{"text_format":"2","workbook":"xls","n_sheets":19,"sheets":["PRVA STRANA","ODLUKA 2017 OPSTI deo ","vesna","pomocna","Програмска","Tabela_1-prihodi","2017 PRIHODI","Tabela2a_Transferi","Tabela2_Rashodi","RASHODI 2017","Расх по функц. ","По основ. нам.","dodatni prihodi 2016","IZVRSAVANJE BUDZETA 2017","OBRAZLOZENJE 2017 REBALANS","OBRAZLOZENJE 2017","m.zajed.2017","Т1 - 411 и 412 ","Т2 - остале ек. кл."],"not_rendered":{"charts":2,"images":1,"macros":0,"external_links":16,"defined_names":40,"comments":2,"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"]}
{"$rows_empty":16}
["I РЕБАЛАНС ОДЛУКЕ О БУЏЕТУ ОПШТИНЕ КРУПАЊ "]
["ЗА 2017. ГОДИНУ "]
{"$rows_empty":28}
["КРУПАЊ, јул 2017. године"]

{"sheet":"ODLUKA 2017 OPSTI deo ","index":1,"n_rows":177,"n_cols":18,"rows_kept":177,"cut":false,"hidden":false,"merged":[[25,1,25,12],[52,1,52,13],[46,1,46,12],[45,1,45,12],[38,1,38,12],[103,8,103,12],[101,1,101,7],[103,1,103,7],[97,8,97,12],[98,1,98,7],[99,1,99,7],[100,1,100,7],[98,8,98,12],[100,8,100,12],[99,8,99,12],[97,1,97,7],[92,1,92,7],[94,1,94,7],[95,1,95,7],[93,1,93,7],[96,1,96,7],[91,8,91,12],[92,8,92,12],[93,8,93,12],[95,8,95,12],[94,8,94,12],[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],[54,1,55,7],[42,1,42,12],[40,1,40,12],[41,1,41,12],[55,8,55,12],[54,8,54,12],[44,1,44,12],[47,1,47,12],[48,1,48,12],[61,1,61,7],[62,1,62,7],[63,8,63,12],[61,8,61,12],[56,1,56,7],[56,8,56,12],[58,8,58,12],[57,1,57,7],[57,8,57,12],[60,8,60,12],[67,8,67,12],[66,8,66,12],[65,8,65,12],[62,8,62,12],[69,8,69,12],[70,8,70,12],[64,8,64,12],[68,8,68,12],[89,8,89,12],[90,1,90,7],[80,1,80,4],[70,1,70,7],[71,8,71,12],[79,1,79,4],[76,1,76,7],[79,8,79,12],[77,1,77,7],[78,1,78,7],[78,8,78,12],[76,8,76,12],[80,8,80,12],[77,8,77,12],[85,8,85,12],[81,8,81,12],[83,1,83,4],[83,8,83,12],[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],[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],[74,1,74,2],[75,1,75,7],[75,8,75,12],[74,8,74,12],[73,8,73,12],[72,8,72,12],[175,12,175,13],[176,12,176,13],[165,1,165,13],[167,1,167,13],[169,1,169,13],[172,2,172,4],[172,12,172,13],[173,2,173,4],[173,12,173,13],[111,1,111,2],[105,1,105,7],[107,4,107,5],[108,1,108,13],[101,8,101,12],[105,8,105,12],[96,8,96,12],[109,1,109,2],[110,1,110,2],[17,1,17,12],[18,1,18,12],[19,1,19,12],[85,1,85,7],[86,1,86,7],[81,1,81,4],[82,1,82,4],[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],[73,1,73,2],[72,1,72,7],[159,1,160,13],[157,4,157,5],[13,1,13,12],[36,1,36,12],[90,8,90,12],[87,8,87,12],[88,8,88,12],[82,8,82,12],[86,8,86,12],[84,8,84,12],[33,1,33,12],[34,1,34,12],[37,1,37,12],[35,1,35,12],[5,17,5,29],[161,1,161,13],[152,1,153,13],[141,1,141,2],[154,3,155,3],[154,4,155,5],[27,1,27,12],[30,1,30,12],[31,1,31,12],[15,1,15,12],[22,1,22,12],[23,1,23,12],[28,1,28,12],[29,1,29,12],[16,1,16,12],[21,1,21,12]],"flags":["formulas_cached_only"]}
[]
[null,"      На    основу   члана    63.   Закона   о  буџетском  систему  ( \"Сл. гласник РС\",  број: 54/2009, 73/2010, 101/2010, 101/2011, 93/2012, 62/2013, 63/2013, 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   04.07.2017. године, донела је"]
[]
[null,null,"О Д Л У К У "]
[]
[null,"О I РЕБАЛАНСУ БУЏЕТА ОПШТИНЕ  КРУПАЊ  за  2017. годину  "]
[]
[null,null,null,"I.","ОПШТИ ДЕО"]
[]
[]
[{"$nulls":4},"Члан  1."]
[null,"   Приходи и примања, расходи и издаци  I Ребаланса Буџета општине  КРУПАЊ  за 2017. годину (у даљем тексту:  I Ребаланс), састоје се од:"]
[null,"О П И С",{"$nulls":11},"2017. 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},572630631]
[null,"А.1.1. ТЕКУЋИ ПРИХОДИ (класа 7),",{"$nulls":11},572630631]
[null,"у чему:"]
[null," - Буџетска средства",{"$nulls":11},446256692]
[null," - Буџетска средства индиректних корисника",{"$nulls":11},7250000]
[null," - Други извори финансирања",{"$nulls":11},119123939]
[null,"А.1.2. ПРИМАЊА ОД ПРОДАЈЕ НЕФИНАНСИЈСКЕ ИМОВИНЕ (класа 8)"]
[null,"А.2.Укупни расходи и издаци за набавку нефинансијске имовине (кл. 4 + кл. 5)",{"$nulls":11},563684631]
[null,"А.2.1. ТЕКУЋИ РАСХОДИ (класа 4),",{"$nulls":11},321372829]
[null,"у чему:"]
[null," - Текући буџетски расходи",{"$nulls":11},302048890]
[null," - Расходи из буџетских средстава индиректних корисника",{"$nulls":11},7200000]
[null," - Расходи из других извора финансирања",{"$nulls":11},12123939]
[null,"А.2.2. ИЗДАЦИ ЗА НАБАВКУ НЕФИНАНСИЈСКЕ ИМОВИНЕ (класа 5),",{"$nulls":11},242311802]
[null,"у чему:"]
[null," - Текући буџетски издаци",{"$nulls":11},135261802]
[null," - Издаци из буџетских средстава индиректних корисника",{"$nulls":11},50000]
[null," - Издаци из других извора финансирања",{"$nulls":11},107000000]
[null,"БУЏЕТСКИ СУФИЦИТ - ДЕФИЦИТ (кл. 7 + кл. 8) - (кл. 4 + кл. 5)",{"$nulls":11},8946000]
[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},10946000]
[null,"В. РАЧУН ФИНАНСИРАЊА",{"$nulls":11},-10946000]
[null,"В.1.Примања од продаје финансијске имовине (конта 9211, 9221, 9219, 9227, 9228)"]
[null,"В.2.Примања од задуживања (категорија 91)"]
[null,"В.3.Неутрошена средства из претходних година",{"$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},10946000]
[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.)",{"$nulls":11},10946000]
[null,"В.8. Разлика рачуна финансирања(В.4. - В.7.)",{"$nulls":11},-10946000]
[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,{"$nulls":4},446256692,null,null,null,138278712]
[null,"1. Порески приходи",{"$nulls":6},71,{"$nulls":4},138278712]
[null,"1.1. Порез на доходак, добит и капиталне добитке (осим самодопр.)",{"$nulls":6},711,{"$nulls":4},95165799]
[null,"1.2. Самодопринос",{"$nulls":6},711180]
[null,"1.3. Порез на имовину",{"$nulls":6},713,{"$nulls":4},29266547]
[null,"1.4. Порез на добра и услуге (осим накнада које се користе преко Буџетског  фонда), у чему:",{"$nulls":6},714,{"$nulls":4},12204022]
[null,"    У томе наменски приходи:"]
[null,"     - Накнада за загађивање животне средине"]
[null,"     - Посеб.накнад.за зашт.и унапређ.живот.сред. - еколош.такса",{"$nulls":11},4062058]
[]
[null,"1.5. Остали порески приходи",{"$nulls":6},716,{"$nulls":4},1642344]
[null,"2. Непорески приходи (осим накнада које се користе преко Буџетског фонда), у чему:",{"$nulls":6},74,{"$nulls":4},22351963]
[null,"    У томе наменски приходи:"]
[null,"     - Накнад.за коршћ.шума и шумс.земљишта",{"$nulls":11},1209073]
[null,"     - Прходи од новч.казни за прекрш.у корист општине",{"$nulls":11},1054814]
[]
[null,"3. Донације",{"$nulls":6},"731+732"]
[null,"4. Трансфери",{"$nulls":6},733,{"$nulls":4},280526017]
[null,"5. Меморандум.ставке за рефундацију расхода из претходне године",{"$nulls":6},772,{"$nulls":4},5100000]
[null,"6. Примања од продаје нефинансијске имовине",{"$nulls":6},8]
[null,"УКУПНИ РАСХОДИ И ИЗДАЦИ ЗА НАБАВКУ НЕФИНАНСИЈСКЕ И ФИНАНСИЈСКЕ ИМОВИНЕ",{"$nulls":11},437310692]
[null,"1. Текући расходи",{"$nulls":6},4,{"$nulls":4},302048890]
[null,"1.1. Расходи за запослене",{"$nulls":6},41,{"$nulls":4},66005613]
[null,"1.2. Коришћење роба и услуга",{"$nulls":6},42,{"$nulls":4},76031048]
[null,"1.3. Отплата камата",{"$nulls":6},44,{"$nulls":4},2100000]
[null,"1.4. Субвенције",{"$nulls":6},45,{"$nulls":4},35497872]
[null,"1.5. Социјална заштита из буџета",{"$nulls":6},47,{"$nulls":4},19684797]
[null,"1.6. Остали расходи",{"$nulls":6},"48+49",{"$nulls":4},38002744]
[null,"     - Средства резерви",{"$nulls":6},49,{"$nulls":4},5277324]
[null,"     - Остали расходи"]
[null,"2. Трансфери",{"$nulls":6},463,{"$nulls":4},64726816]
[null,"3. Издаци за набавку нефинансијске имовине",{"$nulls":6},5,{"$nulls":4},135261802]
[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},10946000]
[null,"3. Отплата дуга",{"$nulls":6},61,{"$nulls":4},10946000]
[null,"3.1. Отплата дуга домаћим кредиторима",{"$nulls":6},611,{"$nulls":4},10946000]
[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,{"$nulls":4},72397362]
[]
[null,"НЕУТРОШЕНА СРЕДСТВА ОД ПРИВАТИЗАЦИЈЕ ИЗ ПРЕТХОДНИХ ГОДИНА (класа 3, извор финансирања 14)",{"$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,1,0,2015,2017,25725000,0,9213000,16512000,0,{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,2,{"$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!"},{"$error":"#REF!"}]
[null,4,108,2016,2017,2000000,0,1000000,1000000,0,{"$nulls":6},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,5,108,"2013",2020,17320572,2320572,0,0,0,5000000,5000000,5000000,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},{"$error":"#N/A"},{"$error":"#N/A"}]
[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,{"$error":"#N/A"},{"$error":"#N/A"}]
[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":"#N/A"},{"$error":"#N/A"}]
[null,15,{"$error":"#N/A"},2016,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$nulls":6},{"$error":"#N/A"},{"$error":"#N/A"}]
[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":"#N/A"},{"$error":"#N/A"}]
[null,17,0,2016,2016,7000000,0,0,7000000,0,{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,18,0,2016,2016,6650000,0,0,6650000,0,{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,19,0,2016,2016,6865695.2,0,0,6865695.2,0,{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,20,0,2016,2016,6910000,0,0,6910000,0,{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,21,0,2016,2016,7000000,0,0,7000000,0,{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,22,0,2016,2016,6843235.8,0,0,6843235.8,0,{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,23,0,2016,2016,4000000,0,0,4000000,0,{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,24,0,2016,2016,2500000,0,0,2500000,0,{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,25,0,2016,2016,4000000,0,0,4000000,0,{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,26,0,2016,2016,3611541,0,1040236,2571305,0,{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,27,0,2016,2016,1500000,0,0,1500000,0,{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,28,0,2016,2016,2463528,0,231764,2231764,0,{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,29,0,2016,2016,3500000,0,0,3500000,0,{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[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,30,0,2016,2016,2500000,0,0,2500000,0,{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,31,{"$error":"#N/A"},2017,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[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":"#REF!"},{"$error":"#REF!"}]
[null,33,{"$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,{"$error":"#REF!"},{"$error":"#REF!"}]
[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":"#REF!"},{"$error":"#REF!"}]
[null,35,{"$error":"#N/A"},2015,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"}]
[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":"#REF!"},{"$error":"#REF!"}]
[null,37,{"$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},{"$error":"#REF!"},{"$error":"#REF!"}]
[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,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,39,82,2015,2020,39876109,4575109,3301000,8000000,0,8000000,8000000,8000000,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[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"]
[]
[]
[{"$nulls":4},"Члан  2."]
[]
[null,"   Приходи и примања I Ребаланса буџета у износу од  527.904.054  динара (441.156.692  динара средстава од продаје нефинансијске имовине, средства од враћених кредита датих предузетницима у износу од 2.000.000  динара, средства меморандумских ставки за рефундацију расхода из претходне године у износу од 5.100.00 динара, 7.250.000 динара сопствених прихода индиректних корисника и 72.397.362 динара пренетих средстава из 2016. године) по врстама, односно економским класификацијама, утврђени су у износима датим у одељку Посебног буџета. У Одлуку о буџету су укључени и 119.123.939  динара из других извора (Републичка средства извор 07)."]
[]
[null,"ПОСЕБАН БУЏЕТ"]
[]
[]
[]
[null,"Члан 4."]
[]
[null,"       Oва Одлука ступа на снагу даном објављивања у \"Службеном листу Општине Крупањ\" а примењиваће се од 01.01.2014. године."]
[]
[null,"СКУПШТИНА ОПШТИНЕ КРУПАЊ"]
[]
[]
[null,null,"I Број :  400 - 921/2013",{"$nulls":9},"ПРЕДСЕДНИК"]
[null,null," 20.12.2013. године",{"$nulls":9},"СКУПШТИНЕ ОПШТИНЕ"]
[null,null,"Крупањ"]
[]
[{"$nulls":12},"Александар Зељић"]

{"sheet":"vesna","index":2,"n_rows":138,"n_cols":49,"rows_kept":138,"cut":false,"hidden":true,"merged":[[124,21,125,21],[137,2,137,3],[137,7,137,11],[123,2,124,2],[124,3,124,14],[124,15,124,19]],"flags":["formulas_cached_only"]}
[]
[]
[null,null,"glava",70129]
[null,null,"funkcija",132,null,null,null,630,null,null,null,520,620,421,510,911,912,922,"090","820",null,"840","810",null,"130","111","350","474",720,"SUMA"]
[null,null,423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0]
[]
[{"$nulls":29},0]
[]
[]
[null,null,"glava",91894,{"$nulls":8},91895,91896,null,null,"05477",null,null,"05476",{"$nulls":10},70123]
[null,null,"funkcija",111,null,null,null,860,null,null,null,"SVEGA",111,111,160,"SVEGA",330,160,"SVEGA",130,null,740,760,null,330,"SVEGA",{"$nulls":4},112,"SVEGA"]
[null,null,411,940000,0,0,0,0,0,0,0,940000,4910000,0,0,0,940000,0,940000,{"$nulls":6},0,null,null,null,411,0,0]
[null,null,412,164000,0,0,0,0,0,0,0,164000,860000,0,0,0,170000,0,170000,{"$nulls":6},0,null,null,null,412,0,0]
[null,null,465112,100000,0,0,0,0,0,0,0,100000,570000,0,0,0,105000,0,105000,{"$nulls":6},0,null,null,null,465112,0,0]
[null,null,414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,null,null,null,414,0,0]
[null,null,415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,null,null,null,415,0,0]
[null,null,421,0,0,0,0,0,0,0,0,0,565860,0,0,0,0,0,0,{"$nulls":6},0,null,null,null,421,0,0]
[null,null,422,2301660,0,0,0,0,0,0,0,2301660,260000,885000,0,885000,20995,0,20995,{"$nulls":6},0,null,null,null,422,0,0]
[null,null,423,2259000,0,0,0,0,0,0,0,2259000,3220000,0,0,0,0,0,0,{"$nulls":6},0,null,null,null,423,0,0]
[null,null,424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,null,null,null,424,0,0]
[null,null,425,0,0,0,0,0,0,0,0,0,468180,0,0,0,0,0,0,{"$nulls":6},0,null,null,null,425,0,0]
[null,null,426,0,0,0,0,0,0,0,0,0,1100000,0,0,0,10000,0,10000,{"$nulls":6},0,null,null,null,426,0,0]
[null,null,481,220893,0,0,0,0,0,0,0,220893,0,0,0,null,0,0,{"$nulls":7},0,null,null,null,481,0,0]
[null,null,482,0,0,0,0,0,0,0,0,0,2500000,0,0,0,0,0,0,{"$nulls":6},0,null,null,null,482,0,0]
[null,null,483,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,null,null,null,499110,0,0]
[null,null,484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,null,null,null,499120,0,0]
[null,null,null,5985553,null,null,null,0,null,null,null,5985553,14454040,885000,0,885000,1245995,0,1245995,0,null,0,0,null,0,0,{"$nulls":4},0,0]
[]
[]
[]
[null,null,"glava","05476"]
[null,null,"funkcija",10,30,40,60,70,90,111,112,130,132,150,160,"170","320","330","350","360","411","421","451","473","474","510","520","540","550","610","620","630","640","660","720","740","810","820","830","840","860","911","912","922","960","980","483","760","SUMA"]
[null,null,411,0,0,0,0,0,0,0,0,27100000,0,0,0,0,0,0,0,0,0,0,0,980775,0,0,0,0,0,0,0,0,0,0,0,0,0,5950000,0,0,0,11791095,0,0,0,0,0,0,45821870]
[null,null,412,0,0,0,0,0,0,0,0,4900000,0,0,0,0,0,0,0,0,0,0,0,174636,0,0,0,0,0,0,0,0,0,0,0,0,0,1070000,0,0,0,2166778,0,0,0,0,0,0,8311414]
[null,null,414,0,0,0,0,0,0,0,0,2037419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,410882,0,0,0,544449,0,0,0,0,0,0,2992750]
[null,null,415,0,0,0,0,0,0,0,0,310579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,310579]
[null,null,416,0,0,0,0,0,0,0,0,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,285000,0,0,0,0,0,0,585000]
[null,null,421,0,0,0,0,0,0,0,0,2850000,0,0,347345,0,0,0,0,0,0,0,0,0,0,0,0,0,300000,0,0,920000,0,0,0,0,0,2203000,0,0,0,938793,0,0,0,0,0,0,7559138]
[null,null,422,0,0,0,0,0,0,0,0,300000,0,0,576000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,30000,0,0,0,825000,0,0,0,0,0,0,1741000]
[null,null,423,0,0,0,0,0,0,0,0,8198306,160000,930000,2246000,0,0,0,0,0,30000,706000,10000,0,0,0,0,0,0,0,10000,610000,500000,0,0,0,1055000,263567,2920000,0,4500000,2002378,312000,0,30000,0,0,550000,25033251]
[null,null,424,0,0,0,0,0,0,0,0,40000,160000,0,1050000,0,0,60000,0,0,230000,510000,20000,0,0,3903039,0,800000,65198,0,6270000,260000,7000000,0,0,0,0,900000,0,0,0,187500,0,0,0,0,0,0,21455737]
[null,null,425,0,0,0,0,0,0,0,0,450000,0,0,0,0,0,0,0,0,0,0,2105705,0,0,0,0,0,0,350000,200000,0,0,0,0,0,270000,910000,0,0,0,398000,0,0,0,0,0,0,4683705]
[null,null,426,0,0,0,0,0,0,0,0,1471228,0,0,213999,0,0,0,0,0,70000,37500,0,0,0,0,0,0,0,0,0,160000,500000,0,0,0,5000,90091,0,0,800000,1109704,0,0,0,0,10000,0,4467522]
[null,null,441,0,0,0,0,0,0,0,0,0,0,0,0,2100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2100000]
[null,null,451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10460128,20772971,0,3304773,0,0,0,0,0,0,0,0,0,960000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35497872]
[null,null,4631,1900000,0,0,0,7085986,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35431407,6378547,0,0,0,0,50825940]
[null,null,4632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2472000,700000,0,0,0,0,3172000]
[null,null,4641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2400628,532203,0,0,0,0,0,0,0,0,0,0,0,0,2932831]
[null,null,4642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500000,0,0,0,0,0,0,0,0,0,0,0,0,0,2500000]
[null,null,465112,0,0,0,0,0,0,0,0,2700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,720000,0,0,0,1101045,0,0,0,0,0,0,4521045]
[null,null,472,0,210000,7230000,0,10000,5755797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5679000,800000,0,0,19684797]
[null,null,481,0,0,0,0,0,2614982,0,0,10000,0,0,636992,0,0,0,0,0,348913,0,0,93801,0,0,0,82695,497943,0,0,0,0,0,0,0,7950593,203830,0,0,0,0,0,0,0,0,0,0,12439749]
[null,null,482,0,0,0,0,0,0,0,0,59226,930000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1089226]
[null,null,483,0,0,0,0,0,0,0,0,0,0,0,2100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2100000]
[null,null,484,0,0,0,0,0,0,0,0,0,0,0,12675552,0,0,0,0,0,0,0,0,0,0,0,0,1700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14375552]
[null,null,511,0,0,0,1500000,1000000,2052500,500000,0,0,7985000,0,7995658,0,0,0,0,0,16207500,4000000,64068556,0,0,200000,0,0,0,550000,7181335,1988000,0,0,0,0,8162734,0,0,800000,0,0,0,0,0,0,0,0,124191283]
[null,null,512,0,0,0,0,0,0,1000000,0,396000,0,0,0,0,332797,0,1350000,520000,0,0,0,0,0,2800000,0,0,0,0,2442649,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,0,0,0,8861446]
[null,null,515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,541,0,0,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000000]
[null,null,49911,0,0,0,0,0,0,0,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1500000]
[null,null,49912,0,0,0,0,0,0,0,3777324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3777324]
[null,null,543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1209073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1209073]
[null,null,611,0,0,0,0,0,0,0,0,0,0,0,0,10946000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10946000]
[null,null,null,1900000,210000,7230000,1500000,8095986,10453279,1500000,5277324,51122758,9235000,930000,28841546,13046000,332797,60000,1350000,520000,27346541,26026471,66204261,4553985,0,6903039,0,3791768,863141,900000,16103984,4038000,8000000,960000,4900628,532203,17473327,12751370,2920000,800000,5300000,21349742,38215407,7078547,5709000,800000,10000,550000,425686104]
[]
[{"$nulls":48},425686104]
[]
[]
[null,null,"glava",70124,{"$nulls":15},"glava",null,70935,null,null,70121]
[null,null,"funkcija",160,null,null,null,451,null,null,null,720,630,620,860,"SUMA",null,null,null,"funkcija",null,720,740,"SUMA","010","090","070","090","SUMA"]
[null,null,421,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,464,463,0,0,0,0,0,0,0,0]
[null,null,422,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0]
[null,null,423,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,424,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,425,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,426,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,482,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,483,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,511,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,0,null,null,null,0,0,0,0,0]
[]
[{"$nulls":15},0]
[]
[]
[null,null,"glava",70125]
[null,null,"funkcija",160,null,null,null,411,null,null,null,473,"090",550,820,"SUMA"]
[null,null,423,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,481,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,0,null,null,null,0,0,0,0,0]
[]
[]
[]
[null,null,"glava",70119,{"$nulls":9},"glava",70117,70118,null,null,null,"glava",null,70120,{"$nulls":4},"glava",null,70122]
[null,null,"funkcija",911,{"$nulls":9},"funkcija",912,922,null,null,null,"funkcija",null,820,{"$nulls":4},"funkcija",null,810]
[null,null,411,0,{"$nulls":9},463,0,0,null,null,null,411,null,0,{"$nulls":4},421,null,0]
[null,null,412,0,{"$nulls":10},0,0,null,null,null,412,null,0,{"$nulls":4},422,null,0]
[null,null,465112,0,{"$nulls":15},465112,null,0,{"$nulls":4},423,null,0]
[null,null,414,0,{"$nulls":15},414,null,0,{"$nulls":4},425,null,0]
[null,null,415,0,{"$nulls":15},415,null,0,{"$nulls":4},426,null,0]
[null,null,416,0,{"$nulls":15},416,null,0,{"$nulls":4},481,null,0]
[null,null,421,0,{"$nulls":15},421,null,0,{"$nulls":4},482,null,0]
[null,null,422,0,{"$nulls":15},422,null,0,{"$nulls":4},511,null,0]
[null,null,423,0,{"$nulls":15},423,null,0,{"$nulls":6},0]
[null,null,424,0,{"$nulls":15},424,null,0]
[null,null,425,0,{"$nulls":15},425,null,0]
[null,null,426,0,{"$nulls":15},426,null,0]
[null,null,511,0,{"$nulls":17},0]
[null,null,482,0,{"$nulls":15},482,null,0]
[null,null,499110,0,{"$nulls":17},0]
[null,null,499120,0,{"$nulls":17},0]
[null,null,null,0,{"$nulls":17},0]
[]
[]
[]
[null,null,"glava","70127m",{"$nulls":11},"70127p"]
[null,null,null,"JKP \"1. Maj\"",{"$nulls":11},"JP \"Put\"",{"$nulls":5},"SUMA"]
[null,null,"funkcija",630,null,null,null,510,null,null,null,451,620,540,"SUMA",451,620,660,640,"SUMA"]
[null,null,421,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":4},0,null,0]
[null,null,423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":11},0,0,0,0]
[null,null,null,0,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,null,0]
[]
[]
[]
[null,null,"SVEGA:",{"$nulls":4},448256692]

{"sheet":"pomocna","index":3,"n_rows":46,"n_cols":54,"rows_kept":46,"cut":false,"hidden":true,"merged":[[2,1,2,44],[2,48,3,48],[0,13,1,20]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"NACRT BUDZETA   2014.",{"$nulls":10},5,5,5]
[]
[null,"Ф        У        Н        К        Ц        И        Ј        А ",{"$nulls":46},"УКУПНО"]
[null,10,30,40,60,70,90,111,112,130,132,150,160,170,320,330,350,360,"411",421,451,473,474,510,520,540,550,610,620,630,640,660,720,740,810,820,830,840,860,911,912,922,960,980,483,760]
[411,0,0,0,0,0,0,5850000,0,27100000,0,0,0,0,0,940000,0,0,0,0,0,980775,0,0,0,0,0,0,0,0,0,0,0,0,0,5950000,0,0,0,11791095,0,0,0,0,0,0,0,0,52611870,411,null,14295391.73,null,38316478.269999996]
[412,0,0,0,0,0,0,1024000,0,4900000,0,0,0,0,0,170000,0,0,0,0,0,174636,0,0,0,0,0,0,0,0,0,0,0,0,0,1070000,0,0,0,2166778,0,0,0,0,0,0,0,0,9505414,412,null,2542228.13,null,6963185.87]
[413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,413,null,null,null,0]
[414,0,0,0,0,0,0,0,0,2037419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,410882,0,0,0,544449,0,0,0,0,0,0,0,0,2992750,414,null,283306,null,2709444]
[415,0,0,0,0,0,0,0,0,310579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,310579,415,null,92289.36,null,218289.64]
[416,0,0,0,0,0,0,0,0,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,285000,0,0,0,0,0,0,0,0,585000,416,null,193174.26,null,391825.74]
[417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,417,null,null,null,0]
[41,0,0,0,0,0,0,6874000,0,34647998,0,0,0,0,0,1110000,0,0,0,0,0,1155411,0,0,0,0,0,0,0,0,0,0,0,0,0,7430882,0,0,0,14787322,0,0,0,0,0,0,0,0,66005613,41,null,null,null,66005613]
[421,0,0,0,0,0,0,565860,0,2850000,0,0,347345,0,0,0,0,0,0,0,0,0,0,0,0,0,300000,0,0,920000,0,0,0,0,0,2203000,0,0,0,938793,0,0,0,0,0,0,0,0,8124998,421,null,2828840.21,null,5296157.79]
[422,0,0,0,0,0,0,3446660,0,300000,0,0,576000,0,0,20995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,30000,0,0,0,825000,0,0,0,0,0,0,0,0,5208655,422,null,924068.06,null,4284586.9399999995]
[423,0,0,0,0,0,0,5479000,0,8198306,160000,930000,2246000,0,0,0,0,0,30000,706000,10000,0,0,0,0,0,0,0,10000,610000,500000,0,0,0,1055000,263567,2920000,0,4500000,2002378,312000,0,30000,0,0,550000,0,0,30512251,423,null,7178175.85,null,23334075.15]
[424,0,0,0,0,0,0,0,0,40000,160000,0,1050000,0,0,60000,0,0,230000,510000,20000,0,0,3903039,0,800000,65198,0,6270000,260000,7000000,0,0,0,0,900000,0,0,0,187500,0,0,0,0,0,0,0,0,21455737,424,null,3913235.88,null,17542501.12]
[425,0,0,0,0,0,0,468180,0,450000,0,0,0,0,0,0,0,0,0,0,2105705,0,0,0,0,0,0,350000,200000,0,0,0,0,0,270000,910000,0,0,0,398000,0,0,0,0,0,0,0,0,5151885,425,null,1444146.17,null,3707738.83]
[426,0,0,0,0,0,0,1100000,0,1471228,0,0,213999,0,0,10000,0,0,70000,37500,0,0,0,0,0,0,0,0,0,160000,500000,0,0,0,5000,90091,0,0,800000,1109704,0,0,0,0,10000,0,0,0,5577522,426,null,1532116.79,null,4045405.21]
[42,0,0,0,0,0,0,11059700,0,13309534,320000,930000,4433344,0,0,90995,0,0,330000,1253500,2135705,0,0,3903039,0,800000,365198,350000,6480000,1950000,8000000,0,0,0,1340000,4396658,2920000,0,5300000,5461375,312000,0,30000,0,10000,550000,0,0,76031048,42,null,null,null,76031048]
[441,0,0,0,0,0,0,0,0,0,0,0,0,2100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2100000,441,null,685290.26,null,1414709.74]
[451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10460128,20772971,0,3304773,0,0,0,0,0,0,0,0,0,960000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35497872,451,null,3919061.07,null,31578810.93]
[454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,454,null,null,null,0]
[4631,1900000,0,0,0,7085986,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35431407,6378547,0,0,0,0,0,0,50825940,463,null,11915219.89,null,38910720.11]
[4632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2472000,700000,0,0,0,0,0,0,3172000,{"$nulls":4},3172000]
[4641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2400628,532203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2932831,464,null,303569.63,null,2629261.37]
[4642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500000,{"$nulls":4},2500000]
[465112,0,0,0,0,0,0,670000,0,2700000,0,0,0,0,0,105000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,720000,0,0,0,1101045,0,0,0,0,0,0,0,0,5296045,465,null,1579130.3,null,3716914.7]
[472,0,210000,7230000,0,10000,5755797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5679000,800000,0,0,0,0,19684797,472,null,5415965.81,null,14268831.190000001]
[481,0,0,0,0,0,2614982,220893,0,10000,0,0,636992,0,0,0,0,0,348913,0,0,93801,0,0,0,82695,497943,0,0,0,0,0,0,0,7950593,203830,0,0,0,0,0,0,0,0,0,0,0,0,12660642,481,null,2103226.51,null,10557415.49]
[482,0,0,0,0,0,0,2500000,0,59226,930000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3589226,482,null,2148099.14,null,1441126.8599999999]
[483,0,0,0,0,0,0,0,0,0,0,0,2100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2100000,483,null,479590.68,null,1620409.32]
[484,0,0,0,0,0,0,0,0,0,0,0,12675552,0,0,0,0,0,0,0,0,0,0,0,0,1700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14375552,484,null,1963599.5,null,12411952.5]
[48,0,0,0,0,0,2614982,2720893,0,69226,930000,0,15412544,0,0,0,0,0,348913,0,0,93801,0,0,0,1782695,497943,0,0,100000,0,0,0,0,7950593,203830,0,0,0,0,0,0,0,0,0,0,0,0,32725420,48,null,6694515.83,null,26030904.17]
[49911,0,0,0,0,0,0,0,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1500000,499,null,null,null,1500000]
[49912,0,0,0,0,0,0,0,3777324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3777324,499,null,null,null,3777324]
[511,0,0,0,1500000,1000000,2052500,500000,0,0,7985000,0,7995658,0,0,0,0,0,16207500,4000000,64068556,0,0,200000,0,0,0,550000,7181335,1988000,0,0,0,0,8162734,0,0,800000,0,0,0,0,0,0,0,0,0,0,124191283,511,null,5597563.52,null,118593719.48]
[512,0,0,0,0,0,0,1000000,0,396000,0,0,0,0,332797,0,1350000,520000,0,0,0,0,0,2800000,0,0,0,0,2442649,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,8861446,512,null,162405,null,8699041]
[515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,512,null,null,null,0]
[51,0,0,0,1500000,1000000,2052500,1500000,0,396000,7985000,0,7995658,0,332797,0,1350000,520000,16207500,4000000,64068556,0,0,3000000,0,0,0,550000,9623984,1988000,0,0,0,0,8182734,0,0,800000,0,0,0,0,0,0,0,0,0,0,133052729,51,null,5891065.52,null,127161663.48]
[541,0,0,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000000,null,null,131097,null,868903]
[543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1209073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1209073,543,null,null,null,1209073]
[611,0,0,0,0,0,0,0,0,0,0,0,0,10946000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10946000,611,null,3584494.34,null,7361505.66]
[null,1900000,210000,7230000,1500000,8095986,10453279,22824593,5277324,51122758,9235000,930000,28841546,13046000,332797,1305995,1350000,520000,27346541,26026471,66204261,4553985,0,6903039,0,3791768,863141,900000,16103984,4038000,8000000,960000,4900628,532203,17473327,12751370,2920000,800000,5300000,21349742,38215407,7078547,5709000,800000,10000,550000,0,0,448256692]
[]
[]
[{"$nulls":48},448256692]

{"sheet":"Програмска","index":4,"n_rows":264,"n_cols":27,"rows_kept":264,"cut":false,"hidden":false,"merged":[[1,10,2,10],[1,5,2,5],[243,2,243,3],[1,2,1,3],[1,4,2,4],[1,14,2,14],[1,21,2,21],[1,15,2,15],[1,16,2,16],[1,7,2,7],[1,13,2,13],[1,12,2,12],[0,2,0,21],[1,18,2,18],[1,20,2,20],[1,17,2,17],[1,19,2,19],[1,6,2,6],[1,8,2,8],[1,9,2,9],[1,11,2,11]],"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 2017.","Први план Вишка прихода над расходима из 2016.","Ребаланс Вишка прихода над расходима из 2016.","Први план Буџетска средства у 2017.","Ребаланс Буџетска средства у 2017.","Укупна буџетска средства у 2017. години (4+6+8)","Републичка средства у 2017.","УКУПНА СРЕДСТВА БУЏЕТА У  2017. (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",4,4,4,4,4,5,6,7,8,9,10,11,8,12,10,11,13]
[null,null,"1101","1101","ПРОГРАМ 1: УРБАНИЗАМ И ПРОСТОРНО ПЛАНИРАЊЕ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,16591816,13058486,9385000,11885000,24943486,0,24943486,{"$error":"#REF!"},0.047250036840974896,"Просторни развој у складу са плановима","Проценат покривености територије урбанистичком планском документацијом","Александар Вићентић, помоћник Председника општине"]
[null,1,"1101-0001","1101-0001","Просторно и урбанистичко планирање",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,8800000,6266670,5695000,7695000,13961670,0,13961670,{"$error":"#REF!"},0.0264473627247424,"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!"},0,0,0,600000,600000,600000,0,600000,{"$error":"#REF!"},0.0011365701692451864,"Ефикасан процес озакоњења","Укупан број озакоњених објеката у години","Славица Марковић"]
[null,2,"1101-0003","1101-0003","Управљање грађевинским земљиштем",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,250000,250000,250000,0,250000,{"$error":"#REF!"},0.00047357090385216096,"Стављање у функцију грађевинског земљишта","Број локација комунално опремљеног земљишта","Славица Марковић"]
[null,3,"1101-0004","1101-0004","Социјално становање",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,5401336,4401336,1900000,2400000,6801336,0,6801336,{"$error":"#REF!"},0.012883659347688965,"Унапређење стамбеног положаја грађана","Број лица којима је решено стамбено питање","Славица Марковић"]
[null,null,"1101-П1","1101-П1","Израда ПДР од ул.Столичке до излаза из Крупња",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,910000,910000,50000,50000,960000,0,960000,{"$error":"#REF!"},0.001818512270792298,null,null,"Славица Марковић"]
