{"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","OBRAZLOZENJE 2018","m.zajed.2018","Т1 - број запослених"],"not_rendered":{"charts":1,"images":1,"macros":0,"external_links":9,"defined_names":32,"comments":3,"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"]}
{"$rows_empty":16}
["ОДЛУКА О БУЏЕТУ ОПШТИНЕ КРУПАЊ "]
["ЗА 2018. ГОДИНУ - ПРЕДЛОГ"]
{"$rows_empty":28}
["КРУПАЊ, децембар 2017. године"]

{"sheet":"ODLUKA 2018 OPSTI deo ","index":1,"n_rows":230,"n_cols":18,"rows_kept":230,"cut":false,"hidden":false,"merged":[[97,1,97,7],[92,1,92,7],[189,1,190,11],[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],[63,8,63,12],[162,4,162,5],[164,1,164,11],[166,1,166,2],[167,1,167,2],[168,1,168,2],[97,8,97,12],[98,1,98,7],[99,1,99,7],[100,1,100,7],[54,1,55,7],[42,1,42,12],[40,1,40,12],[41,1,41,12],[55,8,55,12],[54,8,54,12],[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],[67,8,67,12],[66,8,66,12],[65,8,65,12],[62,8,62,12],[93,1,93,7],[96,1,96,7],[91,8,91,12],[92,8,92,12],[93,8,93,12],[62,1,62,7],[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],[61,1,61,7],[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],[78,1,78,7],[78,8,78,12],[69,8,69,12],[70,8,70,12],[64,8,64,12],[68,8,68,12],[83,8,83,12],[89,8,89,12],[76,8,76,12],[80,8,80,12],[77,8,77,12],[85,8,85,12],[74,1,74,2],[75,1,75,7],[75,8,75,12],[74,8,74,12],[73,8,73,12],[72,8,72,12],[81,8,81,12],[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],[73,1,73,2],[72,1,72,7],[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],[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],[95,8,95,12],[94,8,94,12],[96,8,96,12],[109,1,109,2],[110,1,110,2],[94,1,94,7],[95,1,95,7],[98,8,98,12],[100,8,100,12],[99,8,99,12],[111,1,111,2],[105,1,105,7],[107,4,107,5],[108,1,108,13],[101,8,101,12],[105,8,105,12],[86,1,86,7],[81,1,81,4],[82,1,82,4],[83,1,83,4],[90,8,90,12],[87,8,87,12],[88,8,88,12],[82,8,82,12],[86,8,86,12],[84,8,84,12],[21,1,21,12],[26,1,26,12],[20,1,20,12],[24,1,24,12],[91,1,91,7],[89,1,89,7],[88,1,88,7],[87,1,87,4],[84,1,84,4],[85,1,85,7],[27,1,27,12],[30,1,30,12],[31,1,31,12],[15,1,15,12],[22,1,22,12],[23,1,23,12],[17,1,17,12],[18,1,18,12],[19,1,19,12],[16,1,16,12],[44,1,44,12],[47,1,47,12],[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]],"flags":["formulas_cached_only"]}
[]
[null,"   На    основу   члана    42. и члана 43. 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 и 103/2015), 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      .12.2017. године, донела је"]
[]
[null,null,"О Д Л У К У "]
[]
[null,"О БУЏЕТУ ОПШТИНЕ  КРУПАЊ  за  2018. годину  "]
[]
[null,null,null,"I.","ОПШТИ ДЕО"]
[]
[]
[{"$nulls":4},"Члан  1."]
[null,"   Приходи и примања, расходи и издаци  Буџета општине  КРУПАЊ  за 2018. годину (у даљем тексту:  Буџет), састоје се од:"]
[null,"О П И С",{"$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},467725013]
[null,"А.1.1. ТЕКУЋИ ПРИХОДИ (класа 7),",{"$nulls":11},467625013]
[null,"у чему:"]
[null," - Буџетска средства",{"$nulls":11},445077736]
[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)",{"$nulls":11},100000]
[null,"А.2.Укупни расходи и издаци за набавку нефинансијске имовине (кл. 4 + кл. 5)",{"$nulls":11},460046036]
[null,"А.2.1. ТЕКУЋИ РАСХОДИ (класа 4),",{"$nulls":11},305689441]
[null,"у чему:"]
[null," - Текући буџетски расходи",{"$nulls":11},290192164]
[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),",{"$nulls":11},154356595]
[null,"у чему:"]
[null," - Текући буџетски издаци",{"$nulls":11},147306595]
[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},445077736,null,null,null,150419948]
[null,"1. Порески приходи",{"$nulls":6},71,{"$nulls":4},150419948]
[null,"1.1. Порез на доходак, добит и капиталне добитке (осим самодопр.)",{"$nulls":6},711,{"$nulls":4},105139948]
[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},19547000]
[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,{"$nulls":4},273610788]
[null,"5. Меморандум.ставке за рефундацију расхода из претходне године",{"$nulls":6},772,{"$nulls":4},1500000]
[null,"6. Примања од продаје нефинансијске имовине",{"$nulls":6},8,{"$nulls":4},100000]
[null,"УКУПНИ РАСХОДИ И ИЗДАЦИ ЗА НАБАВКУ НЕФИНАНСИЈСКЕ И ФИНАНСИЈСКЕ ИМОВИНЕ",{"$nulls":11},437498759]
[null,"1. Текући расходи",{"$nulls":6},4,{"$nulls":4},290192164]
[null,"1.1. Расходи за запослене",{"$nulls":6},41,{"$nulls":4},71812611]
[null,"1.2. Коришћење роба и услуга",{"$nulls":6},42,{"$nulls":4},65140131]
[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},20245464]
[null,"1.6. Остали расходи",{"$nulls":6},"48+49",{"$nulls":4},39890591]
[null,"     - Средства резерви",{"$nulls":6},49,{"$nulls":4},5500000]
[null,"     - Остали расходи"]
[null,"2. Трансфери",{"$nulls":6},463,{"$nulls":4},63673205]
[null,"3. Издаци за набавку нефинансијске имовине",{"$nulls":6},5,{"$nulls":4},147306595]
[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,{"$nulls":4},84745778]
[]
[null,"НЕУТРОШЕНА СРЕДСТВА ОД ПРИВАТИЗАЦИЈЕ ИЗ ПРЕТХОДНИХ ГОДИНА (класа 3, извор финансирања 14)",{"$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!"},{"$error":"#REF!"}]
[null,4,108,2016,2017,0,0,0,0,0,{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,5,108,"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,39,82,2015,2020,37699000,9000000,4699000,0,0,8000000,8000000,8000000,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"]
[]
[]
[{"$nulls":4},"Члан  2."]
[]
[null,"   Приходи и примања Одлуке о буџету за 2018. годину у износу од  539.355.514  динара (443.577.736  динара средстава од продаје нефинансијске имовине, примања од продаје финансијске имовине у износу од 100.000 динара, средства од враћених кредита датих предузетницима у износу од 2.000.000  динара, средства меморандумских ставки за рефундацију расхода из претходне године у износу од 1.500.000 динара, 7.432.000 динара сопствених прихода индиректних корисника и 84.745.778 динара пренетих средстава из 2017. године) по врстама, односно економским класификацијама, утврђени су у износима датим у одељку Посебног буџета. У Одлуку о буџету су укључени и 15.115.277  динара из других извора (Републичка средства извор 07)."]
[]
[]
[{"$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,442445515,59965546.54000001,125379815,135065700,89000000,89000000,4000000]
[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 ",2017,2018,2610000,107957.83,610000,2000000]
[null,3,"Водовод у МЗ Бела Црква",2017,2018,2206000,204600,206000,2000000]
[null,4,"Истражив.подземн.вода за потреб.водоснабд.Крупња",2018,2018,12000000,0,0,12000000]
[null,5,"Унапређ.привред.и инвестиц.амбијента (КЛЕР)",2017,2018,31785209,7391175.5,17809041,13976168]
[null,6,"Санација и обнова излетишта \"ЗМАЈЕВАЦ\"",2018,2018,1000000,0,0,1000000]
[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 ",2017,2020,104177491,19036038.150000002,25000930,29176561,25000000,25000000]
[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 на спортској хали у Крупњу",2017,2018,10762734,0,8762734,2000000]
[]
[]
[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":209,"n_cols":29,"rows_kept":209,"cut":false,"hidden":false,"merged":[[188,2,188,3],[1,2,1,3],[1,4,2,4],[1,16,2,16],[1,23,2,23],[1,17,2,17],[1,18,2,18],[1,7,2,7],[1,15,2,15],[1,10,2,10],[1,12,2,12],[1,14,2,14],[1,13,2,13],[0,2,0,23],[1,20,2,20],[1,22,2,22],[1,19,2,19],[1,21,2,21],[1,6,2,6],[1,8,2,8],[1,9,2,9],[1,11,2,11],[1,5,2,5]],"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."," 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","Буџетска средства у 2018. -         извор 01","Укупна буџетска средства у 2018. години (4+5+8)","Републичка средства у 2018.","УКУПНА СРЕДСТВА БУЏЕТА У  2018. (9+10)","План буџета 2015 са Вишком прихода из 2015","Структ. средс.из буџета  %     (колона 9)","ЦИЉ","ИНДИКАТОР","Надлежан  орган/особа"]
[null,null,"Програм"," Програмска активност/  Пројекат"]
[null,null,"1","2","3",4,4,4,4,4,5,5,7,6,7,8,9,10,11,8,12,10,11,13]
[null,null,"1101","1101","ПРОГРАМ 1: Становање, урбанизам и просторно планирање\n",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,16591816,11331336,7030000,3891061.3899999997,7030000,19622000,30953336,0,30953336,{"$error":"#REF!"},0.05738948651964648,"Просторни развој у складу са плановима","Проценат покривености територије урбанистичком планском документацијом","Александар Вићентић, помоћник Председника општине"]
[null,null,"1101-0001","1101-0001","Просторно и урбанистичко планирање",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,8800000,4400000,4495000,2338934.59,4495000,9450000,13850000,0,13850000,{"$error":"#REF!"},0.025678795600484024,"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!"},0,0,0,25000,22977.4,25000,0,0,0,0,{"$error":"#REF!"},0,"Ефикасан процес озакоњења","Укупан број озакоњених објеката у години","Славица Марковић"]
[null,null,"1101-0003","1101-0003","Управљање грађевинским земљиштем",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,200000,0,200000,501000,501000,0,501000,{"$error":"#REF!"},0.0009288863968117326,"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!"},0,1000000,0,1516000,1515775.4,1516000,3300000,3300000,0,3300000,{"$error":"#REF!"},0.006118413392173089,"Унапређење стамбеног положаја грађана","Број лица којима је решено стамбено питање","Славица Марковић"]
[null,null,"1101-0005","1101-0005","Остварив.јавног интер.у одржав.зграда",{"$nulls":4},0,4401336,5301336,550000,0,550000,1050000,6351336,0,6351336,{"$error":"#REF!"},0.011775787648663957]
[null,null,"1101-П1","1101-П1","Израда ПДР од ул.Столичке до излаза из Крупња",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,910000,530000,14000,13374,14000,0,530000,0,530000,{"$error":"#REF!"},0.000982654272076284,null,null,"Славица Марковић"]
[null,null,"1101-П2","1101-П2","Израда Пројекта Регионалног система управљ.отпадом",{"$nulls":4},0,0,0,0,0,0,1000,1000,0,1000,null,1.8540646642948754e-06,null,null,"Славица Марковић"]
[null,1,"1101-П3","1101-П3","Измена Плана Генералне Регулације за насеље Крупањ",{"$nulls":4},0,0,0,0,0,0,4600000,4600000,0,4600000,null,0.008528697455756427,null,null,"Славица Марковић"]
[null,null,"1101-П4","1101-П4","Легализација општинских објеката",{"$nulls":4},0,0,0,200000,0,200000,720000,720000,0,720000,null,0.0013349265582923103,null,null,"Славица Марковић"]
[null,null,"1101-П5","1101-П5","Израда ПДР Крупањ - Кржава",{"$nulls":4},0,1240000,1100000,30000,0,30000,0,1100000,0,1100000,null,0.002039471130724363,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,{"$error":"#REF!"},0,null,null,"Славица Марковић"]
[]
[null,null,"1102","1102","ПРОГРАМ 2 - КОМУНАЛНА ДЕЛАТНОСТ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,800000,2688000,21058000,15714279.43,21058000,37713000,40401000,3500000,43901000,{"$error":"#REF!"},0.07490606650217727,"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!"},0,800000,0,8550000,6528471.57,8550000,7200000,7200000,0,7200000,{"$error":"#REF!"},0.013349265582923103,null,null,"Александар Мићић, директор ЈП\"Пут\""]
[null,null,"1102-0002","1102-0002","Одржавање јавних зелених површина",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,300000,151673.51,300000,300000,300000,0,300000,{"$error":"#REF!"},0.0005562193992884626,null,null,"Александар Мићић, директор ЈП\"Пут\""]
[null,null,"1102-0003","1102-0003","Одрж.чистоћ.на површинама јавне намене",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,5700000,4713261.75,5700000,5700000,5700000,0,5700000,{"$error":"#REF!"},0.01056816858648079,null,null,"Александар Мићић, директор ЈП\"Пут\""]
[null,null,"1102-0004","1102-0004","Зоохигијена",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,300000,2500000,1718970.03,2500000,1500000,1800000,0,1800000,{"$error":"#REF!"},0.0033373163957307757,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!"},0,0,0,0,0,0,2000,2000,0,2000,{"$error":"#REF!"},3.7081293285897507e-06,null,null,"Милутин Поповић, директор ЈП\"1.Мај\""]
[null,null,"1102-0006","1102-0006","Одржавање гробаља и погребне услуге - КРУПАЊ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,960000,819956.4,960000,960000,960000,0,960000,{"$error":"#REF!"},0.0017799020777230804,null,null,"Александар Мићић, директор ЈП\"Пут\""]
[null,null,"1102-0007","1102-0007","Произв.и дистриб.топлотне енергије",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,200000,0,200000,200000,200000,0,200000,{"$error":"#REF!"},0.0003708129328589751,null,null,"Начелник Општинске Управе"]
[null,null,"1102-0008","1102-0008","Управља.и снабдевање водом за пиће",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,2032000,1469388.3399999999,2032000,2501000,2501000,0,2501000,{"$error":"#REF!"},0.004637015725401483,null,null,"Милутин Поповић, директор ЈП\"1.Мај\""]
[null,null,"1102-0009","1102-0009",{"$error":"#N/A"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,{"$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!"},0,0,0,0,0,0,1350000,1350000,0,1350000,{"$error":"#REF!"},0.0025029872967980817,null,null,"Александар Мићић, директор ЈП\"Пут\""]
[null,null,"1102-П2","1102-П2","Изградња затворене конструкције градског базена",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,1000000,1000000,3500000,4500000,{"$error":"#REF!"},0.0018540646642948755,null,null,"Александар Вићентић"]
[null,null,"1102-П3","1102-П3","Водовод Мојковић",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,1000000,1000000,0,1000000,{"$error":"#REF!"},0.0018540646642948755,null,null,"Александар Вићентић"]
[null,2,"1102-П4","1102-П4","Реконструкција и доградња водовода у МЗ Завлака ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,1668000,610000,107957.83,610000,2000000,3668000,0,3668000,{"$error":"#REF!"},0.006800709188633603,null,null,"Славица Марковић"]
[null,3,"1102-П5","1102-П5","Водовод у МЗ Бела Црква",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,720000,206000,204600,206000,2000000,2720000,0,2720000,{"$error":"#REF!"},0.005043055886882061,null,null,"Славица Марковић"]
[null,4,"1102-П6","1102-П6","Истражив.подземн.вода за потреб.водоснабд.Крупња",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,12000000,12000000,0,12000000,{"$error":"#REF!"},0.022248775971538504,null,null,"Александар Вићентић"]
[]
[null,null,"1501","1501","ПРОГРАМ 3: ЛОКАЛНИ ЕКОНОМСКИ РАЗВОЈ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,8700000,6500000,28725541,16934043.84,28725541,27458668,33958668,0,33958668,{"$error":"#REF!"},0.06296156638532113,0,0,"Никола Блаженковић, помоћник Председника општине"]
[null,5,"1501-0001","1501-0001","Унапређ.привред.и инвестиц.амбијента (КЛЕР)",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,6000000,6500000,17809041,7391175.5,17809041,13976168,20476168,0,20476168,{"$error":"#REF!"},0.03796413954896547,null,null,"Никола Блаженковић"]
[null,null,"1501-0002","1501-0002","Мере активне политике запошљавања",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1000000,0,4007500,4007500,4007500,6000000,6000000,0,6000000,{"$error":"#REF!"},0.011124387985769252,null,null,"Јелена Теодоровић"]
[null,null,"1501-0003","1501-0003","Подршка економском развоју и промоцији предузетништва",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,1200000,1200000,1200000,1600000,1600000,0,1600000,{"$error":"#REF!"},0.002966503462871801,null,null,"Јелена Теодоровић"]
[null,null,"1501-П1","1501-П1","Стипендирање ученика и студената",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1700000,0,5709000,4335368.34,5709000,5882500,5882500,0,5882500,{"$error":"#REF!"},0.010906535387714605,null,null,"Начелник Општинске Управе"]
[]
[null,null,"1502","1502","ПРОГРАМ 4: РАЗВОЈ ТУРИЗМА",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,3853409,3306822.01,3853409,6194087,6194087,0,6194087,{"$error":"#REF!"},0.011484237834268253,0,0,"Иван Исаиловић, Председник општине"]
[null,null,"1502-0001","1502-0001","Управљање развојем туризма",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,3071808,2718968.71,3071808,3748828,3748828,0,3748828,{"$error":"#REF!"},0.006950569527319229,null,null,"Александар Петровић, директор Туристичке"]
[null,null,"1502-0002","1502-0002","Промоција туристичке понуде",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,446201,291459.22,446201,224200,224200,0,224200,{"$error":"#REF!"},0.0004156812977349111,null,null,"Александар Петровић, директор Туристичке"]
[null,null,"1502-П1","1502-П1","Лазаревдан",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,137513,137513,0,137513,{"$error":"#REF!"},0.0002549579941811812,null,null,"Александар Петровић, директор Туристичке"]
[null,null,"1502-П2","1502-П2","Дани Међаша",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,103846,103846,0,103846,{"$error":"#REF!"},0.00019253719912836563,null,null,"Александар Петровић, директор Туристичке"]
[null,null,"1502-П3","1502-П3","Плодови Рађевине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,294700,294700,0,294700,{"$error":"#REF!"},0.0005463928565676998,null,null,"Александар Петровић, директор Туристичке"]
[null,null,"1502-П4","1502-П4","Учешће на сајмовима туризма",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,290000,260994.08000000002,290000,265000,265000,0,265000,{"$error":"#REF!"},0.000491327136038142,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!"},0,0,0,0,0,0,1000000,1000000,0,1000000,{"$error":"#REF!"},0.0018540646642948755,null,null,"Александар Петровић, директор Туристичке"]
[null,null,"1502-П6","1502-П6","Израда пешачких, бициклистичких стаза и одморишта на територији општине Крупањ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,300000,300000,0,300000,{"$error":"#REF!"},0.0005562193992884626,null,null,"Александар Петровић, директор Туристичке"]
[null,null,"1502-П7","1502-П7","Стручно усавршавање запослених",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,45400,35400,45400,60000,60000,0,60000,{"$error":"#REF!"},0.00011124387985769253,null,null,"Александар Петровић, директор Туристичке"]
[null,null,"1502-П8","1502-П8","Петровдан - вашар у Добром Потоку",{"$nulls":4},0,0,0,0,0,0,60000,60000,0,60000,{"$error":"#REF!"},0.00011124387985769253,null,null,"Александар Петровић, директор Туристичке"]
[null,null,"0101","0101","ПРОГРАМ 5: Пољопривреда и рурални развој",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,5200000,25978971,13011170.95,25978971,22062971,27262971,3000000,30262971,{"$error":"#REF!"},0.050547311174795925,0,0,"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!"},0,0,5200000,21362971,12435170.95,21362971,17562971,22762971,0,22762971,{"$error":"#REF!"},0.04220402018546898,null,null,"Зорица Маринковић, радник Општинске управе"]
[null,null,"0101-0002","0101-0002","Мере подршке руралном развоју",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,616000,576000,616000,500000,500000,0,500000,{"$error":"#REF!"},0.0009270323321474378,null,null,"Александар Гошић, радник Општинске управе"]
[null,8,"0101-П1","0101-П1","Насипање атарских путева ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,4000000,0,4000000,4000000,4000000,3000000,7000000,{"$error":"#REF!"},0.007416258657179502,null,null,"Зорица Маринковић"]
[]
[]
[null,null,"0401","0401","ПРОГРАМ 6 - ЗАШТИТА ЖИВОТНЕ СРЕДИНЕ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,10296037,12757759,8562253,2572043.15,8562253,6621191,19378950,0,19378950,{"$error":"#REF!"},0.03592982642613718,0,0,"Синиша Живковић, члан Општинског већа"]
[null,null,"0401-0001","0401-0001","Управљање заштитом животне средине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,374000,100000,100000,0,100000,100000,200000,0,200000,{"$error":"#REF!"},0.0003708129328589751,null,null,"Начелник Општинске Управе"]
[null,null,"0401-0002","0401-0002","Праћење квалит.елеменат.живот.средине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,942246,65198,65198,0,65198,65198,130396,0,130396,{"$error":"#REF!"},0.00024176261596539457,null,null,"Начелник Општинске Управе"]
[null,null,"0401-0003","0401-0003","Заштита природе",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,6100000,7842561,1704016,261430.31,1704016,1382695,9225256,0,9225256,{"$error":"#REF!"},0.017104221168674286,null,null,"Начелник Општинске Управе"]
[null,null,"0401-0004","0401-0004","Управљање отпадним водама",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,338039,328039,338039,0,0,0,0,{"$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!"},0,1079791,150000,3355000,1982573.8399999999,3355000,2672298,2822298,0,2822298,{"$error":"#REF!"},0.005232722993910099,null,null,"Милутин Поповић, директор ЈКП \"1. Мај\", Начелник Општинске управе "]
[null,null,"0401-0006","0401-0006","Управљање осталим врстама отпада",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,1000,1000,0,1000,{"$error":"#REF!"},1.8540646642948754e-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!"},0,0,0,0,0,0,2000000,2000000,0,2000000,{"$error":"#REF!"},0.003708129328589751,null,null,"Славица Марковић"]
[null,null,"0401-П2","0401-П2","Рециклажно двориште",{"$nulls":4},0,0,0,0,0,0,200000,200000,0,200000,null,0.0003708129328589751,null,null,"Александар Гошић"]
[null,null,"0401-П3","0401-П3","Изградња санитарно-фекалне канализације у улици Радничкој",{"$nulls":4},0,0,1600000,1600000,0,1600000,0,1600000,0,1600000,null,0.002966503462871801,null,null,"Александар Гошић"]
[null,null,"0401-П4","0401-П4","Набав.механиз.за сакупљ.отпада са неприступ.локац.",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1800000,3000000,1200000,0,1200000,0,3000000,0,3000000,{"$error":"#REF!"},0.005562193992884626,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!"},0,0,0,200000,0,200000,200000,200000,0,200000,{"$error":"#REF!"},0.0003708129328589751,null,null,"Славица Марковић"]
[]
[]
[null,null,"0701","0701","ПРОГРАМ 7 - Организ.саоб.и саобр.инфрастр.",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,41253053,29270600,68024514,37636089.45,68024514,75327561,104598161,0,104598161,{"$error":"#REF!"},0.19393175426032633,0,0,"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,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,9,"0701-0002","0701-0002","Управљање и одржавање саобраћајне инфраструктуре ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,2201664,2170000,25000930,19036038.150000002,25000930,29176561,31346561,0,31346561,{"$error":"#REF!"},0.05811855109726383,null,null,"Александар 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,{"$error":"#REF!"},0,null,null,"Милутин Поповић, директор ЈП\"1.Мај\""]
[null,null,"0701-0004","0701-0004","Јавни градски и приградски превоз путника",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,1000,1000,0,1000,{"$error":"#REF!"},1.8540646642948754e-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!"},0,0,4200000,4200000,0,4200000,0,4200000,0,4200000,{"$error":"#REF!"},0.007787071590038477,null,null,"Александар Вићентић, помоћник Председника општине"]
[null,11,"0701-П2","0701-П2","Асфалтирање пута Ликодра - Бела Црква",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,4000000,18380600,18380600,0,18380600,0,18380600,0,18380600,{"$error":"#REF!"},0.03407882096853839,null,null,"Александар Вићентић, помоћник Председника општине"]
[null,12,"0701-П3","0701-П3","Асфалтирање локалних путева",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,9251389,0,16159000,16157402.3,16159000,18000000,18000000,0,18000000,{"$error":"#REF!"},0.03337316395730776,null,null,"Александар Вићентић, помоћник Председника општине"]
[null,13,"0701-П4","0701-П4","Жути  пут - Л20 (а) Б.Црква - Белотић - Комирић",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,20800000,20800000,0,20800000,{"$error":"#REF!"},0.03856454501733341,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!"},0,12900000,4520000,1841335,0,1841335,0,4520000,0,4520000,{"$error":"#REF!"},0.008380372282612836,null,null,"Александар Вићентић, помоћник Председника општине"]
[null,15,"0701-П6","0701-П6","Набавка основних средстава за ЈП \"Пут\"",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,2442649,2442649,2442649,1850000,1850000,0,1850000,{"$error":"#REF!"},0.0034300196289455197,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!"},0,12900000,0,0,0,0,5500000,5500000,0,5500000,{"$error":"#REF!"},0.010197355653621815,null,null,"Александар Вићентић, помоћник Председника општине"]
[]
[null,null,"2001","2001","ПРОГРАМ 8 - Предшкол.васпит.и образовање",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},5382000,0,0,21918653,17793316.2,21918653,23375775,28757775,8615277,37373052,{"$error":"#REF!"},0.053318774451242563,0,0,"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!"},5382000,0,0,21444351,17395556.2,21444351,22381333,27763333,8615277,36378610,{"$error":"#REF!"},0.05147501467835184,null,null,"Славица Кодић, директор установе"]
[null,null,"2001-П1","2001-П1","Пројекти предшколске установе \"Наша радост\"",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,520140,520140,0,520140,{"$error":"#REF!"},0.0009643731944863366,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!"},0,0,0,105000,90000,105000,105000,105000,0,105000,{"$error":"#REF!"},0.0001946767897509619]
[null,null,"2001-П3","2001-П3","Пројекат вртићи без граница 1 и 2",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,369302,307760,369302,369302,369302,0,369302,{"$error":"#REF!"},0.0006847097886534261,null,null,"Славица Кодић, директор установе"]
[]
[null,null,"2002","2002","ПРОГРАМ 9 - Основ.образов.и васпитање",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,38968307,28481005.44,38968307,39587230,39587230,0,39587230,{"$error":"#REF!"},0.07339728430031402,0,0,"Андријана Влајковић, члан Општинског већа"]
[null,null,"2002-0001","2002-0001","Функционисање основних школа",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,36082407,28067105.44,36082407,36276302,36276302,0,36276302,{"$error":"#REF!"},0.06725860968948952,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!"},0,0,0,0,0,0,1448628,1448628,0,1448628,{"$error":"#REF!"},0.002685849986508157,null,null,"Драган Благојевић"]
[null,null,"2002-П2","2002-П2","Реконструкција грејања на школи у Белој Цркви",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,2472000,0,2472000,0,0,0,0,{"$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!"},0,0,0,0,0,0,1712300,1712300,0,1712300,{"$error":"#REF!"},0.0031747149246721153,null,null,"Зоран Алексић"]
[null,null,"2002-П4","2002-П4","Пројекти набавке опреме у школи у Белој Цркви",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,150000,150000,0,150000,{"$error":"#REF!"},0.0002781096996442313,null,null,"Зоран Алексић"]
[null,null,"2002-П5","2002-П5","Пројекат у ритму Европе",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,413900,413900,413900,0,0,0,0,{"$error":"#REF!"},0]
[]
[]
[]
[null,null,"2003","2003","ПРОГРАМ 10 - Средњ.образов.и васпитање",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,700000,7454047,5329114.78,7454047,5104791,5804791,0,5804791,{"$error":"#REF!"},0.010762457876716914,0,0,"Андријана Влајковић, члан Општинског већа"]
[null,null,"2003-0001","2003-0001","Функционисање средњих школа",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,6754047,5329114.78,6754047,4804791,4804791,0,4804791,{"$error":"#REF!"},0.008908393212422039,null,null,"Драган Дојић, директор школе"]
[null,null,"2003-П1","2003-П1","Изградња и адаптација школске радионице (мокри чвор и адаптац.)",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,700000,700000,0,700000,0,700000,0,700000,{"$error":"#REF!"},0.0012978452650064128,null,null,"Драган Дојић, директор школе"]
[null,null,"2003-П2","2003-П2","Машине и опрема",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,300000,300000,0,300000,{"$error":"#REF!"},0.0005562193992884626,null,null,"Драган Дојић, директор школе"]
[]
[null,null,"0901","0901","ПРОГРАМ 11 - СОЦИЈАЛНА И ДЕЧИЈА ЗАШТИТА",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1000000,1153484,26696265,18031118.08,26696265,26427224,27580708,0,27580708,{"$error":"#REF!"},0.05113641611903499,0,0,"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!"},0,1000000,1153484,11195486,6938907.01,11195486,10835986,11989470,0,11989470,{"$error":"#REF!"},0.022229252670623482,null,null,"директор Центра за социјални рад"]
[null,null,"0901-0002","0901-0002","Породични и домски смештај, прихватил.и друге врсте смештаја",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,1000,1000,0,1000,{"$error":"#REF!"},1.8540646642948754e-06,null,null,"Начелник Општинске управе "]
[null,null,"0901-0003","0901-0003","Дневне услуге у заједници ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,444122,198700.56,444122,126414,126414,0,126414,{"$error":"#REF!"},0.0002343797304721724,null,null,"Начелник Општинске управе "]
[null,null,"0901-0004","0901-0004","Саветодавно-терапијске и социјално-едукативне услуге",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,30000,1177,30000,1000,1000,0,1000,{"$error":"#REF!"},1.8540646642948754e-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!"},0,0,0,2040860,1654912.61,2040860,2040860,2040860,0,2040860,{"$error":"#REF!"},0.0037838864107728395,null,null,"Горица Недић, директор Црвеног Крста"]
[null,null,"0901-0006","0901-0006","Подршка деци и породици са децом",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,730000,542400,730000,650000,650000,0,650000,{"$error":"#REF!"},0.001205142031791669,null,null,{"$error":"#REF!"}]
[null,null,"0901-0007","0901-0007","Подршка рађању и родитељству",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,6500000,4838668,6500000,5100000,5100000,0,5100000,{"$error":"#REF!"},0.009455729787903865,null,null,"Начелник Општинске управе "]
[null,null,"0901-0008","0901-0008","Подршка особама са инвалидитетом",{"$nulls":4},0,0,0,0,0,0,1000,1000,0,1000,{"$error":"#REF!"},1.8540646642948754e-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!"},0,0,0,1912500,914947.27,1912500,3827667,3827667,0,3827667,{"$error":"#REF!"},0.007096742131387573,null,null,"Биљана Антонић"]
[null,null,"0901-П2","0901-П2","Днев.борав.за децу и младе са сметњ.у разв.",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,3843297,2941405.6299999994,3843297,3843297,3843297,0,3843297,{"$error":"#REF!"},0.007125721162090502,null,null,"Јелена Теодоровић"]
[]
[null,null,"1801","1801","ПРОГРАМ 12 - ЗДРАВСТВЕНА ЗАШТИТА",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,2415000,8135386,4526210.85,8135386,3636908,6051908,0,6051908,{"$error":"#REF!"},0.01122062877436347,0,0,"Весна Марјановић, члан Општинског већа"]
[null,null,"1801-0001","1801-0001","Функционис.устан.примарне здравств.заштите (ДОМ ЗДРАВЉА)",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,2598628,1933740.32,2598628,2036908,2036908,0,2036908,{"$error":"#REF!"},0.003776559147219546,null,null,"Љубица Радић, директор Дома здравља"]
[null,null,"1801-0002","1801-0002","Мртвозорство",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,550000,373417.72,550000,500000,500000,0,500000,{"$error":"#REF!"},0.0009270323321474378,null,null,"Начелник Општинске управе "]
[null,null,"1801-0003","1801-0003","Спро.актив.из област.друшт.бриг.за јав.здрављ.",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,382203,28500,382203,500000,500000,0,500000,{"$error":"#REF!"},0.0009270323321474378,null,null,"Љубица Радић, директор Дома здравља"]
[null,17,"1801-П1","1801-П1","Реконструкција Стационара",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,2415000,4604555,2190552.81,4604555,600000,3015000,0,3015000,{"$error":"#REF!"},0.00559000496284905,null,null,"Љубица Радић, директор Дома здравља"]
[]
[null,null,"1201","1201","ПРОГРАМ 13 - Развој културе и информисања",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1050000,1502065,1386865,17141370,12759302.049999999,17141370,19180973,21617838,0,21617838,{"$error":"#REF!"},0.040080869554251004,0,0,"Иван Исаиловић, Председник општине"]
[null,null,"1201-0001","1201-0001","Функционисање локалних установа културе",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},650000,0,0,11637540,8824167.5,11637540,13027973,13677973,0,13677973,{"$error":"#REF!"},0.02535984641847937,null,null,"Драгослава Остојић, директор Дома културе"]
[null,null,"1201-0002","1201-0002","Јачањ.култур.продук.и уметн.стваралаштва (БИБЛИОТЕКА)",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},350000,0,0,1803830,1541060.53,1803830,900000,1250000,0,1250000,{"$error":"#REF!"},0.0023175808303685943,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!"},0,0,0,0,0,0,1000,1000,0,1000,{"$error":"#REF!"},1.8540646642948754e-06,null,null,"Драгослава Остојић, директор Дома културе"]
[null,null,"1201-0004","1201-0004","Оствар.и унапређ.јав.интер.у облас.јав.информ.",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,500000,1250000,2900000,1682074.02,2900000,2900000,4150000,0,4150000,{"$error":"#REF!"},0.007694368356823733,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!"},0,0,0,0,0,0,1000,1000,0,1000,{"$error":"#REF!"},1.8540646642948754e-06,null,null,"Начелник Општинске управе "]
[null,null,"1201-0006","1201-0006","Унапређ.јав.информ.особа са инвалидитетом",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,1000,1000,0,1000,{"$error":"#REF!"},1.8540646642948754e-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!"},50000,200000,0,0,0,0,200000,250000,0,250000,{"$error":"#REF!"},0.0004635161660737189,null,null,"Драгослава Остојић, директор Дома културе"]
[null,null,"1201-П2","1201-П2","Пројекти верских заједница",{"$nulls":4},0,802065,136865,800000,712000,800000,1600000,1736865,0,1736865,null,0.003220260023150519,null,null,"Начелник Општинске управе "]
[null,null,"1201-П3","1201-П3","Културно лето у Крупњу",{"$nulls":4},0,0,0,0,0,0,550000,550000,0,550000,null,0.0010197355653621815,null,null,"Драгослава Остојић, директор Дома културе"]
[]
[null,null,"1301","1301","ПРОГРАМ 14 - РАЗВОЈ СПОРТА И ОМЛАДИНЕ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1000000,295185,8762734,20305827,10361237.72,20305827,14719105,24481839,0,24481839,{"$error":"#REF!"},0.04539091260685619,0,0,"Жарко Недић, члан Општинског Већа"]
[null,null,"1301-0001","1301-0001","Подршка локалним спортским организацијама,",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,8250593,8010100,8250593,9347827,9347827,0,9347827,{"$error":"#REF!"},0.017331475728641573,null,null,"Начелник Општинске управе "]
[null,null,"1301-0002","1301-0002","Подршка предшколском и школском спорту",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,315000,251227.78,315000,949028,949028,0,949028,{"$error":"#REF!"},0.001759559280226437,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,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,null,"1301-0004","1301-0004","Функцион.локал.спортск.установа",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1000000,295185,0,1380000,773021.8,1380000,710000,1710000,0,1710000,{"$error":"#REF!"},0.003170450575944237,null,null,"Начелник Општинске управе "]
[null,null,"1301-0005","1301-0005","Спровођење омладинске политике",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,1597500,1326888.1400000001,1597500,1610000,1610000,0,1610000,{"$error":"#REF!"},0.0029850441095147493,null,null,"Начелник Општинске управе "]
[null,null,"1301-П1","1301-П1","Улична трка поводом Дана Општине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,102250,102250,0,102250,{"$error":"#REF!"},0.00018957811192415102,null,null,"Начелник Општинске управе "]
[null,18,"1301-П2","1301-П2","Реконструкција крова на спортској хали у Крупњу",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,8762734,8762734,0,8762734,2000000,10762734,0,10762734,{"$error":"#REF!"},0.019954804800605044,null,null,"Александар Вићентић"]
[]
[]
[null,null,"0602","0602","ПРОГРАМ 15: Опште услуге локалне самоуправе",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,6278401,1580000,102232658,83010675.27000001,102232658,101192696,102772696,0,102772696,{"$error":"#REF!"},0.1905472241079193,0,0,"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!"},0,0,0,50583247,42355402,50583247,53382412,53382412,0,53382412,{"$error":"#REF!"},0.09897444378403072,null,null,"Начелник Општинске управе "]
[null,null,"0602-0002","0602-0002","Функционисање месних заједница",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,10516344,7026302.029999999,10516344,9800002,9800002,0,9800002,{"$error":"#REF!"},0.018169837418219106,null,null,"Начелник Општинске управе "]
[null,null,"0602-0003","0602-0003","Сервисирање јавног дуга",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,12450000,11354189.47,12450000,11900000,11900000,0,11900000,{"$error":"#REF!"},0.022063369505109016,null,null,"Начелник Општинске управе "]
[null,null,"0602-0004","0602-0004","Општинско/градско правобранилаштво",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,1218000,1033878.27,1218000,1481245,1481245,0,1481245,{"$error":"#REF!"},0.002746324013663463,null,null,"Горан Пајић, Општински правобранилац"]
[null,null,"0602-0005","0602-0005","Омбудсман",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,1000,1000,0,1000,{"$error":"#REF!"},1.8540646642948754e-06,null,null,"Начелник Општинске управе "]
[null,null,"0602-0006","0602-0006","Инспекцијски послови",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,1000,1000,0,1000,{"$error":"#REF!"},1.8540646642948754e-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!"},0,0,0,0,0,0,1000,1000,0,1000,{"$error":"#REF!"},1.8540646642948754e-06,null,null,"Начелник Општинске управе "]
[null,null,"0602-0008","0602-0008","Правна помоћ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,{"$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!"},0,0,0,1951720,0,1951720,4000000,4000000,0,4000000,{"$error":"#REF!"},0.007416258657179502,null,null,"Начелник Општинске управе "]
[null,null,"0602-0010","0602-0010","Стална буџетска резерва",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,1365240,0,1365240,1500000,1500000,0,1500000,{"$error":"#REF!"},0.002781096996442313,null,null,"Начелник Општинске управе "]
[null,null,"0602-0011","0602-0011","Робне резерве",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,1000,1000,0,1000,{"$error":"#REF!"},1.8540646642948754e-06,null,null,"Начелник Општинске управе "]
[null,null,"0602-0012","0602-0012","Комунална полиција",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,{"$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,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,null,"0602-0014","0602-0014","Ванредне ситуације",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,5478401,580000,11702557,11043951.02,11702557,16382797,16962797,0,16962797,{"$error":"#REF!"},0.03145012252530712,null,null,"Начелник Општинске управе "]
[null,null,"0602-П1","0602-П1","Прослава Дана Општине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,370000,370000,0,370000,{"$error":"#REF!"},0.0006860039257891039,null,null,"Начелник Општинске управе "]
[null,null,"0602-П2","0602-П2","Прослава Општинске славе - Свети Спасовдан",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,50000,50000,0,50000,{"$error":"#REF!"},9.270323321474378e-05,null,null,"Начелник Општинске управе "]
[null,null,"0602-П3","0602-П3","Пројекат Родне равноправности",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,120000,0,120000,200000,200000,0,200000,{"$error":"#REF!"},0.0003708129328589751,null,null,"Начелник Општинске управе "]
[null,null,"0602-П4","0602-П4","Обележавање Дана Устанка у II Светском рату",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,80000,80000,0,80000,{"$error":"#REF!"},0.00014832517314359003,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,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,null,"0602-П5","0602-П5","Обележавање Годишњице битке на Мачковом Камену",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,40000,40000,0,40000,{"$error":"#REF!"},7.416258657179501e-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!"},0,0,0,6000250,5522060.41,6000250,0,0,0,0,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,null,"0602-П7","0602-П7","Пројекат електронске скупштине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,1000000,1000000,0,1000000,0,1000000,0,1000000,{"$error":"#REF!"},0.0018540646642948755,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!"},0,500000,0,10000,0,10000,0,0,0,0,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,null,"0602-П9","0602-П9","Ивандан - Вашар у Белој Цркви",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,77100,76237.56,77100,102080,102080,0,102080,{"$error":"#REF!"},0.0001892629209312209,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!"},0,0,0,1335000,1332504,1335000,0,0,0,0,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,null,"0602-П11","0602-П11","Модернизација Општинске управе",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,396000,81720,396000,396000,396000,0,396000,{"$error":"#REF!"},0.0007342096070607707,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!"},0,0,0,3250000,2929009.57,3250000,0,0,0,0,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,null,"0602-П13","0602-П13","Пантелиндан - Вашар у Крупњу",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,155100,154150.76,155100,102080,102080,0,102080,{"$error":"#REF!"},0.0001892629209312209,null,null,"Начелник Општинске управе "]
[null,null,"0602-П14","0602-П14","Томиндан - Вашар у Крупњу",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,102100,101270.18,102100,102080,102080,0,102080,{"$error":"#REF!"},0.0001892629209312209,null,null,"Начелник Општинске управе "]
[null,null,"0602-П15","0602-П15","Куповина путничког аута за општинске органе",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,1300000,1300000,0,1300000,{"$error":"#REF!"},0.002410284063583338,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,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,null,"0602-П17","0602-П17","Реконструкција канцеларије МЗ Цветуља",{"$error":"#REF!"},null,{"$error":"#REF!"},null,0,300000,0,0,0,0,0,0,0,0,{"$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!"},0,0,0,22349948,15993504.4,22349948,18952556,18952556,0,18952556,{"$error":"#REF!"},0.03513926437766983,0,0,"Драгослав Штефика, Председник Скупштине Општине"]
[null,null,"2101-0001","2101-0001","Функционисање скупштине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,5445536,4098919.3,5445536,4826196,4826196,0,4826196,{"$error":"#REF!"},0.00894807946656127,null,null,"Драгослав Штефика"]
[null,null,"2101-0002","2101-0002","Функционисање извршних органа (ПРЕДСЕДНИК)",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,13940412,10031791.290000001,13940412,11060360,11060360,0,11060360,{"$error":"#REF!"},0.02050662265038047,null,null,"Иван Исаиловић"]
[null,null,"2101-0003","2101-0003","Подрш.раду извршн.органа власти и скупштине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,2964000,1862793.81,2964000,3066000,3066000,0,3066000,{"$error":"#REF!"},0.005684562260728088,null,null,"Иван Исаиловић"]
[]
[null,null,"0501","0501","ПРОГРАМ 17 - Енергетска ефикасност и обновљиви извори енергије",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1000000,1000000,1420000,412416,1420000,1000,1001000,0,1001000,{"$error":"#REF!"},0.0018559187289591704,0,0,"Александар Вићентић, помоћник Председника општине"]
[null,null,"0501-0001","0501-0001","Енергетски менаџмент",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,1000,1000,0,1000,{"$error":"#REF!"},1.8540646642948754e-06,null,null,"Иван Исаиловић"]
[null,null,"0501-П1","0501-П1","Пројекат LED расвете",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,1000000,1000000,0,1000000,0,1000000,0,1000000,{"$error":"#REF!"},0.0018540646642948755,null,null,"Иван Исаиловић"]
[null,null,"0501-П2","0501-П2","Изградња трафостаница и електро-енер.објеката",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1000000,0,420000,412416,420000,0,0,0,0,{"$error":"#REF!"},0,null,null,"Александар Вићентић"]
[]
[]
[{"$nulls":4},"УКУПНИ ПРОГРАМСКИ ЈАВНИ РАСХОДИ ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},7432000,87716557,84745778,429855149,289763411.00999993,429855149,447177736,539355514,15115277,554470791,{"$error":"#REF!"},1,0,0]
[{"$nulls":5},552899031.6666667,464129812,544706498,416281678]
[{"$nulls":5},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":28},0]
[{"$nulls":16},539355514,null,389624466.00999993]
[]
[null,null,"Програм 1.  Локални развој и просторно планирање",30953336]
[null,null,"Програм 2.  Комунална делатност",40401000]
[null,null,"Програм 3.  Локални економски развој",33958668]
[null,null,"Програм 4.  Развој туризма",6194087]
[null,null,"Програм 5.  Развој пољопривреде",27262971]
[null,null,"Програм 6.  Заштита животне средине",19378950]
[null,null,"Програм 7.  Путна инфраструктура",104598161]
[null,null,"Програм 8.  Предшколско васпитање",28757775]
[null,null,"Програм 9.  Основно образовање",39587230]
[null,null,"Програм 10. Средње образовање",5804791]
[null,null,"Програм 11.  Социјална  и дечја заштита",27580708]
[null,null,"Програм 12.  Примарна здравствена заштита",6051908]
[null,null,"Програм 13.  Развој културе",21617838]
[null,null,"Програм 14.  Развој спорта и омладине",24481839]
[null,null,"Програм 15.  Локална самоуправа",102772696]

{"sheet":"2018 PRIHODI","index":3,"n_rows":187,"n_cols":65,"rows_kept":187,"cut":false,"hidden":false,"merged":[[81,3,81,9],[77,4,77,9],[78,1,78,2],[62,4,62,9],[84,1,84,2],[84,4,84,9],[63,4,63,9],[5,42,7,42],[61,4,61,9],[76,4,76,9],[77,1,77,2],[74,1,74,2],[79,4,79,9],[55,3,55,9],[49,1,49,2],[103,1,103,2],[106,1,106,2],[93,1,93,2],[91,4,91,9],[82,4,82,9],[85,1,85,2],[99,1,99,2],[99,4,99,9],[96,1,96,2],[86,1,86,2],[107,4,107,9],[92,3,92,9],[94,4,94,9],[105,1,105,2],[97,3,97,9],[95,3,95,9],[102,1,102,2],[98,4,98,9],[107,1,107,2],[104,1,104,2],[150,9,151,9],[114,1,114,2],[115,3,115,9],[119,4,119,9],[118,1,118,2],[113,1,113,2],[114,4,114,9],[118,4,118,9],[116,1,116,2],[120,4,120,9],[117,3,117,9],[117,1,117,2],[115,1,115,2],[108,1,108,2],[116,4,116,9],[109,3,109,9],[110,1,110,2],[112,1,112,2],[113,4,113,9],[152,9,153,9],[121,1,121,9],[120,1,120,2],[119,1,119,2],[108,3,108,9],[111,3,111,9],[109,1,109,2],[111,1,111,2],[110,4,110,9],[70,1,70,2],[80,4,80,9],[73,1,73,2],[73,4,73,9],[71,4,71,9],[106,4,106,9],[100,3,100,9],[101,3,101,9],[79,1,79,2],[105,4,105,9],[76,1,76,2],[87,4,87,9],[91,1,91,2],[80,1,80,2],[87,1,87,2],[88,1,88,2],[88,4,88,9],[83,1,83,2],[85,4,85,9],[81,1,81,2],[112,3,112,9],[67,4,67,9],[66,4,66,9],[83,4,83,9],[69,4,69,9],[78,4,78,9],[93,4,93,9],[103,4,103,9],[104,4,104,9],[96,3,96,9],[100,1,100,2],[98,1,98,2],[82,1,82,2],[94,1,94,2],[90,4,90,9],[90,1,90,2],[92,1,92,2],[65,4,65,9],[66,1,66,2],[68,3,68,9],[67,1,67,2],[89,4,89,9],[89,1,89,2],[74,3,74,9],[86,4,86,9],[69,1,69,2],[75,1,75,2],[102,3,102,9],[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],[72,3,72,9],[14,1,14,2],[19,1,19,2],[13,4,13,9],[15,3,15,9],[56,4,56,9],[42,1,42,2],[51,3,51,9],[54,1,54,2],[54,4,54,9],[53,1,53,2],[41,1,41,2],[47,1,47,2],[48,1,48,2],[1,1,3,21],[5,1,7,2],[5,3,7,9],[9,1,9,2],[12,4,12,9],[39,3,39,9],[45,1,45,2],[43,1,43,2],[48,3,48,9],[60,4,60,9],[43,4,43,9],[44,4,44,9],[52,4,52,9],[53,3,53,9],[56,1,56,2],[46,4,46,9],[49,4,49,9],[41,4,41,9],[42,4,42,9],[46,1,46,2],[58,4,58,9],[57,4,57,9],[61,1,61,2],[60,1,60,2],[59,4,59,9],[47,4,47,9],[45,4,45,9],[62,1,62,2],[51,1,51,2],[59,1,59,2],[63,1,63,2],[58,1,58,2],[44,1,44,2],[57,1,57,2],[5,47,7,47],[5,10,7,10],[5,11,7,11],[5,14,7,14],[21,1,21,2],[22,1,22,2],[11,3,11,9],[21,3,21,9],[22,3,22,9],[11,1,11,2],[18,4,18,9],[19,4,19,9],[5,55,6,57],[10,4,10,9],[5,52,7,52],[14,4,14,9],[5,48,7,48],[5,18,7,18],[5,20,7,20],[5,21,7,21],[5,59,7,59],[8,3,8,9],[9,3,9,9],[5,58,7,58],[16,3,16,9],[17,3,17,9],[5,29,7,29],[5,28,7,28],[5,43,7,43],[5,44,7,44],[38,1,38,2],[36,1,36,2],[38,3,38,9],[35,1,35,2],[40,1,40,2],[35,3,35,9],[32,1,32,2],[36,4,36,9],[33,1,33,2],[37,3,37,9],[31,4,31,9],[34,4,34,9],[34,1,34,2],[37,1,37,2],[8,1,8,2],[10,1,10,2],[12,1,12,2],[18,1,18,2],[32,3,32,9],[27,4,27,9],[28,3,28,9],[30,3,30,9],[30,1,30,2],[31,1,31,2],[23,3,23,9],[24,3,24,9],[29,3,29,9],[26,3,26,9],[20,3,20,9],[27,1,27,2],[23,1,23,2],[24,1,24,2],[28,1,28,2],[52,1,52,2],[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],[40,4,40,9],[33,3,33,9],[5,31,7,31],[5,33,7,33],[5,15,7,15],[5,27,7,27],[5,39,7,39],[5,36,6,37]],"flags":["formulas_cached_only"]}
[{"$nulls":28},16,14]
[null,"ПРИХОДИ  БУЏЕТА ОПШТИНЕ КРУПАЊ ЗА 2018. годину "]
[]
[{"$nulls":61},1.055,1.05]
[]
[null,"Eконом.  класиф.",null,"Приходи и Примања",{"$nulls":6},"ПЛАН БУЏЕТА 2013.","ИЗВРШЕЊЕ БУЏЕТА 2013.",null,null,"ИЗВРШЕЊЕ БУЏЕТА 2014. ГОДИНЕ","ПЛАН БУЏЕТА 2014. ГОДИНЕ",null,null,"ПЛАН БУЏЕТА 2015. ГОДИНЕ ",null,"ИЗВРШЕЊЕ  БУЏЕТА  2015.",{"$nulls":6},"ПЛАН БУЏЕТА 2016. ГОДИНЕ","ИЗВРШЕЊЕ  БУЏЕТА  2016.","РЕБАЛАНС БУЏЕТА\n 2016. ГОДИНЕ ",null,"Сопствени приходи индир. корис. 2018. године - извор 04",null,"Вишак прихода из 2017. године - извор 13",null,null,"БУЏЕТ 2017. ГОДИНЕ",null,null,"БУЏЕТ 2018. ГОДИНЕ - извор 01",null,null,"УКУПНА БУЏЕТСКА СРЕДАСТВА 2018. (3+4+7)","Републ. Средства - извор 07","УКУПНА  СРЕДАСТВА 2017. (8+9)",null,null,"%        7/ 6","%  6/4",null,null,null,"%  6/4",null,null,"СРЕДСТВА ИЗ ДРУГИХ ИЗВОРА",null,null,"УКУПНА СРЕДСТВА У 2016. ГОДИНИ (7+10)","%  7/6"]
[]
[{"$nulls":12},"ПРВОБИТНИ БУЏЕТ 2014.","I РЕБАЛАНС БУЏЕТА 2014.",null,null,"ПРВИ ПЛАН БУЏЕТА 2015. ГОДИНЕ ","I РЕБАЛАНС БУЏЕТА 2015. ГОДИНЕ",null,"ПЛАН БУЏЕТА 2015. ГОДИНЕ ",null,"УКУПНА БУЏЕТСКА СРЕДАСТВА 2017. (8+9+10)","II РЕБАЛАНС БУЏЕТА 2015. ГОДИНЕ ","ПРОЈЕКЦИЈА - 10 МЕСЕЦИ ИЗВРШ. / 12","НАЦРТ БУЏЕТА 2016. ГОДИНЕ - ПРВИ","ПРЕДЛОГ БУЏЕТА 2016. ГОДИНЕ - КОАЛИЦИЈА","ПРВОБИТНИПЛАН БУЏЕТА 2016. ГОДИНЕ",null,null,"РЕБАЛАНС БУЏЕТА 2016. ГОДИНЕ","Свега септембар",null,"Предлог Плана Вишка прихода из 2017. године",null,"Извршење извор 01 - 9 месеци 2017","ПРЕДЛОГ  ПЛАНА  СРЕДСТАВА БУЏЕТА 2018. ГОДИНЕ - према Упутству","Извршење извор 01 -(13.11.2017)","II РЕБАЛАНС СРЕДСТАВА БУЏЕТА 2017. ГОДИНЕ - извор 01","I РЕБАЛАНС СРЕДСТАВА БУЏЕТА 2017. ГОДИНЕ - извор 01",null,"8 - 7",{"$nulls":4},"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},3,4,5,6,5,6,9,5,7,6,8,11,6,null,13,13,5,9,10,7,7,3,4,4,7,7,5,6,8,7,null,null,8,9,10,13,null,11,7,7,7,7,6,6,7,8,9,10,11,8,null,null,null,7,6]
[null,321100,null,"Вишак прихода над расходима из претходне године",{"$nulls":6},76627461,76627461,74794322,71822295,71822295,71822295,95078311,118724536,118724536,118724536,118724536,93866557,118724536,0,0,0,94330721,94330721,86223016,86223016,86223016,0,10000000,84745778,0,0,0,0,0,0,null,0,84745778,0,84745778,0,-1211754,null,0.9872552006103684,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,118724536]
[null,321121,null," -","Вишак прихода над расходима из претходне године",{"$nulls":5},76627461,76627461,74794322,71822295,71822295,71822295,95078311,118724536,118724536,118724536,118724536,93866557,118724536,null,null,null,94330721,94330721,86223016,86223016,86223016,null,10000000,84745778,{"$nulls":7},0,84745778,null,84745778,null,-1211754,null,0.9872552006103684,null,null,0,0,null,0,null,null,0,0,0,null,null,null,0,118724536]
[null,711,null,"Порез на доходак, добит и капиталне добитке",{"$nulls":6},86264027,86534126,91220174,79270174,82479441,79270174,79270174,79270174,79270174,59599206.44,83606229.05999999,83112417,79270174,100327475,80855577,84939921,84939921,84939921,88319748.88999999,85409921,63454792.49,0,0,0,69634035.19000001,87318239,80092789.45,96727540,95165799,105139948,8412408,8412408,105139948,0,105139948,79939921,3842243,1.086970143146409,4,105326112,114521633,9195521,3,0,210149896,0,0,0,210149896,1.231003925176327,null,null,null,6705751.399999999,24834851.189999998]
[null,711110,null," - ","порез на зараде",{"$nulls":5},69000000,70358758,75950000,65000000,66363825,65000000,65000000,65000000,65000000,49023909.84,68614626.57,66425687,65000000,82337552,66585403,70806722,70806722,70806722,71098528.38,70806722,51490120.14,null,null,null,53197127.31,null,61360327.64,74506069,74506069,81508948,7002879,7002879,81508948,null,81508948,65806722,1425687,1.0939907190647784,1.0219336461538462,43218777.98,47005013.93,3786235.950000003,0.7076330867304391,null,81508948,null,null,0,81508948,1.151147033751965,null,null,null,5416668.699999999,20243922]
[null,null,null,711111," - порез на зараде",{"$nulls":14},49023909.84,68614626.57,0,null,82337552,{"$nulls":4},71098528.38,null,51490120.14,null,null,null,53197127.31,null,61360327.64,null,null,81508948,null,81508948,81508948,null,81508948,null,0,null,null,43218777.98,47005013.93,3786235.950000003,null,null,81508948,null,null,0,81508948,{"$nulls":4},5416668.699999999,20243922]
[null,711120,null," - ","порез на приходе од самосталне делатности",{"$nulls":5},7400166,7386900,7770174,7770174,8797758,7770174,7770174,7770174,7770174,6411314.62,8782186.940000001,9658315,7770174,10538624,7770174,8368239,8368239,8368239,9832012.77,8568239,6925178.199999999,null,null,null,9857730.97,null,11309127.67,13631315,13631315,14050000,418685,418685,14050000,null,14050000,8368239,1888141,1.030714938360679,1.242998548037663,5718381.82,6185340.890000001,466959.0700000003,0.6404161481583486,null,14050000,null,null,0,14050000,1.639776854964013,null,null,null,755919.0499999998,2890005.6799999997]
[null,null,null," - 711121 - порез на прих.од самост.делат.-ств.нето приходи",{"$nulls":15},242099.68,250929.36,0,null,301115,{"$nulls":4},515129.34,null,337117.77,null,null,null,467905.82,null,495134.24,null,null,650000,null,650000,650000,null,650000,null,0,null,null,262203.24,251336.46,-10866.779999999999,null,null,650000,null,null,0,650000,{"$nulls":4},-6669.049999999988,264810.76]
[null,null,null," - 711122 - порез на прих.од самост.делат.-ств.нето приходи",{"$nulls":15},3287089.88,4465875.96,0,null,5359051,{"$nulls":4},4866139.11,null,3266567.9,null,null,null,4433241.91,null,5439717.09,null,null,6800000,null,6800000,6800000,null,6800000,null,0,null,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},2882125.06,4065381.62,0,null,4878458,{"$nulls":4},4450744.32,null,3321492.53,null,null,null,4956583.24,null,5374276.34,null,null,6600000,null,6600000,6600000,null,6600000,null,0,null,null,2575851.21,2767055.06,191203.8500000001,null,null,6600000,null,null,0,6600000,{"$nulls":4},273598.4999999999,1195689.14]
[null,711130,null," - ","порез на приходе од ауторских права",{"$nulls":16},0,null,0,{"$nulls":17},0,0,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",{"$nulls":5},916946,879807,2000000,1000000,233109,1000000,1000000,1000000,1000000,162999.41,235945.97,253193,1000000,283135,1000000,243586,243586,243586,234165.21999999997,243586,181543.57,null,null,null,9896.02,null,15383.53,20000,253193,28000,8000,8000,28000,null,28000,243586,-746807,1.4,0.253193,152863.65,156651.41,3787.7600000000093,0.6187035581552413,null,28000,null,null,0,28000,0.11494913500775907,null,null,null,8260.759999999995,69684.06]
[null,null,null," - 711143 - порез на приходе од непокретности ",{"$nulls":15},7474,10374,0,null,12449,{"$nulls":4},-1905,null,0,{"$nulls":10},0,0,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},24394.84,30109.12,0,null,36131,{"$nulls":4},33142.6,null,27428.32,null,null,null,17142.84,null,20952.36,null,null,25000,null,25000,25000,null,25000,null,0,null,null,22490.08,24394.84,1904.7599999999984,null,null,25000,null,null,0,25000,{"$nulls":4},1904.7600000000002,14871.04]
[null,null,null," - 711146 - порез на прих.од пољопривреде и шумарства",{"$nulls":15},6411.1,6394.54,0,null,7673,{"$nulls":4},8571.08,null,6065.08,null,null,null,909,null,2434,null,null,3000,null,3000,3000,null,3000,null,0,null,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},63984.53,113729.37,0,null,136475,{"$nulls":4},100355.12,null,70662.75,null,null,null,-8155.82,null,-8002.83,{"$nulls":4},0,0,null,0,null,0,null,null,58964.53,58984.53,20,null,null,0,null,null,0,0,{"$nulls":4},5060,32623.02]
[null,null,null," - 711148 - порез од непокретности",{"$nulls":15},60734.94,75338.94,0,null,90407,{"$nulls":4},94001.42,null,77387.42,{"$nulls":10},0,0,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},10374.13,16236.73,7652,null,19484,null,14829,14829,14829,11469.78,14829,5486.28,null,null,null,16474.88,null,17152.27,20000,7652,23000,3000,3000,23000,null,23000,14829,7652,1.15,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",{"$nulls":15},10374.13,16236.73,0,null,19484,{"$nulls":4},11469.78,null,5486.28,null,null,null,16474.88,null,17152.27,null,null,23000,null,23000,23000,null,23000,null,0,null,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},8946915,7908661,5500000,5500000,7084749,5500000,5500000,5500000,5500000,3990608.44,5957232.85,6767570,5500000,7148679,5500000,5506545,5506545,5506545,7143572.739999999,5776545,4852464.3,null,null,null,6552806.010000001,null,7390798.34,8550156,6767570,9530000,979844,979844,9530000,null,9530000,5506545,1267570,1.1145995464878067,1.2304672727272727,3564804.01,3904317.67,339513.66000000015,0.5769157422826805,null,9530000,null,null,0,9530000,1.649775081817938,null,null,null,522917.1599999999,1627381.5899999999]
[null,null,null," - 711191 - порез на друге приходе",{"$nulls":15},3988118.79,5952132.83,0,null,7142559,{"$nulls":4},7127808.18,null,4838714.74,null,null,null,6456727.07,null,7292431.01,null,null,9400000,null,9400000,9400000,null,9400000,null,0,null,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},2489.65,5100.02,0,null,6120,{"$nulls":4},15764.56,null,13749.56,null,null,null,96078.94,null,98367.33,null,null,130000,null,130000,130000,null,130000,{"$nulls":4},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},16858215,14898782,26075977,16075977,15626421,16075977,26760745,26760745,23860745,11257917.89,17613058.76,29266547,23860745,21135671,27295960,31200000,31200000,31200000,24301653.22,28056176,14068633.77,0,0,0,17343404.04,32073600,20263129.62,25385000,29266547,31950000,6565000,6565000,31950000,0,31950000,31200000,2505802,1.2586172936773685,2,20881933,22099055,1217122,1,0,63900000,0,0,0,63900000,1.1387866970894394,null,null,null,659735.3599999999,3973997.47]
[null,713120,null," - ","порез на имовину",{"$nulls":5},9739275,8710386,20000000,10000000,8900863,10000000,20000000,20000000,17100000,8887829.31,14232817.16,25000000,17100000,17079381,20000000,25000000,25000000,25000000,15329557.96,21856176,11009445.879999999,null,null,null,12405502.4,null,14751442.7,18900000,25000000,25000000,6100000,6100000,25000000,null,25000000,25000000,5000000,1.3227513227513228,1.25,8330876.15,8741618.72,410742.5700000003,0.34966474880000004,null,25000000,null,null,0,25000000,1.1438414478360717,null,null,null,416551.43999999994,2797364.04]
[null,null,null," - 713121 - порез на имов.-осим на зем.акц.и уделе физ.лица",{"$nulls":15},4590077.28,8087131.09,0,null,9704557,{"$nulls":4},8933351.9,null,6340975.76,null,null,null,6995358.15,null,9199877.82,null,null,15500000,null,15500000,15500000,null,15500000,null,0,null,null,4062064.12,4458606.69,396542.5700000003,null,null,15500000,null,null,0,15500000,{"$nulls":4},157233,1139393.81]
[null,null,null," - 713122 - порез на имов.-од правних лица",{"$nulls":15},4297752.03,6145686.07,0,null,7374823,{"$nulls":4},6396206.06,null,4668470.12,null,null,null,5410144.25,null,5551564.88,null,null,9500000,null,9500000,9500000,null,9500000,null,0,null,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},807324,929222,715232,715232,1533522,715232,1400000,1400000,1400000,237126.44,468462.38,521852,1400000,562155,1600000,1000000,1000000,1000000,473371.93,1000000,374176.94,null,null,null,577468.71,null,661980.05,785000,521852,850000,65000,65000,850000,null,850000,1000000,-878148,1.0828025477707006,0.37275142857142857,191956.12,219704.44,27748.320000000007,0.4210090983650537,null,850000,null,null,0,850000,0.85,null,null,null,53251.92000000001,141979.64]
[null,null,null," - 713311 - порез на наслеђе и поклон",{"$nulls":15},237126.44,468462.38,0,null,562155,{"$nulls":4},473371.93,null,374176.94,null,null,null,577468.71,null,661980.05,null,null,850000,null,850000,850000,null,850000,null,0,null,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},6311616,5259174,5360745,5360745,5192036,5360745,5360745,5360745,5360745,2132962.14,2911779.2199999997,3744695,5360745,3494135,5695960,5200000,5200000,5200000,8498723.33,5200000,2685010.95,null,null,null,4360432.93,null,4849706.87,5700000,3744695,6100000,400000,400000,6100000,null,6100000,5200000,-1616050,1.0701754385964912,0.69854003501379,1918134.1400000001,2088204.1400000001,170070,0.5576433167454226,null,6100000,null,null,0,6100000,1.1730769230769231,null,null,null,189932,1034653.79]
[null,null,null," - 713421 - порез на апсол.права на непокретности",{"$nulls":15},847591.03,1271728.65,0,null,1526074,{"$nulls":4},6383181.18,null,1131610.48,null,null,null,2974705.71,null,3228238.21,null,null,4100000,null,4100000,4100000,null,4100000,null,0,null,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},1285371.11,1640050.57,0,null,1968061,{"$nulls":4},2115542.15,null,1553400.47,null,null,null,1385727.22,null,1621468.66,null,null,2000000,null,2000000,2000000,null,2000000,null,0,null,null,1097632.11,1248541.11,150909,null,null,2000000,null,null,0,2000000,{"$nulls":4},128152,495406.81]
[null,714,null,"Порез на добра и услуге",{"$nulls":6},8508037,7598630,8895351,8895351,7705068,8895351,9159786,9159786,9159786,7043002,10928851,12204022,9159786,13114621,9342982,11192982,11192982,11192982,11499827.57,11926727,8536768,0,0,0,8219648.93,11506385,9563032.21,11121964,12204022,11680000,558036,558036,11680000,0,11680000,9192982,3044236,1.0501742318173302,5,6193928,6830596,636669,{"$error":"#DIV/0!"},0,11680000,0,0,0,11680000,0.9793131007358515,null,null,null,641077,2341758]
[null,714400,null," -","порези на појединачне услуге",{"$nulls":16},0,null,0,{"$nulls":17},0,0,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%",{"$nulls":16},0,null,0,{"$nulls":17},0,0,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",{"$nulls":5},6364818,5636692,6683059,6683059,5215170,6683059,6683059,6683059,6683059,4394532,6003090,7791964,6683059,7203708,6766255,6766255,6766255,6766255,7292002,7500000,5586972,null,null,null,5891379,null,6725239,7791964,7791964,8000000,208036,208036,8000000,null,8000000,6766255,1108905,1.0266987886494343,1.1659277585309362,3825178,4244402,419224,0.5447152989926545,null,8000000,null,null,0,8000000,1.0666666666666667,null,null,null,425864,1418308]
[null,714514,null,"-","накнада за изградњу и коришћење путева",{"$nulls":5},2250,1500,2250,2250,null,2250,2250,2250,2250,null,null,0,2250,0,2250,2250,2250,2250,null,2250,{"$nulls":11},0,null,null,0,2250,-2250,null,0,null,null,0,{"$error":"#DIV/0!"},null,0,null,null,0,0,0,null,null,null,0]
[null,714543,null,"-","накнада за промену намене обрад.пољо. земљишта",{"$nulls":5},70038,46692,35565,35565,191213,35565,300000,300000,300000,112535.2,205219.6,200000,300000,246264,350000,200000,200000,200000,20808,200000,13785.6,null,null,null,87442.8,null,87442.8,100000,200000,120000,20000,20000,120000,null,120000,200000,-100000,1.2,0.6666666666666666,112535.2,112535.2,0,0.562676,null,120000,null,null,0,120000,0.6,null,null,null,323.2000000000007,19272]
[null,714547,null,"-","накнада за загађивање живот.средине",{"$nulls":16},0,null,0,{"$nulls":17},0,0,null,0,null,0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,714552,null,"-","боравишна такса",{"$nulls":5},199268,172480,209231,209231,-39040,209231,209231,209231,209231,106550,122080,150000,209231,146496,259231,259231,259231,259231,32745,259231,23445,null,null,null,31465,null,45565,60000,150000,60000,0,0,60000,null,60000,259231,-59231,1,0.7169109739952493,68250,106550,38300,0.7103333333333334,null,60000,null,null,0,60000,0.23145379989275974,null,null,null,0,1050]
[null,714562,null,"-","посебна накнада за зашт.и унапређ.живот.средине",{"$nulls":5},1871663,1741266,1965246,1965246,2337725,1965246,1965246,1965246,1965246,2429385.19,4598461.65,4062058,1965246,5518154,1965246,3965246,3965246,3965246,4154272.57,3965246,2912565.47,null,null,null,2209362.13,null,2704785.41,3170000,4062058,3500000,330000,330000,3500000,null,3500000,1965246,2096812,1.1041009463722398,2.0669463263123293,2187964.32,2367109.24,179144.9200000004,0.5827364454175692,null,3500000,null,null,0,3500000,0.8826690702165767,null,null,null,214889.22999999998,903127.91]
[null,716,null,"Други порези",{"$nulls":6},3483095,2711504,1000000,1000000,1201828,1000000,1000000,1000000,1300000,1170903.16,2107894.12,1642344,1300000,2529473,1020000,2030657,2030657,2030657,1648653.48,2030657,1177588.73,0,0,0,1125364.73,2087515,1355065.33,1642344,1642344,1650000,7656,7656,1650000,0,1650000,2030657,640380,1.0046616299630284,1.64038,1108874.09,1161889.16,53015.06999999983,0.7083048805764518,0,1650000,0,0,0,1650000,0.8125449054173107,null,null,null,60892.340000000026,490887.44]
[null,716111,null,"-","комунална такса за истицање фирме",{"$nulls":5},3483095,2711504,1000000,1000000,1201828,1000000,1000000,1000000,1300000,1170903.16,2107894.12,1640380,1300000,2529473,1020000,2030657,2030657,2030657,1646540.91,2030657,1176180.35,null,null,null,1125364.73,null,1355065.33,1640380,1640380,1650000,9620,9620,1650000,null,1650000,2030657,640380,1.0058644948121778,1.64038,1108874.09,1161889.16,53015.06999999983,0.7083048805764518,null,1650000,null,null,0,1650000,0.8125449054173107,null,null,null,60892.340000000026,490887.44]
[null,716112,null,"-","комун.такса за истиц.и исписив.фирме ван послов.простора",{"$nulls":16},1964,{"$nulls":6},2112.57,null,1408.38,{"$nulls":6},1964,1964,null,-1964,-1964,0,null,0,null,null,0]
[null,732,null,"Текуће донације међународних организација",{"$nulls":19},0,{"$nulls":16},0,0,{"$nulls":4},0,{"$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,{"$nulls":16},0,0,{"$nulls":4},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,733,null,"Трансфери од других нивоа власти(грантови)",{"$nulls":6},290899794,281649757,264133283,265558283,300105272,303955267,270110783,270110783,273782854,194398091,264679051,270610783,270550783,317614861,270000000,270610783,270610783,270700783,267507831.9,273574867,196040163,0,0,0,198798634.02,258610783,222786092.61,273463283,282630571.81,273610788,147505,147505,273610788,15115277,288726065,258710783,500000,1.000539395996354,2,172757192,172847192,90000,1,0,273610788,0,324190189,324190189,597800977,1.0001313022661544,null,null,null,21550899,86203596]
[null,733150,null,"-","текући трансфери од других нивоа власти",{"$nulls":5},250748794,250748796,258610783,258610783,258610788,258610783,258610783,258610783,258610783,193958091,258610788,258610783,258610783,310332946,258610783,258610783,258610783,258610783,258610788,258610783,193958091,null,null,null,193958091,258610783,215508990,258610783,258610783,258610788,5,5,258610788,null,258610788,258610783,0,1.000000019334074,1,172407192,172407192,0,0.6666666795560493,null,258610788,null,314190189,314190189,572800977,1.000000019334074,null,null,null,21550899,86203596]
[null,null,null,"у корист нивоа општина",{"$nulls":17},0,null,0,{"$nulls":17},0,0,null,0,null,0,{"$nulls":7},0,null,null,0,0]
[null,733151,null," -","додатна средства од Министарства за рационализацију",{"$nulls":16},0,null,0,{"$nulls":17},0,0,null,0,null,0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,733151,null," -","прих. из буџета Репуб. -водовод",{"$nulls":16},0,null,0,{"$nulls":17},0,0,null,0,null,0,{"$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":16},0,null,0,{"$nulls":17},0,0,null,0,null,0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,733151,null," -","прих. из буџета Репуб. -финанс.пројрката",{"$nulls":16},0,null,0,{"$nulls":17},0,0,null,0,null,0,{"$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":16},0,null,0,{"$nulls":17},0,0,null,0,null,0,{"$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":16},0,null,0,{"$nulls":17},0,0,null,0,null,0,{"$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":16},0,null,0,{"$nulls":17},0,0,null,0,null,0,{"$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},330000,330000,330000,0,330000,396000,null,null,null,90000,90000,90000,90000,{"$nulls":10},0,0,null,0,null,0,null,null,330000,330000,0,null,null,0,null,null,0,0,0,null,null,null,0]
[null,733154,null," -","тек.нам.трансф.од Реп.у кор.нив.општ.(Комесар.за избег.)",{"$nulls":5},1572000,1572000,522500,1947500,2987500,2987500,null,null,110000,110000,110000,0,110000,132000,{"$nulls":4},380000,380000,380000,{"$nulls":5},1852500,1852500,1852500,null,-1852500,-1852500,0,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,2396192,12000000,11500000,2875430,11389217,12000000,12000000,12000000,2902959.9,8970000,1612071.93,null,null,null,4840543.02,null,5424602.61,13000000,22167288.81,15000000,2000000,2000000,15000000,null,15000000,100000,500000,1.1538461538461537,1.0434782608695652,null,null,0,0,null,15000000,null,null,0,15000000,1.6722408026755853,null,null,null,0]
[null,733152,null," -","остали трансф.од Републике у корист нивоа Општина",{"$nulls":16},0,null,0,{"$nulls":4},3659040,3659040,{"$nulls":11},0,0,null,0,null,0,{"$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,{"$nulls":9},0,null,0,{"$nulls":17},0,0,15115277,15115277,null,0,{"$nulls":4},0,null,null,0,null,10000000,10000000,10000000,{"$nulls":4},0]
[null,null,null,"у корист нивоа општина",{"$nulls":17},0,null,0,{"$nulls":17},0,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,{"$nulls":10},0,{"$nulls":4},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,null,null,"нивоа општина",{"$nulls":19},0,{"$nulls":17},0,{"$nulls":4},0,{"$nulls":7},0,null,null,0,0]
[null,733253,null," -","прих.из буџе.града Београда - Донац. ОШ Бела Црква-Врбић",{"$nulls":18},0,{"$nulls":17},0,{"$nulls":4},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,741,null,"Приходи од имовине",{"$nulls":6},10110507,9145643,4186205,4886205,6146046,5693767,4886205,4886205,5289089.02,3322049.2199999997,4721199.9399999995,4140395,5084147,5665440,4983929,4832674,4832674,5478574,4211790.899999999,5853374,2968733.98,0,0,0,3493128.04,5631974,4350497.51,4899769,4379024.82,5957000,1057231,1057231,5957000,0,5957000,4032674,-745810,1.215771600661174,2.171429849890645,3496515.93,3617385.6000000006,116884.46999999997,13.00389869890974,0,5957000,0,0,0,5957000,1.0177036355442177,null,null,null,225838.88000000006,1537367.17]
[null,741150,null,"-","камате на средства буџета општине",{"$nulls":5},3000000,3472744,2000000,2000000,2752832,2000000,2000000,2000000,2000000,343527.57999999996,356390.07999999996,30198,2000000,427668,2000000,1300000,1300000,1300000,21652.3,950000,21652.3,{"$nulls":7},30198,null,0,0,0,null,0,500000,-1969802,null,0.015099,343527.57999999996,343527.57999999996,0,11.37583879727134,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",{"$nulls":15},246816.43,246816.43,0,null,296180,{"$nulls":4},0,null,0,{"$nulls":10},0,0,null,0,null,0,null,null,246816.43,246816.43,null,null,null,0,null,null,0,0,{"$nulls":4},0,246816.43]
[null,null,null," - 741152 - приход.од камат.на сред.буџ.општ.код посл.банака",{"$nulls":15},96711.15,109573.65,0,null,131488,{"$nulls":4},21652.3,null,21652.3,{"$nulls":10},0,0,null,0,null,0,null,null,96711.15,96711.15,0,null,null,0,null,null,0,0,{"$nulls":4},0,96711.15]
[null,741511,null,"-","накнаде за коришћење минералних сировина",{"$nulls":14},352000,504000,422111,null,604800,{"$nulls":4},425195.02,350000,302660.68,null,null,null,1078466.58,null,1295376.19,1554000,422111,2500000,946000,946000,2500000,null,2500000,null,422111,1.6087516087516087,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",{"$nulls":14},32060.8,32060.8,0,null,38473,{"$nulls":4},2128.8,null,0,null,null,null,4591.3,null,5741.3,6000,null,7000,null,1000,7000,null,7000,null,null,1.1666666666666667,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},1000000,376188,1050000,1050000,1814718,1050000,1050000,1050000,1050000,1131407.48,1390670.16,1209073,1050000,1668804,1050000,1050000,1050000,1050000,1121348.09,1050000,866926.1,null,null,null,893389.85,null,1096063.94,1209073,1209073,1300000,90927,90927,1300000,null,1300000,1050000,159073,1.0752038958772547,1.1514980952380953,1019653.79,1117891.28,98237.48999999999,0.924585430325547,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",{"$nulls":5},1082100,1182001,1136205,1136205,953436,1943767,1136205,1136205,1539089.02,803153.99,1151162.49,1141696,1334147,1381395,1233929,1327076,1327076,1972976,1217734.3,2347776,818615.5,null,null,null,1006319.18,null,1348947.18,1380696,1380325.82,1400000,19304,19304,1400000,null,1400000,1327076,5491,1.0139813543314387,1.0048327546525495,798830.99,803153.99,4323,0.7034744713128539,null,1400000,null,null,0,1400000,0.5963090175553375,null,null,null,31871.379999999997,76633.09]
[null,741534,null,"-","накнаде за коришћење грађевинског земљишта",{"$nulls":5},5028407,4114710,null,700000,625060,700000,700000,700000,700000,659899.37,1286916.41,1337317,700000,1544300,700000,1155598,1155598,1155598,1423732.39,1155598,958879.4,null,null,null,510361.13,null,604368.9,750000,1337317,750000,0,0,750000,null,750000,1155598,637317,1,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",{"$nulls":6},2696814,1963676,2831655,2831655,1981446,2831655,2649684,2699122,3477831,2294995.01,2870905.2099999995,10645570,3429831,3445086,2702678,3172660,3172660,3271155.8899999997,2144859.5100000002,4021444.33,1581658.51,7432000,0,0,2619182.77,3362747,3203776.33,4470000,13418570,7520000,3050000,3050000,14952000,0,14952000,3172660,7995886,1.6823266219239374,4.952637870868187,2020998.01,2154939.01,133941,3.0643612040304746,43792470,46312470,0,0,0,46312470,1.8699749102333092,null,null,null,542111.8499999999,1228663.3599999999]
[null,742151,null,"-","приходи од продаје добара и услуга (библиотека)",{"$nulls":16},7250000,null,0,{"$nulls":7},1050000,{"$nulls":9},0,1050000,null,1050000,null,7250000,{"$nulls":4},0,null,43792470,43792470,null,null,0,43792470,{"$nulls":4},0]
[null,742152,null,"-","приходи од давања у закуп ГЗ и других непокр. (управа)",{"$nulls":5},684117,669286,718323,718323,683165,718323,728323,777761,956468,915791,1255286.2,1300000,908468,1506343,908468,1102346,1102346,1200841.89,962267.8,1427234.3299999998,683339.8,null,null,null,481464,null,520683,700000,1300000,700000,0,0,700000,null,700000,1102346,571677,1,1.784922349012732,699214,792825,93611,0.6098653846153846,null,700000,null,null,0,700000,0.490459054470754,null,null,null,125766,343724]
[null,null,null,"-","приходи од давања у закуп ГЗ и других непокр. (спорт.хала)",{"$nulls":26},1000000]
[null,742153,null,"-","приходи од закупa грађ.земљишта у корист општина",{"$nulls":14},18100,78100,302454,null,93720,null,72120,72120,72120,216865,300000,216865,{"$nulls":5},30000,50000,302454,50000,0,0,50000,null,50000,72120,302454,1,null,18100,18100,null,null,null,50000,null,null,0,50000,0.16666666666666666,null,null,null,6000,18100]
[null,742156,null,"-","приходи оств.по основу пружања услуга - ПРЕДШКОЛСКО",{"$nulls":26},5382000,{"$nulls":9},0]
[null,742251,null," -","општинске административне таксе",{"$nulls":5},777698,731345,816583,816583,640781,816583,716583,716583,716585,452530,604400,843116,716585,725280,600000,603984,603984,603984,882367,900000,604529,null,null,null,642522,null,773772,920000,843116,950000,30000,30000,950000,null,950000,603984,126533,1.0326086956521738,1.1765782889072167,401320,435440,34120,0.5164651127484237,null,950000,null,null,0,950000,1.0555555555555556,null,null,null,54440,183250]
[null,742253,null,"-","накнада за уређење грађевинског земљишта",{"$nulls":5},500000,68501,525000,525000,236330,525000,433029,433029,1033029,710410.73,730410.73,750000,1033029,876493,894210,894210,894210,894210,61324.71,894210,61324.71,null,null,null,309335.71,null,335960.27,500000,750000,500000,0,0,500000,null,500000,894210,316971,1,1.7319856175914314,710410.73,710410.73,0,0.9472143066666666,null,500000,null,null,0,500000,0.5591527717202894,null,null,null,355905.85,630064.36]
[null,742255,null," -","такса за озакоњење објеката",{"$nulls":29},955500,null,1312000,2000000,10023000,5000000,3000000,3000000,5000000,null,5000000,null,null,2.5]
[null,742351,null," -","приходи општинских органа управе",{"$nulls":5},734999,494544,771749,771749,421170,771749,771749,771749,771749,198163.28,202708.28,200000,771749,243250,300000,500000,500000,500000,22035,500000,15600,null,null,null,230361.06,null,231361.06,300000,200000,320000,20000,20000,320000,null,320000,500000,-571749,1.0666666666666667,0.2591516153568064,191953.28,198163.28,6210,0.9908164,null,320000,null,null,0,320000,0.64,null,null,null,0,53525]
[null,742372,null," -","приходи индир.корисн.од додат.активности",{"$nulls":16},0,null,0,{"$nulls":17},0,0,null,0,null,0,{"$nulls":7},0,null,null,0,0]
[null,743,null,"Новчане казне и одузета имовинска корист",{"$nulls":6},792233,717225,831845,831845,945875,831845,831845,831845,831845,1090850.3,1442800.3,1054814,831845,1731360,1100000,1400000,1400000,1400000,1027870.3,1400000,756320.3,0,0,0,756165,1000000,874590,1054814,1054814,1120000,65186,65186,1120000,0,1120000,1100000,222969,1.0617985730185606,0.018442137657856933,1004350,1073600.3,69250.30000000005,4.2370119288182,0,1120000,0,0,0,1120000,0.8,null,null,null,218700,481100]
[null,743324,null," -","приходи од новчаних казни за саобраћајне прекршаје",{"$nulls":14},1025850.3,1354800.3,1039473,null,1625760,1050000,1350000,1350000,1350000,1014870.3,1350000,745320.3,null,null,null,744165,null,862590,1039473,1039473,1100000,60527,60527,1100000,null,1100000,1050000,1039473,1.0582285446567636,null,943350,1008600.3,65250.30000000005,null,null,1100000,null,null,0,1100000,0.8148148148148148,null,null,null,215700,464100]
[null,743351,null,"-","приходи од новчаних казни за прекршаје",{"$nulls":5},792233,717225,831845,831845,945875,831845,831845,831845,831845,65000,88000,15341,831845,105600,50000,50000,50000,50000,13000,50000,11000,null,null,null,12000,null,12000,15341,15341,20000,4659,4659,20000,null,20000,50000,-816504,1.3036959780979076,0.018442137657856933,61000,65000,4000,4.2370119288182,null,20000,null,null,0,20000,0.4,null,null,null,3000,17000]
[null,null,null,"у корист општине",{"$nulls":19},0,{"$nulls":17},0,{"$nulls":4},0,{"$nulls":7},0,null,null,0,0]
[null,744151,null,"Teкући добр.трансфери од физ.и правн. лица у корист",{"$nulls":8},4378411,6000000,9635538,9678662,2000000,2065000,2647790.93,647790.93,647790.93,0,2647790.93,777349,2040000,109200,109200,759100,649900,759100,649900,0,0,0,0,200000,0,0,0,200000,200000,200000,200000,0,200000,109200,-2000000,null,0,87000,87000,0,{"$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":17},0,null,null,0,null,0,{"$nulls":7},0,null,null,0,0]
[null,7441511,null," -","помоћ за отклањање штета од поплава",{"$nulls":7},4378411,6000000,9635538,9678662,2000000,2065000,2091000,91000,91000,0,2091000,109200,2040000,109200,109200,759100,649900,759100,649900,{"$nulls":10},0,0,null,0,109200,-2000000,null,0,87000,87000,0,{"$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",{"$nulls":13},556790.93,556790.93,556790.93,0,556790.93,668149,{"$nulls":4},0,null,0,{"$nulls":10},0,0,null,0,{"$nulls":9},0,null,null,0,0]
[null,744151,null,"Текући добровољни трансфери од физичких лица у корист",{"$nulls":19},0,{"$nulls":10},1306435,null,1306435,1306435,1306435,2000000,693565,693565,2000000,null,2000000,null,0,{"$nulls":4},0,null,null,2000000,1130000,null,1130000,3130000,{"$nulls":4},0]
[null,null,null,"нивоа општина",{"$nulls":19},0,{"$nulls":17},0,{"$nulls":4},0,{"$nulls":7},0,null,null,0,0]
[null,745,null,"Мешовити и неодређени приходи",{"$nulls":6},20314706,19987998,23096563,22987323,34366437,35651505,25003444,25003444,29088524.68,19552912.45,24321149.78,2281749,27003444,29185380,25503513,29868356,29868356,29868356,22069061.259999998,27720063.74,13095331.37,0,0,0,1124975.19,4000000,1611717.19,2053000,2431749,2750000,697000,697000,2750000,0,2750000,29868356,-22721695,1.3395031660983927,1.9542297650348446,17732222.61,19075808.6,1343585.9900000002,{"$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",{"$nulls":5},796786,662812,609240,500000,12486838,12300000,1416121,1416121,3416121,2624281.37,2845573.84,591749,3416121,3414689,2016121,3160981,3160981,3160981,482185.7,2427236,424294.53,{"$nulls":6},100000,591749,100000,0,0,100000,null,100000,3160981,-824372,1,0.4178661286712082,2622561.37,2624281.37,1720,4.434788009781174,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)",{"$nulls":5},19517920,19325186,22487323,22487323,21879599,23351505,22487323,22487323,24147137.38,16126401.78,20265675.64,0,22487323,24318811,22987392,25707375,25707375,25707375,16122442.33,18946696.74,11924200.58,{"$nulls":10},0,0,null,0,25707375,-22487323,null,0,14389118.94,15657197.93,1268078.9900000002,{"$error":"#DIV/0!"},null,0,null,null,0,0,0,null,null,null,1463307.8399999999,6500565.84]
[null,745151,null,"-","ост.приход.у кор.нив.општине (сопст.прих.Месн.Заједница)",{"$nulls":11},1100000,1100000,1525266.3,766796.3,1170756.3,1690000,1100000,1404908,500000,1000000,1000000,1000000,987017.26,1927550,721873.26,null,null,null,1038994.19,null,1503200.19,1803000,1690000,2500000,697000,697000,2500000,null,2500000,1000000,590000,1.3865779256794233,1.5363636363636364,689046.3,761596.3,72550,0.4506486982248521,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":11},0,0,null,0,{"$nulls":14},0]
[null,745154,null,"-","закупи за станове у општ.својини у кор.нивоа општина",{"$nulls":14},35433,39144,null,null,46973,{"$nulls":4},58835,null,24963,null,null,null,85981,null,108517,150000,150000,150000,0,0,150000,null,150000,{"$nulls":4},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,{"$nulls":17},0,{"$nulls":4},0,{"$nulls":7},0,null,null,0,0]
[null,772,null,"Мемор.ставке за рефундацију расхода из претходне године",{"$nulls":6},9000000,9000000,7000000,7000000,2985987,7000000,10194940,10194940,10194940,3232282.96,3232282.96,5100000,10194940,3878740,6748482,6748482,6748482,6748482,6147131.57,6748482,6106468.27,0,0,0,5701609.74,1500000,5701609.74,5710000,5100000,1500000,-4210000,-4210000,1500000,0,1500000,6748482,-5094940,0.2626970227670753,0.5002481623236625,3232282.96,3232282.96,0,0.6337809725490196,0,1500000,0,0,0,1500000,0.2222722087722839,null,null,null,0,195380]
[null,772114,null,"-","мемор.ставке за рефундацију расхода из претходне године",{"$nulls":5},9000000,9000000,7000000,7000000,2985987,7000000,10194940,10194940,10194940,3232282.96,3232282.96,5100000,10194940,3878740,6748482,6748482,6748482,6748482,6147131.57,6748482,6106468.27,null,null,null,5701609.74,null,5701609.74,5710000,5100000,1500000,-4210000,-4210000,1500000,null,1500000,6748482,-5094940,0.2626970227670753,0.5002481623236625,3232282.96,3232282.96,0,0.6337809725490196,null,1500000,null,null,0,1500000,0.2222722087722839,null,null,null,0,195380]
[null,791,null,"Приходи из буџета",{"$nulls":19},0,{"$nulls":17},0,{"$nulls":4},0,{"$nulls":7},0,null,null,0,0]
[null,810,null,"Приходи од продаје основних средстава",{"$nulls":6},614000,614000,0,0,4560,0,0,0,0,3420,4560,0,0,5472,0,0,0,0,11571.83,0,3420,0,0,0,476.5,0,476.5,1000,0,100000,99000,99000,100000,0,100000,0,0,null,0,3040,3230,0,0,0,100000,0,0,0,100000,{"$nulls":4},0,0]
[null,811151,null,811151,"примања од продаје непокретности у корист нивоа општина",{"$nulls":9},4560,{"$nulls":4},3420,4560,0,null,5472,{"$nulls":4},11571.83,null,3420,null,null,null,476.5,null,476.5,1000,null,100000,null,99000,100000,null,100000,{"$nulls":4},3040,3230,null,null,null,100000,null,null,0,100000]
[null,812151,null,"-","примања од продаје покрет.ствари у корист општине",{"$nulls":5},614000,614000,{"$nulls":9},0,null,0,{"$nulls":17},0,0,null,0,null,0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,910,null,"Приходи од задуживања",{"$nulls":6},24456948,24456948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,null,0,0,0,0,0,0,{"$nulls":4},0,0]
[null,911000,null,"-","примања од домаћих задуживања",{"$nulls":5},24456948,24456948,{"$nulls":9},0,null,0,{"$nulls":17},0,0,null,0,null,0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,920,null,"Приходи од продаје финансијске имовине",{"$nulls":6},2000000,41797,2000000,2000000,0,2000000,2000000,2000000,2000000,19703,19703,2000000,2000000,23644,2000000,2000000,2000000,2000000,21428.7,2000000,7143,0,0,0,14285.7,null,14285.7,2020000,2000000,2000000,-20000,-20000,2000000,0,2000000,2000000,0,0.9900990099009901,1,19703,19703,0,0,0,2000000,0,0,0,2000000,1,null,null,null,0,0]
[null,921551,null," -","примања од отплате кредита домаћим прив.предуз.",{"$nulls":14},19703,19703,0,{"$nulls":6},21428.7,null,7143,null,null,null,14285.7,null,14285.7,20000,null,2000000,null,1980000,2000000,null,2000000,{"$nulls":4},19703,19703,null,null,null,2000000,null,null,0,2000000]
[null,921851,null,"-","прих.од отпл.кредит.датих непроиз.приватним предуз.",{"$nulls":5},2000000,41797,2000000,2000000,null,2000000,2000000,2000000,2000000,null,null,2000000,2000000,23644,2000000,2000000,2000000,2000000,null,2000000,{"$nulls":7},2000000,2000000,null,-2000000,-2000000,0,null,0,2000000,0,0,1,null,null,0,0,null,0,null,null,0,0,0,null,null,null,0]
[null,921852,null,"-","приходи од приватизације",{"$nulls":16},0,null,0,{"$nulls":17},0,0,null,0,null,0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,"УКУПНИ ПРИХОДИ И ПРИМАЊА :",{"$nulls":8},552625837,535947547,510443786,489159108,535006214,544706498,528945917,552706580,559628115.63,422357660.36,534920012.05999994,515925198,554058021.93,499434572,433593121,448105715,542436436,543920731.89,515784345.12999994,535723828.07,394669937.42,7432000,10000000,84745778,310137344.85,407291243,351123497.19,429855149,450599876.63,447177736,17322587,17322587,539355514,15115277,554470791,428105715,-13020719,1.0402986611659735,0.9753836477766025,333864151.6,346724314.63,12855988.830000002,0.6720437690853006,43792470,622730154,1130000,324190189,325320189,948050343,0.834716905557484,null,null,null,32195287.520000003,248949405.09]
[{"$nulls":17},552706579.0289341]
[]
[{"$nulls":10},475998376,459320086,435649464,417336813,463183919,472884203,433867606,433982044,440903579.63,303633124.36,416195476.05999994,422058641,435333485.92999995,499434572,433593121,448105715,448105715,449590010.89,429561329.12999994,449500812.07,308446921.42,7432000,0,0,310137344.85,407291243,351123497.19,429855149,450599876.63,447177736,17322587,17322587,454609736,15115277,469725013,428105715,-11808965,null,null,0,0.9710659207153427]
[{"$nulls":42},539355514,null,554470791,{"$nulls":4},333841408.6,346701381.63,{"$nulls":13},130224869.09]
[null,null,97094429]
[{"$nulls":44},554470791]
[{"$nulls":30},97094429]
[{"$nulls":30},-97094429]
[]
[]
[]
[]
[{"$nulls":11},86534126,91220174,null,82479441,79270174,{"$nulls":35},8856007.540000007]
[{"$nulls":11},8710386,20000000,null,8900863,10000000,{"$nulls":35},410742.5700000003]
[{"$nulls":11},8710386,20000000,null,8900863,10000000,{"$nulls":35},410742.5700000003]
[{"$nulls":11},929222,715232,null,1533522,715232,{"$nulls":35},27748.320000000007]
[{"$nulls":11},5259174,5360745,null,5192036,5360745,{"$nulls":35},170070]
[]
[{"$nulls":11},0,0,null,0,0,{"$nulls":35},0]
[]
[{"$nulls":11},7598630,8895351,null,7705068,8895351,{"$nulls":35},636668.9200000004]
[{"$nulls":9},7111,86264027,null,null,79270174,null,null,79270174,79270174,79270174,59599206.44,83606229.05999999,null,79270174,null,80855577,84939921,84939921,84939921,88319748.88999999,85409921,63454792.49,0,0,0,69634035.19000001,83112417,80092789.45,96727540,95165799,105139948,null,null,null,0,null,79939921,null,null,null,105326112,114521633,null,null,0,200749896,0,0,0,200749896,null,null,{"$error":"#REF!"},{"$error":"#REF!"},6705222.399999999,24834851.189999998]
[{"$nulls":9},7131,9739275,2711504,1000000,10000000,1201828,1000000,20000000,20000000,17100000,8887829.31,14232817.16,null,17100000,null,20000000,25000000,25000000,25000000,15329557.96,21856176,11009445.879999999,0,0,0,12405502.4,25000000,14751442.7,18900000,25000000,25000000,null,null,null,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]
