300806,null,null,3300806,3300806,3300806,300000,0,0,300000,{"$nulls":7},300000,300000,300000,{"$nulls":4},-300000,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511200]
[null,null,null,1,null,"1101",{"$nulls":14},"ПРОГРАМ 1: Становање, урбанизам и просторно планирање\n",{"$nulls":4},14138206,4465753,17512000,7299000,0,10213000,17512000,17512000,24122697,10006211,5852439,13868922,0,0,0,0,0,0,16062321,3339600,12190480,8657150,488502,488502,6030000,5758135,-6432345,3260661.04,1869236.42,9965000,3891061.3899999997,6480000,9485000,11000775.4,6050000,8570000,1123911.82,795134.29,null,19072000,19072000,17372000,10892000,23130135,6375000,0,1165919,0,4686520,5852439,5852439,0,{"$error":"#REF!"},0,20730135,0,0,0,0,0,23130135]
[null,null,null,"1-1",null,"1101-0001",{"$nulls":11},"01","01","01","Просторно и урбанистичко планирање",{"$nulls":4},6100000,2798303,8500000,5199000,0,3301000,8500000,8500000,14887361,8620691,4466919,10420442,null,0,0,0,0,0,11228321,2757600,8800000,6266670,488502,488502,4400000,4128135,-4671865,1997534.24,1152804.02,7695000,2338934.59,4495000,5695000,7695000,4750000,4250000,1123911.82,795134.29,null,9950000,9950000,8250000,3755000,12378135,0,0,1165919,0,3301000,4466919,4466919,0,{"$error":"#REF!"},0,11178135,0,0,0,0,0,12378135]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},132,{"$nulls":8},"Опште услуге планирања и статистике",9000000,7391151,4575109,7000000,6100000,2798303,8500000,5199000,0,3301000,8500000,8500000,14887361,8620691,4466919,10420442,null,0,0,0,0,0,11228321,2757600,8800000,6266670,488502,488502,4400000,4128135,-4671865,1997534.24,1152804.02,7695000,2338934.59,4495000,5695000,7695000,4750000,4250000,1123911.82,795134.29,null,9950000,9950000,8250000,3755000,12378135,0,null,1165919,0,3301000,4466919,4466919,0,{"$error":"#REF!"},0,11178135,0,0,0,0,0,12378135]
[{"$nulls":4},"05476",null,"100423",null,"132","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},0,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"100480",null,"132","482",{"$nulls":5},"66",null,482000,482000,482000,"Пореези и обавезне таксе",{"$nulls":6},500000,500000,null,null,500000,500000,228321,228321,175719,52602,{"$nulls":6},228321,{"$nulls":7},0,188327,172442,500000,195812,300000,500000,500000,250000,250000,34750,10980,null,250000,250000,250000,-50000,250000,null,null,175719,null,null,175719,175719,null,null,null,250000,{"$nulls":5},250000,1]
[{"$nulls":4},"05476",null,"100500",null,"132","511",null,null,null,"67/2",null,"67/1",null,511400,511000,511400,"Стручни надзор",{"$nulls":28},700000,700000,700000,null,null,1695000,452757.81,1195000,1695000,1695000,null,500000,null,null,null,500000,500000,null,-1195000,700000,{"$nulls":16},700000,0]
[{"$nulls":4},"05476",null,"100500",null,"132","511",{"$nulls":5},"67/2",null,511000,null,511400,"Пројекат капеле са пратећим објектима у Крупњу",{"$nulls":40},52185.82,19578.29,null,500000,500000,500000,null,500000,{"$nulls":16},500000,1]
[{"$nulls":4},"05476",null,"100500",null,"132","511",null,null,null,"67/1",null,"67/3",null,511400,511000,511400,"Израда геодетске документ.за нисконапонску мрежу",{"$nulls":28},1300000,null,0,215364.78,null,1500000,215364.78,1500000,null,1500000,{"$nulls":5},200000,200000,null,-1500000,0,{"$nulls":16},0,0]
[null,null,null,39,"05476",null,"100500",null,"132","511",null,null,null,"67",null,"67",null,511400,511000,511400,"Израда пројектне и геодетске документације",9000000,7391151,4575109,7000000,6100000,2798303,8000000,4699000,null,3301000,8000000,8000000,14659040,8392370,4291200,10367840,{"$nulls":6},11000000,2757600,8800000,6266670,488502,488502,2400000,3428135,-5371865,1593842.46,980362.02,4000000,1475000,1500000,3500000,4000000,4500000,3500000,1036976,764576,null,8500000,8500000,7500000,6000000,10928135,null,null,990200,null,3301000,4291200,4291200,null,{"$error":"#REF!"},null,10928135,{"$nulls":5},10928135,0.8823529411764706,{"$nulls":4},511400,null,512200,{"$error":"#REF!"}]
[null,null,null,"1-2",null,"1101-0002",{"$nulls":11},"01","01","01","Спровођење урбан.и простор.планoва",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19977.4,0,600000,22977.4,25000,600000,600000,0,0,0,0,null,0,0,0,-25000,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},132,{"$nulls":8},"Опште услуге планирања и статистике",9000000,7391151,4575109,7000000,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19977.4,0,600000,22977.4,25000,600000,600000,0,0,0,0,null,0,0,0,-25000,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"100423",null,"132","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":6},0,0,null,null,null,0,null,0,0,0,{"$nulls":14},0,null,null,160000,null,null,160000,160000,{"$nulls":8},0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},0,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"100480",null,"132","482",{"$nulls":7},482000,482000,482000,"Пореези и обавезне таксе",{"$nulls":30},0,19977.4,null,200000,22977.4,25000,200000,200000,{"$nulls":8},-25000,0,{"$nulls":5},0,{"$nulls":4},0,{"$nulls":5},0,0]
[{"$nulls":4},"05476",null,"100500",null,"132","511",{"$nulls":7},511400,511000,511400,"Израда пројектне и геодетске документације",9000000,7391151,4575109,7000000,{"$nulls":26},0,null,null,240000,null,null,240000,240000,{"$nulls":8},0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511400,null,512200,{"$error":"#REF!"}]
[null,null,null,"1-3",null,"1101-0003",{"$nulls":11},"01","01","01","Управљање грађевинским земљиштем",{"$nulls":4},349286,30299,568000,250000,0,318000,568000,568000,50000,0,0,50000,null,0,0,0,0,0,50000,0,0,0,0,0,0,0,0,0,0,0,0,200000,250000,250000,1300000,250000,0,0,null,501000,501000,501000,301000,501000,800000,0,0,0,0,0,0,0,{"$error":"#REF!"},0,501000,0,0,0,0,0,501000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",549286,47811,4200,49286,349286,30299,568000,250000,0,318000,568000,568000,50000,0,0,50000,null,0,0,0,0,0,50000,0,0,0,0,0,0,0,0,0,0,0,0,200000,250000,250000,1300000,250000,0,0,null,501000,501000,501000,301000,501000,800000,null,0,0,0,0,0,0,{"$error":"#REF!"},0,501000,0,0,0,0,0,501000]
[{"$nulls":4},"05476",null,"620423",null,"620","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},0,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"620424",null,"620","424",{"$nulls":5},"130/1",null,424000,424000,424000,"Уклањање бесправно саграђених објеката",500000,null,null,null,300000,0,500000,200000,null,300000,500000,500000,50000,0,0,50000,{"$nulls":6},50000,{"$nulls":7},0,{"$nulls":4},200000,200000,200000,300000,200000,null,null,null,500000,500000,500000,300000,500000,800000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,500000,{"$nulls":5},500000,1,{"$nulls":4},424000]
[{"$nulls":4},"05476",null,"620424",null,"620","424",{"$nulls":5},"130",null,424000,424000,424000,"Услуг.очув.живот.средине, науке и геод.усл.",49286,47811,4200,49286,49286,30299,68000,50000,null,18000,68000,68000,null,0,0,0,{"$nulls":14},0,{"$nulls":5},50000,50000,null,50000,null,null,null,1000,1000,1000,1000,1000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,1000,{"$nulls":5},1000,1,{"$nulls":4},424000]
[{"$nulls":4},"05476",null,"620426",null,"620","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},0,{"$nulls":5},426000]
[{"$nulls":17},511000,511000,511000,"Зграде и грађевински објекти",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,1000000,0,0,0,null,0,0,0,0,0,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,"1-4",null,"1101-0004",{"$nulls":11},"01","01","01","Стамбена подршка",{"$nulls":4},600000,0,1350000,250000,0,1100000,1350000,1350000,5401336,0,0,1000000,0,0,0,0,0,0,1000000,0,1000000,0,0,0,0,0,-1000000,1229775.4,703058.4,1500000,1515775.4,1516000,2000000,1515775.4,0,3300000,0,0,null,3300000,3300000,3300000,1784000,3300000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,2100000,0,0,0,0,0,3300000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},"060",{"$nulls":8},"Становање",0,0,0,0,500000,0,1000000,0,0,1000000,1000000,1000000,1000000,0,0,1000000,null,0,0,0,0,0,1000000,0,1000000,0,0,0,0,0,-1000000,1229775.4,703058.4,1500000,1515775.4,1516000,2000000,1515775.4,0,3300000,0,0,null,3300000,3300000,3300000,1784000,3300000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,2100000,0,0,0,0,0,3300000]
[{"$nulls":4},"05476",{"$nulls":12},511200,null,null,"Изградња зграда и објеката",{"$nulls":4},500000,0,1000000,0,0,1000000,1000000,1000000,1000000,0,0,1000000,null,0,0,0,0,0,1000000,0,1000000,0,0,0,0,0,-1000000,1229775.4,703058.4,1500000,1515775.4,1516000,2000000,1515775.4,0,3300000,0,0,null,3300000,3300000,3300000,1784000,3300000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,2100000,0,0,0,0,0,3300000,1,{"$nulls":4},"424000."]
[{"$nulls":14}," ",{"$nulls":5},"Рeгиoнaлни прoгрaм стaмбeнoг збрињaвaњa избеглица на територији општине Крупањ",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":4},0,0]
[null,null,null,4,"05476",null,"100500",null,"060","511",{"$nulls":5},"30/1",null,null,511000,511200,"Изградња зграда и објеката ",{"$nulls":5},0,1000000,null,null,1000000,1000000,1000000,null,0,0,0,{"$nulls":14},0,{"$nulls":5},1000000,null,null,600000,null,null,null,600000,600000,600000,600000,600000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,600000,{"$nulls":4},0,600000,1]
[{"$nulls":4},"05476",null,"100480",null,"060","482",{"$nulls":5},"29",null,null,482000,482000,"Порези и обавезне таксе ",{"$nulls":39},1200000,null,null,null,1200000,1200000,1200000,null,1200000,{"$nulls":16},1200000,1]
[{"$nulls":4},"05476",null,"100500",null,"060","511",{"$nulls":5},"30",null,null,511000,511200," - учешћ.Општ.у програму \"Станов.у соц.условима\"",{"$nulls":4},500000,0,{"$nulls":4},0,null,1000000,0,0,1000000,{"$nulls":6},1000000,null,1000000,{"$nulls":5},-1000000,1229775.4,703058.4,1500000,1515775.4,1516000,1000000,1515775.4,null,1500000,null,null,null,1500000,1500000,1500000,-16000,1500000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,1500000,{"$nulls":5},1500000,1]
[{"$nulls":5},"1101-0005",{"$nulls":11},"01","01","01","Остварив.јавног интер.у одржав.зграда",{"$nulls":6},350000,250000,0,100000,350000,350000,{"$nulls":6},0,0,0,0,4401336,0,4401336,4401336,0,0,5301336,5301336,900000,0,0,0,0,550000,900000,900000,0,1050000,104744,104744,null,1154744,1050000,1154744,500000,6456080,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,850000,0,0,0,0,0,6456080]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},610,{"$nulls":8},"Стамбени развој",0,0,0,0,100000,0,350000,250000,0,100000,350000,350000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,350000,350000,350000,0,0,0,0,0,350000,350000,0,500000,104744,104744,null,604744,500000,604744,604744,954744,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,850000,0,0,0,0,0,954744]
[{"$nulls":4},"05476",null,"600500",null,"610","511",null,null,null,"124/1",null,"124/1",null,425000,425000,511000,"Капитално одржавање зграда и објеката",null,null,0,0,100000,0,350000,250000,null,100000,350000,350000,null,0,0,0,{"$nulls":12},350000,350000,350000,{"$nulls":5},350000,350000,null,500000,null,null,null,500000,500000,500000,500000,850000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},0,850000,0,null,null,null,0,850000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"600500",null,"610","512",{"$nulls":5},"124/2",null,null,null,512000,"Машине и опрема",{"$nulls":30},0,{"$nulls":9},104744,104744,null,104744,null,104744,104744,104744,{"$nulls":10},0,{"$nulls":5},104744]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":20},"Фонд солидарне стамбене изградње",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":11},610,{"$nulls":8},"Стамбени развој",{"$nulls":12},4401336,{"$nulls":9},4401336,0,4401336,4401336,0,0,4951336,4951336,550000,0,0,0,0,550000,550000,550000,0,550000,0,0,null,550000,550000,550000,0,5501336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5501336]
[{"$nulls":4},"05476",null,"600500",null,"610","511",null,null,null,"124",null,"124",null,511000,511000,511000,"Капитално одржавање зграда и објеката",{"$nulls":12},4401336,{"$nulls":9},4401336,null,4401336,4401336,null,null,4951336,4951336,550000,{"$nulls":4},550000,550000,550000,null,550000,null,null,null,550000,550000,550000,0,5501336,{"$nulls":16},5501336,1]
[{"$nulls":67},0]
[{"$nulls":67},0]
[null,null,null,"1-П1",null,"1101-П1",{"$nulls":11},"01","01","01","Израда ПДР од ул.Столичке до излаза из Крупња",{"$nulls":4},2620000,1073511,1588000,0,0,1588000,1588000,1588000,1518000,600000,600000,918000,0,0,0,0,0,0,1518000,480000,910000,910000,0,0,530000,530000,-380000,13374,13374,50000,13374,14000,50000,50000,0,0,0,0,null,0,0,0,-14000,530000,0,0,0,0,600000,600000,600000,0,{"$error":"#REF!"},0,530000,0,0,0,0,0,530000]
[{"$nulls":11},132,{"$nulls":8},"Опште услуге планирања и статистике",3220000,1888081,0,2620000,2620000,1073511,1588000,0,0,1588000,1588000,1588000,1518000,600000,600000,918000,null,0,0,0,0,0,1518000,480000,910000,910000,0,0,530000,530000,-380000,13374,13374,50000,13374,14000,50000,50000,0,0,0,0,null,0,0,0,-14000,530000,0,null,0,0,600000,600000,600000,0,null,0,530000,0,0,0,0,0,530000]
[{"$nulls":4},"05476",null,"100500",null,"132","511",null,null,null,"68",null,null,null,511400,511000,511400,"Израда пројектно-техничке документације",3220000,1888081,null,1500000,1500000,239760,1270000,null,null,1270000,1270000,1270000,1270000,360000,360000,910000,{"$nulls":6},1270000,480000,910000,910000,null,null,530000,530000,-380000,{"$nulls":15},0,530000,{"$nulls":4},360000,360000,360000,null,{"$error":"#REF!"},null,530000,{"$nulls":5},530000,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"100424",null,"132","424",{"$nulls":7},424000,424000,424000,"Израда геомеханичког елабората",null,null,null,200000,200000,200000,0,null,null,0,0,0,0,null,null,0,{"$nulls":6},0,{"$nulls":7},0,null,null,20000,null,null,20000,20000,{"$nulls":8},0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,{"$nulls":5},0]
[{"$nulls":4},"05476",null,"100424",null,"132","424",{"$nulls":7},424000,424000,424000,"Израда елабората уређења дела реке Брштице",null,null,null,800000,800000,552000,248000,null,null,248000,248000,248000,248000,240000,240000,8000,{"$nulls":6},248000,{"$nulls":7},0,{"$nulls":15},0,0,{"$nulls":4},240000,240000,240000,null,{"$error":"#REF!"},null,0,{"$nulls":5},0]
[{"$nulls":4},"05476",null,"100424",null,"132","424",{"$nulls":7},424000,424000,424000,"Услуге информисања",null,null,null,20000,20000,0,20000,null,null,20000,20000,20000,null,0,0,0,{"$nulls":14},0,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},426000]
[{"$nulls":4},"05476",null,"100480",null,"132","482",{"$nulls":7},482000,482000,482000,"Порези и обавезне таксе",null,null,null,100000,100000,81751,50000,null,null,50000,50000,50000,null,0,0,0,{"$nulls":14},0,13374,13374,30000,13374,14000,30000,30000,{"$nulls":8},-14000,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":4},0,0,0,null,null,0,null,511400,null,512100,{"$error":"#REF!"}]
[null,null,null,"1-П2",null,"1101-П2",{"$nulls":11},"01","01","01","Израда Пројекта Регионалног система управљ.отпадом",{"$nulls":4},50000,0,100000,50000,0,50000,100000,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50000,50000,0,50000,0,0,null,1000,1000,1000,1000,1000,100000,0,0,0,0,0,0,0,{"$error":"#REF!"},0,1000,0,0,0,0,0,1000]
[{"$nulls":11},132,{"$nulls":8},"Опште услуге планирања и статистике",700000,582535,153930,2300000,50000,0,100000,50000,0,50000,100000,100000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50000,50000,0,50000,0,0,null,1000,1000,1000,1000,1000,100000,null,0,0,0,0,0,0,{"$error":"#REF!"},0,1000,0,0,0,0,0,1000]
[{"$nulls":4},"05476",null,"100423",null,"132","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,0,{"$nulls":11},423000]
[{"$nulls":4},"05476",null,"100426",null,"132","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,0,{"$nulls":11},426000]
[{"$nulls":4},"05476",null,"100500",null,"132","511",{"$nulls":5},"69",null,511400,511000,511400,"Израда пројектне и геодетске документације",700000,582535,153930,2300000,50000,0,100000,50000,null,50000,100000,100000,null,0,0,0,{"$nulls":14},0,{"$nulls":5},50000,50000,null,50000,null,null,null,1000,1000,1000,1000,1000,100000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,1000,{"$nulls":5},1000,1,{"$nulls":4},511400,null,512200,{"$error":"#REF!"}]
[null,null,null,"1-П3",null,"1101-П3",{"$nulls":11},"01","01","01","Измена Плана Генералне Регулације за насеље Крупањ",{"$nulls":4},1350000,0,2300000,950000,0,1350000,2300000,2300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4600000,4600000,4600000,4600000,4600000,5475000,0,0,0,0,0,0,0,{"$error":"#REF!"},0,4600000,0,0,0,0,0,4600000]
[{"$nulls":11},132,{"$nulls":8},"Опште услуге планирања и статистике",0,0,0,0,1350000,0,2300000,950000,0,1350000,2300000,2300000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4600000,4600000,4600000,4600000,4600000,5475000,null,0,0,0,0,0,0,{"$error":"#REF!"},0,4600000,0,0,0,0,0,4600000]
[{"$nulls":4},"05476",null,"100500",null,"132","511",{"$nulls":5},"70",null,511400,511000,511400,"Израда пројектно-техничке документације",{"$nulls":4},1200000,0,2150000,950000,null,1200000,2150000,2150000,null,0,0,0,{"$nulls":14},0,{"$nulls":12},4600000,4600000,4600000,4600000,4600000,4155000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,4600000,{"$nulls":5},4600000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"100424",null,"132","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге",{"$nulls":4},50000,0,50000,null,null,50000,50000,50000,null,0,0,0,{"$nulls":14},0,{"$nulls":15},0,0,1220000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0]
[{"$nulls":4},"05476",null,"100480",null,"132","482",{"$nulls":7},482000,482000,482000,"Порези и обавезне таксе",{"$nulls":4},100000,0,100000,null,null,100000,100000,100000,null,0,0,0,{"$nulls":14},0,{"$nulls":15},0,0,100000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},426000]
[null,null,null,"1-П3",null,"1101-П4",{"$nulls":11},"01","01","01","Легализација општинских објеката",{"$nulls":4},240000,0,720000,480000,0,240000,720000,720000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200000,720000,720000,0,720000,0,0,null,720000,720000,720000,520000,720000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,720000,0,0,0,0,0,720000]
[{"$nulls":11},132,{"$nulls":8},"Опште услуге планирања и статистике",0,0,0,0,240000,0,720000,480000,0,240000,720000,720000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200000,720000,720000,0,720000,0,0,null,720000,720000,720000,520000,720000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,720000,0,0,0,0,0,720000]
[{"$nulls":4},"05476",null,"100424",null,"132","424",{"$nulls":5},"71",null,424000,424000,424000,"Специјализоване услуге",{"$nulls":4},20000,0,120000,100000,null,20000,120000,120000,null,0,0,0,{"$nulls":14},0,{"$nulls":5},120000,120000,null,120000,null,null,null,120000,120000,120000,120000,120000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,120000,{"$nulls":5},120000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"100480",null,"132","482",{"$nulls":5},"72",null,482000,482000,482000,"Порези и обавезне таксе",{"$nulls":4},20000,0,100000,80000,null,20000,100000,100000,null,0,0,0,{"$nulls":14},0,{"$nulls":5},100000,100000,null,100000,null,null,null,100000,100000,100000,100000,100000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,100000,{"$nulls":5},100000,1,{"$nulls":4},426000]
[{"$nulls":4},"05476",null,"100500",null,"132","511",{"$nulls":5},"73",null,511400,511000,511400,"Израда пројектне и геодетске документације",{"$nulls":4},200000,0,500000,300000,null,200000,500000,500000,null,0,0,0,{"$nulls":14},0,{"$nulls":4},200000,500000,500000,null,500000,null,null,null,500000,500000,500000,300000,500000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,500000,{"$nulls":5},500000,1,{"$nulls":4},511400,null,512200,{"$error":"#REF!"}]
[null,null,null,"1-П4",null,"1101-П6",{"$nulls":11},"01","01","01","Израда Елабората о зонама санитарне заштите изворишта за водоснабдевање Крупња",{"$nulls":4},1078920,359640,720000,0,0,720000,720000,720000,720000,479520,479520,240480,0,0,0,0,0,0,720000,0,240480,240480,0,0,0,0,-240480,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,479520,479520,479520,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":11},132,{"$nulls":8},"Опште услуге планирања и статистике",0,0,0,0,1078920,359640,720000,0,0,720000,720000,720000,720000,479520,479520,240480,null,0,0,0,0,0,720000,0,240480,240480,0,0,0,0,-240480,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,479520,479520,479520,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"100424",null,"132","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"100480",null,"132","482",{"$nulls":7},482000,482000,482000,"Порези и обавезне таксе",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},426000]
[{"$nulls":4},"05476",null,"100500",null,"132","511",null,null,null,80,null,null,null,511400,511000,511400,"Израда пројектне и геодетске документације",{"$nulls":4},1078920,359640,720000,null,null,720000,720000,720000,720000,479520,479520,240480,{"$nulls":6},720000,null,240480,240480,{"$nulls":4},-240480,{"$nulls":15},0,0,{"$nulls":4},479520,479520,479520,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511400,null,512200,{"$error":"#REF!"}]
[null,null,null,"1-П5",null,"1101-П5",{"$nulls":11},"01","01","01","Израда ПДР Крупањ - Кржава",{"$nulls":4},1750000,204000,1666000,120000,0,1546000,1666000,1666000,1546000,306000,306000,1240000,0,0,0,0,0,0,1546000,102000,1240000,1240000,0,0,1100000,1100000,-140000,0,0,120000,0,30000,120000,120000,0,0,0,0,null,0,0,0,-30000,1100000,0,0,0,0,306000,306000,306000,0,{"$error":"#REF!"},0,1100000,0,0,0,0,0,1100000]
[{"$nulls":11},132,{"$nulls":8},"Опште услуге планирања и статистике",0,0,0,null,1750000,204000,1666000,120000,0,1546000,1666000,1666000,1546000,306000,306000,1240000,null,0,0,0,0,0,1546000,102000,1240000,1240000,0,0,1100000,1100000,-140000,0,0,120000,0,30000,120000,120000,0,0,0,0,null,0,0,0,-30000,1100000,0,null,0,0,306000,306000,306000,0,null,0,1100000,0,0,0,0,0,1100000]
[{"$nulls":4},"05476",null,"100500",null,"132","511",null,null,null,"74",null,null,null,511400,511000,511400,"Израда пројектно-техничке документације",{"$nulls":4},1750000,204000,1546000,null,null,1546000,1546000,1546000,1546000,306000,306000,1240000,{"$nulls":6},1546000,102000,1240000,1240000,null,null,1100000,1100000,-140000,{"$nulls":15},0,1100000,{"$nulls":4},306000,306000,306000,null,{"$error":"#REF!"},null,1100000,{"$nulls":5},1100000,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"100424",null,"132","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,0,0,0,null,null,0,{"$nulls":6},0,{"$nulls":7},0,{"$nulls":15},0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,{"$nulls":5},0]
[{"$nulls":4},"05476",null,"100424",null,"132","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,0,0,0,null,null,0,{"$nulls":6},0,{"$nulls":7},0,null,null,20000,null,null,20000,20000,{"$nulls":8},0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,{"$nulls":5},0]
[{"$nulls":4},"05476",null,"100424",null,"132","424",{"$nulls":7},424000,424000,424000,"Услуге информисања",{"$nulls":6},20000,20000,null,null,20000,20000,null,0,0,0,{"$nulls":14},0,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},426000]
[{"$nulls":4},"05476",null,"100480",null,"132","482",{"$nulls":7},482000,482000,482000,"Порези и обавезне таксе",{"$nulls":6},100000,100000,null,null,100000,100000,null,0,0,0,{"$nulls":14},0,null,null,100000,null,30000,100000,100000,{"$nulls":8},-30000,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":4},0,0,0,null,null,0,null,511400,null,512100,{"$error":"#REF!"}]
[null,null,null,"2",null,"1102",{"$nulls":14},"ПРОГРАМ 2 - КОМУНАЛНА ДЕЛАТНОСТ",{"$nulls":4},36727131.94,29059211.7,29034000,16254707.05,0,15148768,31403475.05,31403475.05,31140608,27301540.89,32504272.97,-1363664.9699999993,0,20000000,0,0,0,0,44958136,800000,800000,800000,0,0,2688000,3688000,2888000,12841384.43,3692851.8499999996,21945866.39,15714279.43,21058000,22178000,23553600,750000,22440000,6762597.96,4898152.37,null,37713000,37713000,38813000,17755000,42501000,12033369,0,9108133.8,0,13561242.360000001,22669376.16,22669376.05,0,{"$error":"#REF!"},0,35551000,0,0,0,3500000,0,46001000]
[null,null,null,"2-1",null,"1102-0001",{"$nulls":11},"01","01","01","Упррављ./одрж.јавнин осветљењем",{"$nulls":4},9143369,8177600.7,0,0,0,0,0,0,1743576,762016,6593862.109999999,-4850286.109999999,0,0,0,0,0,0,9686844,800000,800000,800000,0,0,0,0,-800000,5180435.07,1877985.6199999999,8000000,6528471.57,8550000,6000000,8000000,0,9200000,2719533.39,2136051.76,null,7200000,7200000,7200000,-1350000,7200000,3143369,0,0,0,0,0,0,0,{"$error":"#REF!"},0,7200000,0,0,0,0,0,7200000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},640,{"$nulls":8},"Улична расвета",9539160,7718962,6124525,9539160,9143369,8177600.7,0,0,0,0,0,0,1743576,762016,6593862.109999999,-4850286.109999999,null,0,0,0,0,0,9686844,800000,800000,800000,0,0,0,0,-800000,5180435.07,1877985.6199999999,8000000,6528471.57,8550000,6000000,8000000,0,9200000,2719533.39,2136051.76,null,7200000,7200000,7200000,-1350000,7200000,3143369,null,0,0,0,0,0,0,{"$error":"#REF!"},0,7200000,0,0,0,0,0,7200000]
[{"$nulls":4},"05476",null,"600423",null,"640","423",{"$nulls":5},"142",null,423000,423000,423000,"Услуге по уговору (одржавање јавне расвете)",900000,null,null,900000,675000,410290.36,{"$nulls":4},0,null,5000,null,79944.2,-74944.2,{"$nulls":6},374469,{"$nulls":7},0,325240.93,null,500000,457627.1,650000,500000,500000,null,500000,83791.02,null,null,500000,500000,500000,-150000,500000,175000,{"$nulls":4},0,null,null,{"$error":"#REF!"},null,500000,{"$nulls":5},500000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"600424",null,"640","424",{"$nulls":7},424000,null,null,"Енергетске услуге",7955994,7088336,5636821,7955994,7955994,7255208.85,0,0,0,0,0,0,1694142,762016,6345161.56,-4651019.56,null,0,0,0,0,0,9000000,800000,800000,800000,0,0,0,0,-800000,4507223.78,1749401.42,7000000,5722874.11,7400000,5000000,7000000,0,8200000,2635742.37,2136051.76,null,6200000,6200000,6200000,-1200000,6200000,2955994,null,0,0,0,0,0,0,{"$error":"#REF!"},0,6200000,null,0,0,0,null,6200000,1,{"$nulls":4},424000]
[{"$nulls":15},"143",null,null,424000,424000," - електрична расвета ( из буџета )",7955994,7088336,5636821,7955994,7955994,7255208.85,{"$nulls":4},0,null,1694142,762016,6345161.56,-4651019.56,{"$nulls":6},9000000,800000,800000,800000,{"$nulls":4},-800000,4507223.78,1749401.42,7000000,5722874.11,7400000,5000000,7000000,null,8200000,2635742.37,2136051.76,null,6200000,6200000,6200000,-1200000,6200000,2955994,{"$nulls":4},0,null,null,{"$error":"#REF!"},null,6200000,{"$nulls":5},6200000,1]
[{"$nulls":4},"05476",null,"600426",null,"640","426",{"$nulls":5},"144",null,426000,426000,426000,"Материјал за расвету                                      ",683166,630626,487704,683166,512375,512101.49,{"$nulls":4},0,null,44434,null,168756.35,-124322.35,{"$nulls":6},312375,{"$nulls":7},0,347970.36,128584.2,500000,347970.36,500000,500000,500000,null,500000,null,null,null,500000,500000,500000,0,500000,12375,{"$nulls":4},0,null,null,{"$error":"#REF!"},null,500000,{"$nulls":5},500000,1,{"$nulls":4},426000]
[null,null,null,"2-2",null,"1102-0002",{"$nulls":11},"01","01","01","Одржавање јавних зелених површина",{"$nulls":4},300000,295858.82,0,0,0,0,0,0,0,0,112901.04,-112901.04,null,0,0,0,0,0,300000,0,0,0,0,0,0,0,0,117866.39,0,117866.39,151673.51,300000,300000,300000,0,300000,0,0,null,300000,300000,300000,0,300000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,300000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,300000,300000,300000,295858.82,0,0,0,0,0,0,0,0,112901.04,-112901.04,null,0,0,0,0,0,300000,0,0,0,0,0,0,0,0,117866.39,0,117866.39,151673.51,300000,300000,300000,0,300000,0,0,null,300000,300000,300000,0,300000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,300000]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":11},424000]
[{"$nulls":4},"05476",null,"620424",null,"620","424",{"$nulls":7},424000,null,null,"Специјализоване услуге                         ",0,0,300000,300000,300000,295858.82,0,0,0,0,0,0,0,0,112901.04,-112901.04,null,0,0,0,0,0,300000,0,0,0,0,0,0,0,0,117866.39,0,117866.39,151673.51,300000,300000,300000,0,300000,0,0,null,300000,300000,300000,0,300000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,300000,1,{"$nulls":4},424000]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},0]
[{"$nulls":15},"131",null,null,424000,424000," - уређивање и одржавање зеленила",null,null,300000,300000,300000,295858.82,{"$nulls":4},0,null,null,null,112901.04,-112901.04,{"$nulls":6},300000,{"$nulls":7},0,117866.39,null,117866.39,151673.51,300000,300000,300000,null,300000,null,null,null,300000,300000,300000,0,300000,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,{"$nulls":5},300000,1]
[null,null,null,"2-3",null,"1102-0003",{"$nulls":11},"01","01","01","Одрж.чистоћ.на површинама јавне намене",{"$nulls":4},5700000,5700000,0,0,0,0,0,0,475000,475000,4275000,-3800000,null,0,0,0,0,0,5700000,0,0,0,0,0,0,0,0,3808123.18,844704.34,5700000,4713261.75,5700000,5700000,5700000,0,5700000,2562042.65,1616574.96,null,5700000,5700000,5700000,0,5700000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,5700000,0,0,0,0,0,5700000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",6108202,6108202,5700000,5700000,5700000,5700000,0,0,0,0,0,0,475000,475000,4275000,-3800000,0,0,0,0,0,0,5700000,0,0,0,0,0,0,0,0,3808123.18,844704.34,5700000,4713261.75,5700000,5700000,5700000,0,5700000,2562042.65,1616574.96,null,5700000,5700000,5700000,0,5700000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,5700000,0,0,0,0,0,5700000]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":11},424000]
[{"$nulls":4},"05476",null,"620424",null,"620","424",{"$nulls":7},424000,null,null,"Услуге чишћења",6108202,6108202,5700000,5700000,5700000,5700000,0,0,0,0,0,0,475000,475000,4275000,-3800000,null,0,0,0,0,0,5700000,0,0,0,0,0,0,0,0,3808123.18,844704.34,5700000,4713261.75,5700000,5700000,5700000,0,5700000,2562042.65,1616574.96,null,5700000,5700000,5700000,0,5700000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,5700000,0,0,0,0,0,5700000,1,{"$nulls":4},424000]
[{"$nulls":15},"132",null,null,424000,424000," - чишћење града",6108202,6108202,5700000,5700000,5700000,5700000,{"$nulls":4},0,null,475000,475000,4275000,-3800000,{"$nulls":6},5700000,{"$nulls":7},0,3808123.18,844704.34,5700000,4713261.75,5700000,5700000,5700000,null,5700000,2562042.65,1616574.96,null,5700000,5700000,5700000,0,5700000,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,5700000,{"$nulls":5},5700000,1]
[{"$nulls":27},0,0,null,null,null,0,0,null,null,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$nulls":9},0]
[null,null,null,"2-4",null,"1102-0004",{"$nulls":11},"01","01","01","Зоохигијена",null,null," -     Азил",null,2652210,2069475,1500000,1687070.84,0,0,1687070.84,1687070.84,2333200,2284344,2033596.32,299603.67999999993,null,0,0,0,0,0,2700000,0,0,0,0,0,300000,0,0,1548125.07,358013,2000000,1718970.03,2500000,3100000,2800000,0,2200000,468391.83,461631.83,null,1500000,1500000,1500000,-1000000,1500000,0,0,1666796.32,0,0,1666796.32,1666796.32,0,{"$error":"#REF!"},0,1500000,0,0,0,0,0,1500000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},540,{"$nulls":8},"Заштита биљног и животињског света и крајолика",2593939,2586729,1540151,500000,2652210,2069475,1500000,1687070.84,0,0,1687070.84,1687070.84,2333200,2284344,2033596.32,299603.67999999993,null,0,0,0,0,0,2700000,0,0,0,0,0,300000,0,0,1548125.07,358013,2000000,1718970.03,2500000,3100000,2800000,0,2200000,468391.83,461631.83,null,1500000,1500000,1500000,-1000000,1500000,0,null,1666796.32,0,0,1666796.32,1666796.32,0,{"$error":"#REF!"},0,1500000,0,0,0,0,0,1500000]