[null,null,"1101-П2","1101-П2","Израда Пројекта Регионалног система управљ.отпадом",{"$nulls":4},0,0,0,50000,50000,50000,0,50000,null,9.47141807704322e-05,null,null,"Славица Марковић"]
[null,null,"1101-П3","1101-П3","Измена Плана Генералне Регулације за насеље Крупањ",{"$nulls":4},0,0,0,0,0,0,0,0,null,0,null,null,"Славица Марковић"]
[null,null,"1101-П4","1101-П4","Легализација општинских објеката",{"$nulls":4},0,0,0,720000,720000,720000,0,720000,null,0.0013638842030942236,null,null,"Славица Марковић"]
[null,null,"1101-П5","1101-П5","Израда Елабората о зонама санитарне заштите изворишта за водоснабдевање Крупња",{"$nulls":4},0,240480,240480,0,0,240480,0,240480,null,0.00045553732383347067,null,null,"Славица Марковић"]
[null,5,"1101-П6","1101-П6","Израда ПДР Крупањ - Кржава",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1240000,1240000,120000,120000,1360000,0,1360000,{"$error":"#REF!"},0.0025762257169557557,null,null,"Славица Марковић"]
[null,6,"1101-П7","1101-П7",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"1102","1102","ПРОГРАМ 2 - КОМУНАЛНА ДЕЛАТНОСТ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,800000,800000,20178000,23088000,23888000,20000000,43888000,{"$error":"#REF!"},0.04525064700488168,"Просторни развој у складу са плановима","Проценат покривености територије урбанистичком планском документацијом","Иван Исаиловић, Председник општине"]
[null,null,"1102-0001","1102-0001","Упррављ./одрж.јавном расветом",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,800000,800000,6000000,8000000,8800000,0,8800000,{"$error":"#REF!"},0.016669695815596068,null,null,"Весна Обрадовић, директор ЈП\"Пут\""]
[null,null,"1102-0002","1102-0002","Одржавање јавних зелених површина",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,300000,300000,300000,0,300000,{"$error":"#REF!"},0.0005682850846225932,null,null,"Весна Обрадовић, директор ЈП\"Пут\""]
[null,null,"1102-0003","1102-0003","Одрж.чистоћ.на површинама јавне намене",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,5700000,5700000,5700000,0,5700000,{"$error":"#REF!"},0.01079741660782927,null,null,"Весна Обрадовић, директор ЈП\"Пут\""]
[null,null,"1102-0004","1102-0004","Зоохигијена",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,1100000,2500000,2500000,0,2500000,{"$error":"#REF!"},0.00473570903852161,null,null,"Милутин Поповић, директор ЈП\"1.Мај\""]
[null,null,"1102-0005","1102-0005","Уређивање, одржавање и коришћење пијаца - КРУПАЊ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,20000,20000,20000,0,20000,{"$error":"#REF!"},3.788567230817288e-05,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!"},0,0,0,960000,960000,960000,0,960000,{"$error":"#REF!"},0.001818512270792298,null,null,"Весна Обрадовић, директор ЈП\"Пут\""]
[null,null,"1102-0007","1102-0007","Произв.и дистриб.топлотне енергије",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,200000,200000,200000,0,200000,{"$error":"#REF!"},0.0003788567230817288,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!"},0,0,0,1700000,1700000,1700000,0,1700000,{"$error":"#REF!"},0.003220282146194695,null,null,"Милутин Поповић, директор ЈП\"1.Мај\""]
[null,null,"1102-0009","1102-0009","Остале комуналне услуге - БАЗЕН",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,10000,10000,10000,0,10000,{"$error":"#REF!"},1.894283615408644e-05,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!"},0,0,0,1350000,1350000,1350000,0,1350000,{"$error":"#REF!"},0.002557282880801669,null,null,"Весна Обрадовић, директор ЈП\"Пут\""]
[null,null,"1102-П2","1102-П2","Изградња затворене конструкције градског базена",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,500000,10000,10000,20000000,20010000,{"$error":"#REF!"},1.894283615408644e-05,null,null,"Александар Вићентић"]
[null,null,"1102-П3","1102-П3","Елаборат о резервама воде",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"1102-П4","1102-П4","Реконструкција и доградња водовода у МЗ Завлака ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,1368000,1368000,1368000,0,1368000,{"$error":"#REF!"},0.002591379985879025,null,null,"Славица Марковић"]
[null,null,"1102-П5","1102-П5","Водовод у МЗ Бела Црква",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,920000,920000,920000,0,920000,{"$error":"#REF!"},0.0017427409261759523,null,null,"Славица Марковић"]
[null,7,"1102-П6","1102-П6","Реконструкција водозахвата и цевовода Змајевац",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,8,"1102-П7","1102-П7","Реконструкција водовода Голубовац",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,9,"1102-П8","1102-П8","Замена водоводних азбестноцементних цеви",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,10,"1102-П9","1102-П9","Изградња филтерског постројења  са резервоаром за пијаћу воду  на водоводу у Крупњу ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,50000,50000,50000,0,50000,{"$error":"#REF!"},9.47141807704322e-05,null,null,"Славица Марковић"]
[null,11,"1102-П10","1102-П10","Истражив.подземн.вода за потреб.водоснабд.Крупња",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"1102-П11","1102-П11","Обнова поплавама порушене инфраструктуре",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"1102-П12","1102-П12",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"1501","1501","ПРОГРАМ 3: ЛОКАЛНИ ЕКОНОМСКИ РАЗВОЈ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,8700000,1700000,26483470.2,33055541,34755541,27000000,61755541,{"$error":"#REF!"},0.06583685186096336,0,0,"Никола Блаженковић, помоћник Председника општине"]
[null,null,"1501-0001","1501-0001","Унапређ.привред.и инвестиц.амбијента (КЛЕР)",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,6000000,0,16444470.2,22009041,22009041,27000000,49009041,{"$error":"#REF!"},0.041691365757157074,null,null,"Никола Блаженковић"]
[null,null,"1501-0002","1501-0002","Мере активне политике запошљавања",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1000000,0,3000000,4007500,4007500,0,4007500,{"$error":"#REF!"},0.00759134158875014,null,null,"Јелена Теодоровић"]
[null,null,"1501-0003","1501-0003","Подстицаји за развој предузетништва",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,1330000,1330000,1330000,0,1330000,{"$error":"#REF!"},0.0025193972084934964,null,null,"Јелена Теодоровић"]
[null,null,"1501-П1","1501-П1","Стипендирање ученика и студената",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1700000,1700000,5709000,5709000,7409000,0,7409000,{"$error":"#REF!"},0.014034747306562644,null,null,"Начелник Општинске Управе"]
[null,null,"1501-П2","1501-П2",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"1502","1502","ПРОГРАМ 4: РАЗВОЈ ТУРИЗМА",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,3460184,4553985,4553985,0,4553985,{"$error":"#REF!"},0.008626539170316734,0,0,"Милан Гајић, члан Општинског Већа"]
[null,null,"1502-0001","1502-0001","Управљање развојем туризма",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,2959728,2959728,2959728,0,2959728,{"$error":"#REF!"},0.005606564256466195,null,null,"Александар Петровић, директор Туристичке"]
[null,null,"1502-0002","1502-0002","Промоција туристичке понуде",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,170456,264257,264257,0,264257,{"$error":"#REF!"},0.000500577705357042,null,null,"Александар Петровић, директор Туристичке"]
[null,null,"1502-П1","1502-П1","Лазаревдан",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Александар Петровић  "]
[null,null,"1502-П2","1502-П2","Дани Међаша",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Александар Петровић  "]
[null,null,"1502-П3","1502-П3","Плодови Рађевине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Александар Петровић  "]
[null,null,"1502-П4","1502-П4","Учешће на сајмовима туризма",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,290000,290000,290000,0,290000,{"$error":"#REF!"},0.0005493422484685067,null,null,"Александар Петровић  "]
[null,null,"1502-П5","1502-П5","Санација и обнова излетишта \"ЗМАЈЕВАЦ\"",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,1000000,1000000,0,1000000,{"$error":"#REF!"},0.0018942836154086438,null,null,"Александар Петровић  "]
[null,null,"1502-П6","1502-П6","Стручно усавршавање запослених",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,40000,40000,40000,0,40000,{"$error":"#REF!"},7.577134461634576e-05,null,null,"Александар Петровић  "]
[null,null,"1502-П7","1502-П7","Петровдан - вашар у Добром Потоку",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Александар Петровић  "]
[null,null,"0101","0101","ПРОГРАМ 5: Пољопривреда и рурални развој",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,25350471,26026471,26026471,0,26026471,{"$error":"#REF!"},0.04930151758220822,0,0,"Душко Нешић, члан Општинског већа"]
[null,null,"0101-0001","0101-0001","Подрш.за спровођ.пољопр.полит.у локал.зајед.",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,20910471,21410471,21410471,0,21410471,{"$error":"#REF!"},0.040557504413481923,null,null,"Зорица Маринковић, радник Општинске управе"]
[null,17,"0101-0002","0101-0002","Мере подршке руралном развоју",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,440000,616000,616000,0,616000,{"$error":"#REF!"},0.0011668787070917247,null,null,"Александар Гошић, радник Општинске управе"]
[null,null,"0101-П1","0101-П1","Насипање атарских путева ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,4000000,4000000,4000000,0,4000000,{"$error":"#REF!"},0.007577134461634575,null,null,"Зорица Маринковић"]
[null,18,"0101-П2","0101-П2",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"0101-П3","0101-П3",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"0401","0401","ПРОГРАМ 6 - ЗАШТИТА ЖИВОТНЕ СРЕДИНЕ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,26196037,23776948,10301865,9057948,32834896,60000000,92834896,{"$error":"#REF!"},0.06219860550644682,0,0,"Синиша Живковић, члан Општинског већа"]
[null,null,"0401-0001","0401-0001","Управљање заштитом животне средине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,374000,90000,2100000,400000,490000,0,490000,{"$error":"#REF!"},0.0009281989715502355,null,null,"Начелник Општинске Управе"]
[null,null,"0401-0002","0401-0002","Праћење квалит.елеменат.живот.средине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,942246,113460,65198,65198,178658,0,178658,{"$error":"#REF!"},0.0003384289221616775,null,null,"Начелник Општинске Управе"]
[null,null,"0401-0003","0401-0003","Заштита природе",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,6100000,6633488,1291768,1689711,8323199,0,8323199,{"$error":"#REF!"},0.01576649949348561,null,null,"Начелник Општинске Управе"]
[null,null,"0401-0004","0401-0004","Управљање отпадним водама",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,338039,338039,338039,0,338039,{"$error":"#REF!"},0.0006403417390691226,null,null,"Милутин Поповић, директор ЈКП \"1. Мај\", Начелник Општинске управе "]
[null,null,"0401-0005","0401-0005","Управљање комуналним отпадом",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1079791,100000,2096860,3355000,3455000,0,3455000,{"$error":"#REF!"},0.006544749891236865,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!"},0,0,0,10000,10000,10000,0,10000,{"$error":"#REF!"},1.894283615408644e-05,null,null,"Милутин Поповић, директор ЈКП \"1. Мај\", Начелник Општинске управе "]
[null,null,"0401-П1","0401-П1","Пројекат изградње јавног тоалета",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,4000000,0,0,0,0,{"$error":"#REF!"},0,null,null,"Славица Марковић"]
[null,null,"0401-П2","0401-П2","Набавка канти и контејнера",{"$nulls":4},0,600000,0,0,0,0,0,0,null,0,null,null,"Александар Гошић"]
[null,null,"0401-П3","0401-П3","Изградња санитарно-фекалне канализације у улици радничкој",{"$nulls":4},0,0,0,0,1600000,1600000,0,1600000,null,0.00303085378465383,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!"},0,1800000,1800000,0,1200000,3000000,0,3000000,{"$error":"#REF!"},0.005682850846225932,null,null,"Александар Гошић"]
[null,null,"0401-П5","0401-П5","Пројекат GIZ IMPACT Управљање отпадом и отп.водама",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,200000,200000,200000,0,200000,{"$error":"#REF!"},0.0003788567230817288,null,null,"Славица Марковић"]
[null,null,"0401-П6","0401-П6","Израдa \"Пројекта рециклажног дворишта\"",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,200000,200000,200000,60000000,60200000,{"$error":"#REF!"},0.0003788567230817288,null,null,"Славица Марковић"]
[null,null,"0401-П7","0401-П7","Фаза Изградње система за пречишћавање и одвођење отпадних вода - колектор",{"$nulls":4},0,15300000,15040000,0,0,15040000,0,15040000,null,0.028490025575746005,null,null,"Славица Марковић"]
[null,null,"0701","0701","ПРОГРАМ 7 - Организ.саоб.и саобр.инфрастр.",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,31503053,26509508,63988002.2,71988245,98497753,0,98497753,{"$error":"#REF!"},0.1865826796624676,0,0,"Марко Дамњановић, члан Општинског већа"]
[null,null,"0701-0001","0701-0001","Управљање саобраћајем",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,2201664,2037834,1457073,1460000,3497834,0,3497834,{"$error":"#REF!"},0.006625889635619279,null,null,"Начелник Општинске управе "]
[null,null,"0701-0002","0701-0002","Одржавање саобраћајне инфраструктуре",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,3000000,21500929.2,21500930,24500930,0,24500930,{"$error":"#REF!"},0.04641171026127411,null,null,"Весна Обрадовић, директор ЈП\"Пут\""]
[null,19,"0701-0003","0701-0003","Управљање јавним паркиралиштима",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,10000,10000,10000,0,10000,{"$error":"#REF!"},1.894283615408644e-05,null,null,"Милутин Поповић, директор ЈП\"1.Мај\""]
[null,20,"0701-0004","0701-0004","Јавни градски и приградски превоз путника",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,20000,20000,20000,0,20000,{"$error":"#REF!"},3.788567230817288e-05,null,null,"Начелник Општинске управе "]
[null,21,"0701-П1","0701-П1","Пројекат изградње паркиралишта испод занатског центра",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,3000000,3500000,3500000,0,3500000,{"$error":"#REF!"},0.006629992653930254,null,null,"Александар Вићентић, помоћник Председника општине"]
[null,22,"0701-П2","0701-П2","Асфалтирање пута Ликодра - Бела Црква",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,4000000,0,18000000,22000000,22000000,0,22000000,{"$error":"#REF!"},0.04167423953899017,null,null,"Александар Вићентић, помоћник Председника општине"]
[null,23,"0701-П3","0701-П3","Асфалтирање локалних путева",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,9251389,12323009,20000000,18233331,30556340,0,30556340,{"$error":"#REF!"},0.057882374208855766,null,null,"Александар Вићентић, помоћник Председника општине"]
[null,24,"0701-П4","0701-П4","Појачано одржав.некатегорис.пута Марковићи у Брштици",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,25,"0701-П5","0701-П5","Реконструкција локалног пута Л 25 Завлака - Цветуља",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,26,"0701-П6","0701-П6","Локални пут Л 13 Ликодра - Церова",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,27,"0701-П7","0701-П7","Некат.пут у МЗ Г.Брезовице - Заселак Лазићи",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,28,"0701-П8","0701-П8","Локални пут Столице - Церова (Обрадовића брдо)",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,29,"0701-П9","0701-П9","Санација локалног пута Л 10 (Бањевац - Толисавац)",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,30,"0701-П10","0701-П10","Појач.одржав.локал.пута Л20 (а) Б.Црква - Белотић - Комирић",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,31,"0701-П11","0701-П11","Инвестиционо одржавање дела улице Змајевац",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,32,"0701-П12","0701-П12","Реконструкција градских улица и тротоара",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,12900000,7078665,0,2821335,9900000,0,9900000,{"$error":"#REF!"},0.018753407792545574,null,null,"Славица Марковић"]
[null,33,"0701-П13","0701-П13","Ул.Народног Ослобођења (асфалтирање и кишна канал.)",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,2800000,1720000,0,0,1720000,0,1720000,{"$error":"#REF!"},0.0032581678185028677,null,null,"Славица Марковић"]
[null,34,"0701-П14","0701-П14","Изградња тротоара у улици Владе Зечевића",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,350000,350000,0,0,350000,0,350000,{"$error":"#REF!"},0.0006629992653930254,null,null,"Славица Марковић"]
[null,35,"0701-П15","0701-П15","Набавка основних средстава за ЈП \"Пут\"",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,2442649,2442649,0,2442649,{"$error":"#REF!"},0.004627069978894309,null,null,"Весна Обрадовић, директор ЈП\"Пут\""]
[null,36,"0701-П16","0701-П16","Изградња моста у МЗ Ставе",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,37,"0701-П17","0701-П17","Набавка основних средстава за ЈКП \"1. Мај\"",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,38,"0701-П18","0701-П18","Санац.и адапт.општ.пута Л-3а Дворска (Ђукановићи) -Ступница",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,39,"0701-П19","0701-П19","Појачано одржавање општ.пута Л-24 Д.Брезовице-Дворска",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,40,"0701-П20","0701-П20","Адаптација и санација дела општ.пута Л-9 Толисавац (Јованин брег-школа)",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,41,"0701-П21","0701-П21","Појачано одржавање некатег.пута Црквине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,42,"0701-П22","0701-П22","Појачано одржавање општин.пута Л-8 Шљивова-Ставе",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,43,"0701-П23","0701-П23","Појачано одржавање општин.пута Л-19 Бела Црква - Врбић",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,44,"0701-П24","0701-П24","Инвестиционо одржавање некатег.пута Кржава-водовод Голубовац",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,45,"0701-П25","0701-П25","Инвестиционо одржавање некатег.пута Дворска Пајићи",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,46,"0701-П26","0701-П26","Инвестиционо одржавање некатег.пута Томањ Тадића брег",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,47,"0701-П27","0701-П27","Инвестиционо одржавање дела општ.пута Л-6 и некатег.пута Богоштица Станимировићи",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,48,"0701-П28","0701-П28","Појачано одржавање некатег.пута Ликодра Гајиновци",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,49,"0701-П29","0701-П29","Појачано одржавање општ.пута Л-14а Ликодра Мађупац",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,50,"0701-П30","0701-П30","Инвестиционо одржавање општ.пута Л-2 Красава",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"0701-П31","0701-П31","Инвестиционо одржавање некат.пута \"Милутинова улица\"",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"0701-П32","0701-П32",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[{"$nulls":4},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,0]
[null,null,"2001","2001","ПРОГРАМ 8 - Предшкол.васпит.и образовање",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},5200000,0,0,20825033,21349742,26549742,8323939,34873681,{"$error":"#REF!"},0.05029274126392672,0,0,"Андријана Влајковић, члан Општинског већа"]
[null,null,"2001-0001","2001-0001","Функционисање предшколских установа",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},5200000,0,0,19024795,20875440,26075440,8323939,34399379,{"$error":"#REF!"},0.049394278756571174,null,null,"Славица Кодић, директор установе"]
[null,null,"2001-П1","2001-П1","Изолација и постављање фасаде",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,1325936,0,0,0,0,{"$error":"#REF!"},0,null,null,"Славица Кодић, директор установе"]
[null,null,"2001-П2","2001-П2","Замена столарије",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"2001-П3","2001-П3","Растимо уз плес на трговима 2016",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,105000,105000,105000,0,105000,{"$error":"#REF!"},0.0001988997796179076,null,null,"Славица Кодић, директор установе"]
[null,null,"2001-П4","2001-П4","Пројекат вртићи без граница 1 и 2",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,369302,369302,369302,0,369302,{"$error":"#REF!"},0.000699562727737643,null,null,"Славица Кодић, директор установе"]
[null,null,"2002","2002","ПРОГРАМ 9 - Основ.образов.и васпитање",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,37085445,38215407,38215407,0,38215407,{"$error":"#REF!"},0.0723908193362728,0,0,"Андријана Влајковић, члан Општинског већа"]
[null,null,"2002-0001","2002-0001","Функционисање основних школа",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,34801445,35431407,35431407,0,35431407,{"$error":"#REF!"},0.06711713375097514,null,null,"Драган Благојевић, директор школе, Зоран Алексић, директор школе"]
[null,null,"2002-П1","2002-П1","Санација школе у Костајнику",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Драган Благојевић"]
[null,null,"2002-П2","2002-П2","Постављ.вид.надзора у Матич.школи и фискултур.сали",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"2002-П3","2002-П3","Уградња громобрана на матичној школи у Крупњу",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"2002-П4","2002-П4","Тестирање громобрана на школи у Ликодри",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"2002-П5","2002-П5","Санација школске кухиње у Костајнику",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"2002-П6","2002-П6","Тестир.громобр.у свим обј.ОШ \"Боривоје Ж. Милојевић\"",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"2002-П7","2002-П7","Санација школе у Толисавцу",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"2002-П8","2002-П8","Изград.степениш.и платоа на улазу у школу у Брштици",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"2002-П9","2002-П9","Реконструкција грејања на школи у Белој Цркви",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,1972000,2472000,2472000,0,2472000,{"$error":"#REF!"},0.004682669097290168,null,null,"Зоран Алексић"]
[null,null,"2002-П10","2002-П10","Реконструкција школске кухиње у Завлаци",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"2002-П11","2002-П11","Санација подова у школи у Белој Цркви",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"2002-П12","2002-П12","Хидроизолација крова на школи у Белој Цркви",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"2002-П13","2002-П13","Набавка два агрегата",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"2002-П14","2002-П14","Радови на хобловању и лакирању паркета",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"2002-П15","2002-П15","Набавка косачице и тримера за траву",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"2002-П16","2002-П16","Набавка опреме за образовање",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"2002-П17","2002-П17","Пројекат у ритму Европе",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,312000,312000,312000,0,312000,{"$error":"#REF!"},0.0005910164880074969,null,null,"Иван Исаиловић, Председник општине"]
[{"$nulls":4},0,{"$error":"#REF!"},null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"2003","2003","ПРОГРАМ 10 - Средњ.образов.и васпитање",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,7016534.72,7078547,7078547,0,7078547,{"$error":"#REF!"},0.01340877560300001,0,0,"Андријана Влајковић, члан Општинског већа"]
[null,null,"2003-0001","2003-0001","Функционисање средњих школа",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,6316534.72,6378547,6378547,0,6378547,{"$error":"#REF!"},0.01208277707221396,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!"},0,0,0,700000,700000,700000,0,700000,{"$error":"#REF!"},0.0013259985307860509,null,null,"Драган Дојић, директор школе"]
[null,null,"2003-П2","2003-П2","Обележавање 50 година Средње школе у Крупњу",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"2003-П3","2003-П3","Реконстр., адапт.и опремање радионице за практ.наставу",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"2003-П4","2003-П4","Ограђивање школског дворишта",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"0901","0901","ПРОГРАМ 11 - СОЦИЈАЛНА И ДЕЧИЈА ЗАШТИТА",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1000000,0,25274224,27889265,27889265,0,27889265,{"$error":"#REF!"},0.05283017773528975,0,0,"Предраг Радић, члан Општинског већа"]
[null,null,"0901-0001","0901-0001","Социјалне помоћи (ЦЕНТАР)",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1000000,0,9195986,9195986,9195986,0,9195986,{"$error":"#REF!"},0.017419805607327275,null,null,"Мара Дамњановић, директор Центра за социјални рад"]
[null,null,"0901-0002","0901-0002","Прихватил.прихват.станиц.и друг.врсте смештаја",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,1000000,1000000,1000000,0,1000000,{"$error":"#REF!"},0.0018942836154086438,null,null,"Начелник Општинске управе "]
[null,null,"0901-0003","0901-0003","Подрш.социо-хуман.организацијама",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,326414,574122,574122,0,574122,{"$error":"#REF!"},0.0010875498978456415,null,null,"Начелник Општинске управе "]
[null,null,"0901-0004","0901-0004","Савето.терапиј.и социо.едукат.услуге",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,30000,30000,30000,0,30000,{"$error":"#REF!"},5.6828508462259315e-05,null,null,"Мара Дамњановић, директор Центра за социјални рад"]
[null,null,"0901-0005","0901-0005","Активности Црвеног Крста",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,1790860,4093360,4093360,0,4093360,{"$error":"#REF!"},0.007753984779969127,null,null,"Горица Недић, директор Црвеног Крста"]
[null,null,"0901-0006","0901-0006","Подршка деци и породицама са децом",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,5250000,7230000,7230000,0,7230000,{"$error":"#REF!"},0.013695670539404495,null,null,{"$error":"#REF!"}]
[null,null,"0901-0007","0901-0007","Подршка старим лицима и/или особ.са инвалид.",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,10000,10000,10000,0,10000,{"$error":"#REF!"},1.894283615408644e-05,null,null,"Начелник Општинске управе "]
[null,53,"0901-П1","0901-П1","Помоћ и нега у кући за стара лица и особе са инвалид.",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,3827667,1912500,1912500,0,1912500,{"$error":"#REF!"},0.0036228174144690315,null,null,"Биљана Антонић"]
[null,54,"0901-П2","0901-П2","Днев.борав.за децу и младе са сметњ.у разв.",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,3843297,3843297,3843297,0,3843297,{"$error":"#REF!"},0.007280294536249195,null,null,"Јелена Теодоровић"]
[null,null,"0901-П3","0901-П3",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"1801","1801","ПРОГРАМ 12 - ЗДРАВСТВЕНА ЗАШТИТА",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,5816764.2,5982831,5982831,0,5982831,{"$error":"#REF!"},0.011333178737058913,0,0,"Предраг Радић, члан Општинског већа"]
[null,null,"1801-0001","1801-0001","Функционис.устан.примарне здравств.заштите (ДОМ ЗДРАВЉА)",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,2234561.2,2400628,2400628,0,2400628,{"$error":"#REF!"},0.004547470287091222,null,null,"Љубица Радић, директор Дома здравља"]
[null,null,"1801-0002","1801-0002","Мртвозорство",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,550000,550000,550000,0,550000,{"$error":"#REF!"},0.0010418559884747543,null,null,"Начелник Општинске управе "]
[null,55,"1801-0003","1801-0003","Спро.актив.из област.друшт.бриг.за јав.здрављ.",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,532203,532203,532203,0,532203,{"$error":"#REF!"},0.0010081434229713266,null,null,"Љубица Радић, директор Дома здравља"]
[null,null,"1801-П1","1801-П1","Набавка медицинске опреме",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"1801-П2","1801-П2","Реконструкција Стационара",{"$nulls":4},0,0,0,2500000,2500000,2500000,0,2500000,null,0.00473570903852161,null,null,"Љубица Радић, директор Дома здравља"]
[null,null,"1801-П3","1801-П3","Набавка ситног инвентара за опремање ординација",{"$nulls":4},0,0,0,0,0,0,0,0,null,0]
[null,null,"1801-П4","1801-П4",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"1801-П5","1801-П5",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"1201","1201","ПРОГРАМ 13 - Развој културе и информисања",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1050000,1502065,1519940,13499246,16471370,19041310,0,19041310,{"$error":"#REF!"},0.036069641548916766,0,0,"Милан Гајић, члан Општинског Већа"]
[null,null,"1201-0001","1201-0001","Функционисање локалних установа културе",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},650000,0,0,10726246,11637540,12287540,0,12287540,{"$error":"#REF!"},0.02327608569567833,null,null,"Драгослава Остојић, директор Дома културе"]
[null,null,"1201-0002","1201-0002","Јачањ.култур.продук.и уметн.стваралаштва (БИБЛИОТЕКА)",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},350000,0,0,900000,1103830,1453830,0,1453830,{"$error":"#REF!"},0.0027539663485895488,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!"},0,0,0,10000,10000,10000,0,10000,{"$error":"#REF!"},1.894283615408644e-05,null,null,"Драгослава Остојић, директор Дома културе"]
[null,56,"1201-0004","1201-0004","Оствар.и унапређ.јав.интер.у облас.јав.информ.",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,500000,517875,1800000,2900000,3417875,0,3417875,{"$error":"#REF!"},0.0064744246120148185,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!"},0,0,0,10000,10000,10000,0,10000,{"$error":"#REF!"},1.894283615408644e-05,null,null,"Начелник Општинске управе "]
[null,null,"1201-0006","1201-0006","Унапређ.јав.информ.особа са инвалидитетом",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,10000,10000,10000,0,10000,{"$error":"#REF!"},1.894283615408644e-05,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!"},50000,200000,200000,0,0,250000,0,250000,{"$error":"#REF!"},0.00047357090385216096,null,null,"Драгослава Остојић, директор Дома културе"]
[null,null,"1201-П2","1201-П2","Санација објекта Библиотеке \"Политика\"",{"$nulls":4},0,0,0,0,0,0,0,0,null,0]
[null,null,"1201-П3","1201-П3","Опремање велике сале",{"$nulls":4},0,0,0,0,0,0,0,0,null,0]
[null,null,"1201-П4","1201-П4","Пројекти верских заједница",{"$nulls":4},0,802065,802065,43000,800000,1602065,0,1602065,null,0.003034765480319649,null,null,"Начелник Општинске управе "]
[null,null,"1201-П5","1201-П5","Културно лето у Крупњу",{"$nulls":4},0,0,0,0,0,0,0,0,null,0]
[null,null,"1201-П6","1201-П6",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"1301","1301","ПРОГРАМ 14 - РАЗВОЈ СПОРТА И ОМЛАДИНЕ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1000000,295185,53000,13867589.81,19153327,20206327,0,20206327,{"$error":"#REF!"},0.038276514163689296,0,0,"Жарко Недић, члан Општинског Већа"]
[null,null,"1301-0001","1301-0001","Подршка локалним спортским организацијама,",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,6991090,7950593,7950593,0,7950593,{"$error":"#REF!"},0.015060678052682656,null,null,"Начелник Општинске управе "]
[null,null,"1301-0002","1301-0002","Подршка предшколском и школском спорту",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,1346262,410000,410000,0,410000,{"$error":"#REF!"},0.000776656282317544,null,null,"Драган Благојевић, Зоран Алексић, Драган Дојић - директори школа; Славица Кодић, директор предшколске установе"]
[null,null,"1301-0003","1301-0003","Одржавање спортске инфраструктуре",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,295185,0,370000,370000,370000,0,370000,{"$error":"#REF!"},0.0007008849377011983,null,null,"Начелник Општинске управе "]
[null,57,"1301-0004","1301-0004","Функцион.локал.спортск.установа",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1000000,0,53000,660000,680000,1733000,0,1733000,{"$error":"#REF!"},0.00328279350550318,null,null,"Начелник Општинске управе "]
[null,58,"1301-0005","1301-0005","Спровођење омладинске политике",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,1430237.81,1610000,1610000,0,1610000,{"$error":"#REF!"},0.003049796620807917,null,null,"Начелник Општинске управе "]