[{"$nulls":9},713120,9739275,null,null,10000000,null,null,20000000,20000000,17100000,8887829.31,14232817.16,null,17100000,null,20000000,25000000,25000000,25000000,15329557.96,21856176,11009445.879999999,0,0,0,12405502.4,25000000,14751442.7,18900000,25000000,25000000,null,null,null,0,null,25000000,null,null,null,8330876.15,8741618.72,null,null,0,25000000,0,0,0,25000000,null,null,{"$error":"#REF!"},{"$error":"#REF!"},416551.43999999994,2797364.04]
[{"$nulls":9},7133,807324,0,0,715232,0,0,1400000,1400000,1400000,237126.44,468462.38,null,1400000,null,1600000,1000000,1000000,1000000,473371.93,1000000,374176.94,0,0,0,577468.71,521852,661980.05,785000,521852,850000,null,null,null,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]
[{"$nulls":9},7134,6311616,281649757,264133283,5360745,300105272,303955267,5360745,5360745,5360745,2132962.14,2911779.2199999997,null,5360745,null,5695960,5200000,5200000,5200000,8498723.33,5200000,2685010.95,0,0,0,4360432.93,3744695,4849706.87,5700000,3744695,6100000,null,null,null,0,null,5200000,null,null,null,1918134.1400000001,2088204.1400000001,90000,null,0,6100000,0,0,0,6100000,null,null,{"$error":"#REF!"},{"$error":"#REF!"},189932,1034653.79]
[{"$nulls":9},7136,null,281649757,264133283,null,300105272,303955267,{"$nulls":35},90000]
[{"$nulls":9},7144,0,null,null,0,null,null,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,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,null,9159786,null,9342982,11192982,11192982,11192982,11499827.57,11926727,8536768.07,0,0,0,8219648.93,12204022,9563032.21,11121964,12204022,11680000,null,null,null,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,null,1300000,null,1020000,2030657,2030657,2030657,1648653.48,2030657,1176180.35,0,0,0,1125364.73,1640380,1355065.33,1640380,1640380,1650000,null,null,null,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,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,0,0,0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":9},733,290899794,23784113,0,265558283,0,0,270110783,270110783,273782854,194398091,264679051,null,270550783,null,270000000,270610783,270610783,270700783,267507831.9,273574867,196040163,0,0,0,198798634.02,270610783,222786092.61,273463283,280526017,273610788,null,null,null,15115277,null,258710783,null,null,null,172757192,172847192,0,null,0,273610788,0,324190189,324190189,597800977,null,null,{"$error":"#REF!"},{"$error":"#REF!"},21550899,86203596]
[{"$nulls":10},290899794,23784113,0,265558283,0,0,270110783,270110783,273782854,194398091,264679051,null,270550783,null,270000000,270610783,270610783,270700783,267507831.9,273574867,196040163,0,0,0,198798634.02,270610783,222786092.61,273463283,280526017,273610788,null,null,null,15115277,null,258710783,null,null,null,172757192,172847192,0,null,0,273610788,0,324190189,324190189,597800977,null,null,{"$error":"#REF!"},{"$error":"#REF!"},21550899,86203596]
[]
[]
[{"$nulls":9},7331,270320794,3472744,2000000,265558283,2752832,2000000,270110783,270110783,270550783,194398091,261446980,null,270550783,null,270000000,270610783,270610783,270700783,265642787.9,271709823,196040162.93,0,0,0,198798634.02,270610783,222786092.61,273463283,280526017,273610788,null,null,null,0,null,258710783,null,null,null,172757192,172847192,0,null,0,273610788,0,314190189,314190189,587800977,null,null,{"$error":"#REF!"},{"$error":"#REF!"},21550899,86203596]
[{"$nulls":9},"733141-733142",null,5672899,2186205,null,3393214,3693767,{"$nulls":35},116884.46999999997]
[{"$nulls":9},"733151-733152",270320794,1963676,2831655,265558283,1981446,2831655,270110783,270110783,270550783,193958091,258610788,null,270550783,null,270000000,270610783,270610783,258610783,258610788,258610783,193958091,0,0,0,193958091,258610783,215508990,258610783,258610783,258610788,null,null,null,0,null,258710783,null,null,null,172407192,172407192,133941,null,0,273610788,0,314190189,314190189,587800977,null,null,{"$error":"#REF!"},{"$error":"#REF!"},21550899,86203596]
[{"$nulls":9},"733143-733153",null,717225,831845,null,945875,831845,{"$nulls":35},4000]
[{"$nulls":9},733154]
[{"$nulls":9},7332,20579000,0,0,0,9635538,9678662,0,0,3232071,0,3232071,null,0,null,0,0,0,0,1865044,1865044,0,0,0,0,0,0,0,0,0,0,null,null,null,15115277,null,0,null,null,null,0,0,0,null,0,0,0,10000000,10000000,10000000,null,null,{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":9},"733241-733251",20579000,96615459,97890885,0,106188732,107473800,0,0,3232071,0,3232071,null,0,null,0,0,0,0,1865044,1865044,0,0,0,0,0,0,0,0,0,0,null,null,null,15115277,null,0,null,null,null,0,0,1343585.9900000002,null,0,0,0,10000000,10000000,10000000,null,null,{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":9},"733242-733252",null,9000000,7000000,null,2985987,7000000,{"$nulls":35},0]
[{"$nulls":9},733253]
[{"$nulls":9},"7411-7412",3000000,null,null,2000000,null,null,2000000,2000000,2000000,343527.57999999996,356390.07999999996,null,2000000,null,2000000,1300000,1300000,1300000,21652.3,950000,21652.3,0,0,0,0,30198,0,0,30198,0,null,null,null,0,null,500000,null,null,null,343527.57999999996,343527.57999999996,null,null,0,0,0,0,0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"},0,343527.57999999996]
[{"$nulls":9},7415,7110507,614000,0,2886205,4560,0,2886205,2886205,3289089.02,2978521.64,4364809.86,null,3084147,null,2983929,3532674,3532674,4178574,4190138.5999999996,4903374,2947081.68,0,0,0,3493128.04,4110197,4350497.51,4899769,4110197,5957000,null,null,null,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]
[{"$nulls":9},742,2696814,null,null,2831655,null,null,2649684,2699122,3477831,2294995.01,2870905.2099999995,null,3429831,null,2702678,3172660,3172660,3271155.8899999997,2144859.5100000002,4021444.33,1581658.51,7432000,0,0,2619182.77,3395570,3203776.33,4470000,13418570,7520000,null,null,null,0,null,3172660,null,null,null,2020998.01,2154939.01,null,null,43792470,46312470,0,0,0,46312470,null,null,{"$error":"#REF!"},{"$error":"#REF!"},542111.85,1228663.3599999999]
[{"$nulls":9},743,792233,null,null,831845,null,null,831845,831845,831845,1090850.3,1442800.3,null,831845,null,1100000,1400000,1400000,1400000,1027870.3,1400000,756320.3,0,0,0,756165,1054814,874590,1054814,1054814,1120000,null,null,null,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]
[{"$nulls":9},744,0,null,null,0,null,null,2000000,2065000,2647790.93,647790.93,647790.93,null,2647790.93,null,2040000,109200,109200,759100,649900,759100,649900,0,0,0,0,0,0,0,0,200000,null,null,null,0,null,109200,null,null,null,87000,87000,null,null,0,2000000,1130000,0,1130000,3130000,null,null,{"$error":"#REF!"},{"$error":"#REF!"},10000,65000]
[{"$nulls":9},745,96942167,null,null,94809618,null,null,120081755,143727980,147813060.68,138277448.45,143045685.78,null,145727980,null,25503513,29868356,124199077,124199077,108292077.25999999,113943079.74,99318347.37,0,10000000,84745778,1124975.19,2281749,1611717.19,2053000,2431749,2750000,null,null,null,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]
[{"$nulls":9},78,9000000,null,null,7000000,null,null,10194940,10194940,10194940,3232282.96,3232282.96,null,10194940,null,6748482,6748482,6748482,6748482,6147131.57,6748482,6106468.27,0,0,0,5701609.74,5100000,5701609.74,5710000,5100000,1500000,null,null,null,0,null,6748482,null,null,null,3232282.96,3232282.96,null,null,0,1500000,0,0,0,1500000,{"$nulls":4},0,195380]
[{"$nulls":9},811]
[{"$nulls":11},24456948,0,null,0,0,{"$nulls":35},0]
[{"$nulls":9},812,614000,41797,2000000,0,0,2000000,0,0,0,3420,4560,null,0,null,0,0,0,0,11571.83,0,3420,0,0,0,476.5,0,476.5,1000,0,100000,null,null,null,0,null,0,null,null,null,3040,3230,0,null,0,100000,0,0,0,100000,{"$nulls":4},0,0]
[{"$nulls":9},813,null,535947547,506065375,null,535006214,544706498,{"$nulls":35},11842663.880000008]
[{"$nulls":9},82]
[{"$nulls":9},83]
[{"$nulls":9},84]
[{"$nulls":10},24456948,null,null,0,{"$nulls":17},0,0,0,{"$nulls":9},0,{"$nulls":9},0,0,0,0,0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":9},92,2000000,null,null,2000000,null,null,2000000,2000000,2000000,19703,19703,null,2000000,null,2000000,2000000,2000000,2000000,21428.7,2000000,7143,0,0,0,14285.7,2000000,14285.7,2020000,2000000,2000000,null,null,null,0,null,2000000,null,null,null,19703,19703,null,null,0,2000000,0,0,0,2000000,null,null,{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":10},552625837,null,null,483159108,null,null,528945917,552706580,559628115.63,422357660.75,534920012.31,null,554058021.9300001,null,433593121,448105715,542436436,543920731.89,515784345.13000005,535723828.07,394668529.1100001,7432000,10000000,84745778,308830909.8500001,414806677,349817062.18999994,428546750,446948293,445177736,null,null,null,15115277,null,428105715,null,null,null,323079656.95,335331259.79,null,null,43792470,577773154,1130000,324190189,325320189,903093343,null,null,{"$error":"#REF!"},{"$error":"#REF!"},32194757.95,248949405]
[{"$nulls":18},0,null,-0.2500000596046448,null,0,null,0,0,0,0,0,0,1408.3099999427795,null,null,null,0,0,0,0,0,0,{"$nulls":5},0]

{"sheet":"RASHODI 2018","index":4,"n_rows":2116,"n_cols":85,"rows_kept":2116,"cut":false,"hidden":false,"merged":[[0,20,4,20],[0,19,4,19],[915,16,915,20],[2,43,4,43],[2,30,4,30],[1813,20,1814,20],[1728,20,1729,20],[1512,16,1512,20],[1385,5,1385,20],[0,10,4,10],[0,18,4,18],[0,17,4,17],[1495,11,1495,20],[427,20,428,20],[0,16,4,16],[0,34,4,34],[0,59,1,59],[2,67,4,67],[2,68,4,68],[2,61,4,61],[0,61,1,64],[0,68,1,69],[0,42,1,44],[0,40,4,40],[0,45,4,45],[0,23,4,23],[0,22,4,22],[0,21,4,21],[2038,61,2038,74],[0,25,4,25],[0,26,4,26],[0,27,4,27],[0,32,4,32],[0,33,4,33],[0,35,4,35],[2,42,4,42],[2,39,4,39],[2,44,4,44],[0,28,1,31],[2097,20,2098,20],[2091,20,2092,20],[2093,20,2094,20],[2095,20,2096,20],[2001,11,2001,20],[0,24,4,24],[505,16,505,20],[332,16,332,20],[2,63,4,63],[2,48,4,48],[0,65,4,65],[2,29,4,29],[2,31,4,31],[2,28,4,28],[2,47,4,47],[2,46,4,46],[2,49,4,49],[2,53,4,53],[2,54,4,54],[2,52,4,52],[2,50,4,50],[2,55,4,55],[0,71,4,71],[0,50,1,53],[2,51,4,51],[2,69,4,69],[0,56,4,56],[2,64,4,64],[2,57,4,57],[0,58,4,58],[0,66,4,66],[2,62,4,62],[0,81,0,82],[0,79,4,79],[0,73,4,73],[0,74,4,74],[0,36,4,36],[0,60,4,60],[0,37,4,37],[2,38,4,38],[2,41,4,41],[2,59,4,59],[2011,7,2011,8],[2012,7,2012,8],[2002,1,2002,43],[2004,1,2004,40],[2008,5,2009,39],[2007,11,2007,20],[2006,5,2006,6],[2010,7,2010,8],[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]],"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 ",{"$nulls":4},"ПЛАН БУЏЕТА 2016 ","ПЛАН БУЏЕТА 2016. ГОДИНЕ - (ИЗВОР 01 + ИЗВОР 13)","ИЗВРШЕЊЕ БУЏЕТА 31.12.2016. ГОДИНЕ (ИЗВОР 01 + ИЗВОР 13)","ИЗВРШЕЊЕ БУЏЕТА 30.09.2016. ГОДИНЕ","Разлика План - Извршење","ДОНАЦИЈЕ","БУЏЕТСКА СРЕДСТВА У 2017. ГОДИНИ",null,"РАСХОДИ ИЗ СОПСТВЕНИХ ПРИХОДИ У 2018. ИЗВОР 04",null,"БУЏЕТ 2017. ГОДИНА",null,null,"ВИШАК ПРХОДА НАД РАСХОДИМА  ИЗ 2017.  - ИЗВОР 13",{"$nulls":4},"БУЏЕТ 2017. ГОДИНА",null,null,null,"БУЏЕТ 2018. ГОДИНЕ","БУЏЕТ 2018. ГОДИНЕ"," БУЏЕТСКА СРЕДСТВА 2018. ГОДИНЕ - ИЗВОР 01",null,"УКУПНА БУЏЕТСКА СРЕДСТВА 2018 (7+8+11)",null,"ЈОШ ЗАХТЕВ ЗА Д0ДАТНА СРЕДСТВА 2018","ИЗВРШЕЊЕ 2016",null,null,null,"ИЗВРШЕЊЕ 2016 ",null,null,"БУЏЕСКА СРЕДСТВА",null,null,"РЕПУБЛИЧКА СРЕДСТВА У 2018. - ИЗВОР 07",null,"УКУПНА СРЕДСТВА    У 2017. ГОДИНИ   (12+13)","%         11/ 10     ",{"$nulls":4},"Економска класификац.",null,"2014 - a"]
[{"$nulls":81},"F.ja - 474"]
[{"$nulls":25},"РЕБАЛАНС 2016. ГОДИНЕ - ИЗВОР 01",null,null,"БУЏЕТСКА СРЕДСТВА 2016. ГОДИНЕ","СРЕДСТВА ИЗ КРЕДИТА 2016. ГОДИНЕ ","СРЕДСТВА ИЗ ВИШКА ПРИХОДА 2016. ГОДИНЕ ","СВЕГА",null,"РЕБАЛАНС 2016. ГОДИНЕ - ИЗВОР 01",null,null,null,"СРЕДСТВА ИЗ ВИШКА ПРИХОДА 2016. ГОДИНЕ ","РЕПУБЛИЧКА СРЕДСТВА У 2017. - ИЗВОР 07","ИЗВРШЕЊЕ извор 04 - (13.11.2017)",null,"РЕБАЛАНС 2016. ГОДИНЕ - ИЗВОР 01","ИЗВРШЕЊЕ ВИШАК ПРОХОДА  из 2016. извор 13 - (13.11.2017)","ПРВИ ПЛАН ВИШАК ПРХОДА НАД РАСХОДИМА  ИЗ 2016.  - ИЗВОР 13","РЕБАЛАНС -ВИШАК ПРХОДА НАД РАСХОДИМА  ИЗ 2016.  - ИЗВОР 13",null," +- ","ИЗВРШЕЊЕ извор 01 - 9 месеци","ИЗВРШЕЊЕ 01","ПРОЈЕКЦИЈА ИЗВРШЕЊЕ извор 01 - крај године","ИЗВРШЕЊЕ извор 01 - (13.11.2017)","II РЕБАЛАНС -БУЏЕТСКА СРЕДСТВА 2017. ГОДИНЕ - ИЗВОР 01","БУЏЕТСКА СРЕДСТВА 2017. ГОДИНЕ - ИЗВОР 01","I РЕБАЛАНС -БУЏЕТСКА СРЕДСТВА 2017. ГОДИНЕ - ИЗВОР 01","ЗАХТЕВ ДОДАТНА","I НАЦРТ ПЛАНА БУЏЕТСКА СРЕДСТВА 2018. ГОДИНЕ - ИЗВОР 01",null," +- ",null,"ЗАХТЕВ ЗА Д0ДАТНА СРЕДСТВА 2017. ГОДИНЕ - ИЗВОР 01",null,"Свега септембар","СРЕДСТВА ИЗ КРЕДИТА 2016. ГОДИНЕ ","СРЕДСТВА ИЗ ВИШКА ПРИХОДА 2016. ГОДИНЕ ","СВЕГА","Свега септембар","РЕБАЛАНС -БУЏЕТСКА СРЕДСТВА 2017. ГОДИНЕ - ИЗВОР 01","Прекорач. месечне квоте","Расходи из Прихода индирект. Корисника","Свега       (12+13","Донације",null,"Свега       (15+16)",{"$nulls":4},1.055]
[{"$nulls":77},1.05,null,null,null,512,null,null,{"$error":"#REF!"}]
[{"$nulls":12},"07","13","04","01",{"$nulls":60},11,1.045,null,null,null,512500,{"$error":"#REF!"}]
[null,1,2,null,null,"3",{"$nulls":5},4,null,null,null,5,6,5,5,5,6,10,11,12,13,7,8,12,12,null,null,null,12,9,10,12,null,null,12,7,7,14,8,10,9,8,null,11,15,11,9,10,15,13,14,15,11,null,12,16,null,14,null,null,null,14,14,15,13,14,15,13,17,14,15,{"$nulls":4},8,null,511100,{"$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,0,0,0,7634600,0,0,0,0,null,3580001.6799999997,1252773.24,5855705,4098919.3,5445536,5866553,5985553,0,5152396,4826196,null,4826196,0,0,5861598.550000001,0,0,5861598.550000001,5861598.550000001,5985553,{"$error":"#REF!"},0,4826196,0,0,0,4826196]
[null,null,null,"16",null,"2101",{"$nulls":14},"ПРОГРАМ 16: Полит.систем локал.самоуправе",{"$nulls":4},6408876.78,5960540.380000001,5854120,6315026.749999999,0,0,6315026.749999999,6315026.749999999,7675931.22,7259758.499999999,5861598.550000001,1814332.67,0,0,0,0,7634600,0,0,0,0,null,3580001.6799999997,1252773.24,5855705,4098919.3,5445536,5866553,5985553,0,5152396,4826196,null,4826196,0,0,5861598.550000001,0,0,5861598.550000001,5861598.550000001,5985553,{"$error":"#REF!"},0,4826196,0,0,0,4826196]
[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,0,0,0,7634600,0,0,0,0,null,3580001.6799999997,1252773.24,5855705,4098919.3,5445536,5866553,5985553,0,5152396,4826196,null,4826196,0,0,5861598.550000001,0,0,5861598.550000001,5861598.550000001,5985553,{"$error":"#REF!"},0,4826196,0,0,0,4826196]
[]
[{"$nulls":11},111,{"$nulls":8},"Извршни и законодавни органи,",7319667,6771368,6100961,7174588,6408876.78,5960540.380000001,5854120,6315026.749999999,0,0,6315026.749999999,6315026.749999999,7675931.22,7259758.499999999,5861598.550000001,1814332.669999999,null,0,0,0,7634600,0,0,0,0,null,3580001.6799999997,1252773.24,5855705,4098919.3,5445536,5866553,5985553,0,5152396,4826196,null,4826196,0,null,5861598.550000001,null,null,5861598.550000001,5861598.550000001,5985553,null,null,4826196,null,0,null,4826196,null,0]
[{"$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":4},2300000,{"$nulls":4},0,689398.7,267054.14,919198.27,804668.67,940000,940000,940000,null,987000,1130000,190000,1130000,null,null,1755252.63,null,null,1755252.63,1755252.63,940000,{"$error":"#REF!"},null,1130000,null,null,null,1130000,1.202127659574468,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,{"$nulls":4},395000,{"$nulls":4},0,123402.07,47802.4,164536.09,144035.37,164000,140000,164000,null,172200,203000,39000,203000,null,null,314176.81,null,null,314176.81,314176.81,164000,{"$error":"#REF!"},null,203000,null,null,null,203000,1.2378048780487805,null,{"$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":4},282199,{"$nulls":4},0,59080.98,28522.8,78774.64,71314,100000,120000,100000,null,105000,105000,5000,105000,null,null,240909.98,null,null,240909.98,240909.98,100000,{"$error":"#REF!"},null,105000,null,null,null,105000,1.05]
[{"$nulls":4},91894,null,"100422",null,"111","422","1",{"$nulls":4},3,1,422000,422000,422000,"Трошкови путовања",135547,9766,17155,135547,101660,40193.68,101660,101660,null,null,101660,101660,20000,0,0,20000,{"$nulls":4},20000,{"$nulls":4},0,null,null,101660,null,5000,101660,101660,null,101660,101660,96660,101660,null,null,0,null,null,0,0,101660,{"$error":"#REF!"},null,101660,null,null,null,101660,20.332,null,{"$error":"#REF!"},{"$error":"#REF!"},null,422000]
[{"$nulls":4},91894,null,"100422",null,"111","422","1",{"$nulls":4},3,2,422000,422000,422000,"Накнада за рад одборника",2800000,2524016,1589108,2300000,2000992.8,2000992.8,1125000,1306774.59,null,null,1306774.59,1306774.59,2230793.67,2228787.58,1538096.87,692696.7999999998,{"$nulls":4},2200000,{"$nulls":4},0,1245047.67,371817.68,2200000,1432650.76,2200000,2200000,2200000,null,2200000,2000000,-200000,2000000,null,null,1538096.87,null,null,1538096.87,1538096.87,2200000,{"$error":"#REF!"},null,2000000,null,null,null,2000000,0.9090909090909091,{"$nulls":4},422000]
[{"$nulls":4},91894,null,"100423",null,"111","423","1",{"$nulls":4},4,1,423000,423000,423000,"Трошкови локалних избора",720349,720348,null,null,112227.98,112227.98,1000000,1124224.85,null,null,1124224.85,1124224.85,1124224.85,1106613.99,1106613.99,17610.860000000102,{"$nulls":4},1124225,{"$nulls":4},0,715819.11,97655.07,815000,715819.11,716000,700000,815000,null,null,null,-716000,0,null,null,1106613.99,null,null,1106613.99,1106613.99,815000,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":4},91894,null,"100423",null,"111","423","1",{"$nulls":4},4,2,423000,423000,423000,"Услуге по уговору-накнада за рад Председника скупштине",480000,351199,{"$nulls":4},0,37686.71,null,null,37686.71,37686.71,150000,150000,37686.71,112313.29000000001,{"$nulls":4},150000,{"$nulls":4},0,339180.39,150746.84,444000,415653.81,454000,444000,444000,null,454000,454000,0,454000,null,null,37686.71,null,null,37686.71,37686.71,444000,{"$error":"#REF!"},null,454000,null,null,null,454000,1,{"$nulls":4},423000]
[{"$nulls":4},91894,null,"100423",null,"111","423","1",{"$nulls":4},4,3,423000,423000,423000,"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,{"$nulls":4},962359,{"$nulls":4},0,349976.76,281912.31,1000000,456681.58,734000,1000000,1000000,null,1000000,700000,-34000,700000,null,null,740791.56,null,null,740791.56,740791.56,1000000,{"$error":"#REF!"},null,700000,null,null,null,700000,0.9536784741144414,{"$nulls":4},423000]
[{"$nulls":4},91894,null,"100480",null,"111","481","1",{"$nulls":4},6,1,481000,481000,481000,"Финансирање политичких странака (изборна кампања)",{"$nulls":6},81260,81260,null,null,81260,81260,76605,76605,76605,0,{"$nulls":4},76605,{"$nulls":4},0,null,7262,null,null,null,88357,88357,null,null,null,0,0,null,null,76605,null,null,76605,76605,88357,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},481000]
[{"$nulls":4},91894,null,"100480",null,"111","481","1",{"$nulls":4},6,2,481000,481000,481000,"Финансирање политичких странака (редован рад)",600000,599976,502157,600000,121464,121464,124212,124212,null,null,124212,124212,124212,113871,51465,72747,{"$nulls":4},124212,{"$nulls":4},0,58096,null,132536,58096,132536,132536,132536,null,132536,132536,0,132536,null,null,51465,null,null,51465,51465,132536,{"$error":"#REF!"},null,132536,null,null,null,132536,1,{"$nulls":4},481000]
[null,2,"02",{"$nulls":17},"ПРЕДСЕДНИК ОПШТИНЕ ",{"$nulls":4},11569860,10442126.4,10207689,10695215.07,0,0,10695215.07,10695215.07,12317432.09,11307783.57,8053889.510000001,4263542.58,null,0,0,0,12003104,0,0,0,0,0,8045611.1899999995,4619473.79,11258900.71,9276931.760000002,12905412,11602291,11994523.77,0,10040360,10040360,-2865052,10040360,0,0,8053889.510000001,0,0,8053889.510000001,8053889.510000001,11454040,{"$error":"#REF!"},0,10040360,0,0,0,10040360]
[{"$nulls":5},"2101",{"$nulls":14},"ПРОГРАМ 16: Полит.систем локал.самоуправе",{"$nulls":4},11569860,10442126.4,10207689,10695215.07,0,0,10695215.07,10695215.07,12317432.09,11307783.57,8053889.510000001,4263542.58,null,0,0,0,12003104,0,0,0,0,0,8045611.1899999995,4619473.79,11258900.71,9276931.760000002,12905412,11602291,11994523.77,0,10040360,10040360,-2865052,10040360,0,0,8053889.510000001,0,0,8053889.510000001,8053889.510000001,11454040,{"$error":"#REF!"},0,10040360,0,0,0,10040360]
[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,0,0,0,12003104,0,0,0,0,0,8045611.1899999995,4619473.79,11258900.71,9276931.760000002,12905412,11602291,11994523.77,0,10040360,10040360,-2865052,10040360,0,0,8053889.510000001,0,0,8053889.510000001,8053889.510000001,11454040,{"$error":"#REF!"},0,10040360,0,0,0,10040360]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":11},111,{"$nulls":8},"Извршни и законодавни органи,",14584248.333333334,14147166,15643135,16493900,11569860,10442126.4,10207689,10695215.07,0,0,10695215.07,10695215.07,12317432.09,11307783.57,8053889.510000001,4263542.579999999,null,0,0,0,12003104,0,0,0,0,0,8045611.1899999995,4619473.79,11258900.71,9276931.760000002,12905412,11602291,11994523.77,0,10040360,10040360,-2865052,10040360,0,null,8053889.510000001,0,0,8053889.510000001,8053889.510000001,11454040,{"$error":"#REF!"},0,10040360,0,0,0,10040360]
[{"$nulls":4},91895,null,"100411",null,"111","411","2",{"$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,{"$nulls":4},4830000,{"$nulls":4},0,1871672.28,725399.63,2495563.04,2184333.31,2550000,3830000,2550000,null,2677500,2677500,127500,2677500,null,null,3166501.51,null,null,3166501.51,3166501.51,2550000,{"$error":"#REF!"},null,2677500,null,null,null,2677500,1.05,{"$nulls":4},411000]
[{"$nulls":4},91895,null,"100412",null,"111","412","2",{"$nulls":4},9,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,{"$nulls":4},869926,{"$nulls":4},0,335028.39,129845.57,446704.52,390994.73,500000,764926,500000,null,525000,525000,25000,525000,null,null,556290.27,null,null,556290.27,556290.27,500000,{"$error":"#REF!"},null,525000,null,null,null,525000,1.05,{"$nulls":4},412000]
[{"$nulls":4},91895,null,"100465",null,"111","465112","2",{"$nulls":4},17,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,{"$nulls":4},590000,{"$nulls":4},0,159444.86,76975.48,212593.15,192444.2,240000,511325,300000,null,252000,252000,12000,252000,null,null,409073.28,null,null,409073.28,409073.28,300000,{"$error":"#REF!"},null,252000,null,null,null,252000,1.05]
[{"$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,{"$nulls":5},63214,{"$nulls":4},0,null,null,0,{"$nulls":7},0,0,null,null,63214,null,null,63214,63214,{"$nulls":7},0]
[{"$nulls":4},91895,null,"100421",null,"111","421","2",{"$nulls":4},11,1,421000,421000,421000,"Стални трошкови",488172,306235,363978,375448,325448,322184.97,225448,225448,null,null,225448,225448,224169,175759.28,174709,49460,{"$nulls":4},224169,{"$nulls":4},0,null,null,225448,null,10000,225448,225448,null,225448,225448,215448,225448,null,null,174709,null,null,174709,174709,225448,{"$error":"#REF!"},null,225448,null,null,null,225448,22.5448,{"$nulls":4},421000]
[{"$nulls":4},91895,null,"100421",null,"111","421","2",{"$nulls":4},11,2,421900,421000,421900,"Чланарина Заједници општина и градова              ",215724,127836,211952,211952,217412,217412,217412,217412,null,null,217412,217412,217412,90964,68223,149189,{"$nulls":4},217412,{"$nulls":4},0,72843,24281,217412,72843,217412,217412,217412,null,217412,217412,0,217412,null,null,68223,null,null,68223,68223,217412,{"$error":"#REF!"},null,217412,null,null,null,217412,1,{"$nulls":4},421900]
[{"$nulls":4},91895,null,"100421",null,"111","421","2",{"$nulls":4},11,3,421000,421000,421000,"Учешће у финансирању Архива Шабац",{"$nulls":4},123000,0,123000,123000,null,null,123000,123000,0,0,0,0,{"$nulls":9},0,null,null,123000,null,null,123000,123000,null,123000,123000,123000,123000,null,null,0,null,null,0,0,123000,{"$error":"#REF!"},null,123000,null,null,null,123000]
[{"$nulls":4},91895,null,"100422",null,"111","422","2",{"$nulls":4},12,null,422000,422000,422000,"Трошкови путовања",844937,827200,787442,821283,200000,131034,150000,150000,null,null,150000,150000,149850,133602,40500,109350,{"$nulls":4},149850,{"$nulls":4},0,181502.18,55395.19,250000,187327.18,250000,150000,250000,null,250000,250000,0,250000,null,null,40500,null,null,40500,40500,250000,{"$error":"#REF!"},null,250000,null,null,null,250000,1,{"$nulls":4},422000]
[{"$nulls":4},91895,null,"100423",null,"111","423","2",{"$nulls":6},423000,null,null,"Услуге по уговору",5906932,5895864,3840902,3912925,2524000,2124737.66,2315658,2739970.0700000003,0,0,2739970.0700000003,2739970.0700000003,2644920.14,2624594.87,1819355.4300000002,825564.71,null,0,0,0,2539971,0,0,0,0,0,1835397.9300000002,811092.1200000001,3220000,2257197.2800000003,3408000,3112000,3428000,null,3100000,3100000,-308000,3100000,null,null,1819355.4300000002,null,null,1819355.4300000002,1819355.4300000002,3220000,{"$error":"#REF!"},0,3100000,0,0,0,3100000,0.9096244131455399,{"$nulls":4},423000]
[{"$nulls":15},14,1,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,{"$nulls":4},1427971,{"$nulls":4},0,875224.03,554771.67,1800000,1028031.73,1900000,1800000,1900000,null,1800000,1800000,-100000,1800000,null,null,1023994.85,null,null,1023994.85,1023994.85,1800000,{"$error":"#REF!"},null,1800000,null,null,null,1800000,0.9473684210526315]
[{"$nulls":15},14,2,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,{"$nulls":4},192000,{"$nulls":4},0,315600,null,300000,315600,408000,192000,408000,null,180000,180000,-228000,180000,null,null,174000,null,null,174000,174000,300000,{"$error":"#REF!"},null,180000,null,null,null,180000,0.4411764705882353]
[{"$nulls":15},14,3,null,423000,423000,"Услуга одржавања сајта опстине",{"$nulls":6},200000,200000,null,null,200000,200000,0,null,0,0,{"$nulls":9},0,null,null,200000,null,null,200000,200000,null,200000,200000,200000,200000,null,null,0,null,null,null,0,200000,null,null,200000,null,null,null,200000]
[{"$nulls":15},14,4,null,423000,423000,"Пријеми гостију и делегација и обележавње",1938806,1938806,1219951,1220925,1150000,919078.47,920000,920000,null,null,920000,920000,961173.14,961173.14,621360.58,339812.56000000006,{"$nulls":4},920000,{"$nulls":4},0,644573.9,256320.45,920000,913565.55,1100000,920000,920000,null,920000,920000,-180000,920000,null,null,621360.58,null,null,621360.58,621360.58,920000,{"$error":"#REF!"},null,920000,null,null,null,920000,0.8363636363636363]
[{"$nulls":20}," јубиларних датума - репрезентација",{"$nulls":6},0,0,null,null,0,0,0,0,null,0,{"$nulls":4},0,{"$nulls":4},0,null,null,0,null,0,0,0,null,0,0,0,0,{"$nulls":5},0,null,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},91895,null,"100425",null,"111","425","2",{"$nulls":4},15,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,{"$nulls":4},350000,{"$nulls":4},0,425944.27,245095.37,468180,560934.39,630000,468180,625091.24,null,470000,470000,-160000,470000,null,null,222332.32,null,null,222332.32,222332.32,468180,{"$error":"#REF!"},null,470000,null,null,null,470000,0.746031746031746,{"$nulls":4},425000]
[{"$nulls":4},91895,null,"100426",null,"111","426","2",{"$nulls":4},16,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,{"$nulls":4},1096883,{"$nulls":4},0,964743.14,572132.29,1100000,1228947.53,1400000,1100000,1275572.53,null,1100000,1100000,-300000,1100000,null,null,688502.66,null,null,688502.66,688502.66,1100000,{"$error":"#REF!"},null,1100000,null,null,null,1100000,0.7857142857142857,{"$nulls":4},426000]
[{"$nulls":4},91895,null,"100480",null,"111","482","2",{"$nulls":4},19,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,{"$nulls":4},1071679,{"$nulls":4},0,2199035.14,1979257.14,2500000,2201910.14,3700000,1100000,2500000,null,1100000,1100000,-2600000,1100000,null,null,845188.04,null,null,845188.04,845188.04,2500000,{"$error":"#REF!"},null,1100000,null,null,null,1100000,0.2972972972972973,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1592359.11,627655.31,2123145.48,1862793.81,2964000,3032000,3000000,0,3066000,3066000,102000,3066000,0,0,0,0,0,0,0,3000000,{"$error":"#REF!"},0,2866000,0,0,0,3066000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},111,{"$nulls":8},"Извршни и законодавни органи,",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1592359.11,627655.31,2123145.48,1862793.81,2964000,3032000,3000000,0,3066000,3066000,102000,3066000,0,null,0,0,0,0,0,3000000,{"$error":"#REF!"},0,2866000,0,0,0,3066000]
[{"$nulls":4},91895,null,"100411",null,"111","411","21",{"$nulls":4},8,null,411000,411000,411000,"Плате и додаци запослених",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,1259374.77,488275.13,1679166.36,1469875.83,2360000,2360000,2360000,null,2478000,2418000,58000,2418000,0,null,0,null,null,null,0,2360000,{"$error":"#REF!"},null,2418000,null,null,0,2418000,1.0245762711864406,{"$nulls":4},411000]
[{"$nulls":4},91895,null,"100412",null,"111","412","21",{"$nulls":4},10,null,412000,412000,412000,"Социјални доприноси на терет послодавца",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,225428.03,87401.17,300570.71,263107.71,360000,360000,360000,null,378000,438000,78000,438000,0,null,0,null,null,null,0,360000,{"$error":"#REF!"},null,438000,null,null,0,438000,1.2166666666666666,{"$nulls":4},412000]
[{"$nulls":4},91895,null,"100465",null,"111","465112","21",{"$nulls":4},18,null,465112,465000,465112,"Остале текуће дотације по закону",{"$nulls":25},0,107556.31,51979.01,143408.41,129810.27,240000,302000,270000,null,200000,200000,-40000,200000,{"$nulls":7},270000,{"$nulls":6},200000,0.8333333333333334]
[{"$nulls":4},91895,null,"100422",null,"111","422","21",{"$nulls":4},13,null,422000,422000,422000,"Трошкови путовања",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,null,null,0,null,4000,10000,10000,null,10000,10000,6000,10000,0,null,0,null,null,null,0,10000,{"$error":"#REF!"},null,10000,null,null,0,10000,{"$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,{"$nulls":9},0,{"$nulls":10},0,null,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,0,0,{"$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,0,0,0,885000,0,0,0,0,0,690620.59,219576.43,920827.45,754859.53,1035000,885000,1035000,0,1020000,1020000,-15000,1020000,0,0,0,0,0,0,0,885000,{"$error":"#REF!"},0,1020000,0,0,0,1020000]
[{"$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,0,0,0,885000,0,0,0,0,0,690620.59,219576.43,920827.45,754859.53,1035000,885000,1035000,0,1020000,1020000,-15000,1020000,0,0,0,0,0,0,0,885000,{"$error":"#REF!"},0,1020000,0,0,0,1020000]
[null,null,null,"16-22",null,"2101-0002",{"$nulls":11},"01","01","01","Функционисање извршних органа",{"$nulls":4},1000000,987840,675000,675000,0,0,675000,675000,892000,889929.69,491203.29,400796.71,null,0,0,0,885000,0,0,0,0,0,690620.59,219576.43,920827.45,754859.53,1035000,885000,1035000,0,1020000,1020000,-15000,1020000,0,0,0,0,0,0,0,885000,{"$error":"#REF!"},0,1020000,0,0,0,1020000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$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,0,0,0,885000,0,0,0,0,0,690620.59,219576.43,920827.45,754859.53,1035000,885000,1035000,0,1020000,1020000,-15000,1020000,0,null,0,0,0,0,0,885000,{"$error":"#REF!"},0,1020000,0,0,0,1020000]
[{"$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,{"$nulls":4},885000,{"$nulls":4},0,690620.59,219576.43,920827.45,754859.53,1035000,885000,1035000,null,1020000,1020000,-15000,1020000,0,null,0,null,null,null,0,885000,{"$error":"#REF!"},null,1020000,null,null,0,1020000,0.9855072463768116,{"$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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$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,0,0,0,1209736,0,0,0,0,0,883635.85,348138.41,1178181.1300000001,1033878.27,1218000,1240581,1245995,0,1306745,1481245,263245,1481245,0,0,0,0,0,0,0,1245995,{"$error":"#REF!"},0,1481245,0,0,0,1481245]
[{"$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,0,0,0,1209736,0,0,0,0,0,883635.85,348138.41,1178181.1300000001,1033878.27,1218000,1240581,1245995,0,1306745,1481245,263245,1481245,0,0,0,0,0,0,0,1245995,{"$error":"#REF!"},0,1481245,0,0,0,1481245]
[null,null,null,"15-4",null,"0602-0004",{"$nulls":11},"01","01","01","Општинско/градско правобранилаштво",{"$nulls":4},1246295,1215020.83,1240581,1240581,0,0,1240581,1240581,1209736,1219487.3499999999,914115.22,295620.78,null,0,0,0,1209736,0,0,0,0,0,883635.85,348138.41,1178181.1300000001,1033878.27,1218000,1240581,1245995,0,1306745,1481245,263245,1481245,0,0,0,0,0,0,0,1245995,{"$error":"#REF!"},0,1481245,0,0,0,1481245]
[{"$nulls":46},0,{"$nulls":10},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,0,0,0,1209736,0,0,0,0,0,883635.85,348138.41,1178181.1300000001,1033878.27,1218000,1240581,1245995,0,1306745,1481245,263245,1481245,0,null,0,0,0,0,0,1245995,{"$error":"#REF!"},0,1481245,0,0,0,1481245]
[{"$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":4},923352,{"$nulls":4},0,698471.98,270652.37,931295.97,815149.82,940000,923352,940000,null,987000,1135000,195000,1135000,0,null,0,null,null,null,0,940000,{"$error":"#REF!"},null,1135000,null,null,0,1135000,1.2074468085106382,{"$nulls":4},411000]
[{"$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":4},165276,{"$nulls":4},0,125025.83,48446.1,166701.11,145911.17,170000,165276,170000,null,178500,205000,35000,205000,0,null,0,null,null,null,0,170000,{"$error":"#REF!"},null,205000,null,null,0,205000,1.2058823529411764,{"$nulls":4},412000]
[{"$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":4},120958,{"$nulls":4},0,59838.04,28889.94,79784.05,72217.28,105000,120958,105000,null,110250,110250,5250,110250,0,null,0,null,null,null,0,105000,{"$error":"#REF!"},null,110250,null,null,0,110250,1.05,{"$nulls":4},416000]
[{"$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,{"$nulls":4},150,{"$nulls":4},0,300,150,400,600,3000,20995,20995,null,20995,20995,17995,20995,0,null,0,null,null,null,0,20995,{"$error":"#REF!"},null,20995,null,null,0,20995,6.998333333333333,{"$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,{"$nulls":9},0,null,null,0,null,null,10000,10000,null,10000,10000,10000,10000,0,null,0,null,null,null,0,10000,{"$error":"#REF!"},null,10000,null,null,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!"},{"$error":"#VALUE!"},{"$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!"},{"$error":"#VALUE!"},{"$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!"},{"$error":"#VALUE!"},{"$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!"},{"$error":"#VALUE!"},{"$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!"},{"$error":"#VALUE!"},{"$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!"},{"$error":"#VALUE!"},{"$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)",{"$nulls":4},46950161.28,43451042.04,44979273,44476849.37,0,835333,45312182.37,45312182.37,44920307.78,42146531.85999999,31515654.420000006,13404653.360000001,null,0,0,0,44261173,0,0,0,0,0,34228517.39,13439615.21,46245626.78,40287404.65,47991255,44008416,48477394.68,0,49742181,49242181,1250926,49242181,0,0,286320279.35,0,0,286320279.35,286320121.35,47232017,{"$error":"#REF!"},0,49242181,0,0,0,49242181]
[{"$nulls":46},0,{"$nulls":10},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,0,0,0,44261173,0,0,0,0,0,34228517.39,13439615.21,46245626.78,40287404.65,47991255,44008416,48477394.68,0,49742181,49242181,1250926,49242181,0,null,286320279.35,0,0,286320279.35,286320121.35,47232017,{"$error":"#REF!"},0,49242181,0,0,0,49242181]
[{"$nulls":4},"05476",null,"100411",null,"130","411","4",{"$nulls":4},44,null,411000,411000,411000,"Плате и додаци запослених",33557908,32638305,31024760,31469137,27535468,26635631.04,25761994,25761994,null,null,25761994,25761994,25761994,25232653.69,19088008.09,6673985.91,{"$nulls":4},25761994,{"$nulls":4},0,19804221.12,7871904.02,26405628.16,23148750.73,27100000,25761994,27100000,null,28455000,28455000,1355000,28455000,null,null,19088008.09,null,null,19088008.09,19088008.09,27100000,{"$error":"#REF!"},null,28455000,null,null,null,28455000,1.05,{"$nulls":4},411000]
[{"$nulls":4},"05476",null,"100412",null,"130","412","4",{"$nulls":4},45,null,412000,412000,412000,"Социјални доприноси на терет послодавца",6006899,5842055,5560856,5758911,5042494,4753615.07,4596302,4596302,null,null,4596302,4596302,4596302,4492185.35,3393329.37,1202972.63,{"$nulls":4},4596302,{"$nulls":4},0,3548451.56,1392680.12,4731268.75,4117839.14,4900000,4596302,4900000,null,5145000,5145000,245000,5145000,null,null,19088009.09,null,null,19088009.09,19088008.09,4900000,{"$error":"#REF!"},null,5145000,null,null,null,5145000,1.05,{"$nulls":4},412000]
[{"$nulls":4},"05476",null,"100465",null,"130","465112","4",{"$nulls":4},62,null,465112,465000,465112,"Остале текуће дотације по закону",null,null,283990,283990,3712590,3305008.47,3218103,3218103,null,null,3218103,3218103,3218103,3216152.09,2428843.84,789259.1600000001,{"$nulls":4},3218103,{"$nulls":4},0,1574227.19,768280.86,2098969.59,1888040.43,2300000,3218103,2700000,null,2415000,2415000,115000,2415000,null,null,19088010.09,null,null,19088010.09,19088008.09,2700000,{"$error":"#REF!"},null,2415000,null,null,null,2415000,1.05]
[{"$nulls":4},"05476",null,"100414",null,"130","414","4",{"$nulls":4},46,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":4},1774238,{"$nulls":4},0,null,null,938905,null,938905,938905,938905,null,938905,938905,0,938905,null,null,19088011.09,null,null,19088011.09,19088008.09,938905,{"$error":"#REF!"},null,938905,null,null,null,938905,1]
[{"$nulls":4},"05476",null,"100414",null,"130","414","4",{"$nulls":5},1,414000,null,null,"Социјална давања запосленима ",1639995,1102365,1197461,1535606,1198514,495139.44,1631844,1631844,null,null,1631844,1631844,630276,502146,295158,335118,{"$nulls":4},630276,{"$nulls":4},0,456611.33,283306,1098514,756675.33,1063514,1098514,1163514,null,830276,830276,-233238,830276,null,null,19088012.09,null,null,19088012.09,19088008.09,1098514,{"$error":"#REF!"},null,830276,null,null,null,830276,0.780691180369981,{"$nulls":4},414000]
[{"$nulls":15},46,2,null,414000,414000," - Отпремнине",526389,526389,969600,937000,518238,0,518238,518238,null,null,518238,518238,150000,141526,141526,8474,{"$nulls":4},150000,{"$nulls":4},0,147282,147282,518238,410346,518238,518238,518238,null,450000,450000,-68238,450000,null,null,19088013.09,null,null,19088013.09,19088008.09,518238,{"$error":"#REF!"},null,450000,null,null,null,450000,0.8683269077142163]
[{"$nulls":15},46,3,null,414000,414000," - Помоћи",733330,354344,69700,218330,300000,231642,733330,733330,null,null,733330,733330,100000,64000,0,100000,{"$nulls":4},100000,{"$nulls":4},0,130000,113000,200000,130000,165000,200000,265000,null,null,null,-165000,0,null,null,19088014.09,null,null,19088014.09,19088008.09,200000,{"$error":"#REF!"},null,0,null,null,null,0,0]
[{"$nulls":15},46,4,null,414000,414000," - Испл.накн.за време одсус.са посла",50276,null,10450,50276,50276,0,50276,50276,null,null,50276,50276,50276,0,0,50276,{"$nulls":4},50276,{"$nulls":4},0,null,null,50276,null,50276,50276,50276,null,50276,50276,0,50276,null,null,19088015.09,null,null,19088015.09,19088008.09,50276,{"$error":"#REF!"},null,50276,null,null,null,50276,1]
[{"$nulls":15},46,5,null,414000,414000," - Помоћ у медиц.лечењу             ",300000,204832,130911,300000,300000,233833.44,300000,300000,null,null,300000,300000,300000,266620,153632,146368,{"$nulls":4},300000,{"$nulls":4},0,179329.33,23024,300000,216329.33,300000,300000,300000,null,300000,300000,0,300000,null,null,19088016.09,null,null,19088016.09,19088008.09,300000,{"$error":"#REF!"},null,300000,null,null,null,300000,1]
[{"$nulls":15},46,6,null,414000,414000," - Поклони за децу запослених     ",30000,16800,16800,30000,30000,29664,30000,30000,null,null,30000,30000,30000,30000,0,30000,{"$nulls":4},30000,{"$nulls":4},0,null,null,30000,null,30000,30000,30000,null,30000,30000,0,30000,null,null,19088017.09,null,null,19088017.09,19088008.09,30000,{"$error":"#REF!"},null,30000,null,null,null,30000,1]
[{"$nulls":4},"05476",null,"100414",null,"130","415","4",{"$nulls":4},47,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,{"$nulls":4},310579,{"$nulls":4},0,219303.29,96153.36,310579,285655.34,320000,310579,310579,null,320000,320000,0,320000,null,null,19088018.09,null,null,19088018.09,19088008.09,310579,{"$error":"#REF!"},null,320000,null,null,null,320000,1,{"$nulls":4},415000]
[{"$nulls":4},"05476",null,"100414",null,"130","416","4",{"$nulls":4},48,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,{"$nulls":4},414873,{"$nulls":4},0,283331.71,126235.26,300000,283331.71,300000,300000,300000,null,128000,128000,-172000,128000,null,null,19088019.09,null,null,19088019.09,19088008.09,300000,{"$error":"#REF!"},null,128000,null,null,null,128000,0.4266666666666667,{"$nulls":4},415000]
[{"$nulls":4},"05476",null,"100421",null,"130","421","4",{"$nulls":4},49,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,{"$nulls":4},850000,{"$nulls":4},0,674368.03,223374.47,850000,825582.47,900000,850000,850000,null,900000,900000,0,900000,null,null,19088020.09,null,null,19088020.09,19088008.09,850000,{"$error":"#REF!"},null,900000,null,null,null,900000,1,{"$nulls":4},421000]
[{"$nulls":4},"05476",null,"100421",null,"130","421","4",{"$nulls":4},49,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,{"$nulls":4},2300000,{"$nulls":4},0,1858307.46,816300.67,2477743.28,2289146.72,2400000,2000000,2259282.74,null,2400000,2400000,0,2400000,null,null,19088021.09,null,null,19088021.09,19088008.09,2000000,{"$error":"#REF!"},null,2400000,null,null,null,2400000,1,{"$nulls":4},421000]
[{"$nulls":4},"05476",null,"100422",null,"130","422","4",{"$nulls":4},50,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,{"$nulls":4},300000,{"$nulls":4},0,19874,7835,300000,26204,60000,300000,300000,null,300000,300000,240000,300000,null,null,19088022.09,null,null,19088022.09,19088008.09,300000,{"$error":"#REF!"},null,300000,null,null,null,300000,5,{"$nulls":4},422000]
[{"$nulls":4},"05476",null,"100423",null,"130","423","4",{"$nulls":4},54,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,{"$nulls":4},2000000,{"$nulls":4},0,4020445.54,1165120.24,4767891,4699213.82,5400000,2767891,5393327.14,null,6000000,5500000,100000,5500000,null,null,19088023.09,null,null,19088023.09,19088008.09,4767891,{"$error":"#REF!"},null,5500000,null,null,null,5500000,1.0185185185185186,{"$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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,19088024.09,null,null,19088024.09,19088008.09,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,"100425",null,"130","425","4",{"$nulls":4},57,null,425000,425000,425000,"Текуће поправке и одржавање",1097507,965787,352565,1097507,400000,396526.85,597507,597507,null,null,597507,597507,399940,397010,264770,135170,{"$nulls":4},350000,{"$nulls":4},0,322166.4,149076.4,450000,385316.4,450000,350000,450000,null,350000,350000,-100000,350000,null,null,19088026.09,null,null,19088026.09,19088008.09,450000,{"$error":"#REF!"},null,350000,null,null,null,350000,0.7777777777777778,{"$nulls":4},425000]
[{"$nulls":4},"05476",null,"100426",null,"130","426","4",{"$nulls":4},60,null,426000,426000,426000,"Материјал",2190993.3333333335,2156562,1709037,1800000,2100000,1893563.9,1457292,1457292,null,null,1457292,1457292,1706556,1705420.68,1268194.69,438361.31000000006,{"$nulls":4},1695972,{"$nulls":4},0,1447209.76,539348.81,1457292,1581648.56,1800000,1457292,1752950.8,null,1500000,1500000,-300000,1500000,null,null,19088027.09,null,null,19088027.09,19088008.09,1457292,{"$error":"#REF!"},null,1500000,null,null,null,1500000,0.8333333333333334,{"$nulls":4},426000]
[{"$nulls":4},"05476",null,"100480",null,"130","482","4",{"$nulls":4},66,null,482000,482000,482000,"Порези, обавезне таксе и казне наметнуте",58836,49004,null,58836,58836,34495,58836,58836,null,null,58836,58836,58836,35903,4372,54464,{"$nulls":4},58836,{"$nulls":4},0,null,null,58836,null,58836,58836,58836,null,60000,60000,1164,60000,null,null,19088028.09,null,null,19088028.09,19088008.09,58836,{"$error":"#REF!"},null,60000,null,null,null,60000,1.0197838058331634,{"$nulls":4},482000]
[{"$nulls":20},"од једног нивоа власти другом",{"$nulls":6},0,0,null,null,0,0,0,0,null,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,19088029.09,null,null,19088029.09,19088008.09,0,{"$error":"#REF!"},null,0,null,null,null,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,0,0,0,3501000,0,0,0,0,0,1451124.18,504225.68,1934832.24,1613590.74,1955000,3150552,2250552,0,2100552,2100552,145552,2100552,0,0,38176054.18,0,0,38176054.18,38176016.18,2250552,{"$error":"#REF!"},0,2100552,0,0,0,2100552]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":11},160,{"$nulls":8},"Опште јавне услуге некласификоване",9296248,9139054,4409058,7968722,5839798,5485244,5150552,5150552,0,0,5150552,5150552,3501000,2842564.8,2324680.4099999997,1176319.5900000003,null,0,0,0,3501000,0,0,0,0,0,1451124.18,504225.68,1934832.24,1613590.74,1955000,3150552,2250552,0,2100552,2100552,145552,2100552,0,null,38176054.18,0,0,38176054.18,38176016.18,2250552,{"$error":"#REF!"},0,2100552,0,0,0,2100552]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"100423",null,"160","423",{"$nulls":5},86,null,423000,423000,423000,"Услуге по уговору",{"$nulls":4},50000,0,50000,50000,null,null,50000,50000,null,0,0,0,{"$nulls":9},0,{"$nulls":5},50000,50000,null,200000,200000,200000,200000,null,null,0,null,null,0,0,50000,{"$error":"#REF!"},null,200000,null,null,null,200000]
[{"$nulls":4},"05476",null,"100480",null,"160","483",{"$nulls":5},92,null,483000,null,null,"Новчане казне и пенали по решењу",9195696,9136623,4404543,6500000,5779246,5485244,5000000,5000000,0,0,5000000,5000000,3500000,2841710,2323825.61,1176174.3900000001,null,0,0,0,3500000,0,0,0,0,0,1451124.18,504225.68,1934832.24,1613590.74,1950000,3000000,2100000,0,1800000,1800000,-150000,1800000,0,null,19088027.09,0,0,19088027.09,19088008.09,2100000,{"$error":"#REF!"},0,1800000,0,0,0,1800000,0.9230769230769231,{"$nulls":4},483000]
[{"$nulls":20},"судова и судских тела",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":18},483000,483000,"Отплата обавеза за враћање земље из ПЗФ                 ",9195696,9136623,4404543,6500000,5779246,5485244,5000000,5000000,null,null,5000000,5000000,3500000,2841710,2323825.61,1176174.3900000001,{"$nulls":4},3500000,{"$nulls":4},0,1451124.18,504225.68,1934832.24,1613590.74,1950000,3000000,2100000,null,1800000,1800000,-150000,1800000,null,null,19088027.09,null,null,19088027.09,19088008.09,2100000,{"$error":"#REF!"},null,1800000,null,null,null,1800000,0.5142857142857142]
[{"$nulls":4},"05476",null,"100480",null,"160","484",{"$nulls":5},93,null,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,0,0,0,1000,0,0,0,0,0,0,0,0,0,5000,100552,100552,0,100552,100552,95552,100552,0,null,19088027.09,0,0,19088027.09,19088008.09,100552,{"$error":"#REF!"},0,100552,0,0,0,100552,20.1104,{"$nulls":4},484000]
[{"$nulls":20},"услед елементарних непогода или других",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":20},"природних узрока",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":18},484000,484000,"Накнада штете у вези комасације                                       ",100552,2431,4515,100552,10552,0,100552,100552,null,null,100552,100552,1000,854.8,854.8,145.20000000000005,{"$nulls":4},1000,{"$nulls":4},0,{"$nulls":4},5000,100552,100552,null,100552,100552,95552,100552,null,null,19088027.09,null,null,19088027.09,19088008.09,100552,{"$error":"#REF!"},null,100552,null,null,null,100552,20.1104]
[{"$nulls":20},"НЕВЛАДИНЕ ОРГАНИЗАЦИЈЕ",{"$nulls":25},0,{"$nulls":10},0,null,800000,0,694338.5,0,0,694338.5,694338.5,null,{"$error":"#REF!"},0,2039679,0,0,0,2039679]
[null,null,null,"15-13",null,"0602-0001",{"$nulls":11},"01","01","01","Функционис.локал.самоуправе и градских општина (НЕВЛАДИНЕ)",{"$nulls":4},1613874.54,1459328.77,2039684,1757984,0,0,1757984,1757984,1757984,1674763.5,694338.5,1063645.5,null,0,0,0,1757984,0,0,0,0,0,425406.61,0,617313,454406.61,636992,2039679,666992,0,2039679,2039679,1402687,2039679,800000,0,694338.5,0,0,694338.5,694338.5,666992,{"$error":"#REF!"},0,2039679,0,0,0,2039679]
[{"$nulls":46},0,{"$nulls":10},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,0,0,0,1757984,0,0,0,0,0,425406.61,0,617313,454406.61,636992,2039679,666992,0,2039679,2039679,1402687,2039679,800000,null,694338.5,0,0,694338.5,694338.5,666992,{"$error":"#REF!"},0,2039679,0,0,0,2039679]
[{"$nulls":20},"другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"100480",null,"160","481",{"$nulls":5},91,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,{"$nulls":4},1003684,{"$nulls":4},0,80486,null,61000,80486,80679,2009679,80679,null,2009679,2009679,1929000,2009679,800000,null,295463.5,null,null,295463.5,295463.5,80679,{"$error":"#REF!"},null,2009679,null,null,null,2009679,24.909567545457925,{"$nulls":4},481000]
[{"$nulls":4},"05476",null,"100423",null,"160","423",{"$nulls":5},86,null,423000,423000,423000,"Услиге по уговру",{"$nulls":4},30000,12341.77,30000,30000,null,null,30000,30000,30000,0,0,30000,{"$nulls":4},30000,{"$nulls":4},0,{"$nulls":5},30000,30000,null,30000,30000,30000,30000,null,null,0,null,null,0,0,30000,{"$error":"#REF!"},null,30000,null,null,null,30000]
[{"$nulls":4},"05476",null,"100480",null,"160","481",{"$nulls":7},481000,481000,481000,"Дотације општим удружењима грађана",670000,665358,704872,707600,822902,822902,0,724300,0,0,724300,724300,724300,694300,398875,325425,null,0,0,0,724300,0,0,0,0,0,344920.61,0,556313,373920.61,556313,0,556313,0,0,0,-556313,0,0,null,398875,0,0,398875,398875,556313,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},481000]
[{"$nulls":20},"Општинска организација СУБНОРА-а",85000,84069,100000,100000,95000,95000,null,70000,null,null,70000,70000,70000,70000,55000,15000,{"$nulls":4},70000,{"$nulls":4},0,58750,null,79520,58750,79520,null,79520,null,null,null,-79520,0,null,null,55000,null,null,55000,55000,79520,null,null,0,null,null,null,0]
[{"$nulls":20},"ОО Резервних војних старешина",45000,45000,30000,30000,35000,35000,null,30000,null,null,30000,30000,30000,0,0,30000,{"$nulls":4},30000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,null,null,0,null,null,null,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":4},58000,{"$nulls":4},0,37124,null,88283,66124,88283,null,88283,null,null,null,-88283,0,null,null,16000,null,null,16000,16000,88283,null,null,0,null,null,null,0]
[{"$nulls":20},"Удружење пензионера",270000,266289,252600,252600,304902,304902,null,237300,null,null,237300,237300,237300,237300,172923,64377,{"$nulls":4},237300,{"$nulls":4},0,null,null,61019,null,61019,null,61019,null,null,null,-61019,0,null,null,172923,null,null,172923,172923,61019,null,null,0,null,null,null,0]
[{"$nulls":20},"Удружење грађана \"Пензионери Рађевине\"",140000,140000,140000,140000,160000,160000,null,150000,null,null,150000,150000,150000,150000,74702,75298,{"$nulls":4},150000,{"$nulls":4},0,67973,null,91204,67973,91204,null,91204,null,null,null,-91204,0,null,null,74702,null,null,74702,74702,91204,null,null,0,null,null,null,0]
[{"$nulls":20},"Друштво учитеља Рађевине",80000,80000,100000,100000,100000,100000,null,98000,null,null,98000,98000,98000,98000,33000,65000,{"$nulls":4},98000,{"$nulls":4},0,68773.61,null,120740,68773.61,120740,null,120740,null,null,null,-120740,0,null,null,33000,null,null,33000,33000,120740,null,null,0,null,null,null,0]
[{"$nulls":20},"Удружење грађана \"СОЛАРт\" Крупањ",null,null,30000,30000,70000,70000,null,81000,null,null,81000,81000,81000,81000,47250,33750,{"$nulls":4},81000,{"$nulls":4},0,112300,null,115547,112300,115547,null,115547,null,null,null,-115547,0,null,null,47250,null,null,47250,47250,115547,null,null,0,null,null,null,0]
[null,null,null,"15-2",null,"0602-0002",{"$nulls":11},"01","01","01","Функционисање месних заједница",{"$nulls":4},7872754.34,7093745.31,7686707,8330887,0,0,8330887,8330887,9485275.35,8602785.43,4024158.41,5461116.9399999995,null,0,0,0,8955241,0,0,0,0,0,6232537.88,1673225.45,9819002,7026302.029999999,10516344,9600002,10400708.23,0,9600002,9800002,-716342,9800002,0,0,152704244.72,0,0,152704244.72,152704064.72,9819002,{"$error":"#REF!"},0,9800002,0,0,0,9800002]
[{"$nulls":46},0,{"$nulls":10},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,0,0,0,8955241,0,0,0,0,0,6232537.88,1673225.45,9819002,7026302.029999999,10516344,9600002,10400708.23,0,9600002,9800002,-716342,9800002,0,null,152704244.72,0,0,152704244.72,152704064.72,9819002,{"$error":"#REF!"},0,9800002,0,0,0,9800002]
[{"$nulls":20},"класификоване на другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"100421",null,"160","421",{"$nulls":5},222,1,421000,421000,421000,"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,{"$nulls":4},689099,{"$nulls":4},0,133300.02,43622.33,347345,150362.25,381345,347345,347345,null,347345,347345,-34000,347345,null,null,19088027.09,null,null,19088027.09,19088008.09,347345,{"$error":"#REF!"},null,347345,null,null,null,347345,0.9108418885785837,{"$nulls":4},421000]
[{"$nulls":4},"05476",null,"100422",null,"160","422",{"$nulls":5},223,2,422000,422000,422000,"Трошкови путовања",602500,588500,857905,896405,576000,546000,576000,576000,null,null,576000,576000,580000,530000,260000,320000,{"$nulls":4},576000,{"$nulls":4},0,218000,64000,576000,258000,576000,576000,576000,null,576000,576000,0,576000,null,null,19088028.09,null,null,19088028.09,19088008.09,576000,{"$error":"#REF!"},null,576000,null,null,null,576000,1,{"$nulls":4},422000]
[{"$nulls":4},"05476",null,"100423",null,"160","423",{"$nulls":5},224,3,423000,423000,423000,"Услуге по уговору",455022,455022,532896,628579,530000,527693.96,690000,690000,null,null,690000,690000,742000,756035.38,348396.02,393603.98,{"$nulls":4},690000,{"$nulls":4},0,556483.19,231938.84,756000,735229.94,995000,690000,994629.82,null,756000,756000,-239000,756000,null,null,19088029.09,null,null,19088029.09,19088008.09,756000,{"$error":"#REF!"},null,756000,null,null,null,756000,0.7597989949748744,{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,19088030.09,null,null,19088030.09,19088008.09,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},425000]
[{"$nulls":4},"05476",null,"100426",null,"160","426",{"$nulls":5},225,4,426000,426000,426000,"Материјал",310002,127489,130312,343993,164089,94123.68,164088,164088,null,null,164088,164088,167203,83396.53,35381.53,131821.47,{"$nulls":4},167203,{"$nulls":4},0,25296,11066,143999,43071,143999,143999,143999,null,143999,143999,0,143999,null,null,19088031.09,null,null,19088031.09,19088008.09,143999,{"$error":"#REF!"},null,143999,null,null,null,143999,1,{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,19088032.09,null,null,19088032.09,19088008.09,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},482000]
[{"$nulls":4},"05476",null,"100500",null,"160","511",{"$nulls":5},226,5,511000,511000,511000,"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,{"$nulls":4},6685939,{"$nulls":4},0,5299458.67,1322598.28,7995658,5839638.84,8420000,7842658,8338734.41,null,7776658,7976658,-443342,7976658,null,null,19088033.09,null,null,19088033.09,19088008.09,7995658,{"$error":"#REF!"},null,7976658,null,null,null,7976658,0.9473465558194775,{"$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":4},147000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,19088034.09,null,null,19088034.09,19088008.09,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$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":4},214185,{"$nulls":4},0,41604.64,328500,41604.64,41604.64,328500,328500,328500,null,328500,328500,0,328500,null,null,19088034.09,null,null,19088034.09,19088008.09,328500,{"$error":"#REF!"},null,328500,null,null,null,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":4},652561,{"$nulls":4},0,474779.79000000004,382897,291632.24,479779.79000000004,617446,382897,535897,null,382897,382897,-234549,382897,null,null,19088035.09,null,null,19088035.09,19088008.09,535897,{"$error":"#REF!"},null,382897,null,null,null,382897,0.6201303433822553]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" БОГОШТИЦА \"",132074,120517,119784,121665,110052,105300,108206,108206,null,null,108206,108206,108206,103500,58900,49306,{"$nulls":4},108206,{"$nulls":4},0,240942.5,267719,167354,240942.5,267719,267719,267719,null,267719,267719,0,267719,null,null,19088036.09,null,null,19088036.09,19088008.09,267719,{"$error":"#REF!"},null,267719,null,null,null,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":4},325068,{"$nulls":4},0,275214.47,307546,275214.47,275214.47,307546,307546,307546,null,307546,307546,0,307546,null,null,19088037.09,null,null,19088037.09,19088008.09,307546,{"$error":"#REF!"},null,307546,null,null,null,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":4},179598,{"$nulls":4},0,256224,307546,137524,389248,436570,307546,436570,null,307546,307546,-129024,307546,null,null,19088038.09,null,null,19088038.09,19088008.09,307546,{"$error":"#REF!"},null,307546,null,null,null,307546,0.7044597659023754]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" БРШТИЦА \"",415254,353228,367448,415254,386593,353169.51,379765,379765,null,null,379765,379765,379765,346659.09,163909.58,215855.42,{"$nulls":4},379765,{"$nulls":4},0,352858.05,503348,310322,352858.05,503348,503348,503348,null,503348,503348,0,503348,null,null,19088039.09,null,null,19088039.09,19088008.09,503348,{"$error":"#REF!"},null,503348,null,null,null,503348,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ВРБИЋ \"",210395,201431,174840,204339,190887,171562,194244,218304,null,null,218304,218304,218304,203092,178592,39712,{"$nulls":4},218304,{"$nulls":4},0,255500,327112,255500,277073.76,327112,327112,327112,null,327112,327112,0,327112,null,null,19088040.09,null,null,19088040.09,19088008.09,327112,{"$error":"#REF!"},null,327112,null,null,null,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":4},334242,{"$nulls":4},0,55000,447285,55000,55000,447285,447285,447285,null,447285,447285,0,447285,null,null,19088041.09,null,null,19088041.09,19088008.09,447285,{"$error":"#REF!"},null,447285,null,null,null,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":4},850000,{"$nulls":4},0,127984.24,433131,59491.06,159589.03999999998,435131,433131,433131,null,433131,633131,198000,633131,null,null,19088042.09,null,null,19088042.09,19088008.09,433131,{"$error":"#REF!"},null,633131,null,null,null,633131,1.4550353801498859]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" КОСТАЈНИК \"",388421,367260,320230,350981,349218,326620,341618,341618,null,null,341618,341618,341618,308300,290300,51318,{"$nulls":4},341618,{"$nulls":4},0,320700,456444,320700,320700,456444,456444,456444,null,456444,456444,0,456444,null,null,19088043.09,null,null,19088043.09,19088008.09,456444,{"$error":"#REF!"},null,456444,null,null,null,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":4},241477,{"$nulls":4},0,10500,363192,10500,175750,363192,363192,363192,null,363192,363192,0,363192,null,null,19088044.09,null,null,19088044.09,19088008.09,363192,{"$error":"#REF!"},null,363192,null,null,null,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":4},257170,{"$nulls":4},0,351495.42,390390,8500,351495.42,390390,390390,390390,null,390390,390390,0,390390,null,null,19088045.09,null,null,19088045.09,19088008.09,390390,{"$error":"#REF!"},null,390390,null,null,null,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":4},2365701,{"$nulls":4},0,971024.99,1429211,721150.8200000001,1370411.75,1948000,1429211,1947893.23,null,1429211,1429211,-518789,1429211,null,null,19088046.09,null,null,19088046.09,19088008.09,1495211,{"$error":"#REF!"},null,1429211,null,null,null,1429211,0.7336812114989733]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ЛИКОДРА \"",296692,253184,254449,296692,276023,258553.99,271675,271675,null,null,271675,271675,287295,267060,192190,95105,{"$nulls":4},271675,{"$nulls":4},0,325246.72,393721,67000,325246.72,393721,393721,393721,null,393721,393721,0,393721,null,null,19088047.09,null,null,19088047.09,19088008.09,393721,{"$error":"#REF!"},null,393721,null,null,null,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":4},227092,{"$nulls":4},0,272518.35,337936,24934.25,280958.18,369936,337936,337936,null,337936,337936,-32000,337936,null,null,19088048.09,null,null,19088048.09,19088008.09,337936,{"$error":"#REF!"},null,337936,null,null,null,337936,0.913498551100731]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" МОЈКОВИЋ \"",306927,306927,308064,308566,300587.95,300587.95,274265,358745,null,null,358745,358745,369839.43,369551.02,354456.59,15382.839999999967,{"$nulls":4},358745,{"$nulls":4},0,348054.33,389280,338040,348054.33,389280,389280,389280,null,389280,389280,0,389280,null,null,19088049.09,null,null,19088049.09,19088008.09,389280,{"$error":"#REF!"},null,389280,null,null,null,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":4},113523,{"$nulls":4},0,147500,229419,10500,147500,229419,229419,229419,null,229419,229419,0,229419,null,null,19088050.09,null,null,19088050.09,19088008.09,229419,{"$error":"#REF!"},null,229419,null,null,null,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":4},123720,{"$nulls":4},0,157320,265221,8500,157320,265221,265221,265221,null,265221,265221,0,265221,null,null,19088051.09,null,null,19088051.09,19088008.09,265221,{"$error":"#REF!"},null,265221,null,null,null,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":4},150798,{"$nulls":4},0,254325.99,302411,254325.99,254325.99,302411,302411,302411,null,302411,302411,0,302411,null,null,19088052.09,null,null,19088052.09,19088008.09,302411,{"$error":"#REF!"},null,302411,null,null,null,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":4},224716,{"$nulls":4},0,212869,348482,18929,227654,348482,348482,348482,null,348482,348482,0,348482,null,null,19088053.09,null,null,19088053.09,19088008.09,348482,{"$error":"#REF!"},null,348482,null,null,null,348482,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ТОМАЊ \"",159098,119927,36200,159098,179850,159019,177603,177603,null,null,177603,177603,177603,159211,48500,129103,{"$nulls":4},177603,{"$nulls":4},0,126280,299081,120280,126280,299081,299081,299081,null,299081,299081,0,299081,null,null,19088054.09,null,null,19088054.09,19088008.09,299081,{"$error":"#REF!"},null,299081,null,null,null,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":4},124728,{"$nulls":4},0,237623,259393,44231,239323,259393,259393,259393,null,259393,259393,0,259393,null,null,19088055.09,null,null,19088055.09,19088008.09,259393,{"$error":"#REF!"},null,259393,null,null,null,259393,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ЦЕРОВА \"",326576,322859,221844,325085,314920,289720,315156,446396,null,null,446396,446396,446396,406840,398340,48056,{"$nulls":4},446396,{"$nulls":4},0,394222.39,435906,8500,407222.39,435906,435906,435906,null,435906,435906,0,435906,null,null,19088056.09,null,null,19088056.09,19088008.09,435906,{"$error":"#REF!"},null,435906,null,null,null,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":4},268350,{"$nulls":4},0,22750,394831,10500,22750,394831,394831,394831,null,394831,394831,0,394831,null,null,19088057.09,null,null,19088057.09,19088008.09,394831,{"$error":"#REF!"},null,394831,null,null,null,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,0,0,0,13964311,0,0,0,0,0,9381213.44,4269784.6,12508284.59,11354189.47,12450000,12791000,13046000,0,11900000,11900000,-550000,11900000,0,0,10210454.209999999,0,0,10210454.209999999,10210454.209999999,13046000,{"$error":"#REF!"},0,10628528,0,0,0,11900000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},170,{"$nulls":8},"Управљање јавним дугом",2800000,2574470,14936050,15600000,15290000,14630482.209999999,11310000,11310000,0,0,11310000,11310000,13964311,13453678.030000001,10210454.209999999,3753856.790000001,null,0,0,0,13964311,0,0,0,0,0,9381213.44,4269784.6,12508284.59,11354189.47,12450000,12791000,13046000,0,11900000,11900000,-550000,11900000,0,null,10210454.209999999,0,0,10210454.209999999,10210454.209999999,13046000,{"$error":"#REF!"},0,10628528,0,0,0,11900000]
[{"$nulls":4},"05476",null,"100441",null,"170","441",{"$nulls":5},96,null,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,0,0,0,2693650,0,0,0,0,0,1416566.24,685290.26,1888754.99,1668088.14,1850000,1845000,2100000,0,1100000,1100000,-750000,1100000,0,null,1998271.72,0,0,1998271.72,1998271.72,2100000,{"$error":"#REF!"},null,949551,null,0,null,1100000,0.5945945945945946,{"$nulls":4},441000]
[{"$nulls":18},441000,441400,"Кредит Банка Интеса (индустријска зона) ","Кредит Банка Интеса (индустријска зона)","Кредит Банка Интеса (индустријска зона)","Кредит Банка Интеса (индустријска зона)","Кредит Банка Интеса (индустријска зона)",3400000,3247520.74,"Кредит Банка Интеса (индустријска зона)","Кредит Банка Интеса (индустријска зона)","Кредит Банка Интеса (индустријска зона)","Кредит Банка Интеса (индустријска зона)","Кредит Банка Интеса (индустријска зона)","Кредит Банка Интеса (индустријска зона)",2690000,2562081.2,1994621.73,695378.27,{"$nulls":4},2690000,{"$nulls":4},0,1416566.24,685290.26,1888754.99,1668088.14,1850000,1845000,2100000,null,949551,949551,-900449,949551,null,null,1994621.73,null,null,1994621.73,1994621.73,2100000,{"$error":"#REF!"},null,949551,null,null,null,949551,0.5132708108108108]
[{"$nulls":18},444000,444100,"Кредит Банка Интеса (индустријска зона) - курсне разлике ",{"$nulls":34},150449,150449,null,150449,{"$nulls":14},150449]
[{"$nulls":20},"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":4},3650,{"$nulls":4},0,{"$nulls":10},0,0,null,null,3649.99,null,null,3649.99,3649.99,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"100611",null,"170","611",{"$nulls":5},97,null,611000,null,null,"Отлата главнице домаћим кредиторима",2800000,2574470,11081415,11500000,11800000,11309415.54,11300000,11300000,0,0,11300000,11300000,11270661,10887946.84,8212182.489999999,3058478.5100000007,null,0,0,0,11270661,0,0,0,0,0,7964647.2,3584494.34,10619529.6,9686101.33,10600000,10946000,10946000,0,10800000,10800000,200000,10800000,0,null,8212182.489999999,0,0,8212182.489999999,8212182.489999999,10946000,{"$error":"#REF!"},0,9678977,0,0,0,10800000,1.0188679245283019,{"$nulls":4},611000]
[{"$nulls":18},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,{"$nulls":4},11070000,{"$nulls":4},0,7964647.2,3584494.34,10619529.6,9686101.33,10600000,10946000,10946000,null,9678977,9678977,-921023,9678977,null,null,8011521.93,null,null,8011521.93,8011521.93,10946000,{"$error":"#REF!"},null,9678977,null,null,null,9678977,0.913111037735849]
[{"$nulls":18},444000,444100,"Кредит Банка Интеса (индустријска зона) - курсне разлике ",{"$nulls":34},1121023,1121023,null,1121023,{"$nulls":14},1121023]
[{"$nulls":20},"Кредит Фонда за развој РС (водовод Змајевац)",{"$nulls":4},900000,818059.62,230000,230000,null,null,230000,230000,200661,200660.56,200660.56,0.4400000000023283,{"$nulls":4},200661,{"$nulls":4},0,{"$nulls":10},0,0,null,null,200660.56,null,null,200660.56,200660.56,null,{"$error":"#REF!"},null,0,null,null,null,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,30000,1000,1000,1000,0,0,0,0,0,0,0,30000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},330,{"$nulls":8},"Судови",null,null,0,0,0,0,30000,30000,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,30000,1000,1000,1000,0,null,0,0,0,0,0,30000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":4},"05476",null,"300411",null,"330","411",{"$nulls":7},411000,411000,411000,"Плате и додаци запослених",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},422000]
[{"$nulls":4},"05476",null,"300424",null,"330","424",{"$nulls":5},99,null,424000,424000,424000,"Специјализоване услуге",{"$nulls":4},0,0,30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":9},0,{"$nulls":5},30000,30000,null,30000,1000,1000,1000,null,null,0,null,null,0,0,30000,{"$error":"#REF!"},null,1000,null,null,0,1000,{"$nulls":5},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,30000,1000,1000,1000,0,0,0,0,0,0,0,30000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},130,{"$nulls":8},"Опште услуге",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,30000,1000,1000,1000,0,null,0,0,0,0,0,30000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":4},"05476",null,"300411",null,"130","411",{"$nulls":7},411000,411000,411000,"Плате и додаци запослених",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},422000]
[{"$nulls":4},"05476",null,"300424",null,"130","424",{"$nulls":5},55,null,424000,424000,424000,"Специјализоване услуге",{"$nulls":4},0,0,{"$nulls":4},0,{"$nulls":14},0,{"$nulls":5},30000,30000,null,30000,1000,1000,1000,null,null,0,null,null,0,0,30000,{"$error":"#REF!"},null,1000,null,null,0,1000,{"$nulls":5},426000]
[null,null,null,"15-7",null,"0602-0007",{"$nulls":11},"01","01","01","Функцион.национал.савет.нацио.мањина",{"$nulls":4},0,0,30000,30000,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,1000,1000,1000,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":46},0,{"$nulls":10},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,1000,1000,1000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":27},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":4},"05476",null,"010480",null,"130","481",{"$nulls":5},63,null,481000,481000,481000,"Дотације невладиним организацијама",{"$nulls":4},0,0,30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":9},0,{"$nulls":5},10000,10000,null,10000,1000,1000,1000,null,null,0,null,null,0,0,10000,{"$error":"#REF!"},null,1000,null,null,null,1000,{"$nulls":5},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,0,0,0,0,0,0,30000,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},330,{"$nulls":8},"Судови",0,0,0,0,0,0,30000,30000,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,null,0,0,0,0,0,30000,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$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":9},0,{"$nulls":5},30000,30000,null,null,null,0,0,null,null,0,null,null,0,0,30000,{"$error":"#REF!"},null,0,null,null,null,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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$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,0,0,0,4408557,0,0,0,0,0,0,0,0,0,1951720,4421402,127468.79,0,4000000,4000000,2048280,4000000,4000000,0,0,0,0,0,0,3777324,{"$error":"#REF!"},0,4000000,0,0,0,4000000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":11},112,{"$nulls":8},"Финансијски и фискални послови",0,0,0,3656028,0,0,8831862,2569195.16,0,0,2569195.16,2569195.16,20965,0,0,20965,null,0,0,0,4408557,0,0,0,0,0,0,0,0,0,1951720,4421402,127468.79,0,4000000,4000000,2048280,4000000,4000000,null,0,0,0,0,0,3777324,{"$error":"#REF!"},0,4000000,0,0,0,4000000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"1004992",null,"112","49912",{"$nulls":5},42,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,{"$nulls":4},4408557,{"$nulls":4},0,{"$nulls":4},1951720,4421402,127468.79,null,4000000,4000000,2048280,4000000,4000000,null,0,null,null,0,0,3777324,{"$error":"#REF!"},null,4000000,null,null,null,4000000,2.049474309839526,null,null,3360470,{"$error":"#REF!"},499120]
[null,null,null,"15-10",null,"0602-0010",{"$nulls":11},"01","01","01","Стална буџетска резерва",{"$nulls":4},1237790,0,2207965,1950894.16,0,0,1950894.16,1950894.16,1763374,0,0,1763374,null,0,0,0,1828374,0,0,0,0,0,0,0,0,0,1365240,2036456,1365240,0,1500000,1500000,134760,1500000,0,0,0,0,0,0,0,1500000,{"$error":"#REF!"},0,1500000,0,0,0,1500000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$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,0,0,0,1828374,0,0,0,0,0,0,0,0,0,1365240,2036456,1365240,0,1500000,1500000,134760,1500000,0,null,0,0,0,0,0,1500000,{"$error":"#REF!"},0,1500000,0,0,0,1500000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"1004991",null,"112","49911",{"$nulls":5},43,null,499110,499000,499110,"Стална буџетска резерва",1113121,null,null,1126785,1237790,0,2207965,1950894.16,null,null,1950894.16,1950894.16,1763374,0,0,1763374,{"$nulls":4},1828374,{"$nulls":4},0,{"$nulls":4},1365240,2036456,1365240,null,1500000,1500000,134760,1500000,null,null,0,null,null,0,0,1500000,{"$error":"#REF!"},null,1500000,null,null,null,1500000,1.0987079194866836,null,null,1318470,{"$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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,1000,1000,1000,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},160,{"$nulls":8},"Опште јавне услуге некласификоване",3188011,3188010,2769767,3181500,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,1000,1000,1000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":20},"на другом месту",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,"100423",null,"160","423",{"$nulls":5},87,null,423000,423000,423000,"Услуге по уговору",3188011,3188010,2769767,3181500,{"$nulls":21},0,{"$nulls":5},10000,10000,null,10000,1000,1000,1000,{"$nulls":5},0,null,10000,{"$error":"#REF!"},null,1000,null,null,null,1000,{"$nulls":5},423000]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},130,{"$nulls":8},"Опште услуге",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$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,{"$nulls":14},0,{"$nulls":5},10000,10000,null,null,null,0,0,null,null,0,null,null,0,0,10000,{"$error":"#REF!"},null,0,null,null,null,0,{"$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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[null,null,null,"15-13",null,"0602-0013",{"$nulls":11},"01","01","01","Администр.изворн.прихода локал.самоуправе",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,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":14},0,{"$nulls":10},0,null,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,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,{"$nulls":4},0,{"$nulls":4},0,{"$nulls":5},10000,10000,null,null,null,0,0,0,null,0,null,null,null,0,10000,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[null,null,null,"15-14",null,"0602-0014",{"$nulls":11},"01","01","01","Ванредне ситуације",{"$nulls":4},20021569.59,14042459.299999999,19711891,14707697,0,5944094,20651791,20651791,19742548,16507408.879999999,7469270.500000001,12264198.5,null,0,0,0,19677548,3717294.81,5478401,4195000,580000,-4898401,10752223.82,1977123,17664666.34,11043951.02,11702557,12632797,15592557,0,16382797,16382797,4680240,16962797,3800000,0,1599562.96,0,2123653.3,3723216.2600000002,3723216.2600000002,16357797,{"$error":"#REF!"},0,16962797,0,0,0,16962797]
[{"$nulls":46},0,{"$nulls":10},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,0,0,0,19335672,3717294.81,5478401,4195000,580000,-4898401,10550371.82,1934773,17331869.34,10776889.24,11369760,12300000,15259760,0,16050000,16050000,4680240,16630000,3800000,null,1366677.28,0,2123653.3,3490330.58,3490330.58,16025000,{"$error":"#REF!"},0,16630000,0,0,0,16630000]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"100423",null,"160","423",{"$nulls":5},88,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,{"$nulls":4},1366678,{"$nulls":4},0,1354934.67,null,2709869.34,1354934.67,1360000,1400000,1400000,null,1400000,1400000,40000,1400000,2800000,null,1366677.28,null,null,1366677.28,1366677.28,1400000,{"$error":"#REF!"},null,1400000,null,null,null,1400000,1.0294117647058822,{"$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,0,0,0,17818994,3717294.81,5478401,4195000,580000,-4898401,9064339.65,1803675.5,12572000,9290857.07,9709760,8850000,12709760,0,12600000,12600000,2890240,13180000,1000000,0,0,0,2123653.3,2123653.3,2123653.3,12575000,{"$error":"#REF!"},0,13180000,0,0,0,13180000,1.2976633819991432,{"$nulls":4},484000]
[{"$nulls":20},"услед елементарних непогода или других",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":20},"природних узрока",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$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":4},9790000,3717294.81,5478401,4195000,580000,-4898401,9064339.65,1803675.5,12572000,9290857.07,9709760,8850000,12709760,0,12600000,12600000,2890240,13180000,1000000,null,null,null,2123653.3,2123653.3,2123653.3,12575000,{"$error":"#REF!"},null,13180000,null,null,null,13180000,1.2976633819991432]
[{"$nulls":13},94,null,94,1,null,484000,484000,"Санирање штета од елементарних непогода - Резерва",null,4986797,31873006,68662998,5249697,3388399.12,{"$nulls":9},0,{"$nulls":5},2500000,2500000,2500000,null,-2500000,6714107.65,1803675.5,6700000,6714107.65,6834760,6050000,6834760,null,6700000,4700000,-2134760,4700000,1000000,{"$nulls":6},6700000,null,null,4700000,null,null,null,4700000,0.6876613077854965]
[{"$nulls":18},484000,484000,"Регулација реке Језаве",{"$nulls":25},0,null,null,3000000,null,null,null,3000000,null,3000000,3000000,3000000,3000000,{"$nulls":7},3000000,{"$nulls":6},3000000]
[{"$nulls":16},2,null,null,null,"Враћање река у речна корита",{"$nulls":4},2202000,2200980,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":16},3,null,null,null,"Израда планске и пројектне документације",null,0,0,{"$nulls":12},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":20}," - План детаљ.регулац.за изгр.дела пута Крупањ-Кржава",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":20}," - Елаборат за мостове",{"$nulls":4},888000,888000,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":20}," - Израда пројект.докум.за обнову три моста",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":20}," - Техничка контрола пројекта (мостови)",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":20}," - Стручни надзор (мостови и клизишта)",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":16},4,null,null,null,"Извођење радова",{"$nulls":4},3030000,1367254,1000000,null,null,1000000,1000000,1000000,1000000,895461.27,895461.27,104538.72999999998,{"$nulls":4},1000000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,0,null,895461.27,895461.27,895461.27,null,null,null,0,null,null,null,0]
[{"$nulls":16},5,null,null,null,"Набавка камена",{"$nulls":4},470000,469560,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":16},6,null,null,null,"Снабдевање  грађана водом за пиће",{"$nulls":4},339981.66,339981.66,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":13},94,null,94,7,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,{"$nulls":4},1800000,{"$nulls":4},0,1872000,null,1872000,1872000,1875000,1800000,1875000,null,1900000,1900000,25000,1900000,null,null,1470000,null,330000,1800000,1800000,1875000,{"$error":"#REF!"},null,1900000,null,null,null,1900000,1.0133333333333334]
[{"$nulls":13},94,null,94,8,null,null,null,"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,{"$nulls":4},777203,null,127303,null,null,-127303,{"$nulls":10},0,0,null,null,522597,null,127303,649900,649900,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":13},94,null,94,9,null,null,null,"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":4},556791,null,156098,null,null,-156098,{"$nulls":10},0,0,null,null,0,null,400692.65,400692.65,400692.65,null,null,null,0,null,null,null,0]
[{"$nulls":13},94,null,94,10,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,{"$nulls":4},3895000,1217294.81,2695000,1695000,580000,-2115000,478232,null,1000000,704749.42,1000000,1000000,1000000,null,1000000,3000000,2000000,3580000,null,null,0,null,null,0,0,1000000,{"$error":"#REF!"},null,3580000,null,null,null,3580000,3]
[{"$nulls":4},"05476",null,"100424",null,"160","424",{"$nulls":5},89,null,424000,424000,424000,"Успостављање система Цивилне заштите",{"$nulls":4},100000,0,100000,null,null,100000,100000,100000,100000,0,0,100000,{"$nulls":4},100000,{"$nulls":4},0,null,null,1050000,null,150000,1050000,150000,null,1050000,1050000,900000,1050000,null,null,0,null,null,0,0,1050000,{"$error":"#REF!"},null,1050000,null,null,null,1050000,7]
[{"$nulls":4},"05476",null,"100500",null,"160","541",{"$nulls":5},95,null,541100,541000,541100,"Трошкови експропријације и откуп земљишта",{"$nulls":4},1300000,447005,1000000,150000,null,850000,1000000,1000000,50000,null,0,50000,{"$nulls":4},50000,{"$nulls":4},0,131097.5,131097.5,1000000,131097.5,150000,1000000,1000000,null,1000000,1000000,850000,1000000,null,null,0,null,null,null,0,1000000,null,null,1000000,null,null,null,1000000,6.666666666666667]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":20},"Фонд противпожарне заштите",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},320,{"$nulls":8},"Услуге противпожарне заштите",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},332797,332797,330980,332797,332797,0,0,332797,332797,341876,340225.68,232886,99911,0,0,0,0,341876,0,0,0,0,0,201852,42350,332797,267061.78,332797,332797,332797,0,332797,332797,0,332797,0,0,232885.68,0,0,232885.68,232885.68,332797,{"$error":"#REF!"},0,332797,0,0,0,332797]
[{"$nulls":4},"05476",null,"300500",null,"320","512",{"$nulls":5},98,null,512900,512000,512900,"Опрема за призв., мотор., непокр.и немотор",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},332797,332797,330980,332797,332797,0,0,332797,332797,341876,340225.68,232886,99911,null,0,0,0,341876,0,0,0,0,0,201852,42350,332797,267061.78,332797,332797,332797,null,332797,332797,0,332797,0,null,232885.68,0,0,232885.68,232885.68,332797,{"$error":"#REF!"},0,332797,0,0,0,332797,1,{"$nulls":4},463000]
[{"$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,0,0,0,404028,0,0,0,0,0,0,0,0,0,0,0,0,0,370000,370000,370000,370000,0,0,168100,0,0,168100,168100,0,{"$error":"#REF!"},0,370000,0,0,0,370000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},860,{"$nulls":8},"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,730000,640200,400000,400000,0,0,400000,400000,404028,365950.04000000004,168100,235928,null,0,0,0,404028,0,0,0,0,0,0,0,0,0,0,0,0,0,370000,370000,370000,370000,0,null,168100,0,0,168100,168100,0,{"$error":"#REF!"},0,370000,0,0,0,370000]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"800423",null,"860","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":4},670000,580200,250000,250000,null,null,250000,250000,264000,225922.04,154000,110000,{"$nulls":4},264000,{"$nulls":4},0,{"$nulls":8},230000,230000,230000,230000,null,null,154000,null,null,154000,154000,null,{"$error":"#REF!"},null,230000,null,null,null,230000,0.8712121212121212,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"800426",null,"860","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":4},60000,60000,150000,150000,null,null,150000,150000,140028,140028,14100,125928,{"$nulls":4},140028,{"$nulls":4},0,{"$nulls":8},140000,140000,140000,140000,null,null,14100,null,null,14100,14100,null,{"$error":"#REF!"},null,140000,null,null,null,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,0,0,0,31151,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,50000,50000,50000,0,0,31150.4,0,0,31150.4,31150.4,0,{"$error":"#REF!"},0,50000,0,0,0,50000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},860,{"$nulls":8},"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,434700,434700,171000,171000,0,0,171000,171000,31151,31150.4,31150.4,0.5999999999985448,null,0,0,0,31151,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,50000,50000,50000,0,null,31150.4,0,0,31150.4,31150.4,0,{"$error":"#REF!"},0,50000,0,0,0,50000]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"800423",null,"860","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":4},434700,434700,120500,120500,null,null,120500,120500,31151,31150.4,31150.4,0.5999999999985448,{"$nulls":4},31151,{"$nulls":4},0,{"$nulls":8},35000,50000,50000,50000,null,null,31150.4,null,null,31150.4,31150.4,null,{"$error":"#REF!"},null,50000,null,null,null,50000,1.6050849089916857,{"$nulls":4},423000]
[{"$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,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":5},"0602-П16",{"$nulls":11},"01","01","01","Израда монографије општине Крупањ",{"$nulls":4},384000,0,384000,0,0,384000,384000,384000,384000,384000,384000,0,null,0,0,0,384000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,384000,384000,384000,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},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,0,0,0,384000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,384000,384000,384000,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$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":4},384000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,0,null,384000,384000,384000,null,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,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,0,0,0,38002,0,0,0,0,0,0,0,0,0,0,0,0,0,40000,80000,80000,80000,0,0,4000,0,0,4000,4000,0,{"$error":"#REF!"},0,80000,0,0,0,80000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},860,{"$nulls":8},"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,0,0,42500,42500,0,0,42500,42500,38002,38001.48,4000,34002,null,0,0,0,38002,0,0,0,0,0,0,0,0,0,0,0,0,0,40000,80000,80000,80000,0,null,4000,0,0,4000,4000,0,{"$error":"#REF!"},0,80000,0,0,0,80000]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"800423",null,"860","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":4},0,0,37500,37500,null,null,37500,37500,38002,38001.48,4000,34002,{"$nulls":4},38002,{"$nulls":4},0,{"$nulls":8},40000,80000,80000,80000,null,null,4000,null,null,4000,4000,null,{"$error":"#REF!"},null,80000,null,null,null,80000,{"$nulls":5},423000]
[{"$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,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":5},"0602-П5",{"$nulls":11},"01","01","01","Обележавање Годишњице битке на Мачковом Камену",{"$nulls":4},42500,42277.53,42500,42500,0,0,42500,42500,3500,3500,0,3500,null,0,0,0,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,40000,40000,40000,40000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,40000,0,0,0,40000]
[{"$nulls":46},0,{"$nulls":10},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,0,0,0,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,40000,40000,40000,40000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,40000,0,0,0,40000]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"800423",null,"860","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":4},42500,42277.53,37500,37500,null,null,37500,37500,3500,3500,0,3500,{"$nulls":4},3500,{"$nulls":4},0,{"$nulls":8},40000,40000,40000,40000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,40000,null,null,null,40000,{"$nulls":5},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":9},0,{"$nulls":10},0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[null,null,null,"15-П1",null,"0602-П6",{"$nulls":11},"01","01","01","Пројекат 600 година општине Крупањ",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,3800000,0,0,0,0,0,0,0,0,4681985.8,368964.34,5300000,5522060.41,6000250,3800000,6000250,0,0,0,-6000250,0,0,0,744555.41,0,0,744555.41,744555.41,5300000,0,0,0,0,0,0,0]
[{"$nulls":11},860,{"$nulls":8},"Рекреација, спорт, култура и вере, некласификовано ",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,{"$nulls":4},0,4681985.8,368964.34,5300000,5522060.41,6000250,3800000,6000250,0,0,0,-6000250,0,0,0,744555.41,0,0,744555.41,744555.41,5300000,0,0,0,0,0,0,0]
[{"$nulls":20},"на другом месту",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,"800423",null,"860","423",null,null,185,null,null,185,null,423000,423000,423000,"Услуге по уговору",{"$nulls":7},0,null,null,null,0,0,0,0,null,null,2000000,null,null,0,{"$nulls":4},0,4099751.14,368964.34,4500000,4723015.75,4950250,2000000,4950250,null,null,null,-4950250,0,0,null,0,null,null,null,0,4500000,{"$nulls":6},0,0]
[{"$nulls":4},"05476",null,"800426",null,"860","426",null,null,186,null,null,186,null,426000,426000,426000,"Материјал",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":5},1800000,{"$nulls":7},0,582234.66,null,800000,799044.66,1050000,1800000,1050000,null,null,null,-1050000,0,null,null,744555.41,null,null,744555.41,744555.41,800000,{"$nulls":6},0,0]