[{"$nulls":4},"05476",null,"500421",null,"540","421",null,null,null,"119",null,null,null,421000,421000,421000,"Дератизација",250000,250000,null,null,300000,250000,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":5},300000,null,0,null,null,300000,null,300000,2000000,300000,{"$nulls":8},-300000,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,0]
[{"$nulls":4},"05476",null,"500424",null,"540","424",{"$nulls":5},"120",null,424000,424000,424000,"Специјализоване услуге - АЗИЛ",710869,710869,213055,500000,500000,0,{"$nulls":4},0,null,133200,133200,366800,-233600,{"$nulls":6},500000,{"$nulls":7},0,248400,null,null,248400,500000,100000,800000,null,500000,null,null,null,500000,500000,500000,0,500000,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,500000,{"$nulls":4},0,500000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"500480",null,"540","484",{"$nulls":5},"121",null,484000,484000,484000,"Штете од дивљачи-уједи паса",1633070,1625860,1327096,1368170,1852210,1819475,1500000,1687070.84,null,null,1687070.84,1687070.84,2200000,2151144,1666796.32,533203.6799999999,{"$nulls":6},2200000,{"$nulls":7},0,1299725.07,358013,1700000,1470570.03,1700000,1000000,1700000,null,1700000,468391.83,461631.83,null,1000000,1000000,1000000,-700000,1000000,null,null,1666796.32,null,null,1666796.32,1666796.32,null,{"$error":"#REF!"},null,1000000,{"$nulls":4},0,1000000,1]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":11},482000]
[null,null,null,"2-51",null,"1102-0005",{"$nulls":11},"01","01","01","Уређивање, одржавање и коришћење пијаца - КРУПАЊ",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,0,0,null,1000,1000,1000,1000,1000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,1000,0,0,0,0,0,1000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,0,0,null,1000,1000,1000,1000,1000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,1000,0,0,0,0,0,1000]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":11},411000]
[{"$nulls":4},"05476",null,"620424",null,"620","424",{"$nulls":5},"134",null,424000,424000,424000,"Специјализоване услуге(ванбуџ.корис.)-Пијаце  ",{"$nulls":5},0,{"$nulls":4},0,null,null,0,0,0,{"$nulls":14},0,{"$nulls":5},10000,10000,null,10000,null,null,null,1000,1000,1000,1000,1000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,1000,{"$nulls":5},1000,1,{"$nulls":4},424000]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":11},482000]
[{"$nulls":51},0,{"$nulls":15},0]
[null,null,null,"2-52",null,"1102-0005",{"$nulls":11},"01","01","01","Уређивање, одржавање и коришћење пијаца - ЗАВЛАКА",{"$nulls":4},215300,214148.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,0,0,null,1000,1000,1000,1000,1000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,1000,0,0,0,0,0,1000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,0,215300,214148.45,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,0,0,null,1000,1000,1000,1000,1000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,1000,0,0,0,0,0,1000]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},0,{"$nulls":5},421000]
[{"$nulls":4},"05476",null,"620423",null,"620","423",{"$nulls":5},"133",null,423000,423000,423000,"Услуге по уговору",{"$nulls":4},215300,214148.45,0,0,null,null,0,0,0,null,null,0,{"$nulls":6},0,{"$nulls":7},0,{"$nulls":5},10000,10000,null,10000,null,null,null,1000,1000,1000,1000,1000,0,null,0,null,null,0,null,null,{"$error":"#REF!"},null,1000,{"$nulls":5},1000,1,{"$nulls":4},423000]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},0,{"$nulls":5},426000]
[null,null,null,"2-6",null,"1102-0006",{"$nulls":11},"01","01","01","Одржавање гробаља и погребне услуге - КРУПАЊ",{"$nulls":4},959991,959991,0,0,0,0,0,0,80000,80000,720000,-640000,null,0,0,0,0,0,960000,0,0,0,0,0,0,0,0,675473.29,146230.42,960000,819956.4,960000,960000,960000,0,960000,258806.64,214431.9,null,960000,960000,960000,0,960000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,960000,0,0,0,0,0,960000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},660,{"$nulls":8},"Послови становања и заједнице некласификовани",959991,959991,959991,2472464,959991,959991,0,0,0,0,0,0,80000,80000,720000,-640000,null,0,0,0,0,0,960000,0,0,0,0,0,0,0,0,675473.29,146230.42,960000,819956.4,960000,960000,960000,0,960000,258806.64,214431.9,null,960000,960000,960000,0,960000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,960000,0,0,0,0,0,960000]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"6004511",null,"660","451",{"$nulls":7},451100,null,null,"Субвенције за гробље",959991,959991,959991,959991,959991,959991,0,0,0,0,0,0,80000,80000,720000,-640000,null,0,0,0,0,0,960000,0,0,0,0,0,0,0,0,675473.29,146230.42,960000,819956.4,960000,960000,960000,0,960000,258806.64,214431.9,null,960000,960000,960000,0,960000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,960000,0,0,0,0,0,960000,1,{"$nulls":4},451100]
[{"$nulls":15},"145",null,null,451000,451100,"Одржавање и проширење гробља",959991,959991,959991,959991,959991,959991,{"$nulls":4},0,null,80000,80000,720000,-640000,{"$nulls":6},960000,{"$nulls":7},0,675473.29,146230.42,960000,819956.4,960000,960000,960000,null,960000,258806.64,214431.9,null,960000,960000,960000,0,960000,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,960000,{"$nulls":5},960000,1]
[{"$nulls":33},0,null,null,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},0]
[{"$nulls":4},"05476",{"$nulls":19},1512473,{"$nulls":6},0,{"$nulls":4},0,{"$nulls":14},0,{"$nulls":15},0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},424000]
[null,null,null,"2-7",null,"1102-0007",{"$nulls":11},"01","01","01","Произв.и дистриб.топлотне енергије",{"$nulls":4},0,0,200000,200000,0,0,200000,200000,200000,0,0,200000,null,0,0,0,0,0,200000,0,0,0,0,0,0,0,0,0,0,0,0,200000,200000,200000,0,200000,0,0,null,200000,200000,800000,600000,800000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,800000,0,0,0,0,0,800000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,0,0,0,200000,200000,0,0,200000,200000,200000,0,0,200000,null,0,0,0,0,0,200000,0,0,0,0,0,0,0,0,0,0,0,0,200000,200000,200000,0,200000,0,0,null,200000,200000,800000,600000,800000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,800000,0,0,0,0,0,800000]
[{"$nulls":4},"05476",null,"620425",null,"620","425",{"$nulls":5},"135",null,425000,425000,425000,"Текуће поправке и одржавање (Замена котла за грејање у Управи)",null,null,0,0,0,0,200000,200000,null,null,200000,200000,200000,0,0,200000,{"$nulls":6},200000,{"$nulls":7},0,{"$nulls":4},200000,200000,200000,null,200000,null,null,null,200000,200000,800000,600000,800000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},0,800000,0,null,null,null,0,800000,4,{"$nulls":4},423000]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[null,null,null,"2-81",null,"1102-0008",{"$nulls":11},"01","01","01","Управља.и снабдевање водом за пиће",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1300000,1300000,0,0,0,0,0,10000,10000,0,10000,0,0,null,1000,1000,2201000,2201000,3501000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,1000,0,0,0,0,0,3501000]
[{"$nulls":11},630,{"$nulls":8},"Водоснабдевање",18000000,17349205,20139032,20139032,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1300000,1300000,0,0,0,0,0,10000,10000,0,10000,0,0,null,1000,1000,2201000,2201000,3501000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,1000,0,0,0,0,0,3501000]
[{"$nulls":4},"05476",null,"630424",null,"630","424",{"$nulls":5},"139",null,424000,424000,424000,"Текуће поправке и одржавање",18000000,17349205,20139032,20139032,{"$nulls":6},0,{"$nulls":4},0,{"$nulls":14},0,{"$nulls":5},10000,10000,null,10000,null,null,null,1000,1000,1000,1000,1000,{"$nulls":8},{"$error":"#REF!"},null,1000,{"$nulls":5},1000,1,{"$nulls":4},424000]
[{"$nulls":16},"МЕСНЕ ЗАЈЕДНИЦЕ",{"$nulls":34},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"630421",null,"630","421",{"$nulls":5},"254",null,421000,421000,421000,"Стални трошкови ",{"$nulls":4},699861.64,699336.17,620000,620000,null,null,620000,620000,1379512,1014960.18,325276.8,1054235.2,{"$nulls":6},920000,{"$nulls":7},0,869986.29,344874.18,920000,1083609.01,1552000,920000,920000,null,1700000,514763.85,258883.33,21979.36,1700000,1700000,1700000,148000,1700000,null,null,325276.8,null,null,325276.8,325276.8,null,{"$error":"#REF!"},null,1700000,{"$nulls":5},1700000,1,{"$nulls":4},421000]
[{"$nulls":4},"05476",null,"630425",null,"630","425",{"$nulls":7},425000,425000,425000,"Текуће поправке и одржаање",{"$nulls":4},30000,20700,0,0,null,null,0,0,25750,25750,25750,0,{"$nulls":6},25750,{"$nulls":7},0,0,0,0,0,0,0,0,null,0,0,0,132826.59,0,0,0,0,0,null,null,25750,null,null,25750,25750,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},425000]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ЗАВЛАКА \"",{"$nulls":4},570276.3,565046.63,470000,470000,null,null,470000,470000,874130,867976.15,195685.43,678444.5700000001,{"$nulls":6},470000,{"$nulls":7},0,435886.65,845000,188425.41,435886.65,1032000,845000,845000,null,1500000,544313.11,null,252859.47,1250000,1250000,1250000,218000,1250000,null,null,177126.48,null,null,177126.48,195685.43,null,{"$error":"#REF!"},null,1250000,{"$nulls":5},1250000,1]
[null,null,null,"2-9",null,"1102-0008",{"$nulls":11},"01","01","01","Остале комуналне услуге - БАЗЕН",null,null," -   Базен",null,178274,178274,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":11},411000]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":7},0,{"$nulls":7},0,0,0,1350000,0,0,1350000,1350000,750000,1350000,0,0,null,1350000,1350000,1350000,1350000,1350000,1000000,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0,0,1350000]
[null,null,null,"2-П2",null,"1102-П2",{"$nulls":11},"01","01","01","Реконструкција градског базена",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,20000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500000,10000,0,0,0,0,null,1000000,1000000,800000,800000,800000,500000,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,3500000,0,4300000]
[{"$nulls":4},"05476",null,"620500",null,"620","511",null,null,137,null,null,"137",null,511000,511000,511000,"Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":5},20000000,{"$nulls":12},0,{"$nulls":5},500000,10000,{"$nulls":5},1000000,1000000,800000,800000,800000,500000,null,744555.41,null,null,744555.41,744555.41,{"$nulls":7},3500000,null,4300000,0.8]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":5},"138",null,511000,511000,511000,"Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":18},0,{"$nulls":12},1000000,1000000,1000000,1000000,1000000,2000000,null,744555.41,null,null,744555.41,744555.41,{"$nulls":9},1000000,1]
[{"$nulls":4},"05476",null,"630424",null,"630","424",{"$nulls":7},424000,424000,424000,"Геодетске услуге",null,null,328050,328050,0,0,0,null,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,{"$nulls":15},0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},424000]
[{"$nulls":4},"05476",null,"630500",null,"630","511",null,null,null,"140/2",null,null,null,511400,511000,511400,"Пројекат изведеног стања",null,null,null,880000,0,0,880000,880000,null,null,880000,880000,600000,585549,0,600000,{"$nulls":6},600000,{"$nulls":5},880000,880000,880000,null,null,880000,null,null,880000,880000,{"$nulls":8},0,880000,null,null,0,null,0,0,0,null,{"$error":"#REF!"},null,880000,{"$nulls":5},880000,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"630500",null,"630","511",null,null,null,"140/1",null,null,null,511400,511000,511400,"Стручни надзор",null,null,168918,168918,80000,0,150000,70000,null,80000,150000,150000,51788,51787.3,51787.3,0.6999999999970896,{"$nulls":6},51788,{"$nulls":5},288000,288000,288000,null,null,288000,null,null,288000,288000,{"$nulls":8},0,288000,null,null,0,null,51787.3,51787.3,51787.3,null,{"$error":"#REF!"},null,288000,{"$nulls":5},288000,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":7},511400,511000,511400,"Елаборат о резервама воде и елаборат о ЗСЗ",{"$nulls":4},720000,432000,288000,null,null,288000,288000,288000,null,0,0,0,{"$nulls":14},0,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0]
[{"$nulls":4},"05476",null,"630480",null,"630","482",{"$nulls":7},482000,482000,482000,"Порези и обавезне таксе ",{"$nulls":4},50000,20000,50000,20000,null,30000,50000,50000,null,0,0,0,{"$nulls":14},0,null,null,50000,null,null,50000,50000,{"$nulls":8},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},482000]
[{"$nulls":5},"1102-П10",{"$nulls":11},"01","01","01","Реконструкција водозахвата и цевовода Змајевац",{"$nulls":4},2942500,2649102.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"630480",null,"630","482",{"$nulls":7},482000,482000,482000,"Порези и обавезне таксе ",{"$nulls":4},20000,11150,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},482000]
[{"$nulls":5},"1102-П7",{"$nulls":11},"01","01","01","Реконструкција водовода Голубовац",{"$nulls":4},2000000,1571150,13000000,3176232,0,9823768,13000000,13000000,12668648,12649364,10121731.64,2546916.36,0,0,0,0,0,0,12668648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,660283,0,9461449.06,10121732.06,10121731.64,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"630480",null,"630","482",{"$nulls":7},482000,482000,482000,"Порези и обавезне таксе ",{"$nulls":4},20000,11150,50000,50000,null,null,50000,50000,24900,24900,19400,5500,{"$nulls":6},24900,{"$nulls":7},0,{"$nulls":15},0,0,null,null,19400,null,null,19400,19400,null,{"$error":"#REF!"},null,0,{"$nulls":4},0,0,{"$nulls":5},482000]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":7},511400,511000,511400,"Израда пројектне и геодетске документације",{"$nulls":4},1560000,1560000,0,null,null,null,0,0,0,null,null,0,{"$nulls":6},0,{"$nulls":7},0,{"$nulls":15},0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,{"$nulls":4},0,0,{"$nulls":5},511400]
[{"$nulls":5},"1102-П8",{"$nulls":11},"01","01","01","Замена водоводних азбестноцементних цеви",{"$nulls":4},3175660,3128538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,5290000,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"630480",null,"630","482",{"$nulls":7},482000,482000,482000,"Порези и обавезне таксе ",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,{"$nulls":15},0,0,20000,null,0,null,null,0,0,null,null,null,0,{"$nulls":5},0]
[null,null,null,"2-П5",null,"1102-П9",{"$nulls":11},"01","01","01","Изградња филтерског постројења  са резервоаром за пијаћу воду  на водоводу у Крупњу ",{"$nulls":4},50000,9700,50000,10000,0,40000,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50000,50000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":7},511000,511000,511000,"Зграде и грађевински објекти",{"$nulls":6},0,0,null,null,null,0,null,null,null,0,{"$nulls":14},0,{"$nulls":15},0,0,{"$nulls":10},0,{"$nulls":5},0,{"$nulls":5},511000]
[{"$nulls":4},"05476",null,"100424",null,"132","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге",{"$nulls":4},50000,0,400000,350000,null,50000,400000,400000,200000,192000,0,200000,{"$nulls":6},200000,{"$nulls":7},0,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},423000]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,0,3554000,1039200,7554000,5040000,0,2514000,7554000,7554000,7554000,5897250,5189543.13,2364456.87,null,0,0,0,0,0,7554000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,2685543,0,2504000,5189543,5189543.13,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,511000,511400," - Стручни надзор (мостови и клизишта)",{"$nulls":4},1000000,0,5000000,4000000,null,1000000,5000000,5000000,5000000,4313250,3605543.13,1394456.87,{"$nulls":6},5000000,{"$nulls":7},0,{"$nulls":15},0,0,null,null,2605543,null,1000000,3605543,3605543.13,null,null,null,0,{"$nulls":5},0]
[{"$nulls":4},"05476",{"$nulls":22},0,null,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,{"$nulls":15},0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511200]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"400423",null,"411","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":4},0,0,50000,50000,null,null,50000,50000,null,0,0,0,{"$nulls":14},0,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},423000]
[null,null,null,5,"05476",null,"400500",null,"411","511",null,null,null,"95",null,"95",null,511200,511000,511200,"Изградња индустријске зоне",60444435,60444321,2320572,4500000,2185428,2000000,0,0,null,null,0,0,6000000,0,0,6000000,null,10000000,{"$nulls":4},6000000,null,6000000,null,1358674,null,6500000,10000000,4000000,null,null,10000000,null,6500000,4000000,10000000,9000000,1000000,null,null,null,4000000,4000000,4000000,-2500000,14000000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,14000000,{"$nulls":4},0,14000000,1,{"$nulls":4},511200]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"4004511",null,"411","451",{"$nulls":7},451000,451000,451000,"Текуће субвенције за путеве",1229812,1229812,{"$nulls":4},0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,null,null,0,{"$nulls":11},451000]
[{"$nulls":4},"05476",null,"4004511",null,"411","451",{"$nulls":7},451100,451000,451100,"Порези, обавезне таксе",500000,57959,{"$nulls":13},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":5},0,{"$nulls":5},482000]
[{"$nulls":15},"94/2",{"$nulls":4}," - Субвенција за употребу канализације",784000,784000,{"$nulls":13},0,{"$nulls":14},0,1409077.25,null,2367793,1587295.96,2367793,null,2367793,null,1981618,563935.37,358742.38,null,2237377,2237377,2237377,-130416,2237377,{"$nulls":10},0,{"$nulls":5},2237377,1]
[{"$nulls":15},"94/1",{"$nulls":4}," - Субвенција за изношење смећа",502758,502758,{"$nulls":13},0,{"$nulls":14},0,1780340.15,null,2991654,2005577.36,2991654,null,2991654,null,2176320,609896.23,404982.59,null,2432689,2432689,2432689,-558965,2432689,{"$nulls":10},0,{"$nulls":5},2432689,1]
[{"$nulls":20},"Текуће поправке и одржавање-смеће ",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0]
[null,null,null,"3-13",null,"1501-0001",{"$nulls":11},"01","01","01","Унапређ.привред.и инвестиц.амбијента",{"$nulls":4},295000,295000,0,229000,0,0,229000,229000,229000,229000,72197,156803,null,0,0,0,0,0,229000,0,0,0,0,0,0,0,0,233792,0,348913,258912,348913,0,348913,0,0,0,0,null,477563,0,477563,128650,477563,0,0,72197,0,0,72197,72197,0,0,0,477563,0,0,0,0,0,477563]
[{"$nulls":15},"79/6",{"$nulls":4},"Пчеларско удружење Крупањ - Крупањ",77000,77000,50000,50000,65000,65000,null,52000,null,null,52000,52000,52000,52000,0,52000,{"$nulls":6},52000,{"$nulls":7},0,45360,null,89906,63360,89906,null,89906,{"$nulls":5},94071,null,94071,4165,94071,null,null,0,null,null,null,0,null,null,null,94071,{"$nulls":5},94071]
[{"$nulls":15},"79/9",{"$nulls":4},"Удружење пчелара \"Рађевина\" Завлака",50000,49895,50000,50000,60000,60000,{"$nulls":4},0,null,null,0,null,0,{"$nulls":14},0,62966,null,94450,62966,94450,null,94450,{"$nulls":5},101640,null,101640,7190,101640,{"$nulls":5},0,{"$nulls":4},101640,{"$nulls":5},101640]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"400500",null,"411","511",{"$nulls":5},"96",null,511000,511000,511000,"Финансирање програма активног запошљавања",2000000,2000000,1750000,2500000,1500000,1488840.36,2500000,2500000,null,null,2500000,2500000,2500000,2468870.16,2468870.16,31129.83999999985,{"$nulls":6},2500000,null,1000000,{"$nulls":5},-1000000,4007500,7500,4007500,4007500,4007500,3000000,4007500,2000000,4000000,47253.51,null,null,6000000,6000000,6000000,1992500,6000000,1500000,null,2468870.16,null,null,2468870.16,2468870.16,null,{"$error":"#REF!"},null,6000000,{"$nulls":4},0,6000000,1,{"$nulls":4},423000]
[null,null,null,"3-3",null,"1501-0003",{"$nulls":11},"01","01","01","Подршка економском развоју и промоцији предузетништва",{"$nulls":4},1300000,1200000,1260000,1260000,0,0,1260000,1260000,1200000,1200000,1200000,0,0,0,0,0,0,0,1200000,0,0,0,0,0,0,0,0,1200000,300000,1330000,1200000,1200000,1330000,1330000,130000,1200000,400000,300000,null,1600000,1600000,1200000,0,1200000,0,0,1200000,0,0,1200000,1200000,0,{"$error":"#REF!"},0,1200000,0,0,0,0,0,1200000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"400423",null,"411","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":4},0,0,30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":14},0,null,null,30000,null,null,30000,30000,30000,{"$nulls":7},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"400424",null,"411","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге",{"$nulls":4},0,0,30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":14},0,null,null,30000,null,null,30000,30000,30000,{"$nulls":7},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},424000]
[{"$nulls":4},"05476",null,"100423",null,"931","423",null,931,null,null,null,"185",null,423000,423000,423000,"Услуге по уговору",{"$nulls":4},30000,10253.02,30000,30000,null,null,30000,30000,39873.43,39873.43,0,39873.43,{"$nulls":14},0,9968.34,9968.34,9968.34,9968.34,30000,30000,30000,20000,10000,9968.38,9968.38,null,10000,10000,10000,-20000,10000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,10000,{"$nulls":5},10000,1]
[{"$nulls":4},"05476",null,"100472",null,"931","472",null,931,null,null,null,"186",null,null,472000,472000,"Студентске стипендије",10600,10600,4983800,5709000,5679000,5586400,5679000,5679000,null,null,5679000,5679000,6500000,4780400,4780400,1719600,{"$nulls":6},6500000,1696950,1700000,1700000,{"$nulls":4},-1700000,4317300,1980450,5679000,4325400,5679000,5679000,5679000,null,5265000,2138400,1620000,null,5265000,5265000,5265000,-414000,5265000,null,null,4780400,null,null,4780400,4780400,null,{"$error":"#REF!"},null,5265000,{"$nulls":4},0,5265000,1]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},473,{"$nulls":8},"Туризам",2642202,{"$error":"#REF!"},2815430,2907428,2846928,2737200,3017973,2960228,0,57745,3017973,3017973,3017973,2803923.68,2043373,974600,null,0,0,0,0,0,3017973,0,0,0,0,0,0,0,0,2257097.21,1146114.07,2959728,2718968.71,3071808,2959728,3079528,2882389,3088828,1399141.38,1018250.48,null,3748828,3748828,4408828,1337020,4408828,802589,null,2043373,0,0,2043373,2043373,0,{"$error":"#REF!"},0,1958635,0,0,0,0,0,4408828]
[{"$nulls":19},411000,"Плате и додаци запослених",null,null,null,2176788,1910131,null,1971131,1971131,null,null,1971131,1971131,1971131,null,null,1971131,{"$nulls":6},1971131,{"$nulls":7},0,1155609,1146114.07,990356,1155609,1155609,1971131,1155609,{"$nulls":8},-1155609,0,118869,{"$nulls":4},0,null,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,0,{"$nulls":4},"411000."]
[{"$nulls":4},"05476",null,"473411",null,"473","411",{"$nulls":5},"188",null,"411000","411000","411000","Плате и додаци запослених",{"$nulls":30},0,330506,null,980775,661012,815522,null,815522,549509,2069688,698700,514861,null,2069688,2069688,2069688,1254166,2069688,{"$nulls":16},2069688,1]
[{"$nulls":4},"05476",null,"473414",null,"473","414",{"$nulls":5},"190",null,null,414000,414000,"Социјални давања запосленима",{"$nulls":30},0,{"$nulls":7},154490,11000,null,null,null,11000,11000,11000,11000,11000,165490,{"$nulls":15},11000,1]
[{"$nulls":4},"05476",null,"473421",null,"473","421",{"$nulls":5},"192",null,null,421000,421000,"Стални трошкови",null,null,null,45000,45000,null,45000,45000,null,null,45000,45000,45000,null,null,45000,{"$nulls":6},45000,{"$nulls":7},0,19863.96,null,45000,19863.96,45000,45000,45000,null,45000,12978,null,null,45000,45000,45000,0,45000,36000,{"$nulls":4},0,null,null,{"$error":"#REF!"},null,45000,{"$nulls":5},45000,1,{"$nulls":4},"421000."]
[{"$nulls":4},"05476",null,"473423",null,"473","423",{"$nulls":5},"194",null,null,423000,423000,"Услуге по уговору",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,7980,0,null,14280,14280,0,0,1835000,0,373639.6,264726.4,null,660000,660000,1320000,1305720,1320000,338500,null,0,null,null,null,0,null,{"$error":"#REF!"},null,1320000,{"$nulls":5},1320000,2,{"$nulls":4},"426000."]
[{"$nulls":11},473,{"$nulls":8},"Туризам",0,0,0,234774,170456,165482,170456,170456,0,0,170456,170456,170456,170429.69,89680,80776,null,0,0,0,0,0,170456,0,0,0,0,0,0,0,0,277459.22,34906,307059.22,291459.22,352400,170456,350145.22,300000,144656,237108.4,237108.4,null,420634.4,224200,421200,68800,421200,0,null,89680,0,0,89680,89680,0,{"$error":"#REF!"},0,421200,0,0,0,0,0,421200]
[{"$nulls":4},"05476",null,"473421",null,"473","421",{"$nulls":8},421000,421000,"Стални трошкови (Осигурање запослених)"]
[{"$nulls":20},"НЕВЛАДИНЕ ОРГАНИЗАЦИЈЕ",{"$nulls":30},0,{"$nulls":15},0,null,0,null,0,0,0,0,0,0,null,null,0,null,0,0,0]
[{"$nulls":11},473,{"$nulls":8},"Туризам",0,0,50000,50000,50000,49700,0,20000,0,0,20000,20000,20000,20000,0,20000,null,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,0,0,93801,0,93801,0,93801,0,0,0,0,null,101640,0,101640,7839,101640,0,null,0,0,0,0,0,0,0,0,101640,0,0,0,0,0,101640]
[{"$nulls":4},"05476",null,"473480",null,"473","481",{"$nulls":7},481000,481000,481000,"Дотације удружењима за промоцију туризма",0,0,50000,50000,50000,49700,0,20000,0,0,20000,20000,20000,20000,0,20000,null,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,0,0,93801,0,93801,0,93801,0,0,0,0,null,101640,0,101640,7839,101640,null,null,0,0,0,0,0,0,0,0,101640,0,0,0,0,0,101640,{"$nulls":5},481000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"473423",null,"473","423",{"$nulls":5},"199",null,null,423000,423000,"Услуге по уговору",null,null,null,95921,62855,62855,120000,120000,null,null,120000,120000,113890,113890,113890,0,{"$nulls":6},113890,{"$nulls":7},0,{"$nulls":7},80000,80000,80000,24200,null,80000,80000,80000,80000,80000,80000,null,113890,null,null,113890,113890,null,{"$error":"#REF!"},null,80000,{"$nulls":5},80000,1,{"$nulls":4},"423000."]
[{"$nulls":4},"05476",null,"473480",null,"473","482",{"$nulls":5},"201",null,null,482000,482000,"Порези и обавезне таксе",{"$nulls":39},5000,3400,3400,null,5000,5000,5000,null,5000,{"$nulls":16},5000,1]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"473421",null,"473","421",{"$nulls":8},421000,421000,"Стални трошкови",null,null,null,2000,0,0,0,0,null,null,0,0,0,null,null,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},"423000."]
[{"$nulls":4},"05476",null,"473426",null,"473","426",{"$nulls":5},"203",null,null,426000,426000,"Материјал",null,null,null,13410,14609,14609,15000,15000,null,null,15000,15000,14729,14728.36,14728.36,0.6399999999994179,{"$nulls":6},14729,{"$nulls":7},0,{"$nulls":7},35272,14728,null,null,null,14728,14728,14728,14728,14728,135000,null,14728.36,null,null,14728.36,14728.36,null,{"$error":"#REF!"},null,14728,{"$nulls":5},14728,1,{"$nulls":4},"426000."]
[{"$nulls":11},473,{"$nulls":8},"Туризам",0,0,0,155081,258000,225897,294700,294700,0,0,294700,294700,294700,232017.1,9000,285700,null,0,0,0,0,0,294700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,375300,294700,0,0,null,294700,294700,294700,294700,294700,375300,null,9000,0,0,9000,9000,0,0,0,294700,0,0,0,0,0,294700]
[{"$nulls":4},"05476",{"$nulls":12},451000,null,null,null,0,0,0,155081,258000,225897,294700,294700,0,0,294700,294700,294700,232017.1,9000,285700,null,0,0,0,0,0,294700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,375300,294700,0,0,null,294700,294700,294700,294700,294700,375300,null,9000,0,0,9000,9000,0,null,0,294700,0,0,0,0,0,294700,1,{"$nulls":4},451000]
[{"$nulls":4},"05476",null,"473422",null,"473","422",{"$nulls":5},"204",null,null,422000,422000,"Трошкови путовања",null,null,null,7652,10000,9800,10000,10000,null,null,10000,10000,10000,0,0,10000,{"$nulls":6},10000,{"$nulls":7},0,{"$nulls":7},20000,10000,null,null,null,10000,10000,10000,10000,10000,20000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,10000,{"$nulls":5},10000,1]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":4},"05476",{"$nulls":31},0,{"$nulls":14},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"473426",null,"473","426",{"$nulls":5},"209",null,null,426000,426000,"Материјал",{"$nulls":4},80000,45534.61,80000,80000,null,null,80000,80000,80000,80000,38283.67,41716.33,{"$nulls":6},80000,{"$nulls":7},0,60776.38,null,80000,60776.38,80000,80000,80000,null,80000,72864,72864,null,80000,80000,80000,0,80000,120000,null,38283.67,null,null,38283.67,38283.67,null,{"$error":"#REF!"},null,80000,{"$nulls":5},80000,1,{"$nulls":4},"426000."]
[{"$nulls":11},473,{"$nulls":8},"Туризам",null,null,0,0,150000,113000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000000,0,1000000,0,0,null,1000000,1000000,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"473500",null,"473","511",{"$nulls":5},"210",null,null,511000,511200,"Капитално одржавање зграда и објеката",{"$nulls":4},150000,113000,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,1000000,0,null,0,1000000,0,1000000,null,null,null,1000000,1000000,null,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0]
[{"$nulls":5},"1502-П6",{"$nulls":11},"01","01","01","Израда пешачких, бициклистичких стаза и одморишта на територији општине Крупањ",{"$nulls":4},150000,113000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,300000,300000,300000,300000,300000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,300000]
[{"$nulls":11},473,{"$nulls":8},"Туризам",null,null,0,0,150000,113000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,300000,300000,300000,300000,300000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,300000]
[{"$nulls":4},"05476",null,"473500",null,"473","511",{"$nulls":5},"211",null,null,511000,511000,"Капитално одржавање зграда и објеката",{"$nulls":4},150000,113000,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,1000000,0,null,0,null,0,{"$nulls":4},300000,300000,300000,300000,300000,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},300000,1]
[{"$nulls":4},"05476",{"$nulls":12},451000,null,null,null,0,0,0,0,40000,18520,40000,40000,0,0,40000,40000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35400,27500,40000,35400,45400,40000,40000,20000,40000,0,0,null,60000,60000,60000,14600,60000,105000,null,0,0,0,0,0,0,{"$error":"#REF!"},0,60000,0,0,0,0,0,60000,1,{"$nulls":4},451000]
[{"$nulls":4},"05476",null,"473423",null,"473","423",{"$nulls":5},"212",null,null,423000,423000,"Услуге по уговору",{"$nulls":4},30000,15720,30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":14},0,35400,27500,30000,35400,35400,30000,30000,20000,40000,null,null,null,60000,60000,60000,24600,60000,50000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,60000,{"$nulls":5},60000,1]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"473423",null,"473","423",{"$nulls":5},"214",null,null,423000,423000,"Услуге по уговору",{"$nulls":4},30000,30000,50000,50000,null,null,50000,50000,49620,49620,49620,0,{"$nulls":6},49620,{"$nulls":7},0,{"$nulls":8},50000,null,null,null,50000,50000,50000,50000,50000,10000,null,49620,null,null,49620,49620,null,{"$error":"#REF!"},null,50000,{"$nulls":5},50000,1]
[{"$nulls":4},"05476",null,"473480",null,"473","482",{"$nulls":5},"216",null,null,482000,482000,"Порези и обавезне таксе",{"$nulls":4},0,0,1000,1000,null,null,1000,1000,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,{"$nulls":8},1000,null,null,null,1000,1000,1000,1000,1000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,1000,{"$nulls":5},1000,1,{"$nulls":4},"426000."]