[null,59,"1301-П1","1301-П1","Карате турнир \"Трофеј Крупња\"",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"1301-П2","1301-П2","Општински фудбалски куп",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"1301-П3","1301-П3","Меморијални турнир Живановић Драган-Жиле",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"1301-П4","1301-П4","Божићни турнир у малом фудбалу",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"1301-П5","1301-П5","Улична трка поводом Дана Општине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"1301-П6","1301-П6","Уређење кошаркашког терена на малим спортским теренима у Крупњу",{"$nulls":4},0,0,0,0,0,0,0,0,null,0]
[null,null,"1301-П7","1301-П7","Уградња вештачке траве на спорт.терену на базену",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"1301-П8","1301-П8","Реконструкција крова на спортској хали у Крупњу",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,3000000,8062734,8062734,0,8062734,{"$error":"#REF!"},0.015273104911598197,null,null,"Жарко Недић, члан Општинског Већа"]
[null,null,"1301-П9","1301-П9","Оснивање аматерског позоришта",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"1301-П10","1301-П10","\"Дани младих \"",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"1301-П11","1301-П11","Пројекат \"Упознај Србију\"",{"$nulls":4},0,0,0,0,0,0,0,0,null,0]
[null,null,"1301-П12","1301-П12","Пројекат \"Школа стр.језика и ликов.радионица\"",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"1301-П13","1301-П13","Пројекат \"Фонд омладинских идеја\"",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"1301-П14","1301-П14","Израда локал.акци.плана за младе за пер. 2016-2020 год.",{"$nulls":4},0,0,0,70000,70000,70000,0,70000,null,0.00013259985307860508,null,null,"Начелник Општинске управе "]
[null,null,"1301-П15","1301-П15","Помоћ младима из руралних подручја",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,60,"1301-П16","1301-П16",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"0602","0602","ПРОГРАМ 15: Опште јавне услуге управе",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,6278401,4495000,98658735.65,108126420,112621420,3800000,116421420,{"$error":"#REF!"},0.21333691065005536,0,0,"Драгослав Штефика, Председник Скупштине Општине"]
[null,null,"0602-0001","0602-0001","Функционис.локал.самоуправе и градских општина (УПРАВА)",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,49198647,50149561,50149561,0,50149561,{"$error":"#REF!"},0.09499749172223633,null,null,"Начелник Општинске управе "]
[null,null,"0602-0002","0602-0002","Функционисање месних заједница",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,9666002,9819002,9819002,0,9819002,{"$error":"#REF!"},0.018599974608264704,null,null,"Начелник Општинске управе "]
[null,null,"0602-0003","0602-0003","Сервисирање јавног дуга",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,12791000,13046000,13046000,0,13046000,{"$error":"#REF!"},0.02471282404662117,null,null,"Начелник Општинске управе "]
[null,null,"0602-0004","0602-0004","Општинско/градско правобранилаштво",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,1240581,1245995,1245995,0,1245995,{"$error":"#REF!"},0.0023602679133810935,null,null,"Горан Пајић, Општински правобранилац"]
[null,null,"0602-0005","0602-0005","Заштитник грађана",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,30000,30000,30000,0,30000,{"$error":"#REF!"},5.6828508462259315e-05,null,null,"Начелник Општинске управе "]
[null,null,"0602-0006","0602-0006","Инспекцијски послови",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,30000,30000,30000,0,30000,{"$error":"#REF!"},5.6828508462259315e-05,null,null,"Начелник Општинске управе "]
[null,null,"0602-0007","0602-0007","Функцион.национал.савет.нацио.мањина",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,10000,10000,10000,0,10000,{"$error":"#REF!"},1.894283615408644e-05,null,null,"Начелник Општинске управе "]
[null,null,"0602-0008","0602-0008","Правна помоћ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,30000,30000,30000,0,30000,{"$error":"#REF!"},5.6828508462259315e-05,null,null,"Начелник Општинске управе "]
[null,null,"0602-0009","0602-0009","Текућа буџетска резерва",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,1006887.17,3777324,3777324,0,3777324,{"$error":"#REF!"},0.007155322963289841,null,null,"Начелник Општинске управе "]
[null,null,"0602-0010","0602-0010","Стална буџетска резерва",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,1433651.8,1500000,1500000,0,1500000,{"$error":"#REF!"},0.002841425423112966,null,null,"Начелник Општинске управе "]
[null,null,"0602-0011","0602-0011","Робне резерве",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,10000,10000,10000,0,10000,{"$error":"#REF!"},1.894283615408644e-05,null,null,"Начелник Општинске управе "]
[null,null,"0602-0012","0602-0012","Комунална полиција",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,10000,10000,10000,0,10000,{"$error":"#REF!"},1.894283615408644e-05,null,null,"Начелник Општинске управе "]
[null,null,"0602-0013","0602-0013","Администр.изворн.прихода локал.самоуправе",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,10000,10000,10000,0,10000,{"$error":"#REF!"},1.894283615408644e-05,null,null,"Начелник Општинске управе "]
[null,null,"0602-0014","0602-0014","Ванредне ситуације",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,5478401,4195000,13307601.2,16357797,20552797,0,20552797,{"$error":"#REF!"},0.03893282660791993,null,null,"Начелник Општинске управе "]
[null,null,"0602-П1","0602-П1","Прослава Дана Општине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"0602-П2","0602-П2","Прослава Општинске славе - Свети Спасовдан",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"0602-П3","0602-П3","Израда монографије општине Крупањ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"0602-П4","0602-П4","Обележавање Дана Устанка у II Светском рату",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,null,"474-00","474-00","Остали Вишенаменски развојни пројекти kojи нису програмски исказани",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,null,"0602-П5","0602-П5","Обележавање Годишњице битке на Мачковом Камену",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,"Начелник Општинске управе "]
[null,null,"0602-П6","0602-П6","Пројекат 600 година општине Крупањ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,3800000,5300000,5300000,3800000,9100000,{"$error":"#REF!"},0.010039703161665813,null,null,"Начелник Општинске управе "]
[null,null,"0602-П7","0602-П7","Пројекат електронске скупштине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,1000000,1000000,1000000,0,1000000,{"$error":"#REF!"},0.0018942836154086438,null,null,"Начелник Општинске управе "]
[null,null,"0602-П8","0602-П8","Уређење фасада на објектима у јавној својини",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,500000,0,0,500000,500000,0,500000,{"$error":"#REF!"},0.0009471418077043219,null,null,"Начелник Општинске управе "]
[null,null,"0602-П9","0602-П9","Реновирање Канц.за младе и Омладинских клубова",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[null,null,"0602-П10","0602-П10","Куповина путничког аута за Полицијску станицу у Крупњу",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,1300000,1350000,1350000,0,1350000,{"$error":"#REF!"},0.002557282880801669,null,null,"Начелник Општинске управе "]
[null,null,"0602-П11","0602-П11","Модернизација Општинске управе",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,396000,396000,396000,0,396000,{"$error":"#REF!"},0.000750136311701823,null,null,"Начелник Општинске управе "]
[null,null,"0602-П12","0602-П12","Рад комисије на озакоњењу објеката и ревизији базе података обвезника пореза на имовину",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,2833624.48,3000000,3000000,0,3000000,{"$error":"#REF!"},0.005682850846225932,null,null,"Начелник Општинске управе "]
[null,null,"0602-П13","0602-П13","Пантелиндан - Вашар у Крупњу",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,161630,161630,161630,0,161630,{"$error":"#REF!"},0.0003061730607584991,null,null,"Начелник Општинске управе "]
[null,null,"0602-П14","0602-П14","Томиндан - Вашар у Крупњу",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,161630,161630,161630,0,161630,{"$error":"#REF!"},0.0003061730607584991,null,null,"Начелник Општинске управе "]
[null,null,"0602-П15","0602-П15","Ивандан - Вашар у Белој Цркви",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,111481,111481,111481,0,111481,{"$error":"#REF!"},0.00021117663172937103,null,null,"Начелник Општинске управе "]
[null,null,"0602-П16","0602-П16","Пројекат Родне равноправности",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,120000,120000,120000,0,120000,{"$error":"#REF!"},0.00022731403384903726,null,null,"Начелник Општинске управе "]
[null,null,"0602-П17","0602-П17","Реконструкција канцеларије МЗ Цветуља",{"$error":"#REF!"},null,{"$error":"#REF!"},null,0,300000,300000,0,0,300000,0,300000,{"$error":"#REF!"},0.0005682850846225932,null,null,"Начелник Општинске управе "]
[null,null,"1301","2101","ПРОГРАМ 16: Полит.систем локал.самоуправе",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,22608076.22,21324593,21324593,0,21324593,{"$error":"#REF!"},0.04039482712515786,0,0,"Драгослав Штефика, Председник Скупштине Општине"]
[null,null,"2101-0001","2101-0001","Функционисање скупштине",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,5866553,5985553,5985553,0,5985553,{"$error":"#REF!"},0.011338334977060055,null,null,"Драгослав Штефика"]
[null,null,"2101-0002","2101-0002","Функционисање извршних органа (ПРЕДСЕДНИК)",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,13709523.22,12339040,12339040,0,12339040,{"$error":"#REF!"},0.023373641301871875,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!"},0,0,0,3032000,3000000,3000000,0,3000000,{"$error":"#REF!"},0.005682850846225932,null,null,"Иван Исаиловић"]
[null,60,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,null,null,0]
[null,null,"0501","0501","ПРОГРАМ 17 - Енергетска ефикасност",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1000000,484480,11010000,3010000,3494480,0,3494480,{"$error":"#REF!"},0.006619536208373198,0,0,"Александар Вићентић, помоћник Председника општине"]
[null,null,"0501-0001","0501-0001","Унапр.и побољ.енерг.еф.и употр.обновљ.извор.енерг.",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,10000,10000,10000,0,10000,{"$error":"#REF!"},1.894283615408644e-05,null,null,"Иван Исаиловић"]
[null,null,"0501-П1","0501-П1","Пројекат LED расвете",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,10000000,2000000,2000000,0,2000000,{"$error":"#REF!"},0.0037885672308172877,null,null,"Иван Исаиловић"]
[null,null,"0501-П2","0501-П2","Изградња трафостаница и електро-енер.објеката",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1000000,484480,1000000,1000000,1484480,0,1484480,{"$error":"#REF!"},0.002812026141401824,null,null,"Александар Вићентић"]
[{"$nulls":4},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[{"$nulls":4},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,{"$error":"#REF!"},0]
[{"$nulls":4},"УКУПНИ ПРОГРАМСКИ ЈАВНИ РАСХОДИ ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},7250000,93866557,72397362,414808641,448256692,527904054,119123939,647027993,{"$error":"#REF!"},1,0,0]
[{"$nulls":5},552899031.6666667,464129812,544706498,416281678]
[{"$nulls":5},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":26},0]
[]
[]
[null,null,"Програм 1.  Локални развој и просторно планирање",24943486]
[null,null,"Програм 2.  Комунална делатност",23888000]
[null,null,"Програм 3.  Локални економски развој",34755541]
[null,null,"Програм 4.  Развој туризма",4553985]
[null,null,"Програм 5.  Развој пољопривреде",26026471]
[null,null,"Програм 6.  Заштита животне средине",32834896]
[null,null,"Програм 7.  Путна инфраструктура",98497753]
[null,null,"Програм 8.  Предшколско васпитање",26549742]
[null,null,"Програм 9.  Основно образовање",38215407]
[null,null,"Програм 10. Средње образовање",7078547]
[null,null,"Програм 11.  Социјална  и дечја заштита",27889265]
[null,null,"Програм 12.  Примарна здравствена заштита",5982831]
[null,null,"Програм 13.  Развој културе",19041310]
[null,null,"Програм 14.  Развој спорта и омладине",20206327]
[null,null,"Програм 15.  Локална самоуправа",112621420]

{"sheet":"Tabela_1-prihodi","index":5,"n_rows":113,"n_cols":19,"rows_kept":113,"cut":false,"hidden":true,"merged":[[5,6,5,7],[79,2,79,7]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"ПРИХОДИ И ПРИМАЊА БУЏЕТА ОПШТИНЕ (ГРАДА)",{"$nulls":6},"Образац 1."]
[{"$nulls":7}," - Кумулатив за исказани период"]
[]
["Врста извештаја:(*)",{"$nulls":5},4,"Текући буџет"]
["Ознака трезора",{"$nulls":5},"051"]
["Назив општине (града)",{"$nulls":5},"КРУПАЊ"]
["Година",{"$nulls":5},2015,{"$nulls":5},"Индикатор (**)",1]
["Период:",{"$nulls":4},"01-","12"]
[{"$nulls":13},"u 000 дин."]
[{"$nulls":6},"Позиција","ПРИХОДИ И ПРИМАЊА","Конто","Приходи из буџета","Сопствени приходи буџетских корисника","Донације","Примања од продаје финансијске и нефинансијске имовине и задуживања","Нераспоређени вишак прихода и неутрошена средства из ранијих година"]
[{"$nulls":9},"01","04","05-08","09-12","13-15"]
[{"$nulls":6},1,2,3,4,5,6,7,8]
[null,"А)",{"$nulls":5},"ПОРЕЗИ:",null,126224,0,0,0,0]
[null,null,"I",{"$nulls":4},"Порез на доходак, добит и капиталне добитке",null,83113,0,0,0,0]
[]
[null,null,null,"1.",null,null,1,"Порез на зараде","711110",66426,0,0]
[null,null,null,"2.",null,null,2,"Порез на приходе од сам. дел.","711120",9658,0,0]
[null,null,null,"3.",null,null,3,"Порез на приходе од имовине","711140",253,0,0]
[null,null,null,"4.",null,null,4,"Порез на приходе од осигурања лица","711160"]
[null,null,null,"5.",null,null,5,"Самодоприноси","711180",8]
[null,null,null,"6.",null,null,6,"Порез на друге приходе","711190",6768,0,0]
[]
[null,null,"III",{"$nulls":4},"Порез на имовину","713000",29267,0,0,0,0]
[null,null,null,"1.",null,null,7,"Порез на имовину","713120",25000,0,0]
[null,null,null,"2.",null,null,8,"Порези на заоставштину, наслеђе и поклон","713300",522,0,0]
[null,null,null,"3.",null,null,9,"Порези на финансијске и капиталне трансакције (апсолутна права)","713400",3745,0,0]
[null,null,null,"4.",null,null,10,"Остали порези на имовину ( на акције и уделе )","713600"]
[]
[null,null,"IV",{"$nulls":4},"Порез на добра и услуге","714000",12204,0,0,0,0]
[null,null,null,"1.",null,null,11,"Порези на појединачне услуге (ЛКТ-музички програм, рекламни панои и ППЗ)","714400",0]
[null,null,null,"2.",null,null,null,"Порези на употребу добара и на дозволу да се добра употребљавају или делатности обављају","714500",12204,0,0,0,0]
[{"$nulls":4},"2.1.",null,null,"Порези на моторна возила","714510",7792,0,0,0,0]
[{"$nulls":5},"a.",12,"Комунална такса за држање моторних, друмских и прикључних возила, осим пољопривредних возила и машина","714513",7792,0,0]
[{"$nulls":5},"b.",13,"Годишња накнада за друмска моторна возила, тракторе и прикључна возила","714514",0,0,0]
[{"$nulls":4},"2.2.",null,14,"Накнаде за коришћење добара од општег интереса","714540",200,0,0]
[{"$nulls":4},"2.3.",null,15,"Концесионе накнаде и боравишне таксе","714550",150,0,0]
[{"$nulls":4},"2.4.",null,16,"Општинске и градске накнаде","714560",4062,0,0]
[{"$nulls":4},"2.5.",null,17,"Општинске и градске комуналне таксе","714570"]
[{"$nulls":4},"2.6.",null,18,"Накнаде за коришћење општинских путеве и улица","714590"]
[]
[null,null,"V",{"$nulls":4},"Други порези",null,1640,0,0,0,0]
[null,null,null,"1.","1.1.",null,19,"Комунална такса на фирму","716110",1640,0,0]
[{"$nulls":4},0]
[null,"Б)",{"$nulls":5},"ДОНАЦИЈЕ И ТРАНСФЕРИ","730000",270611,0,119124,0,0]
[null,null,"I",null,null,null,20,"Донације","731000 и 732000",0,0,0]
[]
[null,null,"II",{"$nulls":4},"Трансфери од другог нивоа власти","733000",270611,0,119124,0,0]
[null,null,null,"1.",null,null,null,"Текући трансфери","733100",270611,0,119124,0,0]
[{"$nulls":4},"1.1",null,21,"Ненаменски трансфери",null,258611,0,119124]
[{"$nulls":4},"1.2",null,22,"Наменски трансфери",null,12000,0,0]
[]
[null,null,null,"2.",null,null,23,"Капитални трансфери","733200",0,0]
[]
[null,"В)",{"$nulls":5},"ДРУГИ ПРИХОДИ",null,23222,7250,0,0,0]
[null,null,"I",null,0,null,null,"Приходи од имовине","741000",4110,0,0,0,0]
[null,null,null,"1.",null,null,null,"Закуп непроизведене имовине","741500",4110,0,0,0,0]
[{"$nulls":5},"а.",24,"Накнада за коришћење природних добара",741510,422]
[{"$nulls":5},"б.",25,"Накнада за коришћење шумског и пољопривредног земљишта",741520,1209,0,0]
[{"$nulls":5},"в.",26,"Накнада за коришћење грађевинског земљишта","741534",1337,0,0]
[{"$nulls":5},"г.",27,"Комуналне таксе за коришћење простора","741530 осим 741534",1142,0,0]
[{"$nulls":5},"д.",28,"Накнада за коришћење речних обала и бања",741540]
[null,null,null,"2.",null,null,29,"Остали приходи ( камате и дивиденде)","741100 i 741200",30,0,0]
[]
[null,null,"II",{"$nulls":4},"Приходи од продаје добара и услуга","742000",10645,7250,0,0,0]
[null,null,null,"1.",null,null,30,"Приходи од продаје добара и услуга или закуп од стране тржишних организација ( закупнине )","742100",8852,7250,0]
[null,null,null,"2.",null,null,null,"Таксе","742200",1593,0,0,0,0]
[{"$nulls":4},"2.1.",null,31,"Локалне административне таксе","742241,742251 и 742254",843,0,0]
[{"$nulls":4},"2.2.",null,32,"Накнада за уређивање грађевинског земљишта","742253",750,0,0]
[null,null,null,"3.",null,null,33,"Споредне продаје добара и услуга које врше државне нетржишне јединице","742300",200,0,0]
[]
[null,null,"III",null,null,null,34,"Новчане казне и одузета имовинска корист","743000",1055,0,0]
[null,null,"IV",null,null,null,35,"Добровољни трансфери од физичких и правних лица","744000",0,0]
[null,null,"V",null,null,null,36,"Мешовити и неодређени приходи","745000",2282,0,0]
[null,null,"VI",null,null,null,37,"Мемурандумске ставке за рефундацију расхода","770000",5100,0,0]
[{"$nulls":7},"УКУПНО ТЕКУЋИ ПРИХОДИ ( КЛАСА 7 )",null,420057,7250,119124,0,0]
[null,null,"ПРИХОДИ ОД ПРОДАЈЕ НЕФИНАНСИЈСКЕ ИМОВИНЕ ( КЛАСА 8 )"]
[{"$nulls":6},38,"Приходи од продаје нефинансијске имовине","800000",0]
[]
[]
[null,null,"ПРИМАЊА ОД ЗАДУЖИВАЊА И ПРОДАЈЕ ФИНАНСИЈСКЕ ИМОВИНЕ (КЛАСА 9)",{"$nulls":5},"900000",0,0,0,2000,0]
[null,null,null,"1.",null,null,null,"Примања од задуживања","910000",0,0,0,0,0,{"$nulls":4},515924]
[{"$nulls":4},"1.1",null,39,"Примања од ДОМАЋИХ задуживања","911000",null,null,null,0]
[{"$nulls":4},"1.2",null,40,"Примања од ИНОСТРАНИХ задуживања","912000"]
[null,null,null,"2.",null,null,41,"Примања од продаје финансијске имовине","920000",null,null,null,2000]
[null,null,"УКУПНО ТЕКУЋИ ПРИХОДИ И ПРИМАЊА ( КЛАСА 7+8+9)",{"$nulls":6},420057,7250,119124,2000,0]
[]
[{"$nulls":6},42,"Пренета неутрошена средства из ранијих година",311700]
[{"$nulls":6},43,"Нераспоређени вишак прихода и примања из ранијих година",321311,{"$nulls":4},93867]
[{"$nulls":13},642298]
[]
["(*)","Врста извештаја:(*)",{"$nulls":8},515924,"(**)","Индикатор извештаја"]
[null,null,1,"Годишњи план",{"$nulls":8},1,"месечни"]
[null,null,2,"Привремено финансирање",{"$nulls":8},3,"квартални"]
[null,null,3,"Ребаланс",{"$nulls":8},6,"шестомесечни"]
[null,null,4,"Текући буџет",{"$nulls":8},9,"деветомесечни"]
[null,null,5,"Остварено",{"$nulls":8},12,"годишњи"]
[]
[]
[]
[{"$nulls":9},"                 Потпис овлашћеног лица"]
[null,null,"у","__________________ , __________ год",null,null,null,"М П",null," ____________________________________"]
{"$rows_empty":11}
[{"$nulls":9},1,1,1,1,1]

{"sheet":"2017 PRIHODI","index":6,"n_rows":186,"n_cols":60,"rows_kept":186,"cut":false,"hidden":false,"merged":[[92,1,92,2],[99,3,99,9],[100,3,100,9],[79,1,79,2],[99,1,99,2],[97,1,97,2],[82,1,82,2],[93,1,93,2],[89,4,89,9],[89,1,89,2],[90,4,90,9],[82,4,82,9],[84,1,84,2],[98,1,98,2],[98,4,98,9],[95,1,95,2],[83,1,83,2],[93,4,93,9],[79,4,79,9],[77,1,77,2],[77,4,77,9],[78,1,78,2],[81,1,81,2],[81,3,81,9],[115,1,115,2],[109,1,109,2],[111,1,111,2],[104,4,104,9],[102,4,102,9],[87,4,87,9],[103,4,103,9],[95,3,95,9],[106,4,106,9],[91,3,91,9],[104,1,104,2],[96,3,96,9],[94,3,94,9],[101,1,101,2],[97,4,97,9],[106,1,106,2],[103,1,103,2],[91,1,91,2],[102,1,102,2],[105,1,105,2],[105,4,105,9],[112,4,112,9],[151,9,152,9],[120,1,120,9],[119,1,119,2],[118,1,118,2],[107,3,107,9],[110,3,110,9],[108,1,108,2],[110,1,110,2],[109,4,109,9],[119,4,119,9],[116,3,116,9],[116,1,116,2],[114,1,114,2],[108,3,108,9],[111,3,111,9],[107,1,107,2],[115,4,115,9],[149,9,150,9],[113,1,113,2],[114,3,114,9],[118,4,118,9],[117,1,117,2],[113,4,113,9],[117,4,117,9],[112,1,112,2],[78,4,78,9],[69,1,69,2],[70,1,70,2],[73,1,73,2],[73,4,73,9],[71,4,71,9],[76,4,76,9],[92,4,92,9],[75,1,75,2],[76,1,76,2],[86,4,86,9],[90,1,90,2],[80,1,80,2],[86,1,86,2],[87,1,87,2],[80,4,80,9],[83,4,83,9],[74,1,74,2],[84,4,84,9],[101,3,101,9],[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],[65,4,65,9],[66,1,66,2],[68,3,68,9],[67,1,67,2],[67,4,67,9],[66,4,66,9],[69,4,69,9],[63,4,63,9],[61,4,61,9],[35,3,35,9],[39,1,39,2],[52,1,52,2],[50,1,50,2],[50,4,50,9],[58,1,58,2],[44,1,44,2],[62,4,62,9],[57,4,57,9],[61,1,61,2],[60,1,60,2],[59,4,59,9],[51,3,51,9],[54,1,54,2],[54,4,54,9],[1,1,3,21],[5,1,7,2],[5,3,7,9],[9,1,9,2],[12,4,12,9],[56,1,56,2],[56,4,56,9],[42,1,42,2],[20,3,20,9],[39,3,39,9],[45,1,45,2],[46,4,46,9],[11,3,11,9],[21,3,21,9],[22,3,22,9],[11,1,11,2],[14,1,14,2],[19,1,19,2],[13,4,13,9],[31,4,31,9],[34,4,34,9],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[30,3,30,9],[30,1,30,2],[15,3,15,9],[8,1,8,2],[10,1,10,2],[12,1,12,2],[26,1,26,2],[31,1,31,2],[53,3,53,9],[18,1,18,2],[27,1,27,2],[32,3,32,9],[27,4,27,9],[28,3,28,9],[40,4,40,9],[33,3,33,9],[23,3,23,9],[24,3,24,9],[36,4,36,9],[33,1,33,2],[37,3,37,9],[35,1,35,2],[28,1,28,2],[29,1,29,2],[25,1,25,2],[25,4,25,9],[5,54,7,54],[8,3,8,9],[9,3,9,9],[5,53,7,53],[16,3,16,9],[17,3,17,9],[5,29,7,29],[5,28,7,28],[5,31,6,37],[5,38,7,38],[18,4,18,9],[19,4,19,9],[5,50,6,52],[10,4,10,9],[5,47,7,47],[14,4,14,9],[5,43,7,43],[5,18,7,18],[5,20,7,20],[5,21,7,21],[5,39,7,39],[5,42,7,42],[57,1,57,2],[43,1,43,2],[48,3,48,9],[60,4,60,9],[43,4,43,9],[44,4,44,9],[52,4,52,9],[55,3,55,9],[88,4,88,9],[88,1,88,2],[29,3,29,9],[26,3,26,9],[34,1,34,2],[37,1,37,2],[38,1,38,2],[36,1,36,2],[38,3,38,9],[32,1,32,2],[85,4,85,9],[85,1,85,2],[62,1,62,2],[51,1,51,2],[59,1,59,2],[41,1,41,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[63,1,63,2],[53,1,53,2],[49,4,49,9],[47,4,47,9],[45,4,45,9],[40,1,40,2],[74,3,74,9],[41,4,41,9],[42,4,42,9],[46,1,46,2],[58,4,58,9]],"flags":["formulas_cached_only"]}
[{"$nulls":28},16,14]
[null,"ПРИХОДИ  БУЏЕТА ОПШТИНЕ КРУПАЊ ЗА 2017. годину "]
[]
[{"$nulls":56},1.055,1.05]
[]
[null,"Eконом.  класиф.",null,"Приходи и Примања",{"$nulls":6},"БУЏЕТСКА СРЕДСТВА",{"$nulls":7},"ПЛАН БУЏЕТА 2015. ГОДИНЕ ",null,"ИЗВРШЕЊЕ  БУЏЕТА  2015.",{"$nulls":7},"ИЗВРШЕЊЕ  БУЏЕТА  2016.","РЕБАЛАНС БУЏЕТА\n 2016. ГОДИНЕ ",null,"СРЕДСТВА БУЏЕТА У 2017. ГОДИНИ",{"$nulls":6},"Републ. Средства","УКУПНА  СРЕДАСТВА 2017. (9+10)",null,null,"%  8/ 7","%  6/4",null,null,null,"%  6/4",null,null,"СРЕДСТВА ИЗ ДРУГИХ ИЗВОРА",null,null,"УКУПНА СРЕДСТВА У 2016. ГОДИНИ (7+10)","%  7/6"]
[]
[{"$nulls":10},"ПЛАН БУЏЕТА 2013.","ИЗВРШЕЊЕ БУЏЕТА 2013.","ПРВОБИТНИ БУЏЕТ 2014.","I РЕБАЛАНС БУЏЕТА 2014.","ИЗВРШЕЊЕ БУЏЕТА 2014. ГОДИНЕ","ПЛАН БУЏЕТА 2014. ГОДИНЕ","ПРВИ ПЛАН БУЏЕТА 2015. ГОДИНЕ ","I РЕБАЛАНС БУЏЕТА 2015. ГОДИНЕ",null,"ПЛАН БУЏЕТА 2015. ГОДИНЕ ",null,"УКУПНА БУЏЕТСКА СРЕДАСТВА 2017. (8+9+10)","II РЕБАЛАНС БУЏЕТА 2015. ГОДИНЕ ","ПРОЈЕКЦИЈА - 10 МЕСЕЦИ ИЗВРШ. / 12","НАЦРТ БУЏЕТА 2016. ГОДИНЕ - ПРВИ","ПРЕДЛОГ БУЏЕТА 2016. ГОДИНЕ - КОАЛИЦИЈА","ПРВОБИТНИПЛАН БУЏЕТА 2016. ГОДИНЕ","ПЛАН БУЏЕТА 2016. ГОДИНЕ",null,"РЕБАЛАНС БУЏЕТА 2016. ГОДИНЕ","Свега септембар","Сопствени приходи индир. корис.","План Вишка прихода из 2016. године","Ребаланс Вишка прихода из 2016. године","ИЗВРШЕЊЕ БУЏЕТА 2017. ГОДИНЕ 31.05.2017.","ПРВИ ПЛАН  СРЕДСТАВА БУЏЕТА 2017. ГОДИНЕ","РЕБАЛАНС СРЕДСТАВА БУЏЕТА 2017. ГОДИНЕ","РЕБАЛАНС УКУПНА БУЏЕТСКА СРЕДАСТВА 2017. (3+5+8)",null,null,"НАЦРТ БУЏЕТА 2016. ГОДИНЕ","РАЗЛИКА РЕБАЛАНС - ПРВИ ПЛАН БУЏЕТА",null,null,"Свега август","Свега септембар","Само јануар",null,"Приходи индир. корис.","Свега   (5+6)","Донације","Републ. Средства","Свега       (8+9)",{"$nulls":5},"Само април","Свега април"]
[null,1,null,2,{"$nulls":6},3,4,5,6,7,8,9,5,3,6,4,11,6,null,13,13,5,5,7,7,7,3,4,5,6,7,8,9,10,11,13,null,12,7,7,7,7,6,6,7,8,9,10,11,8,null,null,null,7,6]
[null,321100,null,"Вишак прихода над расходима из претходне године",{"$nulls":6},76627461,76627461,74794322,71822295,71822295,71822295,95078311,118724536,118724536,118724536,118724536,93866557,118724536,0,0,0,94330721,94330721,86223016,86223016,86223016,0,93866557,72397362,0,0,0,72397362,0,72397362,0,-1211754,0.7712796155930168,0.9872552006103684,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,118724536]
[null,321121,null," -","Вишак прихода над расходима из претходне године",{"$nulls":5},76627461,76627461,74794322,71822295,71822295,71822295,95078311,118724536,118724536,118724536,118724536,93866557,118724536,null,null,null,94330721,94330721,86223016,86223016,86223016,null,93866557,72397362,null,null,null,72397362,null,72397362,null,-1211754,null,0.9872552006103684,null,null,0,0,null,0,null,null,0,0,0,null,null,null,0,118724536]
[null,711,null,"Порез на доходак, добит и капиталне добитке",{"$nulls":6},86264027,86534126,91220174,79270174,82479441,79270174,79270174,79270174,79270174,59599206.44,83606229.05999999,83112417,79270174,100327475,80855577,84939921,84939921,84939921,88319748.88999999,85409921,63454792.49,0,0,0,37551106.08,83112417,95165799,95165799,0,95165799,79939921,3842243,1.145025044813701,4,105326112,114521633,9195521,3,0,95165799,0,0,0,95165799,1.1142241777743829,null,null,null,6705751.399999999,24834851.189999998]
[null,711110,null," - ","порез на зараде",{"$nulls":5},69000000,70358758,75950000,65000000,66363825,65000000,65000000,65000000,65000000,49023909.84,68614626.57,66425687,65000000,82337552,66585403,70806722,70806722,70806722,71098528.38,70806722,51490120.14,null,null,null,28131682.86,66425687,74506069,74506069,null,74506069,65806722,1425687,1.1216454411679626,1.0219336461538462,43218777.98,47005013.93,3786235.950000003,0.7076330867304391,null,74506069,null,null,0,74506069,1.0522457034517148,null,null,null,5416668.699999999,20243922]
[null,null,null,711111," - порез на зараде",{"$nulls":14},49023909.84,68614626.57,0,null,82337552,{"$nulls":4},71098528.38,null,51490120.14,null,null,null,28131682.86,null,null,0,null,0,null,0,null,null,43218777.98,47005013.93,3786235.950000003,null,null,0,null,null,0,0,{"$nulls":4},5416668.699999999,20243922]
[null,711120,null," - ","порез на приходе од самосталне делатности",{"$nulls":5},7400166,7386900,7770174,7770174,8797758,7770174,7770174,7770174,7770174,6411314.62,8782186.940000001,9658315,7770174,10538624,7770174,8368239,8368239,8368239,9832012.77,8568239,6925178.199999999,null,null,null,5720651.64,9658315,13631315,13631315,null,13631315,8368239,1888141,1.411355396878234,1.242998548037663,5718381.82,6185340.890000001,466959.0700000003,0.6404161481583486,null,13631315,null,null,0,13631315,1.5909120882365677,null,null,null,755919.0499999998,2890005.6799999997]
[null,null,null," - 711121 - порез на прих.од самост.делат.-ств.нето приходи",{"$nulls":15},242099.68,250929.36,0,null,301115,{"$nulls":4},515129.34,null,337117.77,null,null,null,441271.55,null,null,0,null,0,null,0,null,null,262203.24,251336.46,-10866.779999999999,null,null,0,null,null,0,0,{"$nulls":4},-6669.049999999988,264810.76]
[null,null,null," - 711121 - 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,2047185.96,null,null,0,null,0,null,0,null,null,2880327.37,3166949.37,286622,null,null,0,null,null,0,0,{"$nulls":4},488989.6,1429505.78]
[null,null,null," - 711121 - порез на прих.од самост.делат.-ств.нето приходи",{"$nulls":15},2882125.06,4065381.62,0,null,4878458,{"$nulls":4},4450744.32,null,3321492.53,null,null,null,3232194.13,null,null,0,null,0,null,0,null,null,2575851.21,2767055.06,191203.8500000001,null,null,0,null,null,0,0,{"$nulls":4},273598.4999999999,1195689.14]
[null,711130,null," - ","порез на приходе од ауторских права",{"$nulls":16},0,null,0,{"$nulls":13},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",{"$nulls":5},916946,879807,2000000,1000000,233109,1000000,1000000,1000000,1000000,162999.41,235945.97,253193,1000000,283135,1000000,243586,243586,243586,234165.21999999997,243586,181543.57,null,null,null,2369.9799999999996,253193,253193,253193,null,253193,243586,-746807,1,0.253193,152863.65,156651.41,3787.7600000000093,0.6187035581552413,null,253193,null,null,0,253193,1.0394398692864122,null,null,null,8260.759999999995,69684.06]
[null,null,null," - 711143 - порез на приходе од непокретности ",{"$nulls":15},7474,10374,0,null,12449,{"$nulls":4},-1905,null,0,{"$nulls":6},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,{"$nulls":4},33142.6,null,27428.32,null,null,null,9523.8,null,null,0,null,0,null,0,null,null,22490.08,24394.84,1904.7599999999984,null,null,0,null,null,0,0,{"$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,1592,null,null,0,null,0,null,0,null,null,5480.1,5823.1,343,null,null,0,null,null,0,0,{"$nulls":4},170,3207]
[null,null,null," - 711147 - порез на земљиште",{"$nulls":15},63984.53,113729.37,0,null,136475,{"$nulls":4},100355.12,null,70662.75,null,null,null,-8745.82,null,null,0,null,0,null,0,null,null,58964.53,58984.53,20,null,null,0,null,null,0,0,{"$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,{"$nulls":6},0,null,0,null,0,null,null,58454.94,59974.94,1520,null,null,0,null,null,0,0,{"$nulls":4},1126,18983]
[null,711180,null,"-","самодоприн.према зар.запослен.на тер.општина",{"$nulls":14},10374.13,16236.73,7652,null,19484,null,14829,14829,14829,11469.78,14829,5486.28,null,null,null,6326.74,7652,7652,7652,null,7652,14829,7652,1,null,9109.97,10374.13,1264.1599999999999,null,null,7652,null,null,0,7652,0.5160159147616158,null,null,null,1985.73,3857.86]
[null,null,null," - 711181 - самодоприн.према зар.запослен.на тер.општина",{"$nulls":15},10374.13,16236.73,0,null,19484,{"$nulls":4},11469.78,null,5486.28,null,null,null,6326.74,null,null,0,null,0,null,0,null,null,9109.97,10374.13,1264.1599999999999,null,null,0,null,null,0,0,{"$nulls":4},1985.73,3857.86]
[null,711190,null," - ","порез на друге приходе",{"$nulls":5},8946915,7908661,5500000,5500000,7084749,5500000,5500000,5500000,5500000,3990608.44,5957232.85,6767570,5500000,7148679,5500000,5506545,5506545,5506545,7143572.739999999,5776545,4852464.3,null,null,null,3690074.8600000003,6767570,6767570,6767570,null,6767570,5506545,1267570,1,1.2304672727272727,3564804.01,3904317.67,339513.66000000015,0.5769157422826805,null,6767570,null,null,0,6767570,1.1715601626924053,null,null,null,522917.1599999999,1627381.5899999999]
[null,null,null," - 711191 - порез на друге приходе",{"$nulls":15},3988118.79,5952132.83,0,null,7142559,{"$nulls":4},7127808.18,null,4838714.74,null,null,null,3649737.89,null,null,0,null,0,null,0,null,null,3563041.36,3902555.02,339513.66000000015,null,null,0,null,null,0,0,{"$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,40336.97,null,null,0,null,0,{"$nulls":4},1762.65,1762.65,null,null,null,0,null,null,0,0,{"$nulls":4},529,528.88]
[null,713,null,"Порез на имовину",{"$nulls":6},16858215,14898782,26075977,16075977,15626421,16075977,26760745,26760745,23860745,11257917.89,17613058.76,29266547,23860745,21135671,27295960,31200000,31200000,31200000,24301653.22,28056176,14068633.77,0,0,0,7352047.899999999,29266547,29266547,29266547,0,29266547,31200000,2505802,1,2,20881933,22099055,1217122,1,0,29266547,0,0,0,29266547,1.0431409825772406,null,null,null,659735.3599999999,3973997.47]