[{"$nulls":20},"Лазаревдан",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":20},"Прослава Општинске славе - Свети Спасовдан",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":20},"Дани Међаша",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":20},"Петровдан - вашар у Добром Потоку",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":20},"Обележавање Дана Устанка у II Светском рату",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":20},"Културно лето у Крупњу",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":20},"Дани младих ",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":20},"Улична трка поводом Дана Општине",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":20},"Прослава Дана Општине",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":20},"Обележавање Годишњице битке на Мачковом Каменуу",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":20},"Плодови Рађевине",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":46},0,{"$nulls":10},0]
[null,null,null,"15-П2",null,"0602-П7",{"$nulls":11},"01","01","01","Пројекат електронске скупштине",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,1000000,1000000,0,0,1000000,0,1000000,1000000,1000000,0,0,0,-1000000,1000000,0,0,744555.41,0,0,744555.41,744555.41,1000000,0,0,0,0,0,0,1000000]
[{"$nulls":11},111,{"$nulls":8},"Извршни и законодавни органи,",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,null,null,null,1000000,1000000,0,0,1000000,0,1000000,1000000,1000000,0,0,0,-1000000,1000000,0,0,744555.41,0,0,744555.41,744555.41,1000000,0,0,0,0,0,0,1000000]
[{"$nulls":4},"05476",{"$nulls":23},0,null,null,null,0,0,0,0,{"$nulls":5},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"100500",null,"111","512",{"$nulls":5},41,null,512000,512000,512000,"Машине и опрема",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":12},1000000,1000000,null,null,1000000,null,1000000,1000000,1000000,null,null,null,-1000000,1000000,null,null,744555.41,null,null,744555.41,744555.41,1000000,{"$nulls":6},1000000,0]
[null,null,null,"15-П3",null,"0602-П8",{"$nulls":11},"01","01","01","Уређење фасада на објектима у јавној својини",{"$nulls":4},3330806,0,3330806,0,0,3330806,3330806,3330806,0,0,0,0,0,0,0,0,0,0,500000,0,0,-500000,0,0,0,0,10000,0,500000,0,0,0,-10000,0,0,0,0,0,0,0,0,500000,{"$error":"#REF!"},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,0,0,0,0,0,500000,0,0,-500000,0,0,0,0,10000,0,500000,0,0,0,-10000,0,0,null,0,0,0,0,0,500000,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$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,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"100500",null,"111","511",null,null,null,39,null,null,null,511300,511000,511300,"Капитално одржавање зграда и објеката",1000000,1000000,29194,1000000,3300806,0,3300806,null,null,3300806,3300806,3300806,null,0,0,0,{"$nulls":6},500000,null,null,-500000,{"$nulls":4},10000,null,500000,null,null,null,-10000,0,null,null,0,null,null,0,0,500000,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"0602-П20",{"$nulls":11},"01","01","01","Реновирање Канц.за младе и Омладинских клубова",{"$nulls":4},120000,90000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},111,{"$nulls":8},"Извршни и законодавни органи,",null,null,0,0,120000,90000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$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},1500000,0,1500000,0,0,1500000,1500000,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1332504,0,1350000,1332504,1335000,1300000,1350000,0,0,0,-1335000,0,0,0,0,0,0,0,0,1350000,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},350,{"$nulls":8},"Јавни ред и безбедност - истраживање и развој",0,0,0,0,1500000,0,1500000,0,0,1500000,1500000,1500000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,1332504,0,1350000,1332504,1335000,1300000,1350000,0,0,0,-1335000,0,0,null,0,0,0,0,0,1350000,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"300500",null,"350","512",{"$nulls":5},101,null,512800,512000,512800,"Опрема за јавну безбедност",{"$nulls":4},1500000,0,1500000,null,null,1500000,1500000,1500000,null,0,0,0,{"$nulls":9},0,1332504,null,1350000,1332504,1335000,1300000,1350000,null,null,null,-1335000,0,null,null,0,null,null,0,0,1350000,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},511200]
[null,null,null,"15-П4",null,"0602-П15",{"$nulls":11},"01","01","01","Куповина путничког аута за општинске органе",{"$nulls":4},1500000,0,1500000,0,0,1500000,1500000,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1332504,0,1350000,0,0,0,0,0,0,1300000,1300000,1300000,0,0,0,0,0,0,0,1350000,{"$error":"#REF!"},0,1300000,0,0,0,1300000]
[{"$nulls":11},111,{"$nulls":8},"Извршни и законодавни органи",0,0,0,0,1500000,0,1500000,0,0,1500000,1500000,1500000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,1332504,0,1350000,0,0,0,0,0,0,1300000,1300000,1300000,0,null,0,0,0,0,0,1350000,{"$error":"#REF!"},0,1300000,0,0,0,1300000]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"300500",null,"350","512",{"$nulls":5},101,null,512800,512000,512100,"Опрема за саобраћај",{"$nulls":4},1500000,0,1500000,null,null,1500000,1500000,1500000,null,0,0,0,{"$nulls":9},0,1332504,null,1350000,{"$nulls":6},1300000,1300000,1300000,null,null,0,null,null,0,0,1350000,{"$error":"#REF!"},null,1300000,null,null,null,1300000,{"$nulls":5},511200]
[{"$nulls":46},0,{"$nulls":10},0]
[null,null,null,"15-П5",null,"0602-П11",{"$nulls":11},"01","01","01","Модернизација Општинске управе",{"$nulls":4},606270,543640.52,396000,334000,0,62000,396000,396000,396000,280543,48050.01,347949.99,0,0,0,0,396000,0,0,0,0,0,78730,41200,396000,81720,396000,396000,396000,0,396000,396000,0,396000,0,0,0,0,48050.01,48050.01,48050.01,396000,{"$error":"#REF!"},0,396000,0,0,0,396000]
[{"$nulls":11},130,{"$nulls":8},"Опште услуге",331230,331230,170590,300000,606270,543640.52,396000,334000,0,62000,396000,396000,396000,280543,48050.01,347949.99,null,0,0,0,396000,0,0,0,0,0,78730,41200,396000,81720,396000,396000,396000,0,396000,396000,0,396000,0,null,0,0,48050.01,48050.01,48050.01,396000,{"$error":"#REF!"},0,396000,0,0,0,396000]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,null,0,0,null,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"100500",null,"130","512",{"$nulls":5},67,null,512200,5122000,512200,"Административна опрема",331230,331230,170590,300000,606270,543640.52,396000,334000,null,62000,396000,396000,396000,280543,48050.01,347949.99,{"$nulls":4},396000,{"$nulls":4},0,78730,41200,396000,81720,396000,396000,396000,null,396000,396000,0,396000,null,null,0,null,48050.01,48050.01,48050.01,396000,{"$error":"#REF!"},null,396000,null,null,null,396000,1,{"$nulls":4},511200]
[null,null,null,"15-П6",null,"0602-П12",{"$nulls":11},"01","01","01","Рад комисије на озакоњењу објеката и ревизији базе података обвезника пореза на имовину",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,1844750.49,1816424.32,744555.41,0,0,0,0,0,1672468,0,0,0,0,0,3049855.54,2664271.58,2859365.04,2929009.57,3250000,1600000,3000000,0,0,0,-3250000,0,0,0,744555.41,0,0,744555.41,744555.41,3000000,0,0,0,0,0,0,0]
[{"$nulls":11},130,{"$nulls":8},"Опште услуге",{"$nulls":7},727468.07,null,null,727468.07,727468.07,1844750.49,1816424.32,744555.41,{"$nulls":5},1672468,{"$nulls":4},0,3049855.54,2664271.58,2859365.04,2929009.57,3250000,1600000,3000000,0,0,0,-3250000,0,0,0,744555.41,0,0,744555.41,744555.41,3000000,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":23},0,null,null,null,0,0,null,0,{"$nulls":5},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"100423",null,"130","423",{"$nulls":5},51,null,423000,423000,423000,"Услуге по уговору",{"$nulls":7},727468.07,null,null,727468.07,727468.07,1844750.49,1816424.32,744555.41,{"$nulls":5},1672468,{"$nulls":4},0,3049855.54,2664271.58,2859365.04,2929009.57,3250000,1600000,3000000,null,null,null,-3250000,0,null,null,744555.41,null,null,744555.41,744555.41,3000000,{"$nulls":6},0,0]
[{"$nulls":16},"МЕСНЕ ЗАЈЕДНИЦЕ",{"$nulls":29},0,{"$nulls":10},0]
[null,null,null,"15-П7",null,"0602-П13",{"$nulls":11},"01","01","01","Пантелиндан - Вашар у Крупњу",{"$nulls":4},148102,147257.98,111481,161629.57,0,0,161629.57,161629.57,161268,161267.57,161267.57,0.4299999999930151,null,0,0,0,161268,0,0,0,0,0,154150.76,0,161630,154150.76,155100,161630,161630,0,102080,102080,-53020,102080,0,0,161267.57,0,0,161267.57,161267.57,161630,{"$error":"#REF!"},0,102080,0,0,0,102080]
[{"$nulls":46},0,{"$nulls":10},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,0,0,0,161268,0,0,0,0,0,154150.76,0,161630,154150.76,155100,161630,161630,0,102080,102080,-53020,102080,0,null,161267.57,0,0,161267.57,161267.57,161630,{"$error":"#REF!"},0,102080,0,0,0,102080]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"100423",null,"130","423",{"$nulls":5},52,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":4},160188,{"$nulls":4},0,153070.76,null,160188,153070.76,154000,160188,160188,null,101000,101000,-53000,101000,null,null,160187.57,null,null,160187.57,160187.57,160188,{"$error":"#REF!"},null,101000,null,null,null,101000,0.6558441558441559,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"100426",null,"130","426",{"$nulls":5},58,null,426000,426000,426000,"Материјал",{"$nulls":4},1080,1080,1312,1312,null,null,1312,1312,1080,1080,1080,0,{"$nulls":4},1080,{"$nulls":4},0,1080,null,1312,1080,1100,1312,1312,null,1080,1080,-20,1080,null,null,1080,null,null,1080,1080,1312,{"$error":"#REF!"},null,1080,null,null,null,1080,0.9818181818181818]
[{"$nulls":4},"05476",null,"100480",null,"130","482",{"$nulls":5},64,null,482000,482000,482000,"Порези и обавезне таксе",{"$nulls":4},974,130,130,130,null,null,130,130,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,null,null,130,null,null,130,130,null,null,null,0,0,null,null,0,null,null,0,0,130,{"$error":"#REF!"},null,0,null,null,null,0,{"$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,0,0,0,161268,0,0,0,0,0,0,0,161630,101270.18,102100,161630,161630,0,102080,102080,-20,102080,0,0,0,0,0,0,0,161630,{"$error":"#REF!"},0,102080,0,0,0,102080]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},130,{"$nulls":8},"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,156581,147257.98,111481,111481,0,0,111481,111481,161268,161267.57,0,161268,null,0,0,0,161268,0,0,0,0,0,0,0,161630,101270.18,102100,161630,161630,0,102080,102080,-20,102080,0,null,0,0,0,0,0,161630,{"$error":"#REF!"},0,102080,0,0,0,102080]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"100423",null,"130","423",{"$nulls":5},53,null,423000,423000,423000,"Услуге по уговору",{"$nulls":4},155139,146047.98,110039,110039,null,null,110039,110039,160188,160187.57,0,160188,{"$nulls":4},160188,{"$nulls":4},0,null,null,160188,100190.18,101000,160188,160188,null,101000,101000,0,101000,null,null,0,null,null,0,0,160188,{"$error":"#REF!"},null,101000,null,null,null,101000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"100426",null,"130","426",{"$nulls":5},59,null,426000,426000,426000,"Материјал",{"$nulls":4},1312,1080,1312,1312,null,null,1312,1312,1080,1080,0,1080,{"$nulls":4},1080,{"$nulls":4},0,null,null,1312,1080,1100,1312,1312,null,1080,1080,-20,1080,null,null,0,null,null,0,0,1312,{"$error":"#REF!"},null,1080,null,null,null,1080,0.9818181818181818]
[{"$nulls":4},"05476",null,"100480",null,"130","482",{"$nulls":5},65,null,482000,482000,482000,"Порези и обавезне таксе",{"$nulls":4},130,130,130,130,null,null,130,130,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,null,null,130,null,null,130,130,null,null,null,0,0,null,null,0,null,null,0,0,130,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[null,null,null,"15-П9",null,"0602-П9",{"$nulls":11},"01","01","01","Ивандан - Вашар у Белој Цркви",{"$nulls":4},94437,94436.59,111481,111481,0,0,111481,111481,105129,105128.09,105128.09,0.9100000000034925,null,0,0,0,105129,0,0,0,0,0,70541.35,0,111481,76237.56,77100,111481,111481,0,102080,102080,24980,102080,0,0,105128.09,0,0,105128.09,105128.09,111481,{"$error":"#REF!"},0,102080,0,0,0,102080]
[{"$nulls":46},0,{"$nulls":10},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,0,0,0,105129,0,0,0,0,0,70541.35,0,111481,76237.56,77100,111481,111481,0,102080,102080,24980,102080,0,null,105128.09,0,0,105128.09,105128.09,111481,{"$error":"#REF!"},0,102080,0,0,0,102080]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"100423",null,"130","423",{"$nulls":5},54,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":4},104049,{"$nulls":4},0,69461.35,null,110039,75157.56,76000,110039,110039,null,101000,101000,25000,101000,null,null,104048.09,null,null,104048.09,104048.09,110039,{"$error":"#REF!"},null,101000,null,null,null,101000,1.3289473684210527,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"100426",null,"130","426",{"$nulls":5},60,null,426000,426000,426000,"Материјал",{"$nulls":4},1400,1400,1312,1312,null,null,1312,1312,1080,1080,1080,0,{"$nulls":4},1080,{"$nulls":4},0,1080,null,1312,1080,1100,1312,1312,null,1080,1080,-20,1080,null,null,1080,null,null,1080,1080,1312,{"$error":"#REF!"},null,1080,null,null,null,1080,0.9818181818181818]
[{"$nulls":4},"05476",null,"100480",null,"130","482",{"$nulls":5},66,null,482000,482000,482000,"Порези и обавезне таксе",{"$nulls":4},0,0,130,130,null,null,130,130,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,null,null,130,null,null,130,130,null,null,null,0,0,null,null,0,null,null,0,0,130,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[null,null,null,"15-П10",null,"0602-П3",{"$nulls":11},"01","01","01","Пројекат Родне равноправности",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120000,0,120000,120000,120000,0,120000,200000,80000,200000,0,0,744555.41,0,0,744555.41,744555.41,120000,0,0,0,0,0,0,200000]
[{"$nulls":11},150,{"$nulls":8},"Опште јавне услуге - истраживање и развој",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,{"$nulls":4},0,0,0,120000,0,120000,120000,120000,0,120000,200000,80000,200000,0,0,744555.41,0,0,744555.41,744555.41,120000,0,0,0,0,0,0,200000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,"100423",null,"150","423",{"$nulls":5},84,null,423000,423000,423000,"Услуге по уговору",{"$nulls":7},0,null,null,null,0,0,0,0,{"$nulls":5},0,{"$nulls":4},0,null,null,120000,null,120000,120000,120000,null,120000,200000,80000,200000,0,null,0,null,null,null,0,120000,{"$nulls":6},200000,1.6666666666666667]
[{"$nulls":4},"05476",null,"100426",null,"150","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":13},0,{"$nulls":10},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},0,0,3330806,0,0,3330806,3330806,3330806,300000,0,0,300000,0,0,0,0,0,300000,300000,300000,0,-300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},111,{"$nulls":8},"Извршни и законодавни органи,",1000000,1000000,29194,1000000,0,0,3330806,0,0,3330806,3330806,3330806,300000,0,0,300000,null,0,0,0,0,300000,300000,300000,0,-300000,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},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":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,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,{"$nulls":5},300000,300000,300000,null,-300000,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[null,null,null,1,null,"1101",{"$nulls":14},"ПРОГРАМ 1: Становање, урбанизам и просторно планирање\n",{"$nulls":4},14138206,4465753,17512000,7299000,0,10213000,17512000,17512000,24122697,10006211,5852439,13868922,0,0,0,0,16062321,3339600,12190480,8657150,6030000,-6160480,3260661.04,1869236.42,9965000,3891061.3899999997,6480000,9485000,11000775.4,6050000,8570000,18572000,12092000,24602000,6375000,0,1165919,0,4686520,5852439,5852439,11985000,{"$error":"#REF!"},0,20702000,0,0,0,24602000]
[null,null,null,"1-1",null,"1101-0001",{"$nulls":11},"01","01","01","Просторно и урбанистичко планирање",{"$nulls":4},6100000,2798303,8500000,5199000,0,3301000,8500000,8500000,14887361,8620691,4466919,10420442,null,0,0,0,11228321,2757600,8800000,6266670,4400000,-4400000,1997534.24,1152804.02,7695000,2338934.59,4495000,5695000,7695000,4750000,4250000,9450000,4955000,13850000,0,0,1165919,0,3301000,4466919,4466919,7695000,{"$error":"#REF!"},0,11150000,0,0,0,13850000]
[{"$nulls":46},0,{"$nulls":10},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,0,0,0,11228321,2757600,8800000,6266670,4400000,-4400000,1997534.24,1152804.02,7695000,2338934.59,4495000,5695000,7695000,4750000,4250000,9450000,4955000,13850000,0,null,1165919,0,3301000,4466919,4466919,7695000,{"$error":"#REF!"},0,11150000,0,0,0,13850000]
[{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"100480",null,"132","482",{"$nulls":5},75,null,482000,482000,482000,"Пореези и обавезне таксе",{"$nulls":6},500000,500000,null,null,500000,500000,228321,228321,175719,52602,{"$nulls":4},228321,{"$nulls":4},0,188327,172442,500000,195812,300000,500000,500000,250000,250000,250000,-50000,250000,null,null,175719,null,null,175719,175719,500000,null,null,250000,null,null,null,250000,0.8333333333333334]
[{"$nulls":4},"05476",null,"100500",null,"132","511",{"$nulls":5},82,null,511400,511000,511400,"Стручни надзор",{"$nulls":24},700000,700000,null,null,1695000,452757.81,1195000,1695000,1695000,null,500000,500000,-695000,1200000,{"$nulls":7},1695000,{"$nulls":6},1200000,0.41841004184100417]
[{"$nulls":4},"05476",null,"100500",null,"132","511",{"$nulls":7},511400,511000,511400,"Израда геодетске документ.за нисконапонску мрежу",{"$nulls":24},1300000,1300000,215364.78,null,1500000,215364.78,1500000,null,1500000,null,null,200000,-1300000,1500000,{"$nulls":7},1500000,{"$nulls":6},1500000]
[null,null,null,39,"05476",null,"100500",null,"132","511",null,null,null,82,null,82,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,{"$nulls":4},11000000,2757600,8800000,6266670,2400000,-6400000,1593842.46,980362.02,4000000,1475000,1500000,3500000,4000000,4500000,3500000,8500000,7000000,10900000,null,null,990200,null,3301000,4291200,4291200,4000000,{"$error":"#REF!"},null,10900000,null,null,null,10900000,5.666666666666667,{"$nulls":4},511400,null,512200,{"$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,0,0,0,0,0,0,0,0,0,19977.4,0,600000,22977.4,25000,600000,600000,0,0,0,-25000,0,0,0,0,0,0,0,0,600000,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},132,{"$nulls":8},"Опште услуге планирања и статистике",9000000,7391151,4575109,7000000,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,19977.4,0,600000,22977.4,25000,600000,600000,0,0,0,-25000,0,0,null,0,0,0,0,0,600000,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"100423",null,"132","423",{"$nulls":5},68,null,423000,423000,423000,"Услуге по уговору",{"$nulls":6},0,0,null,null,null,0,null,0,0,0,{"$nulls":9},0,null,null,160000,null,null,160000,160000,null,null,null,0,0,0,null,0,null,null,null,0,160000,null,null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"100480",null,"132","482",{"$nulls":5},76,null,482000,482000,482000,"Пореези и обавезне таксе",{"$nulls":25},0,19977.4,null,200000,22977.4,25000,200000,200000,null,null,null,-25000,0,{"$nulls":5},0,null,200000,null,null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"100500",null,"132","511",{"$nulls":5},83,null,511400,511000,511400,"Израда пројектне и геодетске документације",9000000,7391151,4575109,7000000,{"$nulls":21},0,null,null,240000,null,null,240000,240000,null,null,null,0,0,{"$nulls":5},0,null,240000,{"$error":"#REF!"},null,0,null,null,null,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,0,0,0,50000,0,0,0,0,0,0,0,0,0,200000,250000,250000,1300000,250000,501000,301000,501000,800000,0,0,0,0,0,0,250000,{"$error":"#REF!"},0,501000,0,0,0,501000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",549286,47811,4200,49286,349286,30299,568000,250000,0,318000,568000,568000,50000,0,0,50000,null,0,0,0,50000,0,0,0,0,0,0,0,0,0,200000,250000,250000,1300000,250000,501000,301000,501000,800000,null,0,0,0,0,0,250000,{"$error":"#REF!"},0,501000,0,0,0,501000]
[{"$nulls":4},"05476",null,"620423",null,"620","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"620424",null,"620","424",{"$nulls":5},145,1,424000,424000,424000,"Уклањање бесправно саграђених објеката",500000,null,null,null,300000,0,500000,200000,null,300000,500000,500000,50000,0,0,50000,{"$nulls":4},50000,{"$nulls":4},0,{"$nulls":4},200000,200000,200000,300000,200000,500000,300000,500000,800000,null,0,null,null,0,0,200000,{"$error":"#REF!"},null,500000,null,null,null,500000,2.5,{"$nulls":4},424000]
[{"$nulls":4},"05476",null,"620424",null,"620","424",{"$nulls":5},145,2,424000,424000,424000,"Услуг.очув.живот.средине, науке и геод.усл.",49286,47811,4200,49286,49286,30299,68000,50000,null,18000,68000,68000,null,0,0,0,{"$nulls":9},0,{"$nulls":5},50000,50000,null,50000,1000,1000,1000,null,null,0,null,null,0,0,50000,{"$error":"#REF!"},null,1000,null,null,null,1000,{"$nulls":5},424000]
[{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,1000000,0,0,0,0,null,null,0,null,null,null,0,0,null,null,0]
[null,null,null,"1-4",null,"1101-0004",{"$nulls":11},"01","01","01","Стамбена подршка",{"$nulls":4},600000,0,1350000,250000,0,1100000,1350000,1350000,5401336,0,0,1000000,0,0,0,0,1000000,0,1000000,0,0,-1000000,1229775.4,703058.4,1500000,1515775.4,1516000,2000000,1515775.4,0,3300000,3300000,1784000,3300000,0,0,0,0,0,0,0,2500000,{"$error":"#REF!"},0,2100000,0,0,0,3300000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},"060",{"$nulls":8},"Становање",0,0,0,0,500000,0,1000000,0,0,1000000,1000000,1000000,1000000,0,0,1000000,null,0,0,0,1000000,0,1000000,0,0,-1000000,1229775.4,703058.4,1500000,1515775.4,1516000,2000000,1515775.4,0,3300000,3300000,1784000,3300000,0,null,0,0,0,0,0,2500000,{"$error":"#REF!"},0,2100000,0,0,0,3300000]
[{"$nulls":4},"05476",null,"010500",null,"060","511",{"$nulls":7},511200,null,null,"Изградња зграда и објеката",{"$nulls":4},500000,0,1000000,0,0,1000000,1000000,1000000,1000000,0,0,1000000,null,0,0,0,1000000,0,1000000,0,0,-1000000,1229775.4,703058.4,1500000,1515775.4,1516000,2000000,1515775.4,0,3300000,3300000,1784000,3300000,0,null,0,0,0,0,0,2500000,{"$error":"#REF!"},0,2100000,0,0,0,3300000,2.1767810026385224,{"$nulls":4},"424000."]
[{"$nulls":20},"Рeгиoнaлни прoгрaм стaмбeнoг збрињaвaњa избеглица на територији општине Крупањ",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0]
[null,null,null,4,"05476",null,"400500",null,"411","511",null,null,108,null,null,108,null,null,511000,511200,"Изградња зграда и објеката - конто 511200",{"$nulls":5},0,1000000,null,null,1000000,1000000,1000000,null,0,0,0,{"$nulls":9},0,{"$nulls":5},1000000,null,null,600000,600000,600000,600000,null,null,0,null,null,0,0,1000000,{"$error":"#REF!"},null,600000,null,null,0,600000]
[{"$nulls":18},482000,482000,"Порези и обавезне таксе - конто 482000",{"$nulls":34},1200000,1200000,null,1200000,{"$nulls":14},1200000]
[{"$nulls":13},29,null,29,null,null,511000,511200," - учешћ.Општ.у програму \"Станов.у соц.условима\"",{"$nulls":4},500000,0,{"$nulls":4},0,null,1000000,0,0,1000000,{"$nulls":4},1000000,null,1000000,null,null,-1000000,1229775.4,703058.4,1500000,1515775.4,1516000,1000000,1515775.4,null,1500000,1500000,-16000,1500000,null,null,0,null,null,0,0,1500000,{"$error":"#REF!"},null,1500000,null,null,null,1500000,0.9894459102902374]
[{"$nulls":5},"1101-0005",{"$nulls":11},"01","01","01","Остварив.јавног интер.у одржав.зграда",{"$nulls":6},350000,250000,0,100000,350000,350000,{"$nulls":6},0,0,4401336,0,4401336,4401336,5301336,900000,0,0,0,0,550000,900000,900000,0,1050000,1050000,500000,6351336,0,0,0,0,0,0,0,900000,{"$error":"#REF!"},0,850000,0,0,0,6351336]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},610,{"$nulls":8},"Стамбени развој",0,0,0,0,100000,0,350000,250000,0,100000,350000,350000,0,0,0,0,null,0,0,0,0,0,0,0,350000,350000,0,0,0,0,0,350000,350000,0,500000,500000,500000,850000,0,null,0,0,0,0,0,350000,{"$error":"#REF!"},0,850000,0,0,0,850000]
[{"$nulls":4},"05476",null,"600425",null,"610","425",{"$nulls":5},143,null,425000,425000,511000,"Текуће поправке и одржавање",null,null,0,0,100000,0,350000,250000,null,100000,350000,350000,null,0,0,0,{"$nulls":8},350000,350000,{"$nulls":5},350000,350000,null,500000,500000,500000,850000,null,null,0,null,null,0,0,350000,{"$error":"#REF!"},0,850000,0,null,0,850000,{"$nulls":5},423000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":20},"Фонд солидарне стамбене изградње",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":11},610,{"$nulls":8},"Стамбени развој",{"$nulls":12},4401336,{"$nulls":7},4401336,0,4401336,4401336,4951336,550000,0,0,0,0,550000,550000,550000,0,550000,550000,0,5501336,0,0,0,0,0,0,0,550000,0,0,0,0,0,0,5501336]
[{"$nulls":4},"05476",null,"600500",null,"610","511",null,null,null,144,null,144,null,511000,511000,511000,"Капитално одржавање зграда и објеката",{"$nulls":12},4401336,{"$nulls":7},4401336,null,4401336,4401336,4951336,550000,{"$nulls":4},550000,550000,550000,null,550000,550000,0,5501336,{"$nulls":7},550000,{"$nulls":6},5501336,1]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":46},0,{"$nulls":10},0]
[null,null,null,"1-П1",null,"1101-П1",{"$nulls":11},"01","01","01","Израда ПДР од ул.Столичке до излаза из Крупња",{"$nulls":4},2620000,1073511,1588000,0,0,1588000,1588000,1588000,1518000,600000,600000,918000,0,0,0,0,1518000,480000,910000,910000,530000,-380000,13374,13374,50000,13374,14000,50000,50000,0,0,0,-14000,530000,0,0,0,0,600000,600000,600000,50000,{"$error":"#REF!"},0,530000,0,0,0,530000]
[{"$nulls":11},132,{"$nulls":8},"Опште услуге планирања и статистике",3220000,1888081,0,2620000,2620000,1073511,1588000,0,0,1588000,1588000,1588000,1518000,600000,600000,918000,null,0,0,0,1518000,480000,910000,910000,530000,-380000,13374,13374,50000,13374,14000,50000,50000,0,0,0,-14000,530000,0,null,0,0,600000,600000,600000,50000,null,0,530000,0,0,0,530000]
[{"$nulls":4},"05476",null,"100500",null,"132","511",null,null,null,77,null,null,null,511400,511000,511400,"Израда пројектно-техничке документације",3220000,1888081,null,1500000,1500000,239760,1270000,null,null,1270000,1270000,1270000,1270000,360000,360000,910000,{"$nulls":4},1270000,480000,910000,910000,530000,-380000,{"$nulls":10},0,530000,{"$nulls":4},360000,360000,360000,null,{"$error":"#REF!"},null,530000,null,null,null,530000,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"100424",null,"132","424",{"$nulls":5},69,null,424000,424000,424000,"Израда геомеханичког елабората",null,null,null,200000,200000,200000,0,null,null,0,0,0,0,null,null,0,{"$nulls":4},0,{"$nulls":4},0,null,null,20000,null,null,20000,20000,null,null,null,0,0,{"$nulls":5},0,null,20000,{"$error":"#REF!"},null,0,null,null,null,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,{"$nulls":4},248000,{"$nulls":4},0,{"$nulls":10},0,0,{"$nulls":4},240000,240000,240000,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$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":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":4},"05476",null,"100480",null,"132","482",{"$nulls":5},72,null,482000,482000,482000,"Порези и обавезне таксе",null,null,null,100000,100000,81751,50000,null,null,50000,50000,50000,null,0,0,0,{"$nulls":9},0,13374,13374,30000,13374,14000,30000,30000,null,null,null,-14000,0,null,null,0,null,null,0,0,30000,{"$error":"#REF!"},null,0,null,null,0,0,0,null,null,0,null,511400,null,512100,{"$error":"#REF!"}]
[null,null,null,"1-П2",null,"1101-П2",{"$nulls":11},"01","01","01","Израда Пројекта Регионалног система управљ.отпадом",{"$nulls":4},50000,0,100000,50000,0,50000,100000,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50000,50000,0,50000,1000,1000,1000,100000,0,0,0,0,0,0,50000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":11},132,{"$nulls":8},"Опште услуге планирања и статистике",700000,582535,153930,2300000,50000,0,100000,50000,0,50000,100000,100000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50000,50000,0,50000,1000,1000,1000,100000,null,0,0,0,0,0,50000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":4},"05476",null,"100423",null,"132","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$error":"#REF!"},null,0,{"$nulls":9},423000]
[{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$error":"#REF!"},null,0,{"$nulls":9},426000]
[{"$nulls":4},"05476",null,"100500",null,"132","511",{"$nulls":5},78,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,{"$nulls":9},0,{"$nulls":5},50000,50000,null,50000,1000,1000,1000,100000,null,0,null,null,0,0,50000,{"$error":"#REF!"},null,1000,null,null,null,1000,{"$nulls":5},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",{"$nulls":4},1350000,0,2300000,950000,0,1350000,2300000,2300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4600000,4600000,4600000,5475000,0,0,0,0,0,0,0,{"$error":"#REF!"},0,4600000,0,0,0,4600000]
[{"$nulls":11},132,{"$nulls":8},"Опште услуге планирања и статистике",0,0,0,0,1350000,0,2300000,950000,0,1350000,2300000,2300000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4600000,4600000,4600000,5475000,null,0,0,0,0,0,0,{"$error":"#REF!"},0,4600000,0,0,0,4600000]
[{"$nulls":4},"05476",null,"100500",null,"132","511",{"$nulls":7},511400,511000,511400,"Израда пројектно-техничке документације",{"$nulls":4},1200000,0,2150000,950000,null,1200000,2150000,2150000,null,0,0,0,{"$nulls":9},0,{"$nulls":9},4600000,4600000,4600000,4155000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,4600000,null,null,null,4600000,{"$nulls":5},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":9},0,{"$nulls":10},0,0,1220000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,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":9},0,{"$nulls":10},0,0,100000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[null,null,null,"1-П3",null,"1101-П4",{"$nulls":11},"01","01","01","Легализација општинских објеката",{"$nulls":4},240000,0,720000,480000,0,240000,720000,720000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200000,720000,720000,0,720000,720000,520000,720000,0,0,0,0,0,0,0,720000,{"$error":"#REF!"},0,720000,0,0,0,720000]
[{"$nulls":11},132,{"$nulls":8},"Опште услуге планирања и статистике",0,0,0,0,240000,0,720000,480000,0,240000,720000,720000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,200000,720000,720000,0,720000,720000,520000,720000,0,null,0,0,0,0,0,720000,{"$error":"#REF!"},0,720000,0,0,0,720000]
[{"$nulls":4},"05476",null,"100424",null,"132","424",{"$nulls":5},70,null,424000,424000,424000,"Специјализоване услуге",{"$nulls":4},20000,0,120000,100000,null,20000,120000,120000,null,0,0,0,{"$nulls":9},0,{"$nulls":5},120000,120000,null,120000,120000,120000,120000,null,null,0,null,null,0,0,120000,{"$error":"#REF!"},null,120000,null,null,null,120000,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"100480",null,"132","482",{"$nulls":5},73,null,482000,482000,482000,"Порези и обавезне таксе",{"$nulls":4},20000,0,100000,80000,null,20000,100000,100000,null,0,0,0,{"$nulls":9},0,{"$nulls":5},100000,100000,null,100000,100000,100000,100000,null,null,0,null,null,0,0,100000,{"$error":"#REF!"},null,100000,null,null,null,100000,{"$nulls":5},426000]
[{"$nulls":4},"05476",null,"100500",null,"132","511",{"$nulls":5},79,null,511400,511000,511400,"Израда пројектне и геодетске документације",{"$nulls":4},200000,0,500000,300000,null,200000,500000,500000,null,0,0,0,{"$nulls":9},0,{"$nulls":4},200000,500000,500000,null,500000,500000,300000,500000,null,null,0,null,null,0,0,500000,{"$error":"#REF!"},null,500000,null,null,null,500000,2.5,{"$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",{"$nulls":4},1078920,359640,720000,0,0,720000,720000,720000,720000,479520,479520,240480,0,0,0,0,720000,0,240480,240480,0,-240480,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,479520,479520,479520,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$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,0,0,0,720000,0,240480,240480,0,-240480,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,479520,479520,479520,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,null,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":4},720000,null,240480,240480,null,-240480,{"$nulls":10},0,0,{"$nulls":4},479520,479520,479520,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,512200,{"$error":"#REF!"}]
[null,null,null,"1-П5",null,"1101-П5",{"$nulls":11},"01","01","01","Израда ПДР Крупањ - Кржава",{"$nulls":4},1750000,204000,1666000,120000,0,1546000,1666000,1666000,1546000,306000,306000,1240000,0,0,0,0,1546000,102000,1240000,1240000,1100000,-140000,0,0,120000,0,30000,120000,120000,0,0,0,-30000,1100000,0,0,0,0,306000,306000,306000,120000,{"$error":"#REF!"},0,1100000,0,0,0,1100000]
[{"$nulls":11},132,{"$nulls":8},"Опште услуге планирања и статистике",0,0,0,null,1750000,204000,1666000,120000,0,1546000,1666000,1666000,1546000,306000,306000,1240000,null,0,0,0,1546000,102000,1240000,1240000,1100000,-140000,0,0,120000,0,30000,120000,120000,0,0,0,-30000,1100000,0,null,0,0,306000,306000,306000,120000,null,0,1100000,0,0,0,1100000]
[{"$nulls":4},"05476",null,"100500",null,"132","511",null,null,null,81,null,null,null,511400,511000,511400,"Израда пројектно-техничке документације",{"$nulls":4},1750000,204000,1546000,null,null,1546000,1546000,1546000,1546000,306000,306000,1240000,{"$nulls":4},1546000,102000,1240000,1240000,1100000,-140000,{"$nulls":10},0,1100000,{"$nulls":4},306000,306000,306000,null,{"$error":"#REF!"},null,1100000,null,null,null,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,{"$nulls":4},0,{"$nulls":4},0,{"$nulls":10},0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"100424",null,"132","424",{"$nulls":5},71,null,424000,424000,424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,{"$nulls":4},0,null,null,20000,null,null,20000,20000,null,null,null,0,0,{"$nulls":5},0,null,20000,{"$error":"#REF!"},null,0,null,null,null,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":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":4},"05476",null,"100480",null,"132","482",{"$nulls":5},74,null,482000,482000,482000,"Порези и обавезне таксе",{"$nulls":6},100000,100000,null,null,100000,100000,null,0,0,0,{"$nulls":9},0,null,null,100000,null,30000,100000,100000,null,null,null,-30000,0,null,null,0,null,null,0,0,100000,{"$error":"#REF!"},null,0,null,null,0,0,0,null,null,0,null,511400,null,512100,{"$error":"#REF!"}]
[null,null,null,"2",null,"1102",{"$nulls":14},"ПРОГРАМ 2 - КОМУНАЛНА ДЕЛАТНОСТ",{"$nulls":4},36727131.94,29059211.7,29034000,16254707.05,0,15148768,31403475.05,31403475.05,31140608,27301540.89,32504272.97,-1363664.9699999993,0,20000000,0,0,44958136,800000,800000,800000,2688000,1888000,12841384.43,3692851.8499999996,21945866.39,15714279.43,21058000,22178000,23553600,750000,22440000,37713000,16655000,40401000,12033369,0,9108133.8,0,13561242.360000001,22669376.16,22669376.05,23388000,{"$error":"#REF!"},0,37061000,0,3500000,0,43901000]
[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,-4850286.109999999,0,0,0,0,9686844,800000,800000,800000,0,-800000,5180435.07,1877985.6199999999,8000000,6528471.57,8550000,6000000,8000000,0,9200000,7200000,-1350000,7200000,3143369,0,0,0,0,0,0,8000000,{"$error":"#REF!"},0,7200000,0,0,0,7200000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},640,{"$nulls":8},"Улична расвета",9539160,7718962,6124525,9539160,9143369,8177600.7,0,0,0,0,0,0,1743576,762016,6593862.109999999,-4850286.109999999,null,0,0,0,9686844,800000,800000,800000,0,-800000,5180435.07,1877985.6199999999,8000000,6528471.57,8550000,6000000,8000000,0,9200000,7200000,-1350000,7200000,3143369,null,0,0,0,0,0,8000000,{"$error":"#REF!"},0,7200000,0,0,0,7200000]
[{"$nulls":4},"05476",null,"600423",null,"640","423",{"$nulls":5},166,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":4},374469,{"$nulls":4},0,325240.93,null,500000,457627.1,650000,500000,500000,null,500000,500000,-150000,500000,175000,{"$nulls":4},0,null,500000,{"$error":"#REF!"},null,500000,null,null,null,500000,0.7692307692307693,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"600424",null,"640","424",null,null,null,167,null,167,null,424000,null,null,"Енергетске услуге",7955994,7088336,5636821,7955994,7955994,7255208.85,0,0,0,0,0,0,1694142,762016,6345161.56,-4651019.56,null,0,0,0,9000000,800000,800000,800000,0,-800000,4507223.78,1749401.42,7000000,5722874.11,7400000,5000000,7000000,0,8200000,6200000,-1200000,6200000,2955994,null,0,0,0,0,0,7000000,{"$error":"#REF!"},0,6200000,null,0,null,6200000,0.8378378378378378,{"$nulls":4},424000]
[{"$nulls":18},424000,424000," - електрична расвета ( из буџета )",7955994,7088336,5636821,7955994,7955994,7255208.85,{"$nulls":4},0,null,1694142,762016,6345161.56,-4651019.56,{"$nulls":4},9000000,800000,800000,800000,null,-800000,4507223.78,1749401.42,7000000,5722874.11,7400000,5000000,7000000,null,8200000,6200000,-1200000,6200000,2955994,{"$nulls":4},0,null,7000000,{"$error":"#REF!"},null,6200000,null,null,null,6200000,0.8378378378378378]
[{"$nulls":4},"05476",null,"600426",null,"640","426",{"$nulls":5},168,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":4},312375,{"$nulls":4},0,347970.36,128584.2,500000,347970.36,500000,500000,500000,null,500000,500000,0,500000,12375,{"$nulls":4},0,null,500000,{"$error":"#REF!"},null,500000,null,null,null,500000,1,{"$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,0,0,0,300000,0,0,0,0,0,117866.39,0,117866.39,151673.51,300000,300000,300000,0,300000,300000,0,300000,0,0,0,0,0,0,0,300000,{"$error":"#REF!"},0,300000,0,0,0,300000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,300000,300000,300000,295858.82,0,0,0,0,0,0,0,0,112901.04,-112901.04,null,0,0,0,300000,0,0,0,0,0,117866.39,0,117866.39,151673.51,300000,300000,300000,0,300000,300000,0,300000,0,null,0,0,0,0,0,300000,{"$error":"#REF!"},0,300000,0,0,0,300000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},424000]
[{"$nulls":4},"05476",null,"620424",null,"620","424",{"$nulls":5},146,null,424000,null,null,"Специјализоване услуге                         ",0,0,300000,300000,300000,295858.82,0,0,0,0,0,0,0,0,112901.04,-112901.04,null,0,0,0,300000,0,0,0,0,0,117866.39,0,117866.39,151673.51,300000,300000,300000,0,300000,300000,0,300000,0,null,0,0,0,0,0,300000,{"$error":"#REF!"},0,300000,0,0,0,300000,1,{"$nulls":4},424000]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":18},424000,424000," - уређивање и одржавање зеленила",null,null,300000,300000,300000,295858.82,{"$nulls":4},0,null,null,null,112901.04,-112901.04,{"$nulls":4},300000,{"$nulls":4},0,117866.39,null,117866.39,151673.51,300000,300000,300000,null,300000,300000,0,300000,{"$nulls":5},0,null,300000,{"$error":"#REF!"},null,300000,null,null,null,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,0,0,0,5700000,0,0,0,0,0,3808123.18,844704.34,5700000,4713261.75,5700000,5700000,5700000,0,5700000,5700000,0,5700000,0,0,0,0,0,0,0,5700000,{"$error":"#REF!"},0,5700000,0,0,0,5700000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",6108202,6108202,5700000,5700000,5700000,5700000,0,0,0,0,0,0,475000,475000,4275000,-3800000,0,0,0,0,5700000,0,0,0,0,0,3808123.18,844704.34,5700000,4713261.75,5700000,5700000,5700000,0,5700000,5700000,0,5700000,0,null,0,0,0,0,0,5700000,{"$error":"#REF!"},0,5700000,0,0,0,5700000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},424000]
[{"$nulls":4},"05476",null,"620424",null,"620","424",{"$nulls":5},147,null,424000,null,null,"Услуге чишћења",6108202,6108202,5700000,5700000,5700000,5700000,0,0,0,0,0,0,475000,475000,4275000,-3800000,null,0,0,0,5700000,0,0,0,0,0,3808123.18,844704.34,5700000,4713261.75,5700000,5700000,5700000,0,5700000,5700000,0,5700000,0,null,0,0,0,0,0,5700000,{"$error":"#REF!"},0,5700000,0,0,0,5700000,1,{"$nulls":4},424000]
[{"$nulls":18},424000,424000," - чишћење града",6108202,6108202,5700000,5700000,5700000,5700000,{"$nulls":4},0,null,475000,475000,4275000,-3800000,{"$nulls":4},5700000,{"$nulls":4},0,3808123.18,844704.34,5700000,4713261.75,5700000,5700000,5700000,null,5700000,5700000,0,5700000,{"$nulls":5},0,null,5700000,{"$error":"#REF!"},null,5700000,null,null,null,5700000,1]
[{"$nulls":27},0,0,null,null,null,0,0,null,null,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,null,null,0]
[null,null,null,"2-4",null,"1102-0004",{"$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,0,0,0,2700000,0,0,0,300000,300000,1548125.07,358013,2000000,1718970.03,2500000,3100000,2800000,0,2200000,1500000,-1000000,1800000,0,0,1666796.32,0,0,1666796.32,1666796.32,2800000,{"$error":"#REF!"},0,1800000,0,0,0,1800000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},540,{"$nulls":8},"Заштита биљног и животињског света и крајолика",2593939,2586729,1540151,500000,2652210,2069475,1500000,1687070.84,0,0,1687070.84,1687070.84,2333200,2284344,2033596.32,299603.67999999993,null,0,0,0,2700000,0,0,0,300000,300000,1548125.07,358013,2000000,1718970.03,2500000,3100000,2800000,0,2200000,1500000,-1000000,1800000,0,null,1666796.32,0,0,1666796.32,1666796.32,2800000,{"$error":"#REF!"},0,1800000,0,0,0,1800000]
[{"$nulls":17},421000,421000,421000,"Дератизација",250000,250000,null,null,300000,250000,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,300000,300000,null,null,300000,null,300000,2000000,300000,null,null,null,-300000,300000,0,null,0,null,null,0,0,300000,{"$error":"#REF!"},null,300000,null,null,null,300000,0]
[{"$nulls":4},"05476",null,"500424",null,"540","424",{"$nulls":5},135,null,424000,424000,424000,"Специјализоване услуге - АЗИЛ",710869,710869,213055,500000,500000,0,{"$nulls":4},0,null,133200,133200,366800,-233600,{"$nulls":4},500000,{"$nulls":4},0,248400,null,null,248400,500000,100000,800000,null,500000,500000,0,500000,{"$nulls":5},0,null,800000,{"$error":"#REF!"},null,500000,null,null,0,500000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"500480",null,"540","484",{"$nulls":5},137,null,484000,484000,484000,"Штете од дивљачи-уједи паса",1633070,1625860,1327096,1368170,1852210,1819475,1500000,1687070.84,null,null,1687070.84,1687070.84,2200000,2151144,1666796.32,533203.6799999999,{"$nulls":4},2200000,{"$nulls":4},0,1299725.07,358013,1700000,1470570.03,1700000,1000000,1700000,null,1700000,1000000,-700000,1000000,null,null,1666796.32,null,null,1666796.32,1666796.32,1700000,{"$error":"#REF!"},null,1000000,null,null,0,1000000,0.5882352941176471]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,1000,1000,1000,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,1000,1000,1000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},411000]
[{"$nulls":4},"05476",null,"620424",null,"620","424",{"$nulls":5},148,null,424000,424000,424000,"Специјализоване услуге(ванбуџ.корис.)-Пијаце  ",{"$nulls":5},0,{"$nulls":4},0,null,null,0,0,0,{"$nulls":9},0,{"$nulls":5},10000,10000,null,10000,1000,1000,1000,null,null,0,null,null,0,0,10000,{"$error":"#REF!"},null,1000,null,null,null,1000,{"$nulls":5},424000]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},482000]
[{"$nulls":46},0,{"$nulls":10},0]
[null,null,null,"2-52",null,"1102-0005",{"$nulls":11},"01","01","01","Уређивање, одржавање и коришћење пијаца - ЗАВЛАКА",{"$nulls":4},215300,214148.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,1000,1000,1000,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":46},0,{"$nulls":10},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,1000,1000,1000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},421000]
[{"$nulls":4},"05476",null,"620423",null,"620","423",{"$nulls":5},148,null,423000,423000,423000,"Услуге по уговору",{"$nulls":4},215300,214148.45,0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,{"$nulls":4},0,{"$nulls":5},10000,10000,null,10000,1000,1000,1000,0,null,0,null,null,0,null,10000,{"$error":"#REF!"},null,1000,null,null,null,1000,{"$nulls":5},423000]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},426000]
[null,null,null,"2-6",null,"1102-0006",{"$nulls":11},"01","01","01","Одржавање гробаља и погребне услуге - КРУПАЊ",{"$nulls":4},959991,959991,0,0,0,0,0,0,80000,80000,720000,-640000,null,0,0,0,960000,0,0,0,0,0,675473.29,146230.42,960000,819956.4,960000,960000,960000,0,960000,960000,0,960000,0,0,0,0,0,0,0,960000,{"$error":"#REF!"},0,960000,0,0,0,960000]
[{"$nulls":46},0,{"$nulls":10},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,0,0,0,960000,0,0,0,0,0,675473.29,146230.42,960000,819956.4,960000,960000,960000,0,960000,960000,0,960000,0,null,0,0,0,0,0,960000,{"$error":"#REF!"},0,960000,0,0,0,960000]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"6004511",null,"660","451",{"$nulls":5},169,null,451100,null,null,"Субвенције за гробље",959991,959991,959991,959991,959991,959991,0,0,0,0,0,0,80000,80000,720000,-640000,null,0,0,0,960000,0,0,0,0,0,675473.29,146230.42,960000,819956.4,960000,960000,960000,0,960000,960000,0,960000,0,null,0,0,0,0,0,960000,{"$error":"#REF!"},0,960000,0,0,0,960000,1,{"$nulls":4},451100]
[{"$nulls":18},451000,451100,"Одржавање и проширење гробља",959991,959991,959991,959991,959991,959991,{"$nulls":4},0,null,80000,80000,720000,-640000,{"$nulls":4},960000,{"$nulls":4},0,675473.29,146230.42,960000,819956.4,960000,960000,960000,null,960000,960000,0,960000,{"$nulls":5},0,null,960000,{"$error":"#REF!"},null,960000,null,null,null,960000,1]
[{"$nulls":33},0,null,null,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":4},"05476",{"$nulls":19},1512473,{"$nulls":6},0,{"$nulls":4},0,{"$nulls":9},0,{"$nulls":10},0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$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,0,0,0,200000,0,0,0,0,0,0,0,0,0,200000,200000,200000,0,200000,200000,0,200000,0,0,0,0,0,0,0,200000,{"$error":"#REF!"},0,200000,0,0,0,200000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,0,0,0,200000,200000,0,0,200000,200000,200000,0,0,200000,null,0,0,0,200000,0,0,0,0,0,0,0,0,0,200000,200000,200000,0,200000,200000,0,200000,0,null,0,0,0,0,0,200000,{"$error":"#REF!"},0,200000,0,0,0,200000]
[{"$nulls":4},"05476",null,"620425",null,"620","425",{"$nulls":5},150,null,425000,425000,425000,"Текуће поправке и одржавање",null,null,0,0,0,0,200000,200000,null,null,200000,200000,200000,0,0,200000,{"$nulls":4},200000,{"$nulls":4},0,{"$nulls":4},200000,200000,200000,null,200000,200000,0,200000,null,null,0,null,null,0,0,200000,{"$error":"#REF!"},0,200000,0,null,0,200000,1,{"$nulls":4},423000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[null,null,null,"2-81",null,"1102-0008",{"$nulls":11},"01","01","01","Управља.и снабдевање водом за пиће",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,1000,1000,1000,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},630,{"$nulls":8},"Водоснабдевање",18000000,17349205,20139032,20139032,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,1000,1000,1000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},411000]
[{"$nulls":4},"05476",null,"630424",null,"630","424",{"$nulls":5},161,null,424000,424000,424000,"Текуће поправке и одржавање",18000000,17349205,20139032,20139032,{"$nulls":6},0,{"$nulls":4},0,{"$nulls":9},0,{"$nulls":5},10000,10000,null,10000,1000,1000,1000,{"$nulls":7},10000,{"$error":"#REF!"},null,1000,null,null,null,1000,{"$nulls":5},424000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},482000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":16},"МЕСНЕ ЗАЈЕДНИЦЕ",{"$nulls":29},0,{"$nulls":10},0]
[null,null,null,"2-82",null,"1102-0008",{"$nulls":11},"01","01","01","Управљање и снабдевање водом за пиће (М.З.)",{"$nulls":4},1355827.94,1337693.03,1390000,1390000,0,0,1390000,1390000,2613290,1703430.4100000001,785051.25,1828238.75,null,0,0,0,1715750,0,0,0,0,0,1198803.5999999999,465918.47,1530000,1469388.3399999999,2032000,1690000,1690000,0,2500000,2500000,468000,2500000,0,0,785051.25,0,0,785051.25,785051.25,1690000,{"$error":"#REF!"},0,2500000,0,0,0,2500000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},630,{"$nulls":8},"Водоснабдевање",0,0,0,0,1355827.94,1337693.03,1390000,1390000,0,0,1390000,1390000,2613290,1703430.4100000001,785051.25,1828238.75,null,0,0,0,1715750,0,0,0,0,0,1198803.5999999999,465918.47,1530000,1469388.3399999999,2032000,1690000,1690000,0,2500000,2500000,468000,2500000,0,null,785051.25,0,0,785051.25,785051.25,1690000,{"$error":"#REF!"},0,2500000,0,0,0,2500000]
[{"$nulls":4},"05476",null,"630421",null,"630","421",{"$nulls":5},228,1,421000,421000,421000,"Стални трошкови ",{"$nulls":4},699861.64,699336.17,620000,620000,null,null,620000,620000,1379512,1014960.18,325276.8,1054235.2,{"$nulls":4},920000,{"$nulls":4},0,869986.29,344874.18,920000,1083609.01,1552000,920000,920000,null,1700000,1700000,148000,1700000,null,null,325276.8,null,null,325276.8,325276.8,920000,{"$error":"#REF!"},null,1700000,null,null,null,1700000,1.0953608247422681,{"$nulls":4},421000]
[{"$nulls":4},"05476",null,"630423",null,"630","423",{"$nulls":5},229,2,423000,423000,423000,"Услуге по уговору",{"$nulls":4},625966.3,617656.86,610000,610000,null,null,610000,610000,1032020,646712.23,434024.45,597995.55,{"$nulls":4},610000,{"$nulls":4},0,296276.91,121044.29,610000,353238.93,430000,610000,610000,null,640000,640000,210000,640000,null,null,434024.45,null,null,434024.45,434024.45,610000,{"$error":"#REF!"},null,640000,null,null,null,640000,1.4883720930232558,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"630424",null,"630","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":4},"05476",null,"630425",null,"630","425",{"$nulls":7},425000,425000,425000,"Текуће поправке и одржаање",{"$nulls":4},30000,20700,0,0,null,null,0,0,25750,25750,25750,0,{"$nulls":4},25750,{"$nulls":4},0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,25750,null,null,25750,25750,0,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},425000]
[{"$nulls":4},"05476",null,"630426",null,"630","426",{"$nulls":5},230,3,426000,426000,426000,"Материјал",{"$nulls":6},160000,160000,null,null,160000,160000,176008,16008,null,176008,{"$nulls":4},160000,{"$nulls":4},0,32540.4,null,null,32540.4,50000,160000,160000,null,160000,160000,110000,160000,{"$nulls":5},0,null,160000,{"$error":"#REF!"},null,160000,null,null,null,160000,3.2,{"$nulls":4},426000]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" БЕЛА ЦРКВА \"",{"$nulls":4},785551.64,772646.4,920000,920000,null,null,920000,920000,1739160,835454.26,589365.82,1149794.1800000002,{"$nulls":4},920000,{"$nulls":4},0,762916.55,845000,480693.48,762916.55,1000000,845000,845000,null,1500000,1250000,250000,1250000,null,null,424860.23,null,null,424860.23,589365.82,845000,{"$error":"#REF!"},null,1250000,null,null,null,1250000,1.25]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ЗАВЛАКА \"",{"$nulls":4},570276.3,565046.63,470000,470000,null,null,470000,470000,874130,867976.15,195685.43,678444.5700000001,{"$nulls":4},470000,{"$nulls":4},0,435886.65,845000,188425.41,435886.65,1032000,845000,845000,null,1500000,1250000,218000,1250000,null,null,177126.48,null,null,177126.48,195685.43,845000,{"$error":"#REF!"},null,1250000,null,null,null,1250000,1.2112403100775193]
[null,null,null,"2-9",null,"1102-0008",{"$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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,0,178274,178274,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,0]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},411000]
[{"$nulls":4},"05476",null,"620424",null,"620","424",{"$nulls":9},511000,"Капитално одржавање",{"$nulls":10},0,null,null,0,0,0,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":4},"05476",null,"620424",null,"620","424",{"$nulls":5},149,null,424000,424000,424000,"Специјализоване услуге (из Буџета)-Базен  ",{"$nulls":4},178274,178274,{"$nulls":4},0,0,null,0,0,0,{"$nulls":9},0,{"$nulls":5},10000,10000,null,null,null,0,0,0,null,0,null,null,0,0,10000,null,null,10000,null,null,null,0,{"$nulls":5},482000]
[null,null,null,"2-П1",null,"1102-П1",{"$nulls":11},"01","01","01","Проширење гробља у Крупњу",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1350000,0,0,1350000,1350000,750000,1350000,1350000,1350000,1350000,1000000,0,744555.41,0,0,744555.41,744555.41,1350000,0,0,0,0,0,0,1350000]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,{"$nulls":4},0,0,0,1350000,0,0,1350000,1350000,750000,1350000,1350000,1350000,1350000,1000000,0,744555.41,0,0,744555.41,744555.41,1350000,0,0,0,0,0,0,1350000]
[{"$nulls":4},"05476",{"$nulls":23},0,null,null,null,0,0,0,0,{"$nulls":5},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":5},156,null,511000,511000,511000,"Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":13},0,null,null,1350000,null,null,1350000,1350000,750000,1350000,1350000,1350000,1350000,1000000,null,744555.41,null,null,744555.41,744555.41,1350000,{"$nulls":6},1350000]
[null,null,null,"2-П2",null,"1102-П2",{"$nulls":11},"01","01","01","Изградња затворене конструкције градског базена",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,20000000,0,0,0,0,0,0,0,0,0,0,0,0,0,500000,10000,0,0,1000000,1000000,1000000,500000,0,744555.41,0,0,744555.41,744555.41,10000,0,0,0,0,3500000,0,4500000]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,{"$nulls":4},0,0,0,0,0,0,500000,10000,0,0,1000000,1000000,1000000,2000000,3000000,5000000,8000000,13000000,21000000,34000000,10000,34010000,34020000,68030000,102050000,3500000,105550000,4500000]
[{"$nulls":4},"05476",{"$nulls":23},0,null,null,null,0,0,0,0,{"$nulls":5},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"600500",null,"620","511",null,null,157,null,null,157,null,511000,511000,511000,"Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":5},20000000,{"$nulls":7},0,{"$nulls":5},500000,10000,null,null,1000000,1000000,1000000,500000,null,744555.41,null,null,744555.41,744555.41,10000,{"$nulls":4},3500000,null,4500000]
[{"$nulls":5},"1102-П3",{"$nulls":11},"01","01","01","Водовод Мојковић",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000000,1000000,1000000,2100000,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,1000000]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,1000000,1000000,1000000,2100000,null,744555.41,null,null,744555.41,744555.41,0,{"$nulls":6},1000000]
[{"$nulls":4},"05476",null,null,null,"620","482",{"$nulls":7},482000,482000,482000,"Порези и обавезне таксе",{"$nulls":7},0,null,null,null,0,0,0,0,{"$nulls":5},0,{"$nulls":4},0,{"$nulls":10},0,0,100000,null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511000,511000,511000,"Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":13},0,{"$nulls":9},1000000,1000000,1000000,2000000,null,744555.41,null,null,744555.41,744555.41,{"$nulls":7},1000000]
[null,null,null,"2-П3",null,"1102-П4",{"$nulls":11},"01","01","01","Реконструкција и доградња водовода у МЗ Завлака ",{"$nulls":4},3530000,1609000,4020000,2099000,0,1921000,4020000,4020000,3272894,3258136.4800000004,2672587.48,600306.5199999998,0,0,0,0,3272894,0,0,0,1668000,1668000,107957.83,0,1368000,107957.83,610000,1368000,1368000,0,0,2000000,1390000,3668000,0,0,1076794,0,1595793.3,2672587.3,2672587.48,1368000,{"$error":"#REF!"},0,3668000,0,0,0,3668000]
[{"$nulls":11},630,{"$nulls":8},"Водоснабдевање",7360977,4167916,3724310,9626962,3530000,1609000,4020000,2099000,0,1921000,4020000,4020000,3272894,3258136.4800000004,2672587.48,600306.52,null,0,0,0,3272894,0,0,0,1668000,1668000,107957.83,0,1368000,107957.83,610000,1368000,1368000,0,0,2000000,1390000,3668000,0,null,1076794,0,1595793.3,2672587.3,2672587.48,1368000,{"$error":"#REF!"},0,3668000,0,0,0,3668000]
[{"$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":4},0,{"$nulls":4},0,{"$nulls":10},0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":4},"05476",null,"630424",null,"630","424",{"$nulls":5},158,null,424000,424000,424000,"Специјализоване услуге",{"$nulls":4},68540,68540,0,null,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,107957.83,null,150000,107957.83,110000,150000,150000,null,null,null,-110000,0,0,null,0,null,null,0,0,150000,{"$error":"#REF!"},null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"630480",null,"630","482",{"$nulls":5},162,null,482000,482000,482000,"Порези и обавезне таксе ",null,null,null,50000,50000,20000,102000,72000,null,30000,102000,102000,21106,21006,21006,100,{"$nulls":4},21106,{"$nulls":4},0,null,null,50000,null,null,50000,50000,null,null,null,0,0,{"$nulls":4},21006,21006,21006,50000,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},482000]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":5},164,null,511400,511000,511400,"Пројекат изведеног стања",null,null,null,880000,0,0,880000,880000,null,null,880000,880000,600000,585549,0,600000,{"$nulls":4},600000,null,null,null,880000,880000,null,null,880000,null,null,880000,880000,null,null,null,0,880000,null,null,0,null,0,0,0,880000,{"$error":"#REF!"},null,880000,null,null,null,880000,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":5},164,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,{"$nulls":4},51788,null,null,null,288000,288000,null,null,288000,null,null,288000,288000,null,null,null,0,288000,null,null,0,null,51787.3,51787.3,51787.3,288000,{"$error":"#REF!"},null,288000,null,null,null,288000,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":7},511200,511000,511200,"Изградња водоводне инфраструктуре",5630598,2452080,2968142,7940794,null,null,0,null,null,null,0,0,0,null,null,0,{"$nulls":4},0,null,null,null,500000,500000,{"$nulls":4},500000,{"$nulls":4},2000000,1500000,2500000,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,2500000,null,null,null,2500000,{"$nulls":5},511200]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":7},511300,511000,511300,"Капитално одржавање водоводне инфраструктуре",1730379,1715836,259200,259200,2611460,1088460,2600000,1077000,null,1523000,2600000,2600000,2600000,2599794.18,2599794.18,205.81999999983236,{"$nulls":4},2600000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,1076794,null,1523000,2599794,2599794.18,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$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,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[null,null,null,"2-П4",null,"1102-П5",{"$nulls":11},"01","01","01","Водовод у МЗ Бела Црква",{"$nulls":4},920000,119480,920000,120000,0,800000,920000,920000,0,0,0,0,0,0,0,0,0,0,0,0,720000,720000,204600,0,920000,204600,206000,920000,1085600,0,0,2000000,1794000,2720000,0,0,0,0,0,0,0,920000,{"$error":"#REF!"},0,2720000,0,0,0,2720000]
[{"$nulls":11},630,{"$nulls":8},"Водоснабдевање",1453400,1453400,553337,553337,920000,119480,920000,120000,0,800000,920000,920000,0,0,0,0,null,0,0,0,0,0,0,0,720000,720000,204600,0,920000,204600,206000,920000,1085600,0,0,2000000,1794000,2720000,0,null,0,0,0,0,0,920000,{"$error":"#REF!"},0,2720000,0,0,0,2720000]
[{"$nulls":4},"05476",null,"630424",null,"630","424",{"$nulls":5},159,null,424000,424000,424000,"Специјализоване услуге",{"$nulls":4},50000,0,50000,null,null,50000,50000,50000,null,0,0,0,{"$nulls":9},0,39000,null,50000,39000,40000,50000,50000,null,null,null,-40000,0,null,null,0,null,null,0,0,50000,{"$error":"#REF!"},null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"630480",null,"630","482",{"$nulls":5},163,null,482000,482000,482000,"Порези и обавезне таксе ",{"$nulls":4},50000,20000,50000,20000,null,30000,50000,50000,null,0,0,0,{"$nulls":9},0,null,null,50000,null,null,50000,50000,null,null,null,0,0,null,null,0,null,null,0,0,50000,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},482000]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":5},165,null,511300,511000,511300,"Капитално одржавање водоводне инфраструктуре",1453400,1453400,553337,553337,100000,99480,100000,100000,null,null,100000,100000,null,0,0,0,{"$nulls":9},0,165600,null,100000,165600,166000,100000,265600,null,null,2000000,1834000,2000000,null,null,0,null,null,0,0,100000,{"$error":"#REF!"},null,2000000,null,null,null,2000000]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":5},165,null,511400,511000,511400,"Елаборат о резервама воде и елаборат о ЗСЗ",{"$nulls":4},720000,0,720000,null,null,720000,720000,720000,null,0,0,0,{"$nulls":8},720000,720000,null,null,720000,null,null,720000,720000,null,null,null,0,720000,null,null,0,null,null,0,0,720000,{"$error":"#REF!"},null,720000,null,null,null,720000]
[{"$nulls":5},"1102-П10",{"$nulls":11},"01","01","01","Реконструкција водозахвата и цевовода Змајевац",{"$nulls":4},2942500,2649102.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},630,{"$nulls":8},"Водоснабдевање",2200000,2048362,0,0,2942500,2649102.7,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"630424",null,"630","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге",{"$nulls":4},60000,0,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},482000]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":7},511400,511000,511400,"Израда пројектне и геодетске документације",{"$nulls":4},300000,300000,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":7},511400,511000,511400,"Стручни надзор",{"$nulls":4},62500,0,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":7},511300,511000,511300,"Капитално одржавање водоводне инфраструктуре",2200000,2048362,null,null,2500000,2337952.7,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"1102-П7",{"$nulls":11},"01","01","01","Реконструкција водовода Голубовац",{"$nulls":4},2000000,1571150,13000000,3176232,0,9823768,13000000,13000000,12668648,12649364,10121731.64,2546916.36,0,0,0,0,12668648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,660283,0,9461449.06,10121732.06,10121731.64,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},630,{"$nulls":8},"Водоснабдевање",0,0,0,0,2000000,1571150,13000000,3176232,0,9823768,13000000,13000000,12668648,12649364,10121731.64,2546916.3599999994,null,0,0,0,12668648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,660283,0,9461449.06,10121732.06,10121731.64,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"630424",null,"630","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге",{"$nulls":4},20000,0,20000,null,null,20000,20000,20000,null,0,0,0,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,0,0]
[{"$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,{"$nulls":4},24900,{"$nulls":4},0,{"$nulls":10},0,0,null,null,19400,null,null,19400,19400,null,{"$error":"#REF!"},null,0,null,null,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,{"$nulls":4},0,{"$nulls":4},0,{"$nulls":10},0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":7},511400,511000,511400,"Стручни надзор",{"$nulls":4},400000,null,400000,null,null,400000,400000,400000,100000,80716,57681.06,42318.94,{"$nulls":4},100000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,0,null,57681.06,57681.06,57681.06,null,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":7},511300,511000,511300,"Капитално одржавање водоводне инфраструктуре",{"$nulls":6},12530000,3126232,null,9403768,12530000,12530000,12543748,12543748,10044650.58,2499097.42,{"$nulls":4},12543748,{"$nulls":4},0,{"$nulls":10},0,0,null,null,640883,null,9403768,10044651,10044650.58,null,{"$error":"#REF!"},null,0,null,null,0,0]
[{"$nulls":5},"1102-П8",{"$nulls":11},"01","01","01","Замена водоводних азбестноцементних цеви",{"$nulls":4},3175660,3128538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5290000,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},630,{"$nulls":8},"Водоснабдевање",6335185,1120876,5345606,5346292,3175660,3128538,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5290000,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"630424",null,"630","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге",{"$nulls":4},47122,null,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,{"$nulls":10},0,0,150000,null,0,null,null,0,0,null,null,null,0,null,null,null,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":4},0,{"$nulls":4},0,{"$nulls":10},0,0,20000,null,0,null,null,0,0,null,null,null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":7},511400,511000,511400,"Израда пројектне и геодетске документације",{"$nulls":4},1332878,1332878,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,{"$nulls":10},0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":7},511400,511000,511400,"Стручни надзор",null,null,131983,131983,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,{"$nulls":10},0,0,120000,null,0,null,null,0,0,null,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":7},511300,511000,511300,"Капитално одржавање водоводне инфраструктуре",6335185,1120876,5213623,5214309,1795660,1795660,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,{"$nulls":10},0,0,5000000,null,0,null,null,0,0,null,null,null,0,null,null,null,0,{"$nulls":5},511300]
[null,null,null,"2-П5",null,"1102-П9",{"$nulls":11},"01","01","01","Изградња филтерског постројења  са резервоаром за пијаћу воду  на водоводу у Крупњу ",{"$nulls":4},50000,9700,50000,10000,0,40000,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,50000,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},630,{"$nulls":8},"Водоснабдевање",0,0,0,0,50000,9700,50000,10000,0,40000,50000,50000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50000,50000,0,0,0,0,0,0,null,0,0,0,0,0,50000,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"630424",null,"630","424",{"$nulls":5},160,null,424000,424000,424000,"Специјализоване услуге",{"$nulls":4},50000,9700,50000,10000,null,40000,50000,50000,null,0,0,0,{"$nulls":9},0,{"$nulls":5},50000,50000,null,null,null,0,0,null,null,0,null,null,0,0,50000,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$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,{"$nulls":9},0,{"$nulls":10},0,0,{"$nulls":10},0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":5},"1102-П6",{"$nulls":11},"01","01","01","Истражив.подземн.вода за потреб.водоснабд.Крупња",{"$nulls":4},50000,0,400000,350000,0,50000,400000,400000,200000,192000,0,200000,0,0,0,0,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12000000,12000000,12000000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,12000000,0,0,0,12000000]
[{"$nulls":11},132,{"$nulls":8},"Опште услуге планирања и статистике",0,0,0,0,50000,0,400000,350000,0,50000,400000,400000,200000,192000,0,200000,null,0,0,0,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12000000,12000000,12000000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,12000000,0,0,0,12000000]
[{"$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,{"$nulls":4},200000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,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,null,0,0,{"$nulls":4},0,{"$nulls":4},0,{"$nulls":10},0,0,0,null,0,null,null,null,0,null,null,null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":4},"05476",null,"100500",null,"132","511",{"$nulls":7},511400,511000,511200,"Изградња водоводне инфраструктуре",{"$nulls":6},0,0,null,null,null,0,0,null,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,12000000,12000000,12000000,0,null,0,null,null,null,0,0,null,null,12000000,null,null,null,12000000,{"$nulls":5},511400,null,512200,{"$error":"#REF!"}]
[{"$nulls":5},"1102-П11",{"$nulls":11},"01","01","01","Обнова поплавама порушене инфраструктуре",{"$nulls":4},3554000,1039200,7554000,5040000,0,2514000,7554000,7554000,7554000,5897250,5189543.13,2364456.87,0,0,0,0,7554000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2685543,0,2504000,5189543,5189543.13,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,0,3554000,1039200,7554000,5040000,0,2514000,7554000,7554000,7554000,5897250,5189543.13,2364456.87,null,0,0,0,7554000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2685543,0,2504000,5189543,5189543.13,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,511000,511400," - Израда пројект.докум.за обнову три моста",{"$nulls":4},2304000,1039200,2304000,1040000,null,1264000,2304000,2304000,2304000,1344000,1344000,960000,{"$nulls":4},2304000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,80000,null,1264000,1344000,1344000,null,null,null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,511000,511400," - Техничка контрола пројекта (мостови)",{"$nulls":4},250000,0,250000,null,null,250000,250000,250000,250000,240000,240000,10000,{"$nulls":4},250000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,0,null,240000,240000,240000,null,null,null,0,null,null,null,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":4},5000000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,2605543,null,1000000,3605543,3605543.13,null,null,null,0,null,null,null,0]
[{"$nulls":4},"05476",{"$nulls":22},0,null,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,{"$nulls":10},0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[null,null,null,"3",null,"1501",{"$nulls":14},"ПРОГРАМ 3: ЛОКАЛНИ ЕКОНОМСКИ РАЗВОЈ",{"$nulls":4},24995038,21586094.47,21054610,20401450,0,1000000,21401450,21401450,27389952.27,19639221.619999997,16286036.66,11103915.61,0,10000000,0,0,27032450,1696950,8700000,1700000,6500000,-2200000,16113417.1,4840130.54,32035509.34,16934043.84,28725541,25642450,32355541,13150000,20739785,27458668,-1266873,33958668,1882160,0,16286036.66,0,0,16286036.66,16286036.66,33055541,{"$error":"#REF!"},0,34635128,0,0,0,33958668]
[null,null,null,"3-11",null,"1501-0001",{"$nulls":11},"01","01","01","Унапређ.привред.и инвестиц.амбијента (КЛЕР)",{"$nulls":4},3405428,2220000,1300000,300000,0,1000000,1300000,1300000,6200000,200000,140000,6060000,null,10000000,0,0,6200000,0,6000000,0,6500000,500000,120000,80000,10200000,120000,7000000,5200000,10500000,11000000,2200000,5200000,-1800000,11700000,0,0,140000,0,0,140000,140000,11200000,{"$error":"#REF!"},0,11700000,0,0,0,11700000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},411,{"$nulls":8},"Општи економски и комерцијални послови",60664435,60664321,2500572,4700000,3405428,2220000,1300000,300000,0,1000000,1300000,1300000,6200000,200000,140000,6060000,null,10000000,0,0,6200000,0,6000000,0,6500000,500000,120000,80000,10200000,120000,7000000,5200000,10500000,11000000,2200000,5200000,-1800000,11700000,0,null,140000,0,0,140000,140000,11200000,{"$error":"#REF!"},0,11700000,0,0,0,11700000]
[{"$nulls":4},"05476",null,"400422",null,"411","422",{"$nulls":7},422000,422000,422000,"Трошкови путовања",{"$nulls":4},0,0,30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},422000]
[{"$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,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[null,null,null,4,"05476",null,"400500",null,"411","511",null,null,108,null,null,108,null,511000,511000,511000,"Учешће општине у суфинансиеању пројеката",{"$nulls":4},1000000,0,1000000,null,null,1000000,1000000,1000000,null,0,0,0,{"$nulls":9},0,{"$nulls":4},300000,1000000,300000,2000000,1000000,1000000,700000,1000000,null,null,0,null,null,0,0,1000000,{"$error":"#REF!"},null,1000000,null,null,0,1000000,3.3333333333333335]
[{"$nulls":4},"05476",null,"400424",null,"411","424",{"$nulls":5},104,null,424000,424000,424000,"Образовање одраслих",220000,220000,180000,200000,220000,220000,200000,200000,null,null,200000,200000,200000,200000,140000,60000,{"$nulls":4},200000,{"$nulls":4},0,120000,80000,200000,120000,200000,200000,200000,null,200000,200000,0,200000,null,null,140000,null,null,140000,140000,200000,{"$error":"#REF!"},null,200000,null,null,null,200000,1,{"$nulls":4},424000]
[{"$nulls":4},"05476",null,"400426",null,"411","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":4},0,0,20000,20000,null,null,20000,20000,null,0,0,0,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[null,null,null,5,"05476",null,"400500",null,"411","511",null,null,108,108,null,108,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,null,null,6000000,null,6000000,null,6500000,500000,null,null,10000000,null,6500000,4000000,10000000,9000000,1000000,4000000,-2500000,10500000,null,null,0,null,null,0,0,10000000,{"$error":"#REF!"},null,10500000,null,null,0,10500000,0.6153846153846154,{"$nulls":4},511200]
[{"$nulls":46},0,{"$nulls":10},0]
[null,null,null,"3-12",null,"1501-0001",{"$nulls":11},"01","01","01","Субвенције  ",{"$nulls":4},10785610,10785601.09,10285610,10403450,0,0,10403450,10403450,10721078.84,10721078.03,7624569.5,3096509.34,null,0,0,0,10403450,0,0,0,0,0,6224856.76,2462212.2,10460128,7012263.5,10460128,10403450,10460128,0,7659785,8776168,-1683960,8776168,382160,0,7624569.5,0,0,7624569.5,7624569.5,10460128,{"$error":"#REF!"},0,10460128,0,0,0,8776168]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},411,{"$nulls":8},"Општи економски и комерцијални послови",13271422,12813646,10962285,10962285,10785610,10785601.09,10285610,10403450,0,0,10403450,10403450,10721078.84,10721078.03,7624569.5,3096509.34,null,0,0,0,10403450,0,0,0,0,0,6224856.76,2462212.2,10460128,7012263.5,10460128,10403450,10460128,0,7659785,8776168,-1683960,8776168,382160,null,7624569.5,0,0,7624569.5,7624569.5,10460128,{"$error":"#REF!"},0,10460128,0,0,0,8776168]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,null,null,null,0,{"$nulls":5},422000]
[{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,{"$nulls":9},451000]
[{"$nulls":4},"05476",null,"4004511",null,"411","451",{"$nulls":5},107,null,451000,451000,451000,"Текуће поравке и одржавање ",2091465,2075730,2091465,2091465,2692649,2692640.1,2442649,2442649,null,null,2442649,2442649,2442649,2442649,1503075,939574,{"$nulls":4},2442649,{"$nulls":4},0,{"$nulls":5},2442649,{"$nulls":4},0,0,250000,null,1503075,null,null,1503075,1503075,null,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},425000]
[{"$nulls":20},"Текуће поравке и одржавање-део за одрж.зеленила     ",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":20},"Текуће поравке и одржавање везане за пут.инфрастр.       ",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":4},"05476",null,"4004511",null,"411","451",{"$nulls":7},451100,451000,451100,"Порези, обавезне таксе",500000,57959,{"$nulls":13},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,null,null,null,0,{"$nulls":5},482000]
[{"$nulls":4},"05476",null,"4004511",null,"411","451",{"$nulls":5},107,null,451100,451000,451100,"Субвенционирање ЈКП \"1.Мај\"",5264415,5264415,3685090,3685090,3685090,3685090,3685090,3685090,0,0,3685090,3685090,3852418.84,3852418.03,2734839.5,1117579.3399999999,null,0,0,0,3685090,0,0,0,0,0,6224856.76,2462212.2,10460128,7012263.5,10460128,3685090,10460128,0,7659785,8776168,-1683960,8776168,0,null,2734839.5,0,0,2734839.5,2734839.5,10460128,{"$error":"#REF!"},null,10460128,0,0,0,8776168,0.8390115302604327,{"$nulls":4},451100]
[{"$nulls":20}," - Исплаћене субвенције до 01.06.2017. године из текуће буџ.резерве",357799,357799,{"$nulls":13},0,{"$nulls":9},0,null,841020.2,{"$nulls":8},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":20}," - Субвенција за употребу канализације",784000,784000,{"$nulls":13},0,{"$nulls":9},0,1409077.25,null,2367793,1587295.96,2367793,null,2367793,null,1981618,2237377,-130416,2237377,{"$nulls":7},2367793,null,null,2367793,null,null,null,2237377]
[{"$nulls":20}," - Субвенција за изношење смећа",502758,502758,{"$nulls":13},0,{"$nulls":9},0,1780340.15,null,2991654,2005577.36,2991654,null,2991654,null,2176320,2432689,-558965,2432689,{"$nulls":7},2991654,null,null,2991654,null,null,null,2432689]
[{"$nulls":20}," - Субвенција цене воде",3619858,3619858,3685090,3685090,3685090,3685090,3685090,3685090,null,null,3685090,3685090,3852418.84,3852418.03,2734839.5,1117579.3399999999,{"$nulls":4},3685090,{"$nulls":4},0,3035439.36,1621192,5100681,3419390.18,5100681,3685090,5100681,null,3501847,4106102,-994579,4106102,null,null,2734839.5,null,null,2734839.5,2734839.5,5100681,{"$error":"#REF!"},null,4106102,null,null,null,4106102,0.8050105466309303]
[{"$nulls":4},"05476",null,"4004511",null,"411","451",{"$nulls":5},107,null,451000,451000,451000,"Текуће поправке и одржавање",4185730,4185730,5185730,5185730,4407871,4407870.99,4157871,4275711,null,null,4275711,4275711,4426011,4426011,3386655,1039356,{"$nulls":4},4275711,{"$nulls":4},0,{"$nulls":5},4275711,{"$nulls":4},0,0,132160,null,3386655,null,null,3386655,3386655,null,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},425000]
[{"$nulls":20},"Текуће поправке и одржавање-смеће ",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":20},"Текуће поправке и одржавање-водоводна мрежа   ",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":15},0]
[{"$nulls":20},"НЕВЛАДИНЕ ОРГАНИЗАЦИЈЕ",{"$nulls":25},0,{"$nulls":10},0,null,0,null,72197,0,0,72197,72197,null,null,null,0,null,0]
[null,null,null,"3-13",null,"1501-0001",{"$nulls":11},"01","01","01","Унапређ.привред.и инвестиц.амбијента",{"$nulls":4},295000,295000,0,229000,0,0,229000,229000,229000,229000,72197,156803,null,0,0,0,229000,0,0,0,0,0,233792,0,348913,258912,348913,0,348913,0,0,0,-348913,0,0,0,72197,0,0,72197,72197,348913,0,0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},411,{"$nulls":8},"Општи економски и комерцијални послови",348000,347895,330000,330000,295000,295000,0,229000,0,0,229000,229000,229000,229000,72197,156803,null,0,0,0,229000,0,0,0,0,0,233792,0,348913,258912,348913,0,348913,0,0,0,-348913,0,0,null,72197,0,0,72197,72197,348913,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"400480",null,"411","481",{"$nulls":7},481000,481000,481000,"Дотације  удружењима за промоцију привреде",348000,347895,330000,330000,295000,295000,0,229000,0,0,229000,229000,229000,229000,72197,156803,null,0,0,0,229000,0,0,0,0,0,233792,0,348913,258912,348913,0,348913,0,null,null,-348913,0,0,null,72197,0,0,72197,72197,348913,0,0,0,0,0,0,0,{"$nulls":5},481000]
[{"$nulls":20},"Пчеларско удружење Крупањ - Крупањ",77000,77000,50000,50000,65000,65000,null,52000,null,null,52000,52000,52000,52000,0,52000,{"$nulls":4},52000,{"$nulls":4},0,45360,null,89906,63360,89906,null,89906,null,null,null,-89906,0,null,null,0,null,null,null,0,89906,null,null,0,null,null,null,0]
[{"$nulls":20},"УПП \"Соколске планине\" - Крупањ",50000,50000,90000,90000,70000,70000,null,70000,null,null,70000,70000,70000,70000,30000,40000,{"$nulls":4},70000,{"$nulls":4},0,84570,null,110029,91690,110029,null,110029,null,null,null,-110029,0,null,null,30000,null,null,30000,30000,110029,null,null,0,null,null,null,0]
[{"$nulls":20},"Удружење предузетника",128000,128000,80000,80000,100000,100000,null,80000,null,null,80000,80000,80000,80000,26197,53803,{"$nulls":4},80000,{"$nulls":4},0,40896,null,54528,40896,54528,null,54528,null,null,null,-54528,0,null,null,26197,null,null,26197,26197,54528,null,null,0,null,null,null,0]
[{"$nulls":20},"Удружење пчелара \"Рађевина\" Завлака",50000,49895,50000,50000,60000,60000,{"$nulls":4},0,null,null,0,null,0,{"$nulls":9},0,62966,null,94450,62966,94450,null,94450,null,null,null,-94450,0,{"$nulls":5},0,null,94450,null,null,0,null,null,null,0]
[{"$nulls":20},"Удружење грађана \"Агро-Ликодра\" Ликодра",{"$nulls":5},0,{"$nulls":4},0,null,null,0,null,0,{"$nulls":9},0,{"$nulls":10},0,0,{"$nulls":5},0,{"$nulls":4},0]
[{"$nulls":20},"Удружење приз.јагод.и осталог воћа \"Ластар\" Крупањ",43000,43000,60000,60000,null,0,null,27000,null,null,27000,27000,27000,27000,16000,11000,{"$nulls":4},27000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,16000,null,null,16000,16000,null,null,null,0,null,null,null,0]
[null,null,null,"3-2",null,"1501-0002",{"$nulls":11},"01","01","01","Мере активне политике запошљавања",{"$nulls":4},3500000,1488840.36,2500000,2500000,0,0,2500000,2500000,2500000,2468870.16,2468870.16,31129.83999999985,null,0,0,0,2500000,0,1000000,0,0,-1000000,4007500,7500,4007500,4007500,4007500,3000000,4007500,2000000,4000000,6000000,1992500,6000000,1500000,0,2468870.16,0,0,2468870.16,2468870.16,4007500,{"$error":"#REF!"},0,6000000,0,0,0,6000000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},411,{"$nulls":8},"Општи економски и комерцијални послови",4000000,2000000,1750000,4500000,3500000,1488840.36,2500000,2500000,0,0,2500000,2500000,2500000,2468870.16,2468870.16,31129.83999999985,null,0,0,0,2500000,0,1000000,0,0,-1000000,4007500,7500,4007500,4007500,4007500,3000000,4007500,2000000,4000000,6000000,1992500,6000000,1500000,null,2468870.16,0,0,2468870.16,2468870.16,4007500,{"$error":"#REF!"},0,6000000,0,0,0,6000000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,null,null,null,0,{"$nulls":5},422000]
[{"$nulls":4},"05476",null,"400500",null,"411","511",null,null,null,109,null,109,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,{"$nulls":4},2500000,null,1000000,null,null,-1000000,4007500,7500,4007500,4007500,4007500,3000000,4007500,2000000,4000000,6000000,1992500,6000000,1500000,null,2468870.16,null,null,2468870.16,2468870.16,4007500,{"$error":"#REF!"},null,6000000,null,null,0,6000000,1.4971927635683093,{"$nulls":4},423000]
[{"$nulls":20},"Средства од враћеног кредита датог предузетницима",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,"4004511",null,"411","451",{"$nulls":7},451000,451000,451000,"Субвенционирање камата за кредите предузетницима",2000000,null,null,2000000,2000000,0,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},451000]
[null,null,null,"3-3",null,"1501-0003",{"$nulls":11},"01","01","01","Подршка економском развоју и промоцији предузетништва",{"$nulls":4},1300000,1200000,1260000,1260000,0,0,1260000,1260000,1200000,1200000,1200000,0,0,0,0,0,1200000,0,0,0,0,0,1200000,300000,1330000,1200000,1200000,1330000,1330000,130000,1200000,1600000,400000,1600000,0,0,1200000,0,0,1200000,1200000,1330000,{"$error":"#REF!"},0,1200000,0,0,0,1600000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},411,{"$nulls":8},"Општи економски и комерцијални послови",300000,300000,1300000,1300000,1300000,1200000,1260000,1260000,0,0,1260000,1260000,1200000,1200000,1200000,0,null,0,0,0,1200000,0,0,0,0,0,1200000,300000,1330000,1200000,1200000,1330000,1330000,130000,1200000,1600000,400000,1600000,0,null,1200000,0,0,1200000,1200000,1330000,{"$error":"#REF!"},0,1200000,0,0,0,1600000]
[{"$nulls":4},"05476",null,"400426",null,"411","426",{"$nulls":5},106,null,426000,426000,426000,"Материјал",{"$nulls":6},0,0,null,null,null,0,null,0,0,0,{"$nulls":9},0,null,null,70000,null,null,70000,70000,70000,null,null,0,0,0,null,0,null,null,null,0,70000,null,null,0,null,null,null,0,{"$nulls":5},422000]
[{"$nulls":4},"05476",null,"400423",null,"411","423",{"$nulls":5},103,null,423000,423000,423000,"Услуге по уговору",{"$nulls":4},0,0,30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":9},0,null,null,30000,null,null,30000,30000,30000,null,null,0,0,null,null,0,null,null,0,0,30000,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"400500",null,"411","511",{"$nulls":5},110,null,511000,511000,511000,"Учешћ.општ.у фин.Рег.разв.агенц.Подр., Подгор.и Рађев.",300000,300000,1300000,1300000,1300000,1200000,1200000,1200000,null,null,1200000,1200000,1200000,1200000,1200000,0,{"$nulls":4},1200000,{"$nulls":4},0,1200000,300000,1200000,1200000,1200000,1200000,1200000,null,1200000,1200000,0,1200000,null,null,1200000,null,null,1200000,1200000,1200000,{"$error":"#REF!"},null,1200000,null,null,null,1200000,1,{"$nulls":4},511000]
[{"$nulls":19},511000,"Учешћ.општ.у фин.Регионалне туристичке агенције",{"$nulls":35},400000,null,400000,{"$nulls":14},400000]
[{"$nulls":4},"05476",null,"400424",null,"411","424",{"$nulls":5},105,null,424000,424000,424000,"Специјализоване услуге",{"$nulls":4},0,0,30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":9},0,null,null,30000,null,null,30000,30000,30000,null,null,0,0,null,null,0,null,null,0,0,30000,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[null,null,null,"3-П1",null,"1501-П1",{"$nulls":11},"01","01","01","Стипендирање ученика и студената",{"$nulls":4},5709000,5596653.02,5709000,5709000,0,0,5709000,5709000,6539873.43,4820273.43,4780400,1759473.43,null,0,0,0,6500000,1696950,1700000,1700000,0,-1700000,4327268.34,1990418.34,5688968.34,4335368.34,5709000,5709000,5709000,20000,5680000,5882500,173500,5882500,0,0,4780400,0,0,4780400,4780400,5709000,{"$error":"#REF!"},0,5275000,0,0,0,5882500]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":20},"Помоћне услуге образовању",10600,10600,4983800,5709000,5709000,5596653.02,5709000,5709000,0,0,5709000,5709000,6539873.43,4820273.43,4780400,1759473.4299999997,null,0,0,0,6500000,1696950,1700000,1700000,0,-1700000,4327268.34,1990418.34,5688968.34,4335368.34,5709000,5709000,5709000,20000,5680000,5882500,173500,5882500,0,null,4780400,0,0,4780400,4780400,5709000,{"$error":"#REF!"},0,5275000,0,0,0,5882500]
[{"$nulls":4},"05476",null,"100423",null,"960","423",null,931,null,null,null,193,null,423000,423000,423000,"Услуге по уговору",{"$nulls":4},30000,10253.02,30000,30000,null,null,30000,30000,39873.43,39873.43,0,39873.43,{"$nulls":9},0,9968.34,9968.34,9968.34,9968.34,30000,30000,30000,20000,10000,10000,-20000,10000,null,null,0,null,null,0,0,30000,{"$error":"#REF!"},null,10000,null,null,null,10000,0.3333333333333333]
[{"$nulls":4},"05476",null,"100472",null,"960","472",null,null,null,194,null,194,null,472000,null,null,"Накнаде за социјалну заштиту из буџета",10600,10600,4983800,5709000,5679000,5586400,5679000,5679000,0,0,5679000,5679000,6500000,4780400,4780400,1719600,null,0,0,0,6500000,1696950,1700000,1700000,0,-1700000,4317300,1980450,5679000,4325400,5679000,5679000,5679000,0,5670000,5872500,-414000,5872500,0,0,4780400,0,0,4780400,4780400,5679000,{"$error":"#REF!"},0,5265000,0,0,0,5872500,1.0340729001584785,{"$nulls":4},472000]
[{"$nulls":11},921,{"$nulls":6},472000,472000,"Ученичке стипендије",{"$nulls":34},405000,607500,null,607500,{"$nulls":14},607500]
[{"$nulls":11},931,{"$nulls":6},472000,472000,"Студентске стипендије",10600,10600,4983800,5709000,5679000,5586400,5679000,5679000,null,null,5679000,5679000,6500000,4780400,4780400,1719600,{"$nulls":4},6500000,1696950,1700000,1700000,null,-1700000,4317300,1980450,5679000,4325400,5679000,5679000,5679000,null,5265000,5265000,-414000,5265000,null,null,4780400,null,null,4780400,4780400,5679000,{"$error":"#REF!"},null,5265000,null,null,0,5265000,0.9270998415213946]
[null,null,null,"4",null,"1502",{"$nulls":14},"ПРОГРАМ 4: РАЗВОЈ ТУРИЗМА",{"$nulls":4},4010308,3762907.29,4203129,4165384,0,57745,4223129,4223129,4037109,3756459.1799999997,2488905.3799999994,1548203.6199999999,0,0,0,0,4037109,0,0,0,0,0,2823232.8099999996,1310618.4500000002,3690588.2199999997,3306822.01,3853409,3460184,4853474.22,4051330,5104543,6194087,2340678,6194087,2404889,0,2488905.3799999994,0,0,2488905.3799999994,2488905.3799999994,3398574,{"$error":"#REF!"},0,2438894,0,0,0,6194087]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":20},"Туристичко-спортска организација Крупањ",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":46},0,{"$nulls":10},0]
[null,null,null,"4-1",null,"1502-0001",{"$nulls":11},"01","01","01","Управљање развојем туризма",{"$nulls":4},2846928,2737200,3017973,2960228,0,57745,3017973,3017973,3017973,2803923.68,2043373,974600,null,0,0,0,3017973,0,0,0,0,0,2257097.21,1146114.07,2959728,2718968.71,3071808,2959728,3079528,2882389,3088828,3748828,796820,3748828,802589,0,2043373,0,0,2043373,2043373,1804317,{"$error":"#REF!"},0,1298635,0,0,0,3748828]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$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,0,0,0,3017973,0,0,0,0,0,2257097.21,1146114.07,2959728,2718968.71,3071808,2959728,3079528,2882389,3088828,3748828,677020,3748828,802589,null,2043373,0,0,2043373,2043373,2959728,{"$error":"#REF!"},0,1298635,0,0,0,3748828]
[{"$nulls":4},"05476",null,"4734511",null,"473","451",{"$nulls":7},451000,null,null,null,2642202,{"$error":"#REF!"},2815430,2907428,2846928,2737200,3017973,2960228,0,57745,3017973,3017973,3017973,2803923.68,2043373,974600,null,0,0,0,3017973,0,0,0,0,0,2257097.21,1146114.07,2959728,2718968.71,3071808,2959728,2118950,2882389,3088828,3748828,796820,3748828,802589,null,2043373,0,0,2043373,2043373,1804317,{"$error":"#REF!"},0,1298635,0,0,0,3748828,1.220397889451424,{"$nulls":4},451000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":15},233,1,null,null,411000,"Плате и додаци запослених",null,null,null,2176788,1910131,null,1971131,1971131,null,null,1971131,1971131,1971131,null,null,1971131,{"$nulls":4},1971131,{"$nulls":4},0,1155609,1146114.07,990356,1155609,1155609,1971131,1155609,null,null,null,-1155609,0,118869,{"$nulls":4},0,null,990356,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},"411000."]