[null,null,null,"5",null,"0101",{"$nulls":14},"ПРОГРАМ 5: Пољопривреда и рурални развој",{"$nulls":4},25397732,23611139.52,20150471,18414471,0,1736000,20150471,20150471,21628015,19827061.130000003,1470349.62,20157665.38,0,0,0,0,0,0,19762971,0,0,0,569000,70000,5400000,3700000,3700000,710843.97,453705.75,26016471,13011170.95,25978971,25350471,26026471,97500,25478971,1014858.94,614858.94,null,22562971,22062971,22562971,-3416000,26262971,3220000,0,51765.8,0,1418583.82,1470349.62,1470349.62,0,{"$error":"#REF!"},0,26262971,0,0,0,3000000,3000000,29262971]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},421,{"$nulls":8},"Пољопривреда",0,0,0,1247321,0,0,10000,10000,0,0,10000,10000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,null,0,0,0,0,0,20000,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":11},421,{"$nulls":8},"Пољопривреда",18000000,13137029,16255716,15515650,20705661,18942724.52,17900471,16164471,0,1736000,17900471,17900471,17862971,16591842.13,1432349.62,16430621.379999999,null,0,0,0,0,0,17862971,0,0,0,369000,70000,5200000,3500000,3500000,134843.97,50505.75,21400471,12435170.95,21362971,20900471,21400471,37500,20862971,14858.94,14858.94,null,17562971,17562971,17562971,-3800000,21062971,3000000,null,13765.8,0,1418583.82,1432349.62,1432349.62,0,{"$error":"#REF!"},0,21062971,0,0,0,0,0,21062971]
[{"$nulls":4},"05476",null,"421424",null,"421","424",null,null,null,"99",null,null,null,424000,424000,424000,"Учешће Општине у пројекту анализе Загађености земљишта",{"$nulls":28},500000,500000,500000,null,null,500000,null,500000,null,500000,{"$nulls":8},-500000,500000,{"$nulls":10},500000,{"$nulls":5},500000]
[{"$nulls":51},0,{"$nulls":15},0]
[null,null,null,"5-П1",null,"0101-П1",{"$nulls":11},"01","01","01","Насипање атарских путева ",{"$nulls":4},4682071,4668415,1800000,1800000,0,0,1800000,1800000,3665044,3197219,0,3665044,0,0,0,0,0,0,1800000,0,0,0,0,0,0,0,0,0,0,4000000,0,4000000,4000000,4000000,60000,4000000,0,0,null,4000000,4000000,4000000,0,4000000,200000,0,0,0,0,0,0,0,{"$error":"#REF!"},0,4000000,0,0,0,3000000,3000000,7000000]
[{"$nulls":4},"05476",null,"421500",null,"421","511",null,null,102,null,null,"102",null,511300,511000,511300,"Капитално одржавање зграда и објеката",4322682,4008441,309462,309462,4682071,4668415,1740000,1740000,null,null,1740000,1740000,3605044,3197219,0,3605044,{"$nulls":6},1740000,{"$nulls":7},0,null,null,3940000,null,3940000,3940000,3940000,60000,3940000,null,null,null,3940000,3940000,3940000,0,3940000,200000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,3940000,null,null,null,3000000,3000000,6940000,1,{"$nulls":4},512000]
[null,null,null,"6",null,"0401",{"$nulls":14},"ПРОГРАМ 6 - ЗАШТИТА ЖИВОТНЕ СРЕДИНЕ",{"$nulls":4},47263494,18821429.95,31715246,4734409.029999999,0,27091000,31825409.03,31825409.03,26545686,1064644.63,2149296.69,24396389.31,0,60000000,0,0,0,0,28554801,15226999.32,26196037,23776948,3182187.05,3182187.05,12757759,11115561,-15080476,2506928.9499999997,992397.12,7044289.890000001,2572043.15,8562253,7973826,8757948,0,4667893,445497.88,445497.88,null,7164711,6621191,8164711,-397542,19280272,7234802,0,904175.99,0,246316.11000000002,1150492.0999999999,1150492.0999999999,0,{"$error":"#REF!"},0,16000425,0,0,0,0,0,19280272]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"500421",null,"550","421",{"$nulls":5},139,null,421000,421000,421000,"Стални трошкови",250000,250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},null,0,null,0,0,0,null,0,{"$nulls":5},423000]
[{"$nulls":18},424000,424000," - израд.санац.план.за смањ.загађ.реч.токов.отпадом",null,null,null,100000,100000,0,100000,null,null,100000,100000,100000,null,0,0,0,{"$nulls":14},0,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0]
[{"$nulls":4},"05476",null,"500424",null,"550","424",{"$nulls":7},424000,null,null,"Специјализоване услуге",4097106,1317803,null,700000,700000,173992.96,500000,0,0,500000,500000,500000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,480000,null,0,0,0,0,0,0,{"$error":"#REF!"},null,0,null,0,0,0,null,0,{"$nulls":5},424000]
[{"$nulls":4},"05476",null,"500480",null,"550","481",{"$nulls":7},481000,null,null,"Дотације невладиним организацијама",null,null,56678,0,80000,74417,180000,120000,0,60000,180000,180000,180000,0,0,180000,null,0,0,0,0,0,180000,90000,180000,90000,0,0,100000,0,-180000,0,0,100000,0,100000,100000,100000,0,100000,0,0,null,100000,100000,100000,0,100000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,100000,0,0,0,0,0,100000,1,{"$nulls":4},"481000."]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"500424",null,"550","424",{"$nulls":7},424000,null,null,"Специјализоване услуге",80000,0,36000,314990,428990,57800,467000,96000,0,371000,467000,467000,467000,0,0,467000,null,0,0,0,0,0,467000,0,467000,0,0,0,0,0,-467000,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,250000,null,0,0,0,0,0,0,{"$error":"#REF!"},null,0,null,0,0,0,null,0,0,{"$nulls":4},423000]
[{"$nulls":18},424000,424000," - контр.и праћење квалит.ваздуха, вода и земљишта",80000,null,36000,314990,428990,57800,467000,96000,null,371000,467000,467000,467000,0,0,467000,{"$nulls":6},467000,null,467000,{"$nulls":5},-467000,{"$nulls":15},0,0,250000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0]
[{"$nulls":13},"123",null,"123",null,null,424000,424000," - зашт.очув.и побољ.квал.земљ.на јавн.површинама",null,null,null,165246,465246,106684.97,475246,117246,null,358000,475246,475246,475246,0,0,475246,{"$nulls":6},475246,113460,475246,113460,null,null,65198,null,-475246,null,null,65198,null,65198,65198,65198,null,65198,null,null,null,65198,65198,65198,0,65198,634802,null,0,null,null,0,0,null,{"$error":"#REF!"},null,65198,{"$nulls":5},65198,1]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":5},0]
[{"$nulls":20},"НЕВЛАДИНЕ ОРГАНИЗАЦИЈЕ",{"$nulls":30},0,{"$nulls":15},0,null,0,null,159620.58000000002,0,0,159620.58000000002,159620.58000000002,0,null,null,0,null,0,0,0]
[{"$nulls":4},"05476",null,"500480",null,"550","481",{"$nulls":7},481000,481000,481000,"Дотације удруж.за зашт.животиња и зашт.жив.средине",376000,376000,330000,330000,347600,347600,0,282694.96,0,0,282694.96,282694.96,313940,313939.96,159620.58000000002,154319.41999999998,null,0,0,0,0,0,282695,0,0,0,0,0,0,0,0,133027.93,0,397943,165027.93,397943,0,397943,0,0,0,0,null,543520,0,543520,145577,543520,0,null,159620.58000000002,0,0,159620.58000000002,159620.58000000002,0,0,0,346368,0,0,0,0,0,543520,{"$nulls":5},481000]
[{"$nulls":15},"79/13",{"$nulls":4},"Удружење гљивара \"Рађевина\" Крупањ",{"$nulls":30},0,54820,null,103538,54820,103538,null,103538,{"$nulls":5},97675,null,97675,-5863,97675,{"$nulls":16},97675]
[{"$nulls":15},"79/15",{"$nulls":4},"Удружење грађана \"Зелено око\"",61000,61000,50000,50000,80000,80000,null,70000,null,null,70000,70000,70000,70000,52000,18000,{"$nulls":6},70000,{"$nulls":7},0,74000,null,127881,106000,127881,null,127881,{"$nulls":5},126509,null,126509,-1372,126509,null,null,52000,null,null,52000,52000,null,null,null,126509,{"$nulls":5},126509]
[null,null,null,"6-4",null,"0401-0004",{"$nulls":11},"01","01","01","Управљање отпадним водама",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,328039,328039,328039,328039,338039,10000,338039,0,0,0,0,null,0,0,0,-338039,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":11},411000]
[null,null,null,"6-5",null,"0401-0005",{"$nulls":11},"01","01","01","Управљање комуналним отпадом",{"$nulls":4},5271502,4047678.53,1523000,300000,0,1223000,1523000,1523000,1699500,619709.6699999999,1880181.2,-180681.19999999995,null,0,0,0,0,0,3739860,83630.06,1079791,100000,0,0,150000,90000,-989791,1982573.8399999999,664358.12,3353109.89,1982573.8399999999,3355000,2096860,3355000,0,2710000,445497.88,445497.88,null,2672298,2672298,2672298,-682702,2762298,1520000,0,0,0,136821.2,136821.2,136821.2,0,{"$error":"#REF!"},0,2762298,0,0,0,0,0,2762298]
[{"$nulls":11},510,{"$nulls":8},"Управљање отпадом",2531280,288144,938617,4019689,5271502,4047678.53,1523000,300000,0,1223000,1523000,1523000,1699500,619709.6699999999,1473321.2,226178.80000000005,null,0,0,0,0,0,3333000,83630.06,1079791,100000,0,0,150000,90000,-989791,1689463.95,664358.12,3060000,1689463.95,3060000,1810000,3060000,0,2710000,445497.88,445497.88,null,2672298,2672298,2672298,-387702,2762298,1400000,null,0,0,136821.2,136821.2,136821.2,0,null,0,2762298,0,0,0,0,0,2762298]
[{"$nulls":18},424000,424000," - уклањање отпада са неуређених депонија",450000,null,379747,1134313,754566,0,754000,null,null,754000,754000,754000,754000,136821.2,136821.2,617178.8,{"$nulls":6},754000,83630.06,617179,100000,{"$nulls":4},-617179,{"$nulls":15},0,0,700000,null,null,null,136821.2,136821.2,136821.2,null,{"$error":"#REF!"},null,0,{"$nulls":5},0]
[{"$nulls":11},510,{"$nulls":8},"Управљање отпадом",0,0,0,0,0,0,0,0,0,0,0,0,0,0,406860,-406860,null,0,0,0,0,0,406860,0,0,0,0,0,0,0,0,293109.89,0,293109.89,293109.89,295000,286860,295000,0,0,0,0,null,0,0,0,-295000,0,120000,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"500424",null,"510","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге (буџетски корисници) ",{"$nulls":10},0,null,null,null,406860,-406860,{"$nulls":6},406860,{"$nulls":7},0,293109.89,null,293109.89,293109.89,295000,286860,295000,{"$nulls":8},-295000,0,120000,{"$nulls":4},0,{"$nulls":4},0,{"$nulls":5},0,0,{"$nulls":4},482000]
[{"$nulls":11},510,{"$nulls":8},"Управљање отпадом",2531280,288144,938617,4019689,54816,53700,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,0,0,null,1000,1000,1000,1000,1000,0,null,0,0,0,0,0,0,null,0,1000,0,0,0,0,0,1000]
[{"$nulls":4},"05476",null,"500424",null,"510","424",{"$nulls":7},424000,null,null,"Специјализоване услуге",2531280,288144,938617,4019689,54816,53700,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,0,0,null,1000,1000,1000,1000,1000,0,null,0,0,0,0,0,0,null,0,1000,0,0,0,0,0,1000,1,{"$nulls":4},424000]
[{"$nulls":15},"111",null,null,424000,424000," - уклањање инфект.медиц.отпада из Дома здравља",281280,249504,null,54816,54816,53700,{"$nulls":4},0,null,0,null,null,0,{"$nulls":6},0,{"$nulls":7},0,{"$nulls":5},10000,10000,null,10000,null,null,null,1000,1000,1000,1000,1000,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,1000,{"$nulls":5},1000,1]
[{"$nulls":4},"05476",null,"500500",null,"510","511",{"$nulls":5},"112",null,511000,511000,511000,"Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":18},0,{"$nulls":5},4000000,{"$nulls":6},2000000,2000000,3000000,3000000,3000000,4000000,null,744555.41,null,null,744555.41,744555.41,{"$nulls":9},3000000,1.5]
[{"$nulls":4},"05476",null,"500424",null,"510","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},423000]
[{"$nulls":11},510,{"$nulls":8},"Управљање отпадом",0,{"$nulls":5},500000,500000,0,0,500000,500000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,321387.05,321387.05,1600000,322000,322000,0,0,1600000,0,1600000,0,1600000,0,0,0,0,null,0,0,0,-1600000,322000,0,null,0,null,null,null,0,0,null,null,322000,null,0,0,0,null,322000]
[{"$nulls":11},510,{"$nulls":8},"Управљање отпадом",0,{"$nulls":5},600000,600000,0,0,600000,600000,1800000,0,0,1800000,null,0,0,0,0,0,1800000,0,1800000,1800000,2860800,2860800,3000000,2861000,1061000,0,0,1200000,0,1200000,0,1200000,0,0,0,0,null,0,0,0,-1200000,2861000,0,null,0,null,null,null,0,0,null,null,2861000,null,0,0,0,null,2861000]
[null,null,null,"6-П4",null,"0401-П5",{"$nulls":11},"01","01","01","Пројекат GIZ IMPACT Управљање отпадом и отп.водама",{"$nulls":4},430000,90058,430000,90000,0,340000,430000,430000,100000,58118,37117.91,62882.09,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,200000,200000,200000,0,200000,0,0,null,200000,200000,200000,0,200000,0,0,0,0,37117.91,37117.91,37117.91,0,{"$error":"#REF!"},0,200000,0,0,0,0,0,200000]
[{"$nulls":4},"05476",null,"500500",null,"510","511",{"$nulls":7},511400,511000,511400,"Израда пројектне и геодетске документације",null,null,158070,158070,200000,0,200000,null,null,200000,200000,200000,null,0,0,0,{"$nulls":14},0,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511400]
[null,null,null,"6-П5",null,"0401-П2",{"$nulls":11},"01","01","01","Рециклажно двориште",{"$nulls":4},500000,8164,500000,0,0,500000,500000,500000,50000,5000,5000,45000,0,60000000,0,0,0,0,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,200000,200000,0,200000,0,0,null,200000,200000,200000,200000,200000,0,0,0,0,5000,5000,5000,0,{"$error":"#REF!"},0,200000,0,0,0,0,0,200000]
[{"$nulls":4},"05476",null,"500480",null,"510","482",{"$nulls":7},482000,482000,482000,"Порези и обавезне таксе",{"$nulls":30},0,{"$nulls":15},0,0,{"$nulls":16},0]
[{"$nulls":4},"05476",null,"500424",null,"520","424",{"$nulls":7},424000,424000,424000,"Услуге информисања",30000,null,null,20000,20000,0,20000,null,null,20000,20000,20000,null,0,0,0,{"$nulls":14},0,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"500500",null,"520","541",{"$nulls":7},541100,541000,541100,"Трошкови експропријације",700000,null,1188002,1200000,700000,0,1200000,500000,null,700000,1200000,1200000,null,0,0,0,{"$nulls":14},0,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},483000]
[{"$nulls":5},"0401-П8",{"$nulls":11},"01","01","01","Изградња секундарне канализационе мреже у Бањевцу",{"$nulls":4},13333740,12611919.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"500500",null,"520","511",{"$nulls":7},511400,511000,511400,"Стручни надзор",{"$nulls":4},260193,288610.39,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511400]
[{"$nulls":20},"Управљање и одржавање саобраћајне инфраструктуре ",{"$nulls":30},0,{"$nulls":15},0]
[null,null,null,"7-1",null,"0701-0001",{"$nulls":11},"01","01","01","Управљање саобраћајем",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":11},423000]
[{"$nulls":20},"Фонд за безбедност саобраћаја",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[null,null,null,"7-21",null,"0701-0002",{"$nulls":11},"01","01","01","Управљање и одржавање саобраћајне инфраструктуре ",{"$nulls":4},24566801,22791362.330000002,1501000,771000,0,730000,1501000,1501000,3517819,1476125.12,14201763.21,-10683944.21,0,0,0,0,0,0,24344391,3565966.46,2201664,5037834,0,0,2170000,1700000,-501664,19444928.37,2592683.8200000003,21795225,18043631.53,23825225,20855225,21795225,3000000,21435225,7066947.42,4758352.58,null,27880000,27880000,27880000,4054775,29580000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,29580000,0,0,0,0,0,29580000]
[{"$nulls":11},451,{"$nulls":8},"Друмски саобраћај",23275405,21710200,18730970,19991905,23734957,22689562.330000002,0,0,0,0,0,0,2008653,1312295.12,14201763.21,-12193110.21,null,0,0,0,0,0,22835225,3417600,692498,3692498,0,0,470000,0,-692498,19366073.37,2513828.8200000003,21275225,17964776.53,23305225,20335225,21275225,3000000,20885225,7066947.42,4758352.58,null,27330000,27330000,27330000,4024775,27330000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,27330000,0,0,0,0,0,27330000]
[{"$nulls":4},"05476",{"$nulls":12},511000,null,null,"Капит.одржав.локалних путева             ",21491905,19926700,16469350,18291905,23734957,22689562.330000002,0,0,0,0,0,0,2008653,1312295.12,14201763.21,-12193110.21,null,0,0,0,0,0,22835225,3417600,692498,3692498,0,0,470000,0,-692498,19366073.37,2513828.8200000003,21275225,17964776.53,23305225,20335225,21275225,3000000,20885225,7066947.42,4758352.58,null,27330000,27330000,27330000,4024775,27330000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,27330000,0,0,0,0,0,27330000,1,{"$nulls":4},424000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"300500",null,"360","512",null,null,null,"92",null,"92",null,512900,512000,512900,"Опрема за призв., мотор., непокр.и немотор",410051,29846,null,415922,831844,101800,1501000,771000,null,730000,1501000,1501000,1509166,163830,0,1509166,{"$nulls":6},1509166,148366.46,1509166,1345336,null,null,1700000,1700000,190834,78855,78855,520000,78855,520000,520000,520000,null,550000,null,null,null,550000,550000,550000,30000,2250000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,2250000,{"$nulls":5},2250000,1,{"$nulls":4},463000]
[]
[null,null,null,"7-22",null,"0701-0002",{"$nulls":11},"01","01","01","Одржавање саобраћајне инфраструктуре (М.З.)",{"$nulls":4},1212082.44,929428.7400000001,1137900,1137900,0,0,1137900,1137900,1178821,966484.0399999999,762333.0700000001,416487.9,null,0,0,0,0,0,1138265,0,0,0,0,0,0,0,0,903027.5700000001,566760.4,1165705,992406.62,1175705,1165704.2,1175704.05,0,1296561,565215.69,424432.34,null,1296561,1296561,1297667,121962,1297667,0,0,762333.0700000001,0,0,762333.0700000001,762333.0700000001,0,{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,0,0,0,1297667]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0]
[{"$nulls":15},"253/2",null,null,425000,425000," - Прскање ",{"$nulls":12},240000,{"$nulls":9},240000,{"$nulls":7},0,null,240000,240000,null,240000,240000,null,null,240000,null,null,null,240000,240000,240000,0,240000,{"$nulls":16},240000,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" БОГОШТИЦА \"",{"$nulls":4},68960,65628,68960,68960,null,null,68960,68960,68960,61555,61555,7405,{"$nulls":6},68960,{"$nulls":7},0,67315,68960,67315,67315,68960,68960,68960,null,68960,48941.53,null,null,68960,68960,68960,0,68960,null,null,61555,null,null,61555,61555,null,{"$error":"#REF!"},null,68960,{"$nulls":5},68960,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ВРБИЋ \"",{"$nulls":4},55785,55785,50600,50600,null,null,50600,50600,50600,35075,35075,15525,{"$nulls":6},50600,{"$nulls":7},0,29600,50600,29600,39475,50600,50600,50600,null,50600,30625,null,null,50600,50600,50700,100,50700,null,null,35075,null,null,35075,35075,null,{"$error":"#REF!"},null,50700,{"$nulls":5},50700,1.0019762845849802]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" КОСТАЈНИК \"",{"$nulls":4},50600,25389,50600,50600,null,null,50600,50600,50600,34950,34950,15650,{"$nulls":6},50600,{"$nulls":7},0,50045,50600,40170,50045,50600,50600,50600,null,50600,23662.5,null,null,50600,50600,50600,0,50600,null,null,34950,null,null,34950,34950,null,{"$error":"#REF!"},null,50600,{"$nulls":5},50600,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" КРУПАЊ \"",{"$nulls":4},20000,0,20000,20000,null,null,20000,20000,20000,0,0,20000,{"$nulls":6},20000,{"$nulls":7},0,null,20000,null,null,20000,20000,20000,null,20000,null,null,null,20000,20000,20000,0,20000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,20000,{"$nulls":5},20000,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ЛИКОДРА \"",{"$nulls":4},49070,37790,49070,49070,null,null,49070,49070,49070,32190.5,32190.5,16879.5,{"$nulls":6},49070,{"$nulls":7},0,24420,49070,24420,44295,49070,49070,49070,null,59168,25814.95,null,null,59168,59168,59168,10098,59168,null,null,32190.5,null,null,32190.5,32190.5,null,{"$error":"#REF!"},null,59168,{"$nulls":5},59168,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ПЛАНИНА \"",{"$nulls":4},20000,19900,20000,20000,null,null,20000,20000,20000,19875,0,20000,{"$nulls":6},20000,{"$nulls":7},0,null,20000,null,19875,20000,20000,20000,null,20000,null,null,null,20000,20000,20000,0,20000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,20000,{"$nulls":5},20000,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ТОЛИСАВАЦ \"",{"$nulls":4},44480,44423,44480,44480,null,null,44480,44480,44480,42025,42025,2455,{"$nulls":6},44480,{"$nulls":7},0,56877.4,44480,37000,56877.4,57800,44480,57800,null,64370,44362.5,null,null,64370,64370,64370,6570,64370,null,null,42025,null,null,42025,42025,null,{"$error":"#REF!"},null,64370,{"$nulls":5},64370,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ШЉИВОВА \"",{"$nulls":4},53660,40648,53660,53660,null,null,53660,53660,53660,40605,40605,13055,{"$nulls":6},53660,{"$nulls":7},0,36210,53660,16335,36210,53660,53660,53660,null,68960,48767.5,null,null,68960,68960,68960,15300,68960,null,null,40605,null,null,40605,40605,null,{"$error":"#REF!"},null,68960,{"$nulls":5},68960,1]
[{"$nulls":11},451,{"$nulls":8},"Друмски саобраћај",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":11},482000]
[{"$nulls":11},451,{"$nulls":8},"Друмски саобраћај",0,0,0,0,0,0,20000,20000,0,0,20000,20000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20000,20000,0,20000,0,0,null,1000,1000,1000,1000,1000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,1000,0,0,0,0,0,1000]
[{"$nulls":20},"Основна школа Крупањ",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":5},0]
[{"$nulls":20},"Основна школа Бела Црква",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":5},0]
[null,null,null,"7-П1",null,"0701-П1",{"$nulls":11},"01","01","01","Пројекат изградње паркиралишта испод занатског центра",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4200000,4200000,4200000,0,0,3500000,0,4200000,3000000,4200000,0,0,0,0,null,0,0,0,-4200000,4200000,1000000,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0,0,4200000]
[{"$nulls":4},"05476",null,"451500",null,"451","511",null,null,null,"106",null,null,null,511000,511000,511000,"Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":16},4200000,4200000,4200000,null,null,3500000,null,4200000,3000000,4200000,{"$nulls":8},-4200000,4200000,1000000,null,744555.41,null,null,744555.41,744555.41,{"$nulls":9},4200000,0]
[{"$nulls":4},"05476",null,"451500",null,"451","511",null,null,null,"107",null,null,null,511000,511000,511000,"Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":12},4000000,null,null,null,18380600,18380600,14380600,null,null,22000000,null,18380600,18000000,22000000,{"$nulls":8},-18380600,18380600,4000000,null,744555.41,null,null,744555.41,744555.41,{"$nulls":9},18380600,0]
[{"$nulls":4},"05476",{"$nulls":23},0,null,null,null,0,0,0,0,{"$nulls":7},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0]
[{"$nulls":20}," - Инвест.одрж.некатегор.пута (Црквине)",{"$nulls":30},0,1330932,null,1431696,1330932,1331000,null,1431696,{"$nulls":8},-1331000,0,{"$nulls":16},0]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,0,6294180,6292020.84,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":5},"0701-П12",{"$nulls":11},"01","01","01","Реконструкција локалног пута Л 25 Завлака - Цветуља",{"$nulls":4},6019860,6019769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0,null,null,511,{"$error":"#REF!"},null,null,null,"F.ja - 630"]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,0,6019860,6019769,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":5},"0701-П15",{"$nulls":11},"01","01","01","Локални пут Л 13 Ликодра - Церова",{"$nulls":4},4944588,4943310,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0,null,null,511200,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П35",{"$nulls":11},"01","01","01","Некат.пут у МЗ Г.Брезовице - Заселак Лазићи",{"$nulls":4},5717328,5716995.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0,null,null,511200,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511000,511000,511000,"Зграде и грађевински објекти",{"$nulls":4},5717328,5716995.4,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511000]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,0,6075672,6075119.64,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,0,4000000,0,4000000,0,0,4000000,4000000,4000000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":5},"0701-П4",{"$nulls":11},"01","01","01","Жути  пут - Л20 (а) Б.Црква - Белотић - Комирић",{"$nulls":4},6901578,6900624.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20800000,20800000,20800000,20800000,20800000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,20800000,0,0,0,0,0,20800000,null,null,"F.ja - 630",{"$nulls":4},511400,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":5},"126",null,511000,511000,511000,"Зграде и грађевински објекти",null,null,5496,5496,6901578,6900624.5,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,null,null,null,20800000,20800000,20800000,20800000,20800000,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,20800000,{"$nulls":4},0,20800000,1,null,482,{"$error":"#REF!"},null,511000,null,511300,{"$error":"#REF!"}]
[{"$nulls":5},"0701-П11",{"$nulls":11},"01","01","01","Инвестиционо одржавање дела улице Змајевац",{"$nulls":4},4504200,4485760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0,null,null,"F.ja - 630",{"$nulls":4},511400,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511000,511000,511000,"Зграде и грађевински објекти",5000000,null,null,null,4504200,4485760,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":4},0,0,null,null,482,{"$error":"#REF!"},null,511000,null,511300,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",null,null,null,"127",null,null,null,511300,511300,511300,"Капитално одржавање зграда и објеката",15522206,15522206,null,6370000,18713000,18684586.71,10000000,8000000,2000000,null,10000000,10000000,12900000,0,0,12900000,{"$nulls":6},12900000,null,12900000,7078665,null,null,4320000,null,-12900000,null,null,2821335,null,1841335,null,2821335,{"$nulls":8},-1841335,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",null,null,null,154,null,null,null,511400,511400,511400,"Стручни надзор",{"$nulls":5},0,0,0,null,null,0,0,0,null,0,0,{"$nulls":6},0,100000,100000,100000,{"$nulls":4},-100000,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,null,4000000,3585657,4000000,3600000,0,400000,4000000,4000000,350000,0,0,350000,null,0,0,0,0,0,350000,0,350000,350000,0,0,0,0,-350000,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",3241565,3241565,3057720,3200000,3307280,3307208,0,0,0,0,0,0,400000,400000,0,400000,null,0,0,0,0,0,400000,0,0,0,0,0,0,0,0,2442649,0,2442649,2442649,2442649,0,2442649,0,0,0,0,null,1850000,1850000,1850000,-592649,1850000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,1850000,0,0,0,0,0,1850000]
[{"$nulls":5},"0701-П16",{"$nulls":11},"01","01","01","Изградња моста у МЗ Ставе",{"$nulls":4},505912,505912.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511200,511200,511200,"Изградња моста у МЗ Ставе",1200000,null,1065965,1468906,505912,505912.32,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":5},"0701-П17",{"$nulls":11},"01","01","01","Набавка основних средстава за ЈКП \"1. Мај\"",{"$nulls":4},1600050,1600000,1000000,1000000,0,0,1000000,1000000,1000000,999991.74,465301.74,534698.26,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,465301.74,0,0,465301.74,465301.74,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","512",{"$nulls":7},512900,512900,512900,"Опр.за призв., мотор., непокр.и немотор.опр.(ЈКП \"1.Мај)",2000000,1055856,1805889,1805889,1600050,1600000,1000000,1000000,null,null,1000000,1000000,1000000,999991.74,465301.74,534698.26,{"$nulls":6},1000000,{"$nulls":7},0,{"$nulls":15},0,0,null,null,465301.74,null,null,465301.74,465301.74,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511300,511300,511300,"Капитално одржавање зграда и објеката",{"$nulls":6},7000000,7000000,null,null,7000000,7000000,7000000,6999972.5,6999972.5,27.5,{"$nulls":6},7000000,{"$nulls":7},0,{"$nulls":15},0,0,null,null,6999972.5,null,null,6999972.5,6999972.5,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,511400,511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,null,null,null,7000000,6865695.2,0,0,6865695.2,6865695.2,6865696,6865581.3,6865581.3,114.70000000018626,null,0,0,0,0,0,6865696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,6865581.3,0,0,6865581.3,6865581.3,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,null,null,null,7000000,6910000,0,0,6910000,6910000,6910000,6909656,6909656,344,null,0,0,0,0,0,6910000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,6909656,0,0,6909656,6909656,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[null,null,null,21,null,"0701-П22",{"$nulls":11},"01","01","01","Појачано одржавање општин.пута Л-8 Шљивова-Ставе",{"$nulls":4},0,0,7000000,7000000,0,0,7000000,7000000,7000000,6999516,6999516,484,0,0,0,0,0,0,7000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,6999516,0,0,6999516,6999516,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,null,null,null,7000000,7000000,0,0,7000000,7000000,7000000,6999516,6999516,484,null,0,0,0,0,0,7000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,6999516,0,0,6999516,6999516,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[null,null,null,22,null,"0701-П23",{"$nulls":11},"01","01","01","Појачано одржавање општин.пута Л-19 Бела Црква - Врбић",{"$nulls":4},0,0,7000000,6843235.8,0,0,6843235.8,6843235.8,6843236,6843027.63,6843027.63,208.37000000011176,0,0,0,0,0,0,6843236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,6843027.63,0,0,6843027.63,6843027.63,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511300,511300,511300,"Капитално одржавање зграда и објеката",{"$nulls":6},7000000,6843235.8,null,null,6843235.8,6843235.8,6843236,6843027.63,6843027.63,208.37000000011176,{"$nulls":6},6843236,{"$nulls":7},0,{"$nulls":15},0,0,null,null,6843027.63,null,null,6843027.63,6843027.63,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511300,511300,511300,"Капитално одржавање зграда и објеката",{"$nulls":6},4000000,4000000,null,null,4000000,4000000,4000000,3999952.4,3999952.4,47.60000000009313,{"$nulls":6},4000000,{"$nulls":7},0,{"$nulls":15},0,0,null,null,3999952.4,null,null,3999952.4,3999952.4,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,511400,511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,null,null,null,4000000,4000000,0,0,4000000,4000000,4000000,3999774,3999774,226,null,0,0,0,0,0,4000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,3999774,0,0,3999774,3999774,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,null,null,null,1500000,1531069,0,1040236,2571305,2571304.8,2571305,2571305,2571305,0,null,0,0,0,0,0,2571305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,1531069,0,1040236,2571305,2571305,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[null,null,null,27,null,"0701-П28",{"$nulls":11},"01","01","01","Појачано одржавање некатег.пута Ликодра Гајиновци",{"$nulls":4},0,0,1500000,1500000,0,0,1500000,1500000,1500000,1499839,1499839,161,0,0,0,0,0,0,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,1499839,0,0,1499839,1499839,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,null,null,null,1500000,1500000,0,0,1500000,1500000,1500000,1499839,1499839,161,null,0,0,0,0,0,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,1499839,0,0,1499839,1499839,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[null,null,null,28,null,"0701-П29",{"$nulls":11},"01","01","01","Појачано одржавање општ.пута Л-14а Ликодра Мађупац",{"$nulls":4},0,0,2000000,2000000,0,231764,2231764,2231764.2,2231765,2231764.5,2231764.5,0.5,0,0,0,0,0,0,2231765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,2000001,0,231764,2231765,2231764.5,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511300,511300,511300,"Капитално одржавање зграда и објеката",{"$nulls":6},2000000,2000000,null,231764,2231764,2231764.2,2231765,2231764.5,2231764.5,0.5,{"$nulls":6},2231765,{"$nulls":7},0,{"$nulls":15},0,0,null,null,2000001,null,231764,2231765,2231764.5,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511300,511300,511300,"Капитално одржавање зграда и објеката",{"$nulls":6},3500000,3500000,null,null,3500000,3500000,3500000,3499719.8,3499719.8,280.20000000018626,{"$nulls":6},3500000,{"$nulls":7},0,{"$nulls":15},0,0,null,null,3499719.8,null,null,3499719.8,3499719.8,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,511400,511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,511400,511400,"Стручни надзор",null,null,null,160000,160000,110759.49,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[null,null,null,"8",null,"2001",{"$nulls":14},"ПРОГРАМ 8 - Предшкол.васпит.и образовање",{"$nulls":4},20561071.970000003,19700980.8,19773677,20058565.07,0,442580,20501145.07,20501145.07,20567663,19681288,14093462.65,6474200.35,0,8323939,3928232.4299999997,2394244.07,1837972,5382000,20567663,0,0,0,0,0,0,351190,351190,14239929.200000001,5563244.2,21349742,17793316.2,21918653,20825033,21651446,7421664,22381333,7996729.83,5834975.83,null,23375775,23375775,24014625,2095972,29747815,1241878,6446575,14715018.06,0,123000,14838018.06,14838018.06,1494615,{"$error":"#REF!"},5019000,33746675,0,1494615,996400,8615277,10561882,38363092]
[{"$nulls":11},911,{"$nulls":8},"Предшколско образовање",18646993,18082227,17602981,18442320,18408820,17771775.8,19344375,19024795,0,319580,19344375,19344375,20138361,19251986,13787254.65,6351106.35,null,8323939,3928232.4299999997,2394244.07,1837972,5382000,20138361,0,0,0,0,0,0,351190,351190,13918721.200000001,5425916.2,20875440,17395556.2,21444351,19024795,21177144,7421664,22381333,7860205.83,5748959.83,null,22381333,22381333,23020183,1575832,28753373,841878,6446575,13787254.65,0,0,13787254.65,13787254.65,1494615,{"$error":"#REF!"},5019000,33272373,0,1494615,996400,8615277,10561882,37368650]
[{"$nulls":4},"05476",null,"911411",null,"911","411","5",null,218,null,"218","218",null,411000,411000,411000,"Плате и додаци запослених",11842697,11842697,11819809,11926897,10533562,10533562,10227739,10227739,null,null,10227739,10227739,10227739,10227739,7670808,2556931,null,6404562,505994,1053549,773402,1221000,10227739,{"$nulls":7},0,7844767,3016765,11791095,9574549,11791095,10227739,11791095,4226660,12970205,4323402,3242551,null,12970205,12970205,12970205,1179110,14191205,276145,3813755,7670808,null,null,7670808,7670808,1255800,{"$error":"#REF!"},1108386,15299591,null,1255800,842507,6781368,8879675,20972573,1,{"$nulls":4},411000]
[{"$nulls":4},"05476",null,"911414",null,"911","414","5",{"$nulls":4},"220",null,414312,414312,414312,"Отпремнине у случају отпуштања с посла",{"$nulls":4},319580,0,694029,374449,null,319580,694029,694029,694029,0,0,694029,{"$nulls":6},694029,{"$nulls":7},0,null,null,374449,null,374449,374449,374449,null,374449,null,null,null,374449,374449,374449,0,374449,338313,357755,0,null,null,0,0,null,{"$error":"#REF!"},40417,414866,{"$nulls":5},374449,1]
[{"$nulls":4},"05476",null,"911414",null,"911","416","5",{"$nulls":4},"221",null,416000,416000,416000,"Јубиларне награде",150000,90153,19198,150000,353000,353000,285000,285000,null,null,285000,285000,240779,240779,240779,0,{"$nulls":6},240779,{"$nulls":7},0,264866,66939,285000,285000,391000,285000,285000,215000,285000,24304,24304,null,285000,285000,285000,-106000,285000,12830,250000,240779,null,null,240779,240779,null,{"$error":"#REF!"},null,285000,{"$nulls":4},0,285000,1,{"$nulls":4},416000]
[{"$nulls":4},"05476",null,"911423",null,"911","423","5",{"$nulls":4},"224/1",null,423000,423000,423000,"Стручно усавршавање запослених",200000,200000,167600,200000,150000,146860,150000,150000,null,null,150000,150000,150000,148240,99440,50560,{"$nulls":6},150000,{"$nulls":7},0,56910,33370,150000,73810,150000,150000,150000,null,150000,56570,35000,null,150000,150000,150000,0,150000,4050,null,99440,null,null,99440,99440,null,{"$error":"#REF!"},null,150000,{"$nulls":4},0,150000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"911426",null,"911","426","5",null,null,null,"227","227",null,426000,426000,426000,"Материјал + дидактика",203270,203270,180646,203270,262500,262315,1109704,1109704,null,null,1109704,1109704,1309704,1298138,665539,644165,null,null,1818006.43,514608.07,455742,1854000,1309704,{"$nulls":7},0,759914.4,343911.4,1109704,966626.4,1109704,1109704,1109704,90296,1109704,620969.83,317833.83,null,1109704,1109704,1109704,0,2963704,1595,null,665539,null,null,665539,665539,null,{"$error":"#REF!"},1852107,4815811,{"$nulls":4},0,2963704,1,{"$nulls":4},426000]
[{"$nulls":11},911,{"$nulls":8},"Предшколско образовање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":7},0,{"$nulls":7},0,0,0,0,0,0,1325936,0,0,0,0,0,null,520140,520140,520140,520140,520140,400000,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0,0,520140]
[{"$nulls":4},"05476",null,"911500",null,"911","511",{"$nulls":5},"230",null,511000,511000,511000,"Уређење дворишта у Брштици",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":18},0,{"$nulls":5},1325936,{"$nulls":6},106000,106000,106000,106000,106000,400000,null,744555.41,null,null,744555.41,744555.41,{"$nulls":9},106000,1]
[{"$nulls":4},"05476",null,"911500",null,"911","511",{"$nulls":7},511400,511400,511400,"Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"911500",null,"911","511",{"$nulls":7},511300,511300,511300,"Капитално одржавање зграда и објеката",{"$nulls":4},1690148.6,1590668.6,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511200]
[{"$nulls":4},"05476",null,"911500",null,"911","511",{"$nulls":7},511400,511400,511400,"Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},0,{"$nulls":5},511400]
[{"$nulls":11},911,{"$nulls":8},"Предшколско образовање",9457372,8576314,0,0,462103.37,338536.4,369302,246302,0,123000,369302,369302,369302,369302,246208,123094,null,0,0,0,0,0,369302,0,0,0,0,0,0,0,0,246208,92328,369302,307760,369302,369302,369302,0,0,106524,71016,null,369302,369302,369302,0,369302,0,null,123208,0,123000,246208,246208,0,{"$error":"#REF!"},0,369302,0,0,0,0,0,369302]
[null,null,null,"9",null,"2002",{"$nulls":14},"ПРОГРАМ 9 - Основ.образов.и васпитање",{"$nulls":4},40615755.66,37554440.519999996,37014435,39297666.21,0,0,39297666.21,39297666.21,37855115.68000001,36953768.62,20636883.2,17218232.480000004,180000,141213841,0,0,0,0,37086262,0,0,0,0,0,0,0,0,20256649.63,10552317.180000002,38639537.85,28481005.44,38968307,39128369,38528874.11,0,36276302,13888082.759999998,9706618.559999999,null,39824063.32,39587230,39824230,855923,39824230,3754422,0,22870549.43,0,0,22870549.43,22870549.43,0,{"$error":"#REF!"},18725000,57489322,1130000,0,0,0,1130000,39824230]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":7},"411912",{"$nulls":7},"170/1",{"$nulls":4},"Плате и додаци запослених",{"$nulls":6},469000,469000,null,null,469000,469000,640000,546272.89,256469.84,383530.16000000003,null,83604111,{"$nulls":4},640000,{"$nulls":7},0,625513.73,283943.41,834018.31,812856.1,1065600,532800,1065600,null,1065600,416491.29,312368.47,null,1065600,1065600,1065600,0,1065600,null,null,256469.84,null,null,256469.84,256469.84,null,{"$error":"#REF!"},null,1065600,{"$nulls":4},0,1065600,1]
[{"$nulls":7},"414912",{"$nulls":7},"170/3",{"$nulls":4},"Награде запосл. и ост.посеб.расходи",716934,716934,531185,605396,566167,258553.32,1426973,1426973,null,null,1426973,1426973,1708010.56,1708010.56,726423.89,981586.67,{"$nulls":6},1426973,{"$nulls":7},0,285277.78,250849.89,705730,319371.78,705730,705730,705730,null,861263,553372.99,553372.99,null,861263,861263,861263,155533,861263,null,null,726423.89,null,null,726423.89,726423.89,null,{"$error":"#REF!"},null,861263,{"$nulls":4},0,861263,1,{"$nulls":4},"416000."]