[null,713120,null," - ","порез на имовину",{"$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,5419664.67,25000000,25000000,25000000,null,25000000,25000000,5000000,1,1.25,8330876.15,8741618.72,410742.5700000003,0.34966474880000004,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,2494894.61,null,null,0,null,0,null,0,null,null,4062064.12,4458606.69,396542.5700000003,null,null,0,null,null,0,0,{"$nulls":4},157233,1139393.81]
[null,null,null," - 713122 - порез на имов.-од правних лица",{"$nulls":15},4297752.03,6145686.07,0,null,7374823,{"$nulls":4},6396206.06,null,4668470.12,null,null,null,2924770.06,null,null,0,null,0,null,0,null,null,4268812.03,4283012.03,14200,null,null,0,null,null,0,0,{"$nulls":4},259318.43999999994,1657970.23]
[null,713310,null," - ","порез на наслеђе и поклон",{"$nulls":5},807324,929222,715232,715232,1533522,715232,1400000,1400000,1400000,237126.44,468462.38,521852,1400000,562155,1600000,1000000,1000000,1000000,473371.93,1000000,374176.94,null,null,null,105708.18,521852,521852,521852,null,521852,1000000,-878148,1,0.37275142857142857,191956.12,219704.44,27748.320000000007,0.4210090983650537,null,521852,null,null,0,521852,0.521852,null,null,null,53251.92000000001,141979.64]
[null,null,null," - 713311 - порез на наслеђе и поклон",{"$nulls":15},237126.44,468462.38,0,null,562155,{"$nulls":4},473371.93,null,374176.94,null,null,null,105708.18,null,null,0,null,0,null,0,null,null,191956.12,219704.44,27748.320000000007,null,null,0,null,null,0,0,{"$nulls":4},53251.92000000001,141979.64]
[null,713420,null," - ","порез на капиталне трансакције",{"$nulls":5},6311616,5259174,5360745,5360745,5192036,5360745,5360745,5360745,5360745,2132962.14,2911779.2199999997,3744695,5360745,3494135,5695960,5200000,5200000,5200000,8498723.33,5200000,2685010.95,null,null,null,1826675.05,3744695,3744695,3744695,null,3744695,5200000,-1616050,1,0.69854003501379,1918134.1400000001,2088204.1400000001,170070,0.5576433167454226,null,3744695,null,null,0,3744695,0.7201336538461538,null,null,null,189932,1034653.79]
[null,null,null," - 713421 - порез на апсол.права на непокретности",{"$nulls":15},847591.03,1271728.65,0,null,1526074,{"$nulls":4},6383181.18,null,1131610.48,null,null,null,1159270.07,null,null,0,null,0,null,0,null,null,820502.03,839663.03,19161,null,null,0,null,null,0,0,{"$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,667404.98,null,null,0,null,0,null,0,null,null,1097632.11,1248541.11,150909,null,null,0,null,null,0,0,{"$nulls":4},128152,495406.81]
[null,714,null,"Порез на добра и услуге",{"$nulls":6},8508037,7598630,8895351,8895351,7705068,8895351,9159786,9159786,9159786,7043002,10928851,12204022,9159786,13114621,9342982,11192982,11192982,11192982,11499827.57,11926727,8536768,0,0,0,3722133.69,12204022,12204022,12204022,0,12204022,9192982,3044236,1,5,6193928,6830596,636669,{"$error":"#DIV/0!"},0,12204022,0,0,0,12204022,1.023249882386006,null,null,null,641077,2341758]
[null,714400,null," -","порези на појединачне услуге",{"$nulls":16},0,null,0,{"$nulls":13},0,null,0,null,0,{"$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,{"$nulls":13},0,null,0,null,0,{"$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,2708550,7791964,7791964,7791964,null,7791964,6766255,1108905,1,1.1659277585309362,3825178,4244402,419224,0.5447152989926545,null,7791964,null,null,0,7791964,1.0389285333333333,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":9},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,83982,200000,200000,200000,null,200000,200000,-100000,1,0.6666666666666666,112535.2,112535.2,0,0.562676,null,200000,null,null,0,200000,1,null,null,null,323.2000000000007,19272]
[null,714547,null,"-","накнада за загађивање живот.средине",{"$nulls":16},0,null,0,{"$nulls":13},0,null,0,null,0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,714552,null,"-","боравишна такса",{"$nulls":5},199268,172480,209231,209231,-39040,209231,209231,209231,209231,106550,122080,150000,209231,146496,259231,259231,259231,259231,32745,259231,23445,null,null,null,2150,150000,150000,150000,null,150000,259231,-59231,1,0.7169109739952493,68250,106550,38300,0.7103333333333334,null,150000,null,null,0,150000,0.5786344997318994,null,null,null,0,1050]
[null,714562,null,"-","посебна накнада за зашт.и унапређ.живот.средине",{"$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,927451.69,4062058,4062058,4062058,null,4062058,1965246,2096812,1,2.0669463263123293,2187964.32,2367109.24,179144.9200000004,0.5827364454175692,null,4062058,null,null,0,4062058,1.0244151308645164,null,null,null,214889.22999999998,903127.91]
[null,716,null,"Други порези",{"$nulls":6},3483095,2711504,1000000,1000000,1201828,1000000,1000000,1000000,1300000,1170903.16,2107894.12,1642344,1300000,2529473,1020000,2030657,2030657,2030657,1648653.48,2030657,1177588.73,0,0,0,599700.44,1642344,1642344,1642344,0,1642344,2030657,640380,1,1.64038,1108874.09,1161889.16,53015.06999999983,0.7083048805764518,0,1640380,0,0,0,1640380,0.8087746970561744,null,null,null,60892.340000000026,490887.44]
[null,716111,null,"-","комунална такса за истицање фирме",{"$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,599700.44,1640380,1640380,1640380,null,1640380,2030657,640380,1,1.64038,1108874.09,1161889.16,53015.06999999983,0.7083048805764518,null,1640380,null,null,0,1640380,0.8078075223929989,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,{"$nulls":4},1964,1964,1964,null,1964,null,null,1]
[null,732,null,"Текуће донације међународних организација",{"$nulls":19},0,{"$nulls":17},0,{"$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,{"$nulls":17},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,733,null,"Трансфери од других нивоа власти(грантови)",{"$nulls":6},290899794,281649757,264133283,265558283,300105272,303955267,270110783,270110783,273782854,194398091,264679051,270610783,270550783,317614861,270000000,270610783,270610783,270700783,267507831.9,273574867,196040163,0,0,0,113119518.9,270610783,280526017,280526017,119123939,399649956,258710783,500000,1.0366402029146045,2,172757192,172847192,90000,1,0,280526017,0,324190189,324190189,604716206,1.0254085840421883,null,null,null,21550899,86203596]
[null,733150,null,"-","текући трансфери од других нивоа власти",{"$nulls":5},250748794,250748796,258610783,258610783,258610788,258610783,258610783,258610783,258610783,193958091,258610788,258610783,258610783,310332946,258610783,258610783,258610783,258610783,258610788,258610783,193958091,null,null,null,107754495,258610783,258610783,258610783,null,258610783,258610783,0,1,1,172407192,172407192,0,0.6666666795560493,null,258610783,null,314190189,314190189,572800972,1,null,null,null,21550899,86203596]
[null,null,null,"у корист нивоа општина",{"$nulls":17},0,null,0,{"$nulls":13},0,null,0,null,0,{"$nulls":7},0,null,null,0,0]
[null,733151,null," -","додатна средства од Министарства за рационализацију",{"$nulls":16},0,null,0,{"$nulls":13},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":13},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":13},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":13},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":13},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":13},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":13},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":6},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,null,null,null,1852500,null,1852500,1852500,null,1852500,null,0,null,null,20000,110000,90000,null,null,1852500,null,null,0,1852500,{"$nulls":4},0]
[null,733154,null," -","тек.нам.трансф.од Реп.у кор.нив.општ.(елемен.неп., геронто)",{"$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,3512523.9,12000000,20062734,20062734,null,20062734,100000,500000,1.6718945,1.0434782608695652,null,null,0,0,null,20062734,null,null,0,20062734,2.236648160535117,null,null,null,0]
[null,733152,null," -","остали трансф.од Републике у корист нивоа Општина",{"$nulls":16},0,null,0,{"$nulls":4},3659040,3659040,{"$nulls":7},0,null,0,null,0,{"$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":13},0,119123939,119123939,null,0,{"$nulls":4},0,null,null,0,null,10000000,10000000,10000000,{"$nulls":4},0]
[null,null,null,"у корист нивоа општина- ред.и повр.одржавање лок.путне мреже",{"$nulls":17},0,null,0,{"$nulls":13},0,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,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,null,null,"нивоа општина",{"$nulls":19},0,{"$nulls":17},0,{"$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,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,741,null,"Приходи од имовине",{"$nulls":6},10110507,9145643,4186205,4886205,6146046,5693767,4886205,4886205,5289089.02,3322049.2199999997,4721199.9399999995,4140395,5084147,5665440,4983929,4832674,4832674,5478574,4211790.899999999,5853374,2968733.98,0,0,0,1557895.52,4140395,4140395,4140395,0,4140395,4032674,-745810,1,2.171429849890645,3496515.93,3617385.6000000006,116884.46999999997,13.00389869890974,0,4140395,0,0,0,4140395,0.7073518623617763,null,null,null,225838.88000000006,1537367.17]
[null,741150,null,"-","камате на средства буџета општине",{"$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,{"$nulls":4},30198,30198,30198,null,30198,500000,-1969802,1,0.015099,343527.57999999996,343527.57999999996,0,11.37583879727134,null,30198,null,null,0,30198,0.031787368421052634,null,null,null,0,343527.57999999996]
[null,null,null," - 741151 - приходи од камата на сред.кор.буџ. општ.код посл.банака",{"$nulls":15},246816.43,246816.43,0,null,296180,{"$nulls":4},0,null,0,{"$nulls":6},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":6},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,{"$nulls":4},425195.02,350000,302660.68,null,null,null,749769.38,422111,422111,422111,null,422111,null,422111,1,null,352000,352000,0,null,null,422111,null,null,0,422111,1.2060314285714286,null,null,null,12000,172000]
[null,741522,null,"-","сред.од зак.пољ.земљ.и обј..у држ.својини",{"$nulls":14},32060.8,32060.8,0,null,38473,{"$nulls":4},2128.8,null,0,{"$nulls":6},0,null,0,{"$nulls":4},28075.6,32060.8,null,null,null,0,null,null,0,0,{"$nulls":4},0,27790]
[null,741526,null,"-","накнаде за коришћење шума и шумског земљишта",{"$nulls":5},1000000,376188,1050000,1050000,1814718,1050000,1050000,1050000,1050000,1131407.48,1390670.16,1209073,1050000,1668804,1050000,1050000,1050000,1050000,1121348.09,1050000,866926.1,null,null,null,395447.65,1209073,1209073,1209073,null,1209073,1050000,159073,1,1.1514980952380953,1019653.79,1117891.28,98237.48999999999,0.924585430325547,null,1209073,null,null,0,1209073,1.1514980952380953,null,null,null,135727.50000000006,560796.3]
[null,741531,null,"-","комунал. такса за коришћ. простора на јавн. површинама",{"$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,97922.5,1141696,1141696,1141696,null,1141696,1327076,5491,1,1.0048327546525495,798830.99,803153.99,4323,0.7034744713128539,null,1141696,null,null,0,1141696,0.48628830007632756,null,null,null,31871.379999999997,76633.09]
[null,741534,null,"-","накнаде за коришћење грађевинског земљишта",{"$nulls":5},5028407,4114710,null,700000,625060,700000,700000,700000,700000,659899.37,1286916.41,1337317,700000,1544300,700000,1155598,1155598,1155598,1423732.39,1155598,958879.4,null,null,null,314755.99,1337317,1337317,1337317,null,1337317,1155598,637317,1,null,610900.39,625224.37,14323.979999999981,null,null,1337317,null,null,0,1337317,1.1572510509710123,null,null,null,46240,356620.2]
[null,742,null,"Приходи од продаје добара иуслуга",{"$nulls":6},2696814,1963676,2831655,2831655,1981446,2831655,2649684,2699122,3477831,2294995.01,2870905.2099999995,10645570,3429831,3445086,2702678,3172660,3172660,3271155.8899999997,2144859.5100000002,4021444.33,1581658.51,7250000,0,0,3384716.89,3395570,13418570,20668570,0,20668570,3172660,7995886,3.9517871815335863,4.952637870868187,2020998.01,2154939.01,133941,3.0643612040304746,43792470,47188040,0,0,0,47188040,3.336753887128906,null,null,null,542111.8499999999,1228663.3599999999]
[null,742151,null,"-","приходи од продаје добара и услуга",{"$nulls":16},7250000,null,0,{"$nulls":7},7250000,{"$nulls":5},7250000,null,7250000,null,7250000,{"$nulls":4},0,null,43792470,43792470,null,null,0,43792470,{"$nulls":4},0]
[null,742152,null,"-","приходи од давања у закуп ГЗ и других непокретности",{"$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,526653,1300000,1300000,1300000,null,1300000,1102346,571677,1,1.784922349012732,699214,792825,93611,0.6098653846153846,null,1300000,null,null,0,1300000,0.9108525297314003,null,null,null,125766,343724]
[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":4},302454,302454,302454,null,302454,72120,302454,1,null,18100,18100,null,null,null,302454,null,null,0,302454,1.00818,null,null,null,6000,18100]
[null,742156,null,"-","приходи стварени по основу пружања услуга",{"$nulls":29},1843311.46]
[null,742251,null," -","општинске административне таксе",{"$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,298090,843116,843116,843116,null,843116,603984,126533,1,1.1765782889072167,401320,435440,34120,0.5164651127484237,null,843116,null,null,0,843116,0.9367955555555556,null,null,null,54440,183250]
[null,742253,null,"-","накнада за уређење грађевинског земљишта",{"$nulls":5},500000,68501,525000,525000,236330,525000,433029,433029,1033029,710410.73,730410.73,750000,1033029,876493,894210,894210,894210,894210,61324.71,894210,61324.71,null,null,null,219565.12,750000,750000,750000,null,750000,894210,316971,1,1.7319856175914314,710410.73,710410.73,0,0.9472143066666666,null,750000,null,null,0,750000,0.8387291575804341,null,null,null,355905.85,630064.36]
[null,742255,null," -","такса за озакоњење објеката",{"$nulls":29},280000,null,10023000,10023000,null,10023000]
[null,742351,null," -","приходи општинских органа управе",{"$nulls":5},734999,494544,771749,771749,421170,771749,771749,771749,771749,198163.28,202708.28,200000,771749,243250,300000,500000,500000,500000,22035,500000,15600,null,null,null,217097.31,200000,200000,200000,null,200000,500000,-571749,1,0.2591516153568064,191953.28,198163.28,6210,0.9908164,null,200000,null,null,0,200000,0.4,null,null,null,0,53525]
[null,742372,null," -","приходи индир.корисн.од додат.активности",{"$nulls":16},0,null,0,{"$nulls":13},0,null,0,null,0,{"$nulls":7},0,null,null,0,0]
[null,743,null,"Новчане казне и одузета имовинска корист",{"$nulls":6},792233,717225,831845,831845,945875,831845,831845,831845,831845,1090850.3,1442800.3,1054814,831845,1731360,1100000,1400000,1400000,1400000,1027870.3,1400000,756320.3,0,0,0,331640,1054814,1054814,1054814,0,1054814,1100000,222969,1,0.018442137657856933,1004350,1073600.3,69250.30000000005,4.2370119288182,0,1054814,0,0,0,1054814,0.7534385714285714,null,null,null,218700,481100]
[null,743324,null," -","приходи од новчаних казни за саобраћајне прекршаје",{"$nulls":14},1025850.3,1354800.3,1039473,null,1625760,1050000,1350000,1350000,1350000,1014870.3,1350000,745320.3,null,null,null,326640,1039473,1039473,1039473,null,1039473,1050000,1039473,1,null,943350,1008600.3,65250.30000000005,null,null,1039473,null,null,0,1039473,0.76998,null,null,null,215700,464100]
[null,743351,null,"-","приходи од новчаних казни за прекршаје",{"$nulls":5},792233,717225,831845,831845,945875,831845,831845,831845,831845,65000,88000,15341,831845,105600,50000,50000,50000,50000,13000,50000,11000,null,null,null,5000,15341,15341,15341,null,15341,50000,-816504,1,0.018442137657856933,61000,65000,4000,4.2370119288182,null,15341,null,null,0,15341,0.30682,null,null,null,3000,17000]
[null,null,null,"у корист општине",{"$nulls":19},0,{"$nulls":17},0,{"$nulls":7},0,null,null,0,0]
[null,744151,null,"Teкући добр.трансфери од физ.и правн. лица у корист",{"$nulls":8},4378411,6000000,9635538,9678662,2000000,2065000,2647790.93,647790.93,647790.93,0,2647790.93,777349,2040000,109200,109200,759100,649900,759100,649900,0,0,0,0,0,0,0,0,0,109200,-2000000,null,0,87000,87000,0,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,null,null,null,10000,65000]
[null,null,null,"нивоа општина",{"$nulls":19},0,{"$nulls":15},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,{"$nulls":6},0,null,0,109200,-2000000,null,0,87000,87000,0,{"$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,{"$nulls":6},0,null,0,{"$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,null,1306435,null,0,{"$nulls":4},0,null,null,1306435,1130000,null,1130000,2436435,{"$nulls":4},0]
[null,null,null,"нивоа општина",{"$nulls":19},0,{"$nulls":17},0,{"$nulls":7},0,null,null,0,0]
[null,745,null,"Мешовити и неодређени приходи",{"$nulls":6},20314706,19987998,23096563,22987323,34366437,35651505,25003444,25003444,29088524.68,19552912.45,24321149.78,2281749,27003444,29185380,25503513,29868356,29868356,29868356,22069061.259999998,27720063.74,13095331.37,0,0,0,484401.19,2281749,2431749,2431749,0,2431749,29868356,-22721695,1.0657390449168598,1.9542297650348446,17732222.61,19075808.6,1343585.9900000002,{"$error":"#DIV/0!"},0,2431749,0,0,0,2431749,0.08772523118303624,null,null,null,1580281.6900000013,8872268.46]
[null,745150,null,"-","мешовити и неодр.приходи у корист општине",{"$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,{"$nulls":4},591749,591749,591749,null,591749,3160981,-824372,1,0.4178661286712082,2622561.37,2624281.37,1720,4.434788009781174,null,591749,null,null,0,591749,0.24379541173581804,null,null,null,61456.85000000009,2218474.62]
[null,745151,null,"-","ост.приход.у кор.нив.општине (сопст.прих.јавних предузећа)",{"$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,{"$nulls":6},0,null,0,25707375,-22487323,null,0,14389118.94,15657197.93,1268078.9900000002,{"$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)",{"$nulls":11},1100000,1100000,1525266.3,766796.3,1170756.3,1690000,1100000,1404908,500000,1000000,1000000,1000000,987017.26,1927550,721873.26,null,null,null,438092.19,1690000,1690000,1690000,null,1690000,1000000,590000,1,1.5363636363636364,689046.3,761596.3,72550,0.4506486982248521,null,1690000,null,null,0,1690000,0.8767606547171279,null,null,null,51580,137480]
[null,745152,null,"-","ост.приход.у кор.нив.општине (пренета средства Фондова)",{"$nulls":23},4418580.97,4418581,{"$nulls":7},0,null,0,{"$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,46309,null,150000,150000,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,{"$nulls":7},0,null,null,0,0]
[null,772,null,"Мемор.ставке за рефундацију расхода из претходне године",{"$nulls":6},9000000,9000000,7000000,7000000,2985987,7000000,10194940,10194940,10194940,3232282.96,3232282.96,5100000,10194940,3878740,6748482,6748482,6748482,6748482,6147131.57,6748482,6106468.27,0,0,0,5021669.6,5100000,5100000,5100000,0,5100000,6748482,-5094940,1,0.5002481623236625,3232282.96,3232282.96,0,0.6337809725490196,0,5100000,0,0,0,5100000,0.7557255098257653,null,null,null,0,195380]
[null,772114,null,"-","мемор.ставке за рефундацију расхода из претходне године",{"$nulls":5},9000000,9000000,7000000,7000000,2985987,7000000,10194940,10194940,10194940,3232282.96,3232282.96,5100000,10194940,3878740,6748482,6748482,6748482,6748482,6147131.57,6748482,6106468.27,null,null,null,5021669.6,5100000,5100000,5100000,null,5100000,6748482,-5094940,1,0.5002481623236625,3232282.96,3232282.96,0,0.6337809725490196,null,5100000,null,null,0,5100000,0.7557255098257653,null,null,null,0,195380]
[null,791,null,"Приходи из буџета",{"$nulls":19},0,{"$nulls":17},0,{"$nulls":7},0,null,null,0,0]
[null,810,null,"Приходи од продаје основних средстава",{"$nulls":6},614000,614000,0,0,4560,0,0,0,0,3420,4560,0,0,5472,0,0,0,0,11571.83,0,3420,0,0,0,476.5,0,0,0,0,0,0,0,null,0,3040,3230,0,0,0,0,0,0,0,0,{"$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,{"$nulls":4},11571.83,null,3420,null,null,null,476.5,null,null,0,null,0,{"$nulls":4},3040,3230,null,null,null,0,null,null,0,0]
[null,812151,null,"-","примања од продаје покрет.ствари у корист општине",{"$nulls":5},614000,614000,{"$nulls":9},0,null,0,{"$nulls":13},0,null,0,null,0,{"$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,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":13},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",{"$nulls":6},2000000,41797,2000000,2000000,0,2000000,2000000,2000000,2000000,19703,19703,2000000,2000000,23644,2000000,2000000,2000000,2000000,21428.7,2000000,7143,0,0,0,14285.7,2000000,2000000,2000000,0,2000000,2000000,0,1,1,19703,19703,0,0,0,2000000,0,0,0,2000000,1,null,null,null,0,0]
[null,921551,null," -","примања од отплате кредита домаћим прив.предуз.",{"$nulls":14},19703,19703,0,{"$nulls":6},21428.7,null,7143,null,null,null,14285.7,null,null,0,null,0,{"$nulls":4},19703,19703,null,null,null,0,null,null,0,0]
[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":5},2000000,2000000,2000000,null,2000000,2000000,0,1,1,null,null,0,0,null,2000000,null,null,0,2000000,1,null,null,null,0]
[null,921852,null,"-","приходи од приватизације",{"$nulls":16},0,null,0,{"$nulls":13},0,null,0,null,0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,"УКУПНИ ПРИХОДИ И ПРИМАЊА :",{"$nulls":8},552625837,535947547,510443786,489159108,535006214,544706498,528945917,552706580,559628115.63,422357660.36,534920012.05999994,515925198,554058021.93,499434572,433593121,448105715,542436436,543920731.89,515784345.12999994,535723828.07,394669937.42,7250000,93866557,72397362,174446027.40999997,414808641,448256692,527904054,119123939,647027993,428105715,-13020719,1.080634894488613,0.9753836477766025,333864151.6,346724314.63,12855988.830000002,0.6720437690853006,43792470,482024198,1130000,324190189,325320189,807344387,0.8367309208830428,null,null,null,32195287.520000003,248949405.09]
[{"$nulls":17},552706579.0289341]
[{"$nulls":26},94330721,null,9477678.699999869]
[{"$nulls":20},27180000,{"$nulls":7},{"$error":"#REF!"},{"$nulls":15},0,0.9710659207153427]
[{"$nulls":19},422334537.36,534895749.05999994,{"$nulls":7},515751344.59999996,null,0,{"$nulls":6},527904054,{"$nulls":6},333841408.6,346701381.63,{"$nulls":13},130224869.09]
[null,null,97094429,{"$nulls":25},97094429,null,86223017.26]
[{"$nulls":28},418656915.59999996,null,394659374.42,{"$nulls":8},647027993]
[{"$nulls":30},97094429]
[{"$nulls":30},297564945.42]
[]
[]
[]
[]
[{"$nulls":11},86534126,91220174,null,82479441,79270174,{"$nulls":30},8856007.540000007]
[{"$nulls":11},8710386,20000000,null,8900863,10000000,{"$nulls":30},410742.5700000003]
[{"$nulls":11},8710386,20000000,null,8900863,10000000,{"$nulls":30},410742.5700000003]
[{"$nulls":11},929222,715232,null,1533522,715232,{"$nulls":30},27748.320000000007]
[{"$nulls":11},5259174,5360745,null,5192036,5360745,{"$nulls":30},170070]
[]
[{"$nulls":11},0,0,null,0,0,{"$nulls":30},0]
[]
[{"$nulls":11},7598630,8895351,null,7705068,8895351,{"$nulls":30},636668.9200000004]
[{"$nulls":9},7111,86264027,null,null,79270174,null,null,79270174,79270174,79270174,59599206.44,83606229.05999999,null,79270174,null,80855577,84939921,84939921,84939921,88319748.88999999,85409921,63454792.49,0,0,0,37551106.08,83112417,95165799,null,0,null,79939921,null,null,null,105326112,114521633,null,null,0,95165799,0,0,0,95165799,null,null,{"$error":"#REF!"},{"$error":"#REF!"},6705222.399999999,24834851.189999998]
[{"$nulls":9},7131,9739275,2711504,1000000,10000000,1201828,1000000,20000000,20000000,17100000,8887829.31,14232817.16,null,17100000,null,20000000,25000000,25000000,25000000,15329557.96,21856176,11009445.879999999,0,0,0,5419664.67,25000000,25000000,null,0,null,25000000,null,null,null,8330876.15,8741618.72,53015.06999999983,null,0,25000000,0,0,0,25000000,null,null,{"$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,20000000,25000000,25000000,25000000,15329557.96,21856176,11009445.879999999,0,0,0,5419664.67,25000000,25000000,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]
[{"$nulls":9},7133,807324,0,0,715232,0,0,1400000,1400000,1400000,237126.44,468462.38,null,1400000,null,1600000,1000000,1000000,1000000,473371.93,1000000,374176.94,0,0,0,105708.18,521852,521852,null,0,null,1000000,null,null,null,191956.12,219704.44,0,null,0,521852,0,0,0,521852,null,null,{"$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,5695960,5200000,5200000,5200000,8498723.33,5200000,2685010.95,0,0,0,1826675.05,3744695,3744695,null,0,null,5200000,null,null,null,1918134.1400000001,2088204.1400000001,90000,null,0,3744695,0,0,0,3744695,null,null,{"$error":"#REF!"},{"$error":"#REF!"},189932,1034653.79]
[{"$nulls":9},7136,null,281649757,264133283,null,300105272,303955267,{"$nulls":30},90000]
[{"$nulls":9},7144,0,null,null,0,null,null,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,null,0,0,null,null,0,0,0,0,0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":9},7145]
[{"$nulls":10},8508037,257865644,264133283,8895351,300105272,303955267,9159786,9159786,9159786,7043002.390000001,10928851.25,null,9159786,null,9342982,11192982,11192982,11192982,11499827.57,11926727,8536768.07,0,0,0,3722133.69,12204022,12204022,null,0,null,9192982,null,null,null,6193927.52,6830596.44,90000,null,0,12204022,0,0,0,12204022,null,null,{"$error":"#REF!"},{"$error":"#REF!"},641076.4299999999,2341757.91]
[{"$nulls":9},7161]
[{"$nulls":10},3483095,257865644,264133283,1000000,300105272,303955267,1000000,1000000,1300000,1170903.16,2107894.12,null,1300000,null,1020000,2030657,2030657,2030657,1648653.48,2030657,1176180.35,0,0,0,599700.44,1640380,1640380,null,0,null,2030657,null,null,null,1108874.09,1161889.16,90000,null,0,1640380,0,0,0,1640380,null,null,{"$error":"#REF!"},{"$error":"#REF!"},60892.340000000026,490887.44]
[{"$nulls":9},731]
[{"$nulls":9},732,0,null,null,0,null,null,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,null,0,0,null,null,0,0,0,0,0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":9},733,290899794,23784113,0,265558283,0,0,270110783,270110783,273782854,194398091,264679051,null,270550783,null,270000000,270610783,270610783,270700783,267507831.9,273574867,196040163,0,0,0,113119518.9,270610783,280526017,null,119123939,null,258710783,null,null,null,172757192,172847192,0,null,0,280526017,0,324190189,324190189,604716206,null,null,{"$error":"#REF!"},{"$error":"#REF!"},21550899,86203596]
[{"$nulls":10},290899794,23784113,0,265558283,0,0,270110783,270110783,273782854,194398091,264679051,null,270550783,null,270000000,270610783,270610783,270700783,267507831.9,273574867,196040163,0,0,0,113119518.9,270610783,280526017,null,119123939,null,258710783,null,null,null,172757192,172847192,0,null,0,280526017,0,324190189,324190189,604716206,null,null,{"$error":"#REF!"},{"$error":"#REF!"},21550899,86203596]
[]
[]
[{"$nulls":9},7331,270320794,3472744,2000000,265558283,2752832,2000000,270110783,270110783,270550783,194398091,261446980,null,270550783,null,270000000,270610783,270610783,270700783,265642787.9,271709823,196040162.93,0,0,0,113119518.9,270610783,280526017,null,0,null,258710783,null,null,null,172757192,172847192,0,null,0,280526017,0,314190189,314190189,594716206,null,null,{"$error":"#REF!"},{"$error":"#REF!"},21550899,86203596]
[{"$nulls":9},"733141-733142",null,5672899,2186205,null,3393214,3693767,{"$nulls":30},116884.46999999997]
[{"$nulls":9},"733151-733152",270320794,1963676,2831655,265558283,1981446,2831655,270110783,270110783,270550783,193958091,258610788,null,270550783,null,270000000,270610783,270610783,258610783,258610788,258610783,193958091,0,0,0,107754495,258610783,258610783,null,0,null,258710783,null,null,null,172407192,172407192,133941,null,0,280526017,0,314190189,314190189,594716206,null,null,{"$error":"#REF!"},{"$error":"#REF!"},21550899,86203596]
[{"$nulls":9},"733143-733153",null,717225,831845,null,945875,831845,{"$nulls":30},4000]
[{"$nulls":9},733154]
[{"$nulls":9},7332,20579000,0,0,0,9635538,9678662,0,0,3232071,0,3232071,null,0,null,0,0,0,0,1865044,1865044,0,0,0,0,0,0,0,null,119123939,null,0,null,null,null,0,0,0,null,0,0,0,10000000,10000000,10000000,null,null,{"$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,null,119123939,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":30},0]
[{"$nulls":9},733253]
[{"$nulls":9},"7411-7412",3000000,null,null,2000000,null,null,2000000,2000000,2000000,343527.57999999996,356390.07999999996,null,2000000,null,2000000,1300000,1300000,1300000,21652.3,950000,21652.3,0,0,0,0,30198,30198,null,0,null,500000,null,null,null,343527.57999999996,343527.57999999996,null,null,0,30198,0,0,0,30198,null,null,{"$error":"#REF!"},{"$error":"#REF!"},0,343527.57999999996]
[{"$nulls":9},7415,7110507,614000,0,2886205,4560,0,2886205,2886205,3289089.02,2978521.64,4364809.86,null,3084147,null,2983929,3532674,3532674,4178574,4190138.5999999996,4903374,2947081.68,0,0,0,1557895.52,4110197,4110197,null,0,null,3532674,null,null,null,2809460.77,2930330.4400000004,0,null,0,3688086,0,0,0,3688086,null,null,{"$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,2702678,3172660,3172660,3271155.8899999997,2144859.5100000002,4021444.33,1581658.51,7250000,0,0,3384716.89,3395570,13418570,null,0,null,3172660,null,null,null,2020998.01,2154939.01,null,null,43792470,47188040,0,0,0,47188040,null,null,{"$error":"#REF!"},{"$error":"#REF!"},542111.85,1228663.3599999999]
[{"$nulls":9},743,792233,null,null,831845,null,null,831845,831845,831845,1090850.3,1442800.3,null,831845,null,1100000,1400000,1400000,1400000,1027870.3,1400000,756320.3,0,0,0,331640,1054814,1054814,null,0,null,1100000,null,null,null,1004350,1073600.3,null,null,0,15341,0,0,0,15341,null,null,{"$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,null,0,null,109200,null,null,null,87000,87000,null,null,0,1306435,1130000,0,1130000,2436435,null,null,{"$error":"#REF!"},{"$error":"#REF!"},10000,65000]
[{"$nulls":9},745,96942167,null,null,94809618,null,null,120081755,143727980,147813060.68,138277448.45,143045685.78,null,145727980,null,25503513,29868356,124199077,124199077,108292077.25999999,113943079.74,99318347.37,0,93866557,72397362,484401.19,2281749,2431749,null,0,null,29868356,null,null,null,17732222.61,19075808.6,null,null,0,2431749,0,0,0,2431749,null,null,{"$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,6748482,6748482,6748482,6748482,6147131.57,6748482,6106468.27,0,0,0,5021669.6,5100000,5100000,null,0,null,6748482,null,null,null,3232282.96,3232282.96,null,null,0,5100000,0,0,0,5100000,{"$nulls":4},0,195380]
[{"$nulls":9},811]
[{"$nulls":11},24456948,0,null,0,0,{"$nulls":30},0]
[{"$nulls":9},812,614000,41797,2000000,0,0,2000000,0,0,0,3420,4560,null,0,null,0,0,0,0,11571.83,0,3420,0,0,0,476.5,0,0,null,0,null,0,null,null,null,3040,3230,0,null,0,0,0,0,0,0,{"$nulls":4},0,0]
[{"$nulls":9},813,null,535947547,506065375,null,535006214,544706498,{"$nulls":30},11842663.880000008]
[{"$nulls":9},82]
[{"$nulls":9},83]
[{"$nulls":9},84]
[{"$nulls":10},24456948,null,null,0,{"$nulls":17},0,0,0,{"$nulls":4},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,2000000,2000000,2000000,2000000,21428.7,2000000,7143,0,0,0,14285.7,2000000,2000000,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]
[{"$nulls":10},552625837,null,null,483159108,null,null,528945917,552706580,559628115.63,422357660.75,534920012.31,null,554058021.9300001,null,433593121,448105715,542436436,543920731.89,515784345.13000005,535723828.07,394668529.1100001,7250000,93866557,72397362,173139592.40999997,414806677,446948293,null,119123939,null,428105715,null,null,null,323079656.95,335331259.79,null,null,43792470,480562614,1130000,324190189,325320189,805882803,null,null,{"$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,null,null,null,0]

{"sheet":"Tabela2a_Transferi","index":7,"n_rows":58,"n_cols":10,"rows_kept":58,"cut":false,"hidden":true,"merged":[[39,3,39,4],[47,4,47,6],[40,3,40,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[34,3,34,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[27,3,27,4],[28,3,28,4],[29,3,29,4],[32,3,32,4],[33,3,33,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[26,3,26,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,3,21,4],[10,6,12,6],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[10,0,13,0],[10,1,13,1],[10,2,13,2],[10,3,12,4],[10,5,12,5]],"flags":["formulas_cached_only"]}
["ТРАНСФЕРИ ЗА ОСНОВНО И СРЕДЊЕ ОБРАЗОВАЊЕ - АНАЛИТИКА ПРЕМА ВРСТИ РАСХОДА И ИЗДАТАКА"]
[" - Кумулатив за исказани период"]
[]
[null,null,"Врста извештаја (*):",null,4,"Текући буџет",null,null,"Образац 2а."]