[{"$nulls":4},"05476",null,"473411",null,"473","411",{"$nulls":7},"411000","411000","411000","Плате и додаци запослених",{"$nulls":25},0,330506,null,980775,661012,815522,null,815522,549509,2069688,2069688,1254166,2069688,{"$nulls":7},980775,{"$nulls":6},2069688,1.050000228295329]
[{"$nulls":15},233,2,null,null,412000,"Социјални доприноси на терет послодавца",null,null,null,389640,341909,null,351909,351909,null,null,351909,351909,351909,null,null,351909,{"$nulls":4},351909,{"$nulls":4},0,206853,null,177273,206853,206853,351909,206853,null,null,null,-206853,0,37673,{"$nulls":4},0,null,177273,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},"412000."]
[{"$nulls":4},"05476",null,"473412",null,"473","412",{"$nulls":7},"412000","412000","412000","Социјални доприноси на терет послодавца",{"$nulls":25},0,59160,null,174636,118320,145056,null,145056,102333,369505,369505,224449,369505,{"$nulls":7},174636,{"$nulls":6},369505,1.0500015629040462]
[{"$nulls":16},3,null,414000,414000,"Социјални давања запосленима",{"$nulls":25},0,{"$nulls":7},154490,11000,11000,11000,11000,165490,{"$nulls":13},11000]
[{"$nulls":15},233,4,null,465000,465112,"Остале текуће дотације по закону (конто 465112)",{"$nulls":4},256643,null,258943,258943,null,null,258943,258943,258943,null,null,258943,{"$nulls":4},258943,{"$nulls":4},0,196036,null,258943,239632,258943,258943,258943,41057,271890,271890,12947,271890,41057,{"$nulls":4},0,null,258943,{"$error":"#REF!"},null,271890,null,null,null,271890,1.049999420721935]
[{"$nulls":15},233,5,null,414000,414312,"Отпремнине у случају отпуштања с посла (конто 414312)",{"$nulls":4},57745,null,115490,57745,null,57745,115490,115490,115490,null,null,115490,{"$nulls":4},115490,{"$nulls":4},0,null,null,57745,null,57745,57745,57745,null,57745,57745,0,57745,{"$nulls":5},0,null,57745,{"$error":"#REF!"},null,57745,null,null,null,57745,1]
[{"$nulls":15},233,6,null,416000,416000,"Награде и бонуси",{"$nulls":4},31500,null,71500,71500,null,null,71500,71500,71500,null,null,71500,{"$nulls":4},71500,{"$nulls":4},0,48815.44,null,71000,48815.44,49000,71000,71000,null,60000,60000,11000,60000,65000,{"$nulls":4},0,null,71000,{"$error":"#REF!"},null,60000,null,null,null,60000,1.2244897959183674]
[{"$nulls":15},233,7,null,421000,421000,"Стални трошкови",null,null,null,45000,45000,null,45000,45000,null,null,45000,45000,45000,null,null,45000,{"$nulls":4},45000,{"$nulls":4},0,19863.96,null,45000,19863.96,45000,45000,45000,null,45000,45000,0,45000,36000,{"$nulls":4},0,null,45000,{"$error":"#REF!"},null,45000,null,null,null,45000,1,{"$nulls":4},"421000."]
[{"$nulls":15},233,8,null,422000,422000,"Трошкови путовања",null,null,null,296000,204000,null,204000,204000,null,null,204000,204000,204000,null,null,204000,{"$nulls":4},204000,{"$nulls":4},0,112473.81,null,204000,134783.31,204000,204000,204000,null,204000,204000,0,204000,{"$nulls":5},0,null,204000,{"$error":"#REF!"},null,204000,null,null,null,204000,1,{"$nulls":4},"422000."]
[{"$nulls":18},512000,512000,"Машине и опрема",{"$nulls":26},119800,null,null,119800,119800,null,119800,200000]
[{"$nulls":16},9,null,423000,423000,"Услуге по уговору",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,7980,0,null,14280,14280,0,0,1835000,0,660000,645720,660000,338500,null,0,null,null,null,0,0,{"$error":"#REF!"},null,660000,null,null,null,660000,{"$nulls":5},"426000."]
[null,null,null,"4-21",null,"1502-0002",{"$nulls":11},"01","01","01","Промоција туристичке понуде",{"$nulls":4},170456,165482,170456,170456,0,0,170456,170456,170456,170429.69,89680,80776,null,0,0,0,170456,0,0,0,0,0,277459.22,34906,307059.22,291459.22,352400,170456,350145.22,300000,144656,224200,-128200,224200,0,0,89680,0,0,89680,89680,170456,{"$error":"#REF!"},0,224200,0,0,0,224200]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},473,{"$nulls":8},"Туризам",0,0,0,234774,170456,165482,170456,170456,0,0,170456,170456,170456,170429.69,89680,80776,null,0,0,0,170456,0,0,0,0,0,277459.22,34906,307059.22,291459.22,352400,170456,350145.22,300000,144656,224200,-128200,224200,0,null,89680,0,0,89680,89680,170456,{"$error":"#REF!"},0,224200,0,0,0,224200]
[{"$nulls":4},"05476",null,"4734511",null,"473","451",{"$nulls":7},451000,null,null,null,0,0,0,234774,170456,165482,170456,170456,0,0,170456,170456,170456,170429.69,89680,80776,null,0,0,0,170456,0,0,0,0,0,277459.22,34906,307059.22,291459.22,352400,170456,350145.22,300000,144656,224200,-128200,224200,0,null,89680,0,0,89680,89680,170456,{"$error":"#REF!"},0,224200,0,0,0,224200,0.6362088535754824,{"$nulls":4},451000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":15},234,1,null,423000,423000,"Услуге по уговору",null,null,null,214774,170456,165482,84000,84000,null,null,84000,84000,84000,84000,56000,28000,{"$nulls":4},84000,{"$nulls":4},0,214290,34906,214290,228290,289000,120000,288313.22,null,88200,88200,-200800,88200,null,null,56000,null,null,56000,56000,120000,{"$error":"#REF!"},null,88200,null,null,null,88200,0.30519031141868513,{"$nulls":4},"423000."]
[{"$nulls":18},421000,421000,"Стални трошкови (Осигурање запослених)"]
[{"$nulls":15},234,2,null,425000,425000,"Текуће поправке и одржавање",{"$nulls":6},36000,36000,null,null,36000,36000,36000,35980,9980,26020,{"$nulls":4},36000,{"$nulls":4},0,6400,null,36000,6400,6400,36000,36000,null,36000,36000,29600,36000,null,null,9980,null,null,9980,9980,36000,null,null,36000,null,null,null,36000,5.625]
[{"$nulls":15},234,3,null,426000,426000,"Материјал",null,null,null,20000,null,null,50456,50456,null,null,50456,50456,50456,50449.69,23700,26756,{"$nulls":4},50456,{"$nulls":4},0,56769.22,null,56769.22,56769.22,57000,14456,25832,300000,20456,100000,43000,100000,null,null,23700,null,null,23700,23700,14456,null,null,100000,null,null,null,100000,1.7543859649122806,{"$nulls":4},"426000."]
[{"$nulls":20},"НЕВЛАДИНЕ ОРГАНИЗАЦИЈЕ",{"$nulls":25},0,{"$nulls":10},0,null,0,null,0,0,0,0,0,null,null,null,0,null,0]
[null,null,null,"4-22",null,"1502-0002",{"$nulls":11},"01","01","01","Промоција туристичке понуде",{"$nulls":4},50000,49700,0,20000,0,0,20000,20000,20000,20000,0,20000,null,0,0,0,20000,0,0,0,0,0,0,0,93801,0,93801,0,93801,0,0,0,-93801,0,0,0,0,0,0,0,0,93801,0,0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},473,{"$nulls":8},"Туризам",0,0,50000,50000,50000,49700,0,20000,0,0,20000,20000,20000,20000,0,20000,null,0,0,0,20000,0,0,0,0,0,0,0,93801,0,93801,0,93801,0,0,0,-93801,0,0,null,0,0,0,0,0,93801,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"473480",null,"473","481",{"$nulls":7},481000,481000,481000,"Дотације удружењима за промоцију туризма",0,0,50000,50000,50000,49700,0,20000,0,0,20000,20000,20000,20000,0,20000,null,0,0,0,20000,0,0,0,0,0,0,0,93801,0,93801,0,93801,0,0,0,-93801,0,null,null,0,0,0,0,0,93801,0,0,0,0,0,0,0,{"$nulls":5},481000]
[{"$nulls":20},"Удружење грађана Рађевине за развој сеоског туризма",null,null,50000,50000,50000,49700,null,20000,null,null,20000,20000,20000,20000,0,20000,{"$nulls":4},20000,{"$nulls":4},0,null,null,93801,null,93801,null,93801,null,null,null,-93801,0,null,null,0,null,null,0,0,93801,null,null,0,null,null,null,0]
[{"$nulls":5},"1502-П1",{"$nulls":11},"01","01","01","Лазаревдан",{"$nulls":4},81731,81730.68,170000,170000,0,0,170000,170000,137513,137512.55,137512.55,0.45000000001164153,null,0,0,0,137513,0,0,0,0,0,0,0,0,0,0,0,0,112487,137513,137513,137513,137513,170000,0,137512.55,0,0,137512.55,137512.55,0,0,0,132513,0,0,0,137513]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},473,{"$nulls":8},"Туризам",0,0,0,159874,81731,81730.68,170000,170000,0,0,170000,170000,137513,137512.55,137512.55,0.45000000001164153,null,0,0,0,137513,0,0,0,0,0,0,0,0,0,0,0,0,112487,137513,137513,137513,137513,170000,null,137512.55,0,0,137512.55,137512.55,0,0,0,132513,0,0,0,137513]
[{"$nulls":4},"05476",null,"4734511",null,"473","451",{"$nulls":7},451000,null,null,null,0,0,0,159874,81731,81730.68,170000,170000,0,0,170000,170000,137513,137512.55,137512.55,0.45000000001164153,null,0,0,0,137513,0,0,0,0,0,0,0,0,0,0,0,0,112487,137513,137513,137513,137513,170000,null,137512.55,0,0,137512.55,137512.55,0,null,0,132513,0,0,0,137513,1,{"$nulls":4},451000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":18},423000,423000,"Услуге по уговору",null,null,null,95921,62855,62855,120000,120000,null,null,120000,120000,113890,113890,113890,0,{"$nulls":4},113890,{"$nulls":4},0,{"$nulls":7},80000,80000,80000,80000,80000,80000,null,113890,null,null,113890,113890,null,{"$error":"#REF!"},null,80000,null,null,null,80000,{"$nulls":5},"423000."]
[{"$nulls":18},422000,422000,"Трошкови путовања",null,null,null,39835,1400,1400,20000,20000,null,null,20000,20000,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18},421000,421000,"Стални трошкови",null,null,null,22118,270,270,0,0,null,null,0,0,null,null,null,0,{"$nulls":9},0,{"$nulls":10},0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18},482000,482000,"Порези и обавезне таксе",{"$nulls":34},5000,5000,null,5000,{"$nulls":14},5000]
[{"$nulls":18},426000,426000,"Материјал",null,null,null,2000,17206,17205.68,30000,30000,null,null,30000,30000,23623,23622.55,23622.55,0.4500000000007276,{"$nulls":4},23623,{"$nulls":4},0,{"$nulls":7},32487,52513,52513,52513,52513,90000,null,23622.55,null,null,23622.55,23622.55,null,{"$error":"#REF!"},null,52513,null,null,null,52513,{"$nulls":5},"426000."]
[{"$nulls":5},"1502-П2",{"$nulls":11},"01","01","01","Дани Међаша",{"$nulls":4},88193,88193,160000,160000,0,0,160000,160000,103847,103846.36,103846.36,0.6399999999994179,null,0,0,0,103847,0,0,0,0,0,0,0,0,0,0,0,0,96154,103846,103846,103846,103846,240000,0,103846.36,0,0,103846.36,103846.36,0,0,0,103846,0,0,0,103846]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},473,{"$nulls":8},"Туризам",0,0,0,24449,88193,88193,160000,160000,0,0,160000,160000,103847,103846.36,103846.36,0.6399999999994179,null,0,0,0,103847,0,0,0,0,0,0,0,0,0,0,0,0,96154,103846,103846,103846,103846,240000,null,103846.36,0,0,103846.36,103846.36,0,0,0,103846,0,0,0,103846]
[{"$nulls":4},"05476",null,"4734511",null,"473","451",{"$nulls":7},451000,null,null,null,0,0,0,24449,88193,88193,160000,160000,0,0,160000,160000,103847,103846.36,103846.36,0.6399999999994179,null,0,0,0,103847,0,0,0,0,0,0,0,0,0,0,0,0,96154,103846,103846,103846,103846,240000,null,103846.36,0,0,103846.36,103846.36,0,null,0,103846,0,0,0,103846,0.9999903704488334,{"$nulls":4},451000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":18},421000,421000,"Стални трошкови",null,null,null,2000,0,0,0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":4},0,null,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},"423000."]
[{"$nulls":18},422000,422000,"Трошкови путовања",{"$nulls":6},2500,2500,null,null,2500,2500,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,{"$nulls":7},20000,null,null,0,0,17500,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[{"$nulls":18},423000,423000,"Услуге по уговору",null,null,null,9039,73584,73584,142500,142500,null,null,142500,142500,89118,89118,89118,0,{"$nulls":4},89118,{"$nulls":4},0,{"$nulls":7},40882,89118,89118,89118,89118,87500,null,89118,null,null,89118,89118,null,{"$error":"#REF!"},null,89118,null,null,null,89118]
[{"$nulls":18},426000,426000,"Материјал",null,null,null,13410,14609,14609,15000,15000,null,null,15000,15000,14729,14728.36,14728.36,0.6399999999994179,{"$nulls":4},14729,{"$nulls":4},0,{"$nulls":7},35272,14728,14728,14728,14728,135000,null,14728.36,null,null,14728.36,14728.36,null,{"$error":"#REF!"},null,14728,null,null,null,14728,{"$nulls":5},"426000."]
[{"$nulls":5},"1502-П3",{"$nulls":11},"01","01","01","Плодови Рађевине",{"$nulls":4},258000,225897,294700,294700,0,0,294700,294700,294700,232017.1,9000,285700,null,0,0,0,294700,0,0,0,0,0,0,0,0,0,0,0,0,375300,294700,294700,294700,294700,375300,0,9000,0,0,9000,9000,0,0,0,294700,0,0,0,294700]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},473,{"$nulls":8},"Туризам",0,0,0,155081,258000,225897,294700,294700,0,0,294700,294700,294700,232017.1,9000,285700,null,0,0,0,294700,0,0,0,0,0,0,0,0,0,0,0,0,375300,294700,294700,294700,294700,375300,null,9000,0,0,9000,9000,0,0,0,294700,0,0,0,294700]
[{"$nulls":4},"05476",null,"4734511",null,"473","451",{"$nulls":7},451000,null,null,null,0,0,0,155081,258000,225897,294700,294700,0,0,294700,294700,294700,232017.1,9000,285700,null,0,0,0,294700,0,0,0,0,0,0,0,0,0,0,0,0,375300,294700,294700,294700,294700,375300,null,9000,0,0,9000,9000,0,null,0,294700,0,0,0,294700,1,{"$nulls":4},451000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":18},421000,421000,"Стални трошкови",null,null,null,2000,2500,0,0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":4},0,null,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},"423000."]
[{"$nulls":18},422000,422000,"Трошкови путовања",null,null,null,7652,10000,9800,10000,10000,null,null,10000,10000,10000,0,0,10000,{"$nulls":4},10000,{"$nulls":4},0,{"$nulls":7},20000,10000,10000,10000,10000,20000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,10000,null,null,null,10000]
[{"$nulls":18},423000,423000,"Услуге по уговору",null,null,null,142359,202500,174739,239200,239200,null,null,239200,239200,225000,175219.84,9000,216000,{"$nulls":4},225000,{"$nulls":4},0,{"$nulls":7},265000,225000,225000,225000,225000,250800,null,9000,null,null,9000,9000,null,{"$error":"#REF!"},null,225000,null,null,null,225000]
[{"$nulls":18},426000,426000,"Материјал",null,null,null,3070,43000,41358,45500,45500,null,null,45500,45500,59700,56797.26,0,59700,{"$nulls":4},59700,{"$nulls":4},0,{"$nulls":7},90300,59700,59700,59700,59700,104500,null,0,null,null,0,0,null,{"$error":"#REF!"},null,59700,null,null,null,59700,{"$nulls":5},"426000."]
[null,null,null,"4-П1",null,"1502-П4",{"$nulls":11},"01","01","01","Учешће на сајмовима туризма",{"$nulls":4},290000,248184.61,290000,290000,0,0,290000,290000,235000,231110,47873.67,187126.33000000002,null,0,0,0,235000,0,0,0,0,0,253276.38,102098.38,290000,260994.08000000002,290000,290000,290000,265000,235000,265000,-25000,265000,700000,0,47873.67,0,0,47873.67,47873.67,290000,0,0,265000,0,0,0,265000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},473,{"$nulls":8},"Туризам",null,null,0,300000,290000,248184.61,290000,290000,0,0,290000,290000,235000,231110,47873.67,187126.33000000002,null,0,0,0,235000,0,0,0,0,0,253276.38,102098.38,290000,260994.08000000002,290000,290000,290000,265000,235000,265000,-25000,265000,700000,null,47873.67,0,0,47873.67,47873.67,290000,0,0,265000,0,0,0,265000]
[{"$nulls":4},"05476",null,"4734511",null,"473","451",{"$nulls":7},451000,null,null,null,0,0,0,300000,290000,248184.61,290000,290000,0,0,290000,290000,235000,231110,47873.67,187126.33000000002,null,0,0,0,235000,0,0,0,0,0,253276.38,102098.38,290000,260994.08000000002,290000,290000,290000,265000,235000,265000,-25000,265000,700000,null,47873.67,0,0,47873.67,47873.67,290000,null,0,265000,0,0,0,265000,0.9137931034482759,{"$nulls":4},451000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":15},231,null,null,422000,422000,"Трошкови путовања",{"$nulls":4},40000,33100,40000,40000,null,null,40000,40000,5000,1110,1110,3890,{"$nulls":4},5000,{"$nulls":4},0,22500,null,40000,30217.7,40000,40000,40000,25000,5000,5000,-35000,5000,50000,null,1110,null,null,1110,1110,40000,{"$error":"#REF!"},null,5000,null,null,null,5000,0.125]
[{"$nulls":15},231,null,null,423000,423000,"Услуге по уговору",null,null,null,300000,170000,169550,170000,170000,null,null,170000,170000,150000,150000,8480,141520,{"$nulls":4},150000,{"$nulls":4},0,170000,102098.38,170000,170000,170000,170000,170000,240000,150000,180000,10000,180000,530000,null,8480,null,null,8480,8480,170000,{"$error":"#REF!"},null,180000,null,null,null,180000,1.0588235294117647]
[{"$nulls":15},231,null,null,426000,426000,"Материјал",{"$nulls":4},80000,45534.61,80000,80000,null,null,80000,80000,80000,80000,38283.67,41716.33,{"$nulls":4},80000,{"$nulls":4},0,60776.38,null,80000,60776.38,80000,80000,80000,null,80000,80000,0,80000,120000,null,38283.67,null,null,38283.67,38283.67,80000,{"$error":"#REF!"},null,80000,null,null,null,80000,1,{"$nulls":4},"426000."]
[{"$nulls":5},"1502-П5",{"$nulls":11},"01","01","01","Санација и обнова излетишта \"ЗМАЈЕВАЦ\"",{"$nulls":4},150000,113000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000000,0,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,1000000,{"$error":"#REF!"},0,0,0,0,0,1000000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},473,{"$nulls":8},"Туризам",null,null,0,0,150000,113000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000000,0,1000000,1000000,1000000,1000000,0,null,0,0,0,0,0,1000000,{"$error":"#REF!"},0,0,0,0,0,1000000]
[{"$nulls":4},"05476",null,"4734511",null,"473","451",{"$nulls":7},451000,null,null,null,0,0,0,0,150000,113000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000000,0,1000000,1000000,1000000,1000000,0,null,0,0,0,0,0,1000000,{"$error":"#REF!"},0,0,0,0,0,1000000,{"$nulls":5},451000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":18},511000,511200,"Капитално одржавање зграда и објеката",{"$nulls":4},150000,113000,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,1000000,0,null,0,1000000,0,1000000,1000000,1000000,1000000,0,null,0,null,null,0,0,1000000,{"$error":"#REF!"},null,0,null,null,null,1000000]
[{"$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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300000,300000,300000,0,0,0,0,0,0,0,1000000,{"$error":"#REF!"},0,0,0,0,0,300000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},473,{"$nulls":8},"Туризам",null,null,0,0,150000,113000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300000,300000,300000,0,null,0,0,0,0,0,1000000,{"$error":"#REF!"},0,0,0,0,0,300000]
[{"$nulls":4},"05476",null,"4734511",null,"473","451",{"$nulls":7},451000,null,null,null,0,0,0,0,150000,113000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300000,300000,300000,0,null,0,0,0,0,0,1000000,{"$error":"#REF!"},0,0,0,0,0,300000,{"$nulls":5},451000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":18},511000,511000,"Капитално одржавање зграда и објеката",{"$nulls":4},150000,113000,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,1000000,0,null,0,null,0,null,300000,300000,300000,0,null,0,null,null,0,0,1000000,{"$error":"#REF!"},null,0,null,null,null,300000]
[null,null,null,"4-П2",null,"1502-П7",{"$nulls":11},"01","01","01","Стручно усавршавање запослених",{"$nulls":4},40000,18520,40000,40000,0,0,40000,40000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,35400,27500,40000,35400,45400,40000,40000,20000,40000,60000,14600,60000,105000,0,0,0,0,0,0,40000,{"$error":"#REF!"},0,60000,0,0,0,60000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},473,{"$nulls":8},"Туризам",null,null,0,0,40000,18520,40000,40000,0,0,40000,40000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,35400,27500,40000,35400,45400,40000,40000,20000,40000,60000,14600,60000,105000,null,0,0,0,0,0,40000,{"$error":"#REF!"},0,60000,0,0,0,60000]
[{"$nulls":4},"05476",null,"4734511",null,"473","451",{"$nulls":7},451000,null,null,null,0,0,0,0,40000,18520,40000,40000,0,0,40000,40000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,35400,27500,40000,35400,45400,40000,40000,20000,40000,60000,14600,60000,105000,null,0,0,0,0,0,40000,{"$error":"#REF!"},0,60000,0,0,0,60000,1.3215859030837005,{"$nulls":4},451000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":15},232,null,null,422000,422000,"Трошкови путовања",{"$nulls":4},10000,2800,10000,10000,null,null,10000,10000,null,0,0,0,{"$nulls":9},0,null,null,10000,null,10000,10000,10000,null,null,null,-10000,0,20000,null,0,null,null,0,0,10000,{"$error":"#REF!"},null,0,null,null,null,0,0]
[{"$nulls":15},232,null,null,423000,423000,"Услуге по уговору",{"$nulls":4},30000,15720,30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":9},0,35400,27500,30000,35400,35400,30000,30000,20000,40000,60000,24600,60000,50000,null,0,null,null,0,0,30000,{"$error":"#REF!"},null,60000,null,null,null,60000,1.694915254237288]
[{"$nulls":18},426000,426000,"Материјал",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,35000,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},"426000."]
[{"$nulls":5},"1502-П8",{"$nulls":11},"01","01","01","Петровдан - вашар у Добром Потоку",{"$nulls":4},35000,35000,60000,60000,0,0,60000,60000,57620,57619.8,57619.8,0.19999999999708962,null,0,0,0,57620,0,0,0,0,0,0,0,0,0,0,0,0,0,60000,60000,60000,60000,12000,0,57619.8,0,0,57619.8,57619.8,0,{"$error":"#REF!"},0,60000,0,0,0,60000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},473,{"$nulls":8},"Туризам",null,null,0,0,35000,35000,60000,60000,0,0,60000,60000,57620,57619.8,57619.8,0.19999999999708962,null,0,0,0,57620,0,0,0,0,0,0,0,0,0,0,0,0,0,60000,60000,60000,60000,12000,null,57619.8,0,0,57619.8,57619.8,0,{"$error":"#REF!"},0,60000,0,0,0,60000]
[{"$nulls":4},"05476",null,"4734511",null,"473","451",{"$nulls":7},451000,null,null,null,0,0,0,0,35000,35000,60000,60000,0,0,60000,60000,57620,57619.8,57619.8,0.19999999999708962,null,0,0,0,57620,0,0,0,0,0,0,0,0,0,0,0,0,0,60000,60000,60000,60000,12000,null,57619.8,0,0,57619.8,57619.8,0,{"$error":"#REF!"},0,60000,0,0,0,60000,1.0413051023950017,{"$nulls":4},451000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":18},423000,423000,"Услуге по уговору",{"$nulls":4},30000,30000,50000,50000,null,null,50000,50000,49620,49620,49620,0,{"$nulls":4},49620,{"$nulls":4},0,{"$nulls":8},50000,50000,50000,50000,10000,null,49620,null,null,49620,49620,null,{"$error":"#REF!"},null,50000,null,null,null,50000]
[{"$nulls":18},421000,421000,"Стални трошкови",{"$nulls":6},1000,1000,null,null,1000,1000,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,{"$nulls":8},1000,1000,1000,1000,null,null,0,null,null,null,0,null,null,null,1000,null,null,null,1000]
[{"$nulls":18},426000,426000,"Материјал",{"$nulls":4},5000,5000,8000,8000,null,null,8000,8000,8000,7999.8,7999.8,0.1999999999998181,{"$nulls":4},8000,{"$nulls":4},0,{"$nulls":8},8000,8000,8000,8000,2000,null,7999.8,null,null,7999.8,7999.8,null,{"$error":"#REF!"},null,8000,null,null,null,8000]
[{"$nulls":18},482000,482000,"Порези и обавезне таксе",{"$nulls":4},0,0,1000,1000,null,null,1000,1000,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,{"$nulls":8},1000,1000,1000,1000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,1000,null,null,null,1000,{"$nulls":5},"426000."]
[null,null,null,"5",null,"0101",{"$nulls":14},"ПРОГРАМ 5: Пољопривреда и рурални развој",{"$nulls":4},25397732,23611139.52,20150471,18414471,0,1736000,20150471,20150471,21628015,19827061.130000003,1470349.62,20157665.38,0,0,0,0,19762971,0,0,0,5200000,5200000,710843.97,453705.75,26016471,13011170.95,25978971,25350471,26026471,97500,25478971,22062971,-3916000,27262971,3220000,0,51765.8,0,1418583.82,1470349.62,1470349.62,26026471,{"$error":"#REF!"},0,27262971,0,3000000,3000000,30262971]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":20},"Фонд за развој пољопривреде",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":46},0,{"$nulls":10},0]
[null,null,null,"5-1",null,"0101-0001",{"$nulls":11},"01","01","01","Подрш.за спровођ.пољопр.полит.у локал.зајед.",{"$nulls":4},20705661,18942724.52,17910471,16174471,0,1736000,17910471,17910471,17862971,16591842.13,1432349.62,16430621.379999999,null,0,0,0,17862971,0,0,0,5200000,5200000,134843.97,50505.75,21400471,12435170.95,21362971,20910471,21410471,37500,20862971,17562971,-3800000,22762971,3020000,0,13765.8,0,1418583.82,1432349.62,1432349.62,21410471,{"$error":"#REF!"},0,22762971,0,0,0,22762971]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},421,{"$nulls":8},"Пољопривреда",0,0,0,1247321,0,0,10000,10000,0,0,10000,10000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,20000,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"421423",null,"421","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",null,null,null,1247321,null,null,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"421424",null,"421","424",{"$nulls":5},113,null,424000,424000,424000,"Специјализоване услуге",{"$nulls":4},0,0,10000,10000,null,null,10000,10000,null,0,0,0,{"$nulls":9},0,{"$nulls":5},10000,10000,null,null,null,0,0,20000,null,0,null,null,0,0,10000,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":11},421,{"$nulls":8},"Пољопривреда",18000000,13137029,16255716,15515650,20705661,18942724.52,17900471,16164471,0,1736000,17900471,17900471,17862971,16591842.13,1432349.62,16430621.379999999,null,0,0,0,17862971,0,0,0,5200000,5200000,134843.97,50505.75,21400471,12435170.95,21362971,20900471,21400471,37500,20862971,17562971,-3800000,22762971,3000000,null,13765.8,0,1418583.82,1432349.62,1432349.62,21400471,{"$error":"#REF!"},0,22762971,0,0,0,22762971]
[{"$nulls":4},"05476",null,"421423",null,"421","423",{"$nulls":5},112,null,423000,423000,423000,"Услуге по уговору",null,null,null,120000,60000,33132.5,90000,90000,null,null,90000,90000,90000,89619.13,13765.8,76234.2,{"$nulls":4},90000,{"$nulls":4},0,50505.75,50505.75,90000,50505.75,90000,90000,90000,null,90000,90000,0,90000,null,null,13765.8,null,null,13765.8,13765.8,90000,{"$error":"#REF!"},null,90000,null,null,null,90000,1,{"$nulls":4},441000]
[{"$nulls":4},"05476",null,"421426",null,"421","426",{"$nulls":5},114,null,426000,426000,426000,"Материјал",null,null,null,50000,0,0,37500,37500,null,null,37500,37500,null,0,0,0,{"$nulls":9},0,null,null,37500,null,null,37500,37500,37500,null,null,0,0,null,null,0,null,null,0,0,37500,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},512000]
[{"$nulls":4},"05476",null,"421424",null,"421","424",{"$nulls":7},424000,424000,424000,"Учешће Општине у пројекту анализе Загађености земљишта",{"$nulls":24},500000,500000,null,null,500000,null,500000,null,500000,null,null,null,-500000,500000,{"$nulls":7},500000,null,null,500000,null,null,null,500000]
[{"$nulls":4},"05476",null,"4214511",null,"421","451",{"$nulls":5},115,null,451000,451000,451000,"Субвенц.јавним нефинансијским предуз.и организ.",18000000,13137029,16255716,15345650,20645661,18909592.02,17772971,16036971,null,1736000,17772971,17772971,17772971,16502223,1418583.82,16354387.18,{"$nulls":4},17772971,null,null,null,4700000,4700000,84338.22,null,20772971,12384665.2,20772971,20772971,20772971,null,20772971,17472971,-3300000,22172971,3000000,null,null,null,1418583.82,1418583.82,1418583.82,20772971,{"$error":"#REF!"},null,22172971,null,null,null,22172971,0.8411397194941446,{"$nulls":4},514000]
[null,null,null,"5-2",null,"0101-0002",{"$nulls":11},"01","01","01","Мере подршке руралном развоју",{"$nulls":4},10000,0,440000,440000,0,0,440000,440000,100000,38000,38000,62000,null,0,0,0,100000,0,0,0,0,0,576000,403200,616000,576000,616000,440000,616000,0,616000,500000,-116000,500000,0,0,38000,0,0,38000,38000,616000,{"$error":"#REF!"},0,500000,0,0,0,500000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},421,{"$nulls":8},"Пољопривреда",0,0,0,200000,10000,0,440000,440000,0,0,440000,440000,100000,38000,38000,62000,null,0,0,0,100000,0,0,0,0,0,576000,403200,616000,576000,616000,440000,616000,0,616000,500000,-116000,500000,0,null,38000,0,0,38000,38000,616000,{"$error":"#REF!"},0,500000,0,0,0,500000]
[{"$nulls":4},"05476",null,"421423",null,"421","423",{"$nulls":5},111,null,423000,423000,423000,"Услуге по уговору",null,null,null,200000,10000,0,440000,440000,null,null,440000,440000,100000,38000,38000,62000,{"$nulls":4},100000,{"$nulls":4},0,576000,403200,616000,576000,616000,440000,616000,null,616000,500000,-116000,500000,null,null,38000,null,null,38000,38000,616000,{"$error":"#REF!"},null,500000,null,null,null,500000,0.8116883116883117,{"$nulls":4},441000]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},514000]
[null,null,null,"5-П1",null,"0101-П1",{"$nulls":11},"01","01","01","Насипање атарских путева ",{"$nulls":4},4682071,4668415,1800000,1800000,0,0,1800000,1800000,3665044,3197219,0,3665044,0,0,0,0,1800000,0,0,0,0,0,0,0,4000000,0,4000000,4000000,4000000,60000,4000000,4000000,0,4000000,200000,0,0,0,0,0,0,4000000,{"$error":"#REF!"},0,4000000,0,3000000,3000000,7000000]
[{"$nulls":11},421,{"$nulls":8},"Пољопривреда",4322682,4008441,309462,309462,4682071,4668415,1800000,1800000,0,0,1800000,1800000,3665044,3197219,0,3665044,null,0,0,0,1800000,0,0,0,0,0,0,0,4000000,0,4000000,4000000,4000000,60000,4000000,4000000,0,4000000,200000,null,0,0,0,0,0,4000000,{"$error":"#REF!"},0,4000000,0,3000000,3000000,7000000]
[{"$nulls":4},"05476",null,"421500",null,"421","511",{"$nulls":5},116,null,511400,511000,511400,"Израда предмера, надзор и рад комисије",{"$nulls":4},0,0,60000,60000,null,null,60000,60000,60000,0,0,60000,{"$nulls":4},60000,{"$nulls":4},0,null,null,60000,null,60000,60000,60000,null,60000,60000,0,60000,null,null,0,null,null,0,0,60000,{"$error":"#REF!"},null,60000,null,null,0,60000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"421500",null,"421","511",{"$nulls":5},116,null,511300,511000,511300,"Капитално одржавање зграда и објеката",4322682,4008441,309462,309462,4682071,4668415,1740000,1740000,null,null,1740000,1740000,3605044,3197219,0,3605044,{"$nulls":4},1740000,{"$nulls":4},0,null,null,3940000,null,3940000,3940000,3940000,60000,3940000,3940000,0,3940000,200000,null,0,null,null,0,0,3940000,{"$error":"#REF!"},null,3940000,null,3000000,3000000,6940000,1,{"$nulls":4},512000]
[null,null,null,"6",null,"0401",{"$nulls":14},"ПРОГРАМ 6 - ЗАШТИТА ЖИВОТНЕ СРЕДИНЕ",{"$nulls":4},47263494,18821429.95,31715246,4734409.029999999,0,27091000,31825409.03,31825409.03,26545686,1064644.63,2149296.69,24396389.31,0,60000000,0,0,28554801,15226999.32,26196037,23776948,12757759,-13438278,2506928.9499999997,992397.12,7044289.890000001,2572043.15,8562253,7973826,8757948,0,4667893,6621191,-1941062,19378950,7234802,0,904175.99,0,246316.11000000002,1150492.0999999999,1150492.0999999999,9057948,{"$error":"#REF!"},0,17591255,0,0,0,19378950]
[{"$nulls":46},0,{"$nulls":10},0]
[null,null,null,"6-1",null,"0401-0001",{"$nulls":11},"01","01","01","Управљање заштитом животне средине",{"$nulls":4},1440000,484409.95999999996,1240000,280000,0,960000,1240000,1240000,440000,66000,66000,374000,null,0,0,0,440000,90000,374000,90000,100000,-274000,0,0,100000,0,100000,100000,100000,0,100000,100000,0,200000,630000,0,0,0,66000,66000,66000,400000,{"$error":"#REF!"},0,200000,0,0,0,200000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":20},"Буџет.фонд за зашт.живот.средине",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":11},550,{"$nulls":8},"Заштита животне средине - истраживање и развој",4567106,1663270,56678,1360000,1440000,484409.95999999996,1240000,280000,0,960000,1240000,1240000,440000,66000,66000,374000,null,0,0,0,440000,90000,374000,90000,100000,-274000,0,0,100000,0,100000,100000,100000,0,100000,100000,0,200000,630000,null,0,0,66000,66000,66000,400000,{"$error":"#REF!"},0,200000,0,0,0,200000]
[{"$nulls":4},"05476",null,"500421",null,"550","421",{"$nulls":5},139,null,421000,421000,421000,"Стални трошкови",250000,250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,300000,{"$error":"#REF!"},null,0,null,0,null,0,{"$nulls":5},423000]
[{"$nulls":20}," - дератизација",250000,250000,{"$nulls":34},0,0,0,null,0,null,null,0,0,300000,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"500424",null,"550","424",null,null,null,140,null,null,1,424000,null,null,"Специјализоване услуге",220000,95467,0,660000,660000,236000,560000,160000,0,400000,560000,560000,260000,66000,66000,194000,null,0,0,0,260000,0,194000,0,0,-194000,0,0,0,0,0,0,0,0,0,0,0,0,150000,null,0,0,66000,66000,66000,0,{"$error":"#REF!"},null,0,null,0,null,0,0,{"$nulls":4},423000]
[{"$nulls":18},424000,424000," - израда локалног еколошког акционог плана",null,null,null,260000,260000,154000,260000,160000,null,100000,260000,260000,260000,66000,66000,194000,{"$nulls":4},260000,null,194000,null,null,-194000,{"$nulls":10},0,0,null,null,0,null,66000,66000,66000,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$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,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18},424000,424000," - подстиц.развој.пројеката заштите живот.средине",220000,95467,null,200000,200000,0,200000,null,null,200000,200000,200000,null,0,0,0,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18},424000,424000," - боља информисаност о заштити живот.средине",null,null,null,100000,100000,82000,0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,{"$nulls":4},0,{"$nulls":10},0,0,150000,{"$nulls":4},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"500424",null,"550","424",{"$nulls":6},2,424000,null,null,"Специјализоване услуге",4097106,1317803,null,700000,700000,173992.96,500000,0,0,500000,500000,500000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,480000,null,0,0,0,0,0,0,{"$error":"#REF!"},null,0,null,0,null,0,{"$nulls":5},424000]
[{"$nulls":18},424000,424000," - мере зашт.живот.сред.у ванред,ситуац.",null,null,null,500000,500000,0,500000,null,null,500000,500000,500000,null,0,0,0,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18},424000,424000," - уклањање амброзије и корова",null,null,null,200000,200000,173992.96,0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,{"$nulls":4},0,{"$nulls":10},0,0,480000,{"$nulls":4},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18},424000,424000," - побољ.квал.воде по сеоск.основ.школама ",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$error":"#REF!"},null,0]
[{"$nulls":4},"05476",null,"500480",null,"550","481",null,null,null,142,null,142,null,481000,null,null,"Дотације невладиним организацијама",null,null,56678,0,80000,74417,180000,120000,0,60000,180000,180000,180000,0,0,180000,null,0,0,0,180000,90000,180000,90000,100000,-80000,0,0,100000,0,100000,100000,100000,0,100000,100000,0,200000,0,null,0,0,0,0,0,100000,{"$error":"#REF!"},0,200000,0,0,0,200000,1,{"$nulls":4},"481000."]
[{"$nulls":18},481000,481000," - помоћ НВО у акцијама чишћења отпада",null,null,56678,null,80000,74417,180000,120000,null,60000,180000,180000,180000,0,0,180000,{"$nulls":4},180000,90000,180000,90000,100000,-80000,null,null,100000,null,100000,100000,100000,null,100000,100000,0,200000,null,null,0,null,null,0,0,100000,{"$error":"#REF!"},null,200000,null,null,null,200000,1]
[null,null,null,"6-2",null,"0401-0002",{"$nulls":11},"01","01","01","Праћење квалит.елеменат.живот.средине",{"$nulls":4},894236,164484.97,942246,213246,0,729000,942246,942246,942246,0,0,942246,null,0,0,0,942246,113460,942246,113460,65198,-877048,0,0,65198,0,65198,65198,65198,0,65198,65198,0,130396,884802,0,0,0,0,0,0,65198,{"$error":"#REF!"},0,130396,0,0,0,130396]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":20},"Буџет.фонд за зашт.живот.средине",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":11},550,{"$nulls":8},"Заштита животне средине - истраживање и развој",80000,0,36000,314990,428990,57800,467000,96000,0,371000,467000,467000,467000,0,0,467000,null,0,0,0,467000,0,467000,0,0,-467000,0,0,0,0,0,0,0,0,0,0,0,0,250000,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"500424",null,"550","424",null,null,null,141,null,null,null,424000,null,null,"Специјализоване услуге",80000,0,36000,314990,428990,57800,467000,96000,0,371000,467000,467000,467000,0,0,467000,null,0,0,0,467000,0,467000,0,0,-467000,0,0,0,0,0,0,0,0,0,0,0,0,250000,null,0,0,0,0,0,0,{"$error":"#REF!"},null,0,null,0,null,0,0,{"$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":4},467000,null,467000,null,null,-467000,{"$nulls":10},0,0,250000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":11},550,{"$nulls":8},"Заштита животне средине - истраживање и развој",0,0,0,165246,465246,106684.97,475246,117246,0,358000,475246,475246,475246,0,0,475246,null,0,0,0,475246,113460,475246,113460,65198,-410048,0,0,65198,0,65198,65198,65198,0,65198,65198,0,130396,634802,null,0,0,0,0,0,65198,{"$error":"#REF!"},0,130396,0,0,0,130396]
[{"$nulls":4},"05476",null,"500424",null,"550","424",null,null,null,141,null,141,null,424000,null,null,"Специјализоване услуге",0,0,0,165246,465246,106684.97,475246,117246,0,358000,475246,475246,475246,0,0,475246,null,0,0,0,475246,113460,475246,113460,65198,-410048,0,0,65198,0,65198,65198,65198,0,65198,65198,0,130396,634802,null,0,0,0,0,0,65198,{"$error":"#REF!"},0,130396,0,0,0,130396,1,{"$nulls":4},424000]
[{"$nulls":18},424000,424000," - зашт.очув.и побољ.квал.земљ.на јавн.површинама",null,null,null,165246,465246,106684.97,475246,117246,null,358000,475246,475246,475246,0,0,475246,{"$nulls":4},475246,113460,475246,113460,65198,-410048,null,null,65198,null,65198,65198,65198,null,65198,65198,0,130396,634802,null,0,null,null,0,0,65198,{"$error":"#REF!"},null,130396,null,null,null,130396,1]
[{"$nulls":27},0,0,{"$nulls":4},0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,null,0,0,null,null,0,null,null,null,0]
[null,null,null,"6-31",null,"0401-0003",{"$nulls":11},"01","01","01","Заштита природе",{"$nulls":4},4900000,0,5950000,1050000,0,4900000,5950000,5950000,5550000,0,0,5550000,null,0,0,0,5550000,0,6100000,6633488,7842561,1742561,63288.18,0,0,96402.38,1306073,1291768,1291768,0,1382695,1382695,76622,9225256,200000,0,0,0,0,0,0,1291768,{"$error":"#REF!"},0,9142561,0,0,0,9225256]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":11},540,{"$nulls":8},"Заштита биљног и животињског света и крајолика",3415900,0,0,3850000,4900000,0,5950000,1050000,0,4900000,5950000,5950000,5550000,0,0,5550000,null,0,0,0,5550000,0,6100000,6633488,7842561,1742561,63288.18,0,0,96402.38,1306073,1291768,1291768,0,1382695,1382695,76622,9225256,200000,0,0,0,0,0,0,1291768,{"$error":"#REF!"},0,9142561,0,0,0,9225256]
[{"$nulls":4},"05476",null,"500500",null,"540","543",null,null,null,138,null,138,null,543100,543000,543100,"Шуме - Реализација Програма пошумљавања",3415900,null,null,3450000,4500000,0,5550000,1050000,null,4500000,5550000,5550000,5550000,0,0,5550000,{"$nulls":4},5550000,null,6100000,6633488,7842561,1742561,{"$nulls":4},1209073,1209073,1209073,null,1300000,1300000,90927,9142561,null,null,0,null,null,0,0,1209073,{"$error":"#REF!"},null,9142561,null,null,0,9142561,1.0752038958772547,{"$nulls":4},543100]
[{"$nulls":4},"05476",null,"500500",null,"540","543",{"$nulls":7},543100,543000,543100,"Шуме - Реализација Прогр.заштит.живот.средине",0,0,0,400000,400000,0,400000,0,0,400000,400000,400000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},424000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":20}," - зашт.и одрж.коришћ.прир.добара (Данилова коса)",null,null,null,400000,400000,0,400000,null,null,400000,400000,400000,null,0,0,0,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"500480",null,"540","481",{"$nulls":5},136,null,481000,481000,481000,"Дотац.удруж.за зашт.животињ.и зашт.живот.средине",{"$nulls":25},0,63288.18,null,null,96402.38,97000,82695,82695,null,82695,82695,-14305,82695,200000,{"$nulls":6},82695,{"$nulls":6},82695,0.8525257731958763]
[{"$nulls":20},"НЕВЛАДИНЕ ОРГАНИЗАЦИЈЕ",{"$nulls":25},0,{"$nulls":10},0,null,0,null,159620.58000000002,0,0,159620.58000000002,159620.58000000002,null,null,null,0,null,0]
[null,null,null,"6-32",null,"0401-0003",{"$nulls":11},"01","01","01","Заштита природе",{"$nulls":4},347600,347600,0,282694.96,0,0,282694.96,282694.96,313940,313939.96,159620.58000000002,154319.41999999998,null,0,0,0,282695,0,0,0,0,0,133027.93,0,397943,165027.93,397943,0,397943,0,0,0,-397943,0,0,0,159620.58000000002,0,0,159620.58000000002,159620.58000000002,397943,0,0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},550,{"$nulls":8},"Заштита животне средине - истраживање и развој",376000,376000,330000,330000,347600,347600,0,282694.96,0,0,282694.96,282694.96,313940,313939.96,159620.58000000002,154319.41999999998,null,0,0,0,282695,0,0,0,0,0,133027.93,0,397943,165027.93,397943,0,397943,0,0,0,-397943,0,0,null,159620.58000000002,0,0,159620.58000000002,159620.58000000002,397943,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"500480",null,"550","481",{"$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,0,0,0,282695,0,0,0,0,0,133027.93,0,397943,165027.93,397943,0,397943,0,0,0,-397943,0,0,null,159620.58000000002,0,0,159620.58000000002,159620.58000000002,397943,0,0,0,0,0,0,0,{"$nulls":5},481000]
[{"$nulls":20},"Кинолошко друштво \"Ђулим\"",44000,44000,{"$nulls":11},0,null,0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":6},0,{"$nulls":4},0,null,null,null,0]
[{"$nulls":20},"Удружење грађана \"Печурка\" Крупањ",94000,94000,80000,80000,80000,80000,null,82694.96,null,null,82694.96,82694.96,113940,113939.96,64682.58,49257.42,{"$nulls":4},82695,{"$nulls":4},0,4207.93,null,103538,4207.93,103538,null,103538,null,null,null,-103538,0,null,null,64682.58,null,null,64682.58,64682.58,103538,null,null,0,null,null,null,0]
[{"$nulls":20},"Удружење гљивара \"Рађевина\" Крупањ",{"$nulls":25},0,54820,null,103538,54820,103538,null,103538,null,null,null,-103538,0,{"$nulls":7},103538,{"$nulls":6},0]
[{"$nulls":20},"ЕКО БАЈК  (61.000)",177000,177000,200000,200000,187600,187600,null,130000,null,null,130000,130000,130000,130000,42938,87062,{"$nulls":4},130000,{"$nulls":4},0,null,null,62986,null,62986,null,62986,null,null,null,-62986,0,null,null,42938,null,null,42938,42938,62986,null,null,0,null,null,null,0]
[{"$nulls":20},"Удружење грађана \"Зелено око\"",61000,61000,50000,50000,80000,80000,null,70000,null,null,70000,70000,70000,70000,52000,18000,{"$nulls":4},70000,{"$nulls":4},0,74000,null,127881,106000,127881,null,127881,null,null,null,-127881,0,null,null,52000,null,null,52000,52000,127881,null,null,0,null,null,null,0]
[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,0,0,0,0,0,0,0,0,0,328039,328039,328039,328039,338039,10000,338039,0,0,0,-338039,0,0,0,0,0,0,0,0,338039,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},510,{"$nulls":8},"Управљање отпадом",810000,810000,1782000,1810000,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,328039,328039,328039,328039,338039,10000,338039,0,0,0,-338039,0,0,null,0,0,0,0,0,338039,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},411000]
[{"$nulls":4},"05476",null,"500424",null,"510","424",{"$nulls":5},126,null,424000,424000,424000,"Специјализоване услуге - смеће  ",{"$nulls":10},0,{"$nulls":4},0,{"$nulls":9},0,328039,328039,328039,328039,338039,10000,338039,null,null,null,-338039,0,null,null,0,null,null,0,0,338039,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},424000]
[{"$nulls":4},"05476",null,"500424",null,"510","424",{"$nulls":11},810000,810000,1782000,1810000,{"$nulls":6},0,{"$nulls":4},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":6},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},482000]
[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,0,0,0,3739860,83630.06,1079791,100000,150000,-929791,1982573.8399999999,664358.12,3353109.89,1982573.8399999999,3355000,2096860,3355000,0,2710000,2672298,-682702,2822298,1520000,0,0,0,136821.2,136821.2,136821.2,3355000,{"$error":"#REF!"},0,3117298,0,0,0,2822298]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":20},"Буџет.фонд за зашт.живот.средине",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":11},510,{"$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,0,0,0,3333000,83630.06,1079791,100000,150000,-929791,1689463.95,664358.12,3060000,1689463.95,3060000,1810000,3060000,0,2710000,2672298,-387702,2822298,1400000,null,0,0,136821.2,136821.2,136821.2,3060000,null,0,2822298,0,0,0,2822298]
[{"$nulls":4},"05476",null,"500424",null,"510","424",{"$nulls":7},424000,null,null,"Специјализоване услуге",2531280,288144,938617,4019689,5271502,4047678.53,1523000,300000,0,1223000,1523000,1523000,1699500,619709.6699999999,1473321.2,226178.80000000005,null,0,0,0,3333000,83630.06,1079791,100000,150000,-929791,1689463.95,664358.12,3060000,1689463.95,3060000,1810000,3060000,0,2710000,2672298,-387702,2822298,1400000,null,0,0,136821.2,136821.2,136821.2,3060000,null,0,2822298,0,0,0,2822298,0.8733,{"$nulls":4},424000]
[{"$nulls":13},127,null,null,1,null,424000,424000," - уклањање отпада дуж речних токова",1800000,38640,558870,2830560,2706936,2237678.53,769000,300000,null,469000,769000,769000,769000,306388.47,0,769000,{"$nulls":4},769000,null,462612,null,150000,-312612,204471.02,null,350000,204471.02,350000,null,350000,null,null,null,-350000,150000,700000,null,0,null,null,0,0,350000,{"$error":"#REF!"},null,150000,null,null,null,150000]
[{"$nulls":13},127,null,null,2,null,424000,424000," - уклањање отпада са неуређених депонија",450000,null,379747,1134313,754566,0,754000,null,null,754000,754000,754000,754000,136821.2,136821.2,617178.8,{"$nulls":4},754000,83630.06,617179,100000,null,-617179,{"$nulls":10},0,0,700000,null,null,null,136821.2,136821.2,136821.2,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":15},127,3,null,424000,424000," - изношење смећа у Месним Заједницама            ",281280,249504,null,54816,1810000,1810000,0,0,null,null,0,0,176500,176500,1336500,-1160000,{"$nulls":4},1810000,{"$nulls":4},0,1484992.93,664358.12,2710000,1484992.93,2710000,1810000,2710000,null,2710000,2672298,-37702,2672298,0,null,0,null,null,0,0,2710000,{"$error":"#REF!"},null,2672298,null,null,null,2672298,0.9860878228782288]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":20},"Oдржавање депонија-ЈКП\"1.МАЈ\"",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":11},510,{"$nulls":8},"Управљање отпадом",0,0,0,0,0,0,0,0,0,0,0,0,0,0,406860,-406860,null,0,0,0,406860,0,0,0,0,0,293109.89,0,293109.89,293109.89,295000,286860,295000,0,0,0,-295000,0,120000,null,0,0,0,0,0,295000,{"$error":"#REF!"},0,295000,0,0,0,0]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},411000]
[{"$nulls":4},"05476",null,"500424",null,"510","424",{"$nulls":21},0,{"$nulls":4},0,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"500424",null,"510","424",{"$nulls":5},127,null,424000,424000,424000,"Специјализоване услуге (буџетски корисници) ",{"$nulls":10},0,null,null,null,406860,-406860,{"$nulls":4},406860,{"$nulls":4},0,293109.89,null,293109.89,293109.89,295000,286860,295000,null,null,null,-295000,0,120000,{"$nulls":4},0,null,295000,null,null,295000,null,null,null,0,0,{"$nulls":4},482000]
[null,null,null,"6-6",null,"0401-0006",{"$nulls":11},"01","01","01","Управљање осталим врстама отпада",{"$nulls":4},54816,53700,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,1000,1000,1000,0,0,0,0,0,0,0,10000,0,0,1000,0,0,0,1000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},510,{"$nulls":8},"Управљање отпадом",2531280,288144,938617,4019689,54816,53700,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,1000,1000,1000,0,null,0,0,0,0,0,10000,null,0,1000,0,0,0,1000]
[{"$nulls":4},"05476",null,"500424",null,"510","424",{"$nulls":5},128,null,424000,null,null,"Специјализоване услуге",2531280,288144,938617,4019689,54816,53700,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,1000,1000,1000,0,null,0,0,0,0,0,10000,null,0,1000,0,0,0,1000,{"$nulls":5},424000]
[{"$nulls":21},1800000,38640,558870,2830560,{"$nulls":6},0,{"$nulls":4},0,{"$nulls":9},0,{"$nulls":10},0,null,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":21},450000,null,379747,1134313,{"$nulls":6},0,{"$nulls":4},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":6},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18},424000,424000," - уклањање инфект.медиц.отпада из Дома здравља",281280,249504,null,54816,54816,53700,{"$nulls":4},0,null,0,null,null,0,{"$nulls":4},0,{"$nulls":4},0,{"$nulls":5},10000,10000,null,10000,1000,1000,1000,0,null,0,null,null,0,0,10000,{"$error":"#REF!"},null,1000,null,null,null,1000]
[null,null,null,"6-П1",null,"0401-П1",{"$nulls":11},"01","01","01","Изградња санитарно-фекалне канализације у улици Жиће Марковић",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000000,0,0,0,2000000,2000000,2000000,4000000,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,2000000]
[{"$nulls":11},510,{"$nulls":8},"Опште услуге",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,{"$nulls":4},0,0,0,0,0,0,4000000,0,0,0,2000000,2000000,2000000,4000000,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,2000000]
[{"$nulls":4},"05476",{"$nulls":23},0,null,null,null,0,0,0,0,{"$nulls":5},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"500500",null,"510","511",{"$nulls":5},129,null,511000,511000,511000,"Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":13},0,{"$nulls":5},4000000,null,null,null,2000000,2000000,2000000,4000000,null,744555.41,null,null,744555.41,744555.41,{"$nulls":7},2000000]
[null,null,null,"6-П2",null,"0401-П6",{"$nulls":11},"01","01","01","Набавка канти и контејнера",{"$nulls":4},711600,974100,0,0,0,0,0,0,600000,0,0,600000,0,0,0,0,600000,0,600000,0,0,-600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},510,{"$nulls":8},"Управљање отпадом",817220,520200,30288,547020,711600,974100,0,0,0,0,0,0,600000,0,0,600000,null,0,0,0,600000,0,600000,0,0,-600000,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"500500",null,"510","512",null,null,null,131,null,null,null,512000,512000,512000,"Машине и опрема",817220,520200,30288,547020,711600,974100,0,0,null,null,0,0,600000,0,0,600000,{"$nulls":4},600000,null,600000,null,null,-600000,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},512000]
[{"$nulls":5},"0401-П3",{"$nulls":11},"01","01","01","Изградња санитарно-фекалне канализације у улици Радничкој",{"$nulls":4},0,0,500000,500000,0,0,500000,500000,0,0,0,0,0,0,0,0,0,0,0,0,1600000,1600000,0,0,1600000,0,1600000,0,1600000,0,0,0,-1600000,1600000,0,0,0,0,0,0,0,1600000,0,0,1600000,0,0,0,1600000]
[{"$nulls":11},510,{"$nulls":8},"Управљање отпадом",0,{"$nulls":5},500000,500000,0,0,500000,500000,0,0,0,0,null,0,0,0,0,0,0,0,1600000,1600000,0,0,1600000,0,1600000,0,1600000,0,0,0,-1600000,1600000,0,null,0,null,null,null,0,1600000,null,null,1600000,null,0,null,1600000]
[{"$nulls":4},"05476",null,"500424",null,"510","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"500500",null,"510","512",{"$nulls":7},512000,512000,512000,"Моашине и опрема",{"$nulls":6},500000,500000,null,null,500000,500000,null,0,0,0,{"$nulls":8},1600000,1600000,null,null,1600000,null,1600000,null,1600000,null,null,null,-1600000,1600000,null,null,0,null,null,null,0,1600000,null,null,1600000,null,null,null,1600000]
[null,null,null,"6-П3",null,"0401-П4",{"$nulls":11},"01","01","01","Набав.механиз.за сакупљ.отпада са неприступ.локац.",{"$nulls":4},0,0,600000,600000,0,0,600000,600000,1800000,0,0,1800000,0,0,0,0,1800000,0,1800000,1800000,3000000,1200000,0,0,1200000,0,1200000,0,1200000,0,0,0,-1200000,3000000,0,0,0,0,0,0,0,1200000,0,0,3000000,0,0,0,3000000]
[{"$nulls":11},510,{"$nulls":8},"Управљање отпадом",0,{"$nulls":5},600000,600000,0,0,600000,600000,1800000,0,0,1800000,null,0,0,0,1800000,0,1800000,1800000,3000000,1200000,0,0,1200000,0,1200000,0,1200000,0,0,0,-1200000,3000000,0,null,0,null,null,null,0,1200000,null,null,3000000,null,0,null,3000000]
[{"$nulls":4},"05476",null,"500424",null,"510","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"500500",null,"510","512",null,null,null,132,null,null,null,512000,512000,512000,"Моашине и опрема",{"$nulls":6},600000,600000,null,null,600000,600000,1800000,0,0,1800000,{"$nulls":4},1800000,null,1800000,1800000,3000000,1200000,null,null,1200000,null,1200000,null,1200000,null,null,null,-1200000,3000000,null,null,0,null,null,null,0,1200000,null,null,3000000,null,null,null,3000000]
[null,null,null,"6-П4",null,"0401-П5",{"$nulls":11},"01","01","01","Пројекат GIZ IMPACT Управљање отпадом и отп.водама",{"$nulls":4},430000,90058,430000,90000,0,340000,430000,430000,100000,58118,37117.91,62882.09,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,200000,200000,200000,0,200000,200000,0,200000,0,0,0,0,37117.91,37117.91,37117.91,200000,{"$error":"#REF!"},0,200000,0,0,0,200000]
[{"$nulls":11},510,{"$nulls":8},"Управљање отпадом",0,0,158070,158070,430000,90058,430000,90000,0,340000,430000,430000,100000,58118,37117.91,62882.09,null,0,0,0,100000,0,0,0,0,0,0,0,0,0,200000,200000,200000,0,200000,200000,0,200000,0,null,0,0,37117.91,37117.91,37117.91,200000,{"$error":"#REF!"},0,200000,0,0,0,200000]
[{"$nulls":4},"05476",null,"500424",null,"510","424",{"$nulls":5},125,null,424000,424000,424000,"Специјализоване услуге",{"$nulls":4},230000,90058,230000,90000,null,140000,230000,230000,100000,58118,37117.91,62882.09,{"$nulls":4},100000,{"$nulls":4},0,{"$nulls":4},200000,200000,200000,null,200000,200000,0,200000,null,null,0,null,37117.91,37117.91,37117.91,200000,{"$error":"#REF!"},null,200000,null,null,null,200000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"500500",null,"510","511",{"$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,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[null,null,null,"6-П5",null,"0401-П2",{"$nulls":11},"01","01","01","Рециклажно двориште",{"$nulls":4},500000,8164,500000,0,0,500000,500000,500000,50000,5000,5000,45000,0,60000000,0,0,50000,0,0,0,0,0,0,0,0,0,0,200000,200000,0,200000,200000,200000,200000,0,0,0,0,5000,5000,5000,200000,{"$error":"#REF!"},0,200000,0,0,0,200000]
[{"$nulls":11},510,{"$nulls":8},"Управљање отпадом",0,0,0,0,500000,8164,500000,0,0,500000,500000,500000,50000,5000,5000,45000,null,60000000,0,0,50000,0,0,0,0,0,0,0,0,0,0,200000,200000,0,200000,200000,200000,200000,0,null,0,0,5000,5000,5000,200000,{"$error":"#REF!"},0,200000,0,0,0,200000]
[{"$nulls":4},"05476",null,"500500",null,"510","511",{"$nulls":5},130,null,511400,511000,511400,"Израда пројектне и геодетске документације",{"$nulls":4},500000,8164,300000,null,null,300000,300000,300000,50000,5000,5000,45000,{"$nulls":4},50000,{"$nulls":4},0,{"$nulls":5},100000,100000,null,100000,null,0,0,null,null,0,null,5000,5000,5000,100000,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"500480",null,"510","482",{"$nulls":7},482000,482000,482000,"Порези и обавезне таксе",{"$nulls":25},0,{"$nulls":10},0,0,{"$nulls":14},0]
[{"$nulls":4},"05476",null,"500500",null,"510","511",null,null,130,null,null,130,null,511300,511000,511300,"Извођење радова",{"$nulls":6},200000,null,null,200000,200000,200000,null,0,0,0,null,60000000,{"$nulls":7},0,{"$nulls":5},100000,100000,null,100000,200000,200000,200000,null,null,0,null,null,null,0,100000,null,null,200000,null,null,null,200000]
[null,null,null,"6-П6",null,"0401-П7",{"$nulls":11},"01","01","01","Фаза Изградње система за пречишћавање и одвођење отпадних вода - колектор",{"$nulls":4},19380000,39315,20030000,691000,0,18439000,19130000,19130000,15050000,1877,1377,15048623,0,0,0,0,15050000,14939909.26,15300000,15040000,0,-15300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1377,1377,1377,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},520,{"$nulls":8},"Управљање отпадним водама",24750000,5362708,12655400,32030035,19380000,39315,20030000,691000,0,18439000,19130000,19130000,15050000,1877,1377,15048623,null,0,0,0,15050000,14939909.26,15300000,15040000,0,-15300000,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,1377,1377,1377,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$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":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"500424",null,"520","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге",{"$nulls":4},200000,13395,300000,115000,null,185000,300000,300000,null,0,0,0,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"500480",null,"520","482",null,null,null,133,null,null,null,482000,482000,482000,"Порези и обавезне таксе ",20000,null,null,150000,100000,25920,150000,76000,null,74000,150000,150000,50000,1877,1377,48623,{"$nulls":4},50000,null,50000,null,null,-50000,{"$nulls":10},0,0,{"$nulls":4},1377,1377,1377,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},482000]
[{"$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":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},483000]
[{"$nulls":4},"05476",null,"500500",null,"520","511",null,null,null,134,null,null,null,511400,511000,511400,"Стручни надзор",null,null,372995,372995,360000,0,360000,null,null,360000,360000,360000,null,0,0,0,{"$nulls":5},250000,250000,250000,null,-250000,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"500500",null,"520","511",null,null,null,134,null,null,null,511200,511000,511200,"Изградња водоводне инфраструктуре",24000000,5362708,11094403,30287040,18000000,0,18000000,null,null,17100000,17100000,17100000,15000000,0,0,15000000,{"$nulls":4},15000000,14689909.26,15000000,14790000,null,-15000000,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"0401-П8",{"$nulls":11},"01","01","01","Изградња секундарне канализационе мреже у Бањевцу",{"$nulls":4},13333740,12611919.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},520,{"$nulls":8},"Управљање отпадним водама",0,0,0,0,13333740,12611919.49,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"500424",null,"520","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге",{"$nulls":4},100000,0,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"500480",null,"520","482",{"$nulls":7},482000,482000,482000,"Порези и обавезне таксе ",{"$nulls":4},30000,16080,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},482000]
[{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"500500",null,"520","511",{"$nulls":7},511200,511000,511200,"Изградња водоводне инфраструктуре",{"$nulls":4},12943547,12307229.1,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[null,null,null,"7",null,"0701",{"$nulls":14},"ПРОГРАМ 7 - Организ.саоб.и саобр.инфрастр.",{"$nulls":4},{"$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!"},{"$error":"#VALUE!"},{"$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!"},{"$error":"#VALUE!"},{"$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!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$nulls":20},"Управљање и одржавање саобраћајне инфраструктуре ",{"$nulls":25},0,{"$nulls":10},0]
[null,null,null,"7-1",null,"0701-0001",{"$nulls":11},"01","01","01","Управљање саобраћајем",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1460000,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},451,{"$nulls":8},"Друмски саобраћај",2278526,2157354,415922,415922,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,940000,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},423000]
[{"$nulls":4},"05476",null,"451425",null,"451","425",null,null,null,119,null,119,null,425000,425000,425000,"Tекуће поправке и одржавање ",2278526,2157354,415922,415922,{"$nulls":32},0,0,null,null,0,null,null,0,0,940000,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},425000]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":20},"Фонд за безбедност саобраћаја",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":11},360,{"$nulls":8},"Јав.ред и безб.некласиф. на другом месту",410051,29846,0,415922,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,520000,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"300500",null,"360","512",null,null,null,102,null,102,null,512900,512000,512900,"Опрема за призв., мотор., непокр.и немотор",410051,29846,null,415922,{"$nulls":32},0,0,null,null,0,null,null,0,0,520000,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},463000]
[]
[null,null,null,"7-21",null,"0701-0002",{"$nulls":11},"01","01","01","Управљање и одржавање саобраћајне инфраструктуре ",{"$nulls":4},24566801,22791362.330000002,1501000,771000,0,730000,1501000,1501000,3517819,1476125.12,14201763.21,-10683944.21,0,0,0,0,24344391,3565966.46,2201664,5037834,2170000,-31664,19444928.37,2592683.8200000003,21795225,18043631.53,23825225,20855225,21795225,3000000,21435225,27880000,4054775,30050000,0,0,0,0,0,0,0,21795225,{"$error":"#REF!"},0,30050000,0,0,0,30050000]
[{"$nulls":20},"Одржавање саобраћајне инфраструктуре"]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},451,{"$nulls":8},"Друмски саобраћај",23275405,21710200,18730970,19991905,23734957,22689562.330000002,0,0,0,0,0,0,2008653,1312295.12,14201763.21,-12193110.21,null,0,0,0,22835225,3417600,692498,3692498,470000,-222498,19366073.37,2513828.8200000003,21275225,17964776.53,23305225,20335225,21275225,3000000,20885225,27330000,4024775,27800000,0,null,0,0,0,0,0,21275225,{"$error":"#REF!"},0,27800000,0,0,0,27800000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},411000]
[{"$nulls":4},"05476",null,"451500",null,"451","511",{"$nulls":11},1783500,1783500,2261620,1700000,null,0,{"$nulls":7},0,0,0,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":4},"05476",null,"451500",null,"451","511",{"$nulls":7},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,0,0,0,22835225,3417600,692498,3692498,470000,-222498,19366073.37,2513828.8200000003,21275225,17964776.53,23305225,20335225,21275225,3000000,20885225,27330000,4024775,27800000,0,0,0,0,0,0,0,21275225,{"$error":"#REF!"},0,27800000,0,0,0,27800000,1.1726983970332834,{"$nulls":4},424000]
[{"$nulls":4},"05476",null,"451425",null,"451","425",null,null,null,119,null,119,null,null,425000,425000,"Tекуће поправке и одржавање (Средства од казни)",2278526,2157354,415922,415922,415922,276503,1115922,976922,null,139000,1115922,1115922,1115922,423424.12,0,1115922,{"$nulls":4},1115922,417600,692498,692498,470000,-222498,417600,417600,940000,null,470000,519473,940000,null,550000,550000,80000,1020000,null,null,0,null,null,0,0,940000,{"$error":"#REF!"},null,1020000,null,null,0,1020000,1.1702127659574468,{"$nulls":4},425000]
[{"$nulls":15},123,null,null,511000,511000," - интервентно одржавање путева и улица",1491905,486089,null,1491905,2983810,2107432.12,{"$nulls":6},193138,189664,856345.63,-663207.63,{"$nulls":4},2000000,{"$nulls":4},0,1841127,null,2000000,1841127,2000000,2000000,2000000,null,2000000,null,-2000000,0,{"$nulls":5},0,null,2000000,{"$error":"#REF!"},null,0,null,null,null,0,0]
[{"$nulls":15},123,null,null,511000,511000," - редовно одржавање путева и улица",20000000,19440611,16469350,16800000,20335225,20305627.21,{"$nulls":6},699593,699207,13345417.58,-12645824.58,{"$nulls":4},20835225,3000000,null,3000000,null,0,17107346.37,2096228.82,18335225,16123649.53,20835225,18335225,18335225,3000000,18335225,26780000,5944775,26780000,{"$nulls":5},0,null,18335225,{"$error":"#REF!"},null,26780000,null,null,null,26780000,1.2853232926450278]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":20},"Фонд за безбедност саобраћаја",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":11},360,{"$nulls":8},"Јав.ред и безб.некласиф. на другом месту",410051,29846,0,415922,831844,101800,1501000,771000,0,730000,1501000,1501000,1509166,163830,0,1509166,null,0,0,0,1509166,148366.46,1509166,1345336,1700000,190834,78855,78855,520000,78855,520000,520000,520000,0,550000,550000,30000,2250000,0,null,0,0,0,0,0,520000,{"$error":"#REF!"},0,2250000,0,0,0,2250000]
[{"$nulls":4},"05476",null,"300500",null,"360","512",null,null,null,102,null,102,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,{"$nulls":4},1509166,148366.46,1509166,1345336,1700000,190834,78855,78855,520000,78855,520000,520000,520000,null,550000,550000,30000,2250000,null,null,0,null,null,0,0,520000,{"$error":"#REF!"},null,2250000,null,null,null,2250000,1.0576923076923077,{"$nulls":4},463000]
[]
[{"$nulls":16},"МЕСНЕ ЗАЈЕДНИЦЕ",{"$nulls":29},0,{"$nulls":10},0]
[{"$nulls":46},0,{"$nulls":10},0]
[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,0,0,0,1138265,0,0,0,0,0,903027.5700000001,566760.4,1165705,992406.62,1175705,1165704.2,1175704.05,0,1296561,1296561,120856,1296561,0,0,762333.0700000001,0,0,762333.0700000001,762333.0700000001,1165705,{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,0,1296561]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},451,{"$nulls":8},"Друмски саобраћај",0,0,0,0,1212082.44,929428.7400000001,1137900,1137900,0,0,1137900,1137900,1178821,966484.0399999999,762333.0700000001,416487.92999999993,null,0,0,0,1138265,0,0,0,0,0,903027.5700000001,566760.4,1165705,992406.62,1175705,1165704.2,1175704.05,0,1296561,1296561,120856,1296561,0,null,762333.0700000001,0,0,762333.0700000001,762333.0700000001,1165705,{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,0,1296561]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,"451425",null,"451","425",{"$nulls":7},425000,null,null,"Текуће поправке и одржаање",{"$nulls":4},1212082.44,929428.7400000001,1137900,1137900,0,0,1137900,1137900,1178821,966484.0399999999,762333.0700000001,416487.9,null,0,0,0,1138265,0,0,0,0,0,903027.5700000001,566760.4,1165705,992406.62,1175705,1165704.2,1175704.05,0,1296561,1296561,120856,1296561,0,null,762333.0700000001,0,0,762333.0700000001,762333.0700000001,1165705,{"$error":"#REF!"},0,{"$error":"#REF!"},null,0,null,1296561,1.102794493516656,{"$nulls":4},425000]
[{"$nulls":15},227,1,null,425000,425000," - Зимско одржавање путева",{"$nulls":12},698821,{"$nulls":7},658265,{"$nulls":4},0,null,657900,685705,null,695705,685704.2,null,null,816561,816561,120856,816561,{"$nulls":7},685705,{"$nulls":6},816561]
[{"$nulls":15},227,2,null,425000,425000," - Раскресавање",{"$nulls":12},240000,{"$nulls":7},240000,{"$nulls":4},0,null,240000,240000,null,240000,240000,null,null,240000,240000,0,240000,{"$nulls":7},240000,{"$nulls":6},240000]
[{"$nulls":15},227,3,null,425000,425000," - Прскање ",{"$nulls":12},240000,{"$nulls":7},240000,{"$nulls":4},0,null,240000,240000,null,240000,240000,null,null,240000,240000,0,240000,{"$nulls":7},240000,{"$nulls":6},240000]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" БАЊЕВАЦ \"",{"$nulls":4},37130.91,37130.91,32240,32240,null,null,32240,32240,32240,30295,30295,1945,{"$nulls":4},32240,{"$nulls":4},0,31840,32240,11840,31840,32240,32240,32240,null,32240,32240,0,32240,null,null,30295,null,null,30295,30295,32240,{"$error":"#REF!"},null,32240,null,null,null,32240,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" БЕЛА ЦРКВА \"",{"$nulls":4},58250,38726.26,58250,58250,null,null,58250,58250,58250,36633.24,36633.24,21616.760000000002,{"$nulls":4},58250,{"$nulls":4},0,45259.23,58250,41659.71,55139.23,58250,58250,58250,null,58250,58250,0,58250,null,null,36633.24,null,null,36633.24,36633.24,58250,{"$error":"#REF!"},null,58250,null,null,null,58250,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" БОГОШТИЦА \"",{"$nulls":4},68960,65628,68960,68960,null,null,68960,68960,68960,61555,61555,7405,{"$nulls":4},68960,{"$nulls":4},0,67315,68960,67315,67315,68960,68960,68960,null,68960,68960,0,68960,null,null,61555,null,null,61555,61555,68960,{"$error":"#REF!"},null,68960,null,null,null,68960,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ГОРЊЕ БРЕЗОВИЦЕ \"",{"$nulls":4},44480,22784,44480,44480,null,null,44480,44480,44480,41040,21040,23440,{"$nulls":4},44480,{"$nulls":4},0,43475,44480,23600,43475,44480,44480,44480,null,52130,52130,7650,52130,null,null,21040,null,null,21040,21040,44480,{"$error":"#REF!"},null,52130,null,null,null,52130,1.1719874100719425]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ДОЊЕ БРЕЗОВИЦЕ \"",{"$nulls":4},42950,10680,42950,42950,null,null,42950,42950,42950,9892.5,9892.5,33057.5,{"$nulls":4},42950,{"$nulls":4},0,19875,42950,null,19875,42950,42950,42950,null,42950,42950,0,42950,null,null,9892.5,null,null,9892.5,9892.5,42950,{"$error":"#REF!"},null,42950,null,null,null,42950,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" БРШТИЦА \"",{"$nulls":4},65900,61215,65900,65900,null,null,65900,65900,65900,55335,35335,30565,{"$nulls":4},65900,{"$nulls":4},0,51585,65900,31710,51585,65900,65900,65900,null,65900,65900,0,65900,null,null,35335,null,null,35335,35335,65900,{"$error":"#REF!"},null,65900,null,null,null,65900,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ВРБИЋ \"",{"$nulls":4},55785,55785,50600,50600,null,null,50600,50600,50600,35075,35075,15525,{"$nulls":4},50600,{"$nulls":4},0,29600,50600,29600,39475,50600,50600,50600,null,50600,50600,0,50600,null,null,35075,null,null,35075,35075,50600,{"$error":"#REF!"},null,50600,null,null,null,50600,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ДВОРСКА \"",{"$nulls":4},77023.5,67023.5,47540,47540,null,null,47540,47540,47905,47905,38030,9875,{"$nulls":4},47905,{"$nulls":4},0,36155,47540,36155,36155,47540,47540,47540,null,85025,85025,37485,85025,null,null,38030,null,null,38030,38030,47540,{"$error":"#REF!"},null,85025,null,null,null,85025,1.7884938998737905]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ЗАВЛАКА \"",{"$nulls":4},50600,33873.9,50600,50600,null,null,50600,50600,50600,45760.2,25885.2,24714.8,{"$nulls":4},50600,{"$nulls":4},0,34001.36,50600,34001.36,34001.36,55465,50600,55465,null,61004,61004,5539,61004,null,null,25885.2,null,null,25885.2,25885.2,55465,{"$error":"#REF!"},null,61004,null,null,null,61004,1.0998647795907328]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" КОСТАЈНИК \"",{"$nulls":4},50600,25389,50600,50600,null,null,50600,50600,50600,34950,34950,15650,{"$nulls":4},50600,{"$nulls":4},0,50045,50600,40170,50045,50600,50600,50600,null,50600,50600,0,50600,null,null,34950,null,null,34950,34950,50600,{"$error":"#REF!"},null,50600,null,null,null,50600,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" КРАСАВА \"",{"$nulls":4},44480,31572.14,44480,44480,null,null,44480,44480,44480,40979,21104,23376,{"$nulls":4},44480,{"$nulls":4},0,23680,44480,23680,43555,44480,44480,44480,null,57179,57179,12699,57179,null,null,21104,null,null,21104,21104,44480,{"$error":"#REF!"},null,57179,null,null,null,57179,1.2854991007194245]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" КРЖАВА \"",{"$nulls":4},93792,93792,59780,59780,null,null,59780,59780,59780,53740,53740,6040,{"$nulls":4},59780,{"$nulls":4},0,67975,59780,67975,67975,69400,59780,69400,null,78905,78905,9505,78905,null,null,53740,null,null,53740,53740,69400,{"$error":"#REF!"},null,78905,null,null,null,78905,1.1369596541786744]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" КРУПАЊ \"",{"$nulls":4},20000,0,20000,20000,null,null,20000,20000,20000,0,0,20000,{"$nulls":4},20000,{"$nulls":4},0,null,20000,null,null,20000,20000,20000,null,20000,20000,0,20000,null,null,0,null,null,0,0,20000,{"$error":"#REF!"},null,20000,null,null,null,20000,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ЛИКОДРА \"",{"$nulls":4},49070,37790,49070,49070,null,null,49070,49070,49070,32190.5,32190.5,16879.5,{"$nulls":4},49070,{"$nulls":4},0,24420,49070,24420,44295,49070,49070,49070,null,59168,59168,10098,59168,null,null,32190.5,null,null,32190.5,32190.5,49070,{"$error":"#REF!"},null,59168,null,null,null,59168,1.2057876502954963]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ЛИПЕНОВИЋ \"",{"$nulls":4},44480,31572,44480,44480,null,null,44480,44480,44480,40125,25780,18700,{"$nulls":4},44480,{"$nulls":4},0,31755,44480,21755,31755,44480,44480,44480,null,44480,44480,0,44480,null,null,25780,null,null,25780,25780,44480,{"$error":"#REF!"},null,44480,null,null,null,44480,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" МОЈКОВИЋ \"",{"$nulls":4},42031.03,42031.03,41420,41420,null,null,41420,41420,81975.97,76401.1,35845.13,46130.840000000004,{"$nulls":4},41420,{"$nulls":4},0,39086.44,41420,29211.44,49085.49,51420,41420,51419.05,null,55190,55190,3770,55190,null,null,35845.13,null,null,35845.13,35845.13,41420,{"$error":"#REF!"},null,55190,null,null,null,55190,1.073317775184753]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ПЛАНИНА \"",{"$nulls":4},20000,19900,20000,20000,null,null,20000,20000,20000,19875,0,20000,{"$nulls":4},20000,{"$nulls":4},0,null,20000,null,19875,20000,20000,20000,null,20000,20000,0,20000,null,null,0,null,null,0,0,20000,{"$error":"#REF!"},null,20000,null,null,null,20000,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" РАВНАЈА \"",{"$nulls":4},50600,19900,50600,50600,null,null,50600,50600,50600,46255,46255,4345,{"$nulls":4},50600,{"$nulls":4},0,49474.77,50600,29600,49474.77,50600,50600,50600,null,50600,50600,0,50600,null,null,46255,null,null,46255,46255,50600,{"$error":"#REF!"},null,50600,null,null,null,50600,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" СТАВЕ \"",{"$nulls":4},65900,60862,65900,65900,null,null,65900,65900,65900,55487.5,35612.5,30287.5,{"$nulls":4},65900,{"$nulls":4},0,52435,65900,52435,52435,65900,65900,65900,null,65900,65900,0,65900,null,null,35612.5,null,null,35612.5,35612.5,65900,{"$error":"#REF!"},null,65900,null,null,null,65900,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ТОЛИСАВАЦ \"",{"$nulls":4},44480,44423,44480,44480,null,null,44480,44480,44480,42025,42025,2455,{"$nulls":4},44480,{"$nulls":4},0,56877.4,44480,37000,56877.4,57800,44480,57800,null,64370,64370,6570,64370,null,null,42025,null,null,42025,42025,57800,{"$error":"#REF!"},null,64370,null,null,null,64370,1.113667820069204]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ТОМАЊ \"",{"$nulls":4},35300,27145,35300,35300,null,null,35300,35300,35300,32385,32385,2915,{"$nulls":4},35300,{"$nulls":4},0,34675,35300,34675,34675,35300,35300,35300,null,36830,36830,1530,36830,null,null,32385,null,null,32385,32385,35300,{"$error":"#REF!"},null,36830,null,null,null,36830,1.043342776203966]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ЦВЕТУЉА \"",{"$nulls":4},42950,19900,42950,42950,null,null,42950,42950,42950,39445,39445,3505,{"$nulls":4},42950,{"$nulls":4},0,41133.37,42950,21258.5,41133.37,42950,42950,42950,null,42950,42950,0,42950,null,null,39445,null,null,39445,39445,42950,{"$error":"#REF!"},null,42950,null,null,null,42950,1]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ЦЕРОВА \"",{"$nulls":4},53660,41658,53660,53660,null,null,53660,53660,53660,48530,28655,25005,{"$nulls":4},53660,{"$nulls":4},0,36155,53660,36155,36155,53660,53660,53660,null,64370,64370,10710,64370,null,null,28655,null,null,28655,28655,53660,{"$error":"#REF!"},null,64370,null,null,null,64370,1.1995900111815132]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ШЉИВОВА \"",{"$nulls":4},53660,40648,53660,53660,null,null,53660,53660,53660,40605,40605,13055,{"$nulls":4},53660,{"$nulls":4},0,36210,53660,16335,36210,53660,53660,53660,null,68960,68960,15300,68960,null,null,40605,null,null,40605,40605,53660,{"$error":"#REF!"},null,68960,null,null,null,68960,1.2851285874021618]
[null,null,null,"7-3",null,"0701-0003",{"$nulls":11},"01","01","01","Управљање јавним паркиралиштима",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,10000,0,0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},451,{"$nulls":8},"Друмски саобраћај",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,null,0,0,0,0,0,10000,null,0,0,0,0,0,0]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},411000]
[{"$nulls":4},"05476",null,"451423",null,"451","423",{"$nulls":5},117,null,423000,423000,423000,"Услуге по уговору                             ",{"$nulls":6},0,0,null,null,null,0,null,0,0,0,{"$nulls":9},0,{"$nulls":5},10000,10000,null,null,null,0,0,0,null,0,null,null,null,0,10000,null,null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"451426",null,"451","426",{"$nulls":7},426000,426000,426000,"Материјал                                        ",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},482000]
[null,null,null,"7-4",null,"0701-0004",{"$nulls":11},"01","01","01","Јавни градски и приградски превоз путника",{"$nulls":4},0,0,20000,20000,0,0,20000,20000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20000,20000,0,20000,1000,1000,1000,0,0,0,0,0,0,0,20000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},451,{"$nulls":8},"Друмски саобраћај",0,0,0,0,0,0,20000,20000,0,0,20000,20000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20000,20000,0,20000,1000,1000,1000,0,null,0,0,0,0,0,20000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":4},"05476",null,"451424",null,"451","424",{"$nulls":5},118,null,424000,424000,424000,"Специјализоване услуге",null,null,null,0,0,0,20000,20000,null,null,20000,20000,null,0,0,0,{"$nulls":9},0,{"$nulls":5},20000,20000,null,20000,1000,1000,1000,null,null,0,null,null,0,0,20000,{"$error":"#REF!"},0,1000,0,null,0,1000,{"$nulls":5},423000]
[{"$nulls":20},"Предшколска установа \"Наша Радост\"",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":20},"Основна школа Крупањ",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":20},"Основна школа Бела Црква",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":20},"Средња школа Крупањ",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[null,null,null,"7-П1",null,"0701-П1",{"$nulls":11},"01","01","01","Пројекат изградње паркиралишта испод занатског центра",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,4200000,4200000,0,0,3500000,0,4200000,3000000,4200000,0,0,0,-4200000,4200000,1000000,0,744555.41,0,0,744555.41,744555.41,3500000,0,0,0,0,0,0,4200000]
[{"$nulls":11},451,{"$nulls":8},"Опште услуге",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,null,null,null,4200000,4200000,0,0,3500000,0,4200000,3000000,4200000,0,0,0,-4200000,4200000,1000000,0,744555.41,0,0,744555.41,744555.41,3500000,0,0,0,0,0,0,4200000]
[{"$nulls":4},"05476",{"$nulls":23},0,null,null,null,0,0,0,0,{"$nulls":5},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"451500",null,"451","511",{"$nulls":5},120,null,511000,511000,511000,"Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":12},4200000,4200000,null,null,3500000,null,4200000,3000000,4200000,null,null,null,-4200000,4200000,1000000,null,744555.41,null,null,744555.41,744555.41,3500000,{"$nulls":6},4200000,0]
[null,null,null,"7-П2",null,"0701-П2",{"$nulls":11},"01","01","01","Асфалтирање пута Ликодра - Бела Црква",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,4000000,0,18380600,14380600,0,0,22000000,0,18380600,18000000,22000000,0,0,0,-18380600,18380600,4000000,0,744555.41,0,0,744555.41,744555.41,22000000,0,0,0,0,0,0,18380600]
[{"$nulls":11},451,{"$nulls":8},"Опште услуге",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,0,4000000,0,18380600,14380600,0,0,22000000,0,18380600,18000000,22000000,0,0,0,-18380600,18380600,4000000,0,744555.41,0,0,744555.41,744555.41,22000000,0,0,0,0,0,0,18380600]
[{"$nulls":4},"05476",{"$nulls":23},0,null,null,null,0,0,0,0,{"$nulls":5},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"451500",null,"451","511",null,null,null,121,null,121,null,511000,511000,511000,"Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":10},4000000,null,18380600,14380600,null,null,22000000,null,18380600,18000000,22000000,null,null,null,-18380600,18380600,4000000,null,744555.41,null,null,744555.41,744555.41,22000000,{"$nulls":6},18380600,0]