[{"$nulls":7},"422912",{"$nulls":7},"170/6",{"$nulls":4},"Трошкове путовања (превоз ученика)",12600000,11186234,10619677,12600000,11900000,10687560.7,11900000,11900000,null,null,11900000,11900000,11034650,10840692.8,5971322,5063328,{"$nulls":6},11000000,{"$nulls":7},0,5697021.8,2972415.4,11394043.6,8371146.8,11000000,11000000,11000000,null,11000000,3980206.44,1904966.44,null,11000000,11000000,11000000,0,11000000,300000,null,5971322,null,null,5971322,5971322,null,{"$error":"#REF!"},null,11000000,{"$nulls":5},11000000,1]
[{"$nulls":7},"423912",{"$nulls":7},"170/7",{"$nulls":4}," Услуге по уговору ",184730,184730,9500,186429,323703.66,323083.41,150000,150000,null,null,150000,150000,370000,370000,100344.6,269655.4,{"$nulls":6},370000,{"$nulls":7},0,210792.1,171087.4,250000,235292.1,250000,150000,250000,null,250000,242171.45,172286.3,null,250000,250000,250000,0,250000,null,null,100344.6,null,null,100344.6,100344.6,null,{"$error":"#REF!"},14530000,14780000,450000,null,null,null,450000,250000,1,{"$nulls":4},"423000."]
[{"$nulls":7},"425912",{"$nulls":7},"170/10",{"$nulls":4}," Текуће поправке и одржавање                 ",764778,764778,999701,1000000,1966000,1965554.21,1750000,1750000,null,null,1750000,1750000,2200000,2199921.4,1310392.7,889607.3,{"$nulls":6},2200000,{"$nulls":7},0,1058708.2,455536.7,1450000,1284936.3,1450000,1450000,1450000,null,1450000,482729.65,360932.5,null,1450000,1450000,1450000,0,1450000,300000,null,1310392.7,null,null,1310392.7,1310392.7,null,{"$error":"#REF!"},null,1450000,{"$nulls":4},0,1450000,1,{"$nulls":4},"425000."]
[{"$nulls":7},"480912",{"$nulls":12},"Новчане казне и пенали по решењу судова",{"$nulls":6},0,0,null,null,0,0,0,null,null,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,null,0,null,0,0,0,0,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},"483000."]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",9457372,8576314,8515552,9888906,9898363,8810763,9582630,9619295,0,0,9619295,9619295,10008299.120000001,9775007.52,4589818.32,5418480.800000001,180000,41003000,0,0,0,0,9619295,0,0,0,0,0,0,0,0,4924346.14,1935581.31,10384138.32,7223510.29,10381052,10037052,10297239.55,0,11049414,2931077.2199999997,2090376.73,null,11286247.32,11049414,11286414,905362,11286414,454422,null,4589818.32,0,0,4589818.32,4589818.32,0,{"$error":"#REF!"},3260000,14309414,180000,0,0,0,180000,11286414]
[{"$nulls":7},"411912",{"$nulls":7},"170/13",{"$nulls":4},"Плате и додаци запослених",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,null,34363000,{"$nulls":4},0,{"$nulls":7},0,0,0,86937,null,70000,0,0,0,434683,158858,119229.36,null,434683,434683,434683,364683,434683,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,434683,{"$nulls":4},0,434683,1,{"$nulls":4},"411000."]
[{"$nulls":7},"421912",{"$nulls":7},"170/17",{"$nulls":4},"Сталне трошкове                                   ",2245168,2040557,1946084,2245168,2190000,1586748,2190000,2190000,null,null,2190000,2190000,2190000,2190000,795251.83,1394748.17,{"$nulls":6},2190000,{"$nulls":7},0,534890.41,227717.86,2190000,1272518.88,2190000,2190000,2190000,null,2255700,402924.11,261670.44,null,2255700,2255700,2255700,65700,2255700,null,null,795251.83,null,null,795251.83,795251.83,null,{"$error":"#REF!"},50000,2305700,{"$nulls":4},0,2255700,1,{"$nulls":4},"421000."]
[{"$nulls":7},"423912",{"$nulls":7},"170/20",{"$nulls":4},"Услуге по уговору",200000,200000,200000,200000,150000,150000,150000,150000,null,null,150000,150000,150000,150000,101572,48428,{"$nulls":6},150000,{"$nulls":7},0,97840,29950,150000,131410,150000,150000,150000,null,154500,34110,23560,null,154500,154500,154500,4500,154500,null,null,101572,null,null,101572,101572,null,{"$error":"#REF!"},10000,164500,{"$nulls":4},0,154500,1,{"$nulls":4},"423000."]
[{"$nulls":7},"425912",{"$nulls":7},"170/23",{"$nulls":4},"Текуће поправке и одржавање                 ",330000,330000,337354,337354,822452,822452,542452,542452,null,null,542452,542452,542452,542452,363478,178974,{"$nulls":6},542452,{"$nulls":7},0,313755,55212,542452,337831.42,542452,542452,542452,null,558725,122476.35,107841.35,null,558725,558725,558725,16273,558725,null,null,363478,null,null,363478,363478,null,{"$error":"#REF!"},null,558725,{"$nulls":4},0,558725,1,null,null," ",null,"425000."]
[{"$nulls":7},"426912",{"$nulls":7},"170/24",{"$nulls":4},"Материјал",896535,896535,950000,950000,1050000,1050000,1050000,1050000,null,null,1050000,1050000,1050000,1050000,512539.49,537460.51,{"$nulls":6},1050000,{"$nulls":7},0,539954.96,178926.78,1050000,679049,1050000,1050000,1050000,null,1081500,268344.32,181604.66,null,1081500,1081500,1081500,31500,1081500,null,null,512539.49,null,null,512539.49,512539.49,null,{"$error":"#REF!"},2500000,3581500,180000,null,null,null,180000,1081500,1,{"$nulls":4},"426000."]
[{"$nulls":7},"480912",{"$nulls":7},"170/26",{"$nulls":4},"Новчане казне и пенали по решењу судова",{"$nulls":4},70000,60045,70000,70000,null,null,70000,70000,70000,60184,30035,39965,{"$nulls":6},70000,{"$nulls":7},0,45764,15129,70000,61081,70000,70000,70000,null,72100,30706,15324,null,72100,72100,72100,2100,72100,null,null,30035,null,null,30035,30035,null,{"$error":"#REF!"},null,72100,{"$nulls":5},72100,1]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":7},0,{"$nulls":7},0,0,0,0,0,0,2400000,0,0,0,0,0,null,0,0,0,0,0,1000000,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":28},0,null,null,null,0,0,0,0,{"$nulls":7},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",{"$nulls":4},0,0,493080,493080,0,0,493080,493080,493080,491760,491760,1320,null,0,0,0,0,0,493080,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,491760,null,null,491760,491760,0,null,null,0,null,0,0,0,null,0]
[{"$nulls":7},"500912",{"$nulls":9},"511300'","511300'","511300'","Капитално одржавање зграда и објеката",{"$nulls":4},0,0,493080,493080,null,null,493080,493080,493080,491760,491760,1320,{"$nulls":6},493080,{"$nulls":7},0,{"$nulls":15},0,0,null,null,491760,null,null,491760,491760,null,null,null,0,{"$nulls":5},0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463000,463000,463000,"Текуће донације и трансфери ",{"$nulls":4},478800,478800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":4},0,0,0]
[{"$nulls":7},"500912",{"$nulls":9},"511300.","511300.","511300.","Капитално одржавање зграда и објеката",{"$nulls":4},478800,478800,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511200]
[{"$nulls":5},"2002-П13",{"$nulls":11},"01","01","01","Тестирање громобрана на школи у Ликодри",{"$nulls":4},232632,232632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":20},"осталим нивоима власти",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",null,null,0,0,379100,250530,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":7},"500912",{"$nulls":9},"511400.","511400.","511400.","Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},0,{"$nulls":5},511400]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",null,null,0,0,141600,139896,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":7},"424912",{"$nulls":9},"424000.","424000.","424000.","Специјализоване услуге",{"$nulls":4},141600,139896,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511200]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463000,463000,463000,"Текуће донације и трансфери ",{"$nulls":4},2000000,1984045.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":4},0,0,0]
[{"$nulls":20},"осталим нивоима власти",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":5},"2002-П1",{"$nulls":11},"01","01","01","Пројекти основне школе Боривоје Ж. Милојевић - Крупањ",{"$nulls":4},0,0,254000,254000,0,0,254000,254000,254000,253300,0,254000,0,0,0,0,0,0,254000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,458389,195500,null,1448628,1448628,1448628,1448628,1448628,0,0,0,0,0,0,0,0,0,0,675720,0,0,0,0,0,1448628]
[{"$nulls":4},"05476",{"$nulls":15},"осталим нивоима власти",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":15},"174",null,null,null,"512000'","Набавка косачице и тримера",{"$nulls":43},100000,100000,100000,null,100000,{"$nulls":16},100000,1]
[{"$nulls":15},"177",null,null,null,"511000'","Набавка и уградња дизалице у котларници у Крупњу.",{"$nulls":40},96389,null,null,97240,97240,97240,null,97240,{"$nulls":16},97240,1]
[null,null,null,"9-П2",null,"2002-П2",{"$nulls":11},"01","01","01","Реконструкција грејања на школи у Белој Цркви",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2472000,0,2472000,1972000,2472000,0,0,0,0,null,0,0,0,-2472000,0,500000,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":28},0,null,null,null,0,0,0,0,{"$nulls":7},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",null,null,0,0,1380613,1322944.79,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463000,463000,463000,"Текуће донације и трансфери ",{"$nulls":4},1380613,1322944.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$nulls":7},0,{"$nulls":4},0,0,0]
[{"$nulls":7},"500912",{"$nulls":9},"511300.","511300.","511300.","Капитално одржавање зграда и објеката",{"$nulls":4},1380613,1322944.79,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511200]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463000,463000,463200,"Текуће донације и трансфери ",{"$nulls":4},330000,330000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1712300,1712300,1712300,1712300,1712300,0,{"$nulls":6},0,{"$nulls":4},0,0,0,null,1712300,1]
[{"$nulls":5},"2002-П12",{"$nulls":11},"01","01","01","Хидроизолација крова на школи у Белој Цркви",{"$nulls":4},297500,296220,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":20},"осталим нивоима власти",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",null,null,0,0,142600,142600,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,150000,150000,150000,150000,150000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,100000,0,0,0,0,0,150000]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},0,{"$nulls":5},511400]
[{"$nulls":5},"2002-П14",{"$nulls":11},"01","01","01","Радови на хобловању и лакирању паркета",{"$nulls":4},0,0,300000,300000,0,0,300000,300000,300000,298980,298980,1020,0,0,0,0,0,0,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,298980,0,0,298980,298980,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",null,null,0,0,null,null,300000,300000,0,0,300000,300000,300000,298980,298980,1020,null,0,0,0,0,0,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,298980,0,0,298980,298980,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},0,{"$nulls":5},511400]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",null,null,0,0,null,null,100000,100000,0,0,100000,100000,100000,96872,96872,3128,null,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,96872,0,0,96872,96872,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":7},"500912",{"$nulls":9},"512900'","512900'","512900'","Опрема за произв.мотор.и немотор.возила",{"$nulls":6},100000,100000,null,null,100000,100000,100000,96872,96872,3128,{"$nulls":6},100000,{"$nulls":7},0,{"$nulls":15},0,0,null,null,96872,null,null,96872,96872,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511200]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463200,463200,463200,"Текуће донације и трансфери ",{"$nulls":4},0,0,105527,105527,0,0,105527,105527,105527,103644,103644,1883,0,0,0,0,0,0,105527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":4},0,0,0]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":7},0,{"$nulls":7},0,413900,208000,312000,413900,413900,312000,413900,0,0,0,0,null,0,0,0,-413900,0,0,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0,0,0]
[null,null,"05476",{"$nulls":17},"Средња школа  Крупањ",{"$nulls":4},8644710,8179761.3,6725645,7508572.880000001,0,0,7508572.880000001,7508572.880000001,7306514.03,6785389.03,3172974.81,4133539.22,0,43429585,0,0,0,0,6891105,0,0,0,0,0,700000,0,0,3602262.13,1309435.06,7506820.52,5329114.78,7454047,6858157,7078547,1500000,4804791,1470765.73,1000536.51,null,5425357.46,5104791,5425598,-2028449,5425598,403000,0,3917530.22,0,0,3917530.22,3917530.22,0,{"$error":"#REF!"},2127000,7552598,0,0,0,0,0,5425598]
[null,null,null,"10",null,"2003",{"$nulls":14},"ПРОГРАМ 10 - Средњ.образов.и васпитање",{"$nulls":4},8644710,8179761.3,6725645,7508572.880000001,0,0,7508572.880000001,7508572.880000001,7306514.03,6785389.03,3172974.81,4133539.22,0,43429585,0,0,0,0,6891105,0,0,0,0,0,700000,0,0,3602262.13,1309435.06,7506820.52,5329114.78,7454047,6858157,7078547,1500000,4804791,1470765.73,1000536.51,null,5425357.46,5104791,5425598,-2028449,5425598,403000,0,3917530.22,0,0,3917530.22,3917530.22,0,{"$error":"#REF!"},2127000,7552598,0,0,0,0,0,5425598]
[{"$nulls":11},922,{"$nulls":8},"Више средње образовање",5950377,5847075,5238322,6004544,5748325,5496262.62,6379325,6434784.8100000005,0,0,6434784.8100000005,6434784.8100000005,6960194.03,6785389.03,3172974.81,3787219.22,null,43429585,0,0,0,0,6544785,0,0,0,0,0,0,0,0,3602262.13,1309435.06,6806820.52,5329114.78,6754047,6158157,6378547,1500000,4804791,1470765.73,1000536.51,null,5125357.46,4804791,5125598,-1628449,5125598,403000,null,3172974.81,0,0,3172974.81,3172974.81,0,{"$error":"#REF!"},2127000,7252598,0,0,0,0,0,5125598]
[{"$nulls":7},"411922",{"$nulls":12},"Плате и додаци запослених",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,null,33258119,{"$nulls":4},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":4},0,0,{"$nulls":5},"411000."]
[{"$nulls":7},"421922",{"$nulls":7},"182/2",{"$nulls":4},"Сталне трошкове",2130000,2113202,1715868,2130000,2130000,2084321.5,2130000,2130000,null,null,2130000,2130000,2130000,2130000,795334,1334666,{"$nulls":6},2130000,{"$nulls":7},0,762127.68,377975.06,2130000,1825069.27,2460000,2130000,2130000,null,2130000,541616.04,348807.49,null,2130000,2130000,2130000,-330000,2130000,null,null,795334,null,null,795334,795334,null,{"$error":"#REF!"},35000,2165000,{"$nulls":4},0,2130000,1,{"$nulls":4},"421000."]
[{"$nulls":7},"423922",{"$nulls":7},"182/4",{"$nulls":4},"Услуге по уговору ",243778,232573,137526,243778,100329,91684,100329,100329,null,null,100329,100329,100329,100329,37632,62697,{"$nulls":6},100329,{"$nulls":7},0,104442,55552,127719,108442,127719,100329,127719,null,127719,103287.2,86287.2,null,127719,127719,127719,0,127719,3000,null,37632,null,null,37632,37632,null,{"$error":"#REF!"},2022000,2149719,{"$nulls":4},0,127719,1,{"$nulls":4},"423000."]
[{"$nulls":7},"426922",{"$nulls":7},"182/7",{"$nulls":4},"Материјал",417104,416130,412817,417104,335328,334110,385328,385328,null,null,385328,385328,385328,385321,268177,117151,{"$nulls":6},385328,{"$nulls":7},0,246266,93754,385328,306323.83,385328,385328,385328,null,385328,154791.5,111482.5,null,385328,385328,385328,0,385328,null,null,268177,null,null,268177,268177,null,{"$error":"#REF!"},null,385328,{"$nulls":4},0,385328,1,{"$nulls":4},"426000."]
[{"$nulls":11},922,{"$nulls":8},"Више средње образовање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":7},0,null,null,null,0,0,700000,0,0,0,0,700000,0,700000,700000,700000,0,0,0,0,null,0,0,0,-700000,0,0,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"500922",{"$nulls":9},"512000'","512000'","512000'","Машине и опрема",{"$nulls":7},0,null,null,null,0,0,0,0,{"$nulls":7},0,{"$nulls":7},0,null,null,200000,null,null,200000,200000,{"$nulls":8},0,0,0,null,0,null,null,null,0,{"$nulls":9},0]
[{"$nulls":7},"500922",{"$nulls":5},"183",null,null,null,"511000'","511000'","511000'","Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":16},700000,null,0,null,null,500000,null,700000,500000,500000,{"$nulls":8},-700000,0,null,null,744555.41,null,null,744555.41,744555.41,{"$nulls":9},0,0]
[{"$nulls":11},860,{"$nulls":8},"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,500000,336040,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":7},"423922",{"$nulls":12},"Услуге по уговору",{"$nulls":4},500000,336040,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},423000]
[{"$nulls":5},"2003-П3",{"$nulls":11},"01","01","01","Реконстр., адапт.и опремање радионице за практ.наставу",{"$nulls":4},1906385,1862082.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":20},"осталим нивоима власти",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":11},922,{"$nulls":8},"Више средње образовање",null,null,0,0,490000,485376,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":7},"500922",{"$nulls":9},"511400.","511400.","511400.","Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},0,{"$nulls":5},511400]
[{"$nulls":11},922,{"$nulls":8},"Више средње образовање",null,null,0,0,null,null,346320,346320,0,0,346320,346320,346320,0,0,346320,null,0,0,0,0,0,346320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,300000,300000,300000,300000,300000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,300000,0,0,0,0,0,300000]
[{"$nulls":4},"05476",null,"9224632",null,"922","4632",{"$nulls":7},463200,463200,463200,"Текуће донације и трансфери ",{"$nulls":4},0,0,346320,346320,0,0,346320,346320,346320,0,0,346320,0,0,0,0,0,0,346320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,300000,300000,300000,300000,300000,0,{"$nulls":6},0,{"$nulls":4},0,0,0,null,300000,1]
[{"$nulls":7},"500922",{"$nulls":7},"184",null,"511300'","511300'","512000'","Машине и опрема",{"$nulls":6},346320,346320,null,null,346320,346320,346320,0,0,346320,{"$nulls":6},346320,{"$nulls":7},0,{"$nulls":12},300000,300000,300000,300000,300000,null,null,0,null,null,null,0,null,{"$error":"#REF!"},null,300000,{"$nulls":5},300000,1,{"$nulls":4},511200]
[null,null,null,"11-11",null,"0901-0001",{"$nulls":11},"01","01","01","Једнократне помоћи и други облици помоћи",{"$nulls":4},7985986,7985986,7985986,7985986,0,0,7985986,7985986,8985986,8910326.64,5314142.65,3671843.35,0,0,0,0,0,0,8985986,0,1000000,0,0,0,1000000,0,-1000000,4457311.46,1812107.74,8985986,5083248.46,8985986,8985986,8985986,2321832,8985986,2494033,1862134,null,10485986,10485986,9985986,1000000,9985986,0,0,5314142.65,0,0,5314142.65,5314142.65,0,{"$error":"#REF!"},15089328,17319614,0,0,0,0,0,9985986]
[{"$nulls":4},"05476",null,"0104631",null,"10","4631",{"$nulls":7},463100,null,null,"Донације и трансфери осталим нивоима ",1900000,1900000,1900000,1900000,1900000,1900000,1900000,1900000,0,0,1900000,1900000,1900000,1900000,1266664,633336,null,0,0,0,0,0,1900000,0,0,0,0,0,0,0,0,1093830.41,474999,1900000,1093830.41,1900000,1900000,1900000,0,1900000,633332,446666,null,1900000,1900000,1900000,0,1900000,0,null,1266664,0,0,1266664,1266664,0,{"$error":"#REF!"},0,1900000,0,0,0,0,0,1900000,1,{"$nulls":4},463000]
[{"$nulls":7},"472",{"$nulls":7},"26",null,null,463000,463100,"  - Давања из буџета болесним и ",1900000,1900000,1900000,1900000,1900000,1900000,1900000,1900000,null,null,1900000,1900000,1900000,1900000,1266664,633336,{"$nulls":6},1900000,{"$nulls":7},0,1093830.41,474999,1900000,1093830.41,1900000,1900000,1900000,null,1900000,633332,446666,null,1900000,1900000,1900000,0,1900000,null,null,1266664,null,null,1266664,1266664,null,{"$error":"#REF!"},null,1900000,{"$nulls":5},1900000,1]
[{"$nulls":20},"другом месту",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":7},"472",{"$nulls":12},"Накнаде за социјалну заштиту из буџета",null,null,5300000,5755700,5300000,5300000,5300000,5300000,0,0,5300000,5300000,6300000,6224340.640000001,3523494.65,2776505.35,null,0,0,0,0,0,6300000,0,1000000,0,0,0,1000000,0,-1000000,2773999.05,1206112.74,6300000,3399936.05,6300000,6300000,6300000,0,6300000,1778132,1332899,null,7800000,7800000,7300000,1000000,7300000,null,null,3523494.65,0,0,3523494.65,3523494.65,0,{"$error":"#REF!"},0,0,0,0,0,0,0,7300000,0.9358974358974359]
[{"$nulls":15},"31/2",null,null,463000,463100,"  - Давања из буџ. соц. угр.-једнократна помоћ",5300000,5299329,5300000,5300000,5300000,5300000,5300000,5300000,null,null,5300000,5300000,5300000,5293641.32,3523494.65,1776505.35,{"$nulls":6},5300000,{"$nulls":7},0,2773999.05,1206112.74,5300000,3399936.05,5300000,5300000,5300000,null,5300000,1702694,1308149,null,5300000,5300000,5300000,0,5300000,null,null,3523494.65,null,null,3523494.65,3523494.65,null,{"$error":"#REF!"},null,5300000,{"$nulls":5},5300000,1,{"$nulls":4},"472000."]
[{"$nulls":11},"070",{"$nulls":8},"Социјална помоћ угроженом ",1934671,1934671,873871,6173871,785986,785986,785986,785986,0,0,785986,785986,785986,785986,523984,262002,null,0,0,0,0,0,785986,0,0,0,0,0,0,0,0,589482,130996,785986,589482,785986,785986,785986,2321832,785986,82569,82569,null,785986,785986,785986,0,785986,0,null,523984,0,0,523984,523984,0,{"$error":"#REF!"},15089328,15419614,0,0,0,0,0,785986]
[{"$nulls":4},"05476",null,"0104631",null,"70","4631",{"$nulls":7},463100,463000,463100,"Донације и трансфери осталим нивоима ",1934671,1934671,873871,6173871,785986,785986,785986,785986,0,0,785986,785986,785986,785986,523984,262002,0,0,0,0,0,0,785986,0,0,0,0,0,0,0,0,589482,130996,785986,589482,785986,785986,785986,2321832,785986,82569,82569,null,785986,785986,785986,0,785986,0,0,523984,0,0,523984,523984,0,{"$error":"#REF!"},15089328,15419614,0,0,0,0,0,785986,1,{"$nulls":4},463000]
[{"$nulls":7},"421",{"$nulls":7},"31/4",{"$nulls":4},"Стални трошкови",1127431,1127431,66631,66631,66631,66631,66631,66631,null,null,66631,66631,66631,66631,44416,22215,{"$nulls":6},66631,{"$nulls":7},0,49968,11104,66631,49968,66631,66631,66631,100000,66631,16656,16656,null,66631,66631,66631,0,66631,null,null,44416,null,null,44416,44416,null,{"$error":"#REF!"},2396592,2463223,{"$nulls":4},0,66631,1,{"$nulls":4},"421000."]
[{"$nulls":7},"424",{"$nulls":12},"Специјализоване услуге",{"$nulls":6},0,0,null,null,0,0,0,0,null,0,{"$nulls":6},0,{"$nulls":7},0,null,0,0,null,0,0,0,null,0,null,null,null,0,0,0,0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},474660,474660,{"$nulls":5},0,{"$nulls":5},"424000."]
[{"$nulls":7},"472",{"$nulls":12},"Накнаде за социјалну заштиту из буџета",null,null,455700,5755700,455700,455700,455700,455700,0,0,455700,455700,455700,455700,303800,151900,null,0,0,0,0,0,455700,0,0,0,0,0,0,0,0,341775,75950,455700,341775,455700,455700,455700,0,455700,0,0,null,455700,455700,455700,0,455700,null,null,303800,0,0,303800,303800,0,{"$error":"#REF!"},1503996,1503996,0,0,0,0,0,455700,1]
[{"$nulls":11},"090",{"$nulls":8},"Социјална заштита некласификована",0,0,0,0,30000,0,30000,30000,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1177,0,1177,1177,30000,30000,30000,0,30000,0,0,null,1000,1000,1000,-29000,1000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,1000,0,0,0,0,0,1000]
[{"$nulls":4},"05476",{"$nulls":15},"власти",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0]
[{"$nulls":7},"423",{"$nulls":7},"37",null,null,463000,463100,"Услуге по уговору",{"$nulls":4},30000,0,30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":14},0,1177,null,1177,1177,30000,30000,30000,null,30000,null,null,null,1000,1000,1000,-29000,1000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,1000,{"$nulls":4},0,1000,1,{"$nulls":4},"472000."]