[null,null,"Ознака трезора",null,"051"]
[null,null,"Назив општине (града):",null,"КРУПАЊ"]
[null,null,"Година",null,2014]
[null,null,"Период:","01-",12,null,null,"Индикатор (***)",1]
[null,null,"Извор (**):",null,"01","Приходи из буџета"]
[{"$nulls":6},"u 000 дин."]
["Позиција","Конто","Опис","Основно образовање",null,"Средње образовање","Укупно"]
[]
[]
[null,null,null,"912 до 916",null,920]
[1,2,3,4,null,5,6]
[1,411,"Плате, додаци и накнаде запослених (зараде)",1066,1900000,0,1066]
[2,412,"Социјални доприноси на терет послодавца",191,1900000,0,191]
[3,"413-418","Остали расходи за запослене",1788,1900000,616,2404]
[4,421,"Стални трошкови",8370,1900000,2130,10500]
[5,422,"Трошкови путовања",18132,1900000,2300,20432]
[6,423,"Услуге по уговору",813,1900000,278,1091]
[7,424,"Специјализоване услуге",300,1900000,0,300]
[8,425,"Текуће поправке и одржавање",1992,1900000,670,2662]
[9,426,"Материјал",2475,1900000,385,2860]
[10,43,"Употреба основних средстава",0,1900000,0,0]
[11,441,"Отплата домаћих камата",null,null,null,0]
[12,442,"Отплата страних камата",null,null,null,0]
[13,444," Пратећи трошкови задуживања",null,null,null,0]
[14,4511,"Текуће субвенције јавним нефинансијским предузећима и организацијама",null,null,null,0]
[15,4512,"Капиталне субвенције јавним нефинансијским предузећима и организацијама ",null,null,null,0]
[16,"4521, 4531, 4541"," Остале текуће субвенције",null,null,null,0]
[17,"4522, 4532, 4542"," Остале капиталне субвенције ",null,null,null,0]
[18,4631,"Текући трансфери осталим нивоима власти",null,null,null,0]
[19,4632,"Капитални трансфери осталим нивоима власти",null,null,null,0]
[20,464,"Дотације организацијама обавезног социјалног осигурања",null,null,null,0]
[21,465,"Остале дотације и трансфери",0,1900000,0,0]
[22,472,"Накнаде за социјалну заштиту",0,1900000,0,0]
[23,48,"Остали расходи",305,1900000,0,305]
[24,49911,"Текућа буџетска резерва",null,null,null,0]
[25,49912,"Стална буџетска резерва",null,null,null,0]
[26,5,"Издаци за нефинансијску имовину",2472,1900000,700,3172]
[27,611," Отплата главнице домаћим кредиторима",null,null,null,0]
[28,612," Отплата главнице страним кредиторима",null,null,null,0]
[29,614,"Отплата главнице за финансијски лизинг",null,null,null,0]
[30,62,"Набавка финансијске имовине",null,null,null,0]
[null,null,null,37904,null,7079,44983]
[]
[" (*)","Врста извештаја - уноси се шифра и то за:",null," (**)","За сваки извор попуњава се посебна табела\n (извор 01, извор 04, извор 05-08, извор 09-12, извор 13-15)",null,null,"(**)","Индикатор извештаја"]
[null,1,"Годишњи план",null,null,"01","Приходи из буџета",null,1,"месечни"]
[null,2,"Привремено финансирање",null,null,"04","Сопствени приходи",null,3,"квартални"]
[null,3,"Ребаланс",null,null,"05-08","Донације",null,6,"шестомесечни"]
[null,4,"Текући буџет",null,null,"09-12","Примања од продаје финансијске и нефинансијске имовине и задуживања",null,9,"деветомесечни"]
[null,5,"Извршено",null,null,"13-15","Нераспоређени вишак прихода и неутрошена средства из ранијих година",null,12,"годишњи"]
[null,6,"Неизмирене доспеле обавезе"]
[]
[]
[{"$nulls":6},"                 Потпис овлашћеног лица"]
["у","__________________ , __________ год",null,null,"М П",null," ____________________________________"]

{"sheet":"Tabela2_Rashodi","index":8,"n_rows":56,"n_cols":25,"rows_kept":56,"cut":false,"hidden":true,"merged":[[10,5,12,5],[10,7,12,7],[10,23,12,23],[10,6,12,6],[10,15,12,15],[10,8,12,8],[10,9,12,9],[10,18,12,18],[10,19,12,19],[10,14,12,14],[10,24,12,24],[10,16,12,16],[10,17,12,17],[10,22,12,22],[10,10,12,10],[10,11,12,11],[10,12,12,12],[10,21,12,21],[10,20,12,20],[10,13,12,13],[28,3,28,4],[13,3,13,4],[14,3,14,4],[16,3,16,4],[25,3,25,4],[17,3,17,4],[18,3,18,4],[27,3,27,4],[19,3,19,4],[20,3,20,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[10,0,13,0],[10,1,13,1],[10,2,13,2],[15,3,15,4],[26,3,26,4],[10,3,12,4],[29,3,29,4],[30,3,30,4],[35,3,35,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[34,3,34,4],[21,3,21,4],[44,3,44,4],[45,3,45,4],[39,3,39,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[42,3,42,4],[43,3,43,4],[41,3,41,4],[40,3,40,4]],"flags":["formulas_cached_only"]}
[null,null,"РАСХОДИ И ИЗДАЦИ ОПШТИНЕ (ГРАДА) ПО ЕКОНОМСКОЈ И ФУНКЦИОНАЛНОЈ КЛАСИФИКАЦИЈИ",{"$nulls":14},"Образац 2."]
[null,null," - Кумулатив за исказани период"]
[]
[null,null,"Врста извештаја (*):",null,4,"Текући буџет"]
[null,null,"Ознака трезора",null,"051"]
[null,null,"Назив општине (града):",null,"KРУПАЊ"]
[null,null,"Година",null,2014,{"$nulls":11},"Индикатор (**)",1]
[null,null,"Период:","01-",12]
[null,null,"Извор (**):",null,"01","Приходи из буџета"]
[{"$nulls":22},"u 000 дин."]
["Позиција","Конто","Опис","Опште јавне услуге",null,"Јавни ред и безбедност (ком.полиција и др.)","Предшколско образовање","Основно образовање","Средње образовање","Здравство","Дечија заштита","Социјална заштита","Спорт","Култура, религија, издаваштво и организ.","Развој заједнице (земљиште и др.)","Водоснабдевање","Остали стамбено комунални послови","Пољопривреда","Грејање","Локални путеви, улице","Градски саобраћај","Туризам","Остали економски послови","Заштита животне средине","Укупно"]
[]
[]
[null,null,null,100,null,300,911,"912 до 916",920,700,"040","010,070,090",810,"820, 830, 840,860",620,630,"600 - остало",421,436,451,455,473,"400 - остало",500]
[1,2,3,4,null,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[1,411,"Плате, додаци и накнаде запослених (зараде)",32950,1900000,940,11791,0,0,0,0,0,0,5950,0,0,0,0,0,0,0,0,0,0,51631]
[2,412,"Социјални доприноси на терет послодавца",5924,1900000,170,2167,0,0,0,0,0,0,1070,0,0,0,0,0,0,0,0,0,0,9331]
[3,"413-418","Остали расходи за запослене",2648,1900000,0,829,0,0,0,0,0,0,411,0,0,0,0,0,0,0,0,0,0,3888]
[4,421,"Стални трошкови",3763,1900000,0,939,0,0,0,0,0,0,2203,0,920,0,0,0,0,0,0,0,300,8125]
[5,422,"Трошкови путовања",4323,1900000,21,825,0,0,0,0,0,10,30,0,0,0,0,0,0,0,0,0,0,5209]
[6,423,"Услуге по уговору",16233,1900000,0,2002,312,0,550,0,0,1865,7684,10,610,500,706,0,10,0,0,30,0,30512]
[7,424,"Специјализоване услуге",1220,1900000,90,188,0,0,0,0,0,0,900,6270,260,7000,510,0,20,0,0,230,4768,21456]
[8,425,"Текуће поправке и одржавање",918,1900000,0,398,0,0,0,0,0,270,910,200,0,350,0,0,2106,0,0,0,0,5152]
[9,426,"Материјал",2715,1900000,10,1110,0,0,0,0,0,75,890,0,160,500,38,0,0,0,0,80,0,5578]
[10,43,"Употреба основних средстава",0,1900000,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,441,"Отплата домаћих камата",2100,1900000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2100]
[12,442,"Отплата страних камата",0,1900000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,444," Пратећи трошкови задуживања",0,1900000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,4511,"Текуће субвенције јавним нефинансијским предузећима и организацијама",0,1900000,null,null,0,0,0,0,0,0,0,0,0,960,20773,0,0,0,3305,10460,0,35498]
[15,4512,"Капиталне субвенције јавним нефинансијским предузећима и организацијама ",0,1900000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"4521, 4531, 4541"," Остале текуће субвенције",0,1900000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"4522, 4532, 4542"," Остале капиталне субвенције ",0,1900000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,4631,"Текући трансфери осталим нивоима власти",0,1900000,0,null,35431,6379,0,0,9016,0,0,0,0,0,0,0,0,0,0,0,0,50826]
[19,4632,"Капитални трансфери осталим нивоима власти",0,1900000,null,null,2472,700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3172]
[20,464,"Дотације организацијама обавезног социјалног осигурања",0,1900000,null,null,0,0,5433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5433]
[21,465,"Остале дотације и трансфери",3370,1900000,105,1101,0,0,0,0,0,0,720,0,0,0,0,0,0,0,0,0,0,5296]
[22,472,"Накнаде за социјалну заштиту",5679,1900000,0,null,0,0,0,7230,5976,800,0,0,0,0,0,0,0,0,0,0,0,19685]
[23,48,"Остали расходи",19123,1900000,0,null,0,0,0,0,2625,7951,204,0,100,0,0,0,0,0,94,349,2281,32727]
[24,49911,"Текућа буџетска резерва",3777,1900000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3777]
[25,49912,"Стална буџетска резерва",1500,1900000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1500]
[26,5,"Издаци за нефинансијску имовину",18877,1900000,2203,0,0,0,0,0,4553,8183,800,9614,1988,560,4000,0,64069,0,0,16208,4209,135264]
[27,611," Отплата главнице домаћим кредиторима",10946,1900000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10946]
[28,612," Отплата главнице страним кредиторима",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,614,"Отплата главнице за финансијски лизинг",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,62,"Набавка финансијске имовине",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,136066,null,3539,21350,38215,7079,5983,7230,22170,19154,21772,16094,4038,9870,26027,0,66205,0,3399,27357,11558,447106]
[]
[" (*)","Врста извештаја - уноси се шифра и то за:",null,null,null," (**)","За сваки извор попуњава се посебна табела (извор 01, извор 04, извор 05-08, извор 09-12, извор 13-15)",{"$nulls":14},"(**)","Индикатор извештаја"]
[null,1,"Годишњи план",null,null,"01","Приходи из буџета",{"$nulls":15},1,"месечни"]
[null,2,"Привремено финансирање",null,null,"04","Сопствени приходи",{"$nulls":15},3,"квартални"]
[null,3,"Ребаланс",null,null,"05-08","Донације",{"$nulls":15},6,"шестомесечни"]
[null,4,"Текући буџет",null,null,"09-12","Примања од продаје финансијске и нефинансијске имовине и задуживања",{"$nulls":15},9,"деветомесечни"]
[null,5,"Извршено",null,null,"13-15","Нераспоређени вишак прихода и неутрошена средства из ранијих година",{"$nulls":15},12,"годишњи"]
[null,6,"Неизмирене доспеле обавезе"]
[{"$nulls":20},"                 Потпис овлашћеног лица"]
[{"$nulls":14},"у","___________ , _______________ год.                           М П",{"$nulls":4}," ____________________________________"]

{"sheet":"RASHODI 2017","index":9,"n_rows":2028,"n_cols":75,"rows_kept":2028,"cut":false,"hidden":false,"merged":[[1950,51,1950,64],[0,23,4,23],[497,16,497,18],[326,16,326,18],[1339,5,1339,18],[1435,11,1435,18],[1747,18,1748,18],[419,18,420,18],[1653,18,1654,18],[0,24,4,24],[0,25,4,25],[0,30,4,30],[0,31,4,31],[0,33,4,33],[2,28,4,28],[0,26,1,29],[2,27,4,27],[2,29,4,29],[2,26,4,26],[0,32,4,32],[0,22,4,22],[0,21,4,21],[888,16,888,18],[1452,16,1452,18],[0,16,4,16],[0,18,4,18],[0,17,4,17],[0,19,4,19],[0,20,4,20],[0,12,3,15],[2009,18,2010,18],[2003,18,2004,18],[2005,18,2006,18],[2007,18,2008,18],[1913,11,1913,18],[0,1,4,1],[0,11,4,11],[0,2,4,2],[0,5,4,5],[0,8,4,9],[0,10,4,10],[0,3,4,3],[0,34,4,34],[0,50,4,50],[0,35,4,35],[2,36,4,36],[2,38,4,38],[2,39,4,39],[0,36,1,47],[2,42,4,42],[0,48,1,48],[0,71,0,72],[0,69,4,69],[0,63,4,63],[0,64,4,64],[2,49,4,49],[0,61,4,61],[2,58,4,58],[2,57,4,57],[2,53,4,53],[0,49,1,49],[2,48,4,48],[2,41,4,41],[2,46,4,46],[2,37,4,37],[2,40,4,40],[2,44,4,44],[2,45,4,45],[2,43,4,43],[2,47,4,47],[2,51,4,51],[0,51,1,54],[0,55,4,55],[0,58,1,59],[0,56,4,56],[2,52,4,52],[2,59,4,59],[2,54,4,54],[1923,7,1923,8],[1924,7,1924,8],[1914,1,1914,41],[1916,1,1916,38],[1920,5,1921,37],[1919,11,1919,18],[1918,5,1918,6],[1922,7,1922,8],[1924,38,1924,40]],"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.","РАСХОДИ И ИЗДАЦИ","ПЛАН БУЏЕТА 2013. ГОДИНЕ","ИЗВРШ. БУЏЕТА 2013.","ИЗВРШ. БУЏЕТА 2014.","ПЛАН БУЏЕТА 2014. ГОДИНЕ","ПЛАН БУЏЕТА 2015. ГОДИНЕ","ИЗВРШЕЊЕ БУЏЕТА 2015. ГОДИНЕ","ПРВОБИТНИ ПЛАН БУЏЕТА 2016 ",{"$nulls":4},"ПЛАН БУЏЕТА 2016 ","ПЛАН БУЏЕТА 2016. ГОДИНЕ - (ИЗВОР 01 + ИЗВОР 13)","ИЗВРШЕЊЕ БУЏЕТА 31.12.2016. ГОДИНЕ","ИЗВРШЕЊЕ БУЏЕТА 30.09.2016. ГОДИНЕ","Разлика План - Извршење","ДОНАЦИЈЕ","БУЏЕТСКА СРЕДСТВА У 2017. ГОДИНИ",{"$nulls":13},"ЈОШ ЗАХТЕВ ЗА Д0ДАТНА СРЕДСТВА 2018","ИЗВРШЕЊЕ 2016",null,null,null,"ИЗВРШЕЊЕ 2016 ",null,null,"БУЏЕСКА СРЕДСТВА",null,null,"РЕПУБЛИЧКА СРЕДСТВА У 2017. - ИЗВОР 07",null,"РЕБАЛАНС УКУПНА СРЕДСТВА    У 2017. ГОДИНИ   (15+16)","%         14/ 13     ",{"$nulls":4},"Економска класификац.",null,"2014 - a"]
[{"$nulls":71},"F.ja - 474"]
[{"$nulls":26},"БУЏЕТСКА СРЕДСТВА 2016. ГОДИНЕ","СРЕДСТВА ИЗ КРЕДИТА 2016. ГОДИНЕ ","СРЕДСТВА ИЗ ВИШКА ПРИХОДА 2016. ГОДИНЕ ","СВЕГА",null,"РЕБАЛАНС 2016. ГОДИНЕ - ИЗВОР 01",null,null,null,"СРЕДСТВА ИЗ ВИШКА ПРИХОДА 2016. ГОДИНЕ ","РЕПУБЛИЧКА СРЕДСТВА У 2017. - ИЗВОР 07","ИЗВРШЕЊЕ извор 04","СОПСТВЕНИ ПРИХОДИ У 2017. ИЗВОР 04","РЕБАЛАНС 2016. ГОДИНЕ - ИЗВОР 01","ИЗВРШЕЊЕ извор 13","ПРВИ ПЛАН ВИШАК ПРХОДА НАД РАСХОДИМА  ИЗ 2016.  - ИЗВОР 13","РЕБАЛАНС -ВИШАК ПРХОДА НАД РАСХОДИМА  ИЗ 2016.  - ИЗВОР 13","ИЗВРШЕЊЕ извор 01","ИЗВРШЕЊЕ 01","ПРВИ ПЛАН БУЏЕТСКА СРЕДСТВА 2017. ГОДИНЕ - ИЗВОР 01","БУЏЕТСКА СРЕДСТВА 2017. ГОДИНЕ - ИЗВОР 01","РЕБАЛАНС -БУЏЕТСКА СРЕДСТВА 2017. ГОДИНЕ - ИЗВОР 01","РЕБАЛАНС УКУПНА БУЏЕТСКА СРЕДСТВ 2017 (8+11+14)","ЗАХТЕВ ЗА Д0ДАТНА СРЕДСТВА 2017. ГОДИНЕ - ИЗВОР 01",null,"Свега септембар","СРЕДСТВА ИЗ КРЕДИТА 2016. ГОДИНЕ ","СРЕДСТВА ИЗ ВИШКА ПРИХОДА 2016. ГОДИНЕ ","СВЕГА","Свега септембар","РЕБАЛАНС -БУЏЕТСКА СРЕДСТВА 2017. ГОДИНЕ - ИЗВОР 01","Прекорач. месечне квоте","Расходи из Прихода индирект. Корисника","Свега       (12+13","Донације",null,"Свега       (15+16)",{"$nulls":4},1.055]
[{"$nulls":67},1.05,null,null,null,512,null,null,{"$error":"#REF!"}]
[{"$nulls":12},"07","13","04","01",{"$nulls":50},11,1.045,null,null,null,512500,{"$error":"#REF!"}]
[null,1,2,null,null,"3",{"$nulls":5},4,null,null,null,5,6,5,6,10,11,12,13,9,10,12,12,null,null,null,12,11,12,12,null,null,12,7,8,14,9,10,11,12,15,13,15,14,15,16,null,14,null,null,null,14,14,15,13,14,15,16,17,17,18,{"$nulls":4},8,null,511100,{"$error":"#REF!"}]
[null,1,91894,{"$nulls":15},"СКУПШТИНА ОПШТИНЕ",{"$nulls":4},6408876.78,5960540.380000001,5854120,6315026.749999999,0,0,6315026.749999999,6315026.749999999,7675931.22,7259758.499999999,5861598.550000001,1814332.67,null,0,0,0,7634600,0,0,0,2194175.42,1252773.24,5866553,5866553,5985553,5985553,0,0,5861598.550000001,0,0,5861598.550000001,5861598.550000001,5985553,{"$error":"#REF!"},0,5985553,0,0,0,5985553]
[null,null,null,"16",null,"2101",{"$nulls":12},"ПРОГРАМ 16: Полит.систем локал.самоуправе",{"$nulls":4},6408876.78,5960540.380000001,5854120,6315026.749999999,0,0,6315026.749999999,6315026.749999999,7675931.22,7259758.499999999,5861598.550000001,1814332.67,0,0,0,0,7634600,0,0,0,2194175.42,1252773.24,5866553,5866553,5985553,5985553,0,0,5861598.550000001,0,0,5861598.550000001,5861598.550000001,5985553,{"$error":"#REF!"},0,5985553,0,0,0,5985553]
[null,null,null,"16-1",null,"2101-0001",{"$nulls":11},"01","Функционисање скупштине",{"$nulls":4},6408876.78,5960540.380000001,5854120,6315026.749999999,0,0,6315026.749999999,6315026.749999999,7675931.22,7259758.499999999,5861598.550000001,1814332.67,null,0,0,0,7634600,0,0,0,2194175.42,1252773.24,5866553,5866553,5985553,5985553,0,0,5861598.550000001,0,0,5861598.550000001,5861598.550000001,5985553,{"$error":"#REF!"},0,5985553,0,0,0,5985553]
[]
[{"$nulls":11},111,{"$nulls":6},"Извршни и законодавни органи,",7319667,6771368,6100961,7174588,6408876.78,5960540.380000001,5854120,6315026.749999999,0,0,6315026.749999999,6315026.749999999,7675931.22,7259758.499999999,5861598.550000001,1814332.669999999,null,0,0,0,7634600,0,0,0,2194175.42,1252773.24,5866553,5866553,5985553,5985553,0,null,5861598.550000001,null,null,5861598.550000001,5861598.550000001,5985553,null,null,5985553,null,0,null,5985553,null,0]
[{"$nulls":4},91894,null,"100411",null,"111","411","1",{"$nulls":4},1,null,411000,"Плате и додаци запослених",1229683,1229683,2544327,2641170,2396076,2154141.56,2154200,2154200,null,null,2154200,2154200,2300000,1984948.65,1755252.63,544747.3700000001,{"$nulls":4},2300000,null,null,null,382852.55,267054.14,940000,940000,940000,940000,null,null,1755252.63,null,null,1755252.63,1755252.63,940000,{"$error":"#REF!"},null,940000,null,null,null,940000,1,null,{"$error":"#REF!"},{"$error":"#REF!"},null,411000]
[{"$nulls":4},91894,null,"100412",null,"111","412","1",{"$nulls":4},2,null,412000,"Социјални доприноси на терет послодавца",220122,220122,455438,505019,457921,385579.48,385589,385589,null,null,385589,385589,395000,355288.99,314176.81,80823.19,{"$nulls":4},395000,null,null,null,69296.65,47802.4,140000,140000,164000,164000,null,null,314176.81,null,null,314176.81,314176.81,164000,{"$error":"#REF!"},null,164000,null,null,null,164000,1.1714285714285715,null,{"$error":"#REF!"},{"$error":"#REF!"},null,412000]
[{"$nulls":4},91894,null,"100465",null,"111","465112","1",{"$nulls":4},5,null,465112,"Остале текуће дотације по закону",null,null,24920,24920,317924,286390.66,282199,282199,null,null,282199,282199,282199,271649.15,240909.98,41289.01999999999,{"$nulls":4},282199,null,null,null,34614.94,28522.8,120000,120000,100000,100000,null,null,240909.98,null,null,240909.98,240909.98,100000,{"$error":"#REF!"},null,100000,null,null,null,100000,0.8333333333333334]
[{"$nulls":4},91894,null,"100422",null,"111","422","1",{"$nulls":4},3,1,422000,"Трошкови путовања",135547,9766,17155,135547,101660,40193.68,101660,101660,null,null,101660,101660,20000,0,0,20000,{"$nulls":4},20000,{"$nulls":5},101660,101660,101660,101660,null,null,0,null,null,0,0,101660,{"$error":"#REF!"},null,101660,null,null,null,101660,1,null,{"$error":"#REF!"},{"$error":"#REF!"},null,422000]
[{"$nulls":4},91894,null,"100422",null,"111","422","1",{"$nulls":4},3,2,422000,"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,{"$nulls":4},2200000,null,null,null,568222.39,371817.68,2200000,2200000,2200000,2200000,null,null,1538096.87,null,null,1538096.87,1538096.87,2200000,{"$error":"#REF!"},null,2200000,null,null,null,2200000,1,{"$nulls":4},422000]
[{"$nulls":4},91894,null,"100423",null,"111","423","1",{"$nulls":4},4,1,423000,"Трошкови локалних избора",720349,720348,null,null,112227.98,112227.98,1000000,1124224.85,null,null,1124224.85,1124224.85,1124224.85,1106613.99,1106613.99,17610.860000000102,{"$nulls":4},1124225,null,null,null,678215.91,97655.07,700000,700000,815000,815000,null,null,1106613.99,null,null,1106613.99,1106613.99,815000,{"$error":"#REF!"},null,815000,null,null,null,815000,1.1642857142857144,{"$nulls":4},423000]
[{"$nulls":4},91894,null,"100423",null,"111","423","1",{"$nulls":4},4,2,423000,"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,null,null,null,188433.55,150746.84,444000,444000,444000,444000,null,null,37686.71,null,null,37686.71,37686.71,444000,{"$error":"#REF!"},null,444000,null,null,null,444000,1,{"$nulls":4},423000]
[{"$nulls":4},91894,null,"100423",null,"111","423","1",{"$nulls":4},4,3,423000,"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,{"$nulls":4},962359,null,null,null,243491.43,281912.31,1000000,1000000,1000000,1000000,null,null,740791.56,null,null,740791.56,740791.56,1000000,{"$error":"#REF!"},null,1000000,null,null,null,1000000,1,{"$nulls":4},423000]
[{"$nulls":4},91894,null,"100480",null,"111","481","1",{"$nulls":4},6,1,481000,"Финансирање политичких странака (изборна кампања)",{"$nulls":6},81260,81260,null,null,81260,81260,76605,76605,76605,0,{"$nulls":4},76605,{"$nulls":4},7262,88357,88357,88357,88357,null,null,76605,null,null,76605,76605,88357,{"$error":"#REF!"},null,88357,null,null,null,88357,1,{"$nulls":4},481000]
[{"$nulls":4},91894,null,"100480",null,"111","481","1",{"$nulls":4},6,2,481000,"Финансирање политичких странака (редован рад)",600000,599976,502157,600000,121464,121464,124212,124212,null,null,124212,124212,124212,113871,51465,72747,{"$nulls":4},124212,null,null,null,29048,null,132536,132536,132536,132536,null,null,51465,null,null,51465,51465,132536,{"$error":"#REF!"},null,132536,null,null,null,132536,1,{"$nulls":4},481000]
[null,2,91895,{"$nulls":15},"ПРЕДСЕДНИК ОПШТИНЕ ",{"$nulls":4},11569860,10442126.4,10207689,10695215.07,0,0,10695215.07,10695215.07,12317432.09,11307783.57,8053889.510000001,4263542.58,null,0,0,0,12003104,0,0,0,5748683.25,4619473.79,12824523.22,11602291,11454040,11454040,0,0,8053889.510000001,0,0,8053889.510000001,8053889.510000001,11454040,{"$error":"#REF!"},0,11454040,0,0,0,11454040]
[{"$nulls":5},"2101",{"$nulls":12},"ПРОГРАМ 16: Полит.систем локал.самоуправе",{"$nulls":4},11569860,10442126.4,10207689,10695215.07,0,0,10695215.07,10695215.07,12317432.09,11307783.57,8053889.510000001,4263542.58,null,0,0,0,12003104,0,0,0,5748683.25,4619473.79,12824523.22,11602291,11454040,11454040,0,0,8053889.510000001,0,0,8053889.510000001,8053889.510000001,11454040,{"$error":"#REF!"},0,11454040,0,0,0,11454040]
[null,null,null,"16-21",null,"2101-0002",{"$nulls":11},"01","Функционисање извршних органа (ПРЕДСЕДНИК)",{"$nulls":4},11569860,10442126.4,10207689,10695215.07,0,0,10695215.07,10695215.07,12317432.09,11307783.57,8053889.510000001,4263542.58,null,0,0,0,12003104,0,0,0,5748683.25,4619473.79,12824523.22,11602291,11454040,11454040,0,0,8053889.510000001,0,0,8053889.510000001,8053889.510000001,11454040,{"$error":"#REF!"},0,11454040,0,0,0,11454040]
[{"$nulls":34},0,{"$nulls":24},0]
[{"$nulls":11},111,{"$nulls":6},"Извршни и законодавни органи,",14584248.333333334,14147166,15643135,16493900,11569860,10442126.4,10207689,10695215.07,0,0,10695215.07,10695215.07,12317432.09,11307783.57,8053889.510000001,4263542.579999999,null,0,0,0,12003104,0,0,0,5748683.25,4619473.79,12824523.22,11602291,11454040,11454040,0,null,8053889.510000001,0,0,8053889.510000001,8053889.510000001,11454040,{"$error":"#REF!"},0,11454040,0,0,0,11454040]
[{"$nulls":4},91895,null,"100411",null,"111","411","2",{"$nulls":4},7,null,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,{"$nulls":4},4830000,null,null,null,1039087.36,725399.63,3830000,3830000,2550000,2550000,null,null,3166501.51,null,null,3166501.51,3166501.51,2550000,{"$error":"#REF!"},null,2550000,null,null,null,2550000,0.6657963446475196,{"$nulls":4},411000]
[{"$nulls":4},91895,null,"100412",null,"111","412","2",{"$nulls":4},9,null,412000,"Социјални доприноси на терет послодавца",584271,551247,748050,784895,661500,604287.96,600471,600471,null,null,600471,600471,869926,742944.63,556290.27,313635.73,{"$nulls":4},869926,null,null,null,185229.32,129845.57,764926,764926,500000,500000,null,null,556290.27,null,null,556290.27,556290.27,500000,{"$error":"#REF!"},null,500000,null,null,null,500000,0.6536580009046626,{"$nulls":4},412000]
[{"$nulls":4},91895,null,"100465",null,"111","465112","2",{"$nulls":4},17,null,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,{"$nulls":4},590000,null,null,null,93416.74,76975.48,511325,511325,300000,300000,null,null,409073.28,null,null,409073.28,409073.28,300000,{"$error":"#REF!"},null,300000,null,null,null,300000,0.5867109959419156]
[{"$nulls":4},91895,null,"100414",null,"111","414","2",{"$nulls":6},414000,"Социјална давања запосленима-помоћи",{"$nulls":7},63214,null,null,63214,63214,63214,63214,63214,{"$nulls":5},63214,{"$nulls":8},0,null,null,63214,null,null,63214,63214,{"$nulls":7},0]
[{"$nulls":4},91895,null,"100421",null,"111","421","2",{"$nulls":4},11,1,421000,"Стални трошкови",488172,306235,363978,375448,325448,322184.97,225448,225448,null,null,225448,225448,224169,175759.28,174709,49460,{"$nulls":4},224169,{"$nulls":5},225448,225448,225448,225448,null,null,174709,null,null,174709,174709,225448,{"$error":"#REF!"},null,225448,null,null,null,225448,1,{"$nulls":4},421000]
[{"$nulls":4},91895,null,"100421",null,"111","421","2",{"$nulls":4},11,2,421900,"Чланарина Заједници општина и градова              ",215724,127836,211952,211952,217412,217412,217412,217412,null,null,217412,217412,217412,90964,68223,149189,{"$nulls":4},217412,null,null,null,24281,24281,217412,217412,217412,217412,null,null,68223,null,null,68223,68223,217412,{"$error":"#REF!"},null,217412,null,null,null,217412,1,{"$nulls":4},421900]
[{"$nulls":4},91895,null,"100421",null,"111","421","2",{"$nulls":4},11,3,421000,"Учешће у финансирању Архива Шабац",{"$nulls":4},123000,0,123000,123000,null,null,123000,123000,0,0,0,0,{"$nulls":10},123000,123000,123000,123000,null,null,0,null,null,0,0,123000,{"$error":"#REF!"},null,123000,null,null,null,123000,1]
[{"$nulls":4},91895,null,"100422",null,"111","422","2",{"$nulls":4},12,null,422000,"Трошкови путовања",844937,827200,787442,821283,200000,131034,150000,150000,null,null,150000,150000,149850,133602,40500,109350,{"$nulls":4},149850,null,null,null,145998.18,55395.19,150000,150000,250000,250000,null,null,40500,null,null,40500,40500,250000,{"$error":"#REF!"},null,250000,null,null,null,250000,1.6666666666666667,{"$nulls":4},422000]
[{"$nulls":4},91895,null,"100423",null,"111","423","2",{"$nulls":6},423000,"Услуге по уговору",5906932,5895864,3840902,3912925,2524000,2124737.66,2315658,2739970.0700000003,0,0,2739970.0700000003,2739970.0700000003,2644920.14,2624594.87,1819355.4300000002,825564.71,null,0,0,0,2539971,0,0,0,1171696.68,811092.1200000001,3220000,3112000,3220000,3220000,null,null,1819355.4300000002,null,null,1819355.4300000002,1819355.4300000002,3220000,{"$error":"#REF!"},0,3220000,0,0,0,3220000,1,{"$nulls":4},423000]
[{"$nulls":15},14,1,null,"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,{"$nulls":4},1427971,null,null,null,804632.07,554771.67,1800000,1800000,1800000,1800000,null,null,1023994.85,null,null,1023994.85,1023994.85,1800000,{"$error":"#REF!"},null,1800000,null,null,null,1800000,1]
[{"$nulls":15},14,2,null,"Усл.израде екстерне ревизије заврш.рачуна за 2016. год. ",192000,192000,186000,192000,174000,174000,192000,192000,null,null,192000,192000,192000,174000,174000,18000,{"$nulls":4},192000,{"$nulls":5},300000,192000,300000,300000,null,null,174000,null,null,174000,174000,300000,{"$error":"#REF!"},null,300000,null,null,null,300000,1]
[{"$nulls":15},14,3,null,"Услуга одржавања сајта опстине",{"$nulls":6},200000,200000,null,null,200000,200000,0,null,0,0,{"$nulls":10},200000,200000,200000,200000,null,null,0,null,null,null,0,200000,null,null,200000,null,null,null,200000,1]
[{"$nulls":15},14,4,null,"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,{"$nulls":4},920000,null,null,null,367064.61,256320.45,920000,920000,920000,920000,null,null,621360.58,null,null,621360.58,621360.58,920000,{"$error":"#REF!"},null,920000,null,null,null,920000,1]
[{"$nulls":18}," јубиларних датума - репрезентација",{"$nulls":6},0,0,null,null,0,0,0,0,null,0,{"$nulls":4},0,{"$nulls":5},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,"Текуће поправке и одржавање",658940,618003,675968,768180,440000,419223.93,468180,468180,null,null,468180,468180,350000,348785.6,222332.32,127667.68,{"$nulls":4},350000,null,null,null,310298.65,245095.37,468180,468180,468180,468180,null,null,222332.32,null,null,222332.32,222332.32,468180,{"$error":"#REF!"},null,468180,null,null,null,468180,1,{"$nulls":4},425000]
[{"$nulls":4},91895,null,"100426",null,"111","426","2",{"$nulls":4},16,null,426000,"Материјал",1766875,1766310,1645114,1645264,1200000,1159815.92,760549,760549,null,null,760549,760549,1306261.95,1305382.08,688502.66,617759.2899999999,{"$nulls":4},1096883,null,null,null,625026.18,572132.29,1100000,1100000,1100000,1100000,null,null,688502.66,null,null,688502.66,688502.66,1100000,{"$error":"#REF!"},null,1100000,null,null,null,1100000,1,{"$nulls":4},426000]