[null,null,null,"7-П3",null,"0701-П3",{"$nulls":11},"01","01","01","Асфалтирање локалних путева",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,12323009,9251389,12323009,0,-9251389,10475567.6,0,18233331,16157402.3,16159000,20000000,18233331,0,0,18000000,1841000,18000000,5000000,0,744555.41,0,0,744555.41,744555.41,18233331,0,0,0,0,0,0,18000000]
[{"$nulls":11},451,{"$nulls":8},"Опште услуге",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,12323009,9251389,12323009,0,-9251389,10475567.6,0,18233331,16157402.3,16159000,20000000,18233331,0,0,18000000,1841000,18000000,5000000,0,744555.41,0,0,744555.41,744555.41,18233331,0,0,0,0,0,0,18000000]
[{"$nulls":4},"05476",{"$nulls":23},0,null,null,null,0,0,0,0,{"$nulls":5},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"451500",null,"451","511",null,null,null,122,null,122,null,511000,511000,511000,"Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":6},0,null,null,12323009,9251389,12323009,0,-9251389,10475567.6,null,18233331,16157402.3,16159000,20000000,18233331,null,null,18000000,1841000,18000000,5000000,null,744555.41,null,null,744555.41,744555.41,18233331,{"$nulls":6},18000000,1.1139303174701405]
[{"$nulls":20}," - Појач.одрж.општин.пута Л-4 (Костајник)",{"$nulls":21},12323009,null,12323009,null,0,1361394.6,null,7274259,5690529.3,5691000,null,7274259,null,null,null,-5691000,0,{"$nulls":7},7274259,{"$nulls":6},0]
[{"$nulls":20}," - Инвест.одрж.дела општ.пута Л-22 (Мојковић-Равнаја)",{"$nulls":25},0,6763500,null,8424000,8116200,8117000,null,8424000,null,null,null,-8117000,0,{"$nulls":7},8424000,{"$nulls":6},0]
[{"$nulls":20}," - Инвест.одрж.некатегор.пута (Црквине)",{"$nulls":25},0,1330932,null,1431696,1330932,1331000,null,1431696,null,null,null,-1331000,0,{"$nulls":7},1431696,{"$nulls":6},0]
[{"$nulls":20}," - Инвест.одрж.некатегор.пута (Дворска, школа-црква)",{"$nulls":25},0,1019741,null,1103376,1019741,1020000,null,1103376,null,null,null,-1020000,0,{"$nulls":7},1103376,{"$nulls":6},0]
[{"$nulls":5},"0701-П10",{"$nulls":11},"01","01","01","Појачано одржав.некатегорис.пута Марковићи у Брштици",{"$nulls":4},6294180,6292020.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,null,null,"F.ja - 630",{"$nulls":4},511400,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0,null,null,423,{"$error":"#REF!"},null,null,null,423,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511000,511000,511000,"Зграде и грађевински објекти",{"$nulls":4},6294180,6292020.84,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,null,null,482,{"$error":"#REF!"},null,511000,null,511300,{"$error":"#REF!"}]
[{"$nulls":5},"0701-П12",{"$nulls":11},"01","01","01","Реконструкција локалног пута Л 25 Завлака - Цветуља",{"$nulls":4},6019860,6019769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,null,null,511,{"$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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0,null,null,511300,{"$error":"#REF!"},null,null,null,511300,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511000,511000,511000,"Зграде и грађевински објекти",{"$nulls":4},6019860,6019769,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,null,null,null,{"$error":"#REF!"},null,511000,null,423,{"$error":"#REF!"}]
[{"$nulls":5},"0701-П15",{"$nulls":11},"01","01","01","Локални пут Л 13 Ликодра - Церова",{"$nulls":4},4944588,4943310,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,null,null,511200,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,0,4944588,4943310,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,{"$error":"#REF!"},null,null,null,"F.ja - 520"]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511000,511000,511000,"Зграде и грађевински објекти",{"$nulls":4},4944588,4943310,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":5},"0701-П35",{"$nulls":11},"01","01","01","Некат.пут у МЗ Г.Брезовице - Заселак Лазићи",{"$nulls":4},5717328,5716995.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,null,null,511200,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,0,5717328,5716995.4,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,{"$error":"#REF!"},null,null,null,"F.ja - 520"]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":5},"0701-П8",{"$nulls":11},"01","01","01","Локални пут Столице - Церова (Обрадовића брдо)",{"$nulls":4},6075672,6075119.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,null,null,511200,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":11},620,{"$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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,{"$error":"#REF!"},null,null,null,"F.ja - 520"]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511000,511000,511000,"Зграде и грађевински објекти",{"$nulls":4},6075672,6075119.64,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":5},"0701-П9",{"$nulls":11},"01","01","01","Санација локалног пута Л 10 (Бањевац - Толисавац)",{"$nulls":4},4000000,0,4000000,0,0,4000000,4000000,4000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,null,null,511200,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":11},620,{"$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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,{"$error":"#REF!"},null,null,null,"F.ja - 520"]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511000,511000,511000,"Зграде и грађевински објекти",{"$nulls":4},4000000,0,4000000,null,null,4000000,4000000,4000000,null,0,0,0,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":5},"0701-П4",{"$nulls":11},"01","01","01","Жути  пут - Л20 (а) Б.Црква - Белотић - Комирић",{"$nulls":4},6901578,6900624.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20800000,20800000,20800000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,20800000,0,0,0,20800000,null,null,"F.ja - 630",{"$nulls":4},511400,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,5496,5496,6901578,6900624.5,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20800000,20800000,20800000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,20800000,0,0,0,20800000]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0,null,null,423,{"$error":"#REF!"},null,null,null,423,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511000,511000,511000,"Зграде и грађевински објекти",null,null,5496,5496,6901578,6900624.5,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,20800000,20800000,20800000,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,20800000,null,null,0,20800000,null,null,482,{"$error":"#REF!"},null,511000,null,511300,{"$error":"#REF!"}]
[{"$nulls":5},"0701-П11",{"$nulls":11},"01","01","01","Инвестиционо одржавање дела улице Змајевац",{"$nulls":4},4504200,4485760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,null,null,"F.ja - 630",{"$nulls":4},511400,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",5000000,0,0,0,4504200,4485760,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0,null,null,423,{"$error":"#REF!"},null,null,null,423,{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,null,null,482,{"$error":"#REF!"},null,511000,null,511300,{"$error":"#REF!"}]
[null,null,null,"7-П4",null,"0701-П5",{"$nulls":11},"01","01","01","Реконструкција градских улица и тротоара",{"$nulls":4},18873000,18795346.2,10000000,8000000,2000000,0,10000000,10000000,12900000,0,0,12900000,0,0,0,0,12900000,0,12900000,7078665,4520000,-8380000,0,0,2821335,0,1841335,0,2821335,0,0,0,-1841335,4520000,0,0,0,0,0,0,0,2821335,{"$error":"#REF!"},0,4520000,0,0,0,4520000,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",15522206,15522206,0,6530000,18873000,18795346.2,10000000,8000000,2000000,0,10000000,10000000,12900000,0,0,12900000,null,0,0,0,12900000,0,12900000,7078665,4520000,-8380000,0,0,2821335,0,1841335,0,2821335,0,0,0,-1841335,4520000,0,null,0,0,0,0,0,2821335,{"$error":"#REF!"},0,4520000,0,0,0,4520000]
[{"$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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",null,null,null,153,null,null,null,511300,511300,511300,"Капитално одржавање зграда и објеката",15522206,15522206,null,6370000,18713000,18684586.71,10000000,8000000,2000000,null,10000000,10000000,12900000,0,0,12900000,{"$nulls":4},12900000,null,12900000,7078665,4520000,-8380000,null,null,2821335,null,1841335,null,2821335,null,null,null,-1841335,4520000,null,null,0,null,null,0,0,2821335,{"$error":"#REF!"},null,4520000,null,null,null,4520000,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,"7-П5",null,"0701-П13",{"$nulls":11},"01","01","01","Ул.Народног Ослобођења (асфалтирање и кишна канал.)",{"$nulls":4},12000000,0,12000000,0,0,11628000,11628000,11628000,8900000,7001878.57,96668.64,8803331.36,0,0,0,0,8900000,1665076.69,2800000,1720000,0,-2800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,96668.64,96668.64,96668.64,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,null,12000000,0,12000000,0,0,11628000,11628000,11628000,8900000,7001878.57,96668.64,8803331.36,null,0,0,0,8900000,1665076.69,2800000,1720000,0,-2800000,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,96668.64,96668.64,96668.64,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$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":4},0,100000,100000,100000,null,-100000,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",null,null,null,154,null,null,null,511300,511300,511300,"Капитално одржавање зграда и објеката",{"$nulls":4},12000000,0,12000000,null,null,11628000,11628000,11628000,8900000,7001878.57,96668.64,8803331.36,{"$nulls":4},8900000,1565076.69,2700000,1620000,null,-2700000,{"$nulls":10},0,0,null,null,0,null,96668.64,96668.64,96668.64,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,"7-П6",null,"0701-П14",{"$nulls":11},"01","01","01","Изградња тротоара у улици Владе Зечевића",{"$nulls":4},4000000,3585657,4000000,3600000,0,400000,4000000,4000000,350000,0,0,350000,0,0,0,0,350000,0,350000,350000,0,-350000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,null,4000000,3585657,4000000,3600000,0,400000,4000000,4000000,350000,0,0,350000,null,0,0,0,350000,0,350000,350000,0,-350000,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,511400,511400,"Стручни надзор",{"$nulls":5},0,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",null,null,null,155,null,null,null,511300,511300,511300,"Капитално одржавање зграда и објеката",{"$nulls":4},4000000,3585657,4000000,3600000,null,400000,4000000,4000000,350000,0,0,350000,{"$nulls":4},350000,null,350000,350000,null,-350000,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":5},"0701-П6",{"$nulls":11},"01","01","01","Набавка основних средстава за ЈП \"Пут\"",{"$nulls":4},3307280,3307208,0,0,0,0,0,0,400000,400000,0,400000,0,0,0,0,400000,0,0,0,0,0,2442649,0,2442649,2442649,2442649,0,2442649,0,0,1850000,-592649,1850000,0,0,0,0,0,0,0,2442649,{"$error":"#REF!"},0,1850000,0,0,0,1850000,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",3241565,3241565,3057720,3200000,3307280,3307208,0,0,0,0,0,0,400000,400000,0,400000,null,0,0,0,400000,0,0,0,0,0,2442649,0,2442649,2442649,2442649,0,2442649,0,0,1850000,-592649,1850000,0,null,0,0,0,0,0,2442649,{"$error":"#REF!"},0,1850000,0,0,0,1850000]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,null,0,0,null,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","512",{"$nulls":7},512100,512100,512100,"Опрема за саобраћај",3241565,3241565,3057720,3200000,3307280,3307208,0,0,null,null,0,0,400000,400000,0,400000,{"$nulls":4},400000,{"$nulls":4},0,2442649,0,2442649,2442649,2442649,0,2442649,0,0,1850000,-592649,1850000,0,null,0,null,null,0,0,2442649,{"$error":"#REF!"},null,1850000,null,null,null,1850000,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":5},"0701-П16",{"$nulls":11},"01","01","01","Изградња моста у МЗ Ставе",{"$nulls":4},505912,505912.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",1200000,0,1065965,1468906,505912,505912.32,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":5},"0701-П17",{"$nulls":11},"01","01","01","Набавка основних средстава за ЈКП \"1. Мај\"",{"$nulls":4},1600050,1600000,1000000,1000000,0,0,1000000,1000000,1000000,999991.74,465301.74,534698.26,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,465301.74,0,0,465301.74,465301.74,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",2000000,1055856,1805889,1805889,1600050,1600000,1000000,1000000,0,0,1000000,1000000,1000000,999991.74,465301.74,534698.26,null,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,465301.74,0,0,465301.74,465301.74,0,null,0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,null,0,0,null,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$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,{"$nulls":4},1000000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,465301.74,null,null,465301.74,465301.74,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,17,null,"0701-П18",{"$nulls":11},"01","01","01","Троска",{"$nulls":4},0,0,7000000,7000000,0,0,7000000,7000000,7000000,6999972.5,6999972.5,27.5,0,0,0,0,7000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6999972.5,0,0,6999972.5,6999972.5,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,null,null,null,7000000,7000000,0,0,7000000,7000000,7000000,6999972.5,6999972.5,27.5,null,0,0,0,7000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6999972.5,0,0,6999972.5,6999972.5,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,511400,511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$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":4},7000000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,6999972.5,null,null,6999972.5,6999972.5,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,18,null,"0701-П19",{"$nulls":11},"01","01","01","Појачано одржавање општ.пута Л-24 Д.Брезовице-Дворска",{"$nulls":4},0,0,7000000,6650000,0,0,6650000,6650000,6650000,6466665.24,6466665.24,183334.75999999978,0,0,0,0,6650000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6466665.24,0,0,6466665.24,6466665.24,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,null,null,null,7000000,6650000,0,0,6650000,6650000,6650000,6466665.24,6466665.24,183334.75999999978,null,0,0,0,6650000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6466665.24,0,0,6466665.24,6466665.24,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511300,511300,511300,"Капитално одржавање зграда и објеката",{"$nulls":6},7000000,6650000,null,null,6650000,6650000,6650000,6466665.24,6466665.24,183334.75999999978,{"$nulls":4},6650000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,6466665.24,null,null,6466665.24,6466665.24,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,19,null,"0701-П20",{"$nulls":11},"01","01","01","Адаптација и санација дела општ.пута Л-9 Толисавац (Јованин брег-школа)",{"$nulls":4},0,0,7000000,6865695.2,0,0,6865695.2,6865695.2,6865696,6865581.3,6865581.3,114.70000000018626,0,0,0,0,6865696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6865581.3,0,0,6865581.3,6865581.3,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,null,null,null,7000000,6865695.2,0,0,6865695.2,6865695.2,6865696,6865581.3,6865581.3,114.70000000018626,null,0,0,0,6865696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6865581.3,0,0,6865581.3,6865581.3,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,511400,511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511300,511300,511300,"Капитално одржавање зграда и објеката",{"$nulls":6},7000000,6865695.2,null,null,6865695.2,6865695.2,6865696,6865581.3,6865581.3,114.70000000018626,{"$nulls":4},6865696,{"$nulls":4},0,{"$nulls":10},0,0,null,null,6865581.3,null,null,6865581.3,6865581.3,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,20,null,"0701-П21",{"$nulls":11},"01","01","01","Појачано одржавање некатег.пута Црквине",{"$nulls":4},0,0,7000000,6910000,0,0,6910000,6910000,6910000,6909656,6909656,344,0,0,0,0,6910000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6909656,0,0,6909656,6909656,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,null,null,null,7000000,6910000,0,0,6910000,6910000,6910000,6909656,6909656,344,null,0,0,0,6910000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6909656,0,0,6909656,6909656,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511300,511300,511300,"Капитално одржавање зграда и објеката",{"$nulls":6},7000000,6910000,null,null,6910000,6910000,6910000,6909656,6909656,344,{"$nulls":4},6910000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,6909656,null,null,6909656,6909656,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,21,null,"0701-П22",{"$nulls":11},"01","01","01","Појачано одржавање општин.пута Л-8 Шљивова-Ставе",{"$nulls":4},0,0,7000000,7000000,0,0,7000000,7000000,7000000,6999516,6999516,484,0,0,0,0,7000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6999516,0,0,6999516,6999516,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,null,null,null,7000000,7000000,0,0,7000000,7000000,7000000,6999516,6999516,484,null,0,0,0,7000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6999516,0,0,6999516,6999516,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,511400,511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511300,511300,511300,"Капитално одржавање зграда и објеката",{"$nulls":6},7000000,7000000,null,null,7000000,7000000,7000000,6999516,6999516,484,{"$nulls":4},7000000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,6999516,null,null,6999516,6999516,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,22,null,"0701-П23",{"$nulls":11},"01","01","01","Појачано одржавање општин.пута Л-19 Бела Црква - Врбић",{"$nulls":4},0,0,7000000,6843235.8,0,0,6843235.8,6843235.8,6843236,6843027.63,6843027.63,208.37000000011176,0,0,0,0,6843236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6843027.63,0,0,6843027.63,6843027.63,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,null,null,null,7000000,7000000,0,0,6843235.8,6843235.8,6843236,6843027.63,6843027.63,208.37000000011176,null,0,0,0,6843236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6843027.63,0,0,6843027.63,6843027.63,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$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,{"$nulls":4},6843236,{"$nulls":4},0,{"$nulls":10},0,0,null,null,6843027.63,null,null,6843027.63,6843027.63,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,23,null,"0701-П24",{"$nulls":11},"01","01","01","Инвестиционо одржавање некатег.пута Кржава-водовод Голубовац",{"$nulls":4},0,0,4000000,4000000,0,0,4000000,4000000,4000000,3999952.4,3999952.4,47.60000000009313,0,0,0,0,4000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3999952.4,0,0,3999952.4,3999952.4,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,null,null,null,4000000,4000000,0,0,4000000,4000000,4000000,3999952.4,3999952.4,47.60000000009313,null,0,0,0,4000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3999952.4,0,0,3999952.4,3999952.4,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,511400,511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$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":4},4000000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,3999952.4,null,null,3999952.4,3999952.4,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,24,null,"0701-П25",{"$nulls":11},"01","01","01","Инвестиционо одржавање некатег.пута Дворска Пајићи",{"$nulls":4},0,0,2500000,2500000,0,0,2500000,2500000,2500000,2499909,2499909,91,0,0,0,0,2500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2499909,0,0,2499909,2499909,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,null,null,null,2500000,2500000,0,0,2500000,2500000,2500000,2499909,2499909,91,null,0,0,0,2500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2499909,0,0,2499909,2499909,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511300,511300,511300,"Капитално одржавање зграда и објеката",{"$nulls":6},2500000,2500000,null,null,2500000,2500000,2500000,2499909,2499909,91,{"$nulls":4},2500000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,2499909,null,null,2499909,2499909,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,25,null,"0701-П26",{"$nulls":11},"01","01","01","Инвестиционо одржавање некатег.пута Томањ Тадића брег",{"$nulls":4},0,0,4000000,4000000,0,0,4000000,4000000,4000000,3999774,3999774,226,0,0,0,0,4000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3999774,0,0,3999774,3999774,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,null,null,null,4000000,4000000,0,0,4000000,4000000,4000000,3999774,3999774,226,null,0,0,0,4000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3999774,0,0,3999774,3999774,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,511400,511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511300,511300,511300,"Капитално одржавање зграда и објеката",{"$nulls":6},4000000,4000000,null,null,4000000,4000000,4000000,3999774,3999774,226,{"$nulls":4},4000000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,3999774,null,null,3999774,3999774,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,26,null,"0701-П27",{"$nulls":11},"01","01","01","Инвестиционо одржавање дела општ.пута Л-6 и некатег.пута Богоштица Станимировићи",{"$nulls":4},0,0,1500000,1531069,0,1040236,2571305,2571304.8,2571305,2571305,2571305,0,0,0,0,0,2571305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1531069,0,1040236,2571305,2571305,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,null,null,null,1500000,1531069,0,1040236,2571305,2571304.8,2571305,2571305,2571305,0,null,0,0,0,2571305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1531069,0,1040236,2571305,2571305,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511300,511300,511300,"Капитално одржавање зграда и објеката",{"$nulls":6},1500000,1531069,null,1040236,2571305,2571304.8,2571305,2571305,2571305,0,{"$nulls":4},2571305,{"$nulls":4},0,{"$nulls":10},0,0,null,null,1531069,null,1040236,2571305,2571305,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,27,null,"0701-П28",{"$nulls":11},"01","01","01","Појачано одржавање некатег.пута Ликодра Гајиновци",{"$nulls":4},0,0,1500000,1500000,0,0,1500000,1500000,1500000,1499839,1499839,161,0,0,0,0,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1499839,0,0,1499839,1499839,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,null,null,null,1500000,1500000,0,0,1500000,1500000,1500000,1499839,1499839,161,null,0,0,0,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1499839,0,0,1499839,1499839,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,511400,511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511300,511300,511300,"Капитално одржавање зграда и објеката",{"$nulls":6},1500000,1500000,null,null,1500000,1500000,1500000,1499839,1499839,161,{"$nulls":4},1500000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,1499839,null,null,1499839,1499839,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,28,null,"0701-П29",{"$nulls":11},"01","01","01","Појачано одржавање општ.пута Л-14а Ликодра Мађупац",{"$nulls":4},0,0,2000000,2000000,0,231764,2231764,2231764.2,2231765,2231764.5,2231764.5,0.5,0,0,0,0,2231765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2000001,0,231764,2231765,2231764.5,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,null,null,null,2000000,2000000,0,231764,2231764,2231764.2,2231765,2231764.5,2231764.5,0.5,null,0,0,0,2231765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2000001,0,231764,2231765,2231764.5,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$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,{"$nulls":4},2231765,{"$nulls":4},0,{"$nulls":10},0,0,null,null,2000001,null,231764,2231765,2231764.5,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,29,null,"0701-П30",{"$nulls":11},"01","01","01","Инвестиционо одржавање општ.пута Л-2 Красава",{"$nulls":4},0,0,3500000,3500000,0,0,3500000,3500000,3500000,3499719.8,3499719.8,280.20000000018626,0,0,0,0,3500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3499719.8,0,0,3499719.8,3499719.8,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,null,null,null,3500000,3500000,0,0,3500000,3500000,3500000,3499719.8,3499719.8,280.20000000018626,null,0,0,0,3500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3499719.8,0,0,3499719.8,3499719.8,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,511400,511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$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":4},3500000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,3499719.8,null,null,3499719.8,3499719.8,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,30,null,"0701-П31",{"$nulls":11},"01","01","01","Инвестиционо одржавање некат.пута \"Милутинова улица\"",{"$nulls":4},0,0,2500000,2500000,0,0,2500000,2500000,2500000,2499831.8,2499831.8,168.20000000018626,0,0,0,0,2500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2499831.8,0,0,2499831.8,2499831.8,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,null,null,null,2500000,2500000,0,0,2500000,2500000,2500000,2499831.8,2499831.8,168.20000000018626,null,0,0,0,2500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2499831.8,0,0,2499831.8,2499831.8,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511300,511300,511300,"Капитално одржавање зграда и објеката",{"$nulls":6},2500000,2500000,null,null,2500000,2500000,2500000,2499831.8,2499831.8,168.20000000018626,{"$nulls":4},2500000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,2499831.8,null,null,2499831.8,2499831.8,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,"7-П4",null,"0701-П7",{"$nulls":11},"01","01","01","Реконструкција Добропоточке улице (асфалтир.и замена АЦЦ)",{"$nulls":4},18873000,18795346.2,10000000,8000000,2000000,0,10000000,10000000,12900000,0,0,12900000,0,0,0,0,12900000,0,12900000,7078665,0,-12900000,0,0,2821335,0,0,0,0,0,0,5500000,5500000,5500000,0,0,0,0,0,0,0,2821335,{"$error":"#REF!"},0,5500000,0,0,0,5500000,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",15522206,15522206,0,6530000,18873000,18795346.2,10000000,8000000,2000000,0,10000000,10000000,12900000,0,0,12900000,null,0,0,0,12900000,0,12900000,7078665,0,-12900000,0,0,2821335,0,0,0,0,0,0,5500000,5500000,5500000,0,null,0,0,0,0,0,2821335,{"$error":"#REF!"},0,5500000,0,0,0,5500000]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,511400,511400,"Стручни надзор",null,null,null,160000,160000,110759.49,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",null,null,null,153,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,{"$nulls":4},12900000,null,12900000,7078665,null,-12900000,null,null,2821335,{"$nulls":6},5500000,5500000,5500000,null,null,0,null,null,0,0,2821335,{"$error":"#REF!"},null,5500000,null,null,null,5500000,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,"05476",{"$nulls":17},"ПРЕДШКОЛСКА УСТАНОВА \"НАША РАДОСТ\"",{"$nulls":4},20561071.970000003,19700980.8,19773677,20058565.07,0,442580,20501145.07,20501145.07,20567663,19681288,14093462.65,6474200.35,null,8323939,3928232.4299999997,5382000,20567663,0,0,0,0,0,14239929.200000001,5563244.2,21349742,17793316.2,21918653,20825033,21651446,7421664,22381333,23375775,1457122,28757775,1241878,6446575,14715018.06,0,123000,14838018.06,14838018.06,21349742,null,null,21349742,null,8615277,8070867,37373052]
[null,null,null,"8",null,"2001",{"$nulls":14},"ПРОГРАМ 8 - Предшкол.васпит.и образовање",{"$nulls":4},20561071.970000003,19700980.8,19773677,20058565.07,0,442580,20501145.07,20501145.07,20567663,19681288,14093462.65,6474200.35,0,8323939,3928232.4299999997,5382000,20567663,0,0,0,0,0,14239929.200000001,5563244.2,21349742,17793316.2,21918653,20825033,21651446,7421664,22381333,23375775,1457122,28757775,1241878,6446575,14715018.06,0,123000,14838018.06,14838018.06,21349742,{"$error":"#REF!"},5019000,32756635,0,8615277,8070867,37373052]
[null,null,null,"8-1",null,"2001-0001",{"$nulls":11},"01","01","01","Функционисањеи остваривање предшколског васпитања и образовања",{"$nulls":4},18408820,17771775.8,19344375,19024795,0,319580,19344375,19344375,20138361,19251986,13787254.65,6351106.35,null,8323939,3928232.4299999997,5382000,20138361,0,0,0,0,0,13918721.200000001,5425916.2,20875440,17395556.2,21444351,19024795,21177144,7421664,22381333,22381333,936982,27763333,841878,6446575,13787254.65,0,0,13787254.65,13787254.65,20875440,{"$error":"#REF!"},5019000,32282333,0,8615277,8070867,36378610]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},911,{"$nulls":8},"Предшколско образовање",18646993,18082227,17602981,18442320,18408820,17771775.8,19344375,19024795,0,319580,19344375,19344375,20138361,19251986,13787254.65,6351106.35,null,8323939,3928232.4299999997,5382000,20138361,0,0,0,0,0,13918721.200000001,5425916.2,20875440,17395556.2,21444351,19024795,21177144,7421664,22381333,22381333,936982,27763333,841878,6446575,13787254.65,0,0,13787254.65,13787254.65,20875440,{"$error":"#REF!"},5019000,32282333,0,8615277,8070867,36378610]
[{"$nulls":4},"05476",null,"911411",null,"911","411","5",null,196,null,196,196,null,411000,411000,411000,"Плате и додаци запослених",11842697,11842697,11819809,11926897,10533562,10533562,10227739,10227739,null,null,10227739,10227739,10227739,10227739,7670808,2556931,null,6404562,505994,1221000,10227739,{"$nulls":4},0,7844767,3016765,11791095,9574549,11791095,10227739,11791095,4226660,12970205,12970205,1179110,14191205,276145,3813755,7670808,null,null,7670808,7670808,11791095,{"$error":"#REF!"},1108386,15299591,null,6781368,6781368,20972573,1.1000000424048826,{"$nulls":4},411000]
[{"$nulls":4},"05476",null,"911412",null,"911","412","5",null,197,null,197,197,null,412000,412000,412000,"Социјални доприноси на терет послодавца",2155477,2119300,2158467,2185654,1930031,1930031,1879489,1879489,null,null,1879489,1879489,1879489,1879489,1409616,469873,null,1393377,59383,220000,1879489,{"$nulls":4},0,1436691,543981,2166778,1737287,2166778,1879489,2166778,801082,2383456,2383456,216678,2603456,50746,725065,1409616,null,null,1409616,1409616,2166778,{"$error":"#REF!"},198401,2801857,null,1289499,1289499,3892955,1.1000000923029494,{"$nulls":4},412000]
[{"$nulls":4},"05476",null,"911465",null,"911","465112","5",null,208,null,208,208,null,465112,465112,465112,"Остале текуће дотације по закону",null,null,90976,90976,1420354,1115599,1101045,1101045,null,null,1101045,1101045,1101045,1101045,831274.25,269770.75,null,526000,149689,165000,1101045,{"$nulls":4},0,780620,407303,1101045,1060189,1101045,1101045,1101045,456710,1211150,1211150,110105,1376150,29728,null,831274.25,null,null,831274.25,831274.25,1101045,{"$error":"#REF!"},149689,1525839,null,544410,null,1920560,1.1000004541140462]
[{"$nulls":4},"05476",null,"911414",null,"911","414","5",{"$nulls":4},198,1,414312,414312,414312,"Отпремнине у случају отпуштања с посла",{"$nulls":4},319580,0,694029,374449,null,319580,694029,694029,694029,0,0,694029,{"$nulls":4},694029,{"$nulls":4},0,null,null,374449,null,374449,374449,374449,null,374449,374449,0,374449,338313,357755,0,null,null,0,0,374449,{"$error":"#REF!"},40417,414866,null,null,null,374449,1]
[{"$nulls":4},"05476",null,"911414",null,"911","414","5",{"$nulls":4},198,2,414000,414000,414000,"Социјална давања запосленима - отпремнине",394523,null,null,394523,null,null,170000,170000,null,null,170000,170000,170000,0,0,170000,null,null,null,100000,170000,{"$nulls":4},0,136492,null,170000,136492,170000,170000,170000,null,170000,170000,0,270000,4590,null,0,null,null,0,0,170000,{"$error":"#REF!"},null,270000,null,null,0,270000,1,{"$nulls":4},414000]
[{"$nulls":4},"05476",null,"911414",null,"911","415","5",{"$nulls":6},415000,415000,415000,"Накнаде за запослене",100000,70875,null,100000,null,null,0,0,null,null,0,0,0,0,null,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,null,0,0,0,0,{"$nulls":5},0,null,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},415000]
[{"$nulls":4},"05476",null,"911414",null,"911","416","5",{"$nulls":4},199,null,416000,416000,416000,"Јубиларне награде",150000,90153,19198,150000,353000,353000,285000,285000,null,null,285000,285000,240779,240779,240779,0,{"$nulls":4},240779,{"$nulls":4},0,264866,66939,285000,285000,391000,285000,285000,215000,285000,285000,-106000,285000,12830,250000,240779,null,null,240779,240779,285000,{"$error":"#REF!"},null,285000,null,null,0,285000,0.7289002557544757,{"$nulls":4},416000]
[{"$nulls":4},"05476",null,"911421",null,"911","421","5",null,null,null,200,200,null,421000,421000,421000,"Стални трошкови",997308,997308,900000,900000,938793,938793,938793,938793,null,null,938793,938793,1100000,1100000,889948,210052,null,null,153657,200000,1100000,{"$nulls":4},0,581127.8,283485.8,938793,919481.8,1100000,938793,938793,161207,938793,938793,-161207,1138793,26587,null,889948,null,null,889948,889948,938793,{"$error":"#REF!"},null,1138793,null,null,0,1138793,0.8534481818181818,{"$nulls":4},421000]
[{"$nulls":4},"05476",null,"911422",null,"911","422","5",null,null,null,201,201,null,422000,422000,422000,"Трошкови путовања",1032718,1032718,1009049,1020000,825000,824999.8,825000,825000,null,null,825000,825000,1000000,1000000,622227.4,377772.6,null,null,242297,350000,1000000,{"$nulls":4},0,446931.6,202540.6,825000,676730.6,825000,825000,825000,175000,825000,825000,0,1175000,37680,300000,622227.4,null,null,622227.4,622227.4,825000,{"$error":"#REF!"},350000,1525000,null,null,0,1175000,1,{"$nulls":4},422000]
[{"$nulls":4},"05476",null,"911423",null,"911","423","5",null,null,null,204,204,1,423000,423000,423000,"Услуге по уговору",1100000,1059399,787331,800000,1045000,1040995,1378076,1378076,null,null,1378076,1378076,1378076,1378066,974272,403804,null,null,499114,600000,1378076,{"$nulls":4},0,876956.4,379299.4,1378076,1214324.4,1378076,1378076,1378076,271924,1378076,1378076,0,1978076,39184,300000,974272,null,null,974272,974272,1378076,{"$error":"#REF!"},800000,2778076,null,null,0,1978076,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"911423",null,"911","423","5",{"$nulls":4},204,2,423000,423000,423000,"Стручно усавршавање запослених",200000,200000,167600,200000,150000,146860,150000,150000,null,null,150000,150000,150000,148240,99440,50560,{"$nulls":4},150000,{"$nulls":4},0,56910,33370,150000,73810,150000,150000,150000,null,150000,150000,0,150000,4050,null,99440,null,null,99440,99440,150000,{"$error":"#REF!"},null,150000,null,null,0,150000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"911424",null,"911","424","5",null,null,null,205,205,null,424000,424000,424000,"Специјализоване услуге",176000,175720,174905,176000,233000,230410,187500,187500,null,null,187500,187500,187500,178490,124690,62810,null,null,47542,50000,187500,{"$nulls":4},0,144384,51733,187500,187500,187500,187500,187500,162500,187500,187500,0,237500,7630,100000,124690,null,null,124690,124690,187500,{"$error":"#REF!"},50000,287500,null,null,0,237500,1,{"$nulls":4},424000]
[{"$nulls":4},"05476",null,"911425",null,"911","425","5",null,null,null,206,206,null,425000,425000,425000,"Текуће поравке и одржавање",295000,290787,295000,295000,398000,395211,398000,398000,null,null,398000,398000,700000,700000,258661,441339,null,null,452550,122000,700000,{"$nulls":4},0,287357,96588,398000,261862,398000,398000,398000,261285,398000,398000,0,520000,12800,null,258661,null,null,258661,258661,398000,{"$error":"#REF!"},470000,990000,null,null,0,520000,1,{"$nulls":4},425000]
[{"$nulls":4},"05476",null,"911426",null,"911","426","5",null,null,null,207,207,null,426000,426000,426000,"Материјал + дидактика",203270,203270,180646,203270,262500,262315,1109704,1109704,null,null,1109704,1109704,1309704,1298138,665539,644165,null,null,1818006.43,1854000,1309704,{"$nulls":4},0,759914.4,343911.4,1109704,966626.4,1109704,1109704,1109704,90296,1109704,1109704,0,2963704,1595,null,665539,null,null,665539,665539,1109704,{"$error":"#REF!"},1852107,4815811,null,null,0,2963704,1,{"$nulls":4},426000]
[{"$nulls":4},"05476",null,"911500",null,"911","512","5",{"$nulls":6},512000,512000,512000,"Машине и опрема",{"$nulls":12},0,{"$nulls":6},500000,0,{"$nulls":4},0,301704,null,null,301704,301704,null,301704,600000,null,null,-301704,500000,null,600000,{"$nulls":12},500000]
[{"$nulls":4},"05476",null,"911431",null,"911","431","5",{"$nulls":6},431000,431000,431000,"Употреба основних средстава",{"$nulls":6},0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,null,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},431000]
[null,null,null,"8-П1",null,"2001-П1",{"$nulls":11},"01","01","01","Пројекти предшколске установе \"Наша радост\"",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1325936,0,0,0,520140,520140,520140,400000,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,520140]
[{"$nulls":11},911,{"$nulls":8},"Предшколско образовање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,{"$nulls":4},0,0,0,0,0,0,1325936,0,0,0,520140,520140,520140,400000,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,520140]
[{"$nulls":4},"05476",{"$nulls":23},0,null,null,null,0,0,0,0,{"$nulls":5},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0]
[{"$nulls":19},511000,"Асфалтирање дела дворишног простора (у Крупњу)",{"$nulls":35},414140,null,414140,{"$nulls":14},414140]
[{"$nulls":4},"05476",null,"911500",null,"911","511",{"$nulls":5},209,null,511000,511000,511000,"Уређење дворишта у Брштици",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":13},0,{"$nulls":5},1325936,null,null,null,106000,106000,106000,400000,null,744555.41,null,null,744555.41,744555.41,{"$nulls":7},106000]
[{"$nulls":5},"2001-П4",{"$nulls":11},"01","01","01","Замена столарије",{"$nulls":4},1690148.6,1590668.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},911,{"$nulls":8},"Предшколско образовање",{"$error":"#REF!"},{"$error":"#REF!"},0,0,1690148.6,1590668.6,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"911500",null,"911","511",{"$nulls":7},511400,511400,511400,"Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[null,null,null,"8-П2",null,"2001-П2",{"$nulls":11},"01","01","01","Растимо уз плес на трговима 2018",{"$nulls":4},0,0,60000,60000,0,0,60000,60000,60000,60000,60000,0,0,0,0,0,60000,0,0,0,0,0,75000,45000,105000,90000,105000,105000,105000,0,0,105000,0,105000,0,0,60000,0,0,60000,60000,105000,{"$error":"#REF!"},0,105000,0,0,0,105000]
[{"$nulls":11},911,{"$nulls":8},"Предшколско образовање",9457372,8576314,0,0,null,null,60000,60000,0,0,60000,60000,60000,60000,60000,0,null,0,0,0,60000,0,0,0,0,0,75000,45000,105000,90000,105000,105000,105000,0,0,105000,0,105000,0,null,60000,0,0,60000,60000,105000,{"$error":"#REF!"},0,105000,0,0,0,105000]
[{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"911423",null,"911","423",{"$nulls":5},202,null,423000,423000,423000,"Услуге образовања и усавршавања запослених",{"$nulls":6},60000,60000,null,null,60000,60000,60000,60000,60000,0,{"$nulls":4},60000,{"$nulls":4},0,75000,45000,105000,90000,105000,105000,105000,null,null,105000,0,105000,null,null,60000,null,null,60000,60000,105000,{"$error":"#REF!"},null,105000,null,null,null,105000,1,{"$nulls":4},511200]
[null,null,null,"8-П3",null,"2001-П3",{"$nulls":11},"01","01","01","Пројекат вртићи без граница 1 и 2",{"$nulls":4},462103.37,338536.4,369302,246302,0,123000,369302,369302,369302,369302,246208,123094,0,0,0,0,369302,0,0,0,0,0,246208,92328,369302,307760,369302,369302,369302,0,0,369302,0,369302,0,0,123208,0,123000,246208,246208,369302,{"$error":"#REF!"},0,369302,0,0,0,369302]
[{"$nulls":11},911,{"$nulls":8},"Предшколско образовање",9457372,8576314,0,0,462103.37,338536.4,369302,246302,0,123000,369302,369302,369302,369302,246208,123094,null,0,0,0,369302,0,0,0,0,0,246208,92328,369302,307760,369302,369302,369302,0,0,369302,0,369302,0,null,123208,0,123000,246208,246208,369302,{"$error":"#REF!"},0,369302,0,0,0,369302]
[{"$nulls":4},"05476",null,"911500",null,"911","511",{"$nulls":7},511400,511400,511400,"Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"911423",null,"911","423",{"$nulls":5},203,null,423000,423000,423000,"Услуге по уговору",{"$nulls":4},462103.37,338536.4,369302,246302,null,123000,369302,369302,369302,369302,246208,123094,{"$nulls":4},369302,{"$nulls":4},0,246208,92328,369302,307760,369302,369302,369302,null,null,369302,0,369302,null,null,123208,null,123000,246208,246208,369302,{"$error":"#REF!"},null,369302,null,null,null,369302,1,{"$nulls":4},511200]
[null,null,"05476",{"$nulls":17},"ОСНОВНЕ ШКОЛЕ",{"$nulls":4},40615755.66,37554440.519999996,37014435,39297666.21,0,0,39297666.21,39297666.21,37855115.68000001,36953768.62,20636883.2,17218232.480000004,null,141213841,0,0,37086262,0,0,0,0,0,20256649.63,10552317.180000002,38639537.85,28481005.44,38968307,39128369,38528874.11,0,36276302,39587230,618923,39587230,3754422,0,22870549.43,0,0,22870549.43,22870549.43,38215407,{"$error":"#REF!"},18725000,57489322,1130000,0,1130000,39587230]
[null,null,null,"9",null,"2002",{"$nulls":14},"ПРОГРАМ 9 - Основ.образов.и васпитање",{"$nulls":4},40615755.66,37554440.519999996,37014435,39297666.21,0,0,39297666.21,39297666.21,37855115.68000001,36953768.62,20636883.2,17218232.480000004,180000,141213841,0,0,37086262,0,0,0,0,0,20256649.63,10552317.180000002,38639537.85,28481005.44,38968307,39128369,38528874.11,0,36276302,39587230,618923,39587230,3754422,0,22870549.43,0,0,22870549.43,22870549.43,38215407,{"$error":"#REF!"},18725000,57489322,1130000,0,1130000,39587230]
[null,null,null,"9-1",null,"2002-0001",{"$nulls":11},"01","01","01","Функционисање основних школа",{"$nulls":4},35232910.66,32376771.93,35761828,35862655,0,0,35862655,35862655,36602508.68000001,35709212.62,19645627.2,16956881.480000004,180000,141213841,0,0,35833655,0,0,0,0,0,19842749.63,10344317.180000002,35855537.85,28067105.44,36082407,34444369,35642974.11,0,36276302,36276302,193895,36276302,2254422,0,19645627.2,0,0,19645627.2,19645627.2,35431407,{"$error":"#REF!"},18725000,55001302,1130000,0,1130000,36276302]
[{"$nulls":20},"Основна школа Крупањ",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",25320707,23432291,22486827,25562206,25334547.66,23566008.93,26179198,26243360,0,0,26243360,26243360,26594209.560000002,25934205.099999998,15055808.879999999,11538400.680000003,null,100210841,0,0,26214360,0,0,0,0,0,14918403.489999998,8408735.870000001,25471399.53,20843595.150000002,25701355,24407317,25345734.560000002,0,25226888,25226888,-474467,25226888,1800000,null,15055808.879999999,0,0,15055808.879999999,15055808.879999999,25202355,{"$error":"#REF!"},15465000,40691888,950000,0,950000,25226888]
[{"$nulls":4},"05476",null,"9124631",null,"912","4631",{"$nulls":7},463100,463100,463100,"Текуће донације и трансфери ",25320707,23432291,22486827,25562206,25334547.66,23566008.93,26179198,26243360,0,0,26243360,26243360,26594209.560000002,25934205.099999998,15055808.879999999,11538400.680000003,null,100210841,0,0,26214360,0,0,0,0,0,14918403.489999998,8408735.870000001,25471399.53,20843595.150000002,25701355,24407317,25345734.560000002,0,25226888,25226888,-474467,25226888,1800000,null,15055808.879999999,0,0,15055808.879999999,15055808.879999999,25202355,{"$error":"#REF!"},15465000,40691888,950000,0,950000,25226888,0.9815392223483937,{"$nulls":4},463000]
[{"$nulls":20},"осталим нивоима власти",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":6},{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":7},"411912",{"$nulls":7},190,1,null,null,null,"Плате и додаци запослених",{"$nulls":6},469000,469000,null,null,469000,469000,640000,546272.89,256469.84,383530.16000000003,null,83604111,null,null,640000,{"$nulls":4},0,625513.73,283943.41,834018.31,812856.1,1065600,532800,1065600,null,1065600,1065600,0,1065600,null,null,256469.84,null,null,256469.84,256469.84,1065600,{"$error":"#REF!"},null,1065600,null,null,0,1065600,1]
[{"$nulls":7},"412912",{"$nulls":7},190,2,null,null,null,"Социјални доприноси на терет послодавца",{"$nulls":6},74000,74000,null,null,74000,74000,104000,97782.86,45908.1,58091.9,null,15606730,null,null,104000,{"$nulls":4},0,111966.94,50825.88,149289.25,145501.2,190800,95400,190800,null,190800,190800,0,190800,null,null,45908.1,null,null,45908.1,45908.1,190800,{"$error":"#REF!"},null,190800,null,null,0,190800,1]
[{"$nulls":7},"414912",{"$nulls":7},190,3,null,null,null,"Социјал.давања запосленим (помоћи)",182457,182457,124314,124314,63214,63214,0,64162,null,null,64162,64162,128324,128324,64162,64162,null,1000000,null,null,64162,{"$nulls":4},0,209373.45,65993.89,209373.45,209373.45,275000,64162,274379.56,null,null,null,-275000,0,null,null,64162,null,null,64162,64162,131000,{"$error":"#REF!"},null,0,null,null,0,0,0,{"$nulls":4},"414000."]
[{"$nulls":7},"414912",{"$nulls":7},190,4,null,null,null,"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,{"$nulls":4},1426973,{"$nulls":4},0,285277.78,250849.89,705730,319371.78,705730,705730,705730,null,861263,861263,155533,861263,null,null,726423.89,null,null,726423.89,726423.89,705730,{"$error":"#REF!"},null,861263,null,null,0,861263,1.220385983308064,{"$nulls":4},"416000."]
[{"$nulls":7},"421912",{"$nulls":7},190,5,null,null,null,"Сталне трошкове                                  ",5950807,5950807,5993880,6004740,6180000,6178550.56,6180000,6180000,null,null,6180000,6180000,6180000,6075873.03,4118681.95,2061318.0499999998,{"$nulls":4},6180000,{"$nulls":4},0,4020043.71,2863829.49,6180000,5834921.03,6500000,6180000,6180000,null,6180000,6180000,-320000,6180000,600000,null,4118681.95,null,null,4118681.95,4118681.95,6180000,{"$error":"#REF!"},430000,6610000,null,null,0,6180000,0.9507692307692308,{"$nulls":4},"421000."]
[{"$nulls":7},"422912",{"$nulls":7},190,6,null,null,null,"Трошкове путовања (превоз радника)",2680000,2445498,2214622,2704656,2231725,2087300.73,2231725,2231725,null,null,2231725,2231725,2231725,2041894.36,1124814.04,1106910.96,{"$nulls":4},2231725,{"$nulls":4},0,1150722.46,531952.94,2301444.92,1744736.96,2231725,2231725,2231725,null,2231725,2231725,0,2231725,null,null,1124814.04,null,null,1124814.04,1124814.04,2231725,{"$error":"#REF!"},305000,2536725,null,null,0,2231725,1,{"$nulls":4},"422000."]
[{"$nulls":7},"422912",{"$nulls":7},190,7,null,null,null,"Трошкове путовања (превоз ученика)",12600000,11186234,10619677,12600000,11900000,10687560.7,11900000,11900000,null,null,11900000,11900000,11034650,10840692.8,5971322,5063328,{"$nulls":4},11000000,{"$nulls":4},0,5697021.8,2972415.4,11394043.6,8371146.8,11000000,11000000,11000000,null,11000000,11000000,0,11000000,300000,null,5971322,null,null,5971322,5971322,11000000,{"$error":"#REF!"},null,11000000,null,null,null,11000000,1]
[{"$nulls":7},"423912",{"$nulls":7},190,8,null,null,null," Услуге по уговору ",184730,184730,9500,186429,323703.66,323083.41,150000,150000,null,null,150000,150000,370000,370000,100344.6,269655.4,{"$nulls":4},370000,{"$nulls":4},0,210792.1,171087.4,250000,235292.1,250000,150000,250000,null,250000,250000,0,250000,null,null,100344.6,null,null,100344.6,100344.6,250000,{"$error":"#REF!"},14530000,14780000,450000,null,450000,250000,1,{"$nulls":4},"423000."]
[{"$nulls":7},"423912",{"$nulls":7},190,9,null,null,null,"Стручно усавршавање запослених",400000,259909,393067,403680,262500,253780,262500,262500,null,null,262500,262500,262500,260154.81,144474.81,118025.19,{"$nulls":4},262500,{"$nulls":4},0,127156,60161,262500,196768.79,262500,262500,262500,null,262500,262500,0,262500,null,null,144474.81,null,null,144474.81,144474.81,262500,{"$error":"#REF!"},null,262500,null,null,0,262500,1,{"$nulls":4},"423000."]
[{"$nulls":7},"424912",{"$nulls":7},190,10,null,null,null," Спеијализоване услуге",300000,299188,218780,302760,150000,148939.99,150000,150000,null,null,150000,150000,150000,150000,108450,41550,{"$nulls":4},150000,{"$nulls":4},0,109130,8000,150000,134550,150000,150000,150000,null,150000,150000,0,150000,null,null,108450,null,null,108450,108450,150000,{"$error":"#REF!"},null,150000,100000,null,100000,150000,1,{"$nulls":4},"424000."]
[{"$nulls":7},"425912",{"$nulls":7},190,11,null,null,null," Текуће поправке и одржавање                 ",764778,764778,999701,1000000,1966000,1965554.21,1750000,1750000,null,null,1750000,1750000,2200000,2199921.4,1310392.7,889607.3,{"$nulls":4},2200000,{"$nulls":4},0,1058708.2,455536.7,1450000,1284936.3,1450000,1450000,1450000,null,1450000,1450000,0,1450000,300000,null,1310392.7,null,null,1310392.7,1310392.7,1450000,{"$error":"#REF!"},null,1450000,null,null,0,1450000,1,{"$nulls":4},"425000."]
[{"$nulls":7},"426912",{"$nulls":7},190,12,null,null,null," Материјал                                                ",1191563,1191563,1318119,1318157,1425000,1424893.01,1425000,1425000,null,null,1425000,1425000,1425000,1424814.79,1066755.95,358244.05000000005,{"$nulls":4},1425000,{"$nulls":4},0,1295663.32,677105.87,1425000,1537106.64,1600000,1425000,1425000,null,1425000,1425000,-175000,1425000,600000,null,1066755.95,null,null,1066755.95,1066755.95,1425000,{"$error":"#REF!"},200000,1625000,400000,null,400000,1425000,0.890625,{"$nulls":4},"426000."]
[{"$nulls":7},"480912",{"$nulls":7},190,13,null,null,null,"Порези, обавезне таксе и казне  ",349438,250193,63982,312074,266238,174579,160000,160000,null,null,160000,160000,160000,90463.6,17609,142391,{"$nulls":4},160000,{"$nulls":4},0,17034,17034,160000,17034,20000,160000,160000,null,160000,160000,140000,160000,null,null,17609,null,null,17609,17609,160000,{"$error":"#REF!"},null,160000,null,null,0,160000,8,{"$nulls":4},"482000."]
[{"$nulls":7},"500912",{"$nulls":7},190,14,null,null,null,"Машине и опрема",{"$nulls":12},0,{"$nulls":7},0,{"$nulls":4},0,{"$nulls":10},0,0,{"$nulls":14},0]
[{"$nulls":7},"480912",{"$nulls":7},190,15,null,null,null,"Новчане казне и пенали по решењу судова",{"$nulls":6},0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,null,0,null,0,0,0,0,0,0,{"$nulls":4},0,null,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},"483000."]
[{"$nulls":20},"Основна школа Бела Црква",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",9457372,8576314,8515552,9888906,9898363,8810763,9582630,9619295,0,0,9619295,9619295,10008299.120000001,9775007.52,4589818.32,5418480.800000001,180000,41003000,0,0,9619295,0,0,0,0,0,4924346.14,1935581.31,10384138.32,7223510.29,10381052,10037052,10297239.55,0,11049414,11049414,668362,11049414,454422,null,4589818.32,0,0,4589818.32,4589818.32,10229052,{"$error":"#REF!"},3260000,14309414,180000,0,180000,11049414]
[{"$nulls":4},"05476",null,"9124631",null,"912","4631",{"$nulls":7},463100,463100,463100,"Текуће донације и трансфери ",9457372,8576314,8515552,9888906,9898363,8810763,9582630,9619295,0,0,9619295,9619295,10008299.120000001,9775007.52,4589818.32,5418480.800000001,180000,41003000,0,0,9619295,0,0,0,0,0,4924346.14,1935581.31,10384138.32,7223510.29,10381052,10037052,10297239.55,0,11049414,11049414,668362,11049414,454422,null,4589818.32,0,0,4589818.32,4589818.32,10229052,{"$error":"#REF!"},3260000,14309414,180000,0,180000,11049414,1.0643828775734867,{"$nulls":4},463000]
[{"$nulls":20},"осталим нивоима власти",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":7},"411912",{"$nulls":7},190,1,null,null,null,"Плате и додаци запослених",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,null,34363000,null,null,0,{"$nulls":4},0,0,0,86937,null,70000,0,0,0,434683,434683,364683,434683,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,434683,null,null,0,434683,{"$nulls":5},"411000."]
[{"$nulls":7},"412912",{"$nulls":7},190,2,null,null,null,"Социјални доприноси на терет послодавца",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,null,6240000,null,null,0,{"$nulls":4},0,0,0,15762,0,13000,0,0,0,78808,78808,65808,78808,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,78808,null,null,0,78808,{"$nulls":5},"412000."]
[{"$nulls":7},"414912",{"$nulls":7},190,3,null,null,null,"Социјал.давања запосленим (помоћи)",60819,60819,62157,62157,171579,171579,0,36665,null,null,36665,36665,36665,36665,36665,0,null,400000,null,null,36665,{"$nulls":4},0,191117.11,null,192000,259304.66,261000,null,260187.55,null,197760,197760,-63240,197760,null,null,36665,null,null,36665,36665,192000,{"$error":"#REF!"},null,197760,null,null,0,197760,0.7577011494252873,{"$nulls":4},"414000."]
[{"$nulls":7},"414912",{"$nulls":7},190,4,null,null,null,"Награде запосл. и ост.посеб.расходи",124850,124850,494227,494227,169332,161826,305178,305178,null,null,305178,305178,694182.12,694182.12,132107,562075.12,{"$nulls":4},305178,{"$nulls":4},0,584912,369520.67,759600,691332.67,759600,759600,759600,null,782388,782388,22788,782388,454422,null,132107,null,null,132107,132107,759600,{"$error":"#REF!"},null,782388,null,null,0,782388,1.03,{"$nulls":4},"416000."]
[{"$nulls":7},"421912",{"$nulls":7},190,5,null,null,null,"Сталне трошкове                                   ",2245168,2040557,1946084,2245168,2190000,1586748,2190000,2190000,null,null,2190000,2190000,2190000,2190000,795251.83,1394748.17,{"$nulls":4},2190000,{"$nulls":4},0,534890.41,227717.86,2190000,1272518.88,2190000,2190000,2190000,null,2255700,2255700,65700,2255700,null,null,795251.83,null,null,795251.83,795251.83,2190000,{"$error":"#REF!"},50000,2305700,null,null,0,2255700,1.03,{"$nulls":4},"421000."]
[{"$nulls":7},"422912",{"$nulls":7},190,6,null,null,null,"Трошкови путовања(превоз радника)",2000000,1583171,1557938,2000000,1800000,1604830,1800000,1800000,null,null,1800000,1800000,1800000,1595079.6,894944,905056,180000,null,null,null,1800000,{"$nulls":4},0,826668.56,374332,1653337.12,1161160.56,1800000,1800000,1800000,null,1854000,1854000,54000,1854000,null,null,894944,null,null,894944,894944,1800000,{"$error":"#REF!"},700000,2554000,null,null,0,1854000,1.03,{"$nulls":4},"422000."]
[{"$nulls":7},"422912",{"$nulls":7},190,7,null,null,null,"Трошкови путовања(превоз ученика)",3100000,2850788,2481058,3100000,3100000,2886389,3100000,3100000,null,null,3100000,3100000,3100000,3097959.8,1495980,1604020,{"$nulls":4},3100000,{"$nulls":4},0,1649525.1,636416,3299050.2,2421203.1,3100000,3100000,3100000,null,3193000,3193000,93000,3193000,null,null,1495980,null,null,1495980,1495980,3100000,{"$error":"#REF!"},null,3193000,null,null,null,3193000,1.03]
[{"$nulls":7},"423912",{"$nulls":7},190,8,null,null,null,"Услуге по уговору",200000,200000,200000,200000,150000,150000,150000,150000,null,null,150000,150000,150000,150000,101572,48428,{"$nulls":4},150000,{"$nulls":4},0,97840,29950,150000,131410,150000,150000,150000,null,154500,154500,4500,154500,null,null,101572,null,null,101572,101572,150000,{"$error":"#REF!"},10000,164500,null,null,0,154500,1.03,{"$nulls":4},"423000."]
[{"$nulls":7},"423912",{"$nulls":7},190,9,null,null,null,"Стручно усавршавање запослених",200000,200000,200000,200000,150000,150000,150000,150000,null,null,150000,150000,150000,149550,71500,78500,{"$nulls":4},150000,{"$nulls":4},0,23062,null,150000,87062,150000,150000,150000,null,154500,154500,4500,154500,null,null,71500,null,null,71500,71500,150000,{"$error":"#REF!"},null,154500,null,null,0,154500,1.03,{"$nulls":4},"423000."]
[{"$nulls":7},"424912",{"$nulls":7},190,10,null,null,null,"Спеијализоване услуге",200000,200000,200000,200000,150000,150000,150000,150000,null,null,150000,150000,150000,150000,109400,40600,{"$nulls":4},150000,{"$nulls":4},0,102300,33820,150000,107000,150000,150000,150000,null,154500,154500,4500,154500,null,null,109400,null,null,109400,109400,150000,{"$error":"#REF!"},null,154500,null,null,0,154500,1.03,{"$nulls":4},"424000."]
[{"$nulls":7},"425912",{"$nulls":7},190,11,null,null,null,"Текуће поправке и одржавање                 ",330000,330000,337354,337354,822452,822452,542452,542452,null,null,542452,542452,542452,542452,363478,178974,{"$nulls":4},542452,{"$nulls":4},0,313755,55212,542452,337831.42,542452,542452,542452,null,558725,558725,16273,558725,null,null,363478,null,null,363478,363478,542452,{"$error":"#REF!"},null,558725,null,null,0,558725,1.029998967650594,null,null," ",null,"425000."]
[{"$nulls":7},"426912",{"$nulls":7},190,12,null,null,null,"Материјал",896535,896535,950000,950000,1050000,1050000,1050000,1050000,null,null,1050000,1050000,1050000,1050000,512539.49,537460.51,{"$nulls":4},1050000,{"$nulls":4},0,539954.96,178926.78,1050000,679049,1050000,1050000,1050000,null,1081500,1081500,31500,1081500,null,null,512539.49,null,null,512539.49,512539.49,1050000,{"$error":"#REF!"},2500000,3581500,180000,null,180000,1081500,1.03,{"$nulls":4},"426000."]
[{"$nulls":7},"480912",{"$nulls":7},190,13,null,null,null,"Порези, обавезне таксе и казне наметнуте",100000,89594,86734,100000,75000,16894,75000,75000,null,null,75000,75000,75000,58935,46346,28654,{"$nulls":4},75000,{"$nulls":4},0,14557,14557,75000,14557,75000,75000,75000,null,77250,77250,2250,77250,null,null,46346,null,null,46346,46346,75000,{"$error":"#REF!"},null,77250,null,null,null,77250,1.03,{"$nulls":4},"482000."]
[{"$nulls":7},"480912",{"$nulls":7},190,14,null,null,null,"Новчане казне и пенали по решењу судова",{"$nulls":4},70000,60045,70000,70000,null,null,70000,70000,70000,60184,30035,39965,{"$nulls":4},70000,{"$nulls":4},0,45764,15129,70000,61081,70000,70000,70000,null,72100,72100,2100,72100,null,null,30035,null,null,30035,30035,70000,{"$error":"#REF!"},null,72100,null,null,null,72100,1.03]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":20},"ОСНОВНА ШКОЛА КРУПАЊ",{"$nulls":4},3232132,3085903.8,747080,1474548.0699999998,0,0,1474548.0699999998,1474548.0699999998,747080,745060,491760,255320,0,0,0,0,747080,0,0,0,0,0,0,0,0,0,0,2400000,0,0,0,1448628,1448628,1448628,1000000,0,1236315.4100000001,0,0,1236315.4100000001,1236315.4100000001,0,{"$error":"#REF!"},0,675720,0,0,0,1448628]
[null,null,null,"9-П1",null,"2002-П8",{"$nulls":11},"01","01","01","Санација школе у Костајнику",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2400000,0,0,0,0,0,0,1000000,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,{"$nulls":4},0,0,0,0,0,0,2400000,0,0,0,0,0,0,1000000,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463200,463200,463200,"Текуће донације и трансфери ",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2400000,0,0,0,0,0,0,1000000,{"$nulls":6},0,{"$nulls":4},0,null,0]
[{"$nulls":20},"осталим нивоима власти",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":28},0,null,null,null,0,0,0,0,{"$nulls":5},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0]
[{"$nulls":7},"500912",{"$nulls":7},188,null,"511000'","511000'","511000'","Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":13},0,{"$nulls":5},2400000,{"$nulls":4},0,0,1000000,null,744555.41,null,null,744555.41,744555.41,{"$nulls":7},0]
[{"$nulls":5},"2002-П9",{"$nulls":11},"01","01","01","Постављ.вид.надзора у Матич.школи и фискултур.сали",{"$nulls":4},0,0,493080,493080,0,0,493080,493080,493080,491760,491760,1320,0,0,0,0,493080,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,491760,0,0,491760,491760,0,0,0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",{"$nulls":4},0,0,493080,493080,0,0,493080,493080,493080,491760,491760,1320,null,0,0,0,493080,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,491760,null,null,491760,491760,0,null,null,0,null,0,null,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463200,463200,463200,"Текуће донације и трансфери ",{"$nulls":4},0,0,493080,493080,0,0,493080,493080,493080,491760,491760,1320,0,0,0,0,493080,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":4},"05476",{"$nulls":15},"осталим нивоима власти",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":7},"500912",{"$nulls":9},"511400'","511400'","511400'","Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,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":4},493080,{"$nulls":4},0,{"$nulls":10},0,0,null,null,491760,null,null,491760,491760,null,null,null,0,null,null,null,0]
[{"$nulls":5},"2002-П11",{"$nulls":11},"01","01","01","Уградња громобрана на матичној школи у Крупњу",{"$nulls":4},478800,478800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",null,null,0,0,478800,478800,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463000,463000,463000,"Текуће донације и трансфери ",{"$nulls":4},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,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":20},"осталим нивоима власти",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":7},"500912",{"$nulls":9},"511400.","511400.","511400.","Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"2002-П13",{"$nulls":11},"01","01","01","Тестирање громобрана на школи у Ликодри",{"$nulls":4},232632,232632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",null,null,0,0,232632,232632,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463000,463000,463000,"Текуће донације и трансфери ",{"$nulls":4},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,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":20},"осталим нивоима власти",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":7},"424912",{"$nulls":9},"424000.","424000.","424000.","Специјализоване услуге",{"$nulls":4},232632,232632,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"2002-П17",{"$nulls":11},"01","01","01","Санација школске кухиње у Костајнику",{"$nulls":4},379100,250530,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},912,{"$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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463000,463000,463000,"Текуће донације и трансфери ",{"$nulls":4},379100,250530,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":20},"осталим нивоима власти",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":7},"500912",{"$nulls":9},"511400.","511400.","511400.","Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":7},"500912",{"$nulls":9},"511300.","511300.","511300.","Капитално одржавање зграда и објеката",{"$nulls":4},379100,250530,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"2002-П6",{"$nulls":11},"01","01","01","Тестир.громобр.у свим обј.ОШ \"Боривоје Ж. Милојевић\"",{"$nulls":4},141600,139896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},912,{"$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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463000,463000,463000,"Текуће донације и трансфери ",{"$nulls":4},141600,139896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":20},"осталим нивоима власти",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":7},"424912",{"$nulls":9},"424000.","424000.","424000.","Специјализоване услуге",{"$nulls":4},141600,139896,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"2002-П7",{"$nulls":11},"01","01","01","Санација школе у Толисавцу",{"$nulls":4},2000000,1984045.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",null,null,0,0,2000000,1984045.8,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463000,463000,463000,"Текуће донације и трансфери ",{"$nulls":4},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,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":20},"осталим нивоима власти",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":7},"500912",{"$nulls":9},"511400.","511400.","511400.","Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":7},"500912",{"$nulls":9},"511300.","511300.","511300.","Капитално одржавање зграда и објеката",{"$nulls":4},2000000,1984045.8,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"2002-П1",{"$nulls":11},"01","01","01","Пројекти основне школе Боривоје Ж. Милојевић - Крупањ",{"$nulls":4},0,0,254000,254000,0,0,254000,254000,254000,253300,0,254000,0,0,0,0,254000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1448628,1448628,1448628,0,0,0,0,0,0,0,0,0,0,675720,0,0,0,1448628]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",{"$nulls":6},254000,254000,0,0,254000,254000,254000,253300,0,254000,null,0,0,0,254000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1448628,1448628,1448628,0,null,0,null,null,null,0,0,null,null,675720,null,0,null,1448628]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463200,463200,463200,"Текуће донације и трансфери ",{"$nulls":4},0,0,254000,254000,0,0,254000,254000,254000,253300,0,254000,0,0,0,0,254000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1448628,1448628,1448628,0,{"$nulls":6},0,{"$nulls":4},0,null,1448628]
[{"$nulls":4},"05476",{"$nulls":15},"осталим нивоима власти",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":7},"500912",{"$nulls":9},"511400'","511400'","511000'","Поправка електричних инсталација у Матичној школи",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,479720,479720,479720,0,null,0,null,null,null,0,0,null,null,479720,null,null,null,479720]
[{"$nulls":19},"511000'","Санација крова на школи у Толисавцу",{"$nulls":35},200000,null,200000,{"$nulls":14},200000]
[{"$nulls":19},"511000'","Постављање громобранских инсталација у школи у Толисавцу",{"$nulls":35},168288,null,168288,{"$nulls":14},168288]
[{"$nulls":19},"512000'","Набавка косачице и тримера",{"$nulls":35},100000,null,100000,{"$nulls":14},100000]
[{"$nulls":19},"512000'","Набавка административне опреме - 2 упса",{"$nulls":35},100000,null,100000,{"$nulls":14},100000]
[{"$nulls":19},"512000'","Набавка и уградња циркуларне, трофазне, прирубничке пумпе у Котларници у Крупњу.",{"$nulls":35},107380,null,107380,{"$nulls":14},107380]
[{"$nulls":19},"511000'","Набавка и уградња дизалице у котларници у Крупњу.",{"$nulls":35},97240,null,97240,{"$nulls":14},97240]
[{"$nulls":7},"500912",{"$nulls":9},"511300'","511300'","512000'","Набавка и уградња бензинског генератора електричне енергије у котларници у Крупњу.",{"$nulls":6},254000,254000,null,null,254000,254000,254000,253300,0,254000,{"$nulls":4},254000,{"$nulls":4},0,{"$nulls":9},196000,196000,196000,null,null,0,null,null,null,0,null,null,null,196000,null,null,null,196000]
[{"$nulls":20},"ОСНОВНА ШКОЛА БЕЛА ЦРКВА",{"$nulls":4},2150713,2091764.79,505527,505527,0,0,505527,505527,505527,499496,499496,6031,0,0,0,0,505527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1862300,1862300,1862300,0,0,499496,0,0,499496,499496,0,{"$error":"#REF!"},0,1812300,0,0,0,1862300]
[null,null,null,"9-П2",null,"2002-П2",{"$nulls":11},"01","01","01","Реконструкција грејања на школи у Белој Цркви",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2472000,0,2472000,1972000,2472000,0,0,0,-2472000,0,500000,0,744555.41,0,0,744555.41,744555.41,2472000,0,0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,{"$nulls":4},0,0,0,2472000,0,2472000,1972000,2472000,0,0,0,-2472000,0,500000,0,744555.41,0,0,744555.41,744555.41,2472000,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463200,463200,463200,"Текуће донације и трансфери ",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2472000,0,2472000,1972000,2472000,0,0,0,-2472000,0,500000,{"$nulls":6},2472000,{"$nulls":4},0,null,0,0]
[{"$nulls":4},"05476",{"$nulls":15},"осталим нивоима власти",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":28},0,null,null,null,0,0,0,0,{"$nulls":5},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0]
[{"$nulls":7},"500912",{"$nulls":7},189,null,"511000'","511000'","511000'","Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":13},0,null,null,2472000,null,2472000,1972000,2472000,null,null,null,-2472000,0,500000,null,744555.41,null,null,744555.41,744555.41,2472000,{"$nulls":6},0,0]
[{"$nulls":5},"2002-П10",{"$nulls":11},"01","01","01","Реконструкција школске кухиње у Завлаци",{"$nulls":4},1380613,1322944.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",null,null,0,0,1380613,1322944.79,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463000,463000,463000,"Текуће донације и трансфери ",{"$nulls":4},1380613,1322944.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},0,{"$nulls":4},0]
[{"$nulls":20},"осталим нивоима власти",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":7},"500912",{"$nulls":9},"511400.","511400.","511400.","Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":7},"500912",{"$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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"2002-П3",{"$nulls":11},"01","01","01","Замена столарије у школи у Завлаци",{"$nulls":4},330000,330000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1712300,1712300,1712300,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,1712300,0,0,0,1712300]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",null,null,0,0,330000,330000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1712300,1712300,1712300,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,1712300,0,0,0,1712300]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463000,463000,463200,"Текуће донације и трансфери ",{"$nulls":4},330000,330000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1712300,1712300,1712300,0,{"$nulls":6},0,{"$nulls":4},0,null,1712300]
[{"$nulls":20},"осталим нивоима власти",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":7},"500912",{"$nulls":9},"511400.","511400.","511400'","Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":7},"500912",{"$nulls":9},"511300.","511300.","511300'","Капитално одржавање зграда и објеката",{"$nulls":4},330000,330000,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,1712300,1712300,1712300,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,1712300,null,null,null,1712300,{"$nulls":5},511200]
[{"$nulls":5},"2002-П12",{"$nulls":11},"01","01","01","Хидроизолација крова на школи у Белој Цркви",{"$nulls":4},297500,296220,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",null,null,0,0,297500,296220,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463000,463000,463000,"Текуће донације и трансфери ",{"$nulls":4},297500,296220,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":20},"осталим нивоима власти",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":7},"500912",{"$nulls":9},"511400.","511400.","511400.","Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":7},"500912",{"$nulls":9},"511300.","511300.","511300.","Капитално одржавање зграда и објеката",{"$nulls":4},297500,296220,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"2002-П4",{"$nulls":11},"01","01","01","Пројекти набавке опреме у школи у Белој Цркви",{"$nulls":4},142600,142600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150000,150000,150000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,100000,0,0,0,150000]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",null,null,0,0,142600,142600,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150000,150000,150000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,100000,0,0,0,150000]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463000,463000,463200,"Текуће донације и трансфери ",{"$nulls":4},142600,142600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150000,150000,150000,0,{"$nulls":6},0,{"$nulls":4},0,null,150000]
[{"$nulls":20},"осталим нивоима власти",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":19},"512000'","Набавка косачице",{"$nulls":35},50000,null,50000,{"$nulls":14},50000]
[{"$nulls":7},"500912",{"$nulls":9},"512900.","512900.","512000'","Набавка рачунара",{"$nulls":4},142600,142600,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,100000,100000,100000,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,100000,null,null,null,100000,{"$nulls":5},511200]
[{"$nulls":5},"2002-П14",{"$nulls":11},"01","01","01","Радови на хобловању и лакирању паркета",{"$nulls":4},0,0,300000,300000,0,0,300000,300000,300000,298980,298980,1020,0,0,0,0,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,298980,0,0,298980,298980,0,{"$error":"#REF!"},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,0,0,0,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,298980,0,0,298980,298980,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463200,463200,463200,"Текуће донације и трансфери ",{"$nulls":4},0,0,300000,300000,0,0,300000,300000,300000,298980,298980,1020,0,0,0,0,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":4},"05476",{"$nulls":15},"осталим нивоима власти",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":7},"500912",{"$nulls":9},"511300'","511300'","511300'","Капитално одржавање зграда и објеката",{"$nulls":6},300000,300000,null,null,300000,300000,300000,298980,298980,1020,{"$nulls":4},300000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,298980,null,null,298980,298980,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"2002-П15",{"$nulls":11},"01","01","01","Набавка косачице и тримера за траву",{"$nulls":4},0,0,100000,100000,0,0,100000,100000,100000,96872,96872,3128,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,96872,0,0,96872,96872,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",null,null,0,0,null,null,100000,100000,0,0,100000,100000,100000,96872,96872,3128,null,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,96872,0,0,96872,96872,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463200,463200,463200,"Текуће донације и трансфери ",{"$nulls":4},0,0,100000,100000,0,0,100000,100000,100000,96872,96872,3128,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":4},"05476",{"$nulls":15},"осталим нивоима власти",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":7},"500912",{"$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":4},100000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,96872,null,null,96872,96872,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"2002-П16",{"$nulls":11},"01","01","01","Набавка опреме за образовање",{"$nulls":4},0,0,105527,105527,0,0,105527,105527,105527,103644,103644,1883,0,0,0,0,105527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103644,0,0,103644,103644,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",null,null,0,0,null,null,105527,105527,0,0,105527,105527,105527,103644,103644,1883,null,0,0,0,105527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,103644,0,0,103644,103644,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463200,463200,463200,"Текуће донације и трансфери ",{"$nulls":4},0,0,105527,105527,0,0,105527,105527,105527,103644,103644,1883,0,0,0,0,105527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":4},"05476",{"$nulls":15},"осталим нивоима власти",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":7},"500912",{"$nulls":9},"512600'","512600'","512600'","Опрема за образовање, науку и културу",{"$nulls":6},105527,105527,null,null,105527,105527,105527,103644,103644,1883,{"$nulls":4},105527,{"$nulls":4},0,{"$nulls":10},0,0,null,null,103644,null,null,103644,103644,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":20},"ЗАЈЕДНИЧКИ ПРОЈЕКАТ ОСНОВНИХ ШКОЛА",{"$nulls":25},0,{"$nulls":10},0]
[null,null,null,"9-П3",null,"2002-П5",{"$nulls":11},"01","01","01","Пројекат у ритму Европе",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,413900,208000,312000,413900,413900,312000,413900,0,0,0,-413900,0,0,0,744555.41,0,0,744555.41,744555.41,312000,0,0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":8},"Основно образовање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,{"$nulls":4},0,413900,208000,312000,413900,413900,312000,413900,0,0,0,-413900,0,0,0,744555.41,0,0,744555.41,744555.41,312000,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":23},0,null,null,null,0,0,0,0,{"$nulls":5},0,{"$nulls":4},0,{"$nulls":10},0,0,0,null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"912423",null,"912","423",{"$nulls":5},187,null,423000,423000,423000,"Услуге по уговору",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":13},0,413900,208000,312000,413900,413900,312000,413900,null,null,null,-413900,0,null,null,744555.41,null,null,744555.41,744555.41,312000,{"$nulls":6},0]
[null,null,"05476",{"$nulls":17},"Средња школа  Крупањ",{"$nulls":4},8644710,8179761.3,6725645,7508572.880000001,0,0,7508572.880000001,7508572.880000001,7306514.03,6785389.03,3172974.81,4133539.22,0,43429585,0,0,6891105,0,0,0,700000,700000,3602262.13,1309435.06,7506820.52,5329114.78,7454047,6858157,7078547,1500000,4804791,5104791,-2349256,5804791,403000,0,3917530.22,0,0,3917530.22,3917530.22,7078547,{"$error":"#REF!"},2127000,7231791,0,0,0,5804791]
[null,null,null,"10",null,"2003",{"$nulls":14},"ПРОГРАМ 10 - Средњ.образов.и васпитање",{"$nulls":4},8644710,8179761.3,6725645,7508572.880000001,0,0,7508572.880000001,7508572.880000001,7306514.03,6785389.03,3172974.81,4133539.22,0,43429585,0,0,6891105,0,0,0,700000,700000,3602262.13,1309435.06,7506820.52,5329114.78,7454047,6858157,7078547,1500000,4804791,5104791,-2349256,5804791,403000,0,3917530.22,0,0,3917530.22,3917530.22,7078547,{"$error":"#REF!"},2127000,7231791,0,0,0,5804791]
[null,null,null,"10-1",null,"2003-0001",{"$nulls":11},"01","01","01","Функционисање средњих школа",{"$nulls":4},5748325,5496262.62,6379325,6434784.8100000005,0,0,6434784.8100000005,6434784.8100000005,6960194.03,6785389.03,3172974.81,3787219.22,null,43429585,0,0,6544785,0,0,0,0,0,3602262.13,1309435.06,6806820.52,5329114.78,6754047,6158157,6378547,1500000,4804791,4804791,-1949256,4804791,403000,0,3172974.81,0,0,3172974.81,3172974.81,6378547,{"$error":"#REF!"},2127000,6931791,0,0,0,4804791]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},922,{"$nulls":8},"Више средње образовање",5950377,5847075,5238322,6004544,5748325,5496262.62,6379325,6434784.8100000005,0,0,6434784.8100000005,6434784.8100000005,6960194.03,6785389.03,3172974.81,3787219.22,null,43429585,0,0,6544785,0,0,0,0,0,3602262.13,1309435.06,6806820.52,5329114.78,6754047,6158157,6378547,1500000,4804791,4804791,-1949256,4804791,403000,null,3172974.81,0,0,3172974.81,3172974.81,6378547,{"$error":"#REF!"},2127000,6931791,0,0,0,4804791]
[{"$nulls":4},"05476",null,"9224631",null,"922","4631",{"$nulls":7},463100,463100,463100,"Текуће донације и трансфери осталим ",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,43429585,0,0,6544785,0,0,0,0,0,3602262.13,1309435.06,6806820.52,5329114.78,6754047,6158157,6378547,1500000,4804791,4804791,-1949256,4804791,403000,null,3172974.81,0,0,3172974.81,3172974.81,6378547,{"$error":"#REF!"},2127000,6931791,0,0,0,4804791,0.7113943684430979,{"$nulls":4},463000]
[{"$nulls":4},"05476",{"$nulls":15},"нивоима власти",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":7},"411922",{"$nulls":7},192,1,null,null,null,"Плате и додаци запослених",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,null,33258119,null,null,0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},"411000."]