[null,null,null,"11-12",null,"0901-0001",{"$nulls":11},"01","01","01","Социјалне помоћи (УПРАВА)",{"$nulls":4},2105300,1790045.95,420300,619642.71,0,0,619642.71,619642.71,811765.35,801828.35,300852.13,510913.22000000003,0,0,0,0,0,0,414343,0,0,0,48434.8,48434.8,153484,153484,153484,655658.55,4596.55,2209142.55,1855658.55,2209500,410000,2262500,0,350000,0,0,null,350000,350000,350000,-1859500,503484,0,0,300852.13,0,0,300852.13,300852.13,0,{"$error":"#REF!"},0,503484,0,0,0,0,0,503484]
[{"$nulls":4},"05476",null,"010472",null,"30","472",{"$nulls":7},472000,null,null,"Накнаде за социјалну заштиту из буџета",420300,267947,212722,422014,420300,206606.95,420300,420300,0,0,420300,420300,210000,205063,191509.41999999998,18490.580000000016,null,0,0,0,0,0,210000,0,0,0,0,0,0,0,0,156642.55,4596.55,156642.55,156642.55,157000,210000,210000,0,150000,0,0,null,150000,150000,150000,-7000,150000,0,null,191509.41999999998,0,0,191509.41999999998,191509.41999999998,0,{"$error":"#REF!"},0,150000,0,0,0,0,0,150000,1,{"$nulls":4},472000]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[null,null,null,"11-2",null,"0901-0002",{"$nulls":11},"01","01","01","Породични и домски смештај, прихватил.и друге врсте смештаја",{"$nulls":4},0,0,450000,0,0,450000,450000,450000,0,0,0,0,null,17000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000000,0,0,10000,0,0,null,1000,1000,1000,1000,1000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,1000]
[{"$nulls":20},"становништву некласификована на",{"$nulls":30},0,{"$nulls":15},0]
[]
[{"$nulls":20},"Подрш.социо-хуман.организацијама",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":11},"090",{"$nulls":8},"Социјална заштита некласификована",376414,376278,366477,376414,626414,626414,326414,326414,0,0,326414,326414,326414,126414,94818,231596,null,0,0,0,0,0,326414,0,0,0,0,0,0,0,0,132810.38,42138,126414,170700.55,196414,326414,326414,0,126414,42138,31603.5,null,126414,126414,126414,-70000,126414,0,null,94818,0,0,94818,94818,0,{"$error":"#REF!"},0,126414,0,0,0,0,0,126414]
[{"$nulls":4},"05476",{"$nulls":10},"36",{"$nulls":4},"Савез слепих - помоћ",126414,126408,126414,126414,126414,126414,126414,126414,null,null,126414,126414,126414,126414,94818,31596,{"$nulls":6},126414,{"$nulls":7},0,94810.5,42138,126414,105345,126414,126414,126414,null,126414,42138,31603.5,null,126414,126414,126414,0,126414,null,null,94818,null,null,94818,94818,null,{"$error":"#REF!"},null,126414,{"$nulls":5},126414,1]
[{"$nulls":20},"Удружење \"Сигурни у нас\"",{"$nulls":34},27355.67,30000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"10480",null,"90","481",{"$nulls":7},481000,481000,481000,"Дотације хуманитарним удружењима (уз конкурс)",55000,55000,105000,105000,245000,235251.72000000003,0,389000,0,0,389000,389000,389000,388967.43,125160.93000000001,263839.07,null,0,0,0,0,0,389000,0,0,0,0,0,0,0,0,28000.01,0,247708,28000.01,247708,0,247708,0,0,0,0,null,244368,0,244368,-3340,244368,0,null,125160.93000000001,0,0,125160.93000000001,125160.93000000001,0,0,0,244368,0,0,0,0,0,244368,{"$nulls":5},481000]
[null,null,null,"11-5",null,"0901-0005",{"$nulls":11},"01","01","01","Подршка реализацији програма Црвеног крста",{"$nulls":4},1240860,1240450,1590860,1590860,0,0,1590860,1590860,1590860,1586114.22,1151640.89,439219.1100000001,null,0,0,0,0,0,1590860,0,0,0,0,0,0,0,0,1415837.86,464226.51,2040860,1654912.61,2040860,1590860,2040860,0,2040860,663991.02,489692.92,null,2040860,2040860,2040860,0,2040860,0,0,1151640.89,0,0,1151640.89,1151640.89,0,{"$error":"#REF!"},1208142,3249002,0,0,0,0,0,2040860]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},"040",{"$nulls":8},"Породица и деца",3758463,3644463,3197842,3450000,450000,450000,450000,450000,0,0,450000,450000,590000,576000,417600,172400,null,0,0,0,0,0,590000,0,0,0,0,0,0,0,0,458400,211200,611200,542400,730000,450000,730000,0,650000,189600,141600,null,650000,650000,650000,-80000,650000,0,null,3017631,0,0,3017631,3017631,0,{"$error":"#REF!"},0,650000,0,0,0,0,0,650000]
[{"$nulls":15},"28",null,null,472000,472000,"  - Накнада за треће и свако наредно дете у вртићу                                   ",450000,336000,295200,450000,450000,450000,450000,450000,null,null,450000,450000,590000,576000,417600,172400,{"$nulls":6},590000,{"$nulls":7},0,458400,211200,611200,542400,730000,450000,730000,null,650000,189600,141600,null,650000,650000,650000,-80000,650000,null,null,417600,null,null,417600,417600,null,{"$error":"#REF!"},null,650000,{"$nulls":5},650000,1]
[{"$nulls":11},"070",{"$nulls":8},"Социјална помоћ угроженом ",3758463,3644463,3197842,3450000,3000000,2975816,4800000,4800000,0,0,4800000,4800000,4333299,4322997,2600031,1733268,null,0,0,0,0,0,3800000,0,0,0,0,0,0,0,0,3813093,1887058,5084124,4838668,6500000,4800000,6500000,0,5100000,1025575,902506,null,5100000,5100000,5100000,-1400000,5100000,0,null,2600031,0,0,2600031,2600031,0,{"$error":"#REF!"},0,5100000,0,0,0,0,0,5100000]
[{"$nulls":15},"33",null,null,472000,472000,"  - Накнада за свако новорођено дете                                                     ",3308463,3308463,2902642,3000000,3000000,2975816,4800000,4800000,null,null,4800000,4800000,4333299,4322997,2600031,1733268,{"$nulls":6},3800000,{"$nulls":7},0,3813093,1887058,5084124,4838668,6500000,4800000,6500000,null,5100000,1025575,902506,null,5100000,5100000,5100000,-1400000,5100000,null,null,2600031,null,null,2600031,2600031,null,{"$error":"#REF!"},null,5100000,{"$nulls":5},5100000,1]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"010472",null,"70","472",{"$nulls":5},"34",null,472000,472000,472000,"Накнаде за социјалну заштиту из буџета",3758463,3644463,3197842,3450000,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},10000,10000,null,10000,null,null,null,1000,1000,1000,1000,1000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,1000,1,{"$nulls":4},472000]
[null,null,null,"11-П1",null,"0901-П1",{"$nulls":11},"01","01","01","Помоћ и нега у кући за стара лица и особе са инвалид.",{"$nulls":4},3400000,3381769.04,3400000,3400000,0,0,3400000,3400000,3400000,3341462.93,2347745.81,1052254.19,0,0,0,0,0,0,3400000,0,0,0,0,0,0,0,0,454289,427667,454289,914947.27,1912500,3400000,1912500,0,3827667,612088.9600000001,165212,null,3827667,3827667,5027667,3115167,5027667,0,0,2347745.81,0,0,2347745.81,2347745.81,0,{"$error":"#REF!"},0,5027667,0,0,0,0,0,5027667]
[{"$nulls":4},"05476",null,"010472",null,"90","472",{"$nulls":7},472000,472000,472000,"Накнаде за социјалну заштиту из буџета",{"$error":"#REF!"},{"$error":"#REF!"},3393576,3400000,3400000,3381769.04,3400000,3400000,0,0,3400000,3400000,3400000,3341462.93,2347745.81,1052254.19,null,0,0,0,0,0,3400000,0,0,0,0,0,0,0,0,454289,427667,454289,914947.27,1912500,3400000,1912500,0,3827667,612088.9600000001,165212,null,3827667,3827667,5027667,3115167,5027667,0,null,2347745.81,0,0,2347745.81,2347745.81,0,{"$error":"#REF!"},0,5027667,0,0,0,0,0,5027667,1.3135068959760605,{"$nulls":4},463000]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0]
[{"$nulls":15},"39",{"$nulls":4},"Материјал",null,null,null,240000,177688,172687.04,195000,195000,null,null,195000,195000,195000,184041.43,137068.31,57931.69,{"$nulls":6},195000,{"$nulls":7},0,null,null,null,28794.27,97500,195000,97500,null,195000,26354.56,null,null,195000,195000,195000,97500,195000,null,null,137068.31,null,null,137068.31,137068.31,null,{"$error":"#REF!"},null,195000,{"$nulls":5},195000,1,{"$nulls":4},426000]
[null,null,null,"11-П2",null,"0901-П2",{"$nulls":11},"01","01","01","Днев.борав.за децу и младе са сметњ.у разв.",{"$nulls":4},3150000,3149365.1000000006,3150000,3150000,0,0,3150000,3150000,3150000,3139862.06,1850921.8299999998,1299078.1700000002,0,0,0,0,0,0,3150000,0,0,0,0,0,0,0,0,2334786.86,666899.02,3906594,2941405.6299999994,3843297,3780000,3843297,0,3843297,638484.63,297946.06,null,3843297,3843297,3843297,0,3843297,630000,0,1850921.8299999998,0,0,1850921.8299999998,1850921.8299999998,0,{"$error":"#REF!"},0,3843297,0,0,0,0,0,3843297]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0]
[{"$nulls":15},"40",{"$nulls":4},"Текуће поправке и одржавање",null,null,null,60000,60000,57660.79,60000,60000,null,null,60000,60000,140000,105879.68,8424,131576,{"$nulls":6},140000,{"$nulls":7},0,126464.67,null,140000,137607.07,140000,140000,140000,null,140000,54109.85,null,null,140000,140000,140000,0,140000,null,null,8424,null,null,8424,8424,null,{"$error":"#REF!"},null,140000,{"$nulls":5},140000,1,{"$nulls":4},425000]
[null,null,"05476",{"$nulls":17},"ЗДРАВСТВО",{"$nulls":4},9060306,4294394.59,7203553,3437111.13,0,4166645,7603756.13,7603756.13,8131155.78,7641692.04,6596566.859999999,1463088.9200000004,null,0,0,0,0,0,7935553,0,0,0,0,0,2415000,2415000,2415000,1951113.2699999998,467167.41000000003,5743557.44,4526210.850000001,8135386,5619111,8339518.380000001,838879,3036908,1151924.56,955470.7100000001,null,3806240.57,3636908,3806264,-4329122,6221264,55418,0,2606793.3299999996,0,3989773.53,6596566.859999999,6596566.859999999,0,{"$error":"#REF!"},1254000,4460264,0,0,0,0,0,6221264]
[null,null,null,"12-11",null,"1801-0001",{"$nulls":11},"01","01","01","Функционис.устан.примарне здравств.заштите (ДОМ ЗДРАВЉА)",{"$nulls":4},3189556,2988968.62,2286908,2687111.13,0,0,2687111.13,2687111.13,2616510.7800000003,2384182.04,1643044.5999999999,973466.1800000004,null,0,0,0,0,0,2558908,0,0,0,0,0,0,0,0,1507520.3399999999,467167.41000000003,2234561.2,1933740.32,2598628,2036908,2652760.5700000003,838879,2036908,577489.18,412680.9,null,2206240.57,2036908,2206264,-392364,2206264,55418,0,2103747.7299999995,0,0,2103747.7299999995,2103747.7299999995,0,{"$error":"#REF!"},1254000,3460264,0,0,0,0,0,2206264]
[{"$nulls":4},"05476",null,"700464",null,"720","4641",{"$nulls":7},464100,464100,464100,"Донације и трансфери осталим нивоима ",1752957,1712431,2083197,2156856,3189556,2988968.62,2286908,2687111.13,0,0,2687111.13,2687111.13,2616510.7800000003,2384182.04,1643044.5999999999,973466.1800000004,null,0,0,0,0,0,2558908,0,0,0,0,0,0,0,0,1507520.3399999999,467167.41000000003,2234561.2,1933740.32,2598628,2036908,2652760.5700000003,838879,2036908,577489.18,412680.9,null,2206240.57,2036908,2206264,-392364,2206264,55418,null,2103747.7299999995,0,0,2103747.7299999995,2103747.7299999995,0,{"$error":"#REF!"},1254000,3460264,0,0,0,0,0,2206264,1.0831436667733643,{"$nulls":4},463000]
[{"$nulls":4},"05476",{"$nulls":15},"власти",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":7},"414",{"$nulls":12},"Социјална давања запосленима",{"$nulls":6},0,0,null,null,0,0,0,0,null,0,{"$nulls":6},0,{"$nulls":7},0,null,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,{"$nulls":4},0,0]
[{"$nulls":7},"422",{"$nulls":12},"Трошкови путовања",{"$nulls":6},0,18000,null,null,18000,18000,18000,18000,18000,0,{"$nulls":6},18000,{"$nulls":7},0,{"$nulls":15},0,0,null,null,18000,null,null,18000,18000,null,{"$error":"#REF!"},null,0,{"$nulls":4},0,0]
[{"$nulls":7},"424",{"$nulls":12},"Специјализоване услуге - преглед спортиста",{"$nulls":4},270300,270300,250000,250000,null,null,250000,250000,null,null,null,0,{"$nulls":14},0,null,null,0,{"$nulls":12},0,0,null,null,78500,null,null,78500,78500,null,null,null,0,{"$nulls":5},0]
[{"$nulls":7},"482",{"$nulls":12},"Порези, обавезне таксе",{"$nulls":6},0,0,null,null,0,0,0,null,null,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,{"$error":"#REF!"},1045,1045,{"$nulls":4},0,0]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},760,{"$nulls":8},"Здравство неклсиф.на другом месту",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,357594.93,0,476793.24,373417.72,550000,550000,550000,0,500000,193037.98,161392.41,null,500000,500000,500000,-50000,500000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,500000,0,0,0,0,0,500000]
[{"$nulls":4},"05476",null,"700426",null,"760","426",{"$nulls":21},0,{"$nulls":4},0,{"$nulls":14},0,{"$nulls":15},0,null,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},481000]
[null,null,null,"12-3",null,"1801-0003",{"$nulls":11},"01","01","01","Спро.актив.из област.друшт.бриг.за јав.здрављ.",{"$nulls":4},0,0,0,0,0,0,0,0,798000,622703,460703.13,265796.87,null,0,0,0,0,0,660000,0,0,0,0,0,0,0,0,0,0,532203,28500,382203,532203,532203,0,500000,381397.4,381397.4,null,500000,500000,500000,117797,500000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,500000,0,0,0,0,0,500000]
[{"$nulls":4},"05476",null,"700464",null,"740","4641",{"$nulls":7},464100,464100,464100,"Донације и трансфери осталим нивоима ",0,0,0,2156856,0,0,850000,850000,0,0,850000,850000,798000,622703,460703.13,337296.87,null,0,0,0,0,0,660000,0,0,0,0,0,0,0,0,0,0,532203,28500,382203,532203,532203,0,500000,381397.4,381397.4,null,500000,500000,500000,117797,500000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,500000,0,0,0,0,0,500000,1,{"$nulls":4},463000]
[{"$nulls":31},0,{"$nulls":4},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":6},0,{"$nulls":4},0,{"$nulls":5},0]
[{"$nulls":16},"МЕСНЕ ЗАЈЕДНИЦЕ",{"$nulls":8},0,0,200000,200000,0,0,200000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":11},720,{"$nulls":8},"Ванболничке услуге (ИУ)",0,0,0,0,0,0,200000,200000,0,0,200000,200000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"700426",null,"720","426",{"$nulls":6},4,426000,426000,426000,"Материјал",{"$nulls":6},30000,30000,null,null,30000,30000,null,null,null,0,{"$nulls":14},0,{"$nulls":15},0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},426000]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ДВОРСКА \"",{"$nulls":4},0,0,50000,50000,null,null,50000,50000,null,0,0,0,{"$nulls":14},0,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" КОСТАЈНИК \"",{"$nulls":4},0,0,50000,50000,null,null,50000,50000,null,0,0,0,{"$nulls":14},0,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0]
[{"$nulls":4},"05476",null,"700464",null,"720","4642",{"$nulls":7},464200,464200,464200,"Донације и трансфери осталим нивоима ",{"$nulls":4},1704105,1305425.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":4},0,0,0]
[{"$nulls":7},"512",{"$nulls":9},"512500'","512500'","512500'","Медицинска и лабараторијска опрема",3370744,3369085,2055931,2055931,1500000,1101320.97,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,{"$nulls":15},0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},426000]
[{"$nulls":4},"05476",{"$nulls":15},"власти",{"$nulls":30},0,{"$nulls":15},0]
[null,null,null,"12-П1",null,"1801-П1",{"$nulls":11},"01","01","01","Реконструкција Стационара",null,null,13966645,13966645,4166645,0,4166645,0,0,4166645,4166645,4166645,4166645,4100249,3989773.53,176871.4700000002,0,0,0,0,0,0,4166645,0,0,0,0,0,2415000,2415000,2415000,85998,0,2500000,2190552.81,4604555,2500000,4604554.8100000005,0,0,0,0,null,600000,600000,600000,-4004555,3015000,0,0,0,0,3989773.53,3989773.53,3989773.53,0,{"$error":"#REF!"},0,0,0,0,0,0,0,3015000]
[{"$nulls":4},"05476",{"$nulls":15},"власти",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":7},"511",{"$nulls":9},"511300'","511300'","511300'","Капитално одржавање зграда и објеката-учешће донатора",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":4},0,0,{"$nulls":5},423000]
[{"$nulls":51},0,{"$nulls":15},0,{"$nulls":11},0]
[null,null,null,"13",null,"1201",{"$nulls":14},"ПРОГРАМ 13 - Развој културе и информисања",null,null,17849210,19278923,18420284.73,16588418.61,15720996,16791473.34,0,169750,16961223.34,16961223.34,18021926,15784009.88,10007557.79,7948578.209999999,0,0,1147901.7799999998,74220.79000000001,19370.14,1050000,18021926,1361438.68,1502065,1519940,219040.2,219040.2,1386865,5250000,3747935,9416819.849999998,3800882.9299999997,16237540,12648141.52,16937540,13456246,16942540,390000,19207973,7003024.4,5361763.85,null,19824573,18680973,22324573,5387033,28624573,2600000,0,10007557.79,0,0,10007557.79,10007557.79,0,{"$error":"#REF!"},370000,25044973,0,0,0,0,0,28624573,null,null,null,13677973]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"800412",null,"820","412","6",{"$nulls":4},"234",null,412000,412000,412000,"Социјални доприноси на терет послодавца",1136873,1125310,1123107,1137274,1005100,993348.91,971422,971422,null,null,971422,971422,971422,931263.53,678127.29,293294.70999999996,{"$nulls":6},971422,{"$nulls":7},0,769753.89,292071.77,1070000,898625.12,1070000,971422,1070000,null,1177000,410885.26,309359.09,null,1177000,1177000,1177000,107000,1177000,null,null,678127.29,null,null,678127.29,678127.29,null,{"$error":"#REF!"},null,1177000,{"$nulls":5},1177000,1,{"$nulls":4},412000]
[{"$nulls":4},"05476",null,"800414",null,"820","416","6",{"$nulls":4},"236",null,416000,416000,416000,"Јубиларне награде",64000,null,62184,64000,144076,144042.78,0,0,null,null,0,0,0,0,null,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,213000,0,0,null,380000,184098.39,184098.39,null,380000,380000,380000,167000,380000,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,380000,{"$nulls":5},380000,1,{"$nulls":4},416000]
[{"$nulls":4},"05476",null,"800423",null,"820","423","6",null,null,null,"239","239",null,423000,423000,423000,"Услуге по уговору ",{"$nulls":6},13567,13567,null,null,13567,13567,13567,0,0,13567,null,null,222070.62,12152.87,5072.87,360000,13567,{"$nulls":7},0,121462.89,null,263567,166950.52,263567,13567,263567,null,500000,155167.89,105930.26,null,500000,500000,500000,236433,860000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},160000,1020000,{"$nulls":5},860000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"800426",null,"820","426","6",null,null,null,"241","241",null,426000,426000,426000,"Материјал",100000,95424,99910,100000,90091,88382.59,90091,90091,null,null,90091,90091,90091,88233.48,65739.85,24351.149999999994,null,null,38558.82,19441.95,12671.3,100000,90091,{"$nulls":7},0,72295.83,29916.83,90091,86318.83,90091,90091,90091,null,90091,28919,17802,null,90091,90091,90091,0,190091,null,null,65739.85,null,null,65739.85,65739.85,null,{"$error":"#REF!"},null,190091,{"$nulls":5},190091,1,{"$nulls":4},426000]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},0,{"$nulls":5},422000]
[null,null,null,"13-3",null,"1201-0003",{"$nulls":11},"01","01","01","Унапређ.сист.очув.и предст.култр.истор.наслеђа",null,null,237630,279000,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,0,0,null,1000,1000,2301000,2301000,2301000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,2301000,0,0,0,0,0,2301000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"800423",null,"820","423",{"$nulls":5},"244/1",null,422000,423000,423000,"Услуге по уговору",{"$nulls":10},0,{"$nulls":4},0,{"$nulls":14},0,{"$nulls":14},2300000,2300000,2300000,{"$nulls":10},2300000,{"$nulls":5},2300000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"800423",null,"830","423",{"$nulls":5},"159/1",null,null,423000,423000,"Услуге по уговору-накнаде за рад у комисији",{"$nulls":39},20000,null,null,null,20000,20000,20000,null,20000,{"$nulls":16},20000,1]
[null,null,null,"13-5",null,"1201-0005",{"$nulls":11},"01","01","01","Унапређ.јав.информ.на језиц.национал.мањина",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,0,null,1000,1000,1000,1000,1000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,1000,0,0,0,0,0,1000]
[{"$nulls":4},"05476",null,"800423",null,"830","423",{"$nulls":5},"162",null,423000,423000,423000,"Услуге по уговору",3188011,3188010,{"$nulls":8},0,{"$nulls":19},0,{"$nulls":5},10000,10000,10000,10000,null,null,null,1000,1000,1000,1000,1000,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,1000,{"$nulls":5},1000,1,{"$nulls":4},423000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},830,{"$nulls":8},"Услуге емитовања и издаваштва",3188011,3188010,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,0,null,1000,1000,1000,1000,1000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,1000,0,0,0,0,0,1000]
[{"$nulls":20},"НЕВЛАДИНЕ ОРГАНИЗАЦИЈЕ",{"$nulls":38},0,0,0,0,null,97675,0,97675,97675,97675,0,null,93248.15,0,0,93248.15,93248.15,0,null,null,0,null,0,0,0]
[{"$nulls":11},820,{"$nulls":8},"Услуге културе",275000,274837,230000,230000,216750,215857,0,161000,0,0,161000,161000,161000,161000,93248.15,67751.85,null,0,0,0,0,0,161000,0,0,0,0,0,0,0,0,79998.53,0,203830,111160.53,203830,0,203830,0,0,0,0,null,97675,0,97675,-106155,97675,0,null,93248.15,0,0,93248.15,93248.15,0,0,0,97675,0,0,0,0,0,97675]
[{"$nulls":5},"1201-П1",{"$nulls":11},"01","01","01","Набавка књига у књижни фонд Библиотеке",null,null,200000,200000,205553.84,205553.84,200000,200000,0,0,200000,200000,200000,151418,0,200000,0,0,98805,0,0,50000,200000,178363.68,200000,200000,0,0,0,0,-200000,0,0,0,0,0,0,0,0,200000,80300,80300,null,200000,200000,200000,200000,250000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},50000,300000,0,0,0,0,0,250000]
[{"$nulls":4},"05476",null,"800500",null,"820","515",{"$nulls":4},"245","245",null,515100,515100,515100,"Нематеријална имовина(Дом културе)",200000,196373,200000,200000,205553.84,205553.84,200000,200000,null,null,200000,200000,200000,151418,0,200000,null,null,98805,null,null,50000,200000,178363.68,200000,200000,{"$nulls":4},-200000,{"$nulls":8},200000,80300,80300,null,200000,200000,200000,200000,250000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},50000,300000,{"$nulls":4},0,250000,1,{"$nulls":4},515100]
[{"$nulls":4},"05476",null,"800500",null,"820","511",null,null,null,"245/1",null,null,null,511300,511000,511300,"Капитално одржавање зграда и објеката(Дом културе)",990000,774246,1304278,1600000,1600000,1448300.86,0,0,null,null,0,0,800000,695246.4,0,800000,null,null,50747.4,null,null,null,800000,{"$nulls":6},4000000,4000000,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,4000000,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,4000000,{"$nulls":4},0,4000000,{"$nulls":5},511300]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":11},423000]
[{"$nulls":11},840,{"$nulls":8},"Услуге културе",1506000,1505759,1572119,1600000,1600000,1588000,1600000,1600000,0,0,1600000,1600000,1600000,1067935.4,398935.4,1201064.6,null,0,0,0,0,0,1600000,665200,802065,802065,0,0,136865,0,-802065,445000,0,800000,712000,800000,0,800000,0,1600000,412000,412000,null,1100000,1100000,1100000,300000,1100000,0,null,398935.4,0,0,398935.4,398935.4,0,{"$error":"#REF!"},0,1100000,0,0,0,0,0,1100000]
[{"$nulls":27},0,0,null,null,null,0,0,null,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":11},423000]
[{"$nulls":5},"1201-П3",{"$nulls":11},"01","01","01","Културно лето у Крупњу",{"$nulls":4},0,0,0,1090227.34,0,0,1090227.34,1090227.34,1138930,1138930,1073140,0,0,0,0,0,0,0,1138930,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,550000,0,0,null,550000,550000,750000,750000,750000,0,0,1073140,0,0,1073140,1073140,0,0,0,0,0,0,0,0,0,750000]
[{"$nulls":4},"05476",null,"800426",null,"820","426",{"$nulls":5},"247",null,426000,426000,426000,"Материјал",{"$nulls":7},40800,null,null,40800,40800,40800,40800,40800,{"$nulls":7},40800,{"$nulls":7},0,{"$nulls":8},50000,null,null,null,50000,50000,50000,50000,50000,null,null,40800,null,null,40800,40800,{"$nulls":9},50000,1]
[null,null,null,"14-4",null,"1301-0004",{"$nulls":11},"01","01","01","Функцион.локал.спортск.установа",null,null,475260,558000,721660,721660,370000,468495.89,0,0,468495.89,468495.89,804058.63,804058.63,227895.89,266983,null,0,387939.05,0,0,1000000,577666,53000,295185,53000,0,0,0,0,-295185,773021.8,163755.45,1050000,773021.8,1380000,1030000,1050000,0,1360000,54585.15,54585.15,null,710000,710000,710000,-670000,1710000,270000,0,227895.89,0,0,227895.89,227895.89,0,{"$error":"#REF!"},0,710000,0,0,0,0,0,1710000]
[{"$nulls":4},"05476",null,"810421",null,"810","421",{"$nulls":7},421000,421000,421000,"Стални трошкови",{"$nulls":10},0,{"$nulls":19},0,{"$nulls":15},0,0,{"$nulls":5},0]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":4},"152","152",null,423000,423000,423000,"Услуге по уговору",{"$nulls":18},329096.05,null,null,660000,null,53000,null,53000,{"$nulls":4},0,655021.8,163755.45,660000,655021.8,990000,660000,660000,null,990000,54585.15,54585.15,null,340000,340000,340000,-650000,1000000,{"$nulls":16},1000000,1]
[{"$nulls":4},"05476",null,"810425",null,"810","425",{"$nulls":4},"153","153",null,425000,425000,425000,"Текуће инвестиционо одржавање спортске хале",279000,279000,237630,279000,531660,531660,270000,270000,null,null,270000,270000,296383,296383,29400,266983,null,null,58843,null,null,340000,270000,null,295185,{"$nulls":5},-295185,null,null,270000,null,270000,270000,270000,null,270000,null,null,null,270000,270000,270000,0,610000,150000,null,29400,null,null,29400,29400,null,{"$error":"#REF!"},null,610000,{"$nulls":5},610000,1,{"$nulls":4},425000]
[{"$nulls":4},"05476",null,"810500",null,"810","512",{"$nulls":7},512000,512000,512000,"Машине и опрема",{"$nulls":30},0,18000,null,20000,18000,20000,null,20000,{"$nulls":8},-20000,0,{"$nulls":16},0]
[{"$nulls":4},"05476",null,"810500",null,"810","511",{"$nulls":7},511300,511300,511300,"Капитал.одрж.отвор.спорт. и рекреат.објеката",500000,477138,{"$nulls":8},0,{"$nulls":4},0,{"$nulls":14},0,{"$nulls":15},0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,{"$nulls":4},0,0,{"$nulls":5},511300]
[{"$nulls":11},810,{"$nulls":8},"Услуге рекреације и спорта",0,0,0,279000,0,0,0,370000,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,370000,370000,370000,{"$nulls":12},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":51},0,{"$nulls":11},949028,null,null,null,0]
[{"$nulls":4},"05476",null,"810480",null,"810","481",{"$nulls":5},"151/1",null,null,null,481000,"Пројекат установе \"Наша Радост\"",{"$nulls":40},212500,71805,425000,425000,null,425000,null,425000,{"$nulls":16},425000]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":4},25000,0,40000,40000,null,null,40000,40000,null,0,0,0,{"$nulls":14},0,{"$nulls":5},40000,40000,{"$nulls":8},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":4},30000,0,40000,40000,null,null,40000,40000,null,0,0,0,{"$nulls":14},0,{"$nulls":5},40000,40000,{"$nulls":8},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":4},315000,208861,315000,315000,null,null,315000,315000,250000,208861,132911.38,117088.62,{"$nulls":6},250000,{"$nulls":7},0,199370.14,null,315000,251227.78,315000,315000,315000,{"$nulls":8},-315000,0,null,null,132911.38,null,null,132911.38,132911.38,null,{"$error":"#REF!"},null,0,{"$nulls":5},0]
[{"$nulls":20},"удружењима и савезима",{"$nulls":15},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":51},0,{"$nulls":11},9347827,null,null,null,0]
[{"$nulls":4},"05476",null,"810480",null,"810","481",{"$nulls":5},"150",null,481000,481000,481000,"Нераспоређена средства за спорт.оргамизације - макс. до 65%",null,null,216000,230000,1569000,1568954,569000,739000,null,null,739000,739000,739000,738950,150000,589000,{"$nulls":6},739000,{"$nulls":7},0,4826600,1289600,4896600,4826600,4896600,5576888,4896600,null,7747827,null,null,1161367,436367,9347827,960395,-3936205,960395,200000,null,150000,null,null,150000,150000,null,{"$error":"#REF!"},null,960395,{"$nulls":5},960395,0.10273992019749617,{"$nulls":4},481000]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":7},423000,423000,423000," - Накнада за рад комисије",{"$nulls":4},30000,12341.77,30000,30000,null,null,30000,30000,32658,32657.8,18512.65,14145.349999999999,{"$nulls":6},32658,{"$nulls":7},0,{"$nulls":15},0,0,null,null,18512.65,null,null,18512.65,18512.65,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,0]
[{"$nulls":15},"150/2",{"$nulls":4}," - Ф.К. \" Рађевац \" Крупањ (1.690.500)",1560000,1560000,1560000,1560000,2500000,2500000,null,2900000,null,null,2900000,2900000,2900000,2900000,2658333.33,241666.66999999993,{"$nulls":6},2900000,{"$nulls":7},0,100000,null,563500,863500,863500,null,863500,null,null,1029500,1029500,2059000,2059000,null,2059000,1195500,2059000,null,null,2658333.33,null,null,2658333.33,2658333.33,null,null,null,2059000,{"$nulls":5},2059000]
[{"$nulls":15},"150/5",{"$nulls":4}," - Ф.К. \" 7. Јули \" Бела Црква (16.000)",100000,100000,200000,200000,360000,270000,null,230000,null,null,230000,230000,230000,230000,84108,145892,{"$nulls":6},230000,{"$nulls":7},0,254000,null,344000,254000,344000,null,344000,null,null,200000,100000,400000,400000,null,400000,56000,400000,null,null,84108,null,null,84108,84108,null,null,null,400000,{"$nulls":5},400000]
[{"$nulls":20}," - Екобајк (48.000)"]
[{"$nulls":20}," - Одбојкашки клуб\" Крупањ \" Крупањ",140000,140000,{"$nulls":8},0,null,null,0,0,0,{"$nulls":14},0,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,null,null,0,{"$nulls":5},0]
[{"$nulls":15},"150/8",{"$nulls":4}," - Кошаркашки клуб\" Рађевац \" Крупањ (450.000)",219000,219000,279000,279000,750000,750000,null,750000,null,null,750000,750000,750000,750000,409895,340105,{"$nulls":6},750000,{"$nulls":7},0,null,null,150000,150000,150000,null,150000,null,null,300000,300000,600000,600000,null,600000,450000,600000,null,null,409895,null,null,409895,409895,null,null,null,600000,{"$nulls":5},600000]
[{"$nulls":15},"150/10",{"$nulls":4}," - ООСР \" Змајевац \" Крупањ (15.600)",85000,85000,85000,85000,85000,85000,null,70000,null,null,70000,70000,70000,70000,29600,40400,{"$nulls":6},70000,{"$nulls":7},0,{"$nulls":9},37500,37500,150000,150000,null,150000,150000,150000,null,null,29600,null,null,29600,29600,null,null,null,150000,{"$nulls":5},150000]
[{"$nulls":20}," - Ауто Спортски Клуб \"Синдром\" - Шљивова-Крупањ",40000,40000,20000,20000,{"$nulls":6},0,null,null,0,0,0,{"$nulls":14},0,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,null,null,0,{"$nulls":5},0]
[{"$nulls":20}," - Клуб борилачких спортова \"Рађевина\" Крупањ",{"$nulls":4},70000,70000,null,50000,null,null,50000,50000,50000,50000,25253.21,24746.79,{"$nulls":6},50000,{"$nulls":7},0,{"$nulls":15},0,0,null,null,25253.21,null,null,25253.21,25253.21,null,null,null,0,{"$nulls":5},0]
[{"$nulls":5},"1301-П5",{"$nulls":11},"01","01","01","Карате турнир \"Трофеј Крупња\"",{"$nulls":4},52500,52500,52500,52500,0,0,52500,52500,52500,52500,0,52500,null,0,0,0,0,0,52500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810422",null,"810","422",{"$nulls":7},422000,422000,422000,"Трошкови путовања",{"$nulls":4},18750,18750,18750,18750,null,null,18750,18750,18750,18750,0,18750,{"$nulls":6},18750,{"$nulls":7},0,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},423000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"810426",null,"810","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":4},25500,24607.98,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},481000]
[{"$nulls":5},"1301-П3",{"$nulls":11},"01","01","01","Меморијални турнир Живановић Драган-Жиле",{"$nulls":4},37500,37500,37500,37500,0,0,37500,37500,37500,37500,37500,0,null,0,0,0,0,0,37500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,37500,0,0,37500,37500,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":4},22500,22500,22500,22500,null,null,22500,22500,22500,22500,22500,0,{"$nulls":6},22500,{"$nulls":7},0,{"$nulls":15},0,0,null,null,22500,null,null,22500,22500,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},426000]
[{"$nulls":5},"1301-П4",{"$nulls":11},"01","01","01","Божићни турнир у малом фудбалу",{"$nulls":4},0,0,70000,70000,0,0,70000,70000,70000,70000,70000,0,null,0,0,0,0,0,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,70000,0,0,70000,70000,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810422",null,"810","422",{"$nulls":7},422000,422000,422000,"Трошкови путовања",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":5},"156",null,423000,423000,423000,"Услуге по уговору",{"$nulls":4},7875,7875,66000,66000,null,null,66000,66000,66000,66000,66000,0,{"$nulls":6},66000,{"$nulls":7},0,{"$nulls":8},66000,null,null,null,66000,66000,66000,66000,66000,null,null,66000,null,null,66000,66000,null,{"$error":"#REF!"},null,66000,{"$nulls":5},66000,1]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"810500",null,"810","511",{"$nulls":7},511300,511300,511300,"Капитално одржавање зграда и објеката",null,null,null,780000,3904280,3373630.52,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":4},0,0,{"$nulls":5},511300]
[{"$nulls":5},"1301-П7",{"$nulls":11},"01","01","01","Уградња вештачке траве на спорт.терену на базену",{"$nulls":4},1000000,0,1000000,0,0,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810500",null,"810","511",{"$nulls":7},511300,511300,511300,"Капитално одржавање зграда и објеката",{"$nulls":4},1000000,0,1000000,null,null,1000000,1000000,1000000,null,0,0,0,{"$nulls":14},0,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":4},0,0,{"$nulls":5},511300]
[{"$nulls":4},"05476",null,"810500",null,"810","511",{"$nulls":7},511400,511400,511400,"Стручни надзор",{"$nulls":5},0,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},423000]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},150,{"$nulls":8},"Опште јавне услуге - истраживање и развој",0,0,0,0,730000,698690,730000,730000,0,0,730000,730000,700000,685170.9,483675.3,216324.7,null,0,0,0,0,0,700000,0,0,0,0,0,0,0,0,537321.6,201495.6,810000,537321.6,560000,700000,810000,0,810000,0,0,null,810000,810000,505787,-54213,505787,100000,null,483675.3,0,0,483675.3,483675.3,0,{"$error":"#REF!"},0,505787,0,0,0,0,0,505787]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":5},"1301-П9",{"$nulls":11},"01","01","01","Оснивање аматерског позоришта",{"$nulls":4},115000,115000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,0,null,0,0,0]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"810423",null,"160","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":4},115000,115000,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"810426",null,"160","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":4},40000,40000,135000,135000,null,null,135000,135000,135000,134250,0,135000,{"$nulls":6},135000,{"$nulls":7},0,{"$nulls":15},0,0,95000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,0,{"$nulls":4},511200]
[{"$nulls":11},160,{"$nulls":8},"Опште јавне услуге некласификоване на другом месту",null,null,0,0,124500,124500,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,120000,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":5},"1301-П12",{"$nulls":11},"01","01","01","Пројекат \"Школа стр.језика и ликов.радионица\"",{"$nulls":4},82500,82500,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,290000,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810422",null,"160","422",{"$nulls":7},422000,422000,422000,"Трошкови путовања",{"$nulls":4},0,0,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511400]
[{"$nulls":5},"1301-П13",{"$nulls":11},"01","01","01","Пројекат \"Фонд омладинских идеја\"",{"$nulls":4},27000,27000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,"810426",null,"160","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":4},0,0,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511200]
[{"$nulls":4},"05476",null,"810422",null,"160","422",{"$nulls":7},422000,422000,422000,"Трошкови путовања",{"$nulls":6},15000,15000,null,null,15000,15000,null,0,0,0,{"$nulls":14},0,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511400]
[{"$nulls":5},"1301-П15",{"$nulls":11},"01","01","01","СРЕДСТВА ЗА ПРОЈЕКТЕ У 2018. ГОДИНИ",null,null,0,0,0,0,85000,85000,0,0,85000,85000,24500,24500,24500,0,null,0,0,0,0,0,24500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,82073291,0,0,null,0,0,0,0,0,0,0,24500,0,0,24500,24500,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810422",null,"160","422",{"$nulls":7},422000,422000,422000,"Трошкови путовања",{"$nulls":6},30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":14},0,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},511400]
[{"$nulls":51},0,{"$nulls":15},0]
[{"$nulls":11},483,{"$nulls":8},"Истраживање и развој - гориво и енергија",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,0,0,null,1000,1000,1000,1000,1000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,1000,0,0,0,0,0,1000]
[{"$nulls":4},"05476",null,"400426",null,"483","426",{"$nulls":5},"109",null,426000,426000,426000,"Материјал",{"$nulls":10},0,{"$nulls":4},0,{"$nulls":14},0,{"$nulls":5},10000,10000,null,10000,null,null,null,1000,1000,1000,1000,1000,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,1000,{"$nulls":5},1000,1,{"$nulls":4},481000]
[null,null,null,"17-П1",null,"0501-П1",{"$nulls":11},"01","01","01","Пројекат LED расвете",null,null,0,0,0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000000,1000000,1000000,0,0,0,0,1000000,10000000,2000000,0,0,0,0,null,0,0,0,-1000000,1000000,0,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0,0,1000000]
[{"$nulls":4},"05476",null,"620500",null,"620","511",null,null,null,"125",null,null,null,511000,511000,511000,"Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":16},1000000,1000000,1000000,{"$nulls":4},1000000,10000000,2000000,{"$nulls":8},-1000000,1000000,null,null,744555.41,null,null,744555.41,744555.41,{"$nulls":9},1000000,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511000,511000,511000,"Изградња електро-енергетских објеката",300000,300000,1583089,3500000,5500000,3369515.6,3930000,1800000,null,2130000,3930000,3930000,1000000,515520,0,1000000,{"$nulls":6},1000000,39000,1000000,484480,{"$nulls":4},-1000000,412416,412416,1000000,412416,420000,1000000,1000000,{"$nulls":8},-420000,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,0,{"$nulls":4},511000]
[{"$nulls":4},70129,null,"400500",null,"620","511",null,620,{"$nulls":5},511300,511300,511300,"Реконструкција улица, тротоара и путева",39351055,37120610,1723796,1723796,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$nulls":5},511300]
[{"$nulls":4},70129,{"$nulls":15}," - ред.и повр.одрж.локал.путн.мреже (наменска средства)",19079000,17347247,1723796,1723796,null,null,0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":4},0,0]
[{"$nulls":4},70129,null,"400500",null,"630","511",null,630,{"$nulls":5},511200,511200,511200,"Учешће у изградњи водовода ",960506,934442,214040,214040,58800,58800,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,0,0,0,{"$nulls":5},511200]
[{"$nulls":4},70129,{"$nulls":15}," - Водозахвати по другим Месним Заједницама",960506,934442,214040,214040,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,null,null,0,{"$nulls":4},0,0]
[{"$nulls":4},70129,null,"400500",null,"474","511",null,474,{"$nulls":5},511000,511000,511000,"Учешће у донаторским пројектима",1753936,1652566,688927,1313385,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$nulls":5},511000]
[{"$nulls":4},70129,{"$nulls":15}," - Учешће у донаторским пројект.(канцеларија за младе)",913000,909561,665056,950000,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,null,null,0,{"$nulls":4},0,0]
[{"$nulls":4},70129,null,"400500",null,"810","511",null,810,{"$nulls":5},511300,511300,511300,"Реконструкција спортске хале",8000000,null,6896933,6896933,11996.45,11996.45,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,null,null,0,{"$nulls":5},0,{"$nulls":5},511300]
[{"$nulls":4},70129,null,"400500",null,"922","511",null,922,{"$nulls":5},511200,511200,511200,"Изградња рукомет.и фудбал.игралишта(Сред.Шк.)",412838,412838,1339229,1500000,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,null,null,0,{"$nulls":4},0,0,{"$nulls":5},511200]
[{"$nulls":4},70129,null,"400500",null,"474","511",null,474,{"$nulls":5},511300,511300,511300,"Капит.одржав.зград.и објек. Дома пенз.(Цент.за соц.рад)",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,null,null,0,{"$nulls":4},0,0,{"$nulls":5},511300]
[{"$nulls":4},70129,null,"400500",null,"474","511",null,"474",{"$nulls":5},511000,511000,511000,"Санација дома МЗ Бањевац",375000,299261,{"$nulls":4},0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,null,null,0,{"$nulls":4},0,0,{"$nulls":5},511000]
[{"$nulls":4},70129,null,"400500",null,"474","511",null,"474",{"$nulls":5},511000,511000,511000,"Санација дома МЗ Бела Црква",84310,84310,null,null,65061.12,65061.12,0,0,null,null,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,null,null,null,0,{"$nulls":5},0,{"$nulls":5},511000]
[{"$nulls":4},70129,null,"400500",null,"630","511",null,630,{"$nulls":5},511000,511000,511000,"Систем за пречишћавање воде у издвојеним одељењима ОШ у Толисавцу, Богоштици и попрака хлорината у Шљивови",{"$nulls":4},211896,211896,0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0]
[{"$nulls":4},70129,null,"400500",null,"630","511",null,630,{"$nulls":5},511000,511000,511000,"Реконструкција доводног водовода за амбуланту у Мојковићу",{"$nulls":4},599724,599724,0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0]
[{"$nulls":4},70129,null,"400500",null,"720","511",null,"720",{"$nulls":5},511000,511000,511000,"Капит.одрж.Дома здравља-Куповина комарника",{"$nulls":7},203112,null,null,203112,203112,203112,203112,203112,{"$nulls":7},203112,{"$nulls":7},0,{"$nulls":15},0,0,null,null,203112,null,null,203112,203112]
[{"$nulls":4},70129,null,"400500",null,"474","515",null,"474",{"$nulls":5},515100,515100,515100,"Припрема и штампање монографије Општине Крупањ",{"$nulls":7},561340,null,null,561340,561340,561340,561340,561340,{"$nulls":7},561340,{"$nulls":7},0,{"$nulls":15},0,0,null,null,561340,null,null,561340,561340]
[{"$nulls":4},70129,null,"400500",null,"630","511",null,630,{"$nulls":5},511300,511300,511300,"Учешће у реконстр.додатних извора на извориштима",{"$nulls":4},599940,599940,{"$nulls":5},0,0,0,0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":15},0,null,0,null,0,null,null,null,0]
[{"$nulls":4},70129,null,"400500",null,"630","511",null,630,{"$nulls":5},511200,511200,511200,"Пројекат грејања јавних предузећа",null,null,1303910,1399950,null,null,0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},0,{"$nulls":5},511200]
[{"$nulls":4},70129,null,"400500",null,"911","512",null,911,{"$nulls":5},512600,512600,512600,"Опрема за образ., културу и спорт(вртић)",29808,29808,238176,238176,null,null,0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":4},0,0,{"$nulls":5},512600]
[{"$nulls":4},70129,null,"400500",null,"912","512",null,912,{"$nulls":5},512900,512900,512900,"Опрема за призв., мотор., непокр.и немотор.опр.(О.Ш.Б.Ц.)",null,null,43800,50000,null,null,0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},0,{"$nulls":5},512900]
[{"$nulls":4},70129,null,"400500",null,"720","512",null,720,{"$nulls":5},512200,512200,512200,"Машине и опрема Дома здравља(админ.опрема)",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":4},0,0,{"$nulls":5},512200]
[{"$nulls":4},70129,null,"400500",null,"720","512",null,720,{"$nulls":5},512500,512500,512500,"Машине и опрема Дома здравља(медиц.и лабарат.опрема)",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},0,{"$nulls":5},512500]
[{"$nulls":17},"01","01","01","ПРЕНЕТЕ АКТИВНОСТИ ЈАВНИХ ПРЕДУЗЕЋА",{"$nulls":12},720481,720481.85,{"$nulls":16},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,null,null,510,"424",null,510,{"$nulls":5},424000,424000,424000,"Специјализоване услуге (изнош.смећа у Месним Заједницама)",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,null,null,620,"424",null,620,{"$nulls":5},424000,424000,424000,"Услуга чишћења",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":4},"05476",null,null,null,640,"424",null,640,{"$nulls":5},424000,424000,424000,"Енергетске услуге",{"$nulls":12},0,{"$nulls":17},0,{"$nulls":15},0]
[{"$nulls":17},"01","01","01","ПРЕНЕТЕ АКТИВНОСТИ ЈАВНИХ ПРЕДУЗЕЋА",{"$nulls":12},0,0,{"$nulls":16},0,{"$nulls":15},0]
[{"$nulls":20}," - редовно одржавање путева и улица",{"$nulls":30},0,{"$nulls":15},0]
[{"$nulls":5},"0601",{"$nulls":14},"ПРОГРАМ 2 - КОМУНАЛНА ДЕЛАТНОСТ",{"$nulls":4},20934664.38,19178883.1,22494902,22901762,0,0,22901762,22901762,18971889,15505267.03,8846197.69,10125691.31,null,0,0,0,0,0,16979973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,10956357.69,0,0,10956357.69,10956357.69,0,null,null,0,null,0,0,0]
[{"$nulls":5},"0601-0001",{"$nulls":11},"01","01","01","Водоснабдевање",{"$nulls":4},18934664.38,18878883.1,20494902,20494902,0,0,20494902,20494902,16374729,13098107.03,8846197.69,7528531.3100000005,null,0,0,0,0,0,16789973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,8846197.69,0,0,8846197.69,8846197.69,0,null,null,0,null,0,0,0]
[{"$nulls":4},"70127m",null,"630424",null,"630","424",{"$nulls":7},424000,424000,424000,"Капит.одржав.водовода (ванбуџетски корисници)-вода                  ",18000000,17349205,20139032,20139032,18934664.38,18878883.1,20494902,20494902,null,null,20494902,20494902,16104729,12828107.03,8846197.69,7258531.3100000005,{"$nulls":6},16789973,{"$nulls":7},0,{"$nulls":15},0,0,null,null,8846197.69,null,null,8846197.69,8846197.69,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},424000]
[{"$nulls":11},510,{"$nulls":8},"Управљање отпадом",810000,810000,1782000,1810000,1100000,0,1100000,1100000,0,0,1100000,1100000,1733500,1633500,0,1733500,null,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,1336500,0,0,1336500,1336500,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":11},482000]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":11},411000]
[{"$nulls":11},451,{"$nulls":8},"Друмски саобраћај",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$nulls":4},"70127m",null,"451426",null,"451","426",{"$nulls":7},426000,426000,426000,"Материјал                                        ",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},0,{"$nulls":5},426000]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,0,100000,0,100000,100000,0,0,100000,100000,10000,0,0,10000,null,0,0,0,0,0,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":11},411000]
[{"$nulls":5},"0601-0014",{"$nulls":11},"01","01","01","Остале комуналне услуге - БАЗЕН",null,null," -   Базен",null,300000,300000,300000,300000,0,0,300000,300000,30000,0,0,30000,null,0,0,0,0,0,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,0,null,0,0,0]
[{"$nulls":4},"70127m",null,"620424",null,"620","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге (ванбуџетски корисници)-Базен  ",{"$nulls":4},300000,300000,300000,300000,null,null,300000,300000,30000,0,0,30000,{"$nulls":6},30000,{"$nulls":7},0,{"$nulls":15},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,{"$nulls":5},0,{"$nulls":5},424000]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":11},411000]
[{"$nulls":20},"ЈП \" ПУТ \"",{"$nulls":4},3212473,1038754.22,18355842,18355842,0,0,18355842,18355842,38922249,38913368.42,595851.49,38326397.51,null,0,0,0,0,0,2347402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,26499377.85,0,0,26499377.85,26499377.85,0,null,null,0,null,0,0,0]
[{"$nulls":36},0,{"$nulls":14},0,{"$nulls":15},0,{"$nulls":11},0,{"$nulls":11},411000]
[{"$nulls":20}," - интервентно одржавање путева и улица",1491905,486089,null,1491905,{"$nulls":8},1806862,1806861.53,null,1806862,{"$nulls":14},0,{"$nulls":15},0,0,null,null,856345.63,null,null,856345.63,856345.63,null,{"$error":"#REF!"},null,0,{"$nulls":5},0]
[{"$nulls":5},"0601-0008",{"$nulls":11},"01","01","01","Јавна хигијена",{"$nulls":4},0,0,5700000,5700000,0,0,5700000,5700000,5225000,5225000,0,5225000,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,4275000,0,0,4275000,4275000,0,null,null,0,null,0,0,0]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",6108202,6108202,5700000,5700000,0,0,5700000,5700000,0,0,5700000,5700000,5225000,5225000,0,5225000,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,4275000,0,0,4275000,4275000,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"70127p",null,"620424",null,"620","424",{"$nulls":7},424000,424000,424000,"Услуге чишћења",6108202,6108202,5700000,5700000,0,0,5700000,5700000,0,0,5700000,5700000,5225000,5225000,0,5225000,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,4275000,0,0,4275000,4275000,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$nulls":5},424000]
[{"$nulls":11},660,{"$nulls":8},"Послови становања и заједнице некласификовани",0,0,300000,300000,0,0,300000,300000,0,0,300000,300000,300000,300000,0,300000,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,112901.04,0,0,112901.04,112901.04,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":4},"70127p",null,"600424",null,"660","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге                         ",0,0,300000,300000,0,0,300000,300000,0,0,300000,300000,300000,300000,0,300000,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,112901.04,0,0,112901.04,112901.04,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$nulls":5},424000]
[{"$nulls":5},"0601-0010",{"$nulls":11},"01","01","01","Јавна расвета",{"$nulls":4},0,0,9143369,9143369,0,0,9143369,9143369,7943268,7943268,0,7943268,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,6593862.109999999,0,0,6593862.109999999,6593862.109999999,0,null,null,0,null,0,0,0]
[{"$nulls":20}," - електрична расвета ( из буџета )",7955994,7088336,5636821,7955994,null,null,7955994,7955994,null,null,7955994,7955994,7305858,7305858,null,7305858,{"$nulls":14},0,{"$nulls":15},0,0,null,null,6345161.56,null,null,6345161.56,6345161.56,null,{"$error":"#REF!"},null,0,{"$nulls":5},0]
[{"$nulls":11},660,{"$nulls":8},"Послови становања и заједнице некласификовани",959991,959991,959991,2472464,1512473,1038754.22,1512473,1512473,0,0,1512473,1512473,2176558,2167677.9699999997,595851.49,1580706.51,null,0,0,0,0,0,1012473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,1315851.49,0,0,1315851.49,1315851.49,0,{"$error":"#REF!"},0,0,0,0,0,0,0,0]
[{"$nulls":20},"Одржавање и проширење гробља",959991,959991,959991,959991,{"$nulls":8},880000,880000,null,880000,{"$nulls":14},0,{"$nulls":15},0,0,null,null,720000,null,null,720000,720000,null,{"$error":"#REF!"},null,0,{"$nulls":5},0]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":6},0,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},0]
[{"$nulls":20},"Укупни  расходи  :",0,0,68981035,74362121,580151114.89,467605342.4400003,531206095,441096353.0299998,4000000,99622527,544718880.0299997,544718880.0299997,548623827.6700001,443386982.4400001,300065813.7099999,241880453.11,180000,303767365,5464073.26,2468464.86,1857342.14,7432000,540130558,44088334.96,106766557,79476027,5865838.05,4008164.05,84745778,80013306,-26753251,231644058.84000003,78138713.28000002,431750744.96,289763411.01000005,429855149,415316972.2,450599876.63000005,39571205,437174857,94881093.88000003,68724630.00999999,null,447177735.99999994,447177736,448377736,18522587,535823042,61598686,6446575,720813636.3699996,0,27949807.770000003,748763444.1399994,748763067.5299995,1494615,{"$error":"#REF!"},43792470,{"$error":"#REF!"},1130000,1494615,996400,15115277,14691882,550938319,1.002683496747253,{"$nulls":4},"01"]
[]
[{"$nulls":17},"04","04","04"," - Сопствени приходи индиректних корисника"]
[]
[]
[{"$nulls":20},"Укупни  расходи ( 1+2+3 )  :",0,0,68981035,74362121,580151114.89,467605342.4400003,531206095,441096353.0299998,4000000,99622527,544718880.0299997,544718880.0299997,548623827.6700001,443386982.4400001,300065813.7099999,241880453.11,180000,303767365,null,2468464.86,1857342.14,7432000,540130558,null,106766557,79476027,5865838.05,4008164.05,84745778,80013306,-26753251,null,78138713.28000002,431750744.96,null,null,415316972.2,null,39571205,437174857,94881093.88000003,68724630.00999999,null,447177735.99999994,447177736,448377736,448377736,535823042,61598686,6446575,720813636.3699996,0,27949807.770000003,748763444.1399994,748763067.5299995,996400,{"$error":"#REF!"},43792470,{"$error":"#REF!"},1130000,1494615,996400,15115277,14691882,550938319,0.8301284372064726]
[]
[]
[{"$nulls":55},289763411.01,null,null,450599876.63]
[]
[{"$nulls":55},-289763411.01,null,null,-450599876.63]
[]
[]
[]
[]
[]
[{"$nulls":6},"Члан 38.",{"$nulls":4},"Члан 3."]