[{"$nulls":4},91895,null,"100480",null,"111","482","2",{"$nulls":4},19,null,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,{"$nulls":4},1071679,null,null,null,2153649.14,1979257.14,2214232.22,1100000,2500000,2500000,null,null,845188.04,null,null,845188.04,845188.04,2500000,{"$error":"#REF!"},null,2500000,null,null,null,2500000,1.129059534686023,{"$nulls":4},482000]
[null,null,null,"16-3",null,"2101-0003",{"$nulls":11},"01","Подрш.раду извршн.органа власти и скупштине",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,888109.86,627655.31,3032000,3032000,3000000,3000000,0,0,0,0,0,0,0,3000000,{"$error":"#REF!"},0,2730000,0,0,0,3000000]
[]
[{"$nulls":11},111,{"$nulls":6},"Извршни и законодавни органи,",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,888109.86,627655.31,3032000,3032000,3000000,3000000,0,null,0,0,0,0,0,3000000,{"$error":"#REF!"},0,2730000,0,0,0,3000000]
[{"$nulls":4},91895,null,"100411",null,"111","411","21",{"$nulls":4},8,null,411000,"Плате и додаци запослених",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,699761.11,488275.13,2360000,2360000,2360000,2360000,0,null,0,null,null,null,0,2360000,{"$error":"#REF!"},null,2360000,null,null,0,2360000,1,{"$nulls":4},411000]
[{"$nulls":4},91895,null,"100412",null,"111","412","21",{"$nulls":4},10,null,412000,"Социјални доприноси на терет послодавца",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,125257.16,87401.17,360000,360000,360000,360000,0,null,0,null,null,null,0,360000,{"$error":"#REF!"},null,360000,null,null,0,360000,1,{"$nulls":4},412000]
[{"$nulls":4},91895,null,"100465",null,"111","465112","21",{"$nulls":4},18,null,465112,"Остале текуће дотације по закону",{"$nulls":24},63091.59,51979.01,302000,302000,270000,270000,{"$nulls":7},270000,{"$nulls":6},270000,0.8940397350993378]
[{"$nulls":4},91895,null,"100422",null,"111","422","21",{"$nulls":4},13,null,422000,"Трошкови путовања",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":5},10000,10000,10000,10000,0,null,0,null,null,null,0,10000,{"$error":"#REF!"},null,10000,null,null,0,10000,1,{"$nulls":4},422000]
[{"$nulls":4},91895,null,"100424",null,"111","424","21",{"$nulls":6},424000,"Специјализоване услуге",{"$nulls":4},0,0,{"$nulls":7},0,0,0,{"$nulls":16},0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},426000]
[null,3,91896,{"$nulls":15},"ОПШТИНСКО ВЕЋЕ",{"$nulls":4},1000000,987840,675000,675000,0,0,675000,675000,892000,889929.69,491203.29,400796.71,null,0,0,0,885000,0,0,0,323411.48,219576.43,885000,885000,885000,885000,0,0,0,0,0,0,0,885000,{"$error":"#REF!"},0,885000,0,0,0,885000]
[{"$nulls":5},"2101",{"$nulls":12},"ПРОГРАМ 16: Полит.систем локал.самоуправе",{"$nulls":4},1000000,987840,675000,675000,0,0,675000,675000,892000,889929.69,491203.29,400796.71,null,0,0,0,885000,0,0,0,323411.48,219576.43,885000,885000,885000,885000,0,0,0,0,0,0,0,885000,{"$error":"#REF!"},0,885000,0,0,0,885000]
[null,null,null,"16-22",null,"2101-0002",{"$nulls":11},"01","Функционисање извршних органа",{"$nulls":4},1000000,987840,675000,675000,0,0,675000,675000,892000,889929.69,491203.29,400796.71,null,0,0,0,885000,0,0,0,323411.48,219576.43,885000,885000,885000,885000,0,0,0,0,0,0,0,885000,{"$error":"#REF!"},0,885000,0,0,0,885000]
[{"$nulls":34},0,{"$nulls":24},0]
[{"$nulls":11},111,{"$nulls":6},"Извршни и законодавни органи,",0,0,0,0,1000000,987840,675000,675000,0,0,675000,675000,892000,889929.69,491203.29,400796.71,null,0,0,0,885000,0,0,0,323411.48,219576.43,885000,885000,885000,885000,0,null,0,0,0,0,0,885000,{"$error":"#REF!"},0,885000,0,0,0,885000]
[{"$nulls":4},91896,null,"100422",null,"111","422",{"$nulls":5},20,null,422000,"Трошкови путовања",{"$nulls":4},1000000,987840,675000,675000,null,null,675000,675000,892000,889929.69,491203.29,400796.71,{"$nulls":4},885000,null,null,null,323411.48,219576.43,885000,885000,885000,885000,0,null,0,null,null,null,0,885000,{"$error":"#REF!"},null,885000,null,null,0,885000,1,{"$nulls":4},422000]
[{"$nulls":4},91896,null,"100423",null,"111","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":4},0,0,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":4},91896,null,"100426",null,"111","426",{"$nulls":7},426000,"Материјал",{"$nulls":4},0,0,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[null,4,"05477",{"$nulls":15},"ОПШТИНСКО ПРАВОБРАНИЛАШТВО",{"$nulls":4},1246295,1215020.83,1240581,1240581,0,0,1240581,1240581,1209736,1219487.3499999999,914115.22,295620.78,null,0,0,0,1209736,0,0,0,492883.12999999995,348138.41,1240581,1240581,1245995,1245995,0,0,0,0,0,0,0,1245995,{"$error":"#REF!"},0,1245995,0,0,0,1245995]
[{"$nulls":5},"0602",{"$nulls":12},"ПРОГРАМ 15: Опште јавне услуге управе",{"$nulls":4},1246295,1215020.83,1240581,1240581,0,0,1240581,1240581,1209736,1219487.3499999999,914115.22,295620.78,null,0,0,0,1209736,0,0,0,492883.12999999995,348138.41,1240581,1240581,1245995,1245995,0,0,0,0,0,0,0,1245995,{"$error":"#REF!"},0,1245995,0,0,0,1245995]
[null,null,null,"15-4",null,"0602-0004",{"$nulls":11},"01","Општинско/градско правобранилаштво",{"$nulls":4},1246295,1215020.83,1240581,1240581,0,0,1240581,1240581,1209736,1219487.3499999999,914115.22,295620.78,null,0,0,0,1209736,0,0,0,492883.12999999995,348138.41,1240581,1240581,1245995,1245995,0,0,0,0,0,0,0,1245995,{"$error":"#REF!"},0,1245995,0,0,0,1245995]
[]
[{"$nulls":11},330,{"$nulls":6},"Судови",348230,348230,604585,611565,1246295,1215020.83,1240581,1240581,0,0,1240581,1240581,1209736,1219487.3499999999,914115.22,295620.78,null,0,0,0,1209736,0,0,0,492883.12999999995,348138.41,1240581,1240581,1245995,1245995,0,null,0,0,0,0,0,1245995,{"$error":"#REF!"},0,1245995,0,0,0,1245995]
[{"$nulls":4},"05477",null,"300411",null,"330","411","3",{"$nulls":4},21,null,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,{"$nulls":4},923352,null,null,null,388171.54,270652.37,923352,923352,940000,940000,0,null,0,null,null,null,0,940000,{"$error":"#REF!"},null,940000,null,null,0,940000,1.0180299604051326,{"$nulls":4},411000]
[{"$nulls":4},"05477",null,"300412",null,"330","412","3",{"$nulls":4},22,null,412000,"Социјални доприноси на терет послодавца",52869,52869,89642,90882,166770,165323.47,165276,165276,null,null,165276,165276,165276,166286.27,124671.95,40604.05,{"$nulls":4},165276,null,null,null,69482.03,48446.1,165276,165276,170000,170000,0,null,0,null,null,null,0,170000,{"$error":"#REF!"},null,170000,null,null,0,170000,1.0285824923158837,{"$nulls":4},412000]
[{"$nulls":4},"05477",null,"300465",null,"330","465112","3",{"$nulls":4},25,null,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,{"$nulls":4},120958,null,null,null,35079.56,28889.94,120958,120958,105000,105000,0,null,0,null,null,null,0,105000,{"$error":"#REF!"},null,105000,null,null,0,105000,0.868069908563303,{"$nulls":4},416000]
[{"$nulls":4},"05477",null,"300422",null,"330","422","3",{"$nulls":4},23,null,422000,"Трошкови путовања",{"$nulls":4},20995,6490,20995,20995,null,null,20995,20995,150,150,0,150,{"$nulls":4},150,null,null,null,150,150,20995,20995,20995,20995,0,null,0,null,null,null,0,20995,{"$error":"#REF!"},null,20995,null,null,0,20995,1,{"$nulls":4},422000]
[{"$nulls":4},"05477",null,"300426",null,"330","426","3",{"$nulls":4},24,null,426000,"Материјал",null,null,3900,3900,10000,0,10000,10000,null,null,10000,10000,null,0,0,0,{"$nulls":10},10000,10000,10000,10000,0,null,0,null,null,null,0,10000,{"$error":"#REF!"},null,10000,null,null,0,10000,1,{"$nulls":4},423000]
[null,5,"05476",{"$nulls":15},"ОПШТИНСКА УПРАВА",{"$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!"},{"$error":"#VALUE!"},424326863,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"15",null,"0602",{"$nulls":12},"ПРОГРАМ 15: Опште јавне услуге управе",{"$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!"},{"$error":"#VALUE!"},106880425,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"15-11",null,"0602-0001",{"$nulls":11},"01","Функционис.локал.самоуправе и градских општина (УПРАВА)",{"$nulls":4},46950161.28,43451042.04,44979273,44476849.37,0,835333,45312182.37,45312182.37,44920307.78,42146531.85999999,31515654.420000006,13404653.360000001,null,0,0,0,44261173,0,0,0,18735961.5,13439615.21,44008416,44008416,47232017,47232017,0,0,286320279.35,0,0,286320279.35,286320121.35,47232017,{"$error":"#REF!"},0,47232017,0,0,0,47232017]
[]
[{"$nulls":11},130,{"$nulls":6},"Опште услуге",52094028.333333336,49786038,46194730,47829598,46950161.28,43451042.04,44979273,44476849.37,0,835333,45312182.37,45312182.37,44920307.78,42146531.85999999,31515654.420000006,13404653.359999996,null,0,0,0,44261173,0,0,0,18735961.5,13439615.21,44008416,44008416,47232017,47232017,0,null,286320279.35,0,0,286320279.35,286320121.35,47232017,{"$error":"#REF!"},0,47232017,0,0,0,47232017]
[{"$nulls":4},"05476",null,"100411",null,"130","411","4",{"$nulls":4},44,null,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,{"$nulls":4},25761994,null,null,null,11275108.46,7871904.02,25761994,25761994,27100000,27100000,null,null,19088008.09,null,null,19088008.09,19088008.09,27100000,{"$error":"#REF!"},null,27100000,null,null,null,27100000,1.0519372064134476,{"$nulls":4},411000]
[{"$nulls":4},"05476",null,"100412",null,"130","412","4",{"$nulls":4},45,null,412000,"Социјални доприноси на терет послодавца",6006899,5842055,5560856,5758911,5042494,4753615.07,4596302,4596302,null,null,4596302,4596302,4596302,4492185.35,3393329.37,1202972.63,{"$nulls":4},4596302,null,null,null,2015579.44,1392680.12,4596302,4596302,4900000,4900000,null,null,19088009.09,null,null,19088009.09,19088008.09,4900000,{"$error":"#REF!"},null,4900000,null,null,null,4900000,1.0660744224378642,{"$nulls":4},412000]
[{"$nulls":4},"05476",null,"100465",null,"130","465112","4",{"$nulls":4},62,null,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,{"$nulls":4},3218103,null,null,null,937852.68,768280.86,3218103,3218103,2700000,2700000,null,null,19088010.09,null,null,19088010.09,19088008.09,2700000,{"$error":"#REF!"},null,2700000,null,null,null,2700000,0.8390035993254411]
[{"$nulls":4},"05476",null,"100414",null,"130","414","4",{"$nulls":4},46,null,414312,"Отпремнине у случају отпуштања с посла",{"$nulls":4},835333,0,1774238,938905,null,835333,1774238,1774238,1774238,0,0,1774238,{"$nulls":4},1774238,{"$nulls":5},938905,938905,938905,938905,null,null,19088011.09,null,null,19088011.09,19088008.09,938905,{"$error":"#REF!"},null,938905,null,null,null,938905,1]
[{"$nulls":4},"05476",null,"100414",null,"130","414","4",{"$nulls":5},1,414000,"Социјална давања запосленима ",1639995,1102365,1197461,1535606,1198514,495139.44,1631844,1631844,null,null,1631844,1631844,630276,502146,295158,335118,{"$nulls":4},630276,null,null,null,308306,283306,1098514,1098514,1098514,1098514,null,null,19088012.09,null,null,19088012.09,19088008.09,1098514,{"$error":"#REF!"},null,1098514,null,null,null,1098514,1,{"$nulls":4},414000]
[{"$nulls":15},46,2,null," - Отпремнине",526389,526389,969600,937000,518238,0,518238,518238,null,null,518238,518238,150000,141526,141526,8474,{"$nulls":4},150000,null,null,null,147282,147282,518238,518238,518238,518238,null,null,19088013.09,null,null,19088013.09,19088008.09,518238,{"$error":"#REF!"},null,518238,null,null,null,518238,1]
[{"$nulls":15},46,3,null," - Помоћи",733330,354344,69700,218330,300000,231642,733330,733330,null,null,733330,733330,100000,64000,0,100000,{"$nulls":4},100000,null,null,null,113000,113000,200000,200000,200000,200000,null,null,19088014.09,null,null,19088014.09,19088008.09,200000,{"$error":"#REF!"},null,200000,null,null,null,200000,1]
[{"$nulls":15},46,4,null," - 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":5},50276,50276,50276,50276,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," - Помоћ у медиц.лечењу             ",300000,204832,130911,300000,300000,233833.44,300000,300000,null,null,300000,300000,300000,266620,153632,146368,{"$nulls":4},300000,null,null,null,48024,23024,300000,300000,300000,300000,null,null,19088016.09,null,null,19088016.09,19088008.09,300000,{"$error":"#REF!"},null,300000,null,null,null,300000,1]
[{"$nulls":15},46,6,null," - Поклони за децу запослених     ",30000,16800,16800,30000,30000,29664,30000,30000,null,null,30000,30000,30000,30000,0,30000,{"$nulls":4},30000,{"$nulls":5},30000,30000,30000,30000,null,null,19088017.09,null,null,19088017.09,19088008.09,30000,{"$error":"#REF!"},null,30000,null,null,null,30000,1]
[{"$nulls":4},"05476",null,"100414",null,"130","415","4",{"$nulls":4},47,null,415000,"Накнада за запослене",271376,221727,218296,310579,310579,239749.71,310579,310579,null,null,310579,310579,310579.84,228771.07,172987.48,137592.36000000002,{"$nulls":4},310579,null,null,null,116471.38,96153.36,310579,310579,310579,310579,null,null,19088018.09,null,null,19088018.09,19088008.09,310579,{"$error":"#REF!"},null,310579,null,null,null,310579,1,{"$nulls":4},415000]
[{"$nulls":4},"05476",null,"100414",null,"130","416","4",{"$nulls":4},48,null,416000,"Јубиларне награде",165163,165163,197774,197774,109999,109998.89,350000,414872.16,null,null,414872.16,414872.16,414872.16,414872.16,414872.16,0,{"$nulls":4},414873,null,null,null,126235.26,126235.26,300000,300000,300000,300000,null,null,19088019.09,null,null,19088019.09,19088008.09,300000,{"$error":"#REF!"},null,300000,null,null,null,300000,1,{"$nulls":4},415000]
[{"$nulls":4},"05476",null,"100421",null,"130","421","4",{"$nulls":4},49,null,421000,"Трошкови платног промета                                                  ",2073007,2073007,679574,855911,620000,837602.52,850000,850000,null,null,850000,850000,850000,869130,602693.93,247306.06999999995,{"$nulls":4},850000,null,null,null,335967.06,223374.47,850000,850000,850000,850000,null,null,19088020.09,null,null,19088020.09,19088008.09,850000,{"$error":"#REF!"},null,850000,null,null,null,850000,1,{"$nulls":4},421000]
[{"$nulls":4},"05476",null,"100421",null,"130","421","4",{"$nulls":4},49,null,421000,"Стални трошкови",2500000,2330144,2570195,2643752,2818491,2744393.97,2000000,2000000,null,null,2000000,2000000,2696604.35,2690738.37,1917509.62,779094.73,{"$nulls":4},2300000,null,null,null,1062323.84,816300.67,2000000,2000000,2000000,2000000,null,null,19088021.09,null,null,19088021.09,19088008.09,2000000,{"$error":"#REF!"},null,2000000,null,null,null,2000000,1,{"$nulls":4},421000]
[{"$nulls":4},"05476",null,"100422",null,"130","422","4",{"$nulls":4},50,null,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,{"$nulls":4},300000,null,null,null,7835,7835,300000,300000,300000,300000,null,null,19088022.09,null,null,19088022.09,19088008.09,300000,{"$error":"#REF!"},null,300000,null,null,null,300000,1,{"$nulls":4},422000]
[{"$nulls":4},"05476",null,"100423",null,"130","423","4",{"$nulls":4},54,null,423000,"Услуге по уговору",1633487,1345459,1915490,2123506,1300000,1297134.9,1728625,1900376.45,null,null,1900376.45,1900376.45,2041848.62,2016525.88,1513519.48,528329.1400000001,{"$nulls":4},2000000,null,null,null,1679753.3,1165120.24,2767891,2767891,4767891,4767891,null,null,19088023.09,null,null,19088023.09,19088008.09,4767891,{"$error":"#REF!"},null,4767891,null,null,null,4767891,1.7225718064764834,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"100423",null,"130","423","4",{"$nulls":6},423000,"Услуге по уговору - јавни радови",319417,319417,{"$nulls":4},0,0,null,null,0,0,0,0,null,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,null,null,19088024.09,null,null,19088024.09,19088008.09,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[]
[{"$nulls":4},"05476",null,"100425",null,"130","425","4",{"$nulls":4},57,null,425000,"Текуће поправке и одржавање",1097507,965787,352565,1097507,400000,396526.85,597507,597507,null,null,597507,597507,399940,397010,264770,135170,{"$nulls":4},350000,null,null,null,224006.4,149076.4,350000,350000,450000,450000,null,null,19088026.09,null,null,19088026.09,19088008.09,450000,{"$error":"#REF!"},null,450000,null,null,null,450000,1.2857142857142858,{"$nulls":4},425000]
[{"$nulls":4},"05476",null,"100426",null,"130","426","4",{"$nulls":4},60,null,426000,"Материјал",2190993.3333333335,2156562,1709037,1800000,2100000,1893563.9,1457292,1457292,null,null,1457292,1457292,1706556,1705420.68,1268194.69,438361.31000000006,{"$nulls":4},1695972,null,null,null,646522.68,539348.81,1457292,1457292,1457292,1457292,null,null,19088027.09,null,null,19088027.09,19088008.09,1457292,{"$error":"#REF!"},null,1457292,null,null,null,1457292,1,{"$nulls":4},426000]
[{"$nulls":4},"05476",null,"100480",null,"130","482","4",{"$nulls":4},66,null,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":5},58836,58836,58836,58836,null,null,19088028.09,null,null,19088028.09,19088008.09,58836,{"$error":"#REF!"},null,58836,null,null,null,58836,1,{"$nulls":4},482000]
[{"$nulls":18},"од једног нивоа власти другом",{"$nulls":6},0,0,null,null,0,0,0,0,null,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,null,null,19088029.09,null,null,19088029.09,19088008.09,0,{"$error":"#REF!"},null,0,null,null,null,0]
[null,null,null,"15-12",null,"0602-0001",{"$nulls":11},"01","Функционис.локал.самоуправе и градских општина (ПЗФ)",{"$nulls":4},5839798,5485244,5150552,5150552,0,0,5150552,5150552,3501000,2842564.8,2324680.4099999997,1176319.59,null,0,0,0,3501000,0,0,0,739687.46,504225.68,3150552,3150552,2250552,2250552,0,0,38176054.18,0,0,38176054.18,38176016.18,2250552,{"$error":"#REF!"},0,2250552,0,0,0,2250552]
[{"$nulls":34},0,{"$nulls":24},0]
[{"$nulls":11},160,{"$nulls":6},"Опште јавне услуге некласификоване",9296248,9139054,4409058,7968722,5839798,5485244,5150552,5150552,0,0,5150552,5150552,3501000,2842564.8,2324680.4099999997,1176319.5900000003,null,0,0,0,3501000,0,0,0,739687.46,504225.68,3150552,3150552,2250552,2250552,0,null,38176054.18,0,0,38176054.18,38176016.18,2250552,{"$error":"#REF!"},0,2250552,0,0,0,2250552]
[{"$nulls":18},"на другом месту",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":4},"05476",null,"100423",null,"160","423",{"$nulls":5},86,null,423000,"Услуге по уговору",{"$nulls":4},50000,0,50000,50000,null,null,50000,50000,null,0,0,0,{"$nulls":10},50000,50000,50000,50000,null,null,0,null,null,0,0,50000,{"$error":"#REF!"},null,50000,null,null,null,50000,1]
[{"$nulls":4},"05476",null,"100480",null,"160","483",{"$nulls":5},92,null,483000,"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,0,0,0,3500000,0,0,0,739687.46,504225.68,3000000,3000000,2100000,2100000,0,null,19088027.09,0,0,19088027.09,19088008.09,2100000,{"$error":"#REF!"},0,2100000,0,0,0,2100000,0.7,{"$nulls":4},483000]
[{"$nulls":18},"судова и судских тела",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":18},"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,{"$nulls":4},3500000,null,null,null,739687.46,504225.68,3000000,3000000,2100000,2100000,null,null,19088027.09,null,null,19088027.09,19088008.09,2100000,{"$error":"#REF!"},null,2100000,null,null,null,2100000,0.6]
[{"$nulls":4},"05476",null,"100480",null,"160","484",{"$nulls":5},93,null,484000,"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,0,0,0,1000,0,0,0,0,0,100552,100552,100552,100552,0,null,19088027.09,0,0,19088027.09,19088008.09,100552,{"$error":"#REF!"},0,100552,0,0,0,100552,1,{"$nulls":4},484000]
[{"$nulls":18},"услед елементарних непогода или других",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":18},"природних узрока",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":18},"Накнада штете у вези комасације                                       ",100552,2431,4515,100552,10552,0,100552,100552,null,null,100552,100552,1000,854.8,854.8,145.20000000000005,{"$nulls":4},1000,{"$nulls":5},100552,100552,100552,100552,null,null,19088027.09,null,null,19088027.09,19088008.09,100552,{"$error":"#REF!"},null,100552,null,null,null,100552,1]
[{"$nulls":18},"НЕВЛАДИНЕ ОРГАНИЗАЦИЈЕ",{"$nulls":30},800000,0,694338.5,0,0,694338.5,694338.5,null,{"$error":"#REF!"},0,666992,0,0,0,666992]
[null,null,null,"15-13",null,"0602-0001",{"$nulls":11},"01","Функционис.локал.самоуправе и градских општина (НЕВЛАДИНЕ)",{"$nulls":4},1613874.54,1459328.77,2039684,1757984,0,0,1757984,1757984,1757984,1674763.5,694338.5,1063645.5,null,0,0,0,1757984,0,0,0,0,0,2039679,2039679,666992,666992,800000,0,694338.5,0,0,694338.5,694338.5,666992,{"$error":"#REF!"},0,666992,0,0,0,666992]
[]
[{"$nulls":11},160,{"$nulls":6},"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,0,0,0,1757984,0,0,0,0,0,2039679,2039679,666992,666992,800000,null,694338.5,0,0,694338.5,694338.5,666992,{"$error":"#REF!"},0,666992,0,0,0,666992]
[{"$nulls":18},"другом месту",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":4},"05476",null,"100480",null,"160","481",{"$nulls":5},91,null,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":5},2009679,2009679,80679,80679,800000,null,295463.5,null,null,295463.5,295463.5,80679,{"$error":"#REF!"},null,80679,null,null,null,80679,0.040145217221257724,{"$nulls":4},481000]
[{"$nulls":4},"05476",null,"100423",null,"160","423",{"$nulls":5},86,null,423000,"Услиге по уговру",{"$nulls":4},30000,12341.77,30000,30000,null,null,30000,30000,30000,0,0,30000,{"$nulls":4},30000,{"$nulls":5},30000,30000,30000,30000,null,null,0,null,null,0,0,30000,{"$error":"#REF!"},null,30000,null,null,null,30000,1]
[{"$nulls":4},"05476",null,"100480",null,"160","481",{"$nulls":7},481000,"Дотације општим удружењима грађана",670000,665358,704872,707600,822902,822902,0,724300,0,0,724300,724300,724300,694300,398875,325425,null,0,0,0,724300,0,0,0,0,0,0,0,556313,556313,0,null,398875,0,0,398875,398875,556313,{"$error":"#REF!"},0,556313,0,0,0,556313,{"$nulls":5},481000]
[{"$nulls":18},"Општинска организација СУБНОРА-а",85000,84069,100000,100000,95000,95000,null,70000,null,null,70000,70000,70000,70000,55000,15000,{"$nulls":4},70000,{"$nulls":7},79520,79520,null,null,55000,null,null,55000,55000,79520,null,null,79520,null,null,null,79520]
[{"$nulls":18},"ОО Резервних војних старешина",45000,45000,30000,30000,35000,35000,null,30000,null,null,30000,30000,30000,0,0,30000,{"$nulls":4},30000,{"$nulls":8},0,null,null,0,null,null,0,0,null,null,null,0,null,null,null,0]
[{"$nulls":18},"Удружење РВИ и ППБ - Крупањ",50000,50000,52272,55000,58000,58000,null,58000,null,null,58000,58000,58000,58000,16000,42000,{"$nulls":4},58000,{"$nulls":7},88283,88283,null,null,16000,null,null,16000,16000,88283,null,null,88283,null,null,null,88283]
[{"$nulls":18},"Удружење пензионера",270000,266289,252600,252600,304902,304902,null,237300,null,null,237300,237300,237300,237300,172923,64377,{"$nulls":4},237300,{"$nulls":7},61019,61019,null,null,172923,null,null,172923,172923,61019,null,null,61019,null,null,null,61019]
[{"$nulls":18},"Удружење грађана \"Пензионери Рађевине\"",140000,140000,140000,140000,160000,160000,null,150000,null,null,150000,150000,150000,150000,74702,75298,{"$nulls":4},150000,{"$nulls":7},91204,91204,null,null,74702,null,null,74702,74702,91204,null,null,91204,null,null,null,91204]
[{"$nulls":18},"Друштво учитеља Рађевине",80000,80000,100000,100000,100000,100000,null,98000,null,null,98000,98000,98000,98000,33000,65000,{"$nulls":4},98000,{"$nulls":7},120740,120740,null,null,33000,null,null,33000,33000,120740,null,null,120740,null,null,null,120740]
[{"$nulls":18},"Удружење грађана \"СОЛАРт\" Крупањ",null,null,30000,30000,70000,70000,null,81000,null,null,81000,81000,81000,81000,47250,33750,{"$nulls":4},81000,{"$nulls":7},115547,115547,null,null,47250,null,null,47250,47250,115547,null,null,115547,null,null,null,115547]
[null,null,null,"15-2",null,"0602-0002",{"$nulls":11},"01","Функционисање месних заједница",{"$nulls":4},7872754.34,7093745.31,7686707,8330887,0,0,8330887,8330887,9485275.35,8602785.43,4024158.41,5461116.9399999995,null,0,0,0,8955241,0,0,0,2842359.88,1673225.45,9666002,9600002,9819002,9819002,0,0,152704244.72,0,0,152704244.72,152704064.72,9819002,{"$error":"#REF!"},0,9819002,0,0,0,9819002]
[]
[{"$nulls":11},160,{"$nulls":6},"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,0,0,0,8955241,0,0,0,2842359.88,1673225.45,9666002,9600002,9819002,9819002,0,null,152704244.72,0,0,152704244.72,152704064.72,9819002,{"$error":"#REF!"},0,9819002,0,0,0,9819002]
[{"$nulls":18},"класификоване на другом месту",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":4},"05476",null,"100421",null,"160","421",{"$nulls":5},222,1,421000,"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,{"$nulls":4},689099,null,null,null,67312.76,43622.33,347345,347345,347345,347345,null,null,19088027.09,null,null,19088027.09,19088008.09,347345,{"$error":"#REF!"},null,347345,null,null,null,347345,1,{"$nulls":4},421000]
[{"$nulls":4},"05476",null,"100422",null,"160","422",{"$nulls":5},223,2,422000,"Трошкови путовања",602500,588500,857905,896405,576000,546000,576000,576000,null,null,576000,576000,580000,530000,260000,320000,{"$nulls":4},576000,null,null,null,164000,64000,576000,576000,576000,576000,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,"Услуге по уговору",455022,455022,532896,628579,530000,527693.96,690000,690000,null,null,690000,690000,742000,756035.38,348396.02,393603.98,{"$nulls":4},690000,null,null,null,346330.39,231938.84,756000,690000,756000,756000,null,null,19088029.09,null,null,19088029.09,19088008.09,756000,{"$error":"#REF!"},null,756000,null,null,null,756000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"100425",null,"160","425",{"$nulls":7},425000,"Текуће поправке и одржаање",695661,460412,98531,652176,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,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,"Материјал",310002,127489,130312,343993,164089,94123.68,164088,164088,null,null,164088,164088,167203,83396.53,35381.53,131821.47,{"$nulls":4},167203,null,null,null,13146,11066,143999,143999,143999,143999,null,null,19088031.09,null,null,19088031.09,19088008.09,143999,{"$error":"#REF!"},null,143999,null,null,null,143999,1,{"$nulls":4},426000]
[{"$nulls":4},"05476",null,"100480",null,"160","482",{"$nulls":7},482000,"Порези и обавезне таксе",null,null,245950,245951,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,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,"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,{"$nulls":4},6685939,null,null,null,2251570.73,1322598.28,7842658,7842658,7995658,7995658,null,null,19088033.09,null,null,19088033.09,19088008.09,7995658,{"$error":"#REF!"},null,7995658,null,null,null,7995658,1.0195086920786294,{"$nulls":4},511000]