[{"$nulls":7},"412922",{"$nulls":7},192,2,null,null,null,"Социјални доприноси на терет послодавца",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,null,8647110,null,null,0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},"412000."]
[{"$nulls":7},"414922",{"$nulls":7},192,3,null,null,null,"Отпремнине и помоћи",54206,null,null,54206,null,null,0,55459.81,null,null,55459.81,55459.81,55459.81,55459.81,55459.81,0,null,458526,null,null,55460,{"$nulls":4},0,192587.72,null,193000,192587.72,193000,null,193000,null,null,null,-193000,0,null,null,55459.81,null,null,55459.81,55459.81,193000,{"$error":"#REF!"},null,0,null,null,0,0,0,{"$nulls":4},"414000."]
[{"$nulls":7},"414922",{"$nulls":7},192,4,null,null,null,"Јубиларнр награде, бонуси",219456,219456,114812,219456,243668,121104,243668,243668,null,null,243668,243668,659077.22,621635.22,67995,591082.22,{"$nulls":4},243668,{"$nulls":4},0,467081.97,null,422500,467081.97,468000,422500,422500,null,541744,541744,73744,541744,null,null,67995,null,null,67995,67995,422500,{"$error":"#REF!"},null,541744,null,null,0,541744,1.1575726495726495,{"$nulls":4},"416000."]
[{"$nulls":7},"421922",{"$nulls":7},192,5,null,null,null,"Сталне трошкове",2130000,2113202,1715868,2130000,2130000,2084321.5,2130000,2130000,null,null,2130000,2130000,2130000,2130000,795334,1334666,{"$nulls":4},2130000,{"$nulls":4},0,762127.68,377975.06,2130000,1825069.27,2460000,2130000,2130000,null,2130000,2130000,-330000,2130000,null,null,795334,null,null,795334,795334,2130000,{"$error":"#REF!"},35000,2165000,null,null,0,2130000,0.8658536585365854,{"$nulls":4},"421000."]
[{"$nulls":7},"422922",{"$nulls":7},192,6,null,null,null,"Трошкови путовања-превоз радника ",765164,765164,864039,900000,800000,745996,800000,800000,null,null,800000,800000,800000,699881,421233,378767,{"$nulls":4},800000,{"$nulls":4},0,438897.76,181406,877795.52,532529.79,800000,800000,800000,null,800000,800000,0,800000,null,null,421233,null,null,421233,421233,800000,{"$error":"#REF!"},null,800000,null,null,0,800000,1,{"$nulls":4},"422000."]
[{"$nulls":7},"422922",{"$nulls":7},192,7,null,null,null,"Трошкови путовања-превоз ученика",1500000,1481281,1382600,1420000,1500000,1481208,1500000,1500000,null,null,1500000,1500000,1500000,1500000,799283,700717,{"$nulls":4},1500000,{"$nulls":4},0,925239,431180,1850478,1383395,1500000,1500000,1500000,1500000,null,null,-1500000,0,null,null,799283,null,null,799283,799283,1500000,{"$error":"#REF!"},null,0,null,null,null,0,0]
[{"$nulls":7},"423922",{"$nulls":7},192,8,null,null,null,"Услуге по уговору ",243778,232573,137526,243778,100329,91684,100329,100329,null,null,100329,100329,100329,100329,37632,62697,{"$nulls":4},100329,{"$nulls":4},0,104442,55552,127719,108442,127719,100329,127719,null,127719,127719,0,127719,3000,null,37632,null,null,37632,37632,127719,{"$error":"#REF!"},2022000,2149719,null,null,0,127719,1,{"$nulls":4},"423000."]
[{"$nulls":7},"423922",{"$nulls":7},192,9,null,null,null,"Стручно усавршавање запослених",200000,198600,200000,200000,150000,148839.12,150000,150000,null,null,150000,150000,150000,146946,79501,70499,{"$nulls":4},150000,{"$nulls":4},0,142940,66000,150000,142940,150000,150000,150000,null,150000,150000,0,150000,null,null,79501,null,null,79501,79501,150000,{"$error":"#REF!"},null,150000,null,null,0,150000,1,{"$nulls":4},"423000."]
[{"$nulls":7},"424922",{"$nulls":7},192,10,null,null,null," Спеијализоване услуге",{"$nulls":6},0,0,null,null,0,0,0,0,null,0,{"$nulls":4},0,{"$nulls":4},0,null,null,0,null,0,0,0,null,0,0,0,0,{"$nulls":5},0,null,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},"424000."]
[{"$nulls":7},"425922",{"$nulls":7},192,11,null,null,null,"Текуће поправке и одржавање",420669,420669,410660,420000,489000,489000,1070000,1070000,null,null,1070000,1070000,1180000,1145817,648360,531640,{"$nulls":4},1180000,{"$nulls":4},0,322680,103568,670000,370745.2,670000,670000,670000,null,670000,670000,0,670000,400000,null,648360,null,null,648360,648360,670000,{"$error":"#REF!"},70000,740000,null,null,0,670000,1,{"$nulls":4},"425000."]
[{"$nulls":7},"426922",{"$nulls":7},192,12,null,null,null,"Материјал",417104,416130,412817,417104,335328,334110,385328,385328,null,null,385328,385328,385328,385321,268177,117151,{"$nulls":4},385328,{"$nulls":4},0,246266,93754,385328,306323.83,385328,385328,385328,null,385328,385328,0,385328,null,null,268177,null,null,268177,268177,385328,{"$error":"#REF!"},null,385328,null,null,0,385328,1,{"$nulls":4},"426000."]
[{"$nulls":7},"472922",{"$nulls":7},192,13,null,null,null,"Ученичке стипендије",{"$nulls":6},0,0,null,null,0,0,0,null,null,0,null,1065830,null,null,0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":4},0,null,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},"426000."]
[null,null,null,"10-П1",null,"2003-П1",{"$nulls":11},"01","01","01","Изградња и адаптација школске радионице (мокри чвор и адаптац.)",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,700000,700000,0,0,700000,0,700000,700000,700000,0,0,0,-700000,700000,0,0,744555.41,0,0,744555.41,744555.41,700000,0,0,0,0,0,0,700000]
[{"$nulls":11},922,{"$nulls":8},"Више средње образовање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,null,null,null,700000,700000,0,0,700000,0,700000,700000,700000,0,0,0,-700000,700000,0,0,744555.41,0,0,744555.41,744555.41,700000,0,0,0,0,0,0,700000]
[{"$nulls":4},"05476",null,"9224632",null,"922","4632",{"$nulls":7},463200,463200,463200,"Текуће донације и трансфери ",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,700000,700000,0,0,700000,0,700000,700000,700000,0,0,0,-700000,700000,0,{"$nulls":6},700000,{"$nulls":4},0,null,700000,0]
[{"$nulls":4},"05476",{"$nulls":15},"осталим нивоима власти",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":7},"500922",{"$nulls":7},191,null,"512000'","512000'","512000'","Машине и опрема",{"$nulls":7},0,null,null,null,0,0,0,0,{"$nulls":5},0,{"$nulls":4},0,null,null,200000,null,null,200000,200000,null,null,null,0,0,0,null,0,null,null,null,0,200000,{"$nulls":6},0]
[{"$nulls":7},"500922",{"$nulls":7},191,null,"511000'","511000'","511000'","Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":12},700000,700000,null,null,500000,null,700000,500000,500000,null,null,null,-700000,700000,null,null,744555.41,null,null,744555.41,744555.41,500000,{"$nulls":6},700000,0]
[{"$nulls":5},"2003-П5",{"$nulls":11},"01","01","01","Обележавање 50 година Средње школе у Крупњу",{"$nulls":4},500000,336040,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,"9224631",null,"922","4632",{"$nulls":7},463000,463000,463000,"Текуће донације и трансфери осталим ",null,null,null,0,500000,336040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$error":"#REF!"},null,0,0,0,0,0,{"$nulls":5},463000]
[{"$nulls":20},"нивоима власти",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":7},"423922",{"$nulls":12},"Услуге по уговору",{"$nulls":4},500000,336040,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":7},"426922",{"$nulls":12},"Материјал",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":7},"482922",{"$nulls":12},"Порези и обавезне таксе",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":5},"2003-П3",{"$nulls":11},"01","01","01","Реконстр., адапт.и опремање радионице за практ.наставу",{"$nulls":4},1906385,1862082.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},922,{"$nulls":8},"Више средње образовање",null,null,0,0,1906385,1862082.68,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9224632",null,"922","4632",{"$nulls":7},463000,463000,463000,"Текуће донације и трансфери ",{"$nulls":4},1906385,1862082.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":20},"осталим нивоима власти",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":7},"500922",{"$nulls":9},"511400.","511400.","511400.","Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":7},"500922",{"$nulls":9},"511300.","511300.","511300.","Капитално одржавање зграда и објеката",{"$nulls":4},1906385,1862082.68,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"2003-П4",{"$nulls":11},"01","01","01","Ограђивање школског дворишта",{"$nulls":4},490000,485376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},922,{"$nulls":8},"Више средње образовање",null,null,0,0,490000,485376,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9224632",null,"922","4632",{"$nulls":7},463000,463000,463000,"Текуће донације и трансфери ",{"$nulls":4},490000,485376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":20},"осталим нивоима власти",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":7},"500922",{"$nulls":9},"511400.","511400.","511400.","Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":7},"500922",{"$nulls":9},"511300.","511300.","511300.","Капитално одржавање зграда и објеката",{"$nulls":4},490000,485376,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"2003-П2",{"$nulls":11},"01","01","01","Машине и опрема",{"$nulls":4},0,0,346320,346320,0,0,346320,346320,346320,0,0,346320,0,0,0,0,346320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300000,300000,300000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,300000,0,0,0,300000]
[{"$nulls":11},922,{"$nulls":8},"Више средње образовање",null,null,0,0,null,null,346320,346320,0,0,346320,346320,346320,0,0,346320,null,0,0,0,346320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300000,300000,300000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,300000,0,0,0,300000]
[{"$nulls":4},"05476",null,"9224632",null,"922","4632",{"$nulls":7},463200,463200,463200,"Текуће донације и трансфери ",{"$nulls":4},0,0,346320,346320,0,0,346320,346320,346320,0,0,346320,0,0,0,0,346320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300000,300000,300000,0,{"$nulls":6},0,{"$nulls":4},0,null,300000]
[{"$nulls":20},"осталим нивоима власти",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":7},"500922",{"$nulls":9},"511400'","511400'","511400'","Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":7},"500922",{"$nulls":9},"511300'","511300'","512000'","Машине и опрема",{"$nulls":6},346320,346320,null,null,346320,346320,346320,0,0,346320,{"$nulls":4},346320,{"$nulls":4},0,{"$nulls":9},300000,300000,300000,null,null,0,null,null,null,0,null,{"$error":"#REF!"},null,300000,null,null,null,300000,{"$nulls":5},511200]
[null,null,"05476",{"$nulls":17},"СОЦИЈАЛНА ЗАШТИТА",{"$nulls":4},22233560,21835097.810000002,22603560,23130902.71,0,450000,23580902.71,23580902.71,23577324.35,23193972.630000003,14202913.24,9374411.11,null,17000000,0,0,22646603,0,1000000,0,1153484,153484,13751364.120000001,5515892.82,23667494.55,18031118.08,26696265,24773260,26889265,2321832,24964224,26426224,-270041,27579708,630000,0,16802944.240000002,0,0,16802944.240000002,16802944.240000002,27879265,{"$error":"#REF!"},16297470,41376178,0,0,0,27579708]
[null,null,null,"11",null,"0901",{"$nulls":14},"ПРОГРАМ 11 - СОЦИЈАЛНА И ДЕЧИЈА ЗАШТИТА",{"$nulls":4},22233560,21835097.810000002,22603560,23130902.71,0,450000,23580902.71,23580902.71,23577324.35,23193972.630000003,14202913.24,9374411.11,0,17000000,0,0,22646603,0,1000000,0,1153484,153484,13751364.120000001,5515892.82,23667494.55,18031118.08,26696265,24773260,26889265,2321832,24964224,26426224,-270041,27579708,630000,0,16802944.240000002,0,0,16802944.240000002,16802944.240000002,27879265,{"$error":"#REF!"},16297470,41376178,0,0,0,27579708]
[{"$nulls":20},"Центар за социјални рад   \" 21. Септембар \" Крупањ",{"$nulls":4},8015986,7985986,8015986,8015986,0,0,8015986,8015986,8985986,8910326.64,5314142.65,3671843.35,0,0,0,0,8985986,0,1000000,0,1000000,0,4458488.46,1812107.74,8987163,5084425.46,9015986,9015986,9015986,2321832,9015986,10486986,1471000,11486986,0,0,5314142.65,0,0,5314142.65,5314142.65,9015986,{"$error":"#REF!"},15089328,24076314,0,0,0,11486986]
[null,null,null,"11-11",null,"0901-0001",{"$nulls":11},"01","01","01","Једнократне помоћи и други облици помоћи",{"$nulls":4},7985986,7985986,7985986,7985986,0,0,7985986,7985986,8985986,8910326.64,5314142.65,3671843.35,0,0,0,0,8985986,0,1000000,0,1000000,0,4457311.46,1812107.74,8985986,5083248.46,8985986,8985986,8985986,2321832,8985986,10485986,1500000,11485986,0,0,5314142.65,0,0,5314142.65,5314142.65,8985986,{"$error":"#REF!"},15089328,24075314,0,0,0,11485986]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},"010",{"$nulls":8},"Болест и инвалидност",1900000,1900000,1900000,1900000,1900000,1900000,1900000,1900000,0,0,1900000,1900000,1900000,1900000,1266664,633336,null,0,0,0,1900000,0,0,0,0,0,1093830.41,474999,1900000,1093830.41,1900000,1900000,1900000,0,1900000,1900000,0,1900000,0,null,1266664,0,0,1266664,1266664,1900000,{"$error":"#REF!"},0,1900000,0,0,0,1900000]
[{"$nulls":4},"05476",null,"0104631",null,"10","4631",{"$nulls":5},26,null,463100,null,null,"Донације и трансфери осталим нивоима ",1900000,1900000,1900000,1900000,1900000,1900000,1900000,1900000,0,0,1900000,1900000,1900000,1900000,1266664,633336,null,0,0,0,1900000,0,0,0,0,0,1093830.41,474999,1900000,1093830.41,1900000,1900000,1900000,0,1900000,1900000,0,1900000,0,null,1266664,0,0,1266664,1266664,1900000,{"$error":"#REF!"},0,1900000,0,0,0,1900000,1,{"$nulls":4},463000]
[{"$nulls":4},"05476",{"$nulls":15},"власти",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":20},"Накнаде за социјалну заштиту из буџета",1900000,1900000,1900000,1900000,1900000,1900000,1900000,1900000,0,0,1900000,1900000,1900000,1900000,1266664,633336,null,0,0,0,1900000,0,0,0,0,0,1093830.41,474999,1900000,1093830.41,1900000,1900000,1900000,0,1900000,1900000,0,1900000,0,null,1266664,0,0,1266664,1266664,1900000,{"$error":"#REF!"},0,1900000,0,0,0,1900000,1,{"$nulls":4},"472000."]
[{"$nulls":7},"472",{"$nulls":10},463000,463100,"  - Давања из буџета болесним и ",1900000,1900000,1900000,1900000,1900000,1900000,1900000,1900000,null,null,1900000,1900000,1900000,1900000,1266664,633336,{"$nulls":4},1900000,{"$nulls":4},0,1093830.41,474999,1900000,1093830.41,1900000,1900000,1900000,null,1900000,1900000,0,1900000,null,null,1266664,null,null,1266664,1266664,1900000,{"$error":"#REF!"},null,1900000,null,null,null,1900000,1]
[{"$nulls":20},"    инвалидним лицима",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":11},"070",{"$nulls":8},"Социјална помоћ угроженом ",5300000,5299329,5300000,6173871,5300000,5300000,5300000,5300000,0,0,5300000,5300000,6300000,6224340.640000001,3523494.65,2776505.35,null,0,0,0,6300000,0,1000000,0,1000000,0,2773999.05,1206112.74,6300000,3399936.05,6300000,6300000,6300000,0,6300000,7800000,1500000,8800000,0,null,3523494.65,0,0,3523494.65,3523494.65,6300000,{"$error":"#REF!"},0,6300000,0,0,0,8800000]
[{"$nulls":20},"становништву некласификована на",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":20},"другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"0104631",null,"70","4631",{"$nulls":7},463100,null,null,"Донације и трансфери осталим нивоима ",5300000,5299329,5300000,6173871,5300000,5300000,5300000,5300000,0,0,5300000,5300000,6300000,6224340.640000001,3523494.65,2776505.35,0,0,0,0,6300000,0,1000000,0,1000000,0,2773999.05,1206112.74,6300000,3399936.05,6300000,6300000,6300000,0,6300000,7800000,1500000,8800000,0,0,3523494.65,0,0,3523494.65,3523494.65,6300000,{"$error":"#REF!"},0,6300000,0,0,0,8800000,1.2380952380952381,{"$nulls":4},463000]
[{"$nulls":4},"05476",{"$nulls":15},"власти",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":7},"472",{"$nulls":12},"Накнаде за социјалну заштиту из буџета",null,null,5300000,5755700,5300000,5300000,5300000,5300000,0,0,5300000,5300000,6300000,6224340.640000001,3523494.65,2776505.35,null,0,0,0,6300000,0,1000000,0,1000000,0,2773999.05,1206112.74,6300000,3399936.05,6300000,6300000,6300000,0,6300000,7800000,1500000,8800000,null,null,3523494.65,0,0,3523494.65,3523494.65,6300000,{"$error":"#REF!"},0,6300000,0,0,0,8800000,1.2380952380952381]
[{"$nulls":15},30,10,null,463000,463100,"  - Давања из буџ. соц. угр.-једнократна помоћ",5300000,5299329,5300000,5300000,5300000,5300000,5300000,5300000,null,null,5300000,5300000,5300000,5293641.32,3523494.65,1776505.35,{"$nulls":4},5300000,{"$nulls":4},0,2773999.05,1206112.74,5300000,3399936.05,5300000,5300000,5300000,null,5300000,5300000,0,5300000,null,null,3523494.65,null,null,3523494.65,3523494.65,5300000,{"$error":"#REF!"},null,5300000,null,null,null,5300000,1,{"$nulls":4},"472000."]
[{"$nulls":19},463100,"  - Превоз ученика средње школе у стању социјалне потребе",{"$nulls":35},1500000,null,1500000,{"$nulls":14},1500000]
[{"$nulls":13},30,null,30,11,null,463000,463100,"  - Давања из буџ. соц. угр.-натурална помоћ",{"$nulls":6},0,0,null,null,0,0,1000000,930699.32,0,1000000,{"$nulls":4},1000000,null,1000000,null,1000000,0,null,null,1000000,null,1000000,1000000,1000000,null,1000000,1000000,0,2000000,null,null,0,null,null,0,0,1000000,{"$error":"#REF!"},null,1000000,null,null,0,2000000,1,{"$nulls":4},"482000."]
[{"$nulls":11},"070",{"$nulls":8},"Социјална помоћ угроженом ",1934671,1934671,873871,6173871,785986,785986,785986,785986,0,0,785986,785986,785986,785986,523984,262002,null,0,0,0,785986,0,0,0,0,0,589482,130996,785986,589482,785986,785986,785986,2321832,785986,785986,0,785986,0,null,523984,0,0,523984,523984,785986,{"$error":"#REF!"},15089328,15875314,0,0,0,785986]
[{"$nulls":20},"становништву некласификована на",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":20},"другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"0104631",null,"70","4631",{"$nulls":7},463100,463000,463100,"Донације и трансфери осталим нивоима ",1934671,1934671,873871,6173871,785986,785986,785986,785986,0,0,785986,785986,785986,785986,523984,262002,0,0,0,0,785986,0,0,0,0,0,589482,130996,785986,589482,785986,785986,785986,2321832,785986,785986,0,785986,0,0,523984,0,0,523984,523984,785986,{"$error":"#REF!"},15089328,15875314,0,0,0,785986,1,{"$nulls":4},463000]
[{"$nulls":4},"05476",{"$nulls":15},"власти (трансфери Центру за социјални рад)",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":7},"411",{"$nulls":8},1,null,null,null,"Плате и додаци ",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,1522752,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},7057380,7057380,null,null,0,0,{"$nulls":5},"411000."]
[{"$nulls":7},"412",{"$nulls":8},2,null,null,null,"Социјални доприноси на терет послодавца",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,272580,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},1263276,1263276,null,null,0,0,{"$nulls":5},"412000."]
[{"$nulls":7},"421",{"$nulls":7},30,3,null,null,null,"Стални трошкови",1127431,1127431,66631,66631,66631,66631,66631,66631,null,null,66631,66631,66631,66631,44416,22215,{"$nulls":4},66631,{"$nulls":4},0,49968,11104,66631,49968,66631,66631,66631,100000,66631,66631,0,66631,null,null,44416,null,null,44416,44416,66631,{"$error":"#REF!"},2396592,2463223,null,null,0,66631,1,{"$nulls":4},"421000."]
[{"$nulls":7},"422",{"$nulls":7},30,4,null,null,null,"Трошкови путовања",44640,44640,44640,44640,33480,33480,33480,33480,null,null,33480,33480,33480,33480,22320,11160,{"$nulls":4},33480,{"$nulls":4},0,25110,5580,33480,25110,33480,33480,33480,100000,33480,33480,0,33480,null,null,22320,null,null,22320,22320,33480,{"$error":"#REF!"},588016,621496,null,null,0,33480,1,{"$nulls":4},"422000."]
[{"$nulls":7},"423",{"$nulls":7},30,5,null,null,null,"Услуге по уговору",186000,186000,186000,186000,139500,139500,139500,139500,null,null,139500,139500,139500,139500,93000,46500,{"$nulls":4},139500,{"$nulls":4},0,104625,23250,139500,104625,139500,139500,139500,76500,139500,139500,0,139500,null,null,93000,null,null,93000,93000,139500,{"$error":"#REF!"},396000,535500,null,null,0,139500,1,{"$nulls":4},"423000."]
[{"$nulls":7},"424",{"$nulls":8},6,null,null,null,"Специјализоване услуге",{"$nulls":6},0,0,null,null,0,0,0,0,null,0,{"$nulls":4},0,{"$nulls":4},0,null,0,0,null,0,0,0,null,0,0,0,0,{"$nulls":5},0,null,0,{"$error":"#REF!"},474660,474660,null,null,null,0,{"$nulls":5},"424000."]
[{"$nulls":7},"425",{"$nulls":8},7,null,null,null,"Текуће поравке и одржавање",{"$nulls":6},0,0,null,null,0,0,0,0,null,0,{"$nulls":4},0,{"$nulls":4},0,null,0,0,null,0,0,0,150000,0,0,0,0,{"$nulls":5},0,null,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},"425000."]
[{"$nulls":7},"426",{"$nulls":7},30,8,null,null,null,"Материјал",120900,120900,120900,120900,90675,90675,90675,90675,null,null,90675,90675,90675,90675,60448,30227,{"$nulls":4},90675,{"$nulls":4},0,68004,15112,90675,68004,90675,90675,90675,100000,90675,90675,0,90675,null,null,60448,null,null,60448,60448,90675,{"$error":"#REF!"},1409408,1500083,null,null,0,90675,1,{"$nulls":4},"426000."]
[{"$nulls":7},"472",{"$nulls":12},"Накнаде за социјалну заштиту из буџета",null,null,455700,5755700,455700,455700,455700,455700,0,0,455700,455700,455700,455700,303800,151900,null,0,0,0,455700,0,0,0,0,0,341775,75950,455700,341775,455700,455700,455700,0,455700,455700,0,455700,null,null,303800,0,0,303800,303800,455700,{"$error":"#REF!"},1503996,1959696,0,0,0,455700,1]
[{"$nulls":15},30,9,null,null,null,"  - Накнаде за социјалну заштиту",455700,455700,455700,455700,455700,455700,455700,455700,null,null,455700,455700,455700,455700,303800,151900,{"$nulls":4},455700,{"$nulls":4},0,341775,75950,455700,341775,455700,455700,455700,null,455700,455700,0,455700,null,null,303800,null,null,303800,303800,455700,{"$error":"#REF!"},1503996,1959696,null,null,0,455700,1,{"$nulls":4},"472000."]
[null,null,null,"11-4",null,"0901-0004",{"$nulls":11},"01","01","01","Саветодавно-терапијске и социјално-едукативне услуге",{"$nulls":4},30000,0,30000,30000,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,1177,0,1177,1177,30000,30000,30000,0,30000,1000,-29000,1000,0,0,0,0,0,0,0,30000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},"090",{"$nulls":8},"Социјална заштита некласификована",0,0,0,0,30000,0,30000,30000,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,1177,0,1177,1177,30000,30000,30000,0,30000,1000,-29000,1000,0,null,0,0,0,0,0,30000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,"0104631",null,"90","4631",{"$nulls":7},463100,null,null,"Донације и трансфери осталим нивоима ",null,0,0,0,30000,0,30000,30000,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,1177,0,1177,1177,30000,30000,30000,0,30000,1000,-29000,1000,0,null,0,0,0,0,0,30000,{"$error":"#REF!"},0,1000,0,0,0,1000,0.03333333333333333,{"$nulls":4},463000]
[{"$nulls":4},"05476",{"$nulls":15},"власти",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":7},"423",{"$nulls":7},33,null,null,463000,463100,"Услуге по уговору",{"$nulls":4},30000,0,30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":9},0,1177,null,1177,1177,30000,30000,30000,null,30000,1000,-29000,1000,null,null,0,null,null,0,0,30000,{"$error":"#REF!"},null,1000,null,null,0,1000,0.03333333333333333,{"$nulls":4},"472000."]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0,{"$nulls":5},"481000."]
[{"$nulls":5},"ОПШТИНСКА УПРАВА",{"$nulls":19},14217574,13849111.810000002,14587574,15114916.71,0,450000,15564916.71,15564916.71,14591338.35,14283645.99,8888770.59,5702567.76,0,17000000,0,0,13660617,0,0,0,153484,153484,9292875.66,3703785.08,14680331.55,12946692.62,17680279,15757274,17873279,0,15948238,15939238,-1741041,16092722,630000,0,11488801.59,0,0,11488801.59,11488801.59,18863279,{"$error":"#REF!"},1208142,17299864,0,0,0,16092722]
[null,null,null,"11-12",null,"0901-0001",{"$nulls":11},"01","01","01","Социјалне помоћи (УПРАВА)",{"$nulls":4},2105300,1790045.95,420300,619642.71,0,0,619642.71,619642.71,811765.35,801828.35,300852.13,510913.22000000003,0,0,0,0,414343,0,0,0,153484,153484,655658.55,4596.55,2209142.55,1855658.55,2209500,410000,2262500,0,350000,350000,-1859500,503484,0,0,300852.13,0,0,300852.13,300852.13,2262500,{"$error":"#REF!"},0,503484,0,0,0,503484]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},"030",{"$nulls":8},"Корисници породичне пензије",420300,267947,212722,422014,420300,206606.95,420300,420300,0,0,420300,420300,210000,205063,191509.41999999998,18490.580000000016,null,0,0,0,210000,0,0,0,0,0,156642.55,4596.55,156642.55,156642.55,157000,210000,210000,0,150000,150000,-7000,150000,0,null,191509.41999999998,0,0,191509.41999999998,191509.41999999998,210000,{"$error":"#REF!"},0,150000,0,0,0,150000]
[{"$nulls":4},"05476",null,"010472",null,"30","472",{"$nulls":7},472000,null,null,"Накнаде за социјалну заштиту из буџета",420300,267947,212722,422014,420300,206606.95,420300,420300,0,0,420300,420300,210000,205063,191509.41999999998,18490.580000000016,null,0,0,0,210000,0,0,0,0,0,156642.55,4596.55,156642.55,156642.55,157000,210000,210000,0,150000,150000,-7000,150000,0,null,191509.41999999998,0,0,191509.41999999998,191509.41999999998,210000,{"$error":"#REF!"},0,150000,0,0,0,150000,0.9554140127388535,{"$nulls":4},472000]
[{"$nulls":4},"05476",{"$nulls":10},27,1,null,472000,472000,"  - Материјално обезбеђење учесницима рата                ",270300,117947,61008,270300,270300,56606.95,270300,270300,null,null,270300,270300,60000,55063,41509.42,18490.58,{"$nulls":4},60000,{"$nulls":4},0,6642.55,4596.55,6642.55,6642.55,7000,60000,60000,null,null,null,-7000,0,null,null,41509.42,null,null,41509.42,41509.42,60000,{"$error":"#REF!"},null,0,null,null,null,0,0]
[{"$nulls":15},27,2,null,472000,472000,"  - Једнократне накн. пород. погинулих бораца ",150000,150000,151714,151714,150000,150000,150000,150000,null,null,150000,150000,150000,150000,150000,0,{"$nulls":4},150000,{"$nulls":4},0,150000,null,150000,150000,150000,150000,150000,null,150000,150000,0,150000,null,null,150000,null,null,150000,150000,150000,{"$error":"#REF!"},null,150000,null,null,null,150000,1]
[{"$nulls":11},"090",{"$nulls":8},"Социјална заштита некласификована",2452000,2451746,1593000,4148860,1685000,1583439,450000,199342.71000000002,0,450000,649342.71,649342.71,601765.35,596765.35,109342.71,492422.63999999996,null,17000000,0,0,204343,0,0,0,153484,153484,499016,0,2052500,1699016,2052500,1200000,2052500,0,200000,200000,-1852500,353484,0,null,109342.71,0,0,109342.71,109342.71,3052500,{"$error":"#REF!"},0,353484,0,0,0,354484]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"010500",null,"90","511",{"$nulls":7},511000,511000,511000,"Комесаријат за избеглице",2452000,2451746,1425000,2987500,1672500,1583439,0,90000,null,null,90000,90000,470000,470000,0,470000,{"$nulls":4},90000,null,null,null,153484,153484,499016,null,1852500,1699016,1852500,null,1852500,null,null,null,-1852500,153484,null,null,0,null,null,0,0,1852500,{"$error":"#REF!"},null,153484,null,null,null,153484,{"$nulls":5},511000]
[{"$nulls":4},"05476",null,"010500",null,"90","511",{"$nulls":5},38,null,511000,511000,511000,"Комесаријат за избеглице (учешћ.општине у прој.комесар.)",null,null,168000,180500,12500,0,0,109342.71,null,null,109342.71,109342.71,131765.35,126765.35,109342.71,22422.64,{"$nulls":4},114343,{"$nulls":4},0,null,null,200000,null,200000,200000,200000,null,200000,200000,0,200000,null,null,109342.71,null,null,109342.71,109342.71,200000,{"$error":"#REF!"},null,200000,null,null,null,200000,1,{"$nulls":4},511000]
[null,null,null,"11-2",null,"0901-0002",{"$nulls":11},"01","01","01","Породични и домски смештај, прихватил.и друге врсте смештаја",{"$nulls":4},0,0,450000,0,0,450000,450000,450000,0,0,0,0,null,17000000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000000,0,0,10000,1000,1000,1000,0,0,0,0,0,0,0,1000000,{"$error":"#REF!"},0,0,0,0,0,1000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},"070",{"$nulls":8},"Социјална помоћ угроженом ",0,0,0,0,0,0,450000,0,0,450000,450000,450000,0,0,0,0,null,17000000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000000,0,0,10000,1000,1000,1000,0,null,0,0,0,0,0,1000000,{"$error":"#REF!"},0,0,0,0,0,1000]
[{"$nulls":20},"становништву некласификована на",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":20},"другом месту",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,"010500",null,"70","511",{"$nulls":7},511200,472000,472000,"Накнаде за социјалну заштиту из буџета",{"$nulls":4},0,0,450000,0,0,450000,450000,450000,0,0,0,0,null,17000000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000000,0,0,10000,1000,1000,1000,0,0,0,0,0,0,0,1000000,{"$error":"#REF!"},0,0,0,0,0,1000,{"$nulls":5},"424000."]
[{"$nulls":4},"05476",{"$nulls":11},1,{"$nulls":10},0,0,null,null,null,0,0,0,0,0,null,17000000,null,null,0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0]
[]
[{"$nulls":15},32,2,{"$nulls":9},0,450000,null,null,450000,450000,450000,null,0,0,0,{"$nulls":9},0,{"$nulls":5},1000000,{"$nulls":4},0,0,null,null,0,null,null,0,0,1000000,{"$error":"#REF!"},null,0,null,null,null,0]
[null,null,null,"11-31",null,"0901-0003",{"$nulls":11},"01","01","01","Дневне услуге у заједници ",{"$nulls":4},871414,861665.72,326414,715414,0,0,715414,715414,715414,515381.43,219978.93,495435.07,0,0,0,0,715414,0,0,0,0,0,160810.39,42138,374122,198700.56,444122,326414,574122,0,126414,126414,-317708,126414,0,0,94818,0,0,94818,94818,326414,{"$error":"#REF!"},0,126414,0,0,0,126414]
[{"$nulls":20},"Подрш.социо-хуман.организацијама",{"$nulls":25},0,{"$nulls":10},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,0,0,0,326414,0,0,0,0,0,132810.38,42138,126414,170700.55,196414,326414,326414,0,126414,126414,-70000,126414,0,null,94818,0,0,94818,94818,326414,{"$error":"#REF!"},0,126414,0,0,0,126414]
[{"$nulls":20},"на другом месту",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,"010480",null,"90","481",{"$nulls":7},481000,481000,481000,"Дотације хуманитарним удружењима (без конкурса)",376414,376278,366477,376414,626414,626414,326414,326414,0,0,326414,326414,326414,126414,94818,231596,null,0,0,0,326414,0,0,0,0,0,132810.38,42138,126414,170700.55,196414,326414,326414,0,126414,126414,-70000,126414,0,null,94818,0,0,94818,94818,326414,{"$error":"#REF!"},0,126414,0,0,0,126414,0.6436099259726903,{"$nulls":4},481000]
[{"$nulls":4},"05476",{"$nulls":10},36,1,null,null,null,"Савез слепих - помоћ",126414,126408,126414,126414,126414,126414,126414,126414,null,null,126414,126414,126414,126414,94818,31596,{"$nulls":4},126414,{"$nulls":4},0,94810.5,42138,126414,105345,126414,126414,126414,null,126414,126414,0,126414,null,null,94818,null,null,94818,94818,126414,{"$error":"#REF!"},null,126414,null,null,null,126414,1]
[{"$nulls":20},"Удруж.параплегич. Мачв.округа Шабац - помоћ",{"$nulls":6},0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,null,0,0,0,null,0,0,0,0,{"$nulls":5},0,null,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":20},"Учешће Општ.у финанс.рада међун.хуманит.орг. \"CARITAS\"",{"$nulls":4},500000,500000,0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,null,0,0,0,null,0,0,0,0,{"$nulls":5},0,null,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":20},"Удружење \"Сигурни у нас\"",{"$nulls":29},27355.67,30000]
[{"$nulls":15},36,2,null,null,null,"Удружење \"Зора\" - раније Орг. Мент. ретард.деце Крупањ ",250000,249870,240063,250000,0,0,200000,200000,null,null,200000,200000,200000,0,0,200000,{"$nulls":4},200000,{"$nulls":4},0,37999.88,null,null,37999.88,40000,200000,200000,null,null,null,-40000,0,null,null,0,null,null,0,0,200000,{"$error":"#REF!"},null,0,null,null,null,0,0]
[{"$nulls":46},0,{"$nulls":10},0,null,0,null,125160.93000000001,0,0,125160.93000000001,125160.93000000001,null,null,null,0,null,0]
[null,null,null,"11-32",null,"0901-0003",{"$nulls":11},"01","01","01","Подршка социо-хуманитарним организацијама ",{"$nulls":6},0,389000,0,0,389000,389000,{"$nulls":21},0,0,0,0,0,0,0,125160.93000000001,0,0,125160.93000000001,125160.93000000001,247708,0,0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},"090",{"$nulls":8},"Социјална заштита некласификована",55000,55000,105000,105000,245000,235251.72000000003,0,389000,0,0,389000,389000,389000,388967.43,125160.93000000001,263839.07,0,0,0,0,389000,0,0,0,0,0,28000.01,0,247708,28000.01,247708,0,247708,0,0,0,-247708,0,0,0,125160.93000000001,0,0,125160.93000000001,125160.93000000001,247708,0,0,0,0,0,0,0]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},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,0,0,0,389000,0,0,0,0,0,28000.01,0,247708,28000.01,247708,0,247708,0,0,0,-247708,0,0,null,125160.93000000001,0,0,125160.93000000001,125160.93000000001,247708,0,0,0,0,0,0,0,{"$nulls":5},481000]
[{"$nulls":4},"05476",{"$nulls":15},"Удружење грађана \"Хуманост\" Крупањ",55000,55000,55000,55000,50000,50000,null,79000,null,null,79000,79000,79000,79000,0,79000,{"$nulls":4},79000,{"$nulls":4},0,null,null,64265,null,64265,null,64265,null,null,null,-64265,0,null,null,0,null,null,0,0,64265,null,null,0,null,null,null,0]
[{"$nulls":20},"Удружење грађана \"Сигурни уз нас\" Крупањ",null,null,50000,50000,50000,40407.8,null,120000,null,null,120000,120000,120000,119973.5,44212.86,75787.14,{"$nulls":4},120000,{"$nulls":4},0,null,null,87958,null,87958,null,87958,null,null,null,-87958,0,null,null,44212.86,null,null,44212.86,44212.86,87958,null,null,0,null,null,null,0]
[{"$nulls":20},"Удружење \"Зора\" Крупањ (10.000)",{"$nulls":4},145000,144843.92,null,190000,null,null,190000,190000,190000,189993.93,80948.07,109051.93,{"$nulls":4},190000,{"$nulls":4},0,28000.01,null,95485,28000.01,95485,null,95485,null,null,null,-95485,0,null,null,80948.07,null,null,80948.07,80948.07,95485,null,null,0,null,null,null,0]
[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,0,0,0,1590860,0,0,0,0,0,1415837.86,464226.51,2040860,1654912.61,2040860,1590860,2040860,0,2040860,2040860,0,2040860,0,0,1151640.89,0,0,1151640.89,1151640.89,2040860,{"$error":"#REF!"},1208142,3249002,0,0,0,2040860]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},"090",{"$nulls":8},"Социјална заштита некласификована",1015860,1015860,980860,4148860,1240860,1240450,1590860,1590860,0,0,1590860,1590860,1590860,1586114.22,1151640.89,439219.1100000001,null,0,0,0,1590860,0,0,0,0,0,1415837.86,464226.51,2040860,1654912.61,2040860,1590860,2040860,0,2040860,2040860,0,2040860,0,null,1151640.89,0,0,1151640.89,1151640.89,2040860,{"$error":"#REF!"},1208142,3249002,0,0,0,2040860]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"010480",null,"90","481",{"$nulls":5},37,null,481000,481000,481000,"Дотације невлад.орг. (ОО ЦРВЕНИ КРСТ КРУПАЊ)",1015860,1015860,980860,980860,1240860,1240450,1590860,1590860,null,null,1590860,1590860,1590860,1586114.22,1151640.89,439219.1100000001,{"$nulls":4},1590860,{"$nulls":4},0,1415837.86,464226.51,2040860,1654912.61,2040860,1590860,2040860,null,2040860,2040860,0,2040860,null,null,1151640.89,null,null,1151640.89,1151640.89,2040860,{"$error":"#REF!"},1208142,3249002,null,null,0,2040860,1,{"$nulls":4},481000]
[null,null,null,"11-6",null,"0901-0006",{"$nulls":11},"01","01","01","Подршка деци и породици са децом",{"$nulls":4},450000,450000,450000,450000,0,0,450000,450000,590000,576000,417600,172400,null,0,0,0,590000,0,0,0,0,0,458400,211200,611200,542400,730000,450000,730000,0,650000,650000,-80000,650000,0,0,3017631,0,0,3017631,3017631,7230000,{"$error":"#REF!"},0,650000,0,0,0,650000]
[{"$nulls":46},0,{"$nulls":10},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,0,0,0,590000,0,0,0,0,0,458400,211200,611200,542400,730000,450000,730000,0,650000,650000,-80000,650000,0,null,3017631,0,0,3017631,3017631,7230000,{"$error":"#REF!"},0,650000,0,0,0,650000]
[{"$nulls":4},"05476",null,"040472",null,"40","472",{"$nulls":7},472000,null,null,"Накнаде за социјалну заштиту из буџета",3758463,3644463,3197842,3450000,450000,450000,450000,450000,0,0,450000,450000,590000,576000,417600,172400,null,0,0,0,590000,0,0,0,0,0,458400,211200,611200,542400,730000,450000,730000,0,650000,650000,-80000,650000,0,null,3017631,0,0,3017631,3017631,7230000,{"$error":"#REF!"},0,650000,0,0,0,650000,0.8904109589041096,{"$nulls":4},472000]
[{"$nulls":15},28,1,{"$nulls":4},3308463,3308463,2902642,3000000,{"$nulls":32},0,0,null,null,2600031,null,null,2600031,2600031,6500000,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":15},28,2,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,{"$nulls":4},590000,{"$nulls":4},0,458400,211200,611200,542400,730000,450000,730000,null,650000,650000,-80000,650000,null,null,417600,null,null,417600,417600,730000,{"$error":"#REF!"},null,650000,null,null,null,650000,0.8904109589041096]
[null,null,null,"11-7",null,"0901-0007",{"$nulls":11},"01","01","01","Подршка рађању и родитељству",{"$nulls":4},3000000,2975816,4800000,4800000,0,0,4800000,4800000,4333299,4322997,2600031,1733268,null,0,0,0,3800000,0,0,0,0,0,3813093,1887058,5084124,4838668,6500000,4800000,6500000,0,5100000,5100000,-1400000,5100000,0,0,2600031,0,0,2600031,2600031,0,{"$error":"#REF!"},0,5100000,0,0,0,5100000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},"070",{"$nulls":8},"Социјална помоћ угроженом ",3758463,3644463,3197842,3450000,3000000,2975816,4800000,4800000,0,0,4800000,4800000,4333299,4322997,2600031,1733268,null,0,0,0,3800000,0,0,0,0,0,3813093,1887058,5084124,4838668,6500000,4800000,6500000,0,5100000,5100000,-1400000,5100000,0,null,2600031,0,0,2600031,2600031,0,{"$error":"#REF!"},0,5100000,0,0,0,5100000]
[{"$nulls":20},"становништву некласификована на",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":20},"другом месту",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,"010472",null,"70","472",{"$nulls":5},31,null,472000,null,null,"Накнаде за социјалну заштиту из буџета",3758463,3644463,3197842,3450000,3000000,2975816,4800000,4800000,0,0,4800000,4800000,4333299,4322997,2600031,1733268,0,0,0,0,3800000,0,0,0,0,0,3813093,1887058,5084124,4838668,6500000,4800000,6500000,0,5100000,5100000,-1400000,5100000,0,null,2600031,0,0,2600031,2600031,null,{"$error":"#REF!"},0,5100000,0,0,0,5100000,{"$nulls":5},472000]
[{"$nulls":15},28,1,null,472000,472000,"  - Накнада за свако новорођено дете                                                     ",3308463,3308463,2902642,3000000,3000000,2975816,4800000,4800000,null,null,4800000,4800000,4333299,4322997,2600031,1733268,{"$nulls":4},3800000,{"$nulls":4},0,3813093,1887058,5084124,4838668,6500000,4800000,6500000,null,5100000,5100000,-1400000,5100000,null,null,2600031,null,null,2600031,2600031,6500000,{"$error":"#REF!"},null,5100000,null,null,null,5100000,0.7846153846153846]
[{"$nulls":21},450000,336000,295200,450000,{"$nulls":6},0,{"$nulls":4},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":6},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[null,null,null,"11-7",null,"0901-0008",{"$nulls":11},"01","01","01","Подршка особама са инвалидитетом",{"$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,null,null,10000,10000,0,10000,1000,1000,1000,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,0,0,0,0,1000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},"070",{"$nulls":8},"Социјална помоћ угроженом ",3758463,3644463,3197842,3450000,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,10000,null,0,10000,1000,1000,1000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,0,0,0,0,1000]
[{"$nulls":20},"становништву некласификована на",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":20},"другом месту",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,"010472",null,"70","472",{"$nulls":5},31,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,{"$nulls":5},10000,10000,null,10000,1000,1000,1000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,0,0,0,0,1000,{"$nulls":5},472000]
[{"$nulls":21},3308463,3308463,2902642,3000000,{"$nulls":6},0,{"$nulls":4},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":6},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":21},450000,336000,295200,450000,{"$nulls":6},0,{"$nulls":4},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":6},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[null,null,null,"11-П1",null,"0901-П1",{"$nulls":11},"01","01","01","Помоћ и нега у кући за стара лица и особе са инвалид.",{"$nulls":4},3400000,3381769.04,3400000,3400000,0,0,3400000,3400000,3400000,3341462.93,2347745.81,1052254.19,0,0,0,0,3400000,0,0,0,0,0,454289,427667,454289,914947.27,1912500,3400000,1912500,0,3827667,3827667,1915167,3827667,0,0,2347745.81,0,0,2347745.81,2347745.81,1912500,{"$error":"#REF!"},0,3827667,0,0,0,3827667]
[{"$nulls":11},"090",{"$nulls":8},"Социјална заштита некласификована",3325464,3326792,3393576,3400000,3400000,3381769.04,3400000,3400000,0,0,3400000,3400000,3400000,3341462.93,2347745.81,1052254.19,null,0,0,0,3400000,0,0,0,0,0,454289,427667,454289,914947.27,1912500,3400000,1912500,0,3827667,3827667,1915167,3827667,0,null,2347745.81,0,0,2347745.81,2347745.81,1912500,{"$error":"#REF!"},0,3827667,0,0,0,3827667]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,"010472",null,"90","472",{"$nulls":7},472000,472000,472000,"Накнаде за социјалну заштиту из буџета",{"$error":"#REF!"},{"$error":"#REF!"},3393576,3400000,3400000,3381769.04,3400000,3400000,0,0,3400000,3400000,3400000,3341462.93,2347745.81,1052254.19,null,0,0,0,3400000,0,0,0,0,0,454289,427667,454289,914947.27,1912500,3400000,1912500,0,3827667,3827667,1915167,3827667,0,null,2347745.81,0,0,2347745.81,2347745.81,1912500,{"$error":"#REF!"},0,3827667,0,0,0,3827667,2.0013945098039216,{"$nulls":4},463000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":15},34,{"$nulls":4},"Услуге по уговору",null,null,3393576,3110000,3135520,3122290,3115000,3115000,null,null,3115000,3115000,3115000,3099751.5,2167767.5,947232.5,{"$nulls":4},3115000,{"$nulls":4},0,null,427667,null,431864,1770000,3115000,1770000,null,3542667,3542667,1772667,3542667,null,null,2167767.5,null,null,2167767.5,2167767.5,1770000,{"$error":"#REF!"},null,3542667,null,null,null,3542667,2.001506779661017,{"$nulls":4},423000]
[{"$nulls":15},34,{"$nulls":4},"Текуће поправке и одржавање",null,null,null,50000,60150,60150,60000,60000,null,null,60000,60000,60000,54470,42910,17090,{"$nulls":4},60000,{"$nulls":4},0,{"$nulls":4},30000,60000,30000,null,60000,60000,30000,60000,null,null,42910,null,null,42910,42910,30000,{"$error":"#REF!"},null,60000,null,null,null,60000,2,{"$nulls":4},425000]
[{"$nulls":15},34,{"$nulls":4},"Материјал",null,null,null,240000,177688,172687.04,195000,195000,null,null,195000,195000,195000,184041.43,137068.31,57931.69,{"$nulls":4},195000,{"$nulls":4},0,null,null,null,28794.27,97500,195000,97500,null,195000,195000,97500,195000,null,null,137068.31,null,null,137068.31,137068.31,97500,{"$error":"#REF!"},null,195000,null,null,null,195000,2,{"$nulls":4},426000]
[{"$nulls":15},34,{"$nulls":4},"Накнаде из буџета за становање и живот",{"$nulls":26},427667,null,427667,427667]
[{"$nulls":15},34,{"$nulls":4},"Порез.и обавез.таксе (регистрација возила)",{"$nulls":4},26642,26642,30000,30000,null,null,30000,30000,30000,3200,0,30000,{"$nulls":4},30000,{"$nulls":4},0,26622,null,26622,26622,15000,30000,15000,null,30000,30000,15000,30000,null,null,0,null,null,0,0,15000,{"$error":"#REF!"},null,30000,null,null,null,30000,2,{"$nulls":4},482000]
[null,null,null,"11-П2",null,"0901-П2",{"$nulls":11},"01","01","01","Днев.борав.за децу и младе са сметњ.у разв.",{"$nulls":4},3150000,3149365.1000000006,3150000,3150000,0,0,3150000,3150000,3150000,3139862.06,1850921.8299999998,1299078.1700000002,0,0,0,0,3150000,0,0,0,0,0,2334786.86,666899.02,3906594,2941405.6299999994,3843297,3780000,3843297,0,3843297,3843297,0,3843297,630000,0,1850921.8299999998,0,0,1850921.8299999998,1850921.8299999998,3843297,{"$error":"#REF!"},0,3843297,0,0,0,3843297]
[{"$nulls":11},"090",{"$nulls":8},"Социјална заштита некласификована",3322044,2984088,2941744,3150000,3150000,3149365.1000000006,3150000,3150000,0,0,3150000,3150000,3150000,3139862.06,1850921.8299999998,1299078.1700000002,null,0,0,0,3150000,0,0,0,0,0,2334786.86,666899.02,3906594,2941405.6299999994,3843297,3780000,3843297,0,3843297,3843297,0,3843297,630000,0,1850921.8299999998,0,0,1850921.8299999998,1850921.8299999998,3843297,{"$error":"#REF!"},0,3843297,0,0,0,3843297]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,"010472",null,"90","472",{"$nulls":7},472000,472000,472000,"Накнаде за социјалну заштиту из буџета",{"$error":"#REF!"},{"$error":"#REF!"},2941744,3150000,3150000,3149365.1000000006,3150000,3150000,0,0,3150000,3150000,3150000,3139862.06,1850921.8299999998,1299078.1700000002,null,0,0,0,3150000,0,0,0,0,0,2334786.86,666899.02,3906594,2941405.6299999994,3843297,3780000,3843297,0,3843297,3843297,0,3843297,630000,null,1850921.8299999998,0,0,1850921.8299999998,1850921.8299999998,3843297,{"$error":"#REF!"},0,3843297,0,0,0,3843297,1,{"$nulls":4},463000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0]
[{"$nulls":15},35,{"$nulls":4},"Стални трошкови",{"$nulls":4},120000,105554.16,8000,8000,null,null,8000,8000,15000,11412.32,5678.14,9321.86,{"$nulls":4},15000,{"$nulls":4},0,7482.79,null,15000,9321.88,15000,15000,15000,null,15000,15000,0,15000,null,null,5678.14,null,null,5678.14,5678.14,15000,{"$error":"#REF!"},null,15000,null,null,null,15000,1,{"$nulls":4},421000]
[{"$nulls":15},35,{"$nulls":4},"Услуге по уговору",null,null,2705014,2550000,2321000,2371920.93,2321000,2321000,null,null,2321000,2321000,2321000,2402900.81,1530227.97,790772.03,{"$nulls":4},2321000,{"$nulls":4},0,1638854.46,666899.02,2699297,2130512.28,2699297,2636000,2699297,null,2699297,2699297,0,2699297,315000,null,1530227.97,null,null,1530227.97,1530227.97,2699297,{"$error":"#REF!"},null,2699297,null,null,null,2699297,1,{"$nulls":4},423000]
[{"$nulls":15},35,{"$nulls":4},"Текуће поправке и одржавање",null,null,null,60000,60000,57660.79,60000,60000,null,null,60000,60000,140000,105879.68,8424,131576,{"$nulls":4},140000,{"$nulls":4},0,126464.67,null,140000,137607.07,140000,140000,140000,null,140000,140000,0,140000,null,null,8424,null,null,8424,8424,140000,{"$error":"#REF!"},null,140000,null,null,null,140000,1,{"$nulls":4},425000]
[{"$nulls":15},35,{"$nulls":4},"Материјал",null,null,236730,540000,517043,482272.22,631000,631000,null,null,631000,631000,542000,490144.25,177066.72,364933.28,{"$nulls":4},542000,{"$nulls":4},0,379606.94,null,857000,481586.4,857000,857000,857000,null,857000,857000,0,857000,315000,null,177066.72,null,null,177066.72,177066.72,857000,{"$error":"#REF!"},null,857000,null,null,null,857000,1,{"$nulls":4},426000]
[{"$nulls":15},35,{"$nulls":4},"Накнаде из буџета за децу и породицу",{"$nulls":26},63297,null,63297,63297]
[{"$nulls":15},35,{"$nulls":4},"Порез.и обавез.таксе (регистрација комбија)",{"$nulls":4},131957,131957,130000,130000,null,null,130000,130000,132000,129525,129525,2475,{"$nulls":4},132000,{"$nulls":4},0,119081,null,132000,119081,132000,132000,132000,null,132000,132000,0,132000,null,null,129525,null,null,129525,129525,132000,{"$error":"#REF!"},null,132000,null,null,null,132000,1,{"$nulls":4},482000]
[null,null,"05476",{"$nulls":17},"ЗДРАВСТВО",{"$nulls":4},9060306,4294394.59,7203553,3437111.13,0,4166645,7603756.13,7603756.13,8131155.78,7641692.04,6596566.859999999,1463088.9200000004,null,0,0,0,7935553,0,0,0,2415000,2415000,1951113.2699999998,467167.41000000003,5743557.44,4526210.850000001,8135386,5619111,8339518.380000001,838879,3036908,3636908,-4498478,6051908,55418,0,2606793.3299999996,0,3989773.53,6596566.859999999,6596566.859999999,5982831,{"$error":"#REF!"},1254000,4290908,0,0,0,6051908]
[null,null,null,"12",null,"1801",{"$nulls":14},"ПРОГРАМ 12 - ЗДРАВСТВЕНА ЗАШТИТА",{"$nulls":4},9060306,4294394.59,7203553,3437111.13,0,4166645,7603756.13,7603756.13,8131155.78,7641692.04,6596566.859999999,1463088.9200000004,0,0,0,0,7935553,0,0,0,2415000,2415000,1951113.2699999998,467167.41000000003,5743557.44,4526210.850000001,8135386,5619111,8339518.380000001,838879,3036908,3636908,-4498478,6051908,55418,0,2606793.3299999996,0,3989773.53,6596566.859999999,6596566.859999999,5982831,{"$error":"#REF!"},1254000,4290908,0,0,0,6051908]
[{"$nulls":20},"Дом здравља Крупањ",{"$nulls":4},4893661,4294394.59,2836908,3237111.13,0,0,3237111.13,3237111.13,3964510.7800000003,3541443.04,2606793.33,1286217.4500000002,0,0,0,0,3768908,0,0,0,0,0,1507520.3399999999,467167.41000000003,2766764.2,1962240.32,2980831,2569111,3184963.5700000003,838879,2536908,2536908,-443923,2536908,55418,0,2606793.3299999996,0,0,2606793.3299999996,2606793.3299999996,2932831,{"$error":"#REF!"},1254000,3790908,0,0,0,2536908]
[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,0,0,0,2558908,0,0,0,0,0,1507520.3399999999,467167.41000000003,2234561.2,1933740.32,2598628,2036908,2652760.5700000003,838879,2036908,2036908,-561720,2036908,55418,0,2103747.7299999995,0,0,2103747.7299999995,2103747.7299999995,2400628,{"$error":"#REF!"},1254000,3290908,0,0,0,2036908]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},720,{"$nulls":8},"Ванболничке услуге (ИУ)",1752957,1712431,2083197,2156856,3189556,2988968.62,2286908,2687111.13,0,0,2687111.13,2687111.13,2616510.7800000003,2384182.04,1643044.5999999999,973466.1800000004,null,0,0,0,2558908,0,0,0,0,0,1507520.3399999999,467167.41000000003,2234561.2,1933740.32,2598628,2036908,2652760.5700000003,838879,2036908,2036908,-561720,2036908,55418,null,2103747.7299999995,0,0,2103747.7299999995,2103747.7299999995,2400628,{"$error":"#REF!"},1254000,3290908,0,0,0,2036908]
[{"$nulls":4},"05476",null,"700464",null,"720","4641",{"$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,0,0,0,2558908,0,0,0,0,0,1507520.3399999999,467167.41000000003,2234561.2,1933740.32,2598628,2036908,2652760.5700000003,838879,2036908,2036908,-561720,2036908,55418,null,2103747.7299999995,0,0,2103747.7299999995,2103747.7299999995,2400628,{"$error":"#REF!"},1254000,3290908,0,0,0,2036908,0.7838397800685593,{"$nulls":4},463000]
[{"$nulls":4},"05476",{"$nulls":15},"власти",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":7},"411",{"$nulls":7},171,1,null,null,null,"Плате и додаци ",null,null,1223209,1233082,1573082,1395851.9,1233082,1233082,null,null,1233082,1233082,1533082,1509375.35,1131611.2,401470.80000000005,{"$nulls":4},1533082,{"$nulls":4},0,721497.61,352040.27,1233082,915505.77,1233082,1233082,1233082,99227,1233082,1233082,0,1233082,55418,null,1131611.2,null,null,1131611.2,1131611.2,1233082,{"$error":"#REF!"},312455,1545537,null,null,0,1233082,1,{"$nulls":4},"411000."]
[{"$nulls":7},"412",{"$nulls":7},171,2,null,null,null,"Социјални доприноси на терет послодавца",null,null,212982,212982,272982,249857.48,212982,212982,null,null,212982,212982,272982,270178.16,202558.39,70423.60999999999,{"$nulls":4},272982,{"$nulls":4},0,129148.02,33731.21,212982,163875.47,212982,212982,212982,7260,212982,212982,0,212982,null,null,202558.39,null,null,202558.39,202558.39,212982,{"$error":"#REF!"},55385,268367,null,null,0,212982,1,{"$nulls":4},"412000."]
[{"$nulls":7},"414",{"$nulls":8},3,null,null,null,"Социјална давања запосленима",{"$nulls":6},0,0,null,null,0,0,0,0,null,0,{"$nulls":4},0,{"$nulls":4},0,null,0,0,null,0,0,0,null,0,0,0,0,{"$nulls":5},0,null,0,{"$error":"#REF!"},null,0,null,null,0,0]
[{"$nulls":7},"414",{"$nulls":7},171,4,null,null,null,"Накнада за запослене",null,null,221368,231000,231000,230767.24,231000,231000,null,null,231000,231000,321818.78,282806.53,183280.06,138538.72000000003,{"$nulls":4},275000,{"$nulls":4},0,191474.71,30763.03,231000,243180.95,292000,231000,231000,7854,231000,231000,-61000,231000,null,null,183280.06,null,null,183280.06,183280.06,231000,{"$error":"#REF!"},307230,538230,null,null,0,231000,0.791095890410959,{"$nulls":4},"415000."]
[{"$nulls":7},"414",{"$nulls":8},5,null,null,null,"Наград.запосл.и остал.посебн.расходи",{"$nulls":6},0,0,null,null,0,0,0,0,null,0,{"$nulls":4},0,{"$nulls":4},0,null,0,0,null,0,0,0,130000,0,0,0,0,{"$nulls":5},0,null,0,{"$error":"#REF!"},63745,63745,null,null,0,0]
[{"$nulls":7},"421",{"$nulls":8},6,null,null,null,"Стални трошкови",{"$nulls":6},0,0,null,null,0,0,0,0,null,0,{"$nulls":4},0,{"$nulls":4},0,null,0,0,null,0,0,0,null,0,0,0,0,{"$nulls":5},0,null,0,{"$error":"#REF!"},22990,22990,null,null,0,0]
[{"$nulls":7},"422",{"$nulls":8},7,null,null,null,"Трошкови путовања",{"$nulls":6},0,18000,null,null,18000,18000,18000,18000,18000,0,{"$nulls":4},18000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,18000,null,null,18000,18000,null,{"$error":"#REF!"},null,0,null,null,0,0]
[{"$nulls":7},"423",{"$nulls":8},8,null,null,null,"Услуге по уговору",700000,700000,{"$nulls":4},0,382203.13,null,null,382203.13,382203.13,null,null,null,0,{"$nulls":9},0,138000,null,null,252132.57,303000,null,252132.57,282282,null,null,-303000,0,null,null,382203.13,null,null,382203.13,382203.13,null,{"$error":"#REF!"},203775,203775,null,null,0,0,{"$nulls":5},"423000."]
[{"$nulls":7},"424",{"$nulls":7},171,9,null,null,null,"Остале медицинске услуге",1052957,1012431,425638,479792,359844,359844,359844,359844,null,null,359844,359844,359844,193038,107594.95,252249.05,{"$nulls":4},359844,{"$nulls":4},0,129746.8,50632.9,359844,161392.36,359844,359844,359844,312256,359844,359844,0,359844,null,null,107594.95,null,null,107594.95,107594.95,359844,{"$error":"#REF!"},null,359844,null,null,0,359844,1,{"$nulls":4},"424000."]