[null,"   Ову Одлуку објавити у Службеном листу општине Крупањ и доставити Министарству финансија."]
[{"$nulls":6},"Члан 39."]
[null," Одлука ступа на снагу даном објављивања у Службеном листу општине и примењиваче се од дана објављивања.",{"$nulls":88},535823042]
[{"$nulls":90},550938319]
[]
[{"$nulls":11},"Члан 4."]
[{"$nulls":5},"I Број : 400 - 555/2017  од   04.07.2017.",{"$nulls":48},{"$error":"#REF!"}]
[{"$nulls":54},{"$error":"#REF!"}]
[{"$nulls":7},"ПРЕДСЕДНИК",{"$nulls":32},"ПРЕДСЕДНИК","ПРЕДСЕДНИК","ПРЕДСЕДНИК",{"$nulls":11},{"$error":"#REF!"}]
[{"$nulls":7},"СКУПШТИНЕ ОПШТИНЕ ",{"$nulls":32},"СКУПШТИНЕ ОПШТИНЕ ","СКУПШТИНЕ ОПШТИНЕ ","СКУПШТИНЕ ОПШТИНЕ ",{"$nulls":11},{"$error":"#REF!"}]
[{"$nulls":7},"Драгослав Штефика, с.р.",{"$nulls":32},"Драгослав Штефика, с.р.","Драгослав Штефика, с.р.","Драгослав Штефика, с.р.",{"$nulls":11},{"$error":"#REF!"}]
[{"$nulls":54},{"$error":"#REF!"}]
[{"$nulls":54},{"$error":"#REF!"}]
[{"$nulls":54},{"$error":"#REF!"}]
[{"$nulls":54},{"$error":"#REF!"}]
[{"$nulls":54},{"$error":"#REF!"}]
[{"$nulls":54},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":54},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":54},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":54},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":54},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":54},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":54},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":54},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":54},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":54},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":54},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":54},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":54},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":39},0,{"$nulls":4},0,{"$nulls":7},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":39},0,{"$nulls":4},0,{"$nulls":7},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":31},544718880.0299997,{"$nulls":7},0,{"$nulls":4},0,{"$nulls":7},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":25},559628115.29,448696996.0500001,{"$nulls":12},0,{"$nulls":4},0,{"$nulls":7},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":25},-20522999.600000024,-18908346.390000224,{"$nulls":12},0,{"$nulls":4},0,{"$nulls":7},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":39},0,{"$nulls":4},0,{"$nulls":7},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":9},535823042,{"$nulls":16},550938319]
[{"$nulls":27},94330721,94330721,{"$nulls":10},0,{"$nulls":4},0,{"$nulls":7},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":27},-114330721,-114330721,{"$nulls":10},0,{"$nulls":4},0,{"$nulls":7},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":39},0,{"$nulls":4},0,{"$nulls":7},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":20},411000,56362352,null,57554791,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},1255800,1255800,1255800,0,{"$error":"#REF!"},0,0,null,null,0,450000,66697691,0,6781368,{"$error":"#REF!"},450000,6781368,6781368,842507,6781368,6781368,8879675,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,1255800,1255800,6781368,0,0,null,8478221,66697691,0,0,0,0,8879675,65000838]
[{"$nulls":20},412000,10156511,null,10348542,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},238815,238815,238815,0,{"$error":"#REF!"},0,0,null,null,0,100000,12105308,0,1289499,{"$error":"#REF!"},100000,1289499,1289499,153893,1289499,1289499,1682207,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,238815,238815,1289499,0,0,null,1517062,12105308,0,0,0,0,1682207,11877745]
[{"$nulls":20},413000,0,null,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$nulls":20},414000,2502000,0,1383932,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,580000,1780036,0,0,{"$error":"#REF!"},580000,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,1780036,0,0,0,0,0,1780036]
[{"$nulls":20},415000,536539,0,637438,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,986230,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,307230,986230,0,0,0,0,0,679000]
[{"$nulls":20},416000,1275240,0,1231852,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,2995395,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,2995395,0,0,0,0,0,2995395]
[{"$nulls":20},421000,20576629,0,16727750,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,22788509,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,2991592,22788509,0,0,0,0,0,19796917]
[{"$nulls":20},421900,215724,0,211952,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,217412,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,217412,0,0,0,0,0,217412]
[{"$nulls":20},422000,11524946,0,9456630,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,12549876,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,1943016,12549876,0,0,0,0,0,10606860]
[{"$nulls":20},423000,35626594,0,25089076,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,450000,0,62273971,450000,0,{"$error":"#REF!"},0,0,0,0,0,0,450000,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,18121775,62273971,450000,0,0,0,450000,44152196]
[{"$nulls":20},424000,68907510,0,56662005,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,100000,0,46252156,100000,0,{"$error":"#REF!"},0,0,0,0,0,0,100000,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,574660,46252156,100000,0,0,0,100000,48978096]
[{"$nulls":20},425000,16433802,0,12488235,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,540000,{"$error":"#REF!"},0,0,0,0,0,7577392]
[{"$nulls":20},426000,11251152.333333334,0,23313865,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,580000,0,19550753,580000,0,{"$error":"#REF!"},0,0,0,0,0,0,580000,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,5961515,19550753,580000,0,0,0,580000,13589238]
[{"$nulls":20},431000,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$nulls":20},441000,0,0,3854635,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,2239551,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,2239551,0,0,0,0,0,2390000]
[{"$nulls":20},451000,5872014,0,2815430,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,3295894,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,3295894,0,0,0,0,0,6051087]
[{"$nulls":20},451100,null,null,4645081,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,960000,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,960000,null,0,0,0]
[{"$nulls":20},454000,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$nulls":20},472000,23961989,0,22822843,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,21125696,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,1503996,21125696,0,0,0,0,0,20230200]
[{"$nulls":20},481000,10303362,0,9499798,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,6312591,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,1208142,6312591,0,0,0,0,0,12463884]
[{"$nulls":20},482000,2061263.3333333333,0,3547485,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,1559250,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,1559250,0,0,0,0,0,6059250]
[{"$nulls":20},483000,9895696,0,5592545,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,1800000,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,1800000,0,0,0,0,0,1800000]
[{"$nulls":20},484000,6300552,0,40952111,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,9700552,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,9700552,0,0,0,0,0,9700552]
[{"$nulls":20},499110,1113121,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,1500000,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,1500000,0,0,0,0,0,1500000]
[{"$nulls":20},499120,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,4000000,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,4000000,0,0,0,0,0,4000000]
[{"$nulls":20},511000,14689504,null,9646287,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,31430142,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,31430142,0,0,0,0,0,31430142]
[{"$nulls":20},511200,92406263,0,16612095,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,20486602,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,20486602,0,0,0,0,0,20486602]
[{"$nulls":20},511300,46311162,0,12447475,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,12750000,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,12750000,0,0,0,0,0,12750000]
[{"$nulls":20},511400,18700000,0,10136114,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,26597135,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,26597135,0,0,0,0,0,26597135]
[{"$nulls":20},512000,5139902,0,339750,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,3940000,0,3000000,{"$error":"#REF!"},0,3000000,3000000,0,3000000,3000000,3000000,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,3000000,0,0,null,0,3940000,0,0,0,0,3000000,6940000]
[{"$nulls":20},512100,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$nulls":20},512200,100000,null,393430,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,1130000,0,0,0,{"$error":"#REF!"},1130000,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$nulls":20},512500,0,null,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,null,0,0,0,{"$error":"#REF!"},null,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$nulls":20},512600,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$nulls":20},512900,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,null,0,0,0,{"$error":"#REF!"},null,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$nulls":20},515100,200000,0,200000,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,300000,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,50000,300000,0,0,0,0,0,250000]
[{"$nulls":20},514000,null,null,16255716,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,{"$error":"#REF!"},20472971,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,20472971,null,0,0,0]
[{"$nulls":20},543100,3415900,null,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,{"$error":"#REF!"},9142561,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,9142561,0,0,0,0,0,9142561]
[{"$nulls":20},610000,0,null,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$nulls":20},611000,2800000,0,11081415,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,9678977,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,9678977,0,0,0,0,0,10800000]
[{"$nulls":20},463000,{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,1130000,{"$error":"#REF!"},94988539,1130000,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,1130000,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,37195328,94988539,1130000,0,0,0,1130000,65785911]
[{"$nulls":22},0,null,null,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":7},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0]
[{"$nulls":21},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},null,80392537,{"$error":"#REF!"},2260000,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},15821882,475628449]
[{"$nulls":21},0,0,null,null,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":7},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0]
[{"$nulls":20},41,70832642,null,71156555,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,null,0,null,84564660,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},10561882,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,10302513,84564660,0,0,0,0,10561882,82333014,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":20},411,56362352,0,57554791,0,{"$nulls":4},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":6},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":13},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,8478221,66697691,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},8879675,65000838,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":20},412,10156511,null,10348542,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},null,1517062,12105308,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1682207,11877745,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":20},"413-417",4313779,0,3253222,0,580151114.89,467605342.4400003,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,544718880.0299997,{"$error":"#REF!"},0,0,null,null,0,null,5761661,0,0,{"$error":"#REF!"},null,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},61598686,null,0,0,0,0,0,0,null,307230,5761661,0,0,0,0,0,5454431,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":20},42,164536357.33333334,null,143949513,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,1130000,null,{"$error":"#REF!"},1130000,0,{"$error":"#REF!"},null,0,0,0,0,0,1130000,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,30132558,{"$error":"#REF!"},1130000,0,0,0,1130000,144918111,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":20},43,0,{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},null,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":20},44,0,null,3854635,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,null,{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},null,0,2239551,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,2390000,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":20},451,5872014,null,null,null,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,null,null,null,0,null,null,null,{"$error":"#REF!"},0,{"$nulls":8},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0,null,null,0,null,0,null,null,null,0,6051087,{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":23},7460511,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,null,{"$error":"#REF!"},450000,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},450000,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},null,0,4255894,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":25},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,null,null,null,680000,null,null,null,{"$error":"#REF!"},680000,{"$nulls":8},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0,{"$nulls":14},{"$error":"#REF!"}]
[{"$nulls":22},0,null,null,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,null,null,null,0,null,null,null,{"$error":"#REF!"},0,{"$nulls":7},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0,{"$nulls":11},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":20},452,{"$error":"#REF!"},0,{"$nulls":16},0,{"$nulls":4},0,{"$nulls":7},{"$error":"#REF!"},{"$nulls":27},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":22},0,null,null,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":7},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0,{"$nulls":14},{"$error":"#REF!"}]
[{"$nulls":20},453,null,0,{"$nulls":29},{"$error":"#REF!"},{"$nulls":37},{"$error":"#REF!"}]
[{"$nulls":22},0,{"$nulls":16},0,{"$nulls":4},0,{"$nulls":7},{"$error":"#REF!"},{"$nulls":37},{"$error":"#REF!"}]
[{"$nulls":20},454,0,0,0,0,{"$nulls":4},0,0,0,{"$nulls":6},0,0,0,0,0,null,0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$nulls":19},0,0,0,null,0,null,0,0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":20},46,{"$error":"#REF!"},0,{"$error":"#REF!"},0,{"$nulls":4},0,0,0,{"$nulls":6},1130000,null,94988539,1130000,0,null,null,0,0,0,0,0,1130000,null,{"$error":"#REF!"},{"$nulls":19},0,0,0,null,0,null,37195328,94988539,1130000,0,0,0,1130000,65785911,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":20},47,23961989,null,22822843,0,{"$nulls":4},0,0,0,{"$nulls":6},0,3390000,21125696,0,0,null,3390000,0,0,0,0,0,0,{"$nulls":21},0,0,0,null,0,null,1503996,21125696,0,0,0,0,0,20230200,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":20},48,28560873.333333336,null,59591939,0,{"$nulls":4},0,0,0,{"$nulls":6},0,null,19372393,0,0,null,null,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$nulls":19},0,0,0,null,0,null,1208142,19372393,0,0,0,0,0,30023686,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":20},49,1113121,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,null,5500000,0,0,{"$error":"#REF!"},null,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,5500000,0,0,0,0,0,5500000,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":23},0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,null,1500000,0,0,{"$error":"#REF!"},null,0,0,0,0,0,0,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,{"$nulls":4},0,0,0,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":20},51,177546831,0,66030867,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},null,50000,115976850,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},3000000,98453879,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":20},52,{"$nulls":4},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,{"$nulls":7},{"$error":"#REF!"},{"$nulls":8},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0,{"$nulls":14},{"$error":"#REF!"}]
[{"$nulls":20},54,3415900,null,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,null,9142561,0,0,{"$error":"#REF!"},null,0,0,0,0,0,0,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,9142561,0,0,0,0,0,9142561,{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":20},61,2800000,null,11081415,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,null,9678977,0,0,{"$error":"#REF!"},null,0,0,0,0,0,0,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,0,null,0,9678977,0,0,0,0,0,10800000,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":20},62,{"$nulls":4},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,{"$nulls":7},{"$error":"#REF!"},{"$nulls":9},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0,{"$nulls":14},{"$error":"#REF!"}]
[{"$nulls":21},{"$error":"#REF!"},null,{"$error":"#REF!"},0,{"$nulls":4},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":6},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":21},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,null,80392537,{"$error":"#REF!"},2260000,0,0,0,15821882,475628449,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":25},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,{"$nulls":7},{"$error":"#REF!"},{"$nulls":9},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0]
[{"$nulls":25},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,{"$nulls":7},{"$error":"#REF!"},{"$nulls":9},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0]
[]
[{"$nulls":25},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,{"$nulls":7},{"$error":"#REF!"},{"$nulls":9},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0]
[{"$nulls":25},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,{"$nulls":7},{"$error":"#REF!"},{"$nulls":9},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0]

{"sheet":"Расх по функц. ","index":5,"n_rows":140,"n_cols":13,"rows_kept":140,"cut":false,"hidden":false,"merged":[[0,0,0,12]],"flags":["formulas_cached_only"]}
[" ПОСЕБНИ ДЕО  -   ФУНКЦИОНАЛНА КЛАСИФИКАЦИЈА РАСХОДА"]
["Функциje","Функционална класификација ",null,null,"Први План Расходи из средстава буџета 2018 - извор 01","Први Ребаланс Расходи из средстава буџета 2018 - извор 01","Расходи из сопствених прихода буџетских корисника 2018 - извор 04","Први План Расходи из вишка прихода над расходима из 2017 - извор 13","Први Ребаланс Расходи из вишка прихода над расходима из 2017 - извор 13","Свега расходи из буџета (4+5+7)","Структура средст.из буџета % (колона 4)"," Расходи из републичких средстава 2018","Укупна јавна средства (8+10)"]
["1",2,null,null,3,4,5,6,7,8,9,10,11]
["000","СОЦИЈАЛНА ЗАШТИТА",24577324.35,23193972.630000003,29727224,30671592,0,1153484,153484,30825076,0.06840569800281074,0,30825076]
["010","Болест и инвалидност;",1900000,1900000,1900000,1900000,0,0,0,1900000,0.004237498536278795,0,1900000]
["020","Старост;",0,0,0,0,0,0,0,0,0,0,0]
["030","Корисници породичне пензије;",210000,205063,150000,150000,0,0,0,150000,0.0003345393581272733,0,150000]
["040","Породица и деца;",590000,576000,650000,650000,0,0,0,650000,0.0014496705518848509,0,650000]
["050","Незапосленост;",0,0,0,0,0,0,0,0,0,0,0]
["060","Становање;",1000000,0,3300000,3300000,0,0,0,3300000,0.007359865878800012,0,3300000]
["070","Социјална помоћ угроженом становништву некласификована на другом месту;",11419285,11333323.64,13687986,13187986,0,1000000,0,13187986,0.029412669142876442,0,13187986]
["080","Социјална заштита - истраживање и развој;",0,0,0,0,0,0,0,0,0,0,0]
["090","Социјална заштита некласификована на другом месту",9458039.35,9179585.99,10039238,11483606,0,153484,153484,11637090,0.025611454534843363,0,11637090]
["100","ОПШТЕ ЈАВНЕ УСЛУГЕ",138482128.93,117995341.03,145871210,140528948,0,7610000,9758135,150287083,0.3134164270814731,0,150287083]
["110","Извршни и законодавни органи, финансијски и фискални послови и спољни послови;",0,0,0,0,0,0,0,0,0,0,0]
["111","Извршни и законодавни органи",21185363.31,19457471.76,20252556,20260556,0,1000000,1000000,21260556,0.045186355996944504,0,21260556]
["112","Финансијски и фискални послови",1784339,0,5500000,5500000,0,0,0,5500000,0.012266443131333354,0,5500000]
["113","Спољни послови",0,0,0,0,0,0,0,0,0,0,0]
["120","Економска помоћ иностранству;",0,0,0,0,0,0,0,0,0,0,0]
["121","Економска помоћ земљама у развоју и земљама у транзицији",0,0,0,0,0,0,0,0,0,0,0]
["122","Економска помоћ преко међународних организација",0,0,0,0,0,0,0,0,0,0,0]
["130","Опште услуге;",47588723.27,44671162.41,49946421,52135421,0,0,0,52135421,0.11627566851356777,0,52135421]
["131","Опште кадровске услуге",0,0,0,0,0,0,0,0,0,0,0]
["132","Опште услуге планирања и статистике",18871361,10198211,27271000,27571000,0,6030000,5758135,33329135,0.06149056428618035,0,33329135]
["133","Остале опште услуге",0,0,0,0,0,0,0,0,0,0,0]
["140","Основно истраживање;",0,0,0,0,0,0,0,0,0,0,0]
["150","Опште јавне услуге - истраживање и развој;",700000,685170.9,1010000,705787,0,0,0,705787,0.001574090199697159,0,705787]
["160","Опште јавне услуге некласификоване на другом месту;",34388031.35,29529646.93,29991233,22456184,0,580000,3000000,25456184,0.05008318254231963,0,25456184]
["170","Трансакције јавног дуга;",13964311,13453678.030000001,11900000,11900000,0,0,0,11900000,0.026540122411430347,0,11900000]
["180","Трансфери општег карактера између различитих нивоа власти",0,0,0,0,0,0,0,0,0,0,0]
["300","ЈАВНИ РЕД И БЕЗБЕДНОСТ",3060778,1723543.0299999998,2365042,2399792,0,1700000,1700000,4099792,0.00535216583545977,0,4099792]
["310","Услуге полиције;",0,0,0,0,0,0,0,0,0,0,0]
["320","Услуге противпожарне заштите;",341876,340225.68,332797,332797,0,0,0,332797,0.0007422246317778812,0,332797]
["330","Судови;",1209736,1219487.3499999999,1482245,1516995,0,0,0,1516995,0.003383296890548553,0,1516995]
["340","Затвори;",0,0,0,0,0,0,0,0,0,0,0]
["350","Јавни ред и безбедност - истраживање и развој;",0,0,0,0,0,0,0,0,0,0,0]
["360","Јавни ред и безбедност некласификован на другом месту",1509166,163830,550000,550000,0,1700000,1700000,2250000,0.0012266443131333355,0,2250000]
["400","ЕКОНОМСКИ ПОСЛОВИ",73572439.84,64551010.11000001,96461787,96799096,0,34950600,39280600,136079696,0.2158873829542687,3000000,139079696]
["410","Општи економски и комерцијални послови и послови по питању рада;",0,0,0,0,0,0,0,0,0,0,0]
["411","Општи економски и комерцијални послови",20850078.84,14818948.19,21576168,21453731,0,6500000,10000000,31453731,0.0478474493211679,0,31453731]
["412","Општи послови по питању рада",0,0,0,0,0,0,0,0,0,0,0]
["420","Пољопривреда, шумарство, лов и риболов;",0,0,0,0,0,0,0,0,0,0,0]
["421","Пољопривреда",21628015,19827061.130000003,22062971,22562971,0,5400000,3700000,26262971,0.05032134557189521,3000000,29262971]
["422","Шумарство",0,0,0,0,0,0,0,0,0,0,0]
["423","Лов и риболов",0,0,0,0,0,0,0,0,0,0,0]
["430","Гориво и енергија;",0,0,0,0,0,0,0,0,0,0,0]
["431","Угаљ и остала чврста минерална горива",0,0,0,0,0,0,0,0,0,0,0]
["432","Нафта и природни гас",0,0,0,0,0,0,0,0,0,0,0]
["433","Нуклеарно гориво",0,0,0,0,0,0,0,0,0,0,0]
["434","Остала горива",0,0,0,0,0,0,0,0,0,0,0]
["435","Електрична енергија",0,0,0,0,0,0,0,0,0,0,0]
["436","Остала енергија",0,0,0,0,0,0,0,0,0,0,0]
["440","Рударство, производња и изградња;",0,0,0,0,0,0,0,0,0,0,0]
["441","Ископавање минералних ресурса, изузев минералних горива",0,0,0,0,0,0,0,0,0,0,0]
["442","Производња",0,0,0,0,0,0,0,0,0,0,0]
["443","Изградња",0,0,0,0,0,0,0,0,0,0,0]
["450","Саобраћај;",0,0,0,0,0,0,0,0,0,0,0]
["451","Друмски саобраћај",26464897,25556201.610000003,46627561,46628667,0,23050600,25580600,72209267,0.10399416219006913,0,72209267]
["452","Водени саобраћај",0,0,0,0,0,0,0,0,0,0,0]
["453","Железнички саобраћај",0,0,0,0,0,0,0,0,0,0,0]
["454","Ваздушни саобраћај",0,0,0,0,0,0,0,0,0,0,0]
["455","Цевоводи и други облици саобраћаја",0,0,0,0,0,0,0,0,0,0,0]
["460","Комуникације;",0,0,0,0,0,0,0,0,0,0,0]
["470","Остале делатности;",0,0,0,0,0,0,0,0,0,0,0]
["471","Трговина, смештај и складиштење",0,0,0,0,0,0,0,0,0,0,0]
["472","Хотели и ресторани",0,0,0,0,0,0,0,0,0,0,0]
["473","Туризам",4037109,3756459.1799999997,6194087,6152727,0,0,0,6152727,0.013722195608748959,0,6152727]
["474","Вишенаменски развојни пројекти",592340,592340,0,0,0,0,0,0,0,0,0]
["480","Економски послови - истраживање и развој;",0,0,0,0,0,0,0,0,0,0,0]
["481","Истраживање и развој - Општи економски и комерцијални послови и послови по питању рада",0,0,0,0,0,0,0,0,0,0,0]
["482","Истраживање и развој - Пољопривреда, шумарство, лов и риболов",0,0,0,0,0,0,0,0,0,0,0]
["483","Истраживање и развој - Гориво и енергија",0,0,1000,1000,0,0,0,1000,2.2302623875151554e-06,0,1000]
["484","Истраживање и развој - Рударство, производња и изградња",0,0,0,0,0,0,0,0,0,0,0]
["485","Истраживање и развој - Саобраћај",0,0,0,0,0,0,0,0,0,0,0]
["486","Истраживање и развој - Комуникације",0,0,0,0,0,0,0,0,0,0,0]
["487","Истраживање и развој - Остале делатности",0,0,0,0,0,0,0,0,0,0,0]
["490","Економски послови некласификовани на другом месту",0,0,0,0,0,0,0,0,0,0,0]
["500","ЗАШТИТА ЖИВОТНЕ СРЕДИНЕ",31436046,5756148.63,8121191,9664711,0,13057759,11115561,20780272,0.021554841429503983,0,20780272]
["510","Управљање отпадом;",6439860,2723187.67,5073298,6073298,0,4750000,3273000,9346298,0.013545048097571018,0,9346298]
["520","Управљање отпадним водама;",15050000,1877,0,0,0,0,0,0,0,0,0]
["530","Смањење загађености;",0,0,0,0,0,0,0,0,0,0,0]
["540","Заштита биљног и животињског света и крајолика;",8250000,2651144,2882695,2882695,0,8142561,7842561,10725256,0.006429166233178,0,10725256]
["550","Заштита животне средине - истраживање и развој;",1696186,379939.96,165198,708718,0,165198,0,708718,0.0015806270987549658,0,708718]
["560","Заштита животне средине некласификована на другом месту",0,0,0,0,0,0,0,0,0,0,0]
["600","ПОСЛОВИ СТАНОВАЊА И ЗАЈЕДНИЦЕ",167887827,127610681.01999998,53914000,53118744,0,13009336,9989336,63108080,0.11846873681524633,3500000,66608080]
["610","Стамбени развој;",4401336,0,1050000,1154744,0,5301336,5301336,6456080,0.0025753821104088003,0,6456080]
["620","Развој заједнице;",115066002,84401154.47999999,38203000,38603000,0,5320000,1000000,39603000,0.08609481894524754,3500000,43103000]
["630","Водоснабдевање;",36177087,31956564.57,6501000,5201000,0,2388000,3688000,8889000,0.011599594677466322,0,8889000]
["640","Улична расвета;",9686844,8705284,7200000,7200000,0,0,0,7200000,0.016057889190109118,0,7200000]
["650","Послови становања и заједнице - истраживање и развој;",0,0,0,0,0,0,0,0,0,0,0]
["660","Послови становања и заједнице некласификовани на другом месту",2556558,2547677.9699999997,960000,960000,0,0,0,960000,0.002141051892014549,0,960000]
[700,"ЗДРАВСТВО",8430729.780000001,7941266.04,3636908,3806264,0,2415000,2415000,6221264,0.008488967436152985,0,6221264]
["710","Медицински производи, помагала и опрема;",0,0,0,0,0,0,0,0,0,0,0]
["711","Фармацеутски производи",0,0,0,0,0,0,0,0,0,0,0]
["712","Остали медицински производи",0,0,0,0,0,0,0,0,0,0,0]
["713","Терапеутска помагала и опрема",0,0,0,0,0,0,0,0,0,0,0]
["720","Ванболничке услуге;",7632729.78,7318563.04,2636908,2806264,0,2415000,2415000,5221264,0.00625870504863783,0,5221264]
["721","Опште медицинске услуге",0,0,0,0,0,0,0,0,0,0,0]
["722","Специјализоване медицинске услуге",0,0,0,0,0,0,0,0,0,0,0]
["723","Стоматолошке услуге",0,0,0,0,0,0,0,0,0,0,0]
["724","Парамедицинске услуге",0,0,0,0,0,0,0,0,0,0,0]
["730","Болничке услуге;",0,0,0,0,0,0,0,0,0,0,0]
["731","Опште болничке услуге",0,0,0,0,0,0,0,0,0,0,0]
["732","Специјализоване болничке услуге",0,0,0,0,0,0,0,0,0,0,0]
["733","Услуге медицинских центара и породилишта",0,0,0,0,0,0,0,0,0,0,0]
["734","Услуге домова за негу и опоравак",0,0,0,0,0,0,0,0,0,0,0]
["740","Услуге јавног здравства;",798000,622703,500000,500000,0,0,0,500000,0.0011151311937575776,0,500000]
["750","Здравство - истраживање и развој;",0,0,0,0,0,0,0,0,0,0,0]
["760","Здравство некласификовано на другом месту.",0,0,500000,500000,0,0,0,500000,0.0011151311937575776,0,500000]
["800","РЕКРЕАЦИЈА, СПОРТ, КУЛТУРА И ВЕРЕ",28380673.63,25948389.23,32330078,35441636,2050000,10149599,5250000,42741636,0.07904414772280308,0,42741636]
["810","Услуге рекреације и спорта;",9337066.629999999,9180777.43,13109105,12479388,1000000,8762734,0,13479388,0.02783230967560798,0,13479388]
["820","Услуге културе;",13982926,12778127.48,14678973,17826248,1050000,0,4000000,22876248,0.03975721042491726,0,22876248]
["830","Услуге емитовања и штампања;",2600000,2098947,2902000,3496000,0,1250000,1250000,4746000,0.007796997306752983,0,4746000]
["840","Верске и остале услуге заједнице;",1600000,1067935.4,1100000,1100000,0,136865,0,1100000,0.002453288626266671,0,1100000]
["850","Рекреација, спорт, култура и вере - истраживање и развој;",0,0,0,0,0,0,0,0,0,0,0]
["860","Рекреација, спорт, култура и вере, некласификовано на другом месту",860681,822601.92,540000,540000,0,0,0,540000,0.0012043416892581838,0,540000]