[{"$nulls":4},"05476",null,"100480",null,"160","483",{"$nulls":7},483000,"Новчане казне и пенали",{"$nulls":6},0,147000,null,null,147000,147000,147000,147000,147000,0,{"$nulls":4},147000,{"$nulls":8},0,null,null,19088034.09,null,null,19088034.09,19088008.09,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},541000]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" БАЊЕВАЦ \"",180002,173133,159858,180002,223561.77,220239.71,214185,214185,null,null,214185,214185,214185,202835.44,182297.44,31887.559999999998,{"$nulls":4},214185,null,null,null,328500,328500,328500,328500,328500,328500,null,null,19088034.09,null,null,19088034.09,19088008.09,328500,{"$error":"#REF!"},null,328500,null,null,null,328500,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" БЕЛА ЦРКВА \"",604962,604962,506666,823111,362146,226049.95,395161,652561,null,null,652561,652561,668091,659346.83,513370.91,154720.09000000003,{"$nulls":4},652561,null,null,null,382897,382897,382897,382897,535897,535897,null,null,19088035.09,null,null,19088035.09,19088008.09,535897,{"$error":"#REF!"},null,535897,null,null,null,535897,1.3995852670561535]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" БОГОШТИЦА \"",132074,120517,119784,121665,110052,105300,108206,108206,null,null,108206,108206,108206,103500,58900,49306,{"$nulls":4},108206,null,null,null,267719,267719,267719,267719,267719,267719,null,null,19088036.09,null,null,19088036.09,19088008.09,267719,{"$error":"#REF!"},null,267719,null,null,null,267719,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ГОРЊЕ БРЕЗОВИЦЕ \"",216253,216253,135484,174387,175570,0,178068,325068,null,null,325068,325068,782847.92,775679.92,290300,492547.92000000004,{"$nulls":4},325068,null,null,null,307546,307546,307546,307546,307546,307546,null,null,19088037.09,null,null,19088037.09,19088008.09,307546,{"$error":"#REF!"},null,307546,null,null,null,307546,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ДОЊЕ БРЕЗОВИЦЕ \"",177958,177958,158696,174387,177100,154150,179598,179598,null,null,179598,179598,179598,166859.6,91500,88098,{"$nulls":4},179598,null,null,null,307546,307546,307546,307546,307546,307546,null,null,19088038.09,null,null,19088038.09,19088008.09,307546,{"$error":"#REF!"},null,307546,null,null,null,307546,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" БРШТИЦА \"",415254,353228,367448,415254,386593,353169.51,379765,379765,null,null,379765,379765,379765,346659.09,163909.58,215855.42,{"$nulls":4},379765,null,null,null,503348,503348,503348,503348,503348,503348,null,null,19088039.09,null,null,19088039.09,19088008.09,503348,{"$error":"#REF!"},null,503348,null,null,null,503348,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ВРБИЋ \"",210395,201431,174840,204339,190887,171562,194244,218304,null,null,218304,218304,218304,203092,178592,39712,{"$nulls":4},218304,null,null,null,327112,327112,327112,327112,327112,327112,null,null,19088040.09,null,null,19088040.09,19088008.09,327112,{"$error":"#REF!"},null,327112,null,null,null,327112,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ДВОРСКА \"",355972,322579,321600,355972,335740,316316,334242,334242,null,null,334242,334242,334242,306139.78,6960,327282,{"$nulls":4},334242,null,null,null,447285,447285,447285,447285,447285,447285,null,null,19088041.09,null,null,19088041.09,19088008.09,447285,{"$error":"#REF!"},null,447285,null,null,null,447285,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ЗАВЛАКА \"",324148,220792,383301,410098,490549,311844.48,555053,555053,null,null,555053,555053,850000,849991.79,193733.07,656266.9299999999,{"$nulls":4},850000,null,null,null,433131,433131,433131,433131,433131,433131,null,null,19088042.09,null,null,19088042.09,19088008.09,433131,{"$error":"#REF!"},null,433131,null,null,null,433131,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" КОСТАЈНИК \"",388421,367260,320230,350981,349218,326620,341618,341618,null,null,341618,341618,341618,308300,290300,51318,{"$nulls":4},341618,null,null,null,456444,456444,456444,456444,456444,456444,null,null,19088043.09,null,null,19088043.09,19088008.09,456444,{"$error":"#REF!"},null,456444,null,null,null,456444,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" КРАСАВА \"",226491,185416,205690,226491,237432,215418.5,241477,241477,null,null,241477,241477,241477,217325.67,23040,218437,{"$nulls":4},241477,null,null,null,363192,363192,363192,363192,363192,363192,null,null,19088044.09,null,null,19088044.09,19088008.09,363192,{"$error":"#REF!"},null,363192,null,null,null,363192,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" КРЖАВА \"",282945,250407,248928,275476,253369,237360,257170,257170,null,null,257170,257170,257170,241812.9,76100,181070,{"$nulls":4},257170,null,null,null,390390,390390,390390,390390,390390,390390,null,null,19088045.09,null,null,19088045.09,19088008.09,390390,{"$error":"#REF!"},null,390390,null,null,null,390390,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" КРУПАЊ \"",2154273,1465546,2243169,2728443,2174243.92,2174243.92,2040688,2040688,null,null,2040688,2040688,2365701,1863438.45,771217.7,1594483.3,{"$nulls":4},2365701,null,null,null,1429211,1429211,1495211,1429211,1495211,1495211,null,null,19088046.09,null,null,19088046.09,19088008.09,1495211,{"$error":"#REF!"},null,1495211,null,null,null,1495211,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ЛИКОДРА \"",296692,253184,254449,296692,276023,258553.99,271675,271675,null,null,271675,271675,287295,267060,192190,95105,{"$nulls":4},271675,null,null,null,393721,393721,393721,393721,393721,393721,null,null,19088047.09,null,null,19088047.09,19088008.09,393721,{"$error":"#REF!"},null,393721,null,null,null,393721,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ЛИПЕНОВИЋ \"",212139,206638,214549,214549,242429.7,242429.7,222698,222698,null,null,222698,222698,257102,242176.57,57711.12,199390.88,{"$nulls":4},227092,null,null,null,337936,337936,337936,337936,337936,337936,null,null,19088048.09,null,null,19088048.09,19088008.09,337936,{"$error":"#REF!"},null,337936,null,null,null,337936,1]
[{"$nulls":18},"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,{"$nulls":4},358745,null,null,null,389280,389280,389280,389280,389280,389280,null,null,19088049.09,null,null,19088049.09,19088008.09,389280,{"$error":"#REF!"},null,389280,null,null,null,389280,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ПЛАНИНА \"",87648,74638,65090,87648,112462,106610,113523,113523,null,null,113523,113523,113523,109127.76,16500,97023,{"$nulls":4},113523,null,null,null,229419,229419,229419,229419,229419,229419,null,null,19088050.09,null,null,19088050.09,19088008.09,229419,{"$error":"#REF!"},null,229419,null,null,null,229419,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" РАВНАЈА \"",129889,122540,125780,128151,123512,115075,123720,123720,null,null,123720,123720,123720,115559.26,19400,104320,{"$nulls":4},123720,null,null,null,265221,265221,265221,265221,265221,265221,null,null,19088051.09,null,null,19088051.09,19088008.09,265221,{"$error":"#REF!"},null,265221,null,null,null,265221,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" СТАВЕ \"",173148,61285,143762,164402,147412,145299.8,150798,150798,null,null,150798,150798,150798,143160,0,150798,{"$nulls":4},150798,null,null,null,302411,302411,302411,302411,302411,302411,null,null,19088052.09,null,null,19088052.09,19088008.09,302411,{"$error":"#REF!"},null,302411,null,null,null,302411,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ТОЛИСАВАЦ \"",232108,211904,210340,232108,221201,205402.8,224716,224716,null,null,224716,224716,224716,187687.96,53340,171376,{"$nulls":4},224716,null,null,null,348482,348482,348482,348482,348482,348482,null,null,19088053.09,null,null,19088053.09,19088008.09,348482,{"$error":"#REF!"},null,348482,null,null,null,348482,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ТОМАЊ \"",159098,119927,36200,159098,179850,159019,177603,177603,null,null,177603,177603,177603,159211,48500,129103,{"$nulls":4},177603,null,null,null,299081,299081,299081,299081,299081,299081,null,null,19088054.09,null,null,19088054.09,19088008.09,299081,{"$error":"#REF!"},null,299081,null,null,null,299081,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ЦВЕТУЉА \"",112051,110681,111834,111834,125037,118984,124728,124728,null,null,124728,124728,124728,111010.27,25000,99728,{"$nulls":4},124728,null,null,null,259393,259393,259393,259393,259393,259393,null,null,19088055.09,null,null,19088055.09,19088008.09,259393,{"$error":"#REF!"},null,259393,null,null,null,259393,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ЦЕРОВА \"",326576,322859,221844,325085,314920,289720,315156,446396,null,null,446396,446396,446396,406840,398340,48056,{"$nulls":4},446396,null,null,null,435906,435906,435906,435906,435906,435906,null,null,19088056.09,null,null,19088056.09,19088008.09,435906,{"$error":"#REF!"},null,435906,null,null,null,435906,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ШЉИВОВА \"",354002,330778,215784,288892,362858,339789,268350,268350,null,null,268350,268350,268350,246420.12,18500,249850,{"$nulls":4},268350,null,null,null,394831,394831,394831,394831,394831,394831,null,null,19088057.09,null,null,19088057.09,19088008.09,394831,{"$error":"#REF!"},null,394831,null,null,null,394831,1]
[null,null,null,"15-3",null,"0602-0003",{"$nulls":11},"01","Сервисирање јавног дуга",{"$nulls":4},15290000,14630482.209999999,14000000,14000000,0,0,14000000,14000000,13964311,13453678.030000001,10210454.209999999,3753856.790000001,null,0,0,0,13964311,0,0,0,5317274.22,4269784.6,12791000,12791000,13046000,13046000,0,0,10210454.209999999,0,0,10210454.209999999,10210454.209999999,13046000,{"$error":"#REF!"},0,13046000,0,0,0,13046000]
[]
[{"$nulls":11},170,{"$nulls":6},"Управљање јавним дугом",8000000,6426042,14936050,15600000,15290000,14630482.209999999,14000000,14000000,0,0,14000000,14000000,13964311,13453678.030000001,10210454.209999999,3753856.790000001,null,0,0,0,13964311,0,0,0,5317274.22,4269784.6,12791000,12791000,13046000,13046000,0,null,10210454.209999999,0,0,10210454.209999999,10210454.209999999,13046000,{"$error":"#REF!"},0,13046000,0,0,0,13046000]
[{"$nulls":4},"05476",null,"100441",null,"170","441",{"$nulls":5},96,null,441000,"Отплата домаћих камата",5200000,3851572,3854635,4100000,3490000,3321066.6700000004,2700000,2700000,0,0,2700000,2700000,2693650,2565731.1900000004,1998271.72,695378.28,null,0,0,0,2693650,0,0,0,841254.43,685290.26,1845000,1845000,2100000,2100000,0,null,1998271.72,0,0,1998271.72,1998271.72,2100000,{"$error":"#REF!"},null,2100000,null,0,null,2100000,1.1382113821138211,{"$nulls":4},441000]
[{"$nulls":18},"Кредит Банка Интеса (индустријска зона)",5200000,3851572,null,null,3400000,3247520.74,2690000,2690000,null,null,2690000,2690000,2690000,2562081.2,1994621.73,695378.27,{"$nulls":4},2690000,null,null,null,841254.43,685290.26,1845000,1845000,2100000,2100000,null,null,1994621.73,null,null,1994621.73,1994621.73,2100000,{"$error":"#REF!"},null,2100000,null,null,null,2100000,1.1382113821138211]
[{"$nulls":18},"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,{"$nulls":8},0,null,null,3649.99,null,null,3649.99,3649.99,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"100611",null,"170","611",{"$nulls":5},97,null,611000,"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,0,0,0,11270661,0,0,0,4476019.79,3584494.34,10946000,10946000,10946000,10946000,0,null,8212182.489999999,0,0,8212182.489999999,8212182.489999999,10946000,{"$error":"#REF!"},0,10946000,0,0,0,10946000,1,{"$nulls":4},611000]
[{"$nulls":18},"Кредит Банка Интеса (индустријска зона)",2800000,2574470,null,null,10900000,10491355.92,11070000,11070000,null,null,11070000,11070000,11070000,10687286.28,8011521.93,3058478.0700000003,{"$nulls":4},11070000,null,null,null,4476019.79,3584494.34,10946000,10946000,10946000,10946000,null,null,8011521.93,null,null,8011521.93,8011521.93,10946000,{"$error":"#REF!"},null,10946000,null,null,null,10946000,1]
[{"$nulls":18},"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,{"$nulls":8},0,null,null,200660.56,null,null,200660.56,200660.56,null,{"$error":"#REF!"},null,0,null,null,null,0]
[null,null,null,"15-5",null,"0602-0005",{"$nulls":11},"01","Заштитник грађана",{"$nulls":4},0,0,30000,30000,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,30000,30000,30000,30000,0,0,0,0,0,0,0,30000,{"$error":"#REF!"},0,30000,0,0,0,30000]
[]
[{"$nulls":11},330,{"$nulls":6},"Судови",null,null,0,0,0,0,30000,30000,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,30000,30000,30000,30000,0,null,0,0,0,0,0,30000,{"$error":"#REF!"},0,30000,0,0,0,30000]
[{"$nulls":4},"05476",null,"300411",null,"330","411",{"$nulls":7},411000,"Плате и додаци запослених",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,"Социјални доприноси на терет послодавца",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,"Трошкови путовања",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,"Специјализоване услуге",{"$nulls":4},0,0,30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":10},30000,30000,30000,30000,null,null,0,null,null,0,0,30000,{"$error":"#REF!"},null,30000,null,null,0,30000,1,{"$nulls":4},426000]
[null,null,null,"15-6",null,"0602-0006",{"$nulls":11},"01","Инспекцијски послови",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,30000,30000,30000,30000,0,0,0,0,0,0,0,30000,{"$error":"#REF!"},0,30000,0,0,0,30000]
[]
[{"$nulls":11},130,{"$nulls":6},"Опште услуге",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,30000,30000,30000,30000,0,null,0,0,0,0,0,30000,{"$error":"#REF!"},0,30000,0,0,0,30000]
[{"$nulls":4},"05476",null,"300411",null,"130","411",{"$nulls":7},411000,"Плате и додаци запослених",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,"Социјални доприноси на терет послодавца",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,"Трошкови путовања",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,"Специјализоване услуге",{"$nulls":4},0,0,{"$nulls":4},0,{"$nulls":15},30000,30000,30000,30000,null,null,0,null,null,0,0,30000,{"$error":"#REF!"},null,30000,null,null,0,30000,1,{"$nulls":4},426000]
[null,null,null,"15-7",null,"0602-0007",{"$nulls":11},"01","Функцион.национал.савет.нацио.мањина",{"$nulls":4},0,0,30000,30000,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[]
[{"$nulls":11},130,{"$nulls":6},"Опште услуге",0,0,0,0,0,0,30000,30000,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[{"$nulls":34},0]
[{"$nulls":25},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,"Дотације невладиним организацијама",{"$nulls":4},0,0,30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":10},10000,10000,10000,10000,null,null,0,null,null,0,0,10000,{"$error":"#REF!"},null,10000,null,null,null,10000,1,{"$nulls":4},481000]
[null,null,null,"15-8",null,"0602-0008",{"$nulls":11},"01","Правна помоћ",{"$nulls":4},0,0,30000,30000,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,30000,30000,30000,30000,0,0,0,0,0,0,0,30000,{"$error":"#REF!"},0,30000,0,0,0,30000]
[]
[{"$nulls":11},330,{"$nulls":6},"Судови",0,0,0,0,0,0,30000,30000,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,30000,30000,30000,30000,0,null,0,0,0,0,0,30000,{"$error":"#REF!"},0,30000,0,0,0,30000]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":5},100,null,424000,"Специјализоване услуге",{"$nulls":4},0,0,30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":10},30000,30000,30000,30000,null,null,0,null,null,0,0,30000,{"$error":"#REF!"},null,30000,null,null,null,30000,1,{"$nulls":4},424000]
[{"$nulls":6},"300426",null,"330","426",{"$nulls":7},426000,"Материјал",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[null,null,null,"15-9",null,"0602-0009",{"$nulls":11},"01","Текућа буџетска резерва",{"$nulls":4},0,0,8831862,2569195.16,0,0,2569195.16,2569195.16,20965,0,0,20965,null,0,0,0,4408557,0,0,0,0,0,1006887.17,4421402,3777324,3777324,4000000,0,0,0,0,0,0,3777324,{"$error":"#REF!"},0,3777324,0,0,0,3777324]
[{"$nulls":34},0,{"$nulls":24},0]
[{"$nulls":11},112,{"$nulls":6},"Финансијски и фискални послови",0,0,0,3656028,0,0,8831862,2569195.16,0,0,2569195.16,2569195.16,20965,0,0,20965,null,0,0,0,4408557,0,0,0,0,0,1006887.17,4421402,3777324,3777324,4000000,null,0,0,0,0,0,3777324,{"$error":"#REF!"},0,3777324,0,0,0,3777324]
[{"$nulls":34},0,{"$nulls":24},0]
[{"$nulls":4},"05476",null,"1004992",null,"112","49912",{"$nulls":5},42,null,499120,"Текућа буџетска резерва",null,null,null,2529243,null,0,8831862,2569195.16,null,null,2569195.16,2569195.16,20965,0,0,20965,{"$nulls":4},4408557,{"$nulls":5},1006887.17,4421402,3777324,3777324,4000000,null,0,null,null,0,0,3777324,{"$error":"#REF!"},null,3777324,null,null,null,3777324,3.751486872158675,null,null,3360470,{"$error":"#REF!"},499120]
[null,null,null,"15-10",null,"0602-0010",{"$nulls":11},"01","Стална буџетска резерва",{"$nulls":4},1237790,0,2207965,1950894.16,0,0,1950894.16,1950894.16,1763374,0,0,1763374,null,0,0,0,1828374,0,0,0,0,0,1433651.8,2036456,1500000,1500000,0,0,0,0,0,0,0,1500000,{"$error":"#REF!"},0,1500000,0,0,0,1500000]
[{"$nulls":34},0,{"$nulls":24},0]
[{"$nulls":11},112,{"$nulls":6},"Финансијски и фискални послови",1113121,0,0,3656028,1237790,0,2207965,1950894.16,0,0,1950894.16,1950894.16,1763374,0,0,1763374,null,0,0,0,1828374,0,0,0,0,0,1433651.8,2036456,1500000,1500000,0,null,0,0,0,0,0,1500000,{"$error":"#REF!"},0,1500000,0,0,0,1500000]
[{"$nulls":34},0,{"$nulls":24},0]
[{"$nulls":4},"05476",null,"1004991",null,"112","49911",{"$nulls":5},43,null,499110,"Стална буџетска резерва",1113121,null,null,1126785,1237790,0,2207965,1950894.16,null,null,1950894.16,1950894.16,1763374,0,0,1763374,{"$nulls":4},1828374,{"$nulls":5},1433651.8,2036456,1500000,1500000,null,null,0,null,null,0,0,1500000,{"$error":"#REF!"},null,1500000,null,null,null,1500000,1.0462791592770295,null,null,1318470,{"$error":"#REF!"},499110]
[null,null,null,"15-11",null,"0602-0011",{"$nulls":11},"01","Робне резерве",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[]
[{"$nulls":11},160,{"$nulls":6},"Опште јавне услуге некласификоване",3188011,3188010,2769767,3181500,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[{"$nulls":18},"на другом месту"]
[{"$nulls":4},"05476",null,"100423",null,"160","423",{"$nulls":5},87,null,423000,"Услуге по уговору",3188011,3188010,2769767,3181500,{"$nulls":22},10000,10000,10000,10000,{"$nulls":5},0,null,10000,{"$error":"#REF!"},null,10000,null,null,null,10000,1,{"$nulls":4},423000]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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","Комунална полиција",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[]
[{"$nulls":11},130,{"$nulls":6},"Опште услуге",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},422000]
[{"$nulls":4},"05476",null,"100424",null,"130","424",{"$nulls":5},56,null,424000,"Специјализоване услуге",{"$nulls":4},0,0,{"$nulls":4},0,{"$nulls":15},10000,10000,10000,10000,null,null,0,null,null,0,0,10000,{"$error":"#REF!"},null,10000,null,null,null,10000,1,{"$nulls":4},424000]
[{"$nulls":6},"100426",null,"130","426",{"$nulls":7},426000,"Материјал",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[null,null,null,"15-13",null,"0602-0013",{"$nulls":11},"01","Администр.изворн.прихода локал.самоуправе",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[]
[{"$nulls":11},130,{"$nulls":6},"Опште услуге",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},422000]
[{"$nulls":4},"05476",null,"100424",null,"130","424",{"$nulls":7},424000,"Специјализоване услуге",{"$nulls":4},0,0,{"$nulls":4},0,{"$nulls":21},0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":4},"05476",null,"100426",null,"130","426",{"$nulls":5},61,null,426000,"Материјал",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":5},10000,10000,10000,10000,0,null,0,null,null,null,0,10000,{"$error":"#REF!"},null,10000,null,null,null,10000,1,{"$nulls":4},426000]
[null,null,null,"15-14",null,"0602-0014",{"$nulls":11},"01","Ванредне ситуације",{"$nulls":4},20021569.59,14042459.299999999,19711891,14707697,0,5944094,20651791,20651791,19742548,16507408.879999999,7469270.500000001,12264198.5,null,0,0,0,19677548,2500000,5478401,4195000,4562296.21,1977123,13307601.2,12632797,16357797,20552797,3800000,0,1599562.96,0,2123653.3,3723216.2600000002,3723216.2600000002,16357797,{"$error":"#REF!"},0,20552797,0,0,0,20552797]
[]
[{"$nulls":10},"1",160,{"$nulls":6},"Опште јавне услуге некласификоване",7400000,6018348,42320859,81130926,19688772.59,13711479.299999999,19379094,14374900,0,5944094,20318994,20318994,19400672,16167183.2,7236384.500000001,12164287.5,null,0,0,0,19335672,2500000,5478401,4195000,4468316.21,1934773,12974804.2,12300000,16025000,20220000,3800000,null,1366677.28,0,2123653.3,3490330.58,3490330.58,16025000,{"$error":"#REF!"},0,20220000,0,0,0,20220000]
[{"$nulls":18},"на другом месту",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":4},"05476",null,"100423",null,"160","423",{"$nulls":5},88,null,423000,"Услуге Противградне заштите (стрелци)                                   ",1200000,1031551,1373263,1500000,1400000,1370591.52,1400000,1400000,null,null,1400000,1400000,1366678,1366677.28,1366677.28,0.7199999999720603,{"$nulls":4},1366678,null,null,null,677467.28,null,1400000,1400000,1400000,1400000,2800000,null,1366677.28,null,null,1366677.28,1366677.28,1400000,{"$error":"#REF!"},null,1400000,null,null,null,1400000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"100480",null,"160","484",{"$nulls":7},484000,"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,0,0,0,17818994,2500000,5478401,4195000,3659751.43,1803675.5,9524804.2,8850000,12575000,16770000,1000000,0,0,0,2123653.3,2123653.3,2123653.3,12575000,{"$error":"#REF!"},0,16770000,0,0,0,16770000,1.3202371131156692,{"$nulls":4},484000]
[{"$nulls":18},"услед елементарних непогода или других",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":18},"природних узрока",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":18},"Санирање штета од елементарних непогода                ",6200000,4986797,31873006,68662998,0,null,9700000,7212000,null,2578000,9790000,9790000,9855000,9853423,2123653.3,7731346.7,{"$nulls":4},9790000,2500000,5478401,4195000,3659751.43,1803675.5,9524804.2,8850000,12575000,16770000,1000000,null,null,null,2123653.3,2123653.3,2123653.3,12575000,{"$error":"#REF!"},null,16770000,null,null,null,16770000,1.3202371131156692]
[{"$nulls":13},94,null,94,1,null,"Санирање штета од елементарних непогода - Резерва",null,4986797,31873006,68662998,5249697,3388399.12,{"$nulls":9},0,{"$nulls":5},2500000,2500000,2500000,3659751.43,1803675.5,6652804.2,6050000,6700000,9200000,1000000,{"$nulls":6},6700000,null,null,9200000,null,null,null,9200000,1.0070941213030138]
[{"$nulls":18},"Регулација реке Језаве",{"$nulls":28},3000000,3000000,{"$nulls":7},3000000,{"$nulls":6},3000000]
[{"$nulls":16},2,null,"Враћање река у речна корита",{"$nulls":4},2202000,2200980,{"$nulls":9},0,{"$nulls":24},0,null,null,null,0]
[{"$nulls":16},3,null,"Израда планске и пројектне документације",null,0,0,{"$nulls":12},0,{"$nulls":24},0,null,null,null,0]
[{"$nulls":18}," - План детаљ.регулац.за изгр.дела пута Крупањ-Кржава",{"$nulls":15},0,{"$nulls":24},0,null,null,null,0]
[{"$nulls":18}," - Елаборат за мостове",{"$nulls":4},888000,888000,{"$nulls":9},0,{"$nulls":24},0,null,null,null,0]
[{"$nulls":18}," - Израда пројект.докум.за обнову три моста",{"$nulls":15},0,{"$nulls":24},0,null,null,null,0]
[{"$nulls":18}," - Техничка контрола пројекта (мостови)",{"$nulls":15},0,{"$nulls":24},0,null,null,null,0]
[{"$nulls":18}," - Стручни надзор (мостови и клизишта)",{"$nulls":15},0,{"$nulls":24},0,null,null,null,0]
[{"$nulls":16},4,null,"Извођење радова",{"$nulls":4},3030000,1367254,1000000,null,null,1000000,1000000,1000000,1000000,895461.27,895461.27,104538.72999999998,{"$nulls":4},1000000,{"$nulls":8},0,null,null,0,null,895461.27,895461.27,895461.27,null,null,null,0,null,null,null,0]
[{"$nulls":16},5,null,"Набавка камена",{"$nulls":4},470000,469560,{"$nulls":9},0,{"$nulls":24},0,null,null,null,0]
[{"$nulls":16},6,null,"Снабдевање  грађана водом за пиће",{"$nulls":4},339981.66,339981.66,{"$nulls":9},0,{"$nulls":24},0,null,null,null,0]
[{"$nulls":13},94,null,94,7,null,"Превент.зашт.од елемент.непог.-купов.протиград.ракета ",null,null,1447200,1600000,1930000,1546560,1600000,1470000,null,330000,1800000,1800000,1800000,1800000,1800000,0,{"$nulls":4},1800000,{"$nulls":5},1872000,1800000,1875000,1875000,null,null,1470000,null,330000,1800000,1800000,1875000,{"$error":"#REF!"},null,1875000,null,null,null,1875000,1.001602564102564]
[{"$nulls":13},94,null,94,8,null,"Санирање штета од елем.непог.-донац.од физ.и прав.лица",null,null,7232590,7512017,327303,200000,127303,649900,null,127303,777203,777203,777203,649900,649900,127303,{"$nulls":4},777203,null,127303,{"$nulls":6},0,null,null,522597,null,127303,649900,649900,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":13},94,null,94,9,null,"Санирање штета од елем.непог.-донац.од физ.и прав.лица (средства са девизног рачуна) - Изградња пешачког моста на месту порушеног на реци Кржави у ул. Вука Караџића у Крупњу",{"$nulls":4},556790.93,0,556791,null,null,556791,556791,556791,556791,400692.65,400692.65,156098.34999999998,{"$nulls":4},556791,null,156098,{"$nulls":6},0,null,null,0,null,400692.65,400692.65,400692.65,null,null,null,0,null,null,null,0]
[{"$nulls":13},94,null,94,10,null,"Спровођење Програма превентивних радова и мера за воде II реда и уређење водног режима земљишта према Оперативном плану за одбрану од поплава за воде  II реда за подручје Општине Крупањ за 2015. годину",null,null,394800,1000000,1895000,1493148,3895000,3493000,null,402000,3895000,3895000,3895000,1201029,0,3895000,{"$nulls":4},3895000,null,2695000,1695000,null,null,1000000,1000000,1000000,2695000,null,null,0,null,null,0,0,1000000,{"$error":"#REF!"},null,2695000,null,null,null,2695000,1]
[{"$nulls":4},"05476",null,"100424",null,"160","424",{"$nulls":5},89,null,424000,"Успостављање система Цивилне заштите",{"$nulls":4},100000,0,100000,null,null,100000,100000,100000,100000,0,0,100000,{"$nulls":4},100000,{"$nulls":5},1050000,1050000,1050000,1050000,null,null,0,null,null,0,0,1050000,{"$error":"#REF!"},null,1050000,null,null,null,1050000,1]
[{"$nulls":4},"05476",null,"100500",null,"160","541",{"$nulls":5},95,null,541100,"Трошкови експропријације и откуп земљишта",{"$nulls":4},1300000,447005,1000000,150000,null,850000,1000000,1000000,50000,null,0,50000,{"$nulls":4},50000,null,null,null,131097.5,131097.5,1000000,1000000,1000000,1000000,null,null,0,null,null,null,0,1000000,null,null,1000000,null,null,null,1000000,1]
[]
[{"$nulls":18},"Фонд противпожарне заштите",{"$nulls":15},0,{"$nulls":24},0]
[]
[{"$nulls":11},320,{"$nulls":6},"Услуге противпожарне заштите",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},332797,332797,330980,332797,332797,0,0,332797,332797,341876,340225.68,232886,99911,0,0,0,0,341876,0,0,0,93980,42350,332797,332797,332797,332797,0,0,232885.68,0,0,232885.68,232885.68,332797,{"$error":"#REF!"},0,332797,0,0,0,332797]
[{"$nulls":4},"05476",null,"300500",null,"320","512",{"$nulls":5},98,null,512900,"Опрема за призв., мотор., непокр.и немотор",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},332797,332797,330980,332797,332797,0,0,332797,332797,341876,340225.68,232886,99911,null,0,0,0,341876,0,0,0,93980,42350,332797,332797,332797,332797,0,null,232885.68,0,0,232885.68,232885.68,332797,{"$error":"#REF!"},0,332797,0,0,0,332797,1,{"$nulls":4},463000]
[{"$nulls":5},"0602-П1",{"$nulls":11},"01","Прослава Дана Општине",{"$nulls":4},730000,640200,400000,400000,0,0,400000,400000,404028,365950.04000000004,168100,235928,null,0,0,0,404028,0,0,0,0,0,0,0,0,0,0,0,168100,0,0,168100,168100,0,{"$error":"#REF!"},0,0,0,0,0,0]
[]