[{"$nulls":7},"424",{"$nulls":8},10,null,null,null,"Специјализоване услуге - преглед спортиста",{"$nulls":4},270300,270300,250000,250000,null,null,250000,250000,null,null,null,0,{"$nulls":9},0,null,null,0,{"$nulls":7},0,0,null,null,78500,null,null,78500,78500,null,null,null,0,null,null,null,0]
[{"$nulls":7},"425",{"$nulls":8},11,null,null,null,"Текуће поравке и одржавање (Хлоринатор за амбуланту Мојковић)",{"$nulls":4},482348,482348,0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,{"$nulls":4},0,133933.2,0,133933.2,133933.2,134000,0,300000,null,null,null,-134000,0,0,{"$nulls":4},0,null,300000,{"$error":"#REF!"},null,0,null,null,0,0]
[{"$nulls":7},"426",{"$nulls":8},12,null,null,null,"Материјал",{"$nulls":6},0,0,null,null,0,0,110784,110784,null,110784,{"$nulls":4},100000,{"$nulls":4},0,63720,0,63720,63720,63720,0,63720,null,null,null,-63720,0,0,{"$nulls":4},0,null,63720,{"$error":"#REF!"},187055,187055,null,null,0,0,0]
[{"$nulls":7},"482",{"$nulls":8},13,null,null,null,"Порези, обавезне таксе",{"$nulls":6},0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":4},0,null,0,{"$error":"#REF!"},1045,1045,null,null,0,0]
[{"$nulls":7},"483",{"$nulls":8},14,null,null,null,"Новчане казне и пенали по решењу судова",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},100320,100320,null,null,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},"ОПШТИНСКА УПРАВА",{"$nulls":13},4166645,0,4166645,0,0,4166645,4166645,4166645,4166645,4100249,3989773.53,176871.4700000002,0,0,0,0,4166645,0,0,0,2415000,2415000,443592.93,0,2976793.24,2563970.5300000003,5154555,3050000,5154554.8100000005,0,500000,1100000,-4054555,3515000,0,0,0,0,3989773.53,3989773.53,3989773.53,3050000,{"$error":"#REF!"},0,500000,0,0,0,3515000]
[null,null,null,"12-2",null,"1801-0002",{"$nulls":11},"01","01","01","Мртвозорство",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,357594.93,0,476793.24,373417.72,550000,550000,550000,0,500000,500000,-50000,500000,0,0,0,0,0,0,0,550000,{"$error":"#REF!"},0,500000,0,0,0,500000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},760,{"$nulls":8},"Здравство неклсиф.на другом месту",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,357594.93,0,476793.24,373417.72,550000,550000,550000,0,500000,500000,-50000,500000,0,null,0,0,0,0,0,550000,{"$error":"#REF!"},0,500000,0,0,0,500000]
[{"$nulls":4},"05476",null,"700423",null,"760","423",{"$nulls":5},173,null,423000,423000,423000,"Услуге по уговору",{"$nulls":10},0,{"$nulls":4},0,{"$nulls":9},0,357594.93,null,476793.24,373417.72,550000,550000,550000,null,500000,500000,-50000,500000,{"$nulls":5},0,null,550000,{"$error":"#REF!"},null,500000,null,null,null,500000,0.9090909090909091,{"$nulls":4},426000]
[{"$nulls":4},"05476",null,"700422",null,"760","422",{"$nulls":21},0,{"$nulls":4},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":4},"05476",null,"700426",null,"760","426",{"$nulls":21},0,{"$nulls":4},0,{"$nulls":9},0,{"$nulls":10},0,null,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$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,0,0,0,660000,0,0,0,0,0,0,0,532203,28500,382203,532203,532203,0,500000,500000,117797,500000,0,0,0,0,0,0,0,532203,{"$error":"#REF!"},0,500000,0,0,0,500000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},740,{"$nulls":8},"Услуге јавног здравства",0,0,0,0,0,0,0,0,0,0,0,0,798000,622703,460703.13,337296.87,null,0,0,0,660000,0,0,0,0,0,0,0,532203,28500,382203,532203,532203,0,500000,500000,117797,500000,0,null,0,0,0,0,0,532203,{"$error":"#REF!"},0,500000,0,0,0,500000]
[{"$nulls":4},"05476",null,"700464",null,"740","4641",{"$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,0,0,0,660000,0,0,0,0,0,0,0,532203,28500,382203,532203,532203,0,500000,500000,117797,500000,0,null,0,0,0,0,0,532203,{"$error":"#REF!"},0,500000,0,0,0,500000,1.3082053254422388,{"$nulls":4},463000]
[{"$nulls":4},"05476",{"$nulls":15},"власти",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":15},172,1,null,null,null,"Услуге по уговору",{"$nulls":10},0,null,648000,520203,382203.13,265796.87,{"$nulls":4},510000,{"$nulls":4},0,null,null,382203,28500,382203,382203,382203,null,500000,500000,117797,500000,{"$nulls":5},0,null,382203,{"$error":"#REF!"},null,500000,null,null,null,500000,1.3082053254422388,{"$nulls":4},426000]
[{"$nulls":15},172,2,null,null,null,"Специјализоване услуге - преглед спортиста",{"$nulls":12},150000,102500,78500,{"$nulls":5},150000,{"$nulls":4},0,null,null,150000,null,null,150000,150000,null,null,null,0,0,{"$nulls":7},150000,{"$nulls":6},0]
[{"$nulls":31},0,{"$nulls":4},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":6},0,{"$nulls":4},0,null,null,null,0]
[{"$nulls":31},0,{"$nulls":4},0,{"$nulls":9},0,{"$nulls":10},0,null,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},481000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":16},"МЕСНЕ ЗАЈЕДНИЦЕ",{"$nulls":8},0,0,200000,200000,0,0,200000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[null,null,null,"12-12",null,"1801-0001",{"$nulls":11},"01","01","01","Функционис.установа примар.здравств.заштите (М.З.)",{"$nulls":4},0,0,200000,200000,0,0,200000,200000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"700421",null,"720","421",{"$nulls":6},1,421000,421000,421000,"Стални трошкови ",{"$nulls":6},20000,20000,null,null,20000,20000,null,null,null,0,{"$nulls":9},0,{"$nulls":10},0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},421000]
[{"$nulls":4},"05476",null,"700423",null,"720","423",{"$nulls":6},2,423000,423000,423000,"Услуге по уговору",{"$nulls":6},130000,130000,null,null,130000,130000,null,null,null,0,{"$nulls":9},0,{"$nulls":10},0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"700425",null,"720","425",{"$nulls":6},3,425000,425000,425000,"Текуће поправке и одржаање",{"$nulls":6},20000,20000,null,null,20000,20000,null,null,null,0,{"$nulls":9},0,{"$nulls":10},0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},425000]
[{"$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,{"$nulls":9},0,{"$nulls":10},0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ШЉИВОВА \"",{"$nulls":4},0,0,50000,50000,null,null,50000,50000,null,0,0,0,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ЦЕРОВА \"",{"$nulls":4},0,0,50000,50000,null,null,50000,50000,null,0,0,0,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" ДВОРСКА \"",{"$nulls":4},0,0,50000,50000,null,null,50000,50000,null,0,0,0,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":20},"МЕСНА ЗАЈЕДНИЦА \" КОСТАЈНИК \"",{"$nulls":4},0,0,50000,50000,null,null,50000,50000,null,0,0,0,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"1801-П2",{"$nulls":11},"01","01","01","Набавка медицинске опреме",null,null,2055931,2055931,1704105,1305425.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},720,{"$nulls":8},"Ванболничке услуге (ИУ)",3370744,3369085,2055931,2055931,1704105,1305425.97,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$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,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":4},"05476",{"$nulls":15},"власти",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":7},"512",{"$nulls":9},"512200'","512200'","512200'","Aдмин.опрема Дома Здравља (рачунарска опрема)",{"$nulls":4},204105,204105,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},423000]
[{"$nulls":7},"512",{"$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,{"$nulls":4},0,{"$nulls":4},0,{"$nulls":10},0,0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":5},"1801-П3",{"$nulls":11},"01","01","01","Набавка ситног инвентара за опремање ординација",null,null,536566,536566,0,0,550000,550000,0,0,550000,550000,550000,534558,503045.6,46954.40000000002,0,0,0,0,550000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,503045.6,0,0,503045.6,503045.6,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},720,{"$nulls":8},"Ванболничке услуге (ИУ)",0,0,536566,536566,null,null,550000,550000,0,0,550000,550000,550000,534558,503045.6,46954.40000000002,null,0,0,0,550000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,503045.6,0,0,503045.6,503045.6,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"700464",null,"720","4642",{"$nulls":7},464200,464200,464200,"Донације и трансфери осталим нивоима ",{"$nulls":5},0,550000,550000,0,0,550000,550000,550000,534558,503045.6,46954.40000000002,0,0,0,0,550000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":4},"05476",{"$nulls":15},"власти",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":7},"512",{"$nulls":9},"512200'","512200'","512200'","Aдмин.опрема Дома Здравља (рачунарска опрема)",null,null,536566,536566,null,null,550000,550000,null,null,550000,550000,550000,534558,503045.6,46954.40000000002,{"$nulls":4},550000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,503045.6,null,null,503045.6,503045.6,null,null,null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":7},"512",{"$nulls":9},"512500'","512500'","512500'","Медицинска и лабараторијска опрема",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[null,null,null,"12-П1",null,"1801-П1",{"$nulls":11},"01","01","01","Реконструкција Стационара",null,null,13966645,13966645,4166645,0,4166645,0,0,4166645,4166645,4166645,4166645,4100249,3989773.53,176871.4700000002,0,0,0,0,4166645,0,0,0,2415000,2415000,85998,0,2500000,2190552.81,4604555,2500000,4604554.8100000005,0,0,600000,-4004555,3015000,0,0,0,0,3989773.53,3989773.53,3989773.53,2500000,{"$error":"#REF!"},0,0,0,0,0,3015000]
[{"$nulls":11},720,{"$nulls":8},"Ванболничке услуге (ИУ)",0,0,13966645,13966645,4166645,0,4166645,0,0,4166645,4166645,4166645,4166645,4100249,3989773.53,176871.4700000002,null,0,0,0,4166645,0,0,0,2415000,2415000,85998,0,2500000,2190552.81,4604555,2500000,4604554.8100000005,0,0,600000,-4004555,3015000,0,0,0,0,3989773.53,3989773.53,3989773.53,2500000,{"$error":"#REF!"},0,0,0,0,0,3015000]
[{"$nulls":4},"05476",null,"700464",null,"720","4642",{"$nulls":7},464200,464200,464200,"Донације и трансфери осталим нивоима ",{"$nulls":5},0,4166645,0,0,4166645,4166645,4166645,4166645,4100249,3989773.53,176871.4700000002,0,0,0,0,4166645,0,0,0,2415000,2415000,85998,0,2500000,2190552.81,4604555,2500000,4604554.8100000005,0,0,600000,-4004555,3015000,0,0,0,0,3989773.53,3989773.53,3989773.53,2500000,{"$error":"#REF!"},0,0,0,0,0,3015000,0.13030575158728694]
[{"$nulls":4},"05476",{"$nulls":15},"власти",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":7},"512",{"$nulls":7},170,1,"512000'","512000'","512000'","Набавка медицинске опреме",{"$nulls":24},415000,415000,85998,null,500000,85998,500000,500000,500000,null,null,600000,100000,1015000,{"$nulls":7},500000,{"$nulls":6},1015000,1.2]
[{"$nulls":7},"512",{"$nulls":7},170,2,"512000'","512000'","512000'","Набавка немедицинске опреме",{"$nulls":24},2000000,2000000,null,null,2000000,null,2000000,2000000,2000000,null,null,null,-2000000,2000000,{"$nulls":7},2000000,{"$nulls":6},2000000,0]
[{"$nulls":17},"511300'","511300'","511300'","ПДВ за реконструкцију Дома здравља",{"$nulls":29},2104554.81,2104555,null,2104554.81]
[{"$nulls":7},"511",{"$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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0,{"$nulls":5},423000]
[{"$nulls":7},"511",{"$nulls":9},"511300'","511300'","511300'","Капитално одржавање зграда и објеката-учешће општине",null,null,13966645,13966645,4166645,0,4166645,null,null,4166645,4166645,4166645,4166645,4100249,3989773.53,176871.4700000002,{"$nulls":4},4166645,{"$nulls":4},0,{"$nulls":10},0,0,{"$nulls":4},3989773.53,3989773.53,3989773.53,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[null,null,"05476",{"$nulls":17},"КУЛТУРА",{"$nulls":4},18420284.73,16588418.61,15720996,16791473.34,0,169750,16961223.34,16961223.34,18021926,15784009.88,10007557.79,7948578.209999999,null,0,1147901.7799999998,1050000,18021926,1361438.68,1502065,1519940,1386865,-115200,9416819.849999998,3800882.9299999997,16237540,12648141.52,16937540,13456246,16942540,390000,19207973,19180973,2243433,21617838,2600000,0,10007557.79,0,0,10007557.79,10007557.79,16267540,{"$error":"#REF!"},370000,19687838,0,0,0,21617838]
[{"$nulls":46},0,{"$nulls":10},0,{"$nulls":11},0]
[null,null,null,"13",null,"1201",{"$nulls":14},"ПРОГРАМ 13 - Развој културе и информисања",null,null,17849210,19278923,18420284.73,16588418.61,15720996,16791473.34,0,169750,16961223.34,16961223.34,18021926,15784009.88,10007557.79,7948578.209999999,0,0,1147901.7799999998,1050000,18021926,1361438.68,1502065,1519940,1386865,-115200,9416819.849999998,3800882.9299999997,16237540,12648141.52,16937540,13456246,16942540,390000,19207973,19180973,2243433,21617838,2600000,0,10007557.79,0,0,10007557.79,10007557.79,16267540,{"$error":"#REF!"},370000,19687838,0,0,0,21617838,null,null,null,13677973]
[{"$nulls":20},"Библиотека \" Политика \" Крупањ",null,null,13507324,14497423,14020284.73,12900296.61,11320996,11301246,0,169750,11470996,11470996,12682996,11478197.48,7157802.39,5525193.609999999,0,0,1147901.7799999998,1050000,12682996,178363.68,200000,200000,0,-200000,8646745.829999998,3770882.9299999997,12537540,10254067.5,13237540,11636246,13222540,230000,14137973,14128973,891433,15178973,1600000,0,7157802.39,0,0,7157802.39,7157802.39,12547540,{"$error":"#REF!"},370000,15198973,0,0,0,15178973]
[null,null,null,"13-1",null,"1201-0001",{"$nulls":11},"01","01","01","Функционисање локалних установа културе",null,null,10407611,10918423,11074730.89,10253221.91,10295996,10126246,0,169750,10295996,10295996,10082996,9031533.08,6318242.39,3764753.61,null,0,299249.38,650000,10082996,0,0,0,0,0,7727845.829999999,3575882.9299999997,11637540,8824167.5,11637540,10726246,11637540,0,13027973,13027973,1390433,13677973,0,null,6318242.39,0,0,6318242.39,6318242.39,11637540,{"$error":"#REF!"},270000,13947973,0,0,0,13677973]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},820,{"$nulls":8},"Услуге културе",10862168,10409062,10407611,10918423,11074730.89,10253221.91,10295996,10126246,0,169750,10295996,10295996,10082996,9031533.08,6318242.39,3764753.6100000003,null,0,299249.38,650000,10082996,0,0,0,0,0,7727845.829999999,3575882.9299999997,11637540,8824167.5,11637540,10726246,11637540,0,13027973,13027973,1390433,13677973,0,null,6318242.39,0,0,6318242.39,6318242.39,11637540,{"$error":"#REF!"},270000,13947973,0,0,0,13677973]
[{"$nulls":4},"05476",null,"800411",null,"820","411","6",{"$nulls":4},210,null,411000,411000,411000,"Плате и додаци запослених",6351295,6284558,6262849,6353533,5615130,5549407.45,5426731,5426731,null,null,5426731,5426731,5426731,5199657.84,3784425.51,1642305.4900000002,{"$nulls":4},5426731,{"$nulls":4},0,4285522.07,1655341.42,5950000,5032732.65,5950000,5426731,5950000,null,6545000,6545000,595000,6545000,null,null,3784425.51,null,null,3784425.51,3784425.51,5950000,{"$error":"#REF!"},null,6545000,null,null,null,6545000,1.1,{"$nulls":4},411000]
[{"$nulls":4},"05476",null,"800412",null,"820","412","6",{"$nulls":4},211,null,412000,412000,412000,"Социјални доприноси на терет послодавца",1136873,1125310,1123107,1137274,1005100,993348.91,971422,971422,null,null,971422,971422,971422,931263.53,678127.29,293294.70999999996,{"$nulls":4},971422,{"$nulls":4},0,769753.89,292071.77,1070000,898625.12,1070000,971422,1070000,null,1177000,1177000,107000,1177000,null,null,678127.29,null,null,678127.29,678127.29,1070000,{"$error":"#REF!"},null,1177000,null,null,null,1177000,1.1,{"$nulls":4},412000]
[{"$nulls":4},"05476",null,"800465",null,"820","465112","6",{"$nulls":4},220,null,465112,465112,465112,"Остале текуће дотације по закону",null,null,53616,53616,754443,618147.94,680553,680553,null,null,680553,680553,680553,583741.92,421411.28,259141.71999999997,{"$nulls":4},680553,{"$nulls":4},0,492587.47,217179.21,720000,607803.73,720000,680553,720000,null,792000,792000,72000,792000,null,null,421411.28,null,null,421411.28,421411.28,720000,{"$error":"#REF!"},null,792000,null,null,null,792000,1.1]
[{"$nulls":4},"05476",null,"800414",null,"820","414","6",{"$nulls":4},212,1,414312,414312,414312,"Отпремнине у случају отпуштања с посла",{"$nulls":4},169750,0,367632,197882,null,169750,367632,367632,367632,0,0,367632,{"$nulls":4},367632,{"$nulls":4},0,null,null,197882,null,197882,197882,197882,null,197882,197882,0,197882,null,null,0,null,null,0,0,197882,{"$error":"#REF!"},null,197882,null,null,null,197882,1]
[{"$nulls":4},"05476",null,"800414",null,"820","414","6",{"$nulls":4},212,2,414000,414000,414000,"Социјална давања запосленима-отпремнине",170000,null,null,170000,412026,213492.06,213000,213000,null,null,213000,213000,null,0,0,0,{"$nulls":9},0,null,null,213000,null,null,213000,213000,null,213000,213000,213000,213000,null,null,0,null,null,0,0,213000,{"$error":"#REF!"},null,213000,null,null,null,213000,{"$nulls":5},414000]
[{"$nulls":4},"05476",null,"800414",null,"820","416","6",{"$nulls":6},416000,416000,416000,"Јубиларне награде",64000,null,62184,64000,144076,144042.78,0,0,null,null,0,0,0,0,null,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,213000,0,0,null,380000,380000,167000,380000,{"$nulls":5},0,null,0,{"$error":"#REF!"},null,380000,null,null,null,380000,{"$nulls":5},416000]
[{"$nulls":4},"05476",null,"800421",null,"820","421","6",null,null,null,213,213,null,421000,421000,421000,"Стални трошкови",2500000,2388290,2279418,2500000,2554114.89,2322196.18,2203000,2203000,null,null,2203000,2203000,2203000,1910618.29,1224678.21,978321.79,null,null,8754.94,190000,2203000,{"$nulls":4},0,1611098.68,1208067.7,2203000,1652191.65,2203000,2203000,2203000,null,2203000,2203000,0,2393000,null,null,1224678.21,null,null,1224678.21,1224678.21,2203000,{"$error":"#REF!"},80000,2473000,null,null,null,2393000,1,{"$nulls":4},421000]
[{"$nulls":4},"05476",null,"800422",null,"820","422","6",{"$nulls":4},214,null,422000,422000,422000,"Трошкови путовања",40000,30000,30000,40000,30000,30000,30000,30000,null,null,30000,30000,30000,30000,22500,7500,{"$nulls":4},30000,{"$nulls":4},0,22500,7500,30000,25000,30000,30000,30000,null,30000,30000,0,30000,null,null,22500,null,null,22500,22500,30000,{"$error":"#REF!"},null,30000,null,null,null,30000,1,{"$nulls":4},422000]
[{"$nulls":4},"05476",null,"800423",null,"820","423","6",null,null,null,215,215,null,423000,423000,423000,"Услуге по уговору ",{"$nulls":6},13567,13567,null,null,13567,13567,13567,0,0,13567,null,null,222070.62,360000,13567,{"$nulls":4},0,121462.89,null,263567,166950.52,263567,13567,263567,null,500000,500000,236433,860000,null,null,0,null,null,0,0,263567,{"$error":"#REF!"},160000,1020000,null,null,null,860000,1.8970508447567411,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"800424",null,"820","424","6",{"$nulls":6},424000,424000,424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,0,0,0,0,null,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,null,0,0,0,0,{"$nulls":5},0,null,0,{"$error":"#REF!"},30000,30000,null,null,null,0]
[{"$nulls":4},"05476",null,"800425",null,"820","425","6",{"$nulls":4},217,null,425000,425000,425000,"Текуће поравке и одржавање(услуге и материјал)",500000,485480,496527,500000,300000,294204,300000,300000,null,null,300000,300000,300000,288018.02,121360.25,178639.75,null,null,29865,null,300000,{"$nulls":4},0,352625,165806,900000,354545,900000,900000,900000,null,900000,900000,0,900000,null,null,121360.25,null,null,121360.25,121360.25,900000,{"$error":"#REF!"},null,900000,null,null,null,900000,1,{"$nulls":4},425000]
[{"$nulls":4},"05476",null,"800426",null,"820","426","6",null,null,null,219,219,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,38558.82,100000,90091,{"$nulls":4},0,72295.83,29916.83,90091,86318.83,90091,90091,90091,null,90091,90091,0,190091,null,null,65739.85,null,null,65739.85,65739.85,90091,{"$error":"#REF!"},null,190091,null,null,null,190091,1,{"$nulls":4},426000]
[null,null,null,"13-21",null,"1201-0002",{"$nulls":11},"01","01","01","Јачањ.култур.продук.и уметн.стваралаштва (БИБЛИОТЕКА)",null,null,964375,1100000,840000,825000,825000,975000,0,0,975000,975000,1600000,1600000,839560,760440,null,0,694900,350000,1600000,0,0,0,0,0,918900,195000,900000,1429900,1600000,900000,1575000,230000,900000,900000,-700000,1250000,1600000,0,839560,0,0,839560,839560,900000,{"$error":"#REF!"},50000,950000,0,0,0,1250000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},820,{"$nulls":8},"Услуге културе",1100000,1100000,964375,1100000,840000,825000,825000,975000,0,0,975000,975000,1600000,1600000,839560,760440,null,0,694900,350000,1600000,0,0,0,0,0,918900,195000,900000,1429900,1600000,900000,1575000,230000,900000,900000,-700000,1250000,1600000,null,839560,0,0,839560,839560,900000,{"$error":"#REF!"},50000,950000,0,0,0,1250000]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},422000]
[{"$nulls":4},"05476",null,"800424",null,"820","424",{"$nulls":4},216,216,null,424000,424000,424000,"Специјализоване услуге",1100000,1100000,964375,1100000,840000,825000,825000,975000,null,null,975000,975000,1600000,1600000,839560,760440,null,null,694900,350000,1600000,{"$nulls":4},0,918900,195000,900000,1429900,1600000,900000,1575000,230000,900000,900000,-700000,1250000,1600000,null,839560,null,null,839560,839560,900000,{"$error":"#REF!"},50000,950000,null,null,null,1250000,0.5625,{"$nulls":4},424000]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},426000]
[null,null,null,"13-3",null,"1201-0003",{"$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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,1000,1000,1000,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},820,{"$nulls":8},"Услуге културе",779000,756138,237630,279000,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,1000,1000,1000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":4},"05476",null,"800421",null,"820","421",{"$nulls":7},421000,421000,421000,"Стални трошкови",{"$nulls":10},0,{"$nulls":14},0,{"$nulls":10},0,{"$nulls":6},0]
[{"$nulls":4},"05476",null,"800422",null,"820","422",{"$nulls":7},422000,423000,423000,"Услуге по уговору",{"$nulls":10},0,{"$nulls":4},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":4},"05476",null,"800425",null,"820","425",{"$nulls":5},218,null,425000,425000,425000,"Текуће инвестиционо одржавање ",279000,279000,237630,279000,{"$nulls":6},0,{"$nulls":4},0,{"$nulls":9},0,{"$nulls":5},10000,10000,null,10000,1000,1000,1000,{"$nulls":5},0,null,10000,{"$error":"#REF!"},null,1000,null,null,null,1000,{"$nulls":5},425000]
[{"$nulls":4},"05476",null,"800500",null,"820","511",{"$nulls":7},511300,null,null,null,500000,477138,{"$nulls":8},0,{"$nulls":4},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":6},0,null,null,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},511300]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":20},"ОПШТИНСКА УПРАВА",null,null,4341886,4781500,4400000,3688122,4400000,5490227.34,0,0,5490227.34,5490227.34,5338930,4305812.4,2849755.4,2423384.6,0,0,0,0,5338930,1183075,1302065,1319940,1386865,84800,770074.02,30000,3700000,2394074.02,3700000,1820000,3720000,160000,5070000,5052000,1352000,6438865,1000000,0,2849755.4,0,0,2849755.4,2849755.4,3720000,{"$error":"#REF!"},0,4488865,0,0,0,6438865]
[{"$nulls":46},0,{"$nulls":10},0]
[null,null,null,"13-4",null,"1201-0004",{"$nulls":11},"01","01","01","Оствар.и унапређ.јав.интер.у облас.јав.информ.",null,null,2769767,3181500,2800000,2100122,2800000,2800000,0,0,2800000,2800000,2600000,2098947,1377680,1222320,null,0,0,0,2600000,517875,500000,517875,1250000,750000,325074.02,30000,2900000,1682074.02,2900000,1800000,2900000,140000,2900000,2900000,0,4150000,1000000,0,1377680,0,0,1377680,1377680,2900000,{"$error":"#REF!"},0,2750000,0,0,0,4150000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},830,{"$nulls":8},"Услуге емитовања и издаваштва",3188011,3188010,2769767,3181500,2800000,2100122,2800000,2800000,0,0,2800000,2800000,2600000,2098947,1377680,1222320,null,0,0,0,2600000,517875,500000,517875,1250000,750000,325074.02,30000,2900000,1682074.02,2900000,1800000,2900000,140000,2900000,2900000,0,4150000,1000000,null,1377680,0,0,1377680,1377680,2900000,{"$error":"#REF!"},0,2750000,0,0,0,4150000]
[{"$nulls":4},"05476",null,"800423",null,"830","423",null,null,null,181,null,181,null,423000,423000,423000,"Услуге по уговору",3188011,3188010,2769767,3181500,2800000,2100122,2800000,2800000,null,null,2800000,2800000,2600000,2098947,1377680,1222320,{"$nulls":4},2600000,517875,500000,517875,1250000,750000,325074.02,30000,2900000,1682074.02,2900000,1800000,2900000,null,1500000,1500000,-1400000,2750000,1000000,null,1377680,null,null,1377680,1377680,2900000,{"$error":"#REF!"},null,2750000,null,null,null,2750000,0.5172413793103449,{"$nulls":4},423000]
[{"$nulls":18},423000,423000,"Услуге по уговору-накнаде за рад у комисији",{"$nulls":34},20000,20000,null,20000,{"$nulls":14},20000]
[{"$nulls":18},481000,481000,"Суфинансирање пројаката у области јавног информисања ",{"$nulls":33},140000,1360000,1360000,null,1360000,{"$nulls":14},1360000]
[{"$nulls":18},482000,482000,"Порези,обавезне таксе и казне ",{"$nulls":34},20000,20000,null,20000,{"$nulls":14},20000]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},481000]
[null,null,null,"13-5",null,"1201-0005",{"$nulls":11},"01","01","01","Унапређ.јав.информ.на језиц.национал.мањина",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,1000,1000,1000,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":46},0,{"$nulls":10},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,1000,1000,1000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":4},"05476",null,"800423",null,"830","423",{"$nulls":5},182,null,423000,423000,423000,"Услуге по уговору",3188011,3188010,{"$nulls":8},0,{"$nulls":14},0,{"$nulls":5},10000,10000,10000,10000,1000,1000,1000,{"$nulls":5},0,null,10000,{"$error":"#REF!"},null,1000,null,null,null,1000,{"$nulls":5},423000]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},481000]
[null,null,null,"13-6",null,"1201-0006",{"$nulls":11},"01","01","01","Унапређ.јав.информ.особа са инвалидитетом",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,1000,1000,1000,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":46},0,{"$nulls":10},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,1000,1000,1000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":4},"05476",null,"800423",null,"830","423",{"$nulls":5},183,null,423000,423000,423000,"Услуге по уговору",3188011,3188010,{"$nulls":8},0,{"$nulls":14},0,{"$nulls":5},10000,10000,10000,10000,1000,1000,1000,{"$nulls":5},0,null,10000,{"$error":"#REF!"},null,1000,null,null,null,1000,{"$nulls":5},423000]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},481000]
[{"$nulls":20},"НЕВЛАДИНЕ ОРГАНИЗАЦИЈЕ",{"$nulls":33},0,0,0,0,0,0,null,93248.15,0,0,93248.15,93248.15,203830,null,null,203830,null,0]
[null,null,null,"13-22",null,"1201-0002",{"$nulls":11},"01","01","01","Јачањ.култур.продук.и уметн.стваралаштва (НЕВЛАДИНЕ)",null,null,230000,230000,216750,215857,0,161000,0,0,161000,161000,161000,161000,93248.15,67751.85,null,0,0,0,161000,0,0,0,0,0,79998.53,0,203830,111160.53,203830,0,203830,0,0,0,-203830,0,0,0,93248.15,0,0,93248.15,93248.15,203830,0,0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},820,{"$nulls":8},"Услуге културе",275000,274837,230000,230000,216750,215857,0,161000,0,0,161000,161000,161000,161000,93248.15,67751.85,null,0,0,0,161000,0,0,0,0,0,79998.53,0,203830,111160.53,203830,0,203830,0,0,0,-203830,0,0,null,93248.15,0,0,93248.15,93248.15,203830,0,0,0,0,0,0,0]
[null,null,null,"13-П1","05476",null,"800480",null,"820","481",{"$nulls":7},481000,481000,481000,"Дотације удруж.за промоцију културе",275000,274837,230000,230000,216750,215857,0,161000,0,0,161000,161000,161000,161000,93248.15,67751.85,null,0,0,0,161000,0,0,0,0,0,79998.53,0,203830,111160.53,203830,0,203830,0,0,0,-203830,0,0,null,93248.15,0,0,93248.15,93248.15,203830,0,0,0,0,0,0,0,{"$nulls":5},481000]
[{"$nulls":4},"05476",{"$nulls":15},"Удружење грађана \"Рађевска нит\" Крупањ",125000,125000,130000,130000,136750,135857,null,71000,null,null,71000,71000,71000,71000,49073,21927,{"$nulls":4},71000,{"$nulls":4},0,25000,null,108731,56162,108731,null,108731,null,null,null,-108731,0,null,null,49073,null,null,49073,49073,108731,null,null,0,null,null,null,0]
[{"$nulls":20},"Удружење \" Црквени хор Света Три Јерарха\"  Крупањ       ",150000,149837,100000,100000,80000,80000,null,90000,null,null,90000,90000,90000,90000,44175.15,45824.85,{"$nulls":4},90000,{"$nulls":4},0,54998.53,null,95099,54998.53,95099,null,95099,null,null,null,-95099,0,null,null,44175.15,null,null,44175.15,44175.15,95099,null,null,0,null,null,null,0]
[{"$nulls":5},"1201-П1",{"$nulls":11},"01","01","01","Набавка књига у књижни фонд Библиотеке",null,null,200000,200000,205553.84,205553.84,200000,200000,0,0,200000,200000,200000,151418,0,200000,0,0,98805,50000,200000,178363.68,200000,200000,0,-200000,0,0,0,0,0,0,0,0,200000,200000,200000,250000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},50000,300000,0,0,0,250000]
[{"$nulls":11},820,{"$nulls":8},"Услуге културе",200000,196373,200000,200000,205553.84,205553.84,200000,200000,0,0,200000,200000,200000,151418,0,200000,null,0,98805,50000,200000,178363.68,200000,200000,0,-200000,0,0,0,0,0,0,0,0,200000,200000,200000,250000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},50000,300000,0,0,0,250000]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},423000]
[{"$nulls":4},"05476",null,"800500",null,"820","515",null,null,null,221,221,null,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,98805,50000,200000,178363.68,200000,200000,null,-200000,{"$nulls":8},200000,200000,200000,250000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},50000,300000,null,null,0,250000,{"$nulls":5},515100]
[{"$nulls":5},"1201-П4",{"$nulls":11},"01","01","01","Санација објекта Библиотеке \"Политика\"",null,null,1304278,1600000,1600000,1448300.86,0,0,0,0,0,0,800000,695246.4,0,800000,0,0,50747.4,0,800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},820,{"$nulls":8},"Услуге културе",990000,774246,1304278,1600000,1600000,1448300.86,0,0,0,0,0,0,800000,695246.4,0,800000,null,0,50747.4,0,800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,null,0,0,null,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},423000]
[{"$nulls":4},"05476",null,"800500",null,"820","511",{"$nulls":7},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,800000,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},511300]
[{"$nulls":5},"1201-П5",{"$nulls":11},"01","01","01","Опремање велике сале",null,null,393430,400000,300000,168220,0,0,0,0,0,0,0,0,0,0,0,0,4200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},820,{"$nulls":8},"Услуге културе",100000,86510,393430,400000,300000,168220,0,0,0,0,0,0,0,0,0,0,null,0,4200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":22},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},423000]
[{"$nulls":4},"05476",null,"800500",null,"820","512",{"$nulls":7},512200,512000,512200,"Администрат.опрема(озвучење велике сале и видео бим)",100000,86510,393430,400000,300000,168220,0,0,null,null,0,0,0,0,0,0,null,null,4200,null,0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},512200]
[null,null,null,"13-П2",null,"1201-П2",{"$nulls":11},"01","01","01","Пројекти верских заједница",null,null,1572119,1600000,1600000,1588000,1600000,1600000,0,0,1600000,1600000,1600000,1067935.4,398935.4,1201064.6,0,0,0,0,1600000,665200,802065,802065,136865,-665200,445000,0,800000,712000,800000,0,800000,0,1600000,1600000,800000,1736865,0,0,398935.4,0,0,398935.4,398935.4,800000,{"$error":"#REF!"},0,1736865,0,0,0,1736865]
[{"$nulls":11},840,{"$nulls":8},"Услуге културе",1506000,1505759,1572119,1600000,1600000,1588000,1600000,1600000,0,0,1600000,1600000,1600000,1067935.4,398935.4,1201064.6,null,0,0,0,1600000,665200,802065,802065,136865,-665200,445000,0,800000,712000,800000,0,800000,0,1600000,1600000,800000,1736865,0,null,398935.4,0,0,398935.4,398935.4,800000,{"$error":"#REF!"},0,1736865,0,0,0,1736865]
[{"$nulls":27},0,0,null,null,null,0,0,null,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},423000]
[{"$nulls":4},"05476",null,"800500",null,"840","511",null,null,null,184,null,null,null,511000,511000,511000,"Реконструкција верских објеката             ",1506000,1505759,1572119,1600000,1600000,1588000,1600000,1600000,null,null,1600000,1600000,1600000,1067935.4,398935.4,1201064.6,{"$nulls":4},1600000,665200,802065,802065,136865,-665200,445000,null,800000,712000,800000,null,800000,null,1600000,1600000,800000,1736865,null,null,398935.4,null,null,398935.4,398935.4,800000,{"$error":"#REF!"},null,1736865,null,null,null,1736865,{"$nulls":5},511000]
[{"$nulls":4},"05476",{"$nulls":31},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,null,null,0,0,null,null,null,0,null,511400,null,512100,{"$error":"#REF!"}]
[{"$nulls":5},"1201-П3",{"$nulls":11},"01","01","01","Културно лето у Крупњу",{"$nulls":4},0,0,0,1090227.34,0,0,1090227.34,1090227.34,1138930,1138930,1073140,0,0,0,0,0,1138930,0,0,0,0,0,0,0,0,0,0,0,0,0,550000,550000,550000,550000,0,0,1073140,0,0,1073140,1073140,0,0,0,0,0,0,0,550000]
[{"$nulls":11},820,{"$nulls":8},"Верске и остале услуге заједнице",{"$nulls":7},1090227.34,null,null,1090227.34,1090227.34,1138930,1138930,1073140,{"$nulls":5},1138930,{"$nulls":4},0,0,0,0,0,0,0,0,0,550000,550000,550000,550000,0,null,1073140,null,null,1073140,1073140,0,{"$nulls":6},550000]
[{"$nulls":28},0,null,null,null,0,0,0,0,{"$nulls":5},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"800423",null,"820","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":7},1049427.34,null,null,1049427.34,1049427.34,1098130,1098130,1032340,{"$nulls":5},1098130,{"$nulls":4},0,{"$nulls":8},500000,500000,500000,500000,null,null,1032340,null,null,1032340,1032340,{"$nulls":7},500000]
[{"$nulls":4},"05476",null,"800426",null,"820","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":7},40800,null,null,40800,40800,40800,40800,40800,{"$nulls":5},40800,{"$nulls":4},0,{"$nulls":8},50000,50000,50000,50000,null,null,40800,null,null,40800,40800,{"$nulls":7},50000]
[null,null,"05476",{"$nulls":17},"ФИЗИЧКА КУЛТУРА",{"$nulls":4},18112890,14115410.71,14487750,12621960.17,0,2000000,14621960.17,14621960.17,10806880.629999999,10534209.969999999,7031703.38,3465997.5100000002,null,0,387939.05,1000000,10516888,53000,295185,53000,8762734,8467549,8447342.08,2192946.29,18988327,10361237.72,20305827,13508466,19690827,0,96442396,14719105,-5586722,24481839,1163748,0,7031703.38,0,0,7031703.38,7031703.38,19153327,{"$error":"#REF!"},0,26155832,0,0,0,24481839]
[null,null,null,"14",null,"1301",{"$nulls":14},"ПРОГРАМ 14 - РАЗВОЈ СПОРТА И ОМЛАДИНЕ",null,null,{"$error":"#REF!"},{"$error":"#REF!"},18112890,14115410.71,14487750,12621960.17,0,2000000,14621960.17,14621960.17,10806880.629999999,10534209.969999999,7031703.38,3465997.5100000002,0,0,387939.05,1000000,10516888,53000,295185,53000,8762734,8467549,8447342.08,2192946.29,18988327,10361237.72,20305827,13508466,19690827,0,96442396,14719105,-5586722,24481839,1163748,0,7031703.38,0,0,7031703.38,7031703.38,19153327,{"$error":"#REF!"},0,26155832,0,0,0,24481839]
[null,null,null,"14-4",null,"1301-0004",{"$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,0,387939.05,1000000,577666,53000,295185,53000,0,-295185,773021.8,163755.45,1050000,773021.8,1380000,1030000,1050000,0,1360000,710000,-670000,1710000,270000,0,227895.89,0,0,227895.89,227895.89,1050000,{"$error":"#REF!"},0,710000,0,0,0,1710000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},810,{"$nulls":8},"Услуге рекреације и спорта",1558000,1512276,475260,279000,721660,721660,370000,468495.89,0,0,468495.89,468495.89,804058.63,804058.63,227895.89,266983,null,0,387939.05,1000000,577666,53000,295185,53000,0,-295185,773021.8,163755.45,1050000,773021.8,1380000,1030000,1050000,0,1360000,710000,-670000,1710000,270000,0,227895.89,0,0,227895.89,227895.89,1050000,{"$error":"#REF!"},0,710000,0,0,0,1710000]
[{"$nulls":4},"05476",null,"810421",null,"810","421",{"$nulls":7},421000,421000,421000,"Стални трошкови",{"$nulls":10},0,{"$nulls":14},0,{"$nulls":10},0,0,{"$nulls":5},0]
[{"$nulls":4},"05476",null,"810422",null,"810","422",{"$nulls":7},422000,422000,422000,"Трошкови путовања",{"$nulls":10},0,{"$nulls":4},0,{"$nulls":9},0,{"$nulls":10},0,0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,"810421",null,"810","421",{"$nulls":7},421000,421000,421000,"Стални трошкови",{"$nulls":7},98495.89,null,null,98495.89,98495.89,182801.29,182801.29,98495.89,{"$nulls":5},98496,{"$nulls":4},0,{"$nulls":10},0,0,null,null,98495.89,null,null,98495.89,98495.89]
[{"$nulls":4},"05476",null,"810422",null,"810","422",{"$nulls":7},422000,422000,422000,"Трошкови путовања",{"$nulls":4},90000,90000,0,0,null,null,0,0,0,null,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,120000,null,0,null,null,null,0,0,null,null,0]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":4},174,174,null,423000,423000,423000,"Услуге по уговору",{"$nulls":18},329096.05,660000,null,53000,null,53000,null,0,655021.8,163755.45,660000,655021.8,990000,660000,660000,null,990000,340000,-650000,1000000,{"$nulls":7},660000,{"$nulls":6},1000000,0.3434343434343434]
[{"$nulls":4},"05476",null,"810425",null,"810","425",{"$nulls":4},176,null,null,425000,425000,425000,"Текуће инвестиционо одржавање спортске хале",279000,279000,237630,279000,{"$nulls":6},0,{"$nulls":4},0,{"$nulls":9},0,{"$nulls":10},0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},425000]
[{"$nulls":4},"05476",null,"810422",null,"810","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":12},220684.34,220684.34,{"$nulls":6},109170,{"$nulls":4},0,{"$nulls":10},0,0]
[{"$nulls":4},"05476",null,"810425",null,"810","425",null,null,null,175,null,175,null,425000,425000,425000,"Текуће инвестиционо одржавање спортске хале",279000,279000,237630,279000,531660,531660,270000,270000,null,null,270000,270000,296383,296383,29400,266983,null,null,58843,340000,270000,null,295185,null,null,-295185,null,null,270000,null,270000,270000,270000,null,270000,270000,0,610000,150000,null,29400,null,null,29400,29400,270000,{"$error":"#REF!"},null,610000,null,null,null,610000,1,{"$nulls":4},425000]
[{"$nulls":4},"05476",null,"810426",null,"810","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":12},4190,4190,{"$nulls":11},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,"810500",null,"810","511",{"$nulls":5},180,null,511300,511300,511300,"Капитал.одрж.отвор.спорт. и рекреат.објеката",500000,477138,null,null,100000,100000,100000,100000,null,null,100000,100000,100000,100000,100000,0,{"$nulls":4},100000,{"$nulls":4},0,100000,null,100000,100000,100000,100000,100000,null,100000,100000,0,100000,null,null,100000,null,null,100000,100000,100000,{"$error":"#REF!"},null,100000,null,null,0,100000,1,{"$nulls":4},511300]
[{"$nulls":4},"05476",null,"810500",null,"810","512",{"$nulls":7},512000,512000,512000,"Машине и опрема",{"$nulls":25},0,18000,null,20000,18000,20000,null,20000,null,null,null,-20000,0,{"$nulls":7},20000,{"$nulls":6},0]
[{"$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":9},0,{"$nulls":10},0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},511300]
[null,null,null,"14-3",null,"1301-0003",{"$nulls":11},"01","01","01","Одржавање спортске инфраструктуре",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},810,{"$nulls":8},"Услуге рекреације и спорта",0,0,0,279000,0,0,0,370000,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,370000,370000,370000,{"$nulls":7},0,0,0,null,0,0,0,0,0,370000,0,0,0,0,0,0,0]
[]
[null,null,null,"14-2",null,"1301-0002",{"$nulls":11},"01","01","01","Подршка предшколском и школском спорту",null,null,1214925,1224270,410000,208861,410000,410000,0,0,410000,410000,250000,208861,132911.38,117088.62,0,0,0,0,250000,0,0,0,0,0,199370.14,0,315000,251227.78,315000,1346262,410000,0,1549028,949028,634028,949028,0,0,132911.38,0,0,132911.38,132911.38,410000,{"$error":"#REF!"},0,949028,0,0,0,949028]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},810,{"$nulls":8},"Услуге рекреације и спорта",1224270,1158902,1214925,1224270,410000,208861,410000,410000,0,0,410000,410000,250000,208861,132911.38,117088.62,0,0,0,0,250000,0,0,0,0,0,199370.14,0,315000,251227.78,315000,1346262,410000,0,1549028,949028,634028,949028,0,0,132911.38,0,0,132911.38,132911.38,410000,{"$error":"#REF!"},0,949028,0,0,0,949028]
[{"$nulls":4},"05476",null,"810480",null,"810","481",{"$nulls":5},178,null,481000,481000,481000,"Подршка - нераспоређена средства",1224270,1158902,1214925,1224270,{"$nulls":11},0,{"$nulls":9},0,{"$nulls":5},936262,null,null,1549028,949028,949028,949028,{"$nulls":10},949028,null,null,null,949028]
[{"$nulls":4},"05476",{"$nulls":10},178,{"$nulls":4},"Општинско такмич.основ.и средње школе у стоном тенису",{"$nulls":4},45000,0,45000,45000,0,0,45000,45000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45000,45000,0,0,0,0,0,0,null,0,0,0,0,0,45000,{"$error":"#REF!"},null,0,null,0,null,0]
[{"$nulls":4},"05476",null,"810422",null,"810","422",{"$nulls":6},1,422000,422000,422000,"Трошкови путовања",{"$nulls":4},5000,0,5000,5000,null,null,5000,5000,null,0,0,0,{"$nulls":9},0,{"$nulls":5},5000,5000,null,null,null,0,0,null,null,0,null,null,0,0,5000,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":6},2,423000,423000,423000,"Услуге по уговору",{"$nulls":4},25000,0,40000,40000,null,null,40000,40000,null,0,0,0,{"$nulls":9},0,{"$nulls":5},40000,40000,null,null,null,0,0,null,null,0,null,null,0,0,40000,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"810426",null,"810","426",{"$nulls":6},3,426000,426000,426000,"Материјал",{"$nulls":4},15000,0,0,0,null,null,0,0,null,null,null,0,{"$nulls":9},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":4},0,null,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",{"$nulls":10},178,{"$nulls":4},"Такмич.у полигону спретности основних школа Општ.Крупањ",{"$nulls":4},45000,0,45000,45000,0,0,45000,45000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45000,45000,0,0,0,0,0,0,null,0,0,0,0,0,45000,{"$error":"#REF!"},null,0,null,0,null,0]
[{"$nulls":4},"05476",null,"810422",null,"810","422",{"$nulls":6},1,422000,422000,422000,"Трошкови путовања",{"$nulls":4},5000,0,5000,5000,null,null,5000,5000,null,0,0,0,{"$nulls":9},0,{"$nulls":5},5000,5000,null,null,null,0,0,null,null,0,null,null,0,0,5000,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":6},2,423000,423000,423000,"Услуге по уговору",{"$nulls":4},30000,0,40000,40000,null,null,40000,40000,null,0,0,0,{"$nulls":9},0,{"$nulls":5},40000,40000,null,null,null,0,0,null,null,0,null,null,0,0,40000,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"810426",null,"810","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":4},10000,0,0,0,null,null,0,0,null,0,0,0,{"$nulls":9},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",{"$nulls":10},178,{"$nulls":4},"Универзална школа спорта за основ.и предшк.Општ.Крупањ",{"$nulls":4},320000,208861,320000,320000,0,0,320000,320000,250000,208861,132911.38,117088.62,null,0,0,0,250000,0,0,0,0,0,199370.14,0,315000,251227.78,315000,320000,320000,0,0,0,-315000,0,0,null,132911.38,0,0,132911.38,132911.38,320000,{"$error":"#REF!"},null,0,null,0,null,0,0]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":6},1,423000,423000,423000,"Услуге по уговору",{"$nulls":4},315000,208861,315000,315000,null,null,315000,315000,250000,208861,132911.38,117088.62,{"$nulls":4},250000,{"$nulls":4},0,199370.14,null,315000,251227.78,315000,315000,315000,null,null,null,-315000,0,null,null,132911.38,null,null,132911.38,132911.38,315000,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"810426",null,"810","426",{"$nulls":6},2,426000,426000,426000,"Материјал",{"$nulls":4},5000,0,5000,5000,null,null,5000,5000,null,0,0,0,{"$nulls":9},0,{"$nulls":5},5000,5000,null,null,null,0,0,null,null,0,null,null,0,0,5000,{"$error":"#REF!"},null,0,null,null,null,0]
[null,null,null,"14-1",null,"1301-0001",{"$nulls":11},"01","01","01","Подршка локалним спортским организацијама,",null,null,5006500,5027000,8217000,8107603.77,7917000,7917000,0,0,7917000,7917000,7983258,7868107.8,5501465.15,2481792.85,0,0,0,0,7919658,0,0,0,0,0,6188100,1589600,7950593,8010100,8250593,6927490,8250593,0,7747827,9347827,1097234,9347827,250748,0,5501465.15,0,0,5501465.15,5501465.15,7950593,{"$error":"#REF!"},0,12021820,0,0,0,9347827]
[{"$nulls":20},"удружењима и савезима",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},810,{"$nulls":8},"Услуге рекреације и спорта",4967000,4937808,5006500,5027000,8217000,8107603.77,7917000,7917000,0,0,7917000,7917000,7983258,7868107.8,5501465.15,2481792.85,0,0,0,0,7919658,0,0,0,0,0,6188100,1589600,7950593,8010100,8250593,6927490,8250593,0,7747827,9347827,1097234,9347827,250748,0,5501465.15,0,0,5501465.15,5501465.15,7950593,{"$error":"#REF!"},0,12021820,0,0,0,9347827]
[{"$nulls":4},"05476",null,"810480",null,"810","481",{"$nulls":5},177,null,481000,481000,481000,"Општински спортски савез - макс. до 20%  (1.140.000)",{"$nulls":25},0,null,300000,380000,380000,380000,1350602,380000,null,null,null,-380000,0,50748,{"$nulls":6},380000,{"$nulls":6},0,0]
[{"$nulls":4},"05476",null,"810480",null,"810","481",{"$nulls":5},177,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,{"$nulls":4},739000,{"$nulls":4},0,4826600,1289600,4896600,4826600,4896600,5576888,4896600,null,7747827,9347827,4451227,9347827,200000,null,150000,null,null,150000,150000,4896600,{"$error":"#REF!"},null,9347827,null,null,null,9347827,1.9090444389984889,{"$nulls":4},481000]
[{"$nulls":20}," - финансирање годишњих програма",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":20}," - финансирање посебних програма",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$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":4},32658,{"$nulls":4},0,{"$nulls":10},0,0,null,null,18512.65,null,null,18512.65,18512.65,null,{"$error":"#REF!"},null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"810480",null,"810","481",{"$nulls":7},481000,481000,481000,"Годишњи програми - Дотације спортским организацијама",4967000,4937808,4790500,4797000,6618000,6526308,7318000,7148000,0,0,7148000,7148000,7211600,7096500,5332952.5,1878647.5,null,0,0,0,7148000,0,0,0,0,0,1361500,0,2673993,2803500,2973993,0,2973993,0,0,0,-2973993,0,0,null,5332952.5,0,0,5332952.5,5332952.5,2673993,0,null,2673993,null,0,null,0,0,{"$nulls":4},481000]
[{"$nulls":20}," - Општински фудбалски савез",57000,57000,57000,57000,57000,57000,null,57000,null,null,57000,57000,57000,57000,23750,33250,{"$nulls":4},57000,{"$nulls":4},0,270000,null,57500,57500,57500,null,57500,null,null,null,-57500,0,null,null,23750,null,null,23750,23750,57500,null,null,0,null,null,null,0]
[{"$nulls":20}," - 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,{"$nulls":4},2900000,{"$nulls":4},0,100000,null,563500,863500,863500,null,863500,null,null,null,-863500,0,null,null,2658333.33,null,null,2658333.33,2658333.33,563500,null,null,0,null,null,null,0]
[{"$nulls":20}," - Ф.К. \" Јединство \" Завлака (265.000)",350000,350000,300000,300000,360000,360000,null,530000,null,null,530000,530000,530000,530000,440375,89625,{"$nulls":4},530000,{"$nulls":4},0,null,null,90000,90000,90000,null,90000,null,null,null,-90000,0,null,null,440375,null,null,440375,440375,90000,null,null,0,null,null,null,0]
[{"$nulls":20}," - Ф.К. \" Столице \" Брштица (120.000)",350000,350000,300000,300000,360000,360000,null,360000,null,null,360000,360000,360000,360000,268807,91193,{"$nulls":4},360000,{"$nulls":4},0,150000,null,240000,240000,240000,null,240000,null,null,null,-240000,0,null,null,268807,null,null,268807,268807,240000,null,null,0,null,null,null,0]
[{"$nulls":20}," - Ф.К. \" 7. Јули \" Бела Црква (16.000)",100000,100000,200000,200000,360000,270000,null,230000,null,null,230000,230000,230000,230000,84108,145892,{"$nulls":4},230000,{"$nulls":4},0,254000,null,344000,254000,344000,null,344000,null,null,null,-344000,0,null,null,84108,null,null,84108,84108,344000,null,null,0,null,null,null,0]
[{"$nulls":20}," - Ф.К. \" Братство \" Крупањ",225000,225000,200000,200000,100000,100000,null,100000,null,null,100000,100000,100000,100000,41783,58217,{"$nulls":4},100000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,41783,null,null,41783,41783,null,null,null,0,null,null,null,0]
[{"$nulls":20}," - Ф.К. \" Красава \" Красава",100000,100000,100000,100000,100000,98308,null,230000,null,null,230000,230000,230000,210000,210000,20000,{"$nulls":4},230000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,210000,null,null,210000,210000,null,null,null,0,null,null,null,0]
[{"$nulls":20}," - Ф.К. \" Церова \" Церова (110.000)",350000,350000,300000,300000,360000,360000,null,360000,null,null,360000,360000,360000,360000,270000.29,89999.71000000002,{"$nulls":4},360000,{"$nulls":4},0,160000,null,250000,250000,250000,null,250000,null,null,null,-250000,0,null,null,270000.29,null,null,270000.29,270000.29,250000,null,null,0,null,null,null,0]
[{"$nulls":20}," - Екобајк (48.000)"]
[{"$nulls":20}," - Ф.К. \" ДБ Јунајтед \" ",100000,71060,null,null,100000,100000,null,100000,null,null,100000,100000,100000,50000,50000,50000,{"$nulls":4},100000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,50000,null,null,50000,50000,null,null,null,0,null,null,null,0]
[{"$nulls":20}," - КК\" Крупањ \" Крупањ (184.000)",400000,400000,400000,400000,400000,400000,null,350000,null,null,350000,350000,350000,350000,204166.67,145833.33,{"$nulls":4},350000,{"$nulls":4},0,null,null,66000,66000,66000,null,66000,null,null,null,-66000,0,null,null,204166.67,null,null,204166.67,204166.67,66000,null,null,0,null,null,null,0]
[{"$nulls":20}," - Одбојкашки клуб\" Крупањ \" Крупањ",140000,140000,{"$nulls":8},0,null,null,0,0,0,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,null,null,0,null,null,null,0]
[{"$nulls":20}," - Кошаркашки клуб\" Рађевац \" Крупањ (450.000)",219000,219000,279000,279000,750000,750000,null,750000,null,null,750000,750000,750000,750000,409895,340105,{"$nulls":4},750000,{"$nulls":4},0,null,null,150000,150000,150000,null,150000,null,null,null,-150000,0,null,null,409895,null,null,409895,409895,150000,null,null,0,null,null,null,0]
[{"$nulls":20}," - Одбојкашки клуб\" Рађевац \" Крупањ (150.000)",220000,219750,250000,250000,300000,300000,null,300000,null,null,300000,300000,300000,300000,125000,175000,{"$nulls":4},300000,{"$nulls":4},0,150000,null,250000,250000,250000,null,250000,null,null,null,-250000,0,null,null,125000,null,null,125000,125000,250000,null,null,0,null,null,null,0]
[{"$nulls":20}," - К.О.С.Г. Писмоноша \"Мачков камен\" Крупањ",77000,77000,77000,77000,77000,77000,null,72000,null,null,72000,72000,72000,72000,48000,24000,{"$nulls":4},72000,{"$nulls":4},0,null,null,80493,null,80493,null,80493,null,null,null,-80493,0,null,null,48000,null,null,48000,48000,80493,null,null,0,null,null,null,0]
[{"$nulls":20}," - ООСР \" Змајевац \" Крупањ (15.600)",85000,85000,85000,85000,85000,85000,null,70000,null,null,70000,70000,70000,70000,29600,40400,{"$nulls":4},70000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,29600,null,null,29600,29600,null,null,null,0,null,null,null,0]
[{"$nulls":20}," - Крупањски шах клуб",125000,125000,200000,200000,200000,200000,null,150000,null,null,150000,150000,150000,150000,99649,50351,{"$nulls":4},150000,{"$nulls":4},0,165000,null,220000,220000,220000,null,220000,null,null,null,-220000,0,null,null,99649,null,null,99649,99649,220000,null,null,0,null,null,null,0]
[{"$nulls":20}," - АК \"Јуниор\" Крупањ (637.500)",430000,429998,400000,400000,400000,400000,null,400000,null,null,400000,400000,463600,463600,333332,130268,{"$nulls":4},400000,{"$nulls":4},0,null,null,212500,212500,212500,null,212500,null,null,null,-212500,0,null,null,333332,null,null,333332,333332,212500,null,null,0,null,null,null,0]
[{"$nulls":20}," - Ауто Спортски Клуб \"Синдром\" - Шљивова-Крупањ",40000,40000,20000,20000,{"$nulls":6},0,null,null,0,0,0,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,null,null,0,null,null,null,0]
[{"$nulls":20}," - Фитнес клуб \"FIT & LIFE\" Kрупањ",null,null,30000,30000,{"$nulls":6},0,null,null,0,0,0,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,null,null,0,null,null,null,0]
[{"$nulls":20}," - Планинарско-смучарско друштво \"Соко\" Крупањ",39000,39000,32500,39000,39000,39000,null,39000,null,null,39000,39000,39000,39000,6000,33000,{"$nulls":4},39000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,6000,null,null,6000,6000,null,null,null,0,null,null,null,0]
[{"$nulls":20}," - Клуб борилачких спортова \"Рађевина\" Крупањ",{"$nulls":4},70000,70000,null,50000,null,null,50000,50000,50000,50000,25253.21,24746.79,{"$nulls":4},50000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,25253.21,null,null,25253.21,25253.21,null,null,null,0,null,null,null,0]
[{"$nulls":20}," - Карате клуб \"Нипон 15\" Бела Црква",{"$nulls":7},50000,null,null,50000,50000,50000,4900,4900,{"$nulls":5},50000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,4900,null,null,4900,4900,{"$nulls":7},0]
[{"$nulls":20}," - Карате клуб \"Цер 2014\" Завлака",{"$nulls":7},50000,null,null,50000,50000,50000,50000,0,{"$nulls":5},50000,{"$nulls":4},0,112500,null,150000,150000,150000,null,150000,null,null,null,-150000,0,null,null,0,null,null,null,0,150000,{"$nulls":6},0]
[{"$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,0,0,0,52500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},810,{"$nulls":8},"Услуге рекреације и спорта",0,0,0,0,52500,52500,52500,52500,0,0,52500,52500,52500,52500,0,52500,null,0,0,0,52500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},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":4},18750,{"$nulls":4},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":4},11250,11250,33750,33750,null,null,33750,33750,33750,33750,0,33750,{"$nulls":4},33750,{"$nulls":4},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":4},"05476",null,"810426",null,"810","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":4},22500,22500,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},481000]
[{"$nulls":5},"1301-П8",{"$nulls":11},"01","01","01","Општински фудбалски куп",{"$nulls":4},37500,36607.979999999996,37500,37500,0,0,37500,37500,37500,37500,0,37500,null,0,0,0,37500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},810,{"$nulls":8},"Услуге рекреације и спорта",0,0,0,0,37500,36607.979999999996,37500,37500,0,0,37500,37500,37500,37500,0,37500,null,0,0,0,37500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":4},12000,12000,37500,37500,null,null,37500,37500,37500,37500,0,37500,{"$nulls":4},37500,{"$nulls":4},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":4},"05476",null,"810426",null,"810","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":4},25500,24607.98,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,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,0,0,0,37500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37500,0,0,37500,37500,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},810,{"$nulls":8},"Услуге рекреације и спорта",0,0,0,0,37500,37500,37500,37500,0,0,37500,37500,37500,37500,37500,0,null,0,0,0,37500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,37500,0,0,37500,37500,0,{"$error":"#REF!"},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":4},22500,{"$nulls":4},0,{"$nulls":10},0,0,null,null,22500,null,null,22500,22500,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":4},"05476",null,"810422",null,"810","422",{"$nulls":7},422000,422000,422000,"Трошкови путовања",{"$nulls":6},15000,15000,null,null,15000,15000,15000,15000,15000,0,{"$nulls":4},15000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,15000,null,null,15000,15000,null,null,null,0]
[{"$nulls":4},"05476",null,"810426",null,"810","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":4},15000,15000,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},481000]
[{"$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,0,0,0,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,0,0,70000,70000,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},810,{"$nulls":8},"Услуге рекреације и спорта",0,0,0,0,null,null,70000,70000,0,0,70000,70000,70000,70000,70000,0,null,0,0,0,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,70000,0,0,70000,70000,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":6},70000,70000,null,null,70000,70000,70000,70000,70000,0,{"$nulls":4},70000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,70000,null,null,70000,70000,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":4},"05476",null,"810422",null,"810","422",{"$nulls":7},422000,422000,422000,"Трошкови путовања",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0]
[{"$nulls":4},"05476",null,"810426",null,"810","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},481000]
[{"$nulls":5},"1301-П1",{"$nulls":11},"01","01","01","Улична трка поводом Дана Општине",{"$nulls":4},102250,102250,102250,102250,0,0,102250,102250,102250,102250,102250,0,null,0,0,0,102250,0,0,0,0,0,0,0,0,0,0,0,0,0,102250,102250,102250,102250,0,0,102250,0,0,102250,102250,0,{"$error":"#REF!"},0,102250,0,0,0,102250]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},810,{"$nulls":8},"Услуге рекреације и спорта",0,0,0,0,102250,102250,102250,102250,0,0,102250,102250,102250,102250,102250,0,null,0,0,0,102250,0,0,0,0,0,0,0,0,0,0,0,0,0,102250,102250,102250,102250,0,null,102250,0,0,102250,102250,0,{"$error":"#REF!"},0,102250,0,0,0,102250]
[{"$nulls":4},"05476",null,"810422",null,"810","422",{"$nulls":7},422000,422000,422000,"Трошкови путовања",{"$nulls":4},32250,32250,32250,32250,null,null,32250,32250,32250,32250,32250,0,{"$nulls":4},32250,{"$nulls":4},0,{"$nulls":8},32250,32250,32250,32250,null,null,32250,null,null,32250,32250,null,{"$error":"#REF!"},null,32250,null,null,null,32250,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":4},7875,7875,66000,66000,null,null,66000,66000,66000,66000,66000,0,{"$nulls":4},66000,{"$nulls":4},0,{"$nulls":8},66000,66000,66000,66000,null,null,66000,null,null,66000,66000,null,{"$error":"#REF!"},null,66000,null,null,null,66000,1]
[{"$nulls":4},"05476",null,"810426",null,"810","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":4},58125,58125,0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,{"$nulls":4},0,{"$nulls":10},0,0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"810480",null,"810","482",{"$nulls":7},482000,482000,482000,"Порези, обавезне таксе",{"$nulls":4},4000,4000,4000,4000,null,null,4000,4000,4000,4000,4000,0,{"$nulls":4},4000,{"$nulls":4},0,{"$nulls":8},4000,4000,4000,4000,null,null,4000,null,null,4000,4000,null,{"$error":"#REF!"},null,4000,null,null,null,4000,1,{"$nulls":4},426000]
[{"$nulls":5},"1301-П6",{"$nulls":11},"01","01","01","Уређење кошаркашког терена на малим спортским теренима у Крупњу",null,null,0,780000,3989280,3405276.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":11},810,{"$nulls":8},"Услуге рекреације и спорта",null,null,0,780000,3989280,3405276.08,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810500",null,"810","511",{"$nulls":7},511400,511400,511400,"Стручни надзор",{"$nulls":4},85000,31645.56,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},511300]
[{"$nulls":5},"1301-П7",{"$nulls":11},"01","01","01","Уградња вештачке траве на спорт.терену на базену",{"$nulls":4},1000000,0,1000000,0,0,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},810,{"$nulls":8},"Услуге рекреације и спорта",null,null,0,null,1000000,0,1000000,0,0,1000000,1000000,1000000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810500",null,"810","511",{"$nulls":7},511400,511400,511400,"Стручни надзор",{"$nulls":5},0,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$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,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},511300]
[null,null,null,"14-П2",null,"1301-П2",{"$nulls":11},"01","01","01","Реконструкција крова на спортској хали у Крупњу",{"$nulls":4},2000000,0,3000000,2000000,0,1000000,3000000,3000000,0,0,0,0,0,0,0,0,0,0,0,0,8762734,8762734,0,0,8062734,0,8762734,3000000,8062734,0,2000000,2000000,-6762734,10762734,0,0,0,0,0,0,0,8062734,{"$error":"#REF!"},0,10762734,0,0,0,10762734]
[{"$nulls":11},810,{"$nulls":8},"Услуге рекреације и спорта",0,0,0,null,2000000,0,3000000,2000000,0,1000000,3000000,3000000,0,0,0,0,null,0,0,0,0,0,0,0,8762734,8762734,0,0,8062734,0,8762734,3000000,8062734,0,2000000,2000000,-6762734,10762734,0,null,0,0,0,0,0,8062734,{"$error":"#REF!"},0,10762734,0,0,0,10762734]
[{"$nulls":4},"05476",null,"810500",null,"810","511",{"$nulls":7},511400,511400,511400,"Стручни надзор",{"$nulls":5},0,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"810500",null,"810","511",{"$nulls":5},179,null,511300,511300,511300,"Капитално одржавање зграда и објеката",{"$nulls":4},2000000,0,3000000,2000000,null,1000000,3000000,3000000,null,0,0,0,{"$nulls":8},8762734,8762734,null,null,8062734,null,8762734,3000000,8062734,null,2000000,2000000,-6762734,10762734,null,null,0,null,null,0,0,8062734,{"$error":"#REF!"},null,10762734,null,null,0,10762734,0.22823926870312394,{"$nulls":4},511300]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":20},"Канцеларија за младе",null,null,377095,391000,1545200,1443151.88,1491000,1526714.28,0,0,1526714.28,1526714.28,1469814,1353432.54,959680.96,510133.04000000004,0,0,0,0,1469814,0,0,0,0,0,1286850.1400000001,439590.84,1610000,1326888.1400000001,1597500,1204714,1917500,0,83683291,1610000,12500,1610000,643000,0,959680.96,0,0,959680.96,959680.96,1680000,{"$error":"#REF!"},0,1610000,0,0,0,1610000]
[{"$nulls":46},0,{"$nulls":10},0]
[null,null,null,"14-5",null,"1301-0005",{"$nulls":11},"01","01","01","Спровођење омладинске политике",null,null,377095,391000,1121000,1018951.88,1121000,1156714.28,0,0,1156714.28,1156714.28,1226714,1111082.54,851580.96,375133.04000000004,null,0,0,0,1226714,0,0,0,0,0,1286850.1400000001,439590.84,1610000,1326888.1400000001,1597500,1134714,1847500,0,1610000,1610000,12500,1610000,108000,0,851580.96,0,0,851580.96,851580.96,1610000,{"$error":"#REF!"},0,1610000,0,0,0,1610000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},150,{"$nulls":8},"Опште јавне услуге - истраживање и развој",0,0,0,0,730000,698690,730000,730000,0,0,730000,730000,700000,685170.9,483675.3,216324.7,null,0,0,0,700000,0,0,0,0,0,537321.6,201495.6,810000,537321.6,560000,700000,810000,0,810000,810000,250000,810000,100000,null,483675.3,0,0,483675.3,483675.3,810000,{"$error":"#REF!"},0,810000,0,0,0,810000]
[{"$nulls":4},"05476",null,"810422",null,"150","422",{"$nulls":7},422000,422000,422000,"Трошкови путовања",{"$nulls":4},20000,0,20000,20000,null,null,20000,20000,null,0,0,0,{"$nulls":9},0,{"$nulls":10},0,0,90000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},422000]
[{"$nulls":4},"05476",null,"810423",null,"150","423",{"$nulls":5},85,null,423000,423000,423000,"Услуге по уговору",{"$nulls":4},700000,698690,700000,700000,null,null,700000,700000,700000,685170.9,483675.3,216324.7,{"$nulls":4},700000,{"$nulls":4},0,537321.6,201495.6,810000,537321.6,560000,700000,810000,null,810000,810000,250000,810000,null,null,483675.3,null,null,483675.3,483675.3,810000,{"$error":"#REF!"},null,810000,null,null,null,810000,1.4464285714285714,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"810426",null,"150","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":4},10000,0,10000,10000,null,null,10000,10000,null,0,0,0,{"$nulls":9},0,{"$nulls":10},0,0,10000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},980,{"$nulls":8},"Образовање некласификовано на др. месту",4600000,3475832,377095,391000,391000,320261.88,391000,426714.28,0,0,426714.28,426714.28,526714,425911.63999999996,367905.66,158808.34000000003,null,0,0,0,526714,0,0,0,0,0,749528.54,238095.24,800000,789566.54,1037500,434714,1037500,0,800000,800000,-237500,800000,8000,null,367905.66,0,0,367905.66,367905.66,800000,{"$error":"#REF!"},0,800000,0,0,0,800000]
[{"$nulls":20},"Накнаде за социјалну заштиту из буџета",4600000,3475832,377095,391000,391000,320261.88,391000,426714.28,0,0,426714.28,426714.28,526714,425911.63999999996,367905.66,158808.34000000003,null,0,0,0,526714,0,0,0,0,0,749528.54,238095.24,800000,789566.54,1037500,434714,1037500,0,800000,800000,-237500,800000,8000,null,367905.66,0,0,367905.66,367905.66,800000,{"$error":"#REF!"},0,800000,0,0,0,800000,0.7710843373493976]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,"810472",null,"980","472",{"$nulls":5},195,null,472000,472000,472000,"Подстицајна средства за младе таленте                     ",4500000,3378143,277095,291000,291000,266151.88,291000,326714.28,null,null,326714.28,326714.28,426714,326285.66,326285.66,100428.34000000003,{"$nulls":4},426714,{"$nulls":4},0,707948.54,211428.57,692000,717948.54,929500,326714,929500,null,692000,692000,-237500,692000,null,null,326285.66,null,null,326285.66,326285.66,692000,{"$error":"#REF!"},null,692000,null,null,null,692000,0.7444862829478214,{"$nulls":4},472000]
[{"$nulls":4},"05476",null,"810472",null,"980","472",{"$nulls":5},195,null,472000,472000,472000,"Дотација Регионалног центра за младе таленте               ",100000,97689,100000,100000,100000,54110,100000,100000,null,null,100000,100000,100000,99625.98,41620,58380,{"$nulls":4},100000,{"$nulls":4},0,41580,26666.67,108000,71618,108000,108000,108000,null,108000,108000,0,108000,8000,null,41620,null,null,41620,41620,108000,{"$error":"#REF!"},null,108000,null,null,null,108000,1,{"$nulls":4},472000]
[{"$nulls":5},"1301-П9",{"$nulls":11},"01","01","01","Оснивање аматерског позоришта",{"$nulls":4},115000,115000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,0,null,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},160,{"$nulls":8},"Опште јавне услуге некласификоване на другом месту",{"$error":"#REF!"},{"$error":"#REF!"},0,0,115000,115000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"1301-П10",{"$nulls":11},"01","01","01","\"Дани младих \"",{"$nulls":4},75200,75200,215000,215000,0,0,215000,215000,218600,217850,83600,135000,null,0,0,0,218600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,95000,0,83600,0,0,83600,83600,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},160,{"$nulls":8},"Опште јавне услуге некласификоване на другом месту",null,null,0,0,75200,75200,215000,215000,0,0,215000,215000,218600,217850,83600,135000,null,0,0,0,218600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,95000,null,83600,0,0,83600,83600,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810422",null,"160","422",{"$nulls":7},422000,422000,422000,"Трошкови путовања",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"810423",null,"160","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":4},35200,35200,80000,80000,null,null,80000,80000,83600,83600,83600,0,{"$nulls":4},83600,{"$nulls":4},0,{"$nulls":10},0,0,null,null,83600,null,null,83600,83600,null,{"$error":"#REF!"},null,0,null,null,null,0,0]
[{"$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,{"$nulls":4},135000,{"$nulls":4},0,{"$nulls":10},0,0,95000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},511200]
[{"$nulls":5},"1301-П11",{"$nulls":11},"01","01","01","Пројекат \"Упознај Србију\"",{"$nulls":4},124500,124500,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120000,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},160,{"$nulls":8},"Опште јавне услуге некласификоване на другом месту",null,null,0,0,124500,124500,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120000,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810422",null,"160","422",{"$nulls":7},422000,422000,422000,"Трошкови путовања",{"$nulls":4},110000,110000,0,0,null,null,0,0,null,0,0,0,{"$nulls":9},0,{"$nulls":10},0,0,120000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"810423",null,"160","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":4},14500,14500,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":27},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"1301-П12",{"$nulls":11},"01","01","01","Пројекат \"Школа стр.језика и ликов.радионица\"",{"$nulls":4},82500,82500,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,290000,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},160,{"$nulls":8},"Опште јавне услуге некласификоване на другом месту",null,null,0,0,82500,82500,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,290000,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"810423",null,"160","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":4},82500,82500,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,90000,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"810426",null,"160","426",{"$nulls":7},426000,426000,426000,"Материјал",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,200000,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},160,{"$nulls":8},"Опште јавне услуге некласификоване на другом месту",null,null,0,0,27000,27000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810423",null,"160","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":4},27000,27000,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[null,null,null,"14-П1",null,"1301-П14",{"$nulls":11},"01","01","01","Израда локал.акци.плана за младе за пер. 2016-2020 год.",null,null,0,0,0,0,70000,70000,0,0,70000,70000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,0,0,0,0,0,30000,0,0,0,0,0,0,70000,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},160,{"$nulls":8},"Опште јавне услуге некласификоване на другом месту",null,null,0,0,null,null,70000,70000,0,0,70000,70000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,0,0,0,0,0,30000,null,0,0,0,0,0,70000,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$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,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"810423",null,"160","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":6},35000,35000,null,null,35000,35000,null,0,0,0,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"810426",null,"160","426",{"$nulls":5},90,null,426000,426000,426000,"Материјал",{"$nulls":6},20000,20000,null,null,20000,20000,null,0,0,0,{"$nulls":9},0,{"$nulls":5},70000,70000,null,null,null,0,0,30000,null,0,null,null,0,0,70000,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"1301-П15",{"$nulls":11},"01","01","01","СРЕДСТВА ЗА ПРОЈЕКТЕ У 2018. ГОДИНИ",null,null,0,0,0,0,85000,85000,0,0,85000,85000,24500,24500,24500,0,null,0,0,0,24500,0,0,0,0,0,0,0,0,0,0,0,0,0,82073291,0,0,0,0,0,24500,0,0,24500,24500,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":11},160,{"$nulls":8},"Опште јавне услуге некласификоване на другом месту",null,null,0,0,null,null,85000,85000,0,0,85000,85000,24500,24500,24500,0,null,0,0,0,24500,0,0,0,0,0,0,0,0,0,0,0,0,0,82073291,0,0,0,0,null,24500,0,0,24500,24500,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$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,{"$nulls":9},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"810423",null,"160","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":6},45000,45000,null,null,45000,45000,24500,24500,24500,0,{"$nulls":4},24500,{"$nulls":4},0,{"$nulls":10},0,0,null,null,24500,null,null,24500,24500,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"810426",null,"160","426",{"$nulls":7},426000,426000,511000,"ЗГРАДЕ И ОБЈЕКТИ",{"$nulls":6},10000,10000,null,null,10000,10000,null,0,0,0,{"$nulls":9},0,{"$nulls":8},82073291,null,0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[null,null,"05476","17",null,"0501",{"$nulls":14},"ПРОГРАМ 17 - Енергетска ефикасност и обновљиви извори енергије",null,null,1583089,3500000,5500000,3369515.6,3930000,2527468.07,0,2130000,4657468.07,4657468.07,1000000,515520,0,1000000,0,0,0,0,1000000,39000,1000000,484480,1000000,0,412416,412416,1000000,412416,1420000,11010000,3010000,0,10000,1000,-1419000,1001000,0,0,744555.41,0,0,744555.41,744555.41,3010000,{"$error":"#REF!"},0,1000,0,0,0,1001000]
[{"$nulls":46},0,{"$nulls":10},0]
[null,null,null,"17-1",null,"0501-0001",{"$nulls":11},"01","01","01","Енергетски менаџмент",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,1000,1000,1000,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":46},0,{"$nulls":10},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,10000,1000,1000,1000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,1000,0,0,0,1000]
[{"$nulls":4},"05476",null,"400423",null,"483","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору",{"$nulls":10},0,{"$nulls":4},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":6},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":4},"05476",null,"400422",null,"483","422",{"$nulls":7},422000,422000,422000,"Трошкови путовања",{"$nulls":10},0,{"$nulls":4},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":4},"05476",null,"400426",null,"483","426",{"$nulls":5},124,null,426000,426000,426000,"Материјал",{"$nulls":10},0,{"$nulls":4},0,{"$nulls":9},0,{"$nulls":5},10000,10000,null,10000,1000,1000,1000,0,null,0,null,null,0,0,10000,{"$error":"#REF!"},null,1000,null,null,null,1000,{"$nulls":5},481000]
[null,null,null,"17-П1",null,"0501-П1",{"$nulls":11},"01","01","01","Пројекат LED расвете",null,null,0,0,0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,1000000,1000000,0,0,0,0,1000000,10000000,2000000,0,0,0,-1000000,1000000,0,0,744555.41,0,0,744555.41,744555.41,2000000,0,0,0,0,0,0,1000000]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,null,null,null,1000000,1000000,0,0,0,0,1000000,10000000,2000000,0,0,0,-1000000,1000000,0,0,744555.41,0,0,744555.41,744555.41,2000000,0,0,0,0,0,0,1000000]
[{"$nulls":4},"05476",{"$nulls":23},0,null,null,null,0,0,0,0,{"$nulls":5},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":5},151,null,511000,511000,511000,"Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":12},1000000,1000000,{"$nulls":4},1000000,10000000,2000000,null,null,null,-1000000,1000000,null,null,744555.41,null,null,744555.41,744555.41,2000000,{"$nulls":6},1000000,0]
[null,null,null,"17-П2",null,"0501-П2",{"$nulls":11},"01","01","01","Изградња трафостаница и електро-енер.објеката",null,null,1583089,3500000,5500000,3369515.6,3930000,1800000,0,2130000,3930000,3930000,1000000,515520,0,1000000,0,0,0,0,1000000,39000,1000000,484480,0,-1000000,412416,412416,1000000,412416,420000,1000000,1000000,0,0,0,-420000,0,0,0,0,0,0,0,0,1000000,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",300000,300000,1583089,3500000,5500000,3369515.6,3930000,1800000,0,2130000,3930000,3930000,1000000,515520,0,1000000,null,0,0,0,1000000,39000,1000000,484480,0,-1000000,412416,412416,1000000,412416,420000,1000000,1000000,0,0,0,-420000,0,0,null,0,0,0,0,0,1000000,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"620424",null,"620","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,null,0,0,null,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",null,null,null,152,null,152,null,511000,511000,511000,"Изградња електро-енергетских објеката",300000,300000,1583089,3500000,5500000,3369515.6,3930000,1800000,null,2130000,3930000,3930000,1000000,515520,0,1000000,{"$nulls":4},1000000,39000,1000000,484480,null,-1000000,412416,412416,1000000,412416,420000,1000000,1000000,null,null,null,-420000,0,null,null,0,null,null,0,0,1000000,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},511000]
[{"$nulls":5},"474-00",{"$nulls":11},"01","01","01","Остали Вишенаменски развојни пројекти kojи нису програмски исказани",60673066,46713669,25685814,26813786,2462832.2400000007,2462832.2400000007,300000,1718958.8,0,0,1718958.8,1718958.8,1418959,1418958.8,1418958.8,0.19999999995343387,null,0,0,0,1718959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1418958.8,0,0,1418958.8,1418958.8,0,0,0,0,0,0,0,0]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":4},70129,null,"400500",null,"620","511",null,620,{"$nulls":5},511300,511300,511300,"Реконструкција улица, тротоара и путева",39351055,37120610,1723796,1723796,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$nulls":5},511300]
[{"$nulls":4},70129,{"$nulls":15}," - реконструкција градског језгра",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0]
[{"$nulls":4},70129,{"$nulls":15}," - реконструкција других локалних путева",2300000,1823281,{"$nulls":4},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0]
[{"$nulls":4},70129,{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0]
[{"$nulls":4},70129,{"$nulls":15}," - Реконструкција некатегорисаног пута Шљивова - Ставе",5718855,5718854,{"$nulls":4},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0]
[{"$nulls":4},70129,{"$nulls":15}," - Санација и адаптација локалног пута Л19 ",7998000,7976028,{"$nulls":4},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0]
[{"$nulls":4},70129,{"$nulls":15}," - Реконструкција општинског  пута Л22 Мојковић(школа)Равнаја ",4255200,4255200,{"$nulls":4},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0]
[{"$nulls":4},70129,null,"400500",null,"630","511",null,630,{"$nulls":5},511200,511200,511200,"Учешће у изградњи водовода ",960506,934442,214040,214040,58800,58800,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,0,{"$nulls":5},511200]
[{"$nulls":4},70129,{"$nulls":15}," - Учешће у изградњи водовода у Белој Цркви",{"$nulls":4},58800,58800,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,0,0]
[{"$nulls":4},70129,{"$nulls":15}," - Водозахвати градског насеља Крупањ",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,0,0]
[{"$nulls":4},70129,{"$nulls":15}," - Водозахвати по другим Месним Заједницама",960506,934442,214040,214040,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,0,0]
[{"$nulls":4},70129,{"$nulls":15}," - Учешће у изградњи водовода у Завлаци",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,0,0]
[{"$nulls":4},70129,null,"400500",null,"630","511",null,630,{"$nulls":5},511200,511200,511200,"Изградња канализације у МЗ Крупањ (Радничка улица)",3500000,null,2717297,2720000,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":4},70129,null,"400500",null,"474","511",null,474,{"$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,null,0,0,0,0,0,0,null,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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,0,0]
[{"$nulls":4},70129,{"$nulls":15}," - Учешће у донат.прој.(канц.за младе-Омл.клуб Завлака)",656650,616486,{"$nulls":4},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,0,0]
[{"$nulls":4},70129,{"$nulls":15}," - Други донаторски пројекти",184286,126519,23871,363385,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,null,0,{"$nulls":5},511300]
[{"$nulls":4},70129,{"$nulls":15},"Капитално одржавање објјеката индиректних корисника",5933043,5850009,8190686,8571884,null,null,300000,300000,0,0,300000,300000,0,0,0,0,null,0,0,0,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},70129,null,"400500",null,"912","511",null,912,{"$nulls":5},511300,511300,511300,"Капитално одржавање зграда и објеката(О.Ш.Кр.)",1735630,1735630,2669922,2700000,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,0,0,{"$nulls":5},511300]
[{"$nulls":4},70129,null,"400500",null,"912","511",null,912,{"$nulls":5},511300,511300,511300,"Капитално одржавање зграда и објеката(О.Ш.Б.Ц.)",1143904,1143904,1639651,1830000,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,0,0,{"$nulls":5},511300]
[{"$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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,0,0,{"$nulls":5},511200]
[{"$nulls":4},70129,null,"400500",null,"911","511",null,911,{"$nulls":5},511300,511300,511300,"Капитално одржавање зграда и објеката(вртић)",670192,670192,1861824,1861824,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,0,0,{"$nulls":5},511300]
[{"$nulls":4},70129,null,"400500",null,"720","511",null,720,{"$nulls":5},511300,511300,511300,"Капитално одржавање зграда и објеката Дома здравља",130696,123401,415580,415580,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,0,0,{"$nulls":5},511300]
[{"$nulls":4},70129,null,"400500",null,"474","511",null,474,{"$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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,0,0,{"$nulls":5},511300]
[{"$nulls":4},70129,null,"400500",null,"474","511",null,474,{"$nulls":5},511300,511300,511300,"Капитално одржавање зграде ТО",null,null,21698,21698,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,null,0,{"$nulls":5},511300]
[{"$nulls":4},70129,null,"400500",null,"474","511",null,474,{"$nulls":5},511300,511300,511300,"Учешћ.општ.у осн.капиталу ЈУП \"План\" Шабац",null,null,3000,3000,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,null,0,{"$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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,0,0,{"$nulls":5},511000]
[{"$nulls":4},70129,null,"400500",null,"474","511",null,"474",{"$nulls":5},511000,511000,511000,"Санација дома МЗ Липеновић",47000,47000,{"$nulls":4},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":4},70129,null,"400500",null,"474","511",null,"474",{"$nulls":5},511000,511000,511000,"Санација дома МЗ Завлака",1063273,1063273,{"$nulls":4},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":4},70129,null,"400500",null,"474","511",null,"474",{"$nulls":5},511000,511000,511000,"Санација дома МЗ Дворска",260000,260000,null,null,133948,133948,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,null,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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":4},70129,null,"400500",null,"474","511",null,"474",{"$nulls":5},511000,511000,511000,"Kречење просторија суда",{"$nulls":4},62500,62500,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,null,0]
[{"$nulls":4},70129,null,"400423",null,"474","423",null,"474",{"$nulls":5},423000,423000,423000,"Пројекат \"Вртићи без граница\"",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,null,0]
[{"$nulls":4},70129,null,"400500",null,"630","511",null,630,{"$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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0]
[{"$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,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0]
[{"$nulls":4},70129,null,"400500",null,"474","512",null,"474",{"$nulls":5},511000,511000,511000,"Реконструкција канцеларије МЗ Цветуља",{"$nulls":6},300000,300000,null,null,300000,300000,null,0,0,0,{"$nulls":4},300000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,null,null,0]
[{"$nulls":4},70129,null,"400500",null,"720","511",null,"720",{"$nulls":5},511000,511000,511000,"Капит.одрж.Дома здравља-Куповина РТГ",{"$nulls":7},96462,null,null,96462,96462,96462,96462,96462,{"$nulls":5},96462,{"$nulls":4},0,{"$nulls":10},0,0,null,null,96462,null,null,96462,96462]
[{"$nulls":4},70129,null,"400500",null,"720","511",null,"720",{"$nulls":5},511000,511000,511000,"Капит.одрж.Дома здравља-Куповина комарника",{"$nulls":7},203112,null,null,203112,203112,203112,203112,203112,{"$nulls":5},203112,{"$nulls":4},0,{"$nulls":10},0,0,null,null,203112,null,null,203112,203112]
[{"$nulls":4},70129,null,"400500",null,"630","511",null,"630",{"$nulls":5},511000,511000,511000,"Учешће у реконстр.изворишта \"Лазе\"",{"$nulls":7},527044.8,null,null,527044.8,527044.8,527045,527044.8,527044.8,{"$nulls":5},527045,{"$nulls":4},0,{"$nulls":10},0,0,null,null,527044.8,null,null,527044.8,527044.8]
[{"$nulls":4},70129,null,"400500",null,"474","511",null,"474",{"$nulls":5},511000,511000,511000,"Учешће у санација воденице у МЗ Толисавац",{"$nulls":7},31000,null,null,31000,31000,31000,31000,31000,{"$nulls":5},31000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,31000,null,null,31000,31000]
[{"$nulls":4},70129,null,"400500",null,"474","515",null,"474",{"$nulls":5},515100,515100,515100,"Припрема и штампање монографије Општине Крупањ",{"$nulls":7},561340,null,null,561340,561340,561340,561340,561340,{"$nulls":5},561340,{"$nulls":4},0,{"$nulls":10},0,0,null,null,561340,null,null,561340,561340]
[{"$nulls":4},70129,null,"400500",null,"474","512",null,"474",{"$nulls":5},512000,512000,512000,"Канцеларијски намештај у амбуланти у Мојковићу",{"$nulls":4},105372.79,105372.79,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0]
[{"$nulls":4},70129,null,"400500",null,"474","512",null,"474",{"$nulls":5},512000,512000,512000,"Медицински намештај у амбуланти у Мојковићу",{"$nulls":4},294109.4,294109.4,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0]
[{"$nulls":4},70129,null,"400500",null,"474","512",null,"474",{"$nulls":5},511300,511300,511300,"Капит.одржав.зград.и објек.-Јарболи и заставе",{"$nulls":4},186220.8,186220.8,{"$nulls":5},0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,{"$nulls":10},0,null,0,null,0,null,null,null,0]
[{"$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":5},0,{"$nulls":4},0,{"$nulls":10},0,null,0,null,0,null,null,null,0]
[{"$nulls":4},70129,null,"912500",null,"912","511",null,"912",{"$nulls":5},511300,511300,511300,"Санација ОШ МЗ Толисавац",{"$nulls":4},133263.68,133263.68,{"$nulls":5},0,0,0,0,{"$nulls":5},0,{"$nulls":4},0,{"$nulls":10},0,null,0,null,0,null,null,null,0]
[{"$nulls":4},70129,null,"400500",null,"111","511",null,111,{"$nulls":5},511000,511000,511000,"Зграде и објекти(председ.општине)",10200,10200,{"$nulls":4},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511000]
[{"$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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":4},70129,null,"400500",null,"720","511",null,720,{"$nulls":5},511200,511200,511200,"Пројекат грејања амбуланте у МЗ Дворска",null,null,239782,239782,null,null,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0]
[{"$nulls":4},70129,{"$nulls":15},"Машине и опрема индиректних корисника",1174526,1156042,1433747,1445309,null,null,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,null,0,null,null,null,0,0,{"$nulls":4},0]
[{"$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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0,{"$nulls":5},512600]
[{"$nulls":4},70129,null,"400500",null,"912","512",null,912,{"$nulls":5},512600,512600,512600,"Опрема за образ., културу и спорт(О.Ш.Кр.)                             ",757556,757556,577653,577653,null,null,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0,{"$nulls":5},512600]
[{"$nulls":4},70129,null,"400500",null,"912","512",null,912,{"$nulls":5},512200,512200,512200,"Административна опрема(О.Ш.Б.Ц.)                             ",200000,197810,95580,100000,null,null,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0,{"$nulls":5},512200]
[{"$nulls":4},70129,null,"400500",null,"912","512",null,912,{"$nulls":5},512600,512600,512600,"Опрема за образ., културу и спорт(О.Ш.Б.Ц.) ",null,null,99911,100000,null,null,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},512900]
[{"$nulls":4},70129,null,"400500",null,"922","512",null,922,{"$nulls":5},512600,512600,512600,"Опрема за образ., културу и спорт(Сред.Шк.)",187162,170868,378627,379480,null,null,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0,{"$nulls":5},512600]
[{"$nulls":4},70129,null,"400500",null,"720","512",null,720,{"$nulls":5},512100,512100,512100,"Маш.и опр.Дома здравља(куповина специјализ.возила)",null,null,1426488,1428489,null,null,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},512100]
[{"$nulls":4},70129,null,"400500",null,"720","512",null,720,{"$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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0,{"$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":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},512500]
[{"$nulls":4},70129,null,"400500",null,"620","512",null,620,{"$nulls":5},512100,512100,512100,"Куповина теренског возила(ЈП \"Пут\")",null,null,1089990,1100000,null,null,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},512100]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0]
[{"$nulls":17},"01","01","01","ПРЕНЕТЕ АКТИВНОСТИ ЈАВНИХ ПРЕДУЗЕЋА",{"$nulls":12},720481,720481.85,{"$nulls":11},0,{"$nulls":10},0]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,null,null,660,"424",null,660,{"$nulls":5},424000,424000,424000,"Уређивање и одржавање зеленила",{"$nulls":12},0,{"$nulls":12},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,null,null,510,"424",null,510,{"$nulls":5},424000,424000,424000,"Специјализоване услуге (изнош.смећа у Месним Заједницама)",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,null,null,540,"424",null,540,{"$nulls":5},424000,424000,424000,"Специјализоване услуге (АЗИЛ)",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,"630424",null,630,"424",null,630,{"$nulls":5},424000,424000,424000,"Капит.одрж.водовода (ванбуџ.корисници)-вода",{"$nulls":12},685244,685244.85,{"$nulls":11},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,"630500",null,630,"511",null,630,{"$nulls":5},511000,511000,511000,"Капит.одрж.локал.путева (ванбуџ.корисници)",{"$nulls":12},35237,35237,{"$nulls":11},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,null,null,620,"424",null,620,{"$nulls":5},424000,424000,424000,"Услуга чишћења",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,null,null,660,"4511",null,660,{"$nulls":5},451100,451100,451100,"ЈП \"ПУТ\" - субвенције за гробље",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,null,null,640,"423",null,640,{"$nulls":5},423000,423000,423000,"Услуге по уговору (одржавање јавне расвете)",{"$nulls":13},0,{"$nulls":11},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,null,null,640,"424",null,640,{"$nulls":5},424000,424000,424000,"Енергетске услуге",{"$nulls":12},0,{"$nulls":12},0,{"$nulls":10},0]
[{"$nulls":4},"05476",{"$nulls":15}," - електрична расвета ( из буџета )",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,null,null,640,"426",null,640,{"$nulls":5},426000,426000,426000,"Материјал за расвету                                      ",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":17},"01","01","01","ПРЕНЕТЕ АКТИВНОСТИ ЈАВНИХ ПРЕДУЗЕЋА",{"$nulls":12},0,0,{"$nulls":11},0,{"$nulls":10},0]
[{"$nulls":33},0,0,{"$nulls":11},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,null,null,"451","511",null,451,{"$nulls":5},511000,511000,511000,"Капитално одржавање локалних путева",{"$nulls":12},0,0,{"$nulls":11},0,{"$nulls":10},0]
[{"$nulls":20}," - интервентно одржавање путева и улица",{"$nulls":25},0,{"$nulls":10},0]
[{"$nulls":20}," - редовно одржавање путева и улица",{"$nulls":25},0,{"$nulls":10},0]
[null,null,70127,{"$nulls":17},"КОМУНАЛНА ПОТРОШЊА",{"$nulls":4},24147137.38,20217637.32,40850744,41257604,0,0,41257604,41257604,57894138,54418635.45,9442049.18,48452088.82,null,0,0,0,19327375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,37455735.54,0,0,37455735.54,37455735.54,0,null,null,0,null,0]
[{"$nulls":20},"ЈКП \" 1.МАЈ \"",{"$nulls":4},20934664.38,19178883.1,22494902,22901762,0,0,22901762,22901762,18971889,15505267.03,8846197.69,10125691.31,null,0,0,0,16979973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10956357.69,0,0,10956357.69,10956357.69,0,null,null,0,null,0]
[{"$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,0,0,0,16979973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10956357.69,0,0,10956357.69,10956357.69,0,null,null,0,null,0]
[{"$nulls":5},"0601-0001",{"$nulls":11},"01","01","01","Водоснабдевање",{"$nulls":4},18934664.38,18878883.1,20494902,20494902,0,0,20494902,20494902,16374729,13098107.03,8846197.69,7528531.3100000005,null,0,0,0,16789973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8846197.69,0,0,8846197.69,8846197.69,0,null,null,0,null,0]
[{"$nulls":11},630,{"$nulls":8},"Водоснабдевање",18000000,17349205,20139032,20139032,18934664.38,18878883.1,20494902,20494902,0,0,20494902,20494902,16374729,13098107.03,8846197.69,7528531.3100000005,null,0,0,0,16789973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8846197.69,0,0,8846197.69,8846197.69,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"70127m",null,"630421",null,"630","421",{"$nulls":7},421000,421000,421000,"Стални трошкови",{"$nulls":12},270000,270000,null,270000,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},411000]
[{"$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":4},16789973,{"$nulls":4},0,{"$nulls":10},0,0,null,null,8846197.69,null,null,8846197.69,8846197.69,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},482000]
[{"$nulls":5},"0601-0002",{"$nulls":11},"01","01","01","Управљање отпадним водама",{"$nulls":4},1100000,0,1100000,1100000,0,0,1100000,1100000,1733500,1633500,0,1733500,null,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1336500,0,0,1336500,1336500,0,null,null,0,null,0]
[{"$nulls":11},510,{"$nulls":8},"Управљање отпадом",810000,810000,1782000,1810000,1100000,0,1100000,1100000,0,0,1100000,1100000,1733500,1633500,0,1733500,null,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1336500,0,0,1336500,1336500,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},411000]
[{"$nulls":4},"70127m",null,"500424",null,"510","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге (ванбуџ.корисници)-смеће  ",{"$nulls":4},1100000,0,1100000,1100000,null,null,1100000,1100000,100000,0,0,100000,{"$nulls":4},100000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":4},"70127m",null,"500424",null,"510","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге (изнош.смећа у Месним Зајед.)                ",810000,810000,1782000,1810000,{"$nulls":8},1633500,1633500,null,1633500,{"$nulls":9},0,{"$nulls":10},0,0,null,null,1336500,null,null,1336500,1336500,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},482000]
[{"$nulls":5},"0601-0003",{"$nulls":11},"01","01","01","Oдржавање депонија",{"$nulls":4},500000,0,500000,906860,0,0,906860,906860,456860,406860,0,456860,null,0,0,0,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,406860,0,0,406860,406860,0,null,null,0,null,0]
[{"$nulls":11},510,{"$nulls":8},"Управљање отпадом",0,0,0,0,500000,0,500000,906860,0,0,906860,906860,456860,406860,0,456860,null,0,0,0,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,406860,0,0,406860,406860,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},411000]
[{"$nulls":4},"70127m",null,"500424",null,"510","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге (ванбуџетски корисници) ",{"$nulls":4},500000,0,500000,500000,null,null,500000,500000,50000,0,0,50000,{"$nulls":4},50000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"70127m",null,"500424",null,"510","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге (буџетски корисници) ",{"$nulls":6},0,406860,null,null,406860,406860,406860,406860,null,406860,{"$nulls":9},0,{"$nulls":10},0,0,null,null,406860,null,null,406860,406860,null,null,null,0,{"$nulls":9},482000]
[{"$nulls":5},"0601-0006",{"$nulls":11},"01","01","01","Паркинг сервис",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,0,null,0]
[{"$nulls":11},451,{"$nulls":8},"Друмски саобраћај",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},411000]
[{"$nulls":4},"70127m",null,"451423",null,"451","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору                             ",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},423000]
[{"$nulls":4},"70127m",null,"451426",null,"451","426",{"$nulls":7},426000,426000,426000,"Материјал                                        ",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},482000]
[{"$nulls":5},"0601-0007",{"$nulls":11},"01","01","01","Уређивање, одржавање и коришћење пијаца",{"$nulls":4},100000,0,100000,100000,0,0,100000,100000,10000,0,0,10000,null,0,0,0,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,0,null,0]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,0,100000,0,100000,100000,0,0,100000,100000,10000,0,0,10000,null,0,0,0,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},411000]
[{"$nulls":4},"70127m",null,"620424",null,"620","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге(ванбуџ.корис.)-Пијаце  ",{"$nulls":4},100000,0,100000,100000,null,null,100000,100000,10000,0,0,10000,{"$nulls":4},10000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},482000]
[{"$nulls":5},"0601-0014",{"$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,0,0,0,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,0,null,0]
[{"$nulls":11},620,{"$nulls":8},"Развој заједнице",0,0,0,0,300000,300000,300000,300000,0,0,300000,300000,30000,0,0,30000,null,0,0,0,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},411000]
[{"$nulls":4},"70127m",null,"620424",null,"620","424",{"$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":4},30000,{"$nulls":4},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":4},"70127m",null,"620424",null,"620","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге (из Буџета)-Базен  ",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,{"$nulls":9},482000]
[{"$nulls":5},"0601-0014",{"$nulls":11},"01","01","01","Остале комуналне услуге - АЗИЛ    ",null,null," -     Азил",null,0,0,0,0,0,0,0,0,366800,366800,0,366800,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,366800,0,0,366800,366800,0,null,null,0,null,0]
[{"$nulls":11},540,{"$nulls":8},"Заштита биљног и животињског света и крајолика",710869,710869,213055,500000,0,0,0,0,0,0,0,0,366800,366800,0,366800,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,366800,0,0,366800,366800,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},411000]
[{"$nulls":4},"70127m","70127540424","500424",null,"540","424",{"$nulls":7},424000,424000,424000,"Специјализоване услуге - АЗИЛ",710869,710869,213055,500000,{"$nulls":8},366800,366800,null,366800,{"$nulls":9},0,{"$nulls":10},0,0,null,null,366800,null,null,366800,366800,null,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},423000]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},482000]
[{"$nulls":20},"ЈП \" ПУТ \"",{"$nulls":4},3212473,1038754.22,18355842,18355842,0,0,18355842,18355842,38922249,38913368.42,595851.49,38326397.51,null,0,0,0,2347402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26499377.85,0,0,26499377.85,26499377.85,0,null,null,0,null,0]
[{"$nulls":5},"0701",{"$nulls":14},"ПРОГРАМ 7 - ПУТНА ИНФРАСТРУКТУРА",{"$nulls":4},1700000,0,1700000,1700000,0,0,1700000,1700000,23277423,23277422.450000003,0,23277423,null,0,0,0,1334929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14201763.21,0,0,14201763.21,14201763.21,0,null,null,0,null,0]
[{"$nulls":5},"0701-0002",{"$nulls":11},"01","01","01","Одржавање путева",{"$nulls":4},1700000,0,1700000,1700000,0,0,1700000,1700000,23277423,23277422.450000003,0,23277423,null,0,0,0,1334929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14201763.21,0,0,14201763.21,14201763.21,0,null,null,0,null,0]
[{"$nulls":11},451,{"$nulls":8},"Друмски саобраћај",23275405,21710200,18730970,19991905,1700000,0,1700000,1700000,0,0,1700000,1700000,23277423,23277422.450000003,0,23277423,null,0,0,0,1334929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14201763.21,0,0,14201763.21,14201763.21,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},411000]
[{"$nulls":4},"70127p",null,"451500",null,"451","511",{"$nulls":7},511000,511000,511000,"Капит.одржав.локалних путева  (ванбуџетски корисници)                     ",1783500,1783500,2261620,1700000,1700000,0,1700000,1700000,null,null,1700000,1700000,1334929,1334929,0,1334929,{"$nulls":4},1334929,{"$nulls":4},0,{"$nulls":10},0,0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":4},"70127p",null,"451500",null,"451","511",{"$nulls":7},511000,511000,511000,"Капит.одржав.локалних путева             ",21491905,19926700,16469350,18291905,0,0,0,0,0,0,0,0,21942494,21942493.450000003,0,21942494,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14201763.21,0,0,14201763.21,14201763.21,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},424000]
[{"$nulls":20}," - интервентно одржавање путева и улица",1491905,486089,null,1491905,{"$nulls":8},1806862,1806861.53,null,1806862,{"$nulls":9},0,{"$nulls":10},0,0,null,null,856345.63,null,null,856345.63,856345.63,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":20}," - редовно одржавање путева и улица",20000000,19440611,16469350,16800000,{"$nulls":8},20135632,20135631.92,null,20135632,{"$nulls":9},0,{"$nulls":10},0,0,null,null,13345417.58,null,null,13345417.58,13345417.58,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"0601",{"$nulls":14},"ПРОГРАМ 2 - КОМУНАЛНА ДЕЛАТНОСТ",{"$nulls":4},1512473,1038754.22,16655842,16655842,0,0,16655842,16655842,15644826,15635945.969999999,595851.49,15048974.51,null,0,0,0,1012473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12297614.639999999,0,0,12297614.639999999,12297614.639999999,0,null,null,0,null,0]
[{"$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,null,4275000,0,0,4275000,4275000,0,null,null,0,null,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,null,4275000,0,0,4275000,4275000,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},424000]
[{"$nulls":4},"70127p",null,"620424",null,"620","424",{"$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,null,4275000,0,0,4275000,4275000,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},424000]
[{"$nulls":20}," - чишћење града",6108202,6108202,5700000,5700000,null,null,5700000,5700000,null,null,5700000,5700000,5225000,5225000,null,5225000,{"$nulls":9},0,{"$nulls":10},0,0,null,null,4275000,null,null,4275000,4275000,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":27},0,0,null,null,null,0,0,null,null,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,null,null,0]
[{"$nulls":5},"0601-0009",{"$nulls":11},"01","01","01","Уређење и одржавање зеленила",{"$nulls":4},0,0,300000,300000,0,0,300000,300000,300000,300000,0,300000,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,112901.04,0,0,112901.04,112901.04,0,null,null,0,null,0]
[{"$nulls":11},660,{"$nulls":8},"Послови становања и заједнице некласификовани",0,0,300000,300000,0,0,300000,300000,0,0,300000,300000,300000,300000,0,300000,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,112901.04,0,0,112901.04,112901.04,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":36},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0,{"$nulls":9},424000]
[{"$nulls":4},"70127p",null,"600424",null,"660","424",{"$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,null,112901.04,0,0,112901.04,112901.04,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},424000]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":20}," - уређивање и одржавање зеленила",null,null,300000,300000,null,null,300000,300000,null,null,300000,300000,300000,300000,null,300000,{"$nulls":9},0,{"$nulls":10},0,0,null,null,112901.04,null,null,112901.04,112901.04,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$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,null,6593862.109999999,0,0,6593862.109999999,6593862.109999999,0,null,null,0,null,0]
[{"$nulls":11},640,{"$nulls":8},"Улична расвета",9539160,7718962,6124525,9539160,0,0,9143369,9143369,0,0,9143369,9143369,7943268,7943268,0,7943268,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6593862.109999999,0,0,6593862.109999999,6593862.109999999,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"70127p",null,"600423",null,"640","423",{"$nulls":7},423000,423000,423000,"Услуге по уговору (одржавање јавне расвете)",900000,null,null,900000,null,null,675000,675000,null,null,675000,675000,369469,369469,null,369469,{"$nulls":9},0,{"$nulls":10},0,0,null,null,79944.2,null,null,79944.2,79944.2,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":4},"70127p",null,"600424",null,"640","424",{"$nulls":7},424000,424000,424000,"Енергетске услуге",7955994,7088336,5636821,7955994,0,0,7955994,7955994,0,0,7955994,7955994,7305858,7305858,0,7305858,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6345161.56,0,0,6345161.56,6345161.56,0,{"$error":"#REF!"},0,0,null,0,null,0,{"$nulls":5},424000]
[{"$nulls":20}," - електрична расвета ( из буџета )",7955994,7088336,5636821,7955994,null,null,7955994,7955994,null,null,7955994,7955994,7305858,7305858,null,7305858,{"$nulls":9},0,{"$nulls":10},0,0,null,null,6345161.56,null,null,6345161.56,6345161.56,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"70127p",null,"600426",null,"640","426",{"$nulls":7},426000,426000,426000,"Материјал за расвету                                      ",683166,630626,487704,683166,null,null,512375,512375,null,null,512375,512375,267941,267941,null,267941,{"$nulls":9},0,{"$nulls":10},0,0,null,null,168756.35,null,null,168756.35,168756.35,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":5},"0601-0011",{"$nulls":11},"01","01","01","Одржавање гробаља и погребне услуге",{"$nulls":4},1512473,1038754.22,1512473,1512473,0,0,1512473,1512473,2176558,2167677.9699999997,595851.49,1580706.51,null,0,0,0,1012473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1315851.49,0,0,1315851.49,1315851.49,0,null,null,0,null,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,0,0,0,1012473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1315851.49,0,0,1315851.49,1315851.49,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":20},"на другом месту",{"$nulls":15},0,{"$nulls":9},0,{"$nulls":10},0,{"$nulls":11},0]
[{"$nulls":4},"70127p",null,"6004511",null,"660","451",{"$nulls":7},451100,451100,451100,"ЈП \"Пут\" - субвенције за гробље",959991,959991,959991,959991,0,0,0,0,0,0,0,0,880000,880000,0,880000,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,720000,0,0,720000,720000,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},451100]
[{"$nulls":20},"Одржавање и проширење гробља",959991,959991,959991,959991,{"$nulls":8},880000,880000,null,880000,{"$nulls":9},0,{"$nulls":10},0,0,null,null,720000,null,null,720000,720000,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":27},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":4},"70127p",null,"600424",null,"660","424",{"$nulls":7},424000,424000,424000,"Специјал.усл. (ванбуџетски корисници)-део за гробља  ",null,null,null,1512473,1512473,1038754.22,1512473,1512473,null,null,1512473,1512473,1296558,1287677.97,595851.49,700706.51,{"$nulls":4},1012473,{"$nulls":4},0,{"$nulls":10},0,0,null,null,595851.49,null,null,595851.49,595851.49,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":46},0,{"$nulls":10},0]
[{"$nulls":20},"Укупни  расходи  :",0,0,68981035,74362121,580151114.89,467605342.4400003,531206095,441096353.0299998,4000000,99622527,544718880.0299997,544718880.0299997,548623827.6700001,443386982.4400001,300065813.7099999,241880453.11,180000,303767365,5464073.26,7432000,540130558,44088334.96,106766557,79476027,84745778,-22020779,231644058.84000003,78138713.28000002,431750744.96,289763411.01000005,429855149,415316972.2,450599876.63000005,39571205,437174857,447177736,17322587,539355514,61598686,6446575,720813636.3699996,0,27949807.770000003,748763444.1399994,748763067.5299995,455032616,{"$error":"#REF!"},43792470,{"$error":"#REF!"},1130000,15115277,12200867,554470791,1.0402986611659735,{"$nulls":4},"01"]
[]
[{"$nulls":55},9000000]
[{"$nulls":50},289763411.01000005,429855149,null,450599876.63000005,null,446174857,10002879,null,539355514,{"$nulls":14},554470791]
[{"$nulls":56},-1002879]
[{"$nulls":20},"Извори финансир. за укупне расходе  :",{"$nulls":35},1008369]
[{"$nulls":17},"01","01","01"," - Приходи из буџета"]
[{"$nulls":17},"04","04","04"," - Сопствени приходи индиректних корисника"]
[{"$nulls":17},"07","07","07"," - Приходи из буџета Републике"]
[{"$nulls":17},"13","13","13"," - Вишак прихода над расходима из претходне године"]
[]
[]
[]
[]
[]
[{"$nulls":17},"07","07","07","Приходи из буџета Републике",{"$nulls":25},0,{"$nulls":10},0,{"$nulls":21},"07"]
[{"$nulls":17},"08","08","08","Приходи из Донација",{"$nulls":18},5464073.26,null,null,44088334.96,null,null,null,0,231644058.84000003,{"$nulls":9},0,{"$nulls":21},"08"]
[{"$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,7432000,540130558,null,106766557,79476027,84745778,-22020779,null,78138713.28000002,431750744.96,null,null,415316972.2,null,39571205,437174857,447177736,447177736,539355514,61598686,6446575,720813636.3699996,0,27949807.770000003,748763444.1399994,748763067.5299995,455032616,{"$error":"#REF!"},43792470,{"$error":"#REF!"},1130000,15115277,12200867,554470791,0.8279067521301026]
[]
[]
[{"$nulls":50},289763411.01,null,null,450599876.63]
[]
[{"$nulls":50},5.960464477539063e-08,null,null,5.960464477539063e-08]
[]
[]
[]
[]
[]
[{"$nulls":6},"Члан 38.",{"$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":76},539355514]
[{"$nulls":78},554470791]
[]
[{"$nulls":11},"Члан 4."]