["900","ОБРАЗОВАЊЕ",72795880.14000002,68666630.72,74750296,75946953,5382000,700000,351190,81680143,0.1693816327222813,8615277,90295420]
["910","Предшколско и основно образовање;",0,0,0,0,0,0,0,0,0,0,0]
["911","Предшколско образовање",20567663,19681288,23375775,24014625,5382000,0,351190,29747815,0.05355891488778114,8615277,38363092]
["912","Основно образовање",37855115.68000001,36953768.62,39587230,39824230,0,0,0,39824230,0.08881848228075268,0,39824230]
["913","Основно образовање са домом ученика",0,0,0,0,0,0,0,0,0,0,0]
["914","Основно образовање са средњом школом",0,0,0,0,0,0,0,0,0,0,0]
["915","Специјално основно образовање",0,0,0,0,0,0,0,0,0,0,0]
["916","Основно образовање са средњом школом и домом ученика",0,0,0,0,0,0,0,0,0,0,0]
["920","Средње образовање;",0,0,0,0,0,0,0,0,0,0,0]
["921","Ниже средње образовање",0,0,607500,607500,0,0,0,607500,0.0013548844004154569,0,607500]
["922","Више средње образовање",7306514.03,6785389.03,5104791,5425598,0,700000,0,5425598,0.012100507149177452,0,5425598]
["923","Средње образовање са домом ученика",0,0,0,0,0,0,0,0,0,0,0]
["930","Више образовање;",0,0,0,0,0,0,0,0,0,0,0]
["931","Више образовање",6539873.43,4820273.43,5275000,5275000,0,0,0,5275000,0.011764634094142445,0,5275000]
["932","Више образовање са студентским домом",0,0,0,0,0,0,0,0,0,0,0]
["940","Високо образовање;",0,0,0,0,0,0,0,0,0,0,0]
["941","Високо образовање - први степен",0,0,0,0,0,0,0,0,0,0,0]
["942","Високо образовање - други степен",0,0,0,0,0,0,0,0,0,0,0]
["950","Образовање које није дефинисано нивоом;",0,0,0,0,0,0,0,0,0,0,0]
["960","Помоћне услуге образовању;",0,0,0,0,0,0,0,0,0,0,0]
["970","Образовање - истраживање и развој;",0,0,0,0,0,0,0,0,0,0,0]
["980","Образовање некласификовано на другом месту",526714,425911.63999999996,800000,800000,0,0,0,800000,0.0017842099100121242,0,800000]
[null,"УКУПНО",548623827.67,443386982.44000006,447177736,448377736,7432000,84745778,80013306,535823042,1,15115277,550938319]
[{"$nulls":9},535823042,null,null,550938319]

{"sheet":"По основ. нам.","index":6,"n_rows":108,"n_cols":21,"rows_kept":108,"cut":false,"hidden":false,"merged":[[0,0,0,17]],"flags":["formulas_cached_only"]}
["       ПОСЕБНИ ДЕО  -    ИЗДАЦИ ПО ОСНОВНИМ НАМЕНАМА"]
[]
["Екон. клас.","ВРСТЕ РАСХОДА И ИЗДАТАКА","Средства из буџета - Увек план","План буџета 2016. (извор 01+извор 13)","Извршење буџета 30.11. 2016. (извор 01+извор 13)","Први план Средства из буџета 2017.","Средства из буџета 2017. - извор 01","Извршење 30.04.2018. Средства из буџета 2018. - извор 01","Први План Средства из буџета 2018. - извор 01","Први Ребаланс Средства из буџета 2018. - извор 01","Први план - Расходи из вишка прихода над расходима из 2016.","Први План Вишак прихода над расходима из 2017. - извор 13 -","Први Ребаланс Вишак прихода над расходима из 2017. - извор 13 -","Расходи из сопствених прихода буџетских корисника 2017.","Расходи из сопствених прихода буџетских корисника 2018. - извор 04","Свега средства из буџета 2018. (5+7+8)","Структура         %   (колона 5)"," Републичка средства 2018.","Укупна  средства 2018. године      (9+11)"]
["1",2,3,3,3,3,3,3,4,5,4,6,7,5,8,9,10,11,12]
["400","ТЕКУЋИ РАСХОДИ",{"$error":"#REF!"},309964610.4,282634287.96,299272610,300512232,81143238.75,290192164,292383420,12219623,12430198,10806190,301918138,6882000,310071610,0.6520917443590464,8615277,318686887]
["410","РАСХОДИ ЗА ЗАПОСЛЕНЕ",{"$error":"#REF!"},63012851,57800548.76,65891201,67360408,22514382.52,71812611,72012611,0,0,0,72012611,1541000,73553611,0.16060701774006014,8070867,81624478,81624478]
["411000","Плате и додаци запослених",{"$error":"#REF!"},49469816,47783308.760000005,52446617,53602226,18643090.95,57400393,57400393,0,0,0,57400393,1221000,58621393,0.1280179375364882,6781368,65402761,65402761]
["412000","Социјални доприноси на терет послодавца",{"$error":"#REF!"},8877415,8567457.77,9475834,9682687,3349209.71,10445961,10445961,0,0,0,10445961,220000,10665961,0.0232972339197502,1289499,11955460,11955460]
[413000,"Накнаде у натури (превоз)",{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[414312,"Отпремнина у случају отпуштања с посла",{"$error":"#REF!"},2835899,0,1511236,1568981,0,1568981,1568981,0,0,0,1568981,0,1568981,0.003499239311025916,0,1568981,1568981]
["414000","Социјална давања запосленима",{"$error":"#REF!"},863490,565360,1233514,1233514,191856,1224276,1424276,0,0,0,1424276,100000,1524276,0.0031765091922405352,0,1524276,1524276]
["415000","Накнаде за запослене",{"$error":"#REF!"},310579.84,228771.07,320000,320000,121823.47,320000,320000,0,0,0,320000,0,320000,0.0007136839640048497,0,320000,320000]
["416000","Награде,бонуси и остали посебни расходи",{"$error":"#REF!"},655651.1599999999,655651.1599999999,904000,953000,208402.39,853000,853000,0,0,0,853000,0,853000,0.0019024138165504275,0,853000,853000]
["420","КОРИШЋЕЊЕ УСЛУГА И РОБА",{"$error":"#REF!"},86434168.07000001,76137892.42999999,76597388,78018468,23087559.049999997,65140131,70087624,3811222,2935198,2040000,72127624,5176000,77303624,0.1563137916375045,0,77303624,77303624]
["421000","Стални трошкови",{"$error":"#REF!"},9632290.07,8412949.8,8846345,8891345,4034646.6899999995,8883586,8883586,0,300000,0,8883586,390000,9273586,0.01981272772205621,0,9273586,9273586]
["421900","Остали трошкови",{"$error":"#REF!"},217412,90964,217412,217412,0,217412,217412,0,0,0,217412,0,217412,0.0004848858061944449,0,217412,217412]
["422000","Трошкови путовања",{"$error":"#REF!"},5428951.48,5223492.84,4988000,5242000,1510807.18,5384905,5384905,0,0,0,5384905,350000,5734905,0.012009751081842298,0,5734905,5734905]
["423000","Услуге по уговору",{"$error":"#REF!"},20909026.569999997,19737445.84,31529095,32037775,7597747.3100000005,22457696,26257483,500000,1450000,1450000,27707483,1620000,29327483,0.0585610767257186,0,29327483,29327483]
["424000","Специјализоване услуге",{"$error":"#REF!"},41404137,34563581.519999996,20845737,20845737,6960900.899999999,18601996,18951596,3016037,715198,590000,19541596,400000,19941596,0.042267031742182666,0,19941596,19941596]
["425000","Текуће поправке и одржавање (услуге и мат)",{"$error":"#REF!"},3450894,3022430.6599999997,4023705,4500105,879339.57,4471561,5146667,295185,470000,0,5146667,462000,5608667,0.011478417831165462,0,5608667,5608667]
["426000","Материјал",{"$error":"#REF!"},5391456.95,5087027.77,6147094,6284094,2104117.4,5122975,5245975,0,0,0,5245975,1954000,7199975,0.011699900728344818,0,7199975,7199975]
["430","УПОТРЕБА ОСНОВНИХ СРЕДСТАВА",{"$error":"#REF!"},0,0,0,0,0,0,0,{"$nulls":6},0]
["431000","Амортизација некретнина и опреме;",{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["440","ОТПЛАТА КАМАТА",{"$error":"#REF!"},0,0,0,1850000,789176.4,2221023,2221023,0,0,0,949551,0,2221023,0.004953464058706072,0,2221023,2221023]
["441400","Отплата домаћих камата;",{"$error":"#REF!"},0,0,0,1850000,369723.09,949551,949551,0,0,0,949551,0,949551,0.002117747880327403,0,949551,949551]
["444100","Негативне курсне разлике",{"$nulls":4},0,419453.31,1271472,1271472,null,0,0,null,null,1271472,null,0,1271472,1271472]
["450","СУБВЕНЦИЈЕ",{"$error":"#REF!"},33471158.84,31919760.21,35952707,32193099,2421063.7600000002,27209139,27209139,0,4700000,3000000,30209139,0,30209139,0.06068351930837172,0,30209139,30209139]
["451000","Субвенције јавним неф.предузећ.и организ.                                                                ",{"$error":"#REF!"},28658740,27107342.18,24532579,20772971,6410,17472971,17472971,0,4700000,3000000,20472971,0,20472971,0.03896931001944307,0,20472971,20472971]
["451100","Текуће субвенције јавним неф.предузећ.и организ.                                                                ",{"$error":"#REF!"},4812418.84,4812418.029999999,11420128,11420128,2414653.7600000002,9736168,9736168,0,0,0,9736168,0,9736168,0.021714209288928654,0,9736168,9736168]
["460","ДОНАЦИЈЕ И ТРАНСФЕРИ",{"$error":"#REF!"},68271629.49000001,66135743.06,67415871,67674814,20948503.96,63673205,65516968,1000000,4115000,2766190,68283158,165000,68448158,0.14612002947443403,544410,68992568,68992568]
[463100,"Текући трансфери осталим нивоима власти",{"$error":"#REF!"},52548688.71000001,51404928.29,51852440,51852440,17394492.49,51568079,51625886,1000000,1000000,0,51625886,0,51625886,0.11513927176794524,0,51625886,51625886]
[463200,"Капитални трансфери осталим нивоима власти",null,1598927,1244556,3172000,3172000,458389,3610928,3610928,0,700000,0,3610928,0,3610928,0.008053316902425325,0,3610928,3610928]
[464100,"Текуће дотације здравственим установама",null,3414510.7800000003,3006885.04,2980831,2980831,958886.5800000001,2536908,2706264,0,0,0,2706264,0,2706264,0.006035678809886314,0,2706264,2706264]
[464200,"Капиталне дотације здравственим установама",null,4716645,4634807,4604555,4604555,0,600000,600000,0,2415000,2415000,3015000,0,3015000,0.0013381574325090932,0,3015000,3015000]
["465112","Остале текуће дотације по закону",{"$error":"#REF!"},5992858,5844566.73,4806045,5064988,2136735.8899999997,5357290,6973890,0,0,351190,7325080,165000,7490080,0.015553604561668067,544410,8034490,8034490]
["470","СОЦИЈАЛНА ПОМОЋ",{"$error":"#REF!"},18710013,16791696.63,19859297,19859297,4786398.59,20245464,21445464,1700000,0,0,21445464,0,21445464,0.04782901174201031,0,21445464,21445464]
["472000","Накнаде за социјалну заштиту из буџета",{"$error":"#REF!"},18710013,16791696.63,19859297,19859297,4786398.59,20245464,21445464,1700000,0,0,21445464,0,21445464,0.04782901174201031,0,21445464,21445464]
["480","ОСТАЛИ РАСХОДИ",{"$error":"#REF!"},38280451,33848646.87,30239186,30239186,6596154.47,34390591,28390591,5708401,680000,3000000,31390591,0,31390591,0.06331846726662628,0,31390591,31390591]
["481000","Дотације невладиним организацијама;",{"$error":"#REF!"},13089615,12526125.11,12746590,12746590,5272645.02,16150039,16150039,180000,100000,0,16150039,0,16150039,0.03601882453860287,0,16150039,16150039]
["482000","Порези, обавезне таксе, казне и пенали;",{"$error":"#REF!"},1458842,1381307.04,4127836,4127836,201770,2740000,2740000,50000,0,0,2740000,0,2740000,0.006110918941791526,0,2740000,2740000]
["483000","Новчане казне и пенали по решењу судова;",{"$error":"#REF!"},3647000,2988710,1950000,1950000,653347.62,1800000,1800000,0,0,0,1800000,0,1800000,0.0040144722975272796,0,1800000,1800000]
["484000","Накн.штете за повр.или штету насталу услед елем.непогода или других природних узрока;",{"$error":"#REF!"},20084994,16952504.72,11414760,11414760,468391.83,13700552,7700552,5478401,580000,3000000,10700552,0,10700552,0.017174251488704603,0,10700552,10700552]
[490,"АДМИНИСТРАТИВНИ ТРАНСФЕРИ БУЏЕТА",{"$error":"#REF!"},1784339,0,3316960,3316960,0,5500000,5500000,0,0,0,5500000,0,5500000,0.012266443131333354,0,5500000,5500000]
[499110,"Стална резерва",{"$error":"#REF!"},1763374,0,1365240,1365240,0,1500000,1500000,0,0,0,1500000,0,1500000,0.003345393581272733,0,1500000,1500000]
["499120","Текућа резерва",{"$error":"#REF!"},20965,0,1951720,1951720,0,4000000,4000000,0,0,0,4000000,0,4000000,0.00892104955006062,0,4000000,4000000]
["500","КАПИТАЛНИ ИЗДАЦИ",{"$error":"#REF!"},224694906.27,147299016.45000002,119093117,118742917,10682232.290000001,147306595,146315339,94546934,72315580,69207116,215522455,550000,216072455,0.3263215972882293,6500000,222572455,222572455]
["510","ОСНОВНА СРЕДСТВА",{"$error":"#REF!"},219094906.27,147299016.45000002,117734044,117383844,10622474.790000001,145006595,144015339,88446934,64473019,61364555,205379894,550000,205929894,0.32119199379694446,6500000,212429894,212429894]
["511000","Зграде и грађевински објекти;",{"$error":"#REF!"},44604902.27,38219075.410000004,80794825,81924825,8763744.57,90676798,93276798,21147288,30772285,33657420,126934218,0,126934218,0.20803173420724885,3500000,130434218,130434218]
["511200","Изградња зграда и објеката",{"$error":"#REF!"},22000000,0,8516000,8516000,0,21100000,20600000,22000000,7000000,10500000,31100000,0,31100000,0.0459434051828122,0,31100000,31100000]
["511300","Капитално одржавање зграда и објеката",{"$error":"#REF!"},119070794,90024400.32000001,14820069,14820069,0,13740000,11040000,29650000,13082734,4000000,15040000,0,15040000,0.024622096758167313,3000000,18040000,18040000]
["511400","Пројектно планирање",{"$error":"#REF!"},26610828,16158192.3,4455000,4455000,1089161.82,14861000,13161000,11540480,7918000,7646135,20807135,0,20807135,0.02935248328208696,0,20807135,20807135]
["512000","Машине и опрема;",{"$error":"#REF!"},2400000,0,4121704,2641504,104744,0,104744,2400000,4000000,3861000,3965744,500000,4465744,0.00023360660351788744,0,4465744,4465744]
["512100","Опрема за саобраћај",{"$error":"#REF!"},400000,400000,2442649,2442649,0,3150000,3150000,0,0,0,3150000,0,3150000,0.0070253265206727394,0,3150000,3150000]
["512200","Административна опрема",{"$error":"#REF!"},396000,280543,396000,396000,489276.4,396000,1600000,0,0,0,1600000,0,1600000,0.0035684198200242483,0,1600000,1600000]
["512500","Медицинска и лабараторијска опрема",{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["512600","Опрема за образ., науку, културу и спорт",{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["512800","Опрема за јавну безбедност",{"$error":"#REF!"},0,0,1335000,1335000,0,0,0,0,0,0,0,0,0,0,0,0,0]
["512900","Опр.за произв., мотор., непокрет.и немотор.опрема",{"$error":"#REF!"},2851042,1504047.42,852797,852797,95248,882797,882797,1509166,1700000,1700000,2582797,0,2582797,0.0019688689449112165,0,2582797,2582797]
["515100","Нематеријална имовина",{"$error":"#REF!"},761340,712758,0,0,80300,200000,200000,200000,0,0,200000,50000,250000,0.00044605247750303104,0,250000,250000]
["520","ЗАЛИХЕ",0,0,0,0,0,0,0,0,{"$nulls":6},0,null,null,0]
[521000,"Робне резерве;",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["540","ПРИРОДНА ИМОВИНА",{"$error":"#REF!"},5600000,0,1359073,1359073,59757.5,2300000,2300000,6100000,7842561,7842561,10142561,0,10142561,0.005129603491284857,0,10142561,10142561]
[541100,"Земљиште;",{"$error":"#REF!"},50000,0,150000,150000,59757.5,1000000,1000000,0,0,0,1000000,0,1000000,0.002230262387515155,0,1000000,1000000]
[542000,"Рудна богатства;",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[543100,"Шуме и воде",{"$error":"#REF!"},5550000,0,1209073,1209073,0,1300000,1300000,6100000,7842561,7842561,9142561,0,9142561,0.0028993411037697018,0,9142561,9142561]
[550,"Неф. Имов. која се фин. из сред. за реализ. нип-а",0,0,0,0,0,0,0,0,{"$nulls":6},0,null,null,0]
[551000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["610","ОТПЛАТА ГЛАВНИЦЕ ",{"$error":"#REF!"},0,0,0,10600000,3055622.84,9678977,9678977,0,0,0,0,0,9678977,0.021586658352724275,0,9678977,9678977]
["611400","Отплата главнице домаћим кредиторима",{"$error":"#REF!"},0,0,0,10600000,3055622.84,9678977,9678977,0,0,0,0,0,9678977,0,0,9678977,9678977]
["620","Набавка финансијске имовине",{"$nulls":14},0,null,null,0]
["621000","Набавка домаће фин. Имовине",null,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,null,0,0,0]
[null,"УКУПНИ ЈАВНИ РАСХОДИ ",{"$error":"#REF!"},534659516.66999996,429933304.40999997,418365727,429855149,94881093.88000001,447177736,448377736,106766557,84745778,80013306,517440593,7432000,535823042,1,15115277,550938319,550938319]
[{"$nulls":15},535823042,null,null,550938319,550938319]
{"$rows_empty":8}
[{"$nulls":5},"скупштина","скупштина","скупштина","скупштина","скупштина","председник","председник","председник",null,"помоћници","правобранилац","управа","вртић","библиотека"]
[{"$nulls":5},1,1,1,1,1,2,2,2,null,21,3,4,5,6]
["411000","Плате и додаци запослених",null,null,null,1130000,1130000,1130000,1130000,1130000,2677500,2677500,2677500,0,2418000,1135000,28455000,12970205,6545000,60685705,61906705]
["412000","Социјални доприноси на терет послодавца",null,null,null,203000,203000,203000,203000,203000,525000,525000,525000,0,438000,205000,5145000,2383456,1177000,11126456,11346456]
[413000,"Накнаде у натури (превоз)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[414312,"Отпремнина у случају отпуштања с посла",null,null,null,0,0,0,0,0,0,0,0,0,0,0,938905,374449,197882,1511236,1511236]
["414000","Социјална давања запосленима",null,null,null,0,0,0,0,0,0,0,0,0,0,0,1030276,170000,213000,1413276,1513276]
["415000","Накнаде за запослене",null,null,null,0,0,0,0,0,0,0,0,0,0,0,320000,0,0,320000,320000]
["416000","Награде,бонуси и остали посебни расходи",null,null,null,0,0,0,0,0,0,0,0,0,0,0,128000,285000,380000,793000,793000]
["465112","Остале текуће дотације по закону",null,null,null,145000,145000,145000,145000,145000,340000,340000,340000,0,230000,145000,3200000,1850000,792000,7382000,7547000]
[{"$nulls":19},75849673]
[{"$nulls":19},83231673]
[{"$nulls":5},20468500,19135500,16462500,16469500,48736500,{"$nulls":7},16794661,7722000]
[]
[]
[{"$nulls":5},"скупштина","скупштина","скупштина","скупштина","скупштина","председник","председник","председник",null,"помоћници","правобранилац","управа","вртић","библиотека"]
[{"$nulls":5},1,1,1,1,1,2,2,2,null,21,3,4,5,6]
["411000","Плате и додаци запослених",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1221000,0,1221000]
["412000","Социјални доприноси на терет послодавца",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,220000,0,220000]
[413000,"Накнаде у натури (превоз)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[414312,"Отпремнина у случају отпуштања с посла",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["414000","Социјална давања запосленима",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,100000,0,100000]
["415000","Накнаде за запослене",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["416000","Награде,бонуси и остали посебни расходи",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["465112","Остале текуће дотације по закону",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,165000,0,165000]
[{"$nulls":19},1541000]
[{"$nulls":19},1706000]

{"sheet":"IZVRSAVANJE BUDZETA 2018","index":7,"n_rows":140,"n_cols":14,"rows_kept":140,"cut":false,"hidden":false,"merged":[[67,1,67,8],[56,1,56,8],[64,1,64,8],[65,1,65,8],[59,5,59,7],[69,1,69,8],[62,1,62,8],[66,1,66,8],[57,5,57,7],[58,1,58,8],[111,1,111,8],[109,1,109,8],[104,1,104,8],[100,1,100,8],[102,1,102,8],[106,1,106,8],[107,1,107,8],[103,1,103,8],[139,7,139,8],[134,5,134,7],[132,5,132,6],[136,7,136,8],[137,7,137,8],[138,7,138,8],[93,1,93,8],[90,1,90,8],[38,1,38,8],[43,1,43,8],[45,1,45,8],[40,1,40,8],[47,1,47,8],[41,1,41,8],[68,1,68,8],[71,1,71,8],[118,1,118,8],[120,1,120,8],[83,1,83,8],[98,1,98,8],[85,1,85,8],[88,1,88,8],[87,1,87,8],[95,1,95,8],[96,1,96,8],[91,1,91,8],[17,3,17,8],[130,1,130,8],[113,1,113,8],[115,1,115,8],[128,1,128,8],[117,1,117,8],[122,1,122,8],[125,1,125,8],[126,1,126,8],[123,1,123,8],[7,3,7,8],[6,3,6,8],[8,3,8,8],[9,3,9,8],[10,3,10,8],[16,3,16,8],[70,1,70,8],[1,5,2,5],[1,6,2,6],[26,1,26,8],[33,1,33,8],[30,1,30,8],[27,1,27,8],[15,1,15,8],[5,1,5,8],[4,1,4,8],[75,1,75,8],[77,1,77,8],[79,1,79,8],[74,1,74,8],[81,1,81,8],[76,1,76,8],[19,1,19,8],[48,1,48,8],[60,1,60,8],[61,5,61,7],[81,13,81,22],[82,1,82,8],[73,1,73,8],[52,1,52,8],[50,1,50,8],[54,1,54,8],[36,1,36,8],[37,1,37,8],[11,3,11,8],[23,1,23,8],[12,1,12,8],[20,1,20,8],[13,3,14,8],[22,1,22,8],[34,1,34,8],[21,1,21,8]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":5},"III.","ИЗВРШАВАЊЕ БУЏЕТА"]
[]
[{"$nulls":6},"Члан 4."]
[null,"     Корисници јавних средстава не могу заснивати радни однос са новим лицима ради попуњавања слободних, односно упражњених радних места до 31. децембра 2018. године.\n     Изузетно, радни однос са новим лицима може се засновати уз сагласност тела Владе, на предлог надлежног министарства, односно другог надлежног органа, уз претходно прибављено мишљење Министарства.\n     Укупан број запослених на одређено време због повећаног обима посла, лица ангажованих по уговору о делу, уговору о привременим и повременим пословима, преко омладинске и студентске задруге и лица ангажованих по другим основама, код корисника јавних средстава, не може бити већи од 10% укупног броја запослених. У складу са одредбама става 2. члана 10. Закона о начину одређивања максималног броја запослених у јавном сектору организациони облик који има испод 100 запослених може имати највише 10 ангажованих радника по свим напред наведеним основима у смислу става 1. истог члана.\n     "]
[null,"      Напред изнети ставови засновани су на одредбама Закона о буџетском систему (члан 27е Закона) и Закона о начину одређивања максималног броја запослених у јавном сектору (\"Сл.гласник РС\", број 68/2015 и 81/2016 - одлука УС). Број запослених код корисника буџета не може прећи број запослених на неодређено и одређено време, и то:"]
[null," - ",42,"запослених у локалној администрацији на неодређено време;"]
[null," - ",4,"запослених у локалној администрацији на одређено време (у општинској управи);"]
[null," - ",9,"запослених у библиотеци на неодређено време;"]
[null," - ",0,"запослених у библиотеци на одређено време;"]
[null," - ",20,"запослених у предшколској установи на неодређено време у централном вртићу;"]
[null," - ",2,"запослених у предшколској установи на одређено време (запослени у централном вртићу);"]
[null,"   У овој Одлуци о буџету средства за плате из буџета општине се обезбеђују за број запослених из става 1. овог члана."]
[null," - ",10,"запослених у предшколској установи на неодређено време (запослени на припремном прешколском прораму);"]
[]
[null,"   За запослене на припремном предшколском програму средства се обезбеђују из буџета Републике и једним делом из сопствених прихода Предшколске установе из разлога недовољности Републичких средстава."]
[null," - ",51,"запослених у јавним предузећима на неодређено време;"]
[null," - ",5,"запослених у јавним предузећима на одређено време;"]
[{"$nulls":6},"Члан 5."]
[null,"   И током 2018. године примењују се одредбе Закона о привременом уређивању основица за обрачун и исплату плата, односно зарада и других сталних примања код корисника јавних средстава (у даљем тексту: Закон), који је објављен у „Службеном гласнику РС\", број 116/14 од 27. октобра 2014. године."]
[null,"    Локална власт у 2018. години може планирати укупна средства потребна за исплату плата запослених које се финансирају из буџета локалне власти, тако да масу средстава за исплату плата планирају на нивоу исплаћених плата у 2017. години, увећану за масу средстава за плате за број запослених максимално до броја утврђеног у Одлуци о максималном броју запослених за 2017. годину, а највише до дозвољеног нивоа за исплату плата у складу са чланом 36. Закона о буџету Републике Србије за 2017. годину (''Службени гласни РС'', бр. 99/16)."]
[null,"   Тако укупна планирана маса средстава за плате ће се увећати у:\n- органима и службама локалне власти за 5 %,\n- туристичко-спортској организацији за 5%,\n- предшколској установи за 10%,\n- библиотеци 10 %."]
[null,"   Средства за плате се планирају на бази постојећег, а не систематизованог броја запослених."]
[null,"    Приликом обрачуна и исплате плата за запослене у предшколским установама и другим јавним службама (установе културе) не примењује се Уредба о коефицијентима за обрачун и исплату плата именованих и постављених лица и запослених у државним органима, већ Уредба о коефицијентима за обрачун и исплату плата запослених у јавним службама („Службени гласник РС\", бр. 44/01...58/14)."]
[]
[{"$nulls":6},"Члан 6."]
[null,"    За извршавање ове Одлуке одговоран је председник општине."]
[null,"    Наредбодавац за извршење буџета је председник општине."]
[]
[{"$nulls":6},"Члан 7."]
[null,"   Наредбодавац директних и индиректних корисника буџетских средстава је функционер (руководилац), односно лице које је одговорно за управљање средствима, преузимање обавеза, издавање налога за плаћање који се извршавају из средстава органа, као и за издавање налога за уплату средстава која припадају буџету."]
[]
[{"$nulls":6},"Члан 8."]
[null,"    За законито и наменско коришћење средстава распоређених овом Одлуком, поред функционера односно руководиоца директних и индиректних корисника буџетских средстава, одговоран је и Начелник општинске управе."]
[]
[{"$nulls":6},"Члан 9."]
[null,"    Орган управе надлежан за финансије обавезан је да редовно прати извршавање буџета и најмање два пута годишње информише Председника општине и Општинско веће, а обавезно у року од петнаест дана по истеку шестомесечног, односно деветомесечног периода."]
[null,"    У року од петнаест дана по подношењу извештаја из става 1. овог члана, Општинско веће усваја и доставља извештај Скупштини општине."]
[null,"    Извештај садржи и одступања између усвојеног буџета и извршења и образложење великих одступања."]
[{"$nulls":6},"Члан 10."]
[null,"    Одлуку о промени апропијација из општих прихода буџета и преносу апропријације у текућу буџетску резерву,  у складу са чланом 61. Закона о буџетском систему доноси Председник општине."]
[null,"    Укупан износ преусмеравања из става 13. овог члана закона не може бити већи од износа разлике између максимално могућег износа средстава текуће буџетске резерве утврђеног овим законом и буџетом одобрених средстава текуће буџетске резерве."]
[{"$nulls":6},"Члан 11."]
[null,"   Решење о коришћењу текуће буџетске резерве и сталне буџетске резерве на предлог локалног органа управе надлежног за финансије доноси Општинско веће."]
[{"$nulls":6},"Члан 12."]
[null,"   Одлуку о отварању буџетског фонда у складу са чланом 64. Закона о буџетском систему доноси Општинско веће."]
[{"$nulls":6},"Члан 13."]
[null,"    Општинско веће одговорно је за спровођење фискалне политике и управљање јавном имовином, приходима и примањима и расходима и издацима на начин који је у складу са Законом о буџетском систему."]
[null,"    Овлашћује се председник општине да, у складу са чланом 27ж Закона о буџетском систему, може поднети захтев Министарству финансија за одобрење фискалног дефицита изнад утврђеног дефицита од 10%, уколико је резултат реализације јавних инвестиција."]
[{"$nulls":6},"Члан 14."]
[null,"    Општинско веће, уз подршку Општинске управе, је одговорно за доношење аката на основу којих ће се извршити расподела средстава опредељених Одлуком о буџету за 2018. годину за ту намену невладиним организацијама и спортским екипама."]
[{"$nulls":6},"Члан 15."]
[null,"    Новчана средства буџета општине, директних и индиректних корисника средстава тог буџета, као и других корисника јавних средстава који су укључени у консолидовани рачун трезора општине, воде се и депонују на консолидованом рачуну трезора."]
[{"$nulls":6},"Члан 16."]
[null,"   Распоред и коришћење средстава  вршиће се у 2018. години по посебном акту (Решење) које доноси Председник општине, на предлог надлежног органа за финансије, у оквиру следећих раздела:"]
[{"$nulls":6},"Раздео 1 - Скупштина општине"]
[null,"   За коришћење средстава из одобрених апропријација у оквиру раздела 1, Захтеве подноси Председник Скупштине општине или његов Заменик, уз пратећу оригиналну документацију претходно припремљену и контролисану од стране секретара Скупштине општине."]
[{"$nulls":5},"                  Раздео 2 - Председник општине"]
[null,"   За коришћење средстава из одобрених  апропријација у оквиру раздела 2, Захтеве подноси Председник општине или његов Заменик, уз пратећу оригиналну документацију претходно припремљену  и  контролисану   од  стране  одговорног  лица  задуженог у Општинској управи за припрему и обраду Захтева за плаћање Председника општине."]
[{"$nulls":5},"                  Раздео 3 - Општинско веће"]
[null,"   За коришћење средстава из одобрених  апропријација у оквиру раздела 3, Захтеве подноси Председавајући општинског већа, уз пратећу оригиналну документацију претходно припремљену  и  контролисану   од  стране  одговорног  лица  задуженог у Општинској управи за припрему и обраду Захтева за плаћање Општинског већа."]
[{"$nulls":5},"             Раздео 4 - Општинско правобранилаштво"]
[null,"   За коришћење средстава из одобрених  апропријација у оквиру раздела 4, Захтеве подноси Општински правобранилац, уз пратећу оригиналну документацију претходно припремљену  и  контролисану   од  стране  одговорног  лица  задуженог у Општинској управи за припрему и обраду Захтева за плаћање Општинског правобраниоца."]
[{"$nulls":6},"Раздео 5 - Општинска управа"]
[null,"   За коришћење средстава из одобрених апропријација у оквиру раздела 5, везаних за главу 05476 (изузев функција 473-Туристичка организација, 090-Црвени Крст и 040-Предшколска установа за треће и свако наредно дете у вртићу)  захтеве  подноси  Начелник  Општинске  управе  или лице које га мења, уз пратећу оригиналну  документацију  претходно  припремљену  и  контролисану  од стране одговорних лица задужених  за припрему и контролу у Општинској управи."]
[null,"   За коришћење средстава из одобрених апропријација у оквиру раздела 5, везаних за: Месне Заједнице, Невладине организације, Предшколску установу, Основне школе, Средњу школу, Библиотеку, Центар за социјални рад, Спортске организације, Дом здравља, као и Туристичку организацију и Црвени Крст, захтеве подносе руководиоци корисника или њихови заменици,  уз  пратећу  књиговодствену документацију (копије истих),  претходно  припремљену  и контролисану од стране одговорних лица тих буџетских корисника."]
[null,"   Руководиоци  корисника  или  њихови  заменици,  из  предходног става, су  непосредно одговорни Скупштини општине за коришћење средстава из одобрених апропријација."]
[null,"   Сви захтеви  из  овог  члана се  подносе Трезору општине при Одсеку за финансије и буџет Општинске управе (у даљем тексту : Трезор)."]
[null,"   Уколико јавну набавку наредбодавац буџета поверава неком од индиректних корисника (за средства из капиталног буџета опредељена том индиректном кориснику) дужан је и да му формира комисију за јавне набавке. "]
[null,"   На  захтев  Трезора  корисници  су  дужни  да  доставе  на  увид и  друге податке који су неопходни ради преноса средстава из Трезора."]
[null,"   На  основу  поднетих  захтева  и  пратеће  документације,  Председник  општине  доноси решења  о  одобравању  исплате  са  рачуна  Извршења  буџета  која  се спроводе и контролишу у Одсеку за финансије и буџет Општинске управе."]
[null,"   Унутар Одсека за финансије и буџет Општинске управе, се спроводи интерна контрола о  оправданости  и  законитости  поднетих  докумената  на плаћање из средстава буџета, на основу одобрених   апропријација  из  ове  Одлуке, финансијских  планова и програма и утврђених квота за сваког буџетског корисника."]
[{"$nulls":6},"Члан 17."]
[null,"    Обавезе које преузимају директни и индиректни корисници буџетских средстава морају одговарати апропријацији која им је за ту намену овом Одлуком одобрена и пренета."]
[null,"    Изузетно корисници из става 1. овог члана, у складу са чланом 54. Закона о буџетском систему, могу преузети обавезе по уговору који се односи на капиталне издатке и захтева плаћање у више година, на основу предлога органа надлежног за послове финансија, уз сагласност Општинског већа, а највише до износа исказаних у плану капиталних издатака из члана 3. ове одлуке."]
[null,"    Корисници буџетских средстава су обавезни, да пре покретања поступка јавне набавке за преузимање обавеза по уговору за капиталне пројекте прибаве сагласност органа надлежног за финансије."]
[null,"    Корисник буџетских средстава, који одређени расход извршава из средстава буџета и из других прихода, обавезан је да измирење тог расхода прво врши из прихода из тих других извора."]
[null,"    Обавезе преузете у 2017. години у складу са одобреним апропријацијама у 2017. години, а неизвршене у току 2017. године, преносе се у 2018. годину и имају статус преузетих обавеза и извршавају се на терет одобрених апропријација овом Одлуком."]
[{"$nulls":6},"Члан 18."]
[null,"    Председник општине може овластити одређено лице које ће бити одговорно за реализацију буџетског програма и пројекта, у смислу наменског, ефикасног, економичног, односно законитог трошења буџетских средстава."]
[{"$nulls":6},"Члан 19."]
[null,"    Директни корисник буџетских средстава, уз одобрење локалног органа управе надлежног за финансије, може вршити преусмеравање апропријације одобрене на име одређеног расхода и издатка који се финансира из општих прихода буџета у износу до 10% вредности апропријације за расход и издатак који се умањује.",{"$nulls":11},"U slučaju da se u toku godine izvrši povećanje, odnosno smanjenje aproprijacije putem preusmeravanja, ta aproprijacija se naknadnom promenom ne može smanjiti, odnosno povećat"]
[null,"    У случају да се у току године изврши повећање, односно смањење апропријације путем преусмеравања, та апропријација се накнадном променом не може смањити, односно повећати."]
[null,"    Преусмеравање апропријације врши се на захтев корисника, а по решењу надлежног органа за буџет и финансије општине Крупањ."]
[{"$nulls":6},"Члан 20."]
[null,"    Преузете обавезе и све финансијске обавезе морају бити извршене искључиво на принципу готовинске основе са консолидованог рачуна трезора, осим ако је законом, односно актом Владе предвиђен другачији метод."]
[{"$nulls":6},"Члан 21."]
[null,"   Корисници буџетских средстава преузимају обавезе само на основу писаног уговора или другог правног акта, уколико законом није другачије прописано."]
[null,"   Плаћање из буџета неће се извршити уколико нису поштоване процедуре утврђене чланом 56. став 3. Закона о буџетском систему."]
[{"$nulls":6},"Члан 22."]
[null,"   Корисници буџетских средстава приликом додељивања уговора о набавци добара, пружања услуга или извођењу грађевинских радова, морају да поступе у складу са Законом о јавним набавкама (\"Службени гласник РС\", бр. 124/2012, 14/2015 i 68/2015) . "]
[null,"    Јавном набавком мале вредности, у смислу члана 39. Закона о јавним набавкама сматра се набавка истоврсних добара, услуга или радова чија је укупна процењена вредност на годишњем нивоу нижа од 5.000.000 динара (без ПДВ-а). На набавке чија је укупна процењена вредност на годишњем нивоу нижа од 500.000 динара (без ПДВ-а) не примењују се одредбе овог Закона (за ове набавке наручилац може уместо закључења уговора о јавној набавци, најповољнијем понуђачу издати наруџбеницу ако садржи битне елементе уговора).\n."]
[{"$nulls":6},"Члан 23."]
[null,"   Обавезе према корисницима буџетских средстава извршавају се сразмерно оствареним примањима буџета. Ако се у току године примања смање, издаци буџета извршаваће се по приоритетима, и то: обавезе утврђене законским прописима на постојећем нивоу и минимални стални трошкови неопходни за несметано функционисање корисника буџетских средстава."]
[{"$nulls":6},"Члан 24."]
[null,"    Средства распоређена за финансирање расхода и издатака корисника буџета, преносе се на основу њиховог захтева и у складу са одобреним квотама у тромесечним плановима буџета."]
[null,"    Уз захтев, корисници су дужни да доставе комплетну документацију за плаћање (копије)."]
[{"$nulls":6},"Члан 25."]
[null,"    Новчана средства на консолидованом рачуну трезора могу се инвестирати у 2018. години само у складу са чланом 10. Закона о буџетском систему, при чему су, у складу са истим чланом Закона, Председник општине, односно лице које он овласти, одговорни за ефикасност и сигурност тог инвестирања."]
[{"$nulls":6},"Члан 26."]
[null,"     Директни и индиректни корисници буџетских средстава у 2018. години обрачунату исправку вредности нефинансијске имовине исказују на терет капитала, односно не исказују расход амортизације и употребе средстава за рад."]
[{"$nulls":6},"Члан 27."]
[null,"    Директни и индиректни корисници буџетских средстава који користе пословни простор и покретне ствари којим управљају други корисници јавних средстава, не плаћају закуп у 2018. години, осим сталних трошкова неопходних за обављање делатности."]
[null,"    Уколико плаћање сталних трошкова није могуће извршити на основу раздвојених рачуна, корисник који управља јавним средствима врши плаћање, а затим директни односно индиректни корисник из става 1. овог члана врши одговарајућу рефундацију насталих расхода."]
[null,"    Рефундација из става 2. овог члана сматра се начином извршавања расхода, у складу са Законом о буџетском систему."]
[{"$nulls":6},"Члан 28."]
[null,"    Општинско веће донеће програм рационализације којим ће обухватити све кориснике јавних средстава, укључујући и одређене критеријуме за извршење тог програма, и о томе обавестити скупштину општине."]
[null,"    Корисник средстава не може, без претходне сагласности председника општине, засновати радни однос са новим лицима до краја 2018. године, уколико средства потребна за исплату плата тих лица нису обезбеђена у оквиру износа средстава која су, у складу са овом одлуком, предвиђена за плате том буџетском кориснику и програмом рационализације из става 1. овог члана."]
[{"$nulls":6},"Члан 29."]
[null,"    За финансирање дефицита текуће ликвидности, који може да настане услед неуравнотежености кретања у приходима и расходима буџета, Председник општине може се задужити у складу са одредбама члана 35. Закона о јавном дугу (\"Службени гласник РС\", број 61/2005, 107/2009, 78/2011 и 85/2015)."]
[{"$nulls":6},"Члан 30."]
[null,"    Корисници буџетских средстава пренеће на рачун извршења буџета до 31. децембра 2017. године, средства која нису утрошена за финансирање расхода у 2017. години, која су овим корисницима пренета у складу са Одлуком о буџету општине Крупањ за 2017. годину."]
[{"$nulls":6},"Члан 31."]
[null,"    Изузетно, у случају да се буџету општине Крупањ из другог буџета (Републике, Покрајине, друге општине) определе актом наменска трансферна средства, укључујући и наменска трансферна средства за надокнаду штета услед елементарних непогода, као и у случају уговарања донације, чији износи нису могли бити познати у поступку доношења ове Одлуке, орган управе надлежан за финансије на основу тог акта отвара одговарајуће апропријације за извршење расхода по том основу, у складу са чланом 5. Закона о буџетском систему."]
[{"$nulls":6},"Члан 32."]
[null,"    Плаћање са консолидованог рачуна трезора за реализацију обавеза других корисника јавних средстава у смислу Закона о буџетском систему који су укључени у систем консолидованог рачуна трезора наће се вршити  уколико ови корисници нису добили сагласност на финансијски план на начин прописан законом, односно актом Скупштине општине и уколико тај план нису доставили Управи за трезор."]
[{"$nulls":6},"Члан 33."]
[null,"     У буџетској 2018. години неће се вршити обрачун и исплата божићних, годишњих и других врста награда и бонуса предвиђених посебним и појединачним колективним уговорима, за директне и индиректне кориснике средстава буџета буџета локалне власти, осим јубиларних награда за запослене који су то право стекли у 2018. години."]
[null,"      У 2018. години не могу се исплаћивати запосленима код корисника буџетских средстава награде и бонуси који према међународним критеријумима представљају нестандардне, односно нетранспарентне облике награда и бонуса (исплате у једнаким месечним износима за све запослене и сл.)."]
[{"$nulls":6},"Члан 34."]
[null,"      Накнаде за рад председника и чланова комисија и других сталних и привремених радних тела не могу се повећавати у 2018. години."]
[{"$nulls":6},"Члан 35."]
[null,"     Корисник буџетских средстава, који одређени расход и издатак извршава из других извора прихода и примања, који нису општи приход буџета (извор 01 - Приходи из буџета), обавезе може преузимати само до нивоа остварења тих прихода и примања, уколико је ниво остварених прихода и примања мањи од одобрених апропријација."]
[null,"     Корисник буџетских средстава код кога у току године дође до умањења одобрених апропријација из разлога извршења принудне наплате, за износ умањења предузеће одговарајуће мере у циљу прилагођавања преузете обавезе, тако што ће предложити умањење обавезе, односно продужење уговореног рока за плаћање или отказати уговор."]
[{"$nulls":6},"Члан 36."]
[null,"     Приоритет у извршавању расхода за робе и услуге корисника буџетских средстава имају расходи за сталне трошкове, трошкови текућих поправки и одржавања и материјал."]
[null,"     Корисник буџетских средстава дужни су да обавезе настале по основу сталних трошкова, трошкова текућих поправки и одржавања, материјала као и по основу капиталних издатака измире у року утврђеном законом који регулише рокове измирења новчаних обавеза у комерцијалним транскцијама."]
[{"$nulls":6},"Члан 37."]
[null,"   Ову Одлуку објавити у Службеном листу општине Крупањ, интернет страници општине и доставити Министарству финансија."]
[{"$nulls":6},"Члан 38."]
[null,"   Ова Одлука ступа на снагу  даном објављивања у Службеном листу општине Крупањ, и примењиваће се од 01.06.2018. године."]
[]
[]
[]
[{"$nulls":5},"I Број : 400 - 495/2018  од   30.05.2018."]
[]
[{"$nulls":7},"ПРЕДСЕДНИК"]
[{"$nulls":7},"СКУПШТИНЕ ОПШТИНЕ "]
[]
[{"$nulls":7},"Драгослав Штефика"]

{"sheet":"m.zajed.2018","index":8,"n_rows":48,"n_cols":54,"rows_kept":48,"cut":false,"hidden":false,"merged":[[6,33,9,33],[5,35,8,35],[7,37,8,37],[7,39,8,39],[7,41,8,41],[5,36,6,41],[7,36,8,36],[7,38,8,38],[6,29,8,29],[7,27,8,27],[6,31,8,31],[1,1,2,10],[5,42,9,42],[34,1,34,2],[13,3,14,3],[13,4,14,4],[6,3,6,4],[4,35,4,43],[6,8,9,8],[6,9,9,9],[6,10,9,10],[7,25,8,25],[7,26,8,26],[7,28,8,28],[6,25,6,28],[9,25,9,26],[7,4,9,4],[6,32,8,32],[5,23,9,23],[5,24,8,24],[5,43,9,43],[5,12,6,21],[5,22,9,22],[7,40,8,40],[6,6,9,6],[6,7,9,7],[3,25,3,34],[4,1,5,10],[6,1,9,2],[4,11,4,23],[5,11,8,11],[5,25,5,34],[4,24,4,34],[6,30,8,30],[6,34,9,34],[7,3,9,3]],"flags":["formulas_cached_only"]}
[]
[null,"Месне заједнице 2018. година - Аналитика - Програм 15, Програм 7 и Програм 2"]
[]
[]
[null,"ПРИХОДИ",{"$nulls":9},"ПРОГРАМ 15",{"$nulls":12},"ПРОГРАМ 7",{"$nulls":10},"ПРОГРАМ 2"]
[{"$nulls":11},"M.З","Економска класификација",{"$nulls":9},"ИЗВРШЕЊЕ УКУПНО","ПЛАН УКУПНО","M.З","425 - Текуће поправке и одржавање",{"$nulls":9},"M.З","Економска класификација",{"$nulls":5},"Извршење Укупно ","План Укупно "]
[null,"M.З",null,"Становника",null,null,"Укупно из Буџета према броју становника","200.000 линеарно свакој М.З.","Свега из буџета","Сопствени приходи","Укупно",{"$nulls":14},"Зимско чишћење",null,null,null,"Извршење Раскресавање","План Раскресавање","Извршење Прскање","План Прскање","ИЗВРШЕЊЕ УКУПНО","ПЛАН УКУПНО"]
[null,null,null,"Број","Учешће у укупном броју становника",{"$nulls":7},"Извршење 421000","План 421000","Извршење 422000","План 422000","Извршење 423000","План 423000","Извршење 426000","План 426000","Извршење 511000","План 511000",null,null,null,"Километара чишћења","Два чишћења 5 литара по км.","Извршење (Цена горива од 153 дин. за литар)","План (Цена горива од 153 дин. за литар)",{"$nulls":7},"Извршење 421000","План 421000","Извршење 423000","План 423000","Извршење 426000","План 426000"]
[{"$nulls":13},0.07,{"$nulls":5},0.03,{"$nulls":31},"ПРОГРАМ 15","ПРОГРАМ 7","ПРОГРАМ 12"]
[{"$nulls":11},"Позиција",null,248,null,249,null,250,null,251,null,252,null,null,"Позиција",null,null,null,253,null,"253/1",null,"253/2",null,null,"Позиција",null,254,null,255,null,256]
[null,10,"Бањевац",463,0.026770742989303268,169407,128500,200000,328500,null,328500,"Бањевац",6614.24,8995,null,24000,null,null,null,3855,null,291650,6614.24,328500,"Бањевац",8,10,12200,12240,null,10000,null,10000,12200,32240,"Бањевац",{"$nulls":6},0,0,null,10,{"$nulls":6},32240,{"$error":"#REF!"}]
[null,20,"Бела Црква",659,0.038103498120844174,211259.40966719517,182897,200000,382897,null,382897,"Бела Црква",1500,12803,8000,24000,null,null,null,5487,276816,340607,286316,382897,"Бела Црква",25,10,null,38250,null,10000,null,10000,0,58250,"Бела Црква",90483.62,651000,119026.72,519000,null,80000,209510.34,1250000,null,20,{"$nulls":6},58250,{"$error":"#REF!"}]
[null,21,"Богоштица",244,0.01410812373518358,75269.9088748021,67719,200000,267719,null,267719,"Богоштица",null,4740,null,24000,null,null,null,2032,null,236947,0,267719,"Богоштица",32,10,48941.53,48960,null,10000,null,10000,48941.53,68960,"Богоштица",{"$nulls":6},0,0,null,21,{"$nulls":6},68960,{"$error":"#REF!"}]
[null,12,"Горње Брезовице",775,0.04481063891298063,134870.2456418383,107546,200000,307546,null,307546,"Горње Брезовице",null,7528,null,24000,null,null,null,3226,null,272792,0,307546,"Горње Брезовице",21,10,7662.5,32130,null,10000,null,10000,7662.5,52130,"Горње Брезовице",{"$nulls":6},0,0,null,12,{"$nulls":6},52130,{"$error":"#REF!"}]
[null,18,"Доње Брезовице",null,null,134870.2456418383,107546,200000,307546,null,307546,"Доње Брезовице",500,7528,8000,24000,null,null,null,3226,null,272792,8500,307546,"Доње Брезовице",15,10,11475,22950,null,10000,null,10000,11475,42950,"Доње Брезовице",{"$nulls":6},0,0,null,18,{"$nulls":6},42950,{"$error":"#REF!"}]
[null,5,"Брштица ",1093,0.06319745591211333,350886.48969889054,303348,200000,503348,null,503348,"Брштица ",null,21234,null,24000,null,null,null,9100,null,449014,0,503348,"Брштица ",30,10,17222.5,45900,null,10000,null,10000,17222.5,65900,"Брштица ",{"$nulls":6},0,0,null,5,{"$nulls":6},65900,{"$error":"#REF!"}]
[null,4,"Врбић",458,0.02648164209309049,161732.36925515035,127112,200000,327112,null,327112,"Врбић",500,8898,null,24000,null,null,null,3813,51000,290401,51500,327112,"Врбић",20,10,30625,30700,null,10000,null,10000,30625,50700,"Врбић",{"$nulls":6},0,0,null,4,{"$nulls":6},50700,{"$error":"#REF!"}]
[null,22,"Дворска",891,0.05151777970511708,297721.8700475434,247285,200000,447285,null,447285,"Дворска",500,17310,null,24000,null,null,null,7419,88176,398556,88676,447285,"Дворска",42.5,10,65790,65800,null,10000,null,10000,65790,85800,"Дворска",{"$nulls":6},0,0,null,22,{"$nulls":6},85800,{"$error":"#REF!"}]
[null,13,"Завлака",840,0.04856895056374675,390271,233131,200000,433131,null,433131,"Завлака",9440.52,16319,8000,24000,76419.2,240000,null,6994,41216,345818,135075.72,633131,"Завлака",26.8,10,24406.5,41004,null,10000,null,10000,24406.5,61004,"Завлака",424280.23,1049000,120032.88,121000,null,80000,544313.11,1250000,null,13,{"$nulls":6},61004,{"$error":"#REF!"}]
[null,7,"Костајник",924,0.05342584562012142,293244.84944532503,256444,200000,456444,null,456444,"Костајник",500,17951,null,24000,null,null,null,7693,1570,406800,2070,456444,"Костајник",20,10,23662.5,30600,null,10000,null,10000,23662.5,50600,"Костајник",{"$nulls":6},0,0,null,7,{"$nulls":6},50600,{"$error":"#REF!"}]
[null,6,"Красава",588,0.03399826539462272,181599.14817749587,163192,200000,363192,null,363192,"Красава",null,11423,null,24000,null,null,null,4896,null,322873,0,363192,"Красава",24.3,10,37239.75,37300,null,10000,null,10000,37239.75,57300,"Красава",{"$nulls":6},0,0,null,6,{"$nulls":6},57300,{"$error":"#REF!"}]
[null,26,"Кржава",686,0.039664642960393175,225529.9128367673,190390,200000,390390,null,390390,"Кржава",null,13327,null,24000,null,null,null,5712,null,347351,0,390390,"Кржава",38.5,10,42435,58905,null,10000,null,10000,42435,78905,"Кржава",{"$nulls":6},0,0,null,26,{"$nulls":6},78905,{"$error":"#REF!"}]
[null,16,"Крупањ",4429,0.25608557386527897,1374445.3248811387,1229211,200000,1429211,null,1429211,"Крупањ",17728.7,86045,8000,24000,196506.52,516000,1999.43,36876,33500,766290,257734.65,1429211,"Крупањ",null,null,null,0,null,10000,null,10000,0,20000,"Крупањ",{"$nulls":6},0,0,null,16,{"$nulls":6},20000,{"$error":"#REF!"}]
[null,15,"Ликодра",698,0.04035848511130385,244557.25039619624,193721,200000,393721,null,393721,"Ликодра",8040.58,13560,null,24000,null,null,null,5812,17760,350349,25800.58,393721,"Ликодра",25.6,10,16806.1,39168,9008.85,10000,null,10000,25814.949999999997,59168,"Ликодра",{"$nulls":6},0,0,null,15,{"$nulls":6},59168,{"$error":"#REF!"}]
[null,14,"Липеновић",497,0.02873662908355016,168727.71394611718,137936,200000,337936,null,337936,"Липеновић",13593.38,21002,8000,24000,null,null,null,4138,null,288796,21593.379999999997,337936,"Липеновић",16,10,24440,24480,null,10000,null,10000,24440,44480,"Липеновић",{"$nulls":6},0,0,null,14,{"$nulls":6},44480,{"$error":"#REF!"}]
[null,11,"Мојковић",682,0.039433362243422955,321053,189280,200000,389280,null,389280,"Мојковић",4860.54,13250,null,24000,null,null,null,5678,null,346352,4860.54,389280,"Мојковић",23,10,35247.5,35300,null,10000,null,10000,35247.5,55300,"Мојковић",{"$nulls":6},0,0,null,11,{"$nulls":6},55300,{"$error":"#REF!"}]
[null,24,"Планина",106,0.006128938999710899,57082.01267828856,29419,200000,229419,null,229419,"Планина",null,2059,null,24000,null,null,null,883,null,202477,0,229419,"Планина",null,null,null,0,null,10000,null,10000,0,20000,"Планина",{"$nulls":6},0,0,null,24,{"$nulls":6},20000,{"$error":"#REF!"}]
[null,9,"Равнаја",235,0.013587742122000578,90379.85340729021,65221,200000,265221,null,265221,"Равнаја",500,4565,null,24000,null,null,null,1957,101100,234699,101600,265221,"Равнаја",20,10,null,30600,null,10000,null,10000,0,50600,"Равнаја",{"$nulls":6},0,0,null,9,{"$nulls":6},50600,{"$error":"#REF!"}]
[null,8,"Ставе",369,0.021335646140503036,125916.20443740077,102411,200000,302411,null,302411,"Ставе",null,7169,null,24000,null,null,null,3072,null,268170,0,302411,"Ставе",30,10,null,45900,null,10000,null,10000,0,65900,"Ставе",{"$nulls":6},0,0,null,8,{"$nulls":6},65900,{"$error":"#REF!"}]
[null,19,"Толисавац",535,0.030933795894767274,186635.79635499226,148482,200000,348482,null,348482,"Толисавац",null,10394,null,24000,null,null,null,4454,null,309634,0,348482,"Толисавац",29,10,44362.5,44370,null,10000,null,10000,44362.5,64370,"Толисавац",{"$nulls":6},0,0,null,19,{"$nulls":6},64370,{"$error":"#REF!"}]
[null,23,"Томањ",357,0.020641803989592367,121159.37004754339,99081,200000,299081,null,299081,"Томањ",null,6936,null,24000,null,null,null,2972,null,265173,0,299081,"Томањ",11,10,16830,16830,null,10000,null,10000,16830,36830,"Томањ",{"$nulls":6},0,0,null,23,{"$nulls":6},36830,{"$error":"#REF!"}]
[null,27,"Цветуља",214,0.012373518357906909,76389.16402535656,59393,200000,259393,null,259393,"Цветуља",null,4158,null,24000,null,null,null,1782,null,229453,0,259393,"Цветуља",15,10,11512.5,22950,null,10000,null,10000,11512.5,42950,"Цветуља",{"$nulls":6},0,0,null,27,{"$nulls":6},42950,{"$error":"#REF!"}]
[null,25,"Церова",850,0.049147152356172306,270020.30507131567,235906,200000,435906,null,435906,"Церова",500,16513,8000,24000,null,null,null,7077,null,388316,8500,435906,"Церова",29,10,36580.46,44370,null,10000,null,10000,36580.46,64370,"Церова",{"$nulls":6},0,0,null,25,{"$nulls":6},64370,{"$error":"#REF!"}]
[null,17,"Шљивова",702,0.04058976582827407,237561.90570523,194831,200000,394831,null,394831,"Шљивова",500,13638,null,24000,null,null,null,5845,50638.73,351348,51138.73,394831,"Шљивова",32,10,48767.5,48960,null,10000,null,10000,48767.5,68960,"Шљивова",{"$nulls":6},0,0,null,17,{"$nulls":6},68960,{"$error":"#REF!"}]
[null,"СВЕГА:",null,17295,null,5900590.350237717,4800000,4800000,9600002,0,9600002,null,65277.96000000001,347345,48000,576000,272925.72,756000,1999.43,143999,661776.73,7976658,1049979.84,9800002,null,533.7,220,556206.8400000001,817667,9008.85,240000,0,240000,565215.6900000001,1297667,null,514763.85,1700000,239059.6,640000,0,160000,753823.45,2500000,{"$nulls":8},1297667,{"$error":"#REF!"}]
[]
[{"$nulls":21},421,null,347345,{"$nulls":25},421]
[{"$nulls":6},4800002,{"$nulls":6},347345,null,576000,{"$nulls":5},422,null,576000,{"$nulls":25},422]
[{"$nulls":6},9600000,{"$nulls":14},423,null,756000,{"$nulls":25},423]
[{"$nulls":32},425,null,1297667,{"$nulls":14},425]
[{"$nulls":21},426,null,143999,{"$nulls":25},426]
[{"$nulls":21},511,null,7976658,{"$nulls":25},511]
[{"$nulls":23},9800002,{"$nulls":10},1297667]
[]
[{"$nulls":37},11097669]
[{"$nulls":37},{"$error":"#REF!"}]
[{"$nulls":37},{"$error":"#REF!"}]
[{"$nulls":51},11097669]

{"sheet":"OBRAZLOZENJE 2018","index":9,"n_rows":24,"n_cols":6,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,1,1,9],[2,1,2,9],[3,1,3,9],[4,1,4,9],[5,1,5,9],[17,1,17,9],[18,1,18,9],[11,1,11,9],[15,1,15,9],[13,1,13,9],[19,1,19,9],[16,1,16,9],[14,1,14,9],[25,5,25,9],[7,1,7,9],[23,5,24,9],[6,1,6,9],[21,1,21,9],[8,1,8,9],[12,1,12,9],[20,1,20,9],[9,1,9,9],[10,1,10,9]],"flags":["formulas_cached_only"]}
[null,"Образложење I Ребаланса Oдлуке о буџету Општине Крупањ за 2018. годину"]
[]
[null,"       Као подлога за израду I Ребаланса Oдлуке o буџету Општине Крупањ за 2018. годину послужили су следећи извори: Методолошко Упутство Министарства финансија за израду Програмског буџета, Упутство за припрему Одлуке о буџету локалне власти за 2018. годину,  Одлука о буџету општине Крупањ за 2018. годину, Извршење буџета општине Крупањ за 2018. годину закључно са 30.04.2018., Закон о Буџетском систему („Сл. гласник РС“, бр. 54/2009, 73/2010, 101/2010, 101/2011, 93/2012, 62/2013, 63/2013 (испр.), 108/2013, 142/2014, 68/2015 - др.закон, 103/2015, 99/2016 и 113/2017) и Закон  о локалној самоуправи (\"Сл. гласник РС\" број   129/07, 83/2014 - др. закон и 101/2016 - др. закон)."]
[null,"       Приликом израде I Ребаланса Одлуке о буџету Општине Крупањ за 2018. у потпуности је поштовано Методолошко Упутство Министарства финансија за израду Програмског буџета. У  I Ребаланс су уграђени и сви обавезни елементи из \"Упутства за припрему Одлуке о буџету локалне власти за 2018. годину\" и из Закона о буџету Републике Србије за 2018. годину (\"Службени гласник РС\" бр. 113/2017)."]
[null,"       Главни разлози за израду I Ребаланса су:"]
[null,"       На приходима:"]
[null,"        - Сопствени приходи (извор 04) и Републички приходи (извор 07) остали су непромењени;"]
[null,"        - Пренета средства из 2017. године (извор 13) умањена су са 84.745.778 на износ 80.013.306 (умањење за 4.732.472 динара). Разлозог за умањење је: 1) један део пројеката за које се сматрало да неће бити реализовани до краја 2017. године ипак је реализован;"]
[null,"        - Текући буџетски приходи (извор 01) незнатно су увећани (са 447.177.736 динара на 448.377.736 динара) уз занемарљиве структурне промене:"]
[null,"         1) класа 811151 - примања од продаје непокретности у корист нивоа општина, увећана је са 100.000 динара на 400.000 динара,"]
[null,"         2) уведени су нови приходи: 1)класа 711147 - порез на земљиште са износом од 1.000 динара, 2)класа 742126 - накнада по основу права конверзије са износом од 50.000 динара и 3)класа 742154 - накнада по основу права конверзије са износом од 50.000 динара,"]
[null,"         3) класа 733154 - тек.нам.трансф.од Реп.у кор.нив.општ.(елемен.неп., геронто), увећана је са 15.000.000 на 15.849.000 динара,"]
[null,"       На расходима:"]
[null,"        - Расходи из сопствених прихода (извор 04) и расходи из републичких прихода (извор 07) остали су непромењени;"]
[null,"        - Расходи из пренетих средстава из 2017. године (извор 13) због побољшане реализације буџета у односу на нашу процену (реализована спортска хала у целости, реконструкција улица и тротоара, субвенције за пољопривреду, изградња санитарно-фекалне канализације у улици Радничкој, изградња и адаптација школске радионице, давања из буџ. соц. угр.-натурална помоћ, итд ...) створили су могућности да се део пројеката који је требао да се реализује из текућих средстава буде реализован из пренетих и да се из тако ослобођених средстава уведу неки нови пројекти и активности као и да се неки увећају:"]
[null,"         1) Набавка и уградња једног котла за грејање у згради Општине са 800.000 динара, Учешће Општине у Изградњи ЛОРА мреже за очитавање потрошње воде са 3.500.000 динара, Санација објекта Библиотеке \"Политика\" са 4.000.000 динара, Унапређ.сист.очув.и предст.култр.истор.наслеђа са 2.300.000 динара,"]
[null,"         2) Увећана су средства на; Истражив.подземн.вода за потреб.водоснабд.Крупња са 12.000.000 на 14.000.000 динара, Изградња санитарно-фекалне канализације у улици Жиће Марковић са 2.000.000 на 3.000.000 динара, Асфалтирање локалних путева са 18.000.000 на 21.000.000 динара, Изградња индустријске зоне са 10.500.000 на 14.000.000 динара, Модернизација општинске управе за административну опрему увећана на 1.600.000 динара (средства за електронску управуна добијена од Министарства локалне самоуправе - око 800.000 динара),"]
[null,"         3) У овом моменту се одустало од Пројекта санације излетишта у Змајевцу због нерешених имовинско-правних односа, Умањена су средства за водовод у Завлаци на 500.000 динара (процењено је да ће овај износ бити довољан за завршетак радова), Привремено се одустало се од радова на водоводу у Белој Цркви (јер је за предвиђене радове неопходно издвојити значајно већа средства), Преименован је Пројекат изградње затвореног базена у Пројекат Реконструкције градског базена са 800.000 динара, "]
[null,"         4) Такође је из буџета искључен пројекат \"Регулације тока реке Језаве\" који ће бити урађен од стране Канцеларије за јавна улагања а један од услова за то је да не буде део Одлуке о буџету,"]
[null,"         5) Код буџетских корисника који зараде примају из буџета Општине извршено је увећање на конту 465112 - Остале текуће дотације по закону, делом због мање опредељене суме за ту намену а делом због извршеног повећања зарада,"]
[null,"          6) Ребаланс је такође искоришћен да се у њему прикажу расподељена средства удружењима грађана као и спортским организацијама;\n       "]
[null,"        Предложена прилагођавања која су извршена Ребалансом требало би да омогуће несметану реализацију циљева које је пред себе поставила локална  самоуправа у 2018. години."]
[]
[{"$nulls":5},"ОПШТИНСКО ВЕЋЕ ОПШТИНЕ КРУПАЊ"]

{"sheet":"Т1 - 411 и 412 ","index":10,"n_rows":59,"n_cols":15,"rows_kept":59,"cut":false,"hidden":false,"merged":[[8,4,9,4],[17,0,32,0],[14,0,16,0],[10,0,13,0],[1,2,1,5],[3,5,3,11],[6,0,7,0],[6,1,7,1],[6,2,6,4],[6,5,7,9],[6,10,7,14],[42,0,54,0],[36,0,38,0],[33,0,35,0],[1,0,1,1],[3,1,3,4],[39,0,41,0],[8,0,9,0],[8,1,9,1],[8,2,9,2],[8,3,9,3]],"flags":["formulas_cached_only"]}
[]
["Назив  локалне власти",null,"ОПШТИНА КРУПАЊ"]
[]
[{"$nulls":5},"БРОЈ ЗАПОСЛЕНИХ И МАСА СРЕДСТАВА ЗА ПЛАТЕ У 2017. ГОДИНИ"]
[]
[{"$nulls":14},"Табела 1."]
["Редни број","Директни и индиректни корисници буџетских средстава локалне власти","У октобру 2016",null,null,"Маса средстава за плате исплаћена за период  I-X  2016. године и планирана пројекција за период XI-XII према Одлуци о буџету ЈЛС за 2016. годину на економским класификацијама 411 и 412   ",{"$nulls":4},"Маса средстава за плате планирана за 2017. годину на економским класификацијама 411 и 412"]
[null,null,"Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених"]
[1,2,3,4,"5(3+4)","Извор 01 ","Извор 04","Извори 05-08","Извори 09-12","Извори 13-15","Извор 01 ","Извор 04","Извори 05-08","Извори 09-12","Извори 13-15"]
[{"$nulls":5},6,7,8,9,10,11,12,8,9,10]
[1,"Органи и организације локалне власти",39,10,49,39841850,{"$nulls":4},39984000]
[null,"      Изабрана лица",null,2,2]
[null,"      Постављена лица ",null,5,5]
[null,"      Запослени",39,3,42]
[2,"Установе културе                                                                                                                                                        ",9,1,10,6398153,{"$nulls":4},7020000]
[null,"      Постављена лица ",null,1,1]
[null,"      Запослени",9,0,9]
[3,"Остале установе из области јавних служби које се финансирају из буџета (навести назив установе):                                                                                  ",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1.",0,0,0]
[null,"      Постављена лица ",null,null,0]
[null,"      Запослени",null,null,0]
[null,"2.",0,0,0]
[null,"      Постављена лица ",null,null,0]
[null,"      Запослени",null,null,0]
[null,"3.",0,0,0]
[null,"      Постављена лица ",null,null,0]
[null,"      Запослени",null,null,0]
[null,"4.",0,0,0]
[null,"      Постављена лица ",null,null,0]
[null,"      Запослени",null,null,0]
[null,"5.",0,0,0]
[null,"      Постављена лица ",null,null,0]
[null,"      Запослени",null,null,0]
[4,"Дирекције основане од стране локалне власти",0,0,0]
[null,"      Постављена лица ",null,null,0]
[null,"      Запослени",null,null,0]
[5,"Месне заједнице",0,0,0]
[null,"     Изабрана лица ",null,null,0]
[null,"      Запослени",null,null,0]
[6,"Предшколске установе ",29,2,31,12107228,1306787,7797939,null,null,15264660,null,7797939]
[null,"Постављена лица",null,1,1]
[null,"Запослени",29,1,30]
[7,"Нове установе и органи (навести назив установа и органа):                        ",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1.",0,0,0]
[null,"      Постављена лица ",null,null,0]
[null,"      Запослени",null,null,0]
[null,"2.",0,0,0]
[null,"      Постављена лица ",null,null,0]
[null,"      Запослени",null,null,0]
[null,"3.",0,0,0]
[null,"      Постављена лица ",null,null,0]
[null,"      Запослени",null,null,0]
[null,"4.",0,0,0]
[null,"      Постављена лица ",null,null,0]
[null,"      Запослени",null,null,0]
[8,"Укупно за све кориснике буџетa који се финансирају  са економских класификација 411 и 412",77,13,90,58347231,1306787,7797939,0,0,62268660,0,7797939,0,0]
[null,"      Изабрана лица",null,2,2]
[null,"      Постављена лица ",null,7,7]
[null,"      Запослени",77,4,81]