[{"$nulls":5},"I Број : 400 - 555/2017  од   04.07.2017.",{"$nulls":43},{"$error":"#REF!"}]
[{"$nulls":49},{"$error":"#REF!"}]
[{"$nulls":7},"ПРЕДСЕДНИК",{"$nulls":32},"ПРЕДСЕДНИК",{"$nulls":8},{"$error":"#REF!"}]
[{"$nulls":7},"СКУПШТИНЕ ОПШТИНЕ ",{"$nulls":32},"СКУПШТИНЕ ОПШТИНЕ ",{"$nulls":8},{"$error":"#REF!"}]
[{"$nulls":7},"Драгослав Штефика, с.р.",{"$nulls":32},"Драгослав Штефика, с.р.",{"$nulls":8},{"$error":"#REF!"}]
[{"$nulls":49},{"$error":"#REF!"}]
[{"$nulls":49},{"$error":"#REF!"}]
[{"$nulls":49},{"$error":"#REF!"}]
[{"$nulls":49},{"$error":"#REF!"}]
[{"$nulls":49},{"$error":"#REF!"}]
[{"$nulls":49},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":49},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":49},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":49},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":49},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":49},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":49},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":49},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":49},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":49},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":49},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":49},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":49},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":39},0,null,null,0,{"$nulls":4},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":39},0,null,null,0,{"$nulls":4},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":31},544718880.0299997,{"$nulls":7},0,null,null,0,{"$nulls":4},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":25},559628115.29,448696996.0500001,{"$nulls":12},0,null,null,0,{"$nulls":4},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":25},-20522999.600000024,-18908346.390000224,{"$nulls":12},0,null,null,0,{"$nulls":4},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":39},0,null,null,0,{"$nulls":4},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":4},539355514,{"$nulls":14},554470791]
[{"$nulls":27},94330721,94330721,{"$nulls":10},0,null,null,0,{"$nulls":4},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":27},-114330721,-114330721,{"$nulls":10},0,null,null,0,{"$nulls":4},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":39},0,null,null,0,{"$nulls":4},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":20},411000,56362352,null,57554791,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},53854533,53854533,53854533,0,{"$error":"#REF!"},0,0,null,null,0,450000,6781368,{"$error":"#REF!"},450000,6781368,6781368,6781368,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,53854533,53854533,6781368,0,{"$error":"#REF!"},null,8478221,66697691,0,0,6781368,65000838]
[{"$nulls":20},412000,10156511,null,10348542,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},9721033,9721033,9721033,0,{"$error":"#REF!"},0,0,null,null,0,100000,1289499,{"$error":"#REF!"},100000,1289499,1289499,1289499,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,9721033,9721033,1289499,0,{"$error":"#REF!"},null,1517062,12105308,0,0,1289499,11877745]
[{"$nulls":20},413000,0,null,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,{"$error":"#REF!"},null,0,0,0,0,0,0]
[{"$nulls":20},414000,2502000,0,1383932,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},1997514,1997514,1997514,0,{"$error":"#REF!"},0,0,null,null,0,580000,0,{"$error":"#REF!"},580000,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,1997514,1997514,0,0,{"$error":"#REF!"},null,0,1511036,0,0,0,1511036]
[{"$nulls":20},415000,536539,0,637438,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},841579,841579,841579,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,841579,841579,0,0,{"$error":"#REF!"},null,307230,986230,0,0,0,679000]
[{"$nulls":20},416000,1275240,0,1231852,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},2277830,2277830,2277830,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},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!"},null,{"$error":"#REF!"},0,null,0,2277830,2277830,0,0,{"$error":"#REF!"},null,0,2960645,0,0,0,2960645]
[{"$nulls":20},421000,20576629,0,16727750,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},18111217,18111217,18111217,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,18111217,18111217,0,0,{"$error":"#REF!"},null,2991592,22788509,0,0,0,19796917]
[{"$nulls":20},421900,215724,0,211952,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},217412,217412,217412,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},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!"},null,{"$error":"#REF!"},0,null,0,217412,217412,0,0,{"$error":"#REF!"},null,0,217412,0,0,0,217412]
[{"$nulls":20},422000,11524946,0,9456630,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},10337860,10337860,10337860,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,10337860,10337860,0,0,{"$error":"#REF!"},null,1943016,12549876,0,0,0,10606860]
[{"$nulls":20},423000,35626594,0,25089076,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},31671465,31671465,31671465,0,{"$error":"#REF!"},0,0,null,null,450000,0,0,{"$error":"#REF!"},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!"},null,{"$error":"#REF!"},0,null,0,31671465,31671465,0,0,{"$error":"#REF!"},null,18121775,60278984,450000,0,450000,42157209]
[{"$nulls":20},424000,68907510,0,56662005,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},43545806,43545806,43545806,0,{"$error":"#REF!"},0,0,null,null,100000,0,0,{"$error":"#REF!"},0,0,0,100000,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,43545806,43545806,0,0,{"$error":"#REF!"},null,574660,48133198,100000,0,100000,49109538]
[{"$nulls":20},425000,16433802,0,12488235,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},8374337,8374337,8374337,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},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!"},null,{"$error":"#REF!"},0,null,0,8374337,8374337,0,0,{"$error":"#REF!"},null,540000,{"$error":"#REF!"},0,0,0,8046286]
[{"$nulls":20},426000,11251152.333333334,0,23313865,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},9663638,9663638,9663638,0,{"$error":"#REF!"},0,0,null,null,580000,0,0,{"$error":"#REF!"},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!"},null,{"$error":"#REF!"},0,null,0,9663638,9663638,0,0,{"$error":"#REF!"},null,5961515,18767753,580000,0,580000,12806238]
[{"$nulls":20},431000,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,{"$error":"#REF!"},null,0,0,0,0,0,0]
[{"$nulls":20},441000,0,0,3854635,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},2806000,2806000,2806000,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,2806000,2806000,0,0,{"$error":"#REF!"},null,0,1539551,0,0,0,1690000]
[{"$nulls":20},451000,5872014,0,2815430,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},4304773,4304773,4304773,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},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!"},null,{"$error":"#REF!"},0,null,0,4304773,4304773,0,0,{"$error":"#REF!"},null,0,2438894,0,0,0,6194087]
[{"$nulls":20},451100,null,null,4645081,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},11420128,11420128,11420128,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,11420128,11420128,0,0,{"$error":"#REF!"},null,0,11420128,null,0]
[{"$nulls":20},454000,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},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!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,{"$error":"#REF!"},null,0,0,0,0,0,0]
[{"$nulls":20},472000,23961989,0,22822843,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},21614700,21614700,21614700,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,21614700,21614700,0,0,{"$error":"#REF!"},null,1503996,21125696,0,0,0,20230200]
[{"$nulls":20},481000,10303362,0,9499798,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},12207947,12207947,12207947,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},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!"},null,{"$error":"#REF!"},0,null,0,12207947,12207947,0,0,{"$error":"#REF!"},null,1208142,17741451,0,0,0,13859316]
[{"$nulls":20},482000,2061263.3333333333,0,3547485,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},4345836,4345836,4345836,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,4345836,4345836,0,0,{"$error":"#REF!"},null,0,2864250,0,0,0,3559250]
[{"$nulls":20},483000,9895696,0,5592545,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},2100000,2100000,2100000,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},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!"},null,{"$error":"#REF!"},0,null,0,2100000,2100000,0,0,{"$error":"#REF!"},null,0,1800000,0,0,0,1800000]
[{"$nulls":20},484000,6300552,0,40952111,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},12675552,12675552,12675552,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,12675552,12675552,0,0,{"$error":"#REF!"},null,0,13280552,0,0,0,13280552]
[{"$nulls":20},499110,1113121,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},1500000,1500000,1500000,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,1500000,1500000,0,0,{"$error":"#REF!"},null,0,1500000,0,0,0,1500000]
[{"$nulls":20},499120,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},3777324,3777324,3777324,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,3777324,3777324,0,0,{"$error":"#REF!"},null,0,4000000,0,0,0,4000000]
[{"$nulls":20},511000,14689504,null,9646287,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},12048158,12048158,12048158,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,12048158,12048158,0,0,{"$error":"#REF!"},null,0,32067007,0,0,0,32067007]
[{"$nulls":20},511200,92406263,0,16612095,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},14140302,14140302,14140302,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,14140302,14140302,0,0,{"$error":"#REF!"},null,0,17282602,0,0,0,17282602]
[{"$nulls":20},511300,46311162,0,12447475,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},16248053,16248053,16248053,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,16248053,16248053,0,0,{"$error":"#REF!"},null,0,22732734,0,0,0,22732734]
[{"$nulls":20},511400,18700000,0,10136114,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},6088000,6088000,6088000,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,6088000,6088000,0,0,{"$error":"#REF!"},null,0,24569000,0,0,0,24569000]
[{"$nulls":20},512000,5139902,0,339750,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},3977500,3977500,3977500,0,{"$error":"#REF!"},0,0,null,null,0,0,3000000,{"$error":"#REF!"},0,3000000,3000000,3000000,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,3977500,3977500,3000000,0,{"$error":"#REF!"},null,0,3940000,0,0,3000000,6940000]
[{"$nulls":20},512100,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,{"$error":"#REF!"},null,0,0,0,0,0,0]
[{"$nulls":20},512200,100000,null,393430,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,1130000,0,{"$error":"#REF!"},1130000,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,{"$error":"#REF!"},null,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,{"$error":"#REF!"},null,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,{"$error":"#REF!"},null,0,0,0,0,0,0]
[{"$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,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,{"$error":"#REF!"},null,0,0,0,0,0,0]
[{"$nulls":20},512900,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,null,0,{"$error":"#REF!"},null,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,{"$error":"#REF!"},null,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,0,0,0,{"$error":"#REF!"},0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,{"$error":"#REF!"},null,50000,300000,0,0,0,250000]
[{"$nulls":20},514000,null,null,16255716,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},20772971,20772971,20772971,0,{"$error":"#REF!"},0,0,null,null,0,{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,20772971,20772971,0,0,{"$error":"#REF!"},null,0,22172971,null,0]
[{"$nulls":20},543100,3415900,null,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},1209073,1209073,1209073,0,{"$error":"#REF!"},0,0,null,null,0,{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,1209073,1209073,0,0,{"$error":"#REF!"},null,0,9142561,0,0,0,9142561]
[{"$nulls":20},610000,0,null,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,0,0,0,0,{"$error":"#REF!"},null,0,0,0,0,0,0]
[{"$nulls":20},611000,2800000,0,11081415,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},10946000,10946000,10946000,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,10946000,10946000,0,0,{"$error":"#REF!"},null,0,9678977,0,0,0,10800000]
[{"$nulls":20},463000,{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},60887365,60887365,60887365,0,{"$error":"#REF!"},0,0,null,null,1130000,{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,1130000,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,60887365,60887365,0,0,{"$error":"#REF!"},null,37195328,100054076,1130000,0,1130000,65358748]
[{"$nulls":22},0,null,null,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"}]
[{"$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!"},{"$error":"#REF!"},null,{"$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!"},null,{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},null,80392537,{"$error":"#REF!"},2260000,{"$error":"#REF!"},13330867,480025781]
[{"$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,{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"}]
[{"$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,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},8070867,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},null,10302513,84260910,0,0,8070867,82029264,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!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":8},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,8478221,66697691,0,{"$error":"#REF!"},6781368,65000838,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!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},null,1517062,12105308,0,{"$error":"#REF!"},1289499,11877745,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":20},"413-417",4313779,0,3253222,0,580151114.89,467605342.4400003,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},544718880.0299997,{"$error":"#REF!"},0,0,null,null,0,null,0,{"$error":"#REF!"},null,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},61598686,null,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,{"$error":"#REF!"},null,307230,5457911,0,0,0,5150681,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":20},42,164536357.33333334,null,143949513,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,null,1130000,null,0,{"$error":"#REF!"},null,0,0,1130000,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,{"$error":"#REF!"},null,30132558,{"$error":"#REF!"},1130000,0,1130000,142740460,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!"},{"$error":"#REF!"},null,{"$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!"},null,{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},null,0,0,0,{"$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!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},null,0,1539551,0,{"$error":"#REF!"},0,1690000,null,null,{"$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,{"$error":"#REF!"},0,{"$nulls":5},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"},null,0,null,0,null,0,6194087,{"$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!"},{"$error":"#REF!"},450000,{"$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!"},null,{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},null,0,13859022,null,{"$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,{"$error":"#REF!"},680000,{"$nulls":5},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"},{"$nulls":11},{"$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,{"$error":"#REF!"},0,{"$nulls":4},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"},{"$nulls":8},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":20},452,{"$error":"#REF!"},0,{"$nulls":16},0,null,null,0,{"$nulls":4},{"$error":"#REF!"},{"$nulls":22},{"$error":"#REF!"},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,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"},{"$nulls":11},{"$error":"#REF!"}]
[{"$nulls":20},453,null,0,{"$nulls":24},{"$error":"#REF!"},{"$nulls":30},{"$error":"#REF!"}]
[{"$nulls":22},0,{"$nulls":16},0,null,null,0,{"$nulls":4},{"$error":"#REF!"},{"$nulls":30},{"$error":"#REF!"}]
[{"$nulls":20},454,0,0,0,0,{"$nulls":4},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":6},0,0,0,null,0,0,0,0,null,{"$error":"#REF!"},{"$nulls":14},{"$error":"#REF!"},{"$error":"#REF!"},0,null,null,null,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":20},46,{"$error":"#REF!"},0,{"$error":"#REF!"},0,{"$nulls":4},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":6},1130000,null,0,null,null,0,0,1130000,null,{"$error":"#REF!"},{"$nulls":14},{"$error":"#REF!"},{"$error":"#REF!"},0,null,null,null,37195328,100054076,1130000,0,1130000,65358748,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":20},47,23961989,null,22822843,0,{"$nulls":4},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":6},0,3390000,0,null,3390000,0,0,0,{"$nulls":16},{"$error":"#REF!"},{"$error":"#REF!"},0,null,null,null,1503996,21125696,0,0,0,20230200,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":20},48,28560873.333333336,null,59591939,0,{"$nulls":4},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":6},0,null,0,null,null,0,0,0,null,{"$error":"#REF!"},{"$nulls":14},{"$error":"#REF!"},{"$error":"#REF!"},0,null,null,null,1208142,35686253,0,0,0,32499118,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":20},49,1113121,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,null,0,null,0,{"$error":"#REF!"},null,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,{"$error":"#REF!"},null,0,5500000,0,0,0,5500000,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":23},0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,null,0,null,0,{"$error":"#REF!"},null,0,0,0,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$nulls":4},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!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,{"$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,50000,123064314,0,{"$error":"#REF!"},3000000,103841343,null,{"$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,{"$nulls":5},{"$error":"#REF!"},{"$nulls":5},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"},{"$nulls":11},{"$error":"#REF!"}]
[{"$nulls":20},54,3415900,null,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,null,0,null,0,{"$error":"#REF!"},null,0,0,0,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,{"$error":"#REF!"},null,0,9142561,0,0,0,9142561,{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":20},61,2800000,null,11081415,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,null,0,null,0,{"$error":"#REF!"},null,0,0,0,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,{"$error":"#REF!"},null,0,9678977,0,0,0,10800000,null,{"$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,{"$nulls":5},{"$error":"#REF!"},{"$nulls":6},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"},{"$nulls":11},{"$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!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":16},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,80392537,{"$error":"#REF!"},2260000,0,13330867,480025781,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,{"$nulls":5},{"$error":"#REF!"},{"$nulls":6},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"}]
[{"$nulls":25},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,{"$nulls":5},{"$error":"#REF!"},{"$nulls":6},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"}]
[]
[{"$nulls":25},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,{"$nulls":5},{"$error":"#REF!"},{"$nulls":6},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"}]
[{"$nulls":25},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,{"$nulls":5},{"$error":"#REF!"},{"$nulls":6},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"}]

{"sheet":"Расх по функц. ","index":5,"n_rows":140,"n_cols":11,"rows_kept":140,"cut":false,"hidden":false,"merged":[[0,0,0,10]],"flags":["formulas_cached_only"]}
[" ПОСЕБНИ ДЕО  -   ФУНКЦИОНАЛНА КЛАСИФИКАЦИЈА РАСХОДА"]
["Функциje","Функционална класификација ",null,null,"Расходи из средстава буџета 2018 - извор 01","Расходи из сопствених прихода буџетских корисника 2018 - извор 04","Расходи из вишка прихода над расходима из 2017 - извор 13","Свега расходи из буџета (3+4+5)","Структура средст.из буџета % (колона 3)"," Расходи из републичких средстава 2018","Укупна јавна средства (6+8)"]
["1",2,null,null,3,4,5,6,7,8,9]
["000","СОЦИЈАЛНА ЗАШТИТА",24577324.35,23193972.630000003,29727224,0,1153484,30880708,0.06647742409071994,0,30880708]
["010","Болест и инвалидност;",1900000,1900000,1900000,0,0,1900000,0.004248869849817389,0,1900000]
["020","Старост;",0,0,0,0,0,0,0,0,0]
["030","Корисници породичне пензије;",210000,205063,150000,0,0,150000,0.00033543709340663595,0,150000]
["040","Породица и деца;",590000,576000,650000,0,0,650000,0.0014535607380954225,0,650000]
["050","Незапосленост;",0,0,0,0,0,0,0,0,0]
["060","Становање;",1000000,0,3300000,0,0,3300000,0.007379616054945992,0,3300000]
["070","Социјална помоћ угроженом становништву некласификована на другом месту;",11419285,11333323.64,13687986,0,1000000,14687986,0.03060972158953817,0,14687986]
["080","Социјална заштита - истраживање и развој;",0,0,0,0,0,0,0,0,0]
["090","Социјална заштита некласификована на другом месту",9458039.35,9179585.99,10039238,0,153484,10192722,0.02245021876491633,0,10192722]
["100","ОПШТЕ ЈАВНЕ УСЛУГЕ",138482128.93,117995341.03,145371210,0,7610000,152981210,0.325085974316038,0,152981210]
["110","Извршни и законодавни органи, финансијски и фискални послови и спољни послови;",0,0,0,0,0,0,0,0,0]
["111","Извршни и законодавни органи",21185363.31,19457471.76,20252556,0,1000000,21252556,0.04528972345796751,0,21252556]
["112","Финансијски и фискални послови",1784339,0,5500000,0,0,5500000,0.012299360091576653,0,5500000]
["113","Спољни послови",0,0,0,0,0,0,0,0,0]
["120","Економска помоћ иностранству;",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]
["122","Економска помоћ преко међународних организација",0,0,0,0,0,0,0,0,0]
["130","Опште услуге;",47588723.27,44671162.41,49946421,0,0,49946421,0.1116925485753611,0,49946421]
["131","Опште кадровске услуге",0,0,0,0,0,0,0,0,0]
["132","Опште услуге планирања и статистике",18871361,10198211,26771000,0,6030000,32801000,0.05986657618392701,0,32801000]
["133","Остале опште услуге",0,0,0,0,0,0,0,0,0]
["140","Основно истраживање;",0,0,0,0,0,0,0,0,0]
["150","Опште јавне услуге - истраживање и развој;",700000,685170.9,1010000,0,0,1010000,0.002258609762271349,0,1010000]
["160","Опште јавне услуге некласификоване на другом месту;",34388031.35,29529646.93,29991233,0,580000,30571233,0.06706781350134122,0,30571233]
["170","Трансакције јавног дуга;",13964311,13453678.030000001,11900000,0,0,11900000,0.02661134274359312,0,11900000]
["180","Трансфери општег карактера између различитих нивоа власти",0,0,0,0,0,0,0,0,0]
["300","ЈАВНИ РЕД И БЕЗБЕДНОСТ",3060778,1723543.0299999998,2365042,0,1700000,4065042,0.005288818761764114,0,4065042]
["310","Услуге полиције;",0,0,0,0,0,0,0,0,0]
["320","Услуге противпожарне заштите;",341876,340225.68,332797,0,0,332797,0.0007442163891629882,0,332797]
["330","Судови;",1209736,1219487.3499999999,1482245,0,0,1482245,0.003314666363443461,0,1482245]
["340","Затвори;",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]
["360","Јавни ред и безбедност некласификован на другом месту",1509166,163830,550000,0,1700000,2250000,0.0012299360091576651,0,2250000]
["400","ЕКОНОМСКИ ПОСЛОВИ",73572439.84,64551010.11000001,96461787,0,34750600,131212387,0.21571240970726682,3000000,134212387]
["410","Општи економски и комерцијални послови и послови по питању рада;",0,0,0,0,0,0,0,0,0]
["411","Општи економски и комерцијални послови",20850078.84,14818948.19,21576168,0,6500000,28076168,0.048249647205155136,0,28076168]
["412","Општи послови по питању рада",0,0,0,0,0,0,0,0,0]
["420","Пољопривреда, шумарство, лов и риболов;",0,0,0,0,0,0,0,0,0]
["421","Пољопривреда",21628015,19827061.130000003,22062971,0,5200000,27262971,0.049338259094366003,3000000,30262971]
["422","Шумарство",0,0,0,0,0,0,0,0,0]
["423","Лов и риболов",0,0,0,0,0,0,0,0,0]
["430","Гориво и енергија;",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]
["432","Нафта и природни гас",0,0,0,0,0,0,0,0,0]
["433","Нуклеарно гориво",0,0,0,0,0,0,0,0,0]
["434","Остала горива",0,0,0,0,0,0,0,0,0]
["435","Електрична енергија",0,0,0,0,0,0,0,0,0]
["436","Остала енергија",0,0,0,0,0,0,0,0,0]
["440","Рударство, производња и изградња;",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]
["442","Производња",0,0,0,0,0,0,0,0,0]
["443","Изградња",0,0,0,0,0,0,0,0,0]
["450","Саобраћај;",0,0,0,0,0,0,0,0,0]
["451","Друмски саобраћај",26464897,25556201.610000003,46627561,0,23050600,69678161,0.10427075689653745,0,69678161]
["452","Водени саобраћај",0,0,0,0,0,0,0,0,0]
["453","Железнички саобраћај",0,0,0,0,0,0,0,0,0]
["454","Ваздушни саобраћај",0,0,0,0,0,0,0,0,0]
["455","Цевоводи и други облици саобраћаја",0,0,0,0,0,0,0,0,0]
["460","Комуникације;",0,0,0,0,0,0,0,0,0]
["470","Остале делатности;",0,0,0,0,0,0,0,0,0]
["471","Трговина, смештај и складиштење",0,0,0,0,0,0,0,0,0]
["472","Хотели и ресторани",0,0,0,0,0,0,0,0,0]
["473","Туризам",4037109,3756459.1799999997,6194087,0,0,6194087,0.013851510263918863,0,6194087]
["474","Вишенаменски развојни пројекти",592340,592340,0,0,0,0,0,0,0]
["480","Економски послови - истраживање и развој;",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]
["482","Истраживање и развој - Пољопривреда, шумарство, лов и риболов",0,0,0,0,0,0,0,0,0]
["483","Истраживање и развој - Гориво и енергија",0,0,1000,0,0,1000,2.236247289377573e-06,0,1000]
["484","Истраживање и развој - Рударство, производња и изградња",0,0,0,0,0,0,0,0,0]
["485","Истраживање и развој - Саобраћај",0,0,0,0,0,0,0,0,0]
["486","Истраживање и развој - Комуникације",0,0,0,0,0,0,0,0,0]
["487","Истраживање и развој - Остале делатности",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]
["500","ЗАШТИТА ЖИВОТНЕ СРЕДИНЕ",31436046,5756148.63,8121191,0,13057759,21178950,0.018160991360267543,0,21178950]
["510","Управљање отпадом;",6439860,2723187.67,5073298,0,4750000,9823298,0.011345148900704663,0,9823298]
["520","Управљање отпадним водама;",15050000,1877,0,0,0,0,0,0,0]
["530","Смањење загађености;",0,0,0,0,0,0,0,0,0]
["540","Заштита биљног и животињског света и крајолика;",8250000,2651144,2882695,0,8142561,11025256,0.006446418879852283,0,11025256]
["550","Заштита животне средине - истраживање и развој;",1696186,379939.96,165198,0,165198,330396,0.00036942357971059633,0,330396]
["560","Заштита животне средине некласификована на другом месту",0,0,0,0,0,0,0,0,0]
["600","ПОСЛОВИ СТАНОВАЊА И ЗАЈЕДНИЦЕ",167887827,127610681.01999998,53914000,0,13209336,67123336,0.12056503635950248,3500000,70623336]
["610","Стамбени развој;",4401336,0,1050000,0,5301336,6351336,0.002348059653846452,0,6351336]
["620","Развој заједнице;",115066002,84401154.47999999,38203000,0,5520000,43723000,0.08543135519609142,3500000,47223000]
["630","Водоснабдевање;",36177087,31956564.57,6501000,0,2388000,8889000,0.014537843628243603,0,8889000]
["640","Улична расвета;",9686844,8705284,7200000,0,0,7200000,0.016100980483518528,0,7200000]
["650","Послови становања и заједнице - истраживање и развој;",0,0,0,0,0,0,0,0,0]
["660","Послови становања и заједнице некласификовани на другом месту",2556558,2547677.9699999997,960000,0,0,960000,0.00214679739780247,0,960000]
[700,"ЗДРАВСТВО",8430729.780000001,7941266.04,3636908,0,2415000,6051908,0.008133025656715611,0,6051908]
["710","Медицински производи, помагала и опрема;",0,0,0,0,0,0,0,0,0]
["711","Фармацеутски производи",0,0,0,0,0,0,0,0,0]
["712","Остали медицински производи",0,0,0,0,0,0,0,0,0]
["713","Терапеутска помагала и опрема",0,0,0,0,0,0,0,0,0]
["720","Ванболничке услуге;",7632729.78,7318563.04,2636908,0,2415000,5051908,0.005896778367338038,0,5051908]
["721","Опште медицинске услуге",0,0,0,0,0,0,0,0,0]
["722","Специјализоване медицинске услуге",0,0,0,0,0,0,0,0,0]
["723","Стоматолошке услуге",0,0,0,0,0,0,0,0,0]
["724","Парамедицинске услуге",0,0,0,0,0,0,0,0,0]
["730","Болничке услуге;",0,0,0,0,0,0,0,0,0]
["731","Опште болничке услуге",0,0,0,0,0,0,0,0,0]
["732","Специјализоване болничке услуге",0,0,0,0,0,0,0,0,0]
["733","Услуге медицинских центара и породилишта",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]
["740","Услуге јавног здравства;",798000,622703,500000,0,0,500000,0.0011181236446887865,0,500000]
["750","Здравство - истраживање и развој;",0,0,0,0,0,0,0,0,0]
["760","Здравство некласификовано на другом месту.",0,0,500000,0,0,500000,0.0011181236446887865,0,500000]
["800","РЕКРЕАЦИЈА, СПОРТ, КУЛТУРА И ВЕРЕ",28380673.63,25948389.23,32830078,2050000,10149599,45029677,0.0734161729375543,0,45029677]
["810","Услуге рекреације и спорта;",9337066.629999999,9180777.43,13109105,1000000,8762734,22871839,0.029315200522415992,0,22871839]
["820","Услуге културе;",13982926,12778127.48,14678973,1050000,0,15728973,0.03282581358209658,0,15728973]
["830","Услуге емитовања и штампања;",2600000,2098947,2902000,0,1250000,4152000,0.006489589633773717,0,4152000]
["840","Верске и остале услуге заједнице;",1600000,1067935.4,1600000,0,136865,1736865,0.003577995663004117,0,1736865]
["850","Рекреација, спорт, култура и вере - истраживање и развој;",0,0,0,0,0,0,0,0,0]
["860","Рекреација, спорт, култура и вере, некласификовано на другом месту",860681,822601.92,540000,0,0,540000,0.0012075735362638894,0,540000]
["900","ОБРАЗОВАЊЕ",72795880.14000002,68666630.72,74750296,5382000,700000,80832296,0.16716014681017125,8615277,89447573]
["910","Предшколско и основно образовање;",0,0,0,0,0,0,0,0,0]
["911","Предшколско образовање",20567663,19681288,23375775,5382000,0,28757775,0.05227401348085004,8615277,37373052]
["912","Основно образовање",37855115.68000001,36953768.62,39587230,0,0,39587230,0.08852683578146654,0,39587230]
["913","Основно образовање са домом ученика",0,0,0,0,0,0,0,0,0]
["914","Основно образовање са средњом школом",0,0,0,0,0,0,0,0,0]
["915","Специјално основно образовање",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]
["920","Средње образовање;",0,0,0,0,0,0,0,0,0]
["921","Ниже средње образовање",0,0,607500,0,0,607500,0.0013585202282968758,0,607500]
["922","Више средње образовање",7306514.03,6785389.03,5104791,0,700000,5804791,0.011415575036589031,0,5804791]
["923","Средње образовање са домом ученика",0,0,0,0,0,0,0,0,0]
["930","Више образовање;",0,0,0,0,0,0,0,0,0]
["931","Више образовање",6539873.43,4820273.43,5275000,0,0,5275000,0.011796204451466698,0,5275000]
["932","Више образовање са студентским домом",0,0,0,0,0,0,0,0,0]
["940","Високо образовање;",0,0,0,0,0,0,0,0,0]
["941","Високо образовање - први степен",0,0,0,0,0,0,0,0,0]
["942","Високо образовање - други степен",0,0,0,0,0,0,0,0,0]
["950","Образовање које није дефинисано нивоом;",0,0,0,0,0,0,0,0,0]
["960","Помоћне услуге образовању;",0,0,0,0,0,0,0,0,0]
["970","Образовање - истраживање и развој;",0,0,0,0,0,0,0,0,0]
["980","Образовање некласификовано на другом месту",526714,425911.63999999996,800000,0,0,800000,0.0017889978315020585,0,800000]
[null,"УКУПНО",548623827.67,443386982.44000006,447177736,7432000,84745778,539355514,1,15115277,554470791]
[{"$nulls":7},539355514,null,null,554470791]

{"sheet":"По основ. нам.","index":6,"n_rows":108,"n_cols":18,"rows_kept":108,"cut":false,"hidden":false,"merged":[[0,0,0,14]],"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","Средства из буџета 2018. - извор 01","Први план - Расходи из вишка прихода над расходима из 2016.","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. (4+5+6)","Структура         %   (колона 4)"," Републичка средства 2018.","Укупна  средства 2018. године      (7+9)"]
["1",2,3,3,3,3,3,4,4,5,5,6,7,8,9,10]
["400","ТЕКУЋИ РАСХОДИ",{"$error":"#REF!"},309964610.4,282634287.96,299272610,300512232,290192164,12219623,12230198,301150890,6882000,309304362,0.6489414401436122,8615277,317919639]
["410","РАСХОДИ ЗА ЗАПОСЛЕНЕ",{"$error":"#REF!"},63012851,57800548.76,65891201,67360408,71812611,0,0,71812611,1541000,73353611,0.16059075669187609,8070867,81424478,81424478]
["411000","Плате и додаци запослених",{"$error":"#REF!"},49469816,47783308.760000005,52446617,53602226,57400393,0,0,57400393,1221000,58621393,0.12836147325545744,6781368,65402761,65402761]
["412000","Социјални доприноси на терет послодавца",{"$error":"#REF!"},8877415,8567457.77,9475834,9682687,10445961,0,0,10445961,220000,10665961,0.023359751971193842,1289499,11955460,11955460]
[413000,"Накнаде у натури (превоз)",{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[414312,"Отпремнина у случају отпуштања с посла",{"$error":"#REF!"},2835899,0,1511236,1568981,1568981,0,0,1568981,0,1568981,0.003508629508334914,0,1568981,1568981]
["414000","Социјална давања запосленима",{"$error":"#REF!"},863490,565360,1233514,1233514,1224276,0,0,1224276,100000,1324276,0.0027377838864500177,0,1324276,1324276]
["415000","Накнаде за запослене",{"$error":"#REF!"},310579.84,228771.07,320000,320000,320000,0,0,320000,0,320000,0.0007155991326008234,0,320000,320000]
["416000","Награде,бонуси и остали посебни расходи",{"$error":"#REF!"},655651.1599999999,655651.1599999999,904000,953000,853000,0,0,853000,0,853000,0.0019075189378390698,0,853000,853000]
["420","КОРИШЋЕЊЕ УСЛУГА И РОБА",{"$error":"#REF!"},86434168.07000001,76137892.42999999,76597388,78018468,65140131,3811222,2735198,67875329,5176000,73051329,0.14566944137845003,0,73051329,73051329]
["421000","Стални трошкови",{"$error":"#REF!"},9632290.07,8412949.8,8846345,8891345,8883586,0,300000,9183586,390000,9573586,0.019865895112452556,0,9573586,9573586]
["421900","Остали трошкови",{"$error":"#REF!"},217412,90964,217412,217412,217412,0,0,217412,0,217412,0.00048618699567815694,0,217412,217412]
["422000","Трошкови путовања",{"$error":"#REF!"},5428951.48,5223492.84,4988000,5242000,5384905,0,0,5384905,350000,5734905,0.01204197920980574,0,5734905,5734905]
["423000","Услуге по уговору",{"$error":"#REF!"},20909026.569999997,19737445.84,31529095,32037775,22457696,500000,1250000,23707696,1620000,25327696,0.050220961805665564,0,25327696,25327696]
["424000","Специјализоване услуге",{"$error":"#REF!"},41404137,34563581.519999996,20845737,20845737,18601996,3016037,715198,19317194,400000,19717194,0.04159866313201246,0,19717194,19717194]
["425000","Текуће поправке и одржавање (услуге и мат)",{"$error":"#REF!"},3450894,3022430.6599999997,4023705,4500105,4471561,295185,470000,4941561,462000,5403561,0.00999951616553647,0,5403561,5403561]
["426000","Материјал",{"$error":"#REF!"},5391456.95,5087027.77,6147094,6284094,5122975,0,0,5122975,1954000,7076975,0.011456238957299072,0,7076975,7076975]
["430","УПОТРЕБА ОСНОВНИХ СРЕДСТАВА",{"$error":"#REF!"},0,0,0,0,0,{"$nulls":5},0]
["431000","Амортизација некретнина и опреме;",{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["440","ОТПЛАТА КАМАТА",{"$error":"#REF!"},0,0,0,1850000,2221023,0,0,949551,0,2221023,0.004966756663395246,0,2221023,2221023]
["441400","Отплата домаћих камата;",{"$error":"#REF!"},0,0,0,1850000,949551,0,0,949551,0,949551,0.002123430849875764,0,949551,949551]
["444100","Негативне курсне разлике",{"$nulls":4},0,1271472,null,0,null,null,1271472,null,0,1271472,1271472]
["450","СУБВЕНЦИЈЕ",{"$error":"#REF!"},33471158.84,31919760.21,35952707,32193099,27209139,0,4700000,31909139,0,31909139,0.06084636333504761,0,31909139,31909139]
["451000","Субвенције јавним неф.предузећ.и организ.                                                                ",{"$error":"#REF!"},28658740,27107342.18,24532579,20772971,17472971,0,4700000,22172971,0,22172971,0.03907388403612294,0,22172971,22172971]
["451100","Текуће субвенције јавним неф.предузећ.и организ.                                                                ",{"$error":"#REF!"},4812418.84,4812418.029999999,11420128,11420128,9736168,0,0,9736168,0,9736168,0.021772479298924667,0,9736168,9736168]
["460","ДОНАЦИЈЕ И ТРАНСФЕРИ",{"$error":"#REF!"},68271629.49000001,66135743.06,67415871,67674814,63673205,1000000,4115000,67788205,165000,67953205,0.14238903208723253,544410,68497615,68497615]
[463100,"Текући трансфери осталим нивоима власти",{"$error":"#REF!"},52548688.71000001,51404928.29,51852440,51852440,51568079,1000000,1000000,52568079,0,52568079,0.11531897688215856,0,52568079,52568079]
[463200,"Капитални трансфери осталим нивоима власти",null,1598927,1244556,3172000,3172000,3610928,0,700000,4310928,0,4310928,0.008074927952137581,0,4310928,4310928]
[464100,"Текуће дотације здравственим установама",null,3414510.7800000003,3006885.04,2980831,2980831,2536908,0,0,2536908,0,2536908,0.00567315363840028,0,2536908,2536908]
[464200,"Капиталне дотације здравственим установама",null,4716645,4634807,4604555,4604555,600000,0,2415000,3015000,0,3015000,0.0013417483736265438,0,3015000,3015000]
["465112","Остале текуће дотације по закону",{"$error":"#REF!"},5992858,5844566.73,4806045,5064988,5357290,0,0,5357290,165000,5522290,0.01198022524090958,544410,6066700,6066700]
["470","СОЦИЈАЛНА ПОМОЋ",{"$error":"#REF!"},18710013,16791696.63,19859297,19859297,20245464,1700000,0,20245464,0,20245464,0.045273863992191236,0,20245464,20245464]
["472000","Накнаде за социјалну заштиту из буџета",{"$error":"#REF!"},18710013,16791696.63,19859297,19859297,20245464,1700000,0,20245464,0,20245464,0.045273863992191236,0,20245464,20245464]
["480","ОСТАЛИ РАСХОДИ",{"$error":"#REF!"},38280451,33848646.87,30239186,30239186,34390591,5708401,680000,35070591,0,35070591,0.07690586590384277,0,35070591,35070591]
["481000","Дотације невладиним организацијама;",{"$error":"#REF!"},13089615,12526125.11,12746590,12746590,16150039,180000,100000,16250039,0,16250039,0.03611548093709209,0,16250039,16250039]
["482000","Порези, обавезне таксе, казне и пенали;",{"$error":"#REF!"},1458842,1381307.04,4127836,4127836,2740000,50000,0,2740000,0,2740000,0.0061273175728945506,0,2740000,2740000]
["483000","Новчане казне и пенали по решењу судова;",{"$error":"#REF!"},3647000,2988710,1950000,1950000,1800000,0,0,1800000,0,1800000,0.004025245120879632,0,1800000,1800000]
["484000","Накн.штете за повр.или штету насталу услед елем.непогода или других природних узрока;",{"$error":"#REF!"},20084994,16952504.72,11414760,11414760,13700552,5478401,580000,14280552,0,14280552,0.030637822272976487,0,14280552,14280552]
[490,"АДМИНИСТРАТИВНИ ТРАНСФЕРИ БУЏЕТА",{"$error":"#REF!"},1784339,0,3316960,3316960,5500000,0,0,5500000,0,5500000,0.012299360091576653,0,5500000,5500000]
[499110,"Стална резерва",{"$error":"#REF!"},1763374,0,1365240,1365240,1500000,0,0,1500000,0,1500000,0.0033543709340663596,0,1500000,1500000]
["499120","Текућа резерва",{"$error":"#REF!"},20965,0,1951720,1951720,4000000,0,0,4000000,0,4000000,0.008944989157510292,0,4000000,4000000]
["500","КАПИТАЛНИ ИЗДАЦИ",{"$error":"#REF!"},224694906.27,147299016.45000002,119093117,118742917,147306595,94546934,72515580,219822175,550000,220372175,0.32941397377618997,6500000,226872175,226872175]
["510","ОСНОВНА СРЕДСТВА",{"$error":"#REF!"},219094906.27,147299016.45000002,117734044,117383844,145006595,88446934,64673019,209679614,550000,210229614,0.32427060501062155,6500000,216729614,216729614]
["511000","Зграде и грађевински објекти;",{"$error":"#REF!"},44604902.27,38219075.410000004,80794825,80324825,91176798,21147288,29172285,120349083,0,120349083,0.20389386738162654,3500000,123849083,123849083]
["511200","Изградња зграда и објеката",{"$error":"#REF!"},22000000,0,8516000,8516000,21100000,22000000,7000000,28100000,0,28100000,0.047184817805866794,0,28100000,28100000]
["511300","Капитално одржавање зграда и објеката",{"$error":"#REF!"},119070794,90024400.32000001,14820069,14820069,13740000,29650000,13282734,27022734,0,27022734,0.030726037756047854,3000000,30022734,30022734]
["511400","Пројектно планирање",{"$error":"#REF!"},26610828,16158192.3,4455000,4455000,14361000,11540480,7918000,22279000,0,22279000,0.032114747322751325,0,22279000,22279000]
["512000","Машине и опрема;",{"$error":"#REF!"},2400000,0,4121704,4241504,0,2400000,5600000,5600000,500000,6100000,0,0,6100000,6100000]
["512100","Опрема за саобраћај",{"$error":"#REF!"},400000,400000,2442649,2442649,3150000,0,0,3150000,0,3150000,0.007044178961539355,0,3150000,3150000]
["512200","Административна опрема",{"$error":"#REF!"},396000,280543,396000,396000,396000,0,0,396000,0,396000,0.000885553926593519,0,396000,396000]
["512500","Медицинска и лабараторијска опрема",{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["512600","Опрема за образ., науку, културу и спорт",{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["512800","Опрема за јавну безбедност",{"$error":"#REF!"},0,0,1335000,1335000,0,0,0,0,0,0,0,0,0,0]
["512900","Опр.за произв., мотор., непокрет.и немотор.опрема",{"$error":"#REF!"},2851042,1504047.42,852797,852797,882797,1509166,1700000,2582797,0,2582797,0.0019741523983206532,0,2582797,2582797]
["515100","Нематеријална имовина",{"$error":"#REF!"},761340,712758,0,0,200000,200000,0,200000,50000,250000,0.0004472494578755146,0,250000,250000]
["520","ЗАЛИХЕ",0,0,0,0,0,0,{"$nulls":5},0,null,null,0]
[521000,"Робне резерве;",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["540","ПРИРОДНА ИМОВИНА",{"$error":"#REF!"},5600000,0,1359073,1359073,2300000,6100000,7842561,10142561,0,10142561,0.005143368765568418,0,10142561,10142561]
[541100,"Земљиште;",{"$error":"#REF!"},50000,0,150000,150000,1000000,0,0,1000000,0,1000000,0.002236247289377573,0,1000000,1000000]
[542000,"Рудна богатства;",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[543100,"Шуме и воде",{"$error":"#REF!"},5550000,0,1209073,1209073,1300000,6100000,7842561,9142561,0,9142561,0.002907121476190845,0,9142561,9142561]
[550,"Неф. Имов. која се фин. из сред. за реализ. нип-а",0,0,0,0,0,0,{"$nulls":5},0,null,null,0]
[551000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["610","ОТПЛАТА ГЛАВНИЦЕ ",{"$error":"#REF!"},0,0,0,10600000,9678977,0,0,0,0,9678977,0.021644586080197873,0,9678977,9678977]
["611400","Отплата главнице домаћим кредиторима",{"$error":"#REF!"},0,0,0,10600000,9678977,0,0,0,0,9678977,0,0,9678977,9678977]
["620","Набавка финансијске имовине",{"$nulls":11},0,null,null,0]
["621000","Набавка домаће фин. Имовине",null,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,null,0,0,0]
[null,"УКУПНИ ЈАВНИ РАСХОДИ ",{"$error":"#REF!"},534659516.66999996,429933304.40999997,418365727,429855149,447177736,106766557,84745778,520973065,7432000,539355514,1,15115277,554470791,554470791]
[{"$nulls":12},539355514,null,null,554470791,554470791]
{"$rows_empty":8}
[{"$nulls":5},"скупштина","скупштина","скупштина","председник","председник",null,"помоћници","правобранилац","управа","вртић","библиотека"]
[{"$nulls":5},1,1,1,2,2,null,21,3,4,5,6]
["411000","Плате и додаци запослених",null,null,null,1130000,1130000,1130000,2677500,2677500,0,2418000,1135000,28455000,12970205,6545000,58008205,59229205]
["412000","Социјални доприноси на терет послодавца",null,null,null,203000,203000,203000,525000,525000,0,438000,205000,5145000,2383456,1177000,10601456,10821456]
[413000,"Накнаде у натури (превоз)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[414312,"Отпремнина у случају отпуштања с посла",null,null,null,0,0,0,0,0,0,0,0,938905,374449,197882,1511236,1511236]
["414000","Социјална давања запосленима",null,null,null,0,0,0,0,0,0,0,0,830276,170000,213000,1213276,1313276]
["415000","Накнаде за запослене",null,null,null,0,0,0,0,0,0,0,0,320000,0,0,320000,320000]
["416000","Награде,бонуси и остали посебни расходи",null,null,null,0,0,0,0,0,0,0,0,128000,285000,380000,793000,793000]
["465112","Остале текуће дотације по закону",null,null,null,105000,105000,105000,252000,252000,0,200000,110250,2415000,1211150,792000,5337400,5502400]
[{"$nulls":16},72447173]
[{"$nulls":16},77784573]
[{"$nulls":5},14600000,13267000,45534000,{"$nulls":6},16794661,7722000]
[]
[]
[{"$nulls":5},"скупштина","скупштина","скупштина","председник","председник",null,"помоћници","правобранилац","управа","вртић","библиотека"]
[{"$nulls":5},1,1,1,2,2,null,21,3,4,5,6]
["411000","Плате и додаци запослених",null,null,null,0,0,0,0,0,0,0,0,0,1221000,0,1221000]
["412000","Социјални доприноси на терет послодавца",null,null,null,0,0,0,0,0,0,0,0,0,220000,0,220000]
[413000,"Накнаде у натури (превоз)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[414312,"Отпремнина у случају отпуштања с посла",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["414000","Социјална давања запосленима",null,null,null,0,0,0,0,0,0,0,0,0,100000,0,100000]
["415000","Накнаде за запослене",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["416000","Награде,бонуси и остали посебни расходи",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["465112","Остале текуће дотације по закону",null,null,null,0,0,0,0,0,0,0,0,0,165000,0,165000]
[{"$nulls":16},1541000]
[{"$nulls":16},1706000]

{"sheet":"IZVRSAVANJE BUDZETA 2018","index":7,"n_rows":140,"n_cols":14,"rows_kept":140,"cut":false,"hidden":false,"merged":[[21,1,21,8],[19,1,19,8],[70,1,70,8],[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],[75,1,75,8],[77,1,77,8],[79,1,79,8],[74,1,74,8],[81,1,81,8],[76,1,76,8],[17,3,17,8],[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],[7,3,7,8],[6,3,6,8],[8,3,8,8],[9,3,9,8],[10,3,10,8],[16,3,16,8],[120,1,120,8],[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],[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],[118,1,118,8],[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],[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],[139,7,139,8],[134,5,134,7],[132,5,132,6],[136,7,136,8],[137,7,137,8],[138,7,138,8],[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],[68,1,68,8],[71,1,71,8],[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]],"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 привреду и финансије 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 привреду и финансије Општинске управе."]
[null,"   Унутар Одсека за привреду и финансије 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 01.01.2018. године."]
[]
[]
[]
[{"$nulls":5},"I Број : 400 -      /2017  од      .12.2017."]
[]
[{"$nulls":7},"ПРЕДСЕДНИК"]
[{"$nulls":7},"СКУПШТИНЕ ОПШТИНЕ "]
[]
[{"$nulls":7},"Драгослав Штефика"]

{"sheet":"OBRAZLOZENJE 2018","index":8,"n_rows":34,"n_cols":6,"rows_kept":34,"cut":false,"hidden":false,"merged":[[22,1,22,9],[23,1,23,9],[25,1,25,9],[26,1,26,9],[27,1,27,9],[28,1,28,9],[33,5,35,9],[36,5,36,9],[38,1,43,9],[12,1,12,9],[13,1,13,9],[14,1,14,9],[15,1,15,9],[16,1,16,9],[17,1,17,9],[18,1,18,9],[7,1,7,9],[8,1,8,9],[9,1,9,9],[10,1,10,9],[11,1,11,9],[29,1,29,9],[24,1,24,9],[19,1,19,9],[20,1,20,9],[21,1,21,9],[6,1,6,9],[0,1,1,9],[2,1,2,9],[3,1,3,9],[4,1,4,9],[5,1,5,9]],"flags":["formulas_cached_only"]}
[null,"Образложење Предлога Oдлуке о буџету Општине Крупањ за 2018. годину"]
[]
[null,"      Због разлога кашњења у доношењу Фискалне стратегије за 2018. годину основне смернице у  Упутству за израду Предлога Одлуке о буџету за 2018. годину дате су на основу: члана 27е Закона о буџетском систему, Фискалне стратегије за 2017. са пројекцијама за 2018. и 2019. годину, Упутства Министарства финансија за припрему буџета локалне власти за 2018. годину и пројекцијама за 2019. и 2020. годину и Упутства за припрему програмског буџета. Такође су као извори за израду Предлога послужили и: План и Извршење буџета општине Крупањ за 2016. годину,  План и Извршење буџета општине Крупањ за 2017. годину закључно са 13.11.2017. године и Обрасци Захтева корисника буџетских средстава. Законска основа је представљена са Законом о Буџетском систему („Сл. гласник РС“, бр. 54/2009, 73/2010, 101/2010, 101/2011, 93/2012, 62/2013 и 63/2013), Законом  о локалној самоуправи (\"Сл. гласник РС\" број   129/07) и другим законским актима који регулишу појединачне материје (Закон о пољопривреди, Закон о социјалној заштити, Закон о основама образовања и васпитања, Закон о ванредним ситуацијама, Закон о безбедности саобраћаја и други...)."]
[null,"        Приходи Општине Крупањ у 2018. години пројектовани су на нивоу од 447.177.736 динара."]
[null,"       Као главни параметар за формирање прихода послужили су подаци из остварења буџета од 13.11.2017. године (пројектовани до краја године) као и искуствени подаци из планова и извршења буџета из 2015. и 2016. године."]
[null,"       Код прихода је извршено увећање за 4% иако је дозвољено увећање према Упутству Министарства финансија могло да буде 6,4%. Највећи разлог за то је неповећавање републичког трансфера који је остао на истом износу као и у претходној години. Порез на зараде увећан је за 9% што је нешто више од препорученог. Разлог за то је да ће се већ почетком наредне године повећати број запослених у целој општини као и да ће плате у јавном сектору бити значајно повећане."]
[null,"       Приход на имовину повећан је за 26% што би требало релативно лако остварити уз убрзање поступка легализације (откривањем нових обвезника, правилно опорезивање постојећих, побољшану наплату и правовремено уручење нових решења за 2018. годину) и кроз опорезивање пољопривредног становништва. Као посебан ресурс треба да послужи преко 100.000.000 динара ненаплаћених прихода од пореза на имовину из ранијих година."]
[null,"       Опрезно се ушло у планирање таксе за озакоњење објеката (где такође постоје велике резерве) јер је њена наплата у овој години била на незадовољавајућем нивоу и врло је тешко предвидети у којем смеру ће се кретати у 2018. години (процена је да би износ од 5.000.000 динара тебао лако да се оствари али би могао да буде и значајно већи)."]
[null,"       Крајње је дискутабилан приход од отплате кредита датих приватним предузећима у износу од 2.000.000 динара. Овај приход представља три невраћена кредита дата предузетницима још 2007. године и ми немамо законског основа да ова потраживања отпишемо стога би требало предузети све законске мере да се ова потраживања врате у буџет општине."]
[null,"       На приходима \"Текући наменски трансфери од Републике у корист нивоа општина (елементарне непогоде, средства за геронто услуге и др...)\" као и \"Текући добровољни трансфери од физичких и правних лица у корист нивоа општина\" нису предвиђена значајнија средства јер је у поступку израде буџета непознато да ће ових прихода бити у неком већем износу. У случају да ових прихода буде може се на основу члана 5. Закона о буџетском систему увећати укупан приход буџета везујући га за конкретан пројекат (увећавају се за исти износ и укупни расходи буџета)."]
[null,"       Расходи буџета пројектовани су у износу 447.177.736 динара на основу: лимита датих у Упутству за израду буџета за 2018. годину од стране општине, на основу Упутства Министарства финансија за 2018. годину и на основу достављених Захтева корисника буџетских средстава. У Предлогу су, поред планираних расхода из извора 01, 04, 07 и извора 13 за 2018. годину, исказани и подаци из Плана и Извршења буџета за  2017. године закључно са 13.11.2017. године по извору 01."]
[null,"       Код израде Предлога водило се рачуна о условима датим у Упутству Министарства финансија за израду буџета локалним самоуправама за 2018. и наредне две године и они су уграђени у буџет. Посебна пажња је исказана уграђивањем повећања плата за јавни сектор у износима предвиђеним Упутством Министарства финансија и Предлогом Закона о биџету Републике Србије за 2018. годину. Такође су уграђене и најновије измене Униформних програма и програмских активности јединица локалне самоуправе."]
[null,"       Само програмско исказивање буџета општине Крупањ представљено је посебној табели \"ПОСЕБНИ ДЕО - ПРОГРАМСКА КЛАСИФИКАЦИЈА РАСХОДА\" из које су евиденти циљеви и намере локалне власти у 2018. години:"]
[null,"       ПРОГРАМ 1 - СТАНОВАЊЕ, УРБАНИЗАМ И ПРОСТОРНО ПЛАНИРАЊЕ: издвојено је у складу са упутством Министарства финансија 5% од укупног буџета за израду планске документације где је главни нагласак стављен на израду планских докумената за асфалтирање локалних путева у 2019. и 2020. години као и на изради детаљних планова;"]
[null,"       ПРОГРАМ 2 - КОМУНАЛНЕ ДЕЛАТНОСТИ: кроз овај Програм, поред намере да се оне одвијају несметано и на задовољство грађана, посебно је апострофирана жеља да се на дужи рок реши снабдевање водом у МЗ Крупањ, МЗ Завлака, МЗ Бела Црква и МЗ Мојковић. У 2018. години ЈКП \"1. Мај\" би требало да преузме управљање водоводима у МЗ Завлака и МЗ Бела Црква;"]
[null,"       ПРОГРАМ 3 - ЛОКАЛНИ ЕКОНОМСКИ РАЗВОЈ: нагласак је на Мерама активне политике запошљавања где су средства увећана у односу на претходну годину као и на изградњи пословног простора за будуће инвеститоре (у кругу бивше фабрике \"Крупањка\"); \n"]
[null,"       ПРОГРАМ 4 - РАЗВОЈ ТУРИЗМА: у жељи да се туристички потенцијали Општине што боље презентују и на тај начин привуче што већи број туриста, планира се обнова излетишта \"Змајевац\" као и одржавање свих манифестација које су у претходним годинама постале традиционалне. Исто тако је неопходно, после доношења Одлуке о максимлном броју запослених за 2018. годину, а у складу са Упутством Министарства финансија, дефинисати статус Туристичко-спортске организције на прихватљив начин који ће бити у законским оквирима;"]
[null,"       ПРОГРАМ 5 - ПОЉОПРИВРЕДА И РУРАЛНИ РАЗВОЈ: планиран је несмањени ниво субвенција за регистрована пољопривредна газдинства као и даљи рад канцеларије која ће и даље обезбеђивати стручну и саветодавну подршку индивидуалним пољопривредним газдинствима;"]
[null,"       ПРОГРАМ 6 - ЗАШТИТА ЖИВОТНЕ СРЕДИНЕ: у оквиру овог Програма мора се учинити значајно више него у претходним годинама а посебну пажњу треба посветити изради Програма кроз који би се требала пласирати значајна средства од Накнаде за посечено дрво прикупљена у ранијим годинама. Такође би требало на време урадити и Програм буџетског Фонда за заштиту животне средине као и програм за коришћење средстава од Накнаде за рудну ренту. Овде треба подвући да су Изменама Закона о буџетском систему из 2016. године укинута наменска средства по посебним Законима (наменска средства су само донације и месни самодоприноси) али ако се она ипак издвоје у већем или мањем обиму од убраног за њихово коришћење неопходно је урадити Програм;"]
[null,"       ПРОГРАМ 7 - ОРГАНИЗАЦИЈА САОБРАЋАЈА И САОБРАЋАЈНА ИНФРАСТРУКТУРА: овде су предвиђена значајна средства на асфалтирању локалних путева (уз могуће учешће грађана), део срестава на реконструкцији улица као и учешће Општине на конкурсу код Министарства привреде (Жути пут). Значајно је такође да ће се у овој години ући у обимнију израду неопходне планске документације за далеко већа улагања у локалне путеве у наредним годинама. Значајна средства планирана су и на Програму капиталног одржавања локланих путева."]
[null,"       ПРОГРАМ 8 - ПРЕДШКОЛСКО ВАСПИТАЊЕ И ОБРАЗОВАЊЕ: кроз пуну материјалну и стручну подршку обезбеђено је несметано одвијање Програма. Такође је, као вид додатне подршке, прихваћено и неколико пројеката који ће још више повећати квалитет рада установе. Могуће је и да Канцеларија за јавна улагања Владе Републике Србије догради и  фискултурну салу у оквиру објекта у Крупњу за шта се предузимају кораци;"]
[null,"       ПРОГРАМ 9 - ОСНОВНО ОБРАЗОВАЊЕ И ВАСПИТАЊЕ: кроз пуну материјалну и стручну подршку обезбеђено је несметано одвијање Програма. Такође је, као вид додатне подршке, прихваћено неколико пројеката у износу око 1.500.000 динара код основне школе \"Боривоје Ж. Милојевић\" Крупањ и сви пројекти код основне школе \"Жикица Јовановић - Шпанац\" Бела Црква (најзначајнији замена столарије на школи у Завлаци). Постоје и реалне могућности да Канцеларија за јавна улагања Владе Републике Србије уради и \"Санацију школе у Костајнику\";"]
[null,"       ПРОГРАМ 10 - СРЕДЊЕ ОБРАЗОВАЊЕ И ВАСПИТАЊЕ: кроз пуну материјалну и стручну подршку обезбеђено је несметано одвијање Програма. Такође је, као вид додатне подршке, прихваћено да се за потребе школе изврши и набавка додатне опреме. Школа је конкурисала код Министарства просвете за пројекат \"Замена подова у фискултурној сали\" за шта ће јој бити обезбеђена пуна подршка од локлне власти. У оквиру овог Програма до 2018. године, као вид додатне подршке, субвенциониран је превоз свих ученика (без обзира на социјални статус) са 40% од вредности појединачне претплатне карте у јавном превозу, за шта је Државна ревизорска комисија децидно исказала став да то нема утемељење у закону, већ да се могу субвенционирати само одређене социјалне категорије ученика. Из тог разлога ова средства су уграђена у Програм 11 са намером да се ученицима у стању социјалне потребе превоз субвенционира у 100% износу. У ту сврху неопходно је да општински органи у ургентном периоду изврше прилагођавање општинске \"Одлуке о социјалној заштити\";\n"]
[null,"       ПРОГРАМ 11 - СОЦИЈАЛНА И ДЕЧИЈА ЗАШТИТА: настављене су све активности око социјалне помоћи и збринавања социјално угрожених категорија са нагласком да се, кроз измене Одлуке о социјалној заштити, изврши проширење постојећих и увођење нових. Издвојена су као и претходних година средства за пројекте: \"Помоћи у кући\" и \"Збрињавања деце и омладине са посебним потребама\". Такође је настављена пракса помоћи породици и рађању. У оквиру овог програма изабрана је Активност \"Једнократне помоћи и други облици помоћи\" кроз чије ће праћење бити видљиво увођење родне равноправности у програмски буџет."]
[null,"       ПРОГРАМ 12 - ЗДРАВСТВЕНА ЗАШТИТА: у 2017. години извршено је комплетно реновирање Дома здравља док се у 2018. планира да почне са радом Стационар за шта су обезбеђена средства за набавку медицинске и немедицинске опреме. Исто тако настављена је пракса финансирања плата за раднике са којима РФЗО није потписао уговор о раду као и финансирање других активности у оквиру Дома здравља а у складу са Изменама Закона о здравственој заштити из 2012. године. Издвојена су и неопходна средства за финансирања Мртвозорства.\n"]
[null,"       ПРОГРАМ 13 - РАЗВОЈ КУЛТУРЕ И ИНФОРМИСАЊА: обезбеђена је пуна материјална и стручна подршка за несметано одвијање Програма кроз разне културне и информационе садржаје. Настављена је и пракса помоћи верским заједницама.\n "]
[null,"       ПРОГРАМ 14 - РАЗВОЈ СПОРТА И ОМЛАДИНЕ: значајна средства издвојена су за финансирање спорта где је и даље неопходно учинити више напора на подршци масовном бављењу спортом од предшколског и школског до рекреативног спорта. Такође, чине се додатни напори на санацији спортске хале која је тешко оштећена у елементарној непогоди средином 2017. године."]
[null,"       ПРОГРАМ 15 - ОПШТЕ УСЛУГЕ ЛОКАЛНЕ САМОУПРАВЕ: обезбеђена је пуна материјална подршка за несметан рад Општинске управе. Она се са своје стране мора додатно кадровски и стручно оспособити да би могла адекватно да испуни многобројне обавезе које су њена законска обавеза: легализација, побољшани обухват и наплата локалних пореских прихода, увођење Интерне финансијске контроле итд... , што би све требало да резултира бољом и квалитетнијом услугом за грађане.\n"]
[null,"       ПРОГРАМ 16 -  ПОЛИТИЧКИ СИСТЕМ ЛОКАЛНЕ САМОУПРАВЕ: обезбеђена је пуна материјална подршка за несметан рад Извршних органа и Скупштине од којих се очекује да кроз свој квалитетан и ефикасан рад дају пун допринос развоју Општине.\n"]
[null,"       ПРОГРАМ 17 - ЕНЕРГЕТСКА ЕФИКАСНОСТ И ОБНОВЉИВИ ИЗВОРИ ЕНЕРГИЈЕ: овај Програм није заступљен у довољној мери у Одлуци о буџету (у односу на претходне године) делом због непостојања законских могућности да се на одређени начин (као до сада) финансирају одређени пројекти (за које не постоји правни основ и у искључивој су надлежности ЕПС-а) а делом због наше кадровске неприпремљености."]
[]
[]
[]
[{"$nulls":5},"ОПШТИНСКО ВЕЋЕ ОПШТИНЕ КРУПАЊ"]

{"sheet":"m.zajed.2018","index":9,"n_rows":46,"n_cols":32,"rows_kept":46,"cut":false,"hidden":false,"merged":[[4,6,4,10],[5,9,7,9],[5,10,7,10],[5,12,7,12],[5,7,7,7],[5,8,7,8],[32,1,32,2],[4,2,7,2],[4,1,7,1],[11,3,12,3],[11,4,12,4],[6,4,7,4],[32,22,32,23],[4,25,7,25],[5,26,7,26],[5,27,7,27],[1,1,2,26],[5,6,7,6],[4,3,5,4],[6,3,7,3],[5,5,7,5],[5,11,6,11],[5,24,6,24],[5,13,7,13],[4,22,7,22],[4,23,7,23],[4,14,7,14],[4,15,7,15],[32,14,32,15],[3,16,3,21],[6,16,7,16],[6,17,7,17],[6,18,7,18],[5,16,5,18],[5,19,7,19],[5,20,7,20],[5,21,7,21],[4,16,4,21]],"flags":["formulas_cached_only"]}
[]
[null,"Месне заједнице 2018. година - Аналитика - Програм 15 и Програм 7  "]
[]
[]
[null,"Позиција","M.З","Становника",null,null,"ПРИХОДИ",{"$nulls":4},421000,422000,423000,"Позиција","M.З","425 - Текуће поправке и одржавање",{"$nulls":5},"Позиција","M.З",426000,"Здравствена заштита",511000,511000]
[{"$nulls":5},"Укупно из Буџета","Укупно из Буџета према броју становника","200.000 линеарно свакој М.З.","Свега из буџета","Сопствени приходи","Укупно","Укупно из Буџета","Укупно из Буџета","Укупно из Буџета",null,null,"Зимско чишћење",null,null,"Раскресавање","Прскање","Укуоно",null,null,"Укупно из Буџета",null,"Укупно из Буџета","Улагања из сопствених прихода"]
[null,null,null,"Број","Учешће у укупном броју становника",{"$nulls":11},"Километара чишћења","Два чишћења 5 литара по км.","Цена горива од 153 дин. за литар"]
[{"$nulls":11},0.07,{"$nulls":12},0.03,{"$nulls":4},"ПРОГРАМ 15","ПРОГРАМ 7","ПРОГРАМ 12"]
[null,45,"Бањевац",463,0.026770742989303268,169407,128500,200000,328500,null,328500,8995,24000,null,197,"Бањевац",8,10,12240,10000,10000,32240,45,"Бањевац",3855,null,291650,null,null,328500,32240,0]
[null,46,"Бела Црква",659,0.038103498120844174,211259.40966719517,182897,200000,382897,null,382897,12803,24000,null,198,"Бела Црква",25,10,38250,10000,10000,58250,46,"Бела Црква",5487,null,340607,null,null,382897,58250,0]
[null,47,"Богоштица",244,0.01410812373518358,75269.9088748021,67719,200000,267719,null,267719,4740,24000,null,199,"Богоштица",32,10,48960,10000,10000,68960,47,"Богоштица",2032,null,236947,null,null,267719,68960,0]
[null,48,"Горње Брезовице",775,0.04481063891298063,134870.2456418383,107546,200000,307546,null,307546,7528,24000,null,200,"Горње Брезовице",21,10,32130,10000,10000,52130,48,"Горње Брезовице",3226,null,272792,null,null,307546,52130,0]
[null,49,"Доње Брезовице",null,null,134870.2456418383,107546,200000,307546,null,307546,7528,24000,null,201,"Доње Брезовице",15,10,22950,10000,10000,42950,49,"Доње Брезовице",3226,null,272792,null,null,307546,42950,0]
[null,50,"Брштица ",1093,0.06319745591211333,350886.48969889054,303348,200000,503348,null,503348,21234,24000,null,202,"Брштица ",30,10,45900,10000,10000,65900,50,"Брштица ",9100,null,449014,null,null,503348,65900,0]
[null,51,"Врбић",458,0.02648164209309049,161732.36925515035,127112,200000,327112,null,327112,8898,24000,null,203,"Врбић",20,10,30600,10000,10000,50600,51,"Врбић",3813,null,290401,null,null,327112,50600,0]
[null,52,"Дворска",891,0.05151777970511708,297721.8700475434,247285,200000,447285,null,447285,17310,24000,null,204,"Дворска",42.5,10,65025,10000,10000,85025,52,"Дворска",7419,null,398556,null,null,447285,85025,0]
[null,53,"Завлака",840,0.04856895056374675,390271,233131,200000,433131,null,433131,16319,24000,240000,205,"Завлака",26.8,10,41004,10000,10000,61004,53,"Завлака",6994,null,345818,null,null,433131,61004,0]
[null,54,"Костајник",924,0.05342584562012142,293244.84944532503,256444,200000,456444,null,456444,17951,24000,null,206,"Костајник",20,10,30600,10000,10000,50600,54,"Костајник",7693,null,406800,null,null,456444,50600,0]
[null,55,"Красава",588,0.03399826539462272,181599.14817749587,163192,200000,363192,null,363192,11423,24000,null,207,"Красава",24.3,10,37179,10000,10000,57179,55,"Красава",4896,null,322873,null,null,363192,57179,0]
[null,56,"Кржава",686,0.039664642960393175,225529.9128367673,190390,200000,390390,null,390390,13327,24000,null,208,"Кржава",38.5,10,58905,10000,10000,78905,56,"Кржава",5712,null,347351,null,null,390390,78905,0]
[null,57,"Крупањ",4429,0.25608557386527897,1374445.3248811387,1229211,200000,1429211,null,1429211,86045,24000,516000,209,"Крупањ",null,null,0,10000,10000,20000,57,"Крупањ",36876,null,766290,null,null,1429211,20000,0]
[null,58,"Ликодра",698,0.04035848511130385,244557.25039619624,193721,200000,393721,null,393721,13560,24000,null,210,"Ликодра",25.6,10,39168,10000,10000,59168,58,"Ликодра",5812,null,350349,null,null,393721,59168,0]
[null,59,"Липеновић",497,0.02873662908355016,168727.71394611718,137936,200000,337936,null,337936,21002,24000,null,211,"Липеновић",16,10,24480,10000,10000,44480,59,"Липеновић",4138,null,288796,null,null,337936,44480,0]
[null,60,"Мојковић",682,0.039433362243422955,321053,189280,200000,389280,null,389280,13250,24000,null,212,"Мојковић",23,10,35190,10000,10000,55190,60,"Мојковић",5678,null,346352,null,null,389280,55190,0]
[null,61,"Планина",106,0.006128938999710899,57082.01267828856,29419,200000,229419,null,229419,2059,24000,null,213,"Планина",null,null,0,10000,10000,20000,61,"Планина",883,null,202477,null,null,229419,20000,0]
[null,62,"Равнаја",235,0.013587742122000578,90379.85340729021,65221,200000,265221,null,265221,4565,24000,null,214,"Равнаја",20,10,30600,10000,10000,50600,62,"Равнаја",1957,null,234699,null,null,265221,50600,0]
[null,63,"Ставе",369,0.021335646140503036,125916.20443740077,102411,200000,302411,null,302411,7169,24000,null,215,"Ставе",30,10,45900,10000,10000,65900,63,"Ставе",3072,null,268170,null,null,302411,65900,0]
[null,64,"Толисавац",535,0.030933795894767274,186635.79635499226,148482,200000,348482,null,348482,10394,24000,null,216,"Толисавац",29,10,44370,10000,10000,64370,64,"Толисавац",4454,null,309634,null,null,348482,64370,0]
[null,65,"Томањ",357,0.020641803989592367,121159.37004754339,99081,200000,299081,null,299081,6936,24000,null,217,"Томањ",11,10,16830,10000,10000,36830,65,"Томањ",2972,null,265173,null,null,299081,36830,0]
[null,66,"Цветуља",214,0.012373518357906909,76389.16402535656,59393,200000,259393,null,259393,4158,24000,null,218,"Цветуља",15,10,22950,10000,10000,42950,66,"Цветуља",1782,null,229453,null,null,259393,42950,0]
[null,67,"Церова",850,0.049147152356172306,270020.30507131567,235906,200000,435906,null,435906,16513,24000,null,219,"Церова",29,10,44370,10000,10000,64370,67,"Церова",7077,null,388316,null,null,435906,64370,0]
[null,68,"Шљивова",702,0.04058976582827407,237561.90570523,194831,200000,394831,null,394831,13638,24000,null,220,"Шљивова",32,10,48960,10000,10000,68960,68,"Шљивова",5845,null,351348,null,null,394831,68960,0]
[null,"Укупно:",null,17295,null,5900590.350237717,4800000,4800000,9600002,0,9600002,347345,576000,756000,"Укупно:",null,533.7,220,816561,240000,240000,1296561,null,null,143999,0,7976658,null,null,9600002,1296561,0]
[]
[{"$nulls":28},421,347345,null,0]
[{"$nulls":6},4800002,{"$nulls":4},347345,576000,{"$nulls":15},422,576000]
[{"$nulls":6},9600000,{"$nulls":21},423,756000,null,0]
[{"$nulls":28},425,null,1296561,0]
[{"$nulls":28},426,143999,null,0]
[{"$nulls":28},511,7976658]
[{"$nulls":29},9800002,1296561,0]
[]
[{"$nulls":24},11096563]
[{"$nulls":24},11096563]
[{"$nulls":24},12486563]
[{"$nulls":29},11096563]

{"sheet":"Т1 - број запослених","index":10,"n_rows":57,"n_cols":86,"rows_kept":57,"cut":false,"hidden":false,"merged":[[6,79,7,79],[6,81,7,81],[6,82,7,82],[6,59,7,59],[4,11,4,13],[4,14,4,16],[4,17,4,19],[4,20,4,22],[1,2,1,11],[6,74,7,74],[6,51,7,51],[6,52,7,52],[1,23,1,32],[4,35,4,37],[4,41,4,43],[4,83,4,85],[6,65,7,65],[6,66,7,66],[6,41,7,41],[6,84,7,84],[6,75,7,75],[6,76,7,76],[4,8,4,10],[4,23,4,25],[4,26,4,28],[6,21,7,21],[6,22,7,22],[6,16,7,16],[6,17,7,17],[6,18,7,18],[6,19,7,19],[6,20,7,20],[6,4,7,4],[6,5,7,5],[6,13,7,13],[2,6,2,17],[3,65,3,85],[6,68,7,68],[6,69,7,69],[3,2,3,22],[4,2,4,4],[4,5,4,7],[4,0,5,0],[4,1,5,1],[6,26,7,26],[6,27,7,27],[6,28,7,28],[4,32,4,34],[6,32,7,32],[6,0,7,0],[6,1,7,1],[6,23,7,23],[15,0,30,0],[12,0,14,0],[8,0,11,0],[6,24,7,24],[6,11,7,11],[6,12,7,12],[6,15,7,15],[6,14,7,14],[6,2,7,2],[6,3,7,3],[6,9,7,9],[6,10,7,10],[3,23,3,43],[6,33,7,33],[6,34,7,34],[6,35,7,35],[6,36,7,36],[6,30,7,30],[6,31,7,31],[6,25,7,25],[6,37,7,37],[6,42,7,42],[6,43,7,43],[4,68,4,70],[4,71,4,73],[4,74,4,76],[6,73,7,73],[6,53,7,53],[6,54,7,54],[4,77,4,79],[4,80,4,82],[4,38,4,40],[6,38,7,38],[6,39,7,39],[6,40,7,40],[4,65,4,67],[6,70,7,70],[6,71,7,71],[6,72,7,72],[1,0,1,1],[6,6,7,6],[40,0,52,0],[34,0,36,0],[31,0,33,0],[4,29,4,31],[6,29,7,29],[37,0,39,0],[6,7,7,7],[6,8,7,8],[6,45,7,45],[6,46,7,46],[6,47,7,47],[6,48,7,48],[6,49,7,49],[6,80,7,80],[6,50,7,50],[6,56,7,56],[6,57,7,57],[6,58,7,58],[6,60,7,60],[6,61,7,61],[6,62,7,62],[6,55,7,55],[6,83,7,83],[6,63,7,63],[6,64,7,64],[6,67,7,67],[6,77,7,77],[6,78,7,78],[6,85,7,85],[3,44,3,64],[4,44,4,46],[4,47,4,49],[4,50,4,52],[4,53,4,55],[4,56,4,58],[4,59,4,61],[4,62,4,64],[6,44,7,44]],"flags":["formulas_cached_only"]}
[]
["Назив  локалне власти",null,"ОПШТИНА КРУПАЊ",{"$nulls":20},"ОПШТИНА КРУПАЊ",{"$nulls":20},"ОПШТИНА КРУПАЊ",{"$nulls":20},"ОПШТИНА КРУПАЊ"]
[{"$nulls":6},"БРОЈ ЗАПОСЛЕНИХ У 2018. ГОДИНИ"]
[null,"Табела 1."," Т1 - УКУПАН БРОЈ ЗАПОСЛЕНИХ ЧИЈЕ СЕ ПЛАТЕ ФИНАНСИРАЈУ ИЗ СВИХ ИЗВОРА НА ЕКОНОМСКИМ КЛАСИФИКАЦИЈАМА 411 И 412",{"$nulls":20},"Т1.1 -  БРОЈ ЗАПОСЛЕНИХ ЧИЈЕ СЕ ПЛАТЕ ФИНАНСИРАЈУ ИЗ БУЏЕТА ЈЕДИНИЦЕ ЛОКАЛНЕ ВЛАСТИ НА ЕКОНОМСКИМ КЛАСИФИКАЦИЈАМА 411 И 412",{"$nulls":20},"Т1.2 - БРОЈ ЗАПОСЛЕНИХ ЧИЈЕ СЕ ПЛАТЕ ФИНАНСИРАЈУ ИЗ ИЗВОРА 04 НА ЕКОНОМСКИМ КЛАСИФИКАЦИЈАМА 411 И 412",{"$nulls":20},"Т1.3 - БРОЈ ЗАПОСЛЕНИХ ЧИЈЕ СЕ ПЛАТЕ ФИНАНСИРАЈУ ИЗ ИЗВОРА 05-08 НА ЕКОНОМСКИМ КЛАСИФИКАЦИЈАМА 411 И 412"]
["Редни број","Директни и индиректни корисници буџетских средстава локалне власти","Број запослених у октобру 2017. године",null,null,"Запослени који су одсутни са рада у октобру 2017. године (по основу боловања, пл. одсуства, непл. одсуства и сл.)",null,null,"Укупан број запослених у октобру 2017. године",null,null,"Планирани број запослених на дан 01.01.2018. године",null,null,"Планирано увећање броја запослених до 1. децембра 2018. године",null,null,"Планирано смањење броја запослених до 1. децембра 2018. године",null,null,"Укупан број запослених 1. децембра 2018. године",null,null,"Број запослених у октобру 2017. године",null,null,"Запослени који су одсутни са рада у октобру 2017. године (по основу боловања, пл. одсуства, непл. одсуства и сл.)",null,null,"Укупан број запослених у октобру 2017. године",null,null,"Планирани број запослених на дан 01.01.2018. године",null,null,"Планирано увећање броја запослених до 1. децембра 2018. године",null,null,"Планирано смањење броја запослених до 1. децембра 2018. године",null,null,"Укупан број запослених 1. децембра 2018. године",null,null,"Број запослених у октобру 2017. године",null,null,"Запослени који су одсутни са рада у октобру 2017. године (по основу боловања, пл. одсуства, непл. одсуства и сл.)",null,null,"Укупан број запослених у октобру 2017. године",null,null,"Планирани број запослених на дан 01.01.2018. године",null,null,"Планирано увећање броја запослених до 1. децембра 2018. године",null,null,"Планирано смањење броја запослених до 1. децембра 2018. године",null,null,"Укупан број запослених 1. децембра 2018. године",null,null,"Број запослених у октобру 2017. године",null,null,"Запослени који су одсутни са рада у октобру 2017. године (по основу боловања, пл. одсуства, непл. одсуства и сл.)",null,null,"Укупан број запослених у октобру 2017. године",null,null,"Планирани број запослених на дан 01.01.2018. године",null,null,"Планирано увећање броја запослених до 1. децембра 2018. године",null,null,"Планирано смањење броја запослених до 1. децембра 2018. године",null,null,"Укупан број запослених 1. децембра 2018. године"]
[null,null,"Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених","Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених"]
[1,2,3,4,"5(3+4)",6,7,"8(6+7)",9,10,11,12,13,"14(12+13)",15,16,"17(15+16)",18,19,"20(18+19)",21,22,"23(21+22)",3,4,"5(3+4)",6,7,"8(6+7)",9,10,11,12,13,"14(12+13)",15,16,"17(15+16)",18,19,"20(18+19)",21,22,"23(21+22)",3,4,"5(3+4)",6,7,"8(6+7)",9,10,11,12,13,"14(12+13)",15,16,"17(15+16)",18,19,"20(18+19)",21,22,"23(21+22)",3,4,"5(3+4)",6,7,"8(6+7)",9,10,11,12,13,"14(12+13)",15,16,"17(15+16)",18,19,"20(18+19)",21,22,"23(21+22)"]
[]
[1,"Органи и службе локалне власти",43,10,53,1,0,1,44,10,54,41,10,51,3,4,7,2,0,2,42,14,56,43,10,53,1,0,1,44,10,54,41,10,51,3,4,7,2,0,2,42,14,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Изабрана лица",null,2,2,null,0,0,null,2,2,null,2,2,null,0,0,null,0,0,null,2,2,null,2,2,null,null,0,null,2,2,null,2,2,null,null,0,null,null,0,null,2,2,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0]
[null,"      Постављена лица ",null,5,5,null,0,0,null,5,5,null,5,5,null,0,0,null,0,0,null,5,5,null,5,5,null,null,0,null,5,5,null,5,5,null,null,0,null,null,0,null,5,5,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0]
[null,"      Запослени",43,3,46,1,0,1,44,3,47,41,3,44,3,4,7,2,0,2,42,7,49,43,3,46,1,null,1,44,3,47,41,3,44,3,4,7,2,null,2,42,7,49,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0]
[2,"Установе културе                                                                                                                                                        ",9,1,10,0,0,0,9,1,10,9,1,10,0,0,0,0,0,0,9,1,10,9,1,10,0,0,0,9,1,10,9,1,10,0,0,0,0,0,0,9,1,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Постављена лица ",null,1,1,null,0,0,null,1,1,null,1,1,null,0,0,null,0,0,null,1,1,null,1,1,null,null,0,null,1,1,null,1,1,null,null,0,null,null,0,null,1,1,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0]
[null,"      Запослени",9,0,9,0,0,0,9,0,9,9,0,9,0,0,0,0,0,0,9,0,9,9,null,9,null,null,0,9,0,9,9,null,9,null,null,0,null,null,0,9,0,9,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0]
[3,"Остале установе из области јавних служби које се финансирају из буџета (навести назив установе):                                                                                  ",3,1,4,0,0,0,3,1,4,3,1,4,0,0,0,0,0,0,3,1,4,3,1,4,0,0,0,3,1,4,3,1,4,0,0,0,0,0,0,3,1,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1. Туристичка-спортска организација",3,1,4,0,0,0,3,1,4,3,1,4,0,0,0,0,0,0,3,1,4,3,1,4,0,0,0,3,1,4,3,1,4,0,0,0,0,0,0,3,1,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Постављена лица ",null,1,1,null,0,0,null,1,1,null,1,1,null,0,0,null,0,0,null,1,1,null,1,1,null,null,0,null,1,1,null,1,1,null,null,0,null,null,0,null,1,1,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0]
[null,"      Запослени",3,0,3,0,0,0,3,0,3,3,0,3,0,0,0,0,0,0,3,0,3,3,null,3,null,null,0,3,0,3,3,null,3,null,null,0,null,null,0,3,0,3,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0]
[null,"2.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Постављена лица ",null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0]
[null,"      Запослени",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0]
[null,"3.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Постављена лица ",null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0]
[null,"      Запослени",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0]
[null,"4.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Постављена лица ",null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0]
[null,"      Запослени",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0]
[null,"5.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Постављена лица ",null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0]
[null,"      Запослени",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0]
[4,"Дирекције основане од стране локалне власти",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Постављена лица ",null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0]
[null,"      Запослени",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0]
[5,"Месне заједнице",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     Изабрана лица ",null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0]
[null,"      Запослени",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0]
[6,"Предшколске установе ",25,6,31,2,0,2,27,6,33,27,6,33,0,0,0,0,0,0,27,6,33,21,1,22,0,0,0,21,1,22,21,1,22,0,0,0,0,0,0,21,1,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,5,9,2,0,2,6,5,11,6,5,11,0,0,0,0,0,0,6,5,11]
[null,"Постављена лица",null,1,1,null,0,0,null,1,1,null,1,1,null,0,0,null,0,0,null,1,1,null,1,1,null,null,0,null,1,1,null,1,1,null,null,0,null,null,0,null,1,1,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0]
[null,"Запослени",25,5,30,2,0,2,27,5,32,27,5,32,0,0,0,0,0,0,27,5,32,21,null,21,null,null,0,21,0,21,21,null,21,null,null,0,null,null,0,21,0,21,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,4,5,9,2,null,2,6,5,11,6,5,11,null,null,0,null,null,0,6,5,11]
[7,"Нове установе и органи (навести назив установа и органа):                        ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Постављена лица ",null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0]
[null,"      Запослени",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0]
[null,"2.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Постављена лица ",null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0]
[null,"      Запослени",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0]
[null,"3.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Постављена лица ",null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0]
[null,"      Запослени",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0]
[null,"4.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Постављена лица ",null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,0,null,0,0]
[null,"      Запослени",null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,0,0,0,null,null,0,null,null,0,null,null,0,0,0,0]
[8,"Укупно за све кориснике буџетa који се финансирају  са економских класификација 411 и 412",80,18,98,3,0,3,83,18,101,80,18,98,3,4,7,2,0,2,81,22,103,76,13,89,1,0,1,77,13,90,74,13,87,3,4,7,2,0,2,75,17,92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,5,9,2,0,2,6,5,11,6,5,11,0,0,0,0,0,0,6,5,11]
[null,"      Изабрана лица",null,2,2,null,0,0,null,2,2,null,2,2,null,0,0,null,0,0,null,2,2,null,2,2,null,0,0,null,2,2,null,2,2,null,0,0,null,0,0,null,2,2,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0]
[null,"      Постављена лица ",null,8,8,null,0,0,null,8,8,null,8,8,null,0,0,null,0,0,null,8,8,null,8,8,null,0,0,null,8,8,null,8,8,null,0,0,null,0,0,null,8,8,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0]
[null,"      Запослени",80,8,88,3,0,3,83,8,91,80,8,88,3,4,7,2,0,2,81,12,93,76,3,79,1,0,1,77,3,80,74,3,77,3,4,7,2,0,2,75,7,82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,5,9,2,0,2,6,5,11,6,5,11,0,0,0,0,0,0,6,5,11]