[{"$nulls":11},860,{"$nulls":6},"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,730000,640200,400000,400000,0,0,400000,400000,404028,365950.04000000004,168100,235928,null,0,0,0,404028,0,0,0,0,0,0,0,0,0,0,null,168100,0,0,168100,168100,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":18},"на другом месту",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":4},"05476",null,"800423",null,"860","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":4},670000,580200,250000,250000,null,null,250000,250000,264000,225922.04,154000,110000,{"$nulls":4},264000,{"$nulls":8},0,null,null,154000,null,null,154000,154000,null,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"800426",null,"860","426",{"$nulls":7},426000,"Материјал",{"$nulls":4},60000,60000,150000,150000,null,null,150000,150000,140028,140028,14100,125928,{"$nulls":4},140028,{"$nulls":8},0,null,null,14100,null,null,14100,14100,null,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},426000]
[{"$nulls":5},"0602-П2",{"$nulls":11},"01","Прослава Општинске славе - Свети Спасовдан",{"$nulls":4},434700,434700,171000,171000,0,0,171000,171000,31151,31150.4,31150.4,0.5999999999985448,null,0,0,0,31151,0,0,0,0,0,0,0,0,0,0,0,31150.4,0,0,31150.4,31150.4,0,{"$error":"#REF!"},0,0,0,0,0,0]
[]
[{"$nulls":11},860,{"$nulls":6},"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,434700,434700,171000,171000,0,0,171000,171000,31151,31150.4,31150.4,0.5999999999985448,null,0,0,0,31151,0,0,0,0,0,0,0,0,0,0,null,31150.4,0,0,31150.4,31150.4,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":18},"на другом месту",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":4},"05476",null,"800423",null,"860","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":4},434700,434700,120500,120500,null,null,120500,120500,31151,31150.4,31150.4,0.5999999999985448,{"$nulls":4},31151,{"$nulls":8},0,null,null,31150.4,null,null,31150.4,31150.4,null,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"800426",null,"860","426",{"$nulls":7},426000,"Материјал",{"$nulls":4},0,0,50500,50500,null,null,50500,50500,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":5},"0602-П3",{"$nulls":11},"01","Израда монографије општине Крупањ",{"$nulls":4},384000,0,384000,0,0,384000,384000,384000,384000,384000,384000,0,null,0,0,0,384000,0,0,0,0,0,0,0,0,0,0,0,0,0,384000,384000,384000,0,{"$error":"#REF!"},0,0,0,0,0,0]
[]
[{"$nulls":11},860,{"$nulls":6},"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,null,0,0,384000,384000,384000,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":18},"на другом месту",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":4},"05476",null,"800423",null,"860","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":4},384000,0,384000,null,null,384000,384000,384000,384000,384000,384000,0,{"$nulls":4},384000,{"$nulls":8},0,null,null,0,null,384000,384000,384000,null,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"800426",null,"860","426",{"$nulls":7},426000,"Материјал",{"$nulls":5},0,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":5},"0602-П4",{"$nulls":11},"01","Обележавање Дана Устанка у II Светском рату",{"$nulls":4},0,0,42500,42500,0,0,42500,42500,38002,38001.48,4000,34002,null,0,0,0,38002,0,0,0,0,0,0,0,0,0,0,0,4000,0,0,4000,4000,0,{"$error":"#REF!"},0,0,0,0,0,0]
[]
[{"$nulls":11},860,{"$nulls":6},"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,0,0,42500,42500,0,0,42500,42500,38002,38001.48,4000,34002,null,0,0,0,38002,0,0,0,0,0,0,0,0,0,0,null,4000,0,0,4000,4000,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":18},"на другом месту",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":4},"05476",null,"800423",null,"860","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":4},0,0,37500,37500,null,null,37500,37500,38002,38001.48,4000,34002,{"$nulls":4},38002,{"$nulls":8},0,null,null,4000,null,null,4000,4000,null,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"800426",null,"860","426",{"$nulls":7},426000,"Материјал",{"$nulls":4},0,0,5000,5000,null,null,5000,5000,null,0,0,0,{"$nulls":13},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","Обележавање Годишњице битке на Мачковом Камену",{"$nulls":4},42500,42277.53,42500,42500,0,0,42500,42500,3500,3500,0,3500,null,0,0,0,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[]
[{"$nulls":11},860,{"$nulls":6},"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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":18},"на другом месту",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":4},"05476",null,"800423",null,"860","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":4},42500,42277.53,37500,37500,null,null,37500,37500,3500,3500,0,3500,{"$nulls":4},3500,{"$nulls":8},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"800426",null,"860","426",{"$nulls":7},426000,"Материјал",{"$nulls":4},0,0,5000,5000,null,null,5000,5000,null,null,null,0,{"$nulls":13},0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[null,null,null,"15-П1",null,"0602-П6",{"$nulls":11},"01","Пројекат 600 година општине Крупањ",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,3800000,0,0,0,0,0,0,1499951.53,368964.34,3800000,3800000,5300000,5300000,0,0,744555.41,0,0,744555.41,744555.41,5300000,0,0,0,0,3800000,0,9100000]
[{"$nulls":11},860,{"$nulls":6},"Рекреација, спорт, култура и вере, некласификовано ",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,null,null,null,1499951.53,368964.34,3800000,3800000,5300000,5300000,0,0,744555.41,0,0,744555.41,744555.41,5300000,0,0,0,0,3800000,0,9100000]
[{"$nulls":18},"на другом месту"]
[{"$nulls":4},"05476",null,"800423",null,"860","423",null,null,185,null,null,185,null,423000,"Услуге по уговору",{"$nulls":7},0,null,null,null,0,0,0,0,null,null,2000000,null,null,0,null,null,null,1420919.53,368964.34,2000000,2000000,4500000,4500000,0,null,0,null,null,null,0,4500000,{"$nulls":4},2000000,null,6500000,2.25]
[{"$nulls":4},"05476",null,"800426",null,"860","426",null,null,186,null,null,186,null,426000,"Материјал",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":5},1800000,{"$nulls":6},79032,null,1800000,1800000,800000,800000,null,null,744555.41,null,null,744555.41,744555.41,800000,{"$nulls":4},1800000,null,2600000,0.4444444444444444]
[{"$nulls":18},"Лазаревдан"]
[{"$nulls":18},"Прослава Општинске славе - Свети Спасовдан"]
[{"$nulls":18},"Дани Међаша"]
[{"$nulls":18},"Петровдан - вашар у Добром Потоку"]
[{"$nulls":18},"Обележавање Дана Устанка у II Светском рату"]
[{"$nulls":18},"Културно лето у Крупњу"]
[{"$nulls":18},"Дани младих "]
[{"$nulls":18},"Улична трка поводом Дана Општине"]
[{"$nulls":18},"Прослава Дана Општине"]
[{"$nulls":18},"Обележавање Годишњице битке на Мачковом Каменуу"]
[{"$nulls":18},"Плодови Рађевине"]
[]
[null,null,null,"15-П2",null,"0602-П7",{"$nulls":11},"01","Пројекат електронске скупштине",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000000,1000000,1000000,1000000,0,0,744555.41,0,0,744555.41,744555.41,1000000,0,0,0,0,0,0,1000000]
[{"$nulls":11},111,{"$nulls":6},"Извршни и законодавни органи,",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,null,null,null,0,0,1000000,1000000,1000000,1000000,0,0,744555.41,0,0,744555.41,744555.41,1000000,0,0,0,0,0,0,1000000]
[{"$nulls":4},"05476",{"$nulls":21},0,null,null,null,0,0,0,0,{"$nulls":5},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"100500",null,"111","512",{"$nulls":5},41,null,512000,"Машине и опрема",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":14},1000000,1000000,1000000,1000000,null,null,744555.41,null,null,744555.41,744555.41,1000000,{"$nulls":6},1000000,1]
[null,null,null,"15-П3",null,"0602-П8",{"$nulls":11},"01","Уређење фасада на објектима у јавној својини",{"$nulls":4},3330806,0,3330806,0,0,3330806,3330806,3330806,0,0,0,0,0,0,0,0,0,0,500000,0,0,0,0,0,500000,500000,0,0,0,0,0,0,0,500000,{"$error":"#REF!"},0,500000,0,0,0,500000]
[{"$nulls":11},111,{"$nulls":6},"Извршни и законодавни органи,",1000000,1000000,29194,1000000,3330806,0,3330806,0,0,3330806,3330806,3330806,0,0,0,0,null,0,0,0,0,0,500000,0,0,0,0,0,500000,500000,0,null,0,0,0,0,0,500000,{"$error":"#REF!"},0,500000,0,0,0,500000]
[{"$nulls":4},"05476",null,"100500",null,"111","511",{"$nulls":7},511400,"Стручни надзор",{"$nulls":4},30000,0,30000,null,null,30000,30000,30000,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"100500",null,"111","511",null,null,null,39,null,null,null,511300,"Капитално одржавање зграда и објеката",1000000,1000000,29194,1000000,3300806,0,3300806,null,null,3300806,3300806,3300806,null,0,0,0,{"$nulls":6},500000,{"$nulls":5},500000,500000,null,null,0,null,null,0,0,500000,{"$error":"#REF!"},null,500000,null,null,null,500000,{"$nulls":5},511200]
[{"$nulls":5},"0602-П9",{"$nulls":11},"01","Реновирање Канц.за младе и Омладинских клубова",{"$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,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},111,{"$nulls":6},"Извршни и законодавни органи,",null,null,0,0,120000,90000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"100500",null,"111","512",{"$nulls":7},512000,"Машине и опрема",{"$nulls":4},90000,90000,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,"Капитално одржавање зграда и објеката",{"$nulls":4},30000,0,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":11},"01","Куповина путничког аута за Полицијску станицу у Крупњу",{"$nulls":4},1500000,0,1500000,0,0,1500000,1500000,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1300000,1300000,1350000,1350000,0,0,0,0,0,0,0,1350000,{"$error":"#REF!"},0,1350000,0,0,0,1350000]
[{"$nulls":11},350,{"$nulls":6},"Јавни ред и безбедност - истраживање и развој",0,0,0,0,1500000,0,1500000,0,0,1500000,1500000,1500000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,1300000,1300000,1350000,1350000,0,null,0,0,0,0,0,1350000,{"$error":"#REF!"},0,1350000,0,0,0,1350000]
[{"$nulls":4},"05476",{"$nulls":20},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"300500",null,"350","512",{"$nulls":5},101,null,512800,"Опрема за јавну безбедност",{"$nulls":4},1500000,0,1500000,null,null,1500000,1500000,1500000,null,0,0,0,{"$nulls":10},1300000,1300000,1350000,1350000,null,null,0,null,null,0,0,1350000,{"$error":"#REF!"},null,1350000,null,null,null,1350000,1.0384615384615385,{"$nulls":4},511200]
[]
[null,null,null,"15-П5",null,"0602-П11",{"$nulls":11},"01","Модернизација Општинске управе",{"$nulls":4},606270,543640.52,396000,334000,0,62000,396000,396000,396000,280543,48050.01,347949.99,0,0,0,0,396000,0,0,0,41200,41200,396000,396000,396000,396000,0,0,0,0,48050.01,48050.01,48050.01,396000,{"$error":"#REF!"},0,396000,0,0,0,396000]
[{"$nulls":11},130,{"$nulls":6},"Опште услуге",331230,331230,170590,300000,606270,543640.52,396000,334000,0,62000,396000,396000,396000,280543,48050.01,347949.99,null,0,0,0,396000,0,0,0,41200,41200,396000,396000,396000,396000,0,null,0,0,48050.01,48050.01,48050.01,396000,{"$error":"#REF!"},0,396000,0,0,0,396000]
[{"$nulls":4},"05476",{"$nulls":20},0,0,null,null,null,0,0,null,0,0,{"$nulls":4},0,null,null,null,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,"Административна опрема",331230,331230,170590,300000,606270,543640.52,396000,334000,null,62000,396000,396000,396000,280543,48050.01,347949.99,{"$nulls":4},396000,null,null,null,41200,41200,396000,396000,396000,396000,null,null,0,null,48050.01,48050.01,48050.01,396000,{"$error":"#REF!"},null,396000,null,null,null,396000,1,{"$nulls":4},511200]
[null,null,null,"15-П6",null,"0602-П12",{"$nulls":11},"01","Рад комисије на озакоњењу објеката и ревизији базе података обвезника пореза на имовину",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,1844750.49,1816424.32,744555.41,0,0,0,0,0,1672468,0,0,0,2740690.79,2664271.58,2833624.48,1600000,3000000,3000000,0,0,744555.41,0,0,744555.41,744555.41,3000000,0,0,0,0,0,0,3000000]
[{"$nulls":11},130,{"$nulls":6},"Опште услуге",{"$nulls":7},727468.07,null,null,727468.07,727468.07,1844750.49,1816424.32,744555.41,{"$nulls":5},1672468,null,null,null,2740690.79,2664271.58,2833624.48,1600000,3000000,3000000,0,0,744555.41,0,0,744555.41,744555.41,3000000,0,0,0,0,0,0,3000000]
[{"$nulls":4},"05476",{"$nulls":21},0,null,null,null,0,0,null,0,{"$nulls":5},0,null,null,null,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,"Услуге по уговору",{"$nulls":7},727468.07,null,null,727468.07,727468.07,1844750.49,1816424.32,744555.41,{"$nulls":5},1672468,null,null,null,2740690.79,2664271.58,2833624.48,1600000,3000000,3000000,null,null,744555.41,null,null,744555.41,744555.41,3000000,{"$nulls":6},3000000,1.0587147383763427]
[{"$nulls":16},"МЕСНЕ ЗАЈЕДНИЦЕ"]
[null,null,null,"15-П7",null,"0602-П13",{"$nulls":11},"01","Пантелиндан - Вашар у Крупњу",{"$nulls":4},148102,147257.98,111481,161629.57,0,0,161629.57,161629.57,161268,161267.57,161267.57,0.4299999999930151,null,0,0,0,161268,0,0,0,0,0,161630,161630,161630,161630,0,0,161267.57,0,0,161267.57,161267.57,161630,{"$error":"#REF!"},0,161630,0,0,0,161630]
[]
[{"$nulls":11},130,{"$nulls":6},"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,148102,147257.98,111481,161629.57,0,0,161629.57,161629.57,161268,161267.57,161267.57,0.4299999999930151,null,0,0,0,161268,0,0,0,0,0,161630,161630,161630,161630,0,null,161267.57,0,0,161267.57,161267.57,161630,{"$error":"#REF!"},0,161630,0,0,0,161630]
[{"$nulls":18},"на другом месту",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":4},"05476",null,"100423",null,"130","423",{"$nulls":5},52,null,423000,"Услуге по уговору",{"$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":5},160188,160188,160188,160188,null,null,160187.57,null,null,160187.57,160187.57,160188,{"$error":"#REF!"},null,160188,null,null,null,160188,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"100426",null,"130","426",{"$nulls":5},58,null,426000,"Материјал",{"$nulls":4},1080,1080,1312,1312,null,null,1312,1312,1080,1080,1080,0,{"$nulls":4},1080,{"$nulls":5},1312,1312,1312,1312,null,null,1080,null,null,1080,1080,1312,{"$error":"#REF!"},null,1312,null,null,null,1312,1]
[{"$nulls":4},"05476",null,"100480",null,"130","482",{"$nulls":5},64,null,482000,"Порези и обавезне таксе",{"$nulls":4},974,130,130,130,null,null,130,130,0,0,0,0,{"$nulls":4},0,{"$nulls":5},130,130,130,130,null,null,0,null,null,0,0,130,{"$error":"#REF!"},null,130,null,null,null,130,1,{"$nulls":4},426000]
[null,null,null,"15-П8",null,"0602-П14",{"$nulls":11},"01","Томиндан - Вашар у Крупњу",{"$nulls":4},156581,147257.98,111481,111481,0,0,111481,111481,161268,161267.57,0,161268,null,0,0,0,161268,0,0,0,0,0,161630,161630,161630,161630,0,0,0,0,0,0,0,161630,{"$error":"#REF!"},0,161630,0,0,0,161630]
[]
[{"$nulls":11},130,{"$nulls":6},"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,0,0,0,161268,0,0,0,0,0,161630,161630,161630,161630,0,null,0,0,0,0,0,161630,{"$error":"#REF!"},0,161630,0,0,0,161630]
[{"$nulls":18},"на другом месту",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":4},"05476",null,"100423",null,"130","423",{"$nulls":5},53,null,423000,"Услуге по уговору",{"$nulls":4},155139,146047.98,110039,110039,null,null,110039,110039,160188,160187.57,0,160188,{"$nulls":4},160188,{"$nulls":5},160188,160188,160188,160188,null,null,0,null,null,0,0,160188,{"$error":"#REF!"},null,160188,null,null,null,160188,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"100426",null,"130","426",{"$nulls":5},59,null,426000,"Материјал",{"$nulls":4},1312,1080,1312,1312,null,null,1312,1312,1080,1080,0,1080,{"$nulls":4},1080,{"$nulls":5},1312,1312,1312,1312,null,null,0,null,null,0,0,1312,{"$error":"#REF!"},null,1312,null,null,null,1312,1]
[{"$nulls":4},"05476",null,"100480",null,"130","482",{"$nulls":5},65,null,482000,"Порези и обавезне таксе",{"$nulls":4},130,130,130,130,null,null,130,130,0,0,0,0,{"$nulls":4},0,{"$nulls":5},130,130,130,130,null,null,0,null,null,0,0,130,{"$error":"#REF!"},null,130,null,null,null,130,1,{"$nulls":4},426000]
[null,null,null,"15-П9",null,"0602-П15",{"$nulls":11},"01","Ивандан - Вашар у Белој Цркви",{"$nulls":4},94437,94436.59,111481,111481,0,0,111481,111481,105129,105128.09,105128.09,0.9100000000034925,null,0,0,0,105129,0,0,0,0,0,111481,111481,111481,111481,0,0,105128.09,0,0,105128.09,105128.09,111481,{"$error":"#REF!"},0,111481,0,0,0,111481]
[]
[{"$nulls":11},130,{"$nulls":6},"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,94437,94436.59,111481,111481,0,0,111481,111481,105129,105128.09,105128.09,0.9100000000034925,null,0,0,0,105129,0,0,0,0,0,111481,111481,111481,111481,0,null,105128.09,0,0,105128.09,105128.09,111481,{"$error":"#REF!"},0,111481,0,0,0,111481]
[{"$nulls":18},"на другом месту",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":4},"05476",null,"100423",null,"130","423",{"$nulls":5},54,null,423000,"Услуге по уговору",{"$nulls":4},93037,93036.59,110039,110039,null,null,110039,110039,104049,104048.09,104048.09,0.9100000000034925,{"$nulls":4},104049,{"$nulls":5},110039,110039,110039,110039,null,null,104048.09,null,null,104048.09,104048.09,110039,{"$error":"#REF!"},null,110039,null,null,null,110039,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"100426",null,"130","426",{"$nulls":5},60,null,426000,"Материјал",{"$nulls":4},1400,1400,1312,1312,null,null,1312,1312,1080,1080,1080,0,{"$nulls":4},1080,{"$nulls":5},1312,1312,1312,1312,null,null,1080,null,null,1080,1080,1312,{"$error":"#REF!"},null,1312,null,null,null,1312,1]
[{"$nulls":4},"05476",null,"100480",null,"130","482",{"$nulls":5},66,null,482000,"Порези и обавезне таксе",{"$nulls":4},0,0,130,130,null,null,130,130,0,0,0,0,{"$nulls":4},0,{"$nulls":5},130,130,130,130,null,null,0,null,null,0,0,130,{"$error":"#REF!"},null,130,null,null,null,130,1,{"$nulls":4},426000]
[null,null,null,"15-П10",null,"0602-П16",{"$nulls":11},"01","Пројекат Родне равноправности",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120000,120000,120000,120000,0,0,744555.41,0,0,744555.41,744555.41,120000,0,0,0,0,0,0,120000]
[{"$nulls":11},150,{"$nulls":6},"Опште јавне услуге - истраживање и развој",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,null,null,null,0,0,120000,120000,120000,120000,0,0,744555.41,0,0,744555.41,744555.41,120000,0,0,0,0,0,0,120000]
[]
[{"$nulls":4},"05476",null,"100423",null,"150","423",{"$nulls":5},84,null,423000,"Услуге по уговору",{"$nulls":7},0,null,null,null,0,0,0,0,{"$nulls":5},0,{"$nulls":5},120000,120000,120000,120000,0,null,0,null,null,null,0,120000,{"$nulls":6},120000,1]
[{"$nulls":4},"05476",null,"100426",null,"150","426",{"$nulls":7},426000,"Материјал",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":17},0,null,null,744555.41,null,null,744555.41,744555.41]
[null,null,null,"15-П11",null,"0602-П17",{"$nulls":11},"01","Реконструкција канцеларије МЗ Цветуља",{"$nulls":4},0,0,3330806,0,0,3330806,3330806,3330806,300000,0,0,300000,0,0,0,0,0,300000,300000,300000,0,0,0,0,0,300000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,300000,0,0,0,300000]
[{"$nulls":11},111,{"$nulls":6},"Извршни и законодавни органи,",1000000,1000000,29194,1000000,0,0,3330806,0,0,3330806,3330806,3330806,300000,0,0,300000,null,0,0,0,0,300000,300000,300000,0,0,0,0,0,300000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,300000,0,0,0,300000]
[{"$nulls":4},"05476",null,"100500",null,"111","511",{"$nulls":7},511400,"Стручни надзор",{"$nulls":5},0,30000,null,null,30000,30000,30000,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,{"$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,"Капитално одржавање зграда и објеката",1000000,1000000,29194,1000000,null,0,3300806,null,null,3300806,3300806,3300806,300000,0,0,300000,{"$nulls":5},300000,300000,300000,{"$nulls":5},300000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,300000,null,null,null,300000,{"$nulls":5},511200]
[null,null,null,1,null,"1101",{"$nulls":12},"ПРОГРАМ 1: УРБАНИЗАМ И ПРОСТОРНО ПЛАНИРАЊЕ",{"$nulls":4},14138206,4465753,16512000,7299000,0,9213000,16512000,16512000,24122697,10006211,5852439,13868922,0,0,0,0,20463657,2757600,16591816,13058486,2154297.42,1869236.42,9385000,9385000,11885000,24943486,6375000,0,1165919,0,4686520,5852439,5852439,11885000,{"$error":"#REF!"},0,16797150,0,0,0,24943486]
[null,null,null,"1-1",null,"1101-0001",{"$nulls":11},"01","Просторно и урбанистичко планирање",{"$nulls":4},6100000,2798303,8500000,5199000,0,3301000,8500000,8500000,14887361,8620691,4466919,10420442,null,0,0,0,11228321,2757600,8800000,6266670,1416648.02,1152804.02,5695000,5695000,7695000,13961670,0,0,1165919,0,3301000,4466919,4466919,7695000,{"$error":"#REF!"},0,10766670,0,0,0,13961670]
[]
[{"$nulls":11},132,{"$nulls":6},"Опште услуге планирања и статистике",9000000,7391151,4575109,7000000,6100000,2798303,8500000,5199000,0,3301000,8500000,8500000,14887361,8620691,4466919,10420442,null,0,0,0,11228321,2757600,8800000,6266670,1416648.02,1152804.02,5695000,5695000,7695000,13961670,0,null,1165919,0,3301000,4466919,4466919,7695000,{"$error":"#REF!"},0,10766670,0,0,0,13961670]
[{"$nulls":4},"05476",null,"100423",null,"132","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"100480",null,"132","482",{"$nulls":5},75,null,482000,"Пореези и обавезне таксе",{"$nulls":6},500000,500000,null,null,500000,500000,228321,228321,175719,52602,{"$nulls":4},228321,null,null,null,176286,172442,500000,500000,500000,500000,null,null,175719,null,null,175719,175719,500000,null,null,500000,null,null,null,500000,1]
[{"$nulls":4},"05476",null,"100500",null,"132","511",{"$nulls":5},82,null,511400,"Стручни надзор",{"$nulls":26},1695000,1695000,1695000,1695000,{"$nulls":7},1695000,{"$nulls":6},1695000,1]
[{"$nulls":4},"05476",null,"100500",null,"132","511",{"$nulls":7},511400,"Израда геодетске документ.за нисконапонску мрежу",{"$nulls":28},1500000,1500000,{"$nulls":7},1500000,{"$nulls":6},1500000]
[null,null,null,39,"05476",null,"100500",null,"132","511",null,null,null,82,null,82,null,511400,"Израда пројектне и геодетске документације",9000000,7391151,4575109,7000000,6100000,2798303,8000000,4699000,null,3301000,8000000,8000000,14659040,8392370,4291200,10367840,{"$nulls":4},11000000,2757600,8800000,6266670,1240362.02,980362.02,3500000,3500000,4000000,10266670,null,null,990200,null,3301000,4291200,4291200,4000000,{"$error":"#REF!"},null,10266670,null,null,null,10266670,1.1428571428571428,{"$nulls":4},511400,null,512200,{"$error":"#REF!"}]
[null,null,null,"1-2",null,"1101-0002",{"$nulls":11},"01","Спровођење урбан.и простор.планoва",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,600000,600000,600000,600000,0,0,0,0,0,0,0,600000,{"$error":"#REF!"},0,600000,0,0,0,600000]
[]
[{"$nulls":11},132,{"$nulls":6},"Опште услуге планирања и статистике",9000000,7391151,4575109,7000000,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,600000,600000,600000,600000,0,null,0,0,0,0,0,600000,{"$error":"#REF!"},0,600000,0,0,0,600000]
[{"$nulls":4},"05476",null,"100423",null,"132","423",{"$nulls":5},68,null,423000,"Услуге по уговору",{"$nulls":6},0,0,null,null,null,0,null,0,0,0,{"$nulls":10},160000,160000,160000,160000,0,null,0,null,null,null,0,160000,null,null,160000,null,null,null,160000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"100480",null,"132","482",{"$nulls":5},76,null,482000,"Пореези и обавезне таксе",{"$nulls":26},200000,200000,200000,200000,{"$nulls":5},0,null,200000,null,null,200000,null,null,null,200000,1]
[{"$nulls":4},"05476",null,"100500",null,"132","511",{"$nulls":5},83,null,511400,"Израда пројектне и геодетске документације",9000000,7391151,4575109,7000000,{"$nulls":22},240000,240000,240000,240000,{"$nulls":5},0,null,240000,{"$error":"#REF!"},null,240000,null,null,null,240000,1,{"$nulls":4},511400,null,512200,{"$error":"#REF!"}]
[null,null,null,"1-3",null,"1101-0003",{"$nulls":11},"01","Управљање грађевинским земљиштем",{"$nulls":4},349286,30299,568000,250000,0,318000,568000,568000,50000,0,0,50000,null,0,0,0,50000,0,0,0,0,0,250000,250000,250000,250000,800000,0,0,0,0,0,0,250000,{"$error":"#REF!"},0,250000,0,0,0,250000]
[]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",549286,47811,4200,49286,349286,30299,568000,250000,0,318000,568000,568000,50000,0,0,50000,null,0,0,0,50000,0,0,0,0,0,250000,250000,250000,250000,800000,null,0,0,0,0,0,250000,{"$error":"#REF!"},0,250000,0,0,0,250000]
[{"$nulls":4},"05476",null,"620423",null,"620","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":5},145,1,424000,"Уклањање бесправно саграђених објеката",500000,null,null,null,300000,0,500000,200000,null,300000,500000,500000,50000,0,0,50000,{"$nulls":4},50000,{"$nulls":5},200000,200000,200000,200000,800000,null,0,null,null,0,0,200000,{"$error":"#REF!"},null,200000,null,null,null,200000,1,{"$nulls":4},424000]
[{"$nulls":4},"05476",null,"620424",null,"620","424",{"$nulls":5},145,2,424000,"Услуг.очув.живот.средине, науке и геод.усл.",49286,47811,4200,49286,49286,30299,68000,50000,null,18000,68000,68000,null,0,0,0,{"$nulls":10},50000,50000,50000,50000,null,null,0,null,null,0,0,50000,{"$error":"#REF!"},null,50000,null,null,null,50000,1,{"$nulls":4},424000]
[{"$nulls":4},"05476",null,"620426",null,"620","426",{"$nulls":7},426000,"Материјал",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,null,null,0,null,null,null,0,0,null,null,0]
[null,null,null,"1-4",null,"1101-0004",{"$nulls":11},"01","Социјално становање",{"$nulls":4},600000,0,350000,250000,0,100000,350000,350000,5401336,0,0,1000000,0,0,0,0,5401336,0,5401336,4401336,724275.4,703058.4,1900000,1900000,2400000,6801336,0,0,0,0,0,0,0,2400000,{"$error":"#REF!"},0,1850000,0,0,0,6801336]
[]
[{"$nulls":11},"060",{"$nulls":6},"Становање",0,0,0,0,500000,0,0,0,0,0,0,0,1000000,0,0,1000000,null,0,0,0,1000000,0,1000000,0,724275.4,703058.4,1000000,1000000,1500000,1500000,0,null,0,0,0,0,0,1500000,{"$error":"#REF!"},0,1500000,0,0,0,1500000]
[{"$nulls":4},"05476",null,"010500",null,"060","511",{"$nulls":7},511200,"Изградња зграда и објеката",{"$nulls":4},500000,0,0,0,0,0,0,0,1000000,0,0,1000000,null,0,0,0,1000000,0,1000000,0,724275.4,703058.4,1000000,1000000,1500000,1500000,0,null,0,0,0,0,0,1500000,{"$error":"#REF!"},0,1500000,0,0,0,1500000,1.5,{"$nulls":4},"424000."]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0]
[{"$nulls":13},29,null,29,null,null," - учешћ.Општ.у програму \"Станов.у соц.условима\"",{"$nulls":4},500000,0,{"$nulls":4},0,null,1000000,0,0,1000000,{"$nulls":4},1000000,null,1000000,null,724275.4,703058.4,1000000,1000000,1500000,1500000,null,null,0,null,null,0,0,1500000,{"$error":"#REF!"},null,1500000,null,null,null,1500000,1.5]
[{"$nulls":18},"Остварив.јавног интер.у одржав.зграда",{"$nulls":6},350000,250000,0,100000,350000,350000]
[]
[{"$nulls":11},610,{"$nulls":6},"Стамбени развој",0,0,0,0,100000,0,350000,250000,0,100000,350000,350000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,350000,350000,350000,350000,0,null,0,0,0,0,0,350000,{"$error":"#REF!"},0,350000,0,0,0,350000]
[{"$nulls":4},"05476",null,"600425",null,"610","425",{"$nulls":5},143,null,425000,"Текуће поправке и одржавање",null,null,0,0,100000,0,350000,250000,null,100000,350000,350000,null,0,0,0,{"$nulls":10},350000,350000,350000,350000,null,null,0,null,null,0,0,350000,{"$error":"#REF!"},0,350000,0,null,0,350000,1,{"$nulls":4},423000]
[{"$nulls":34},0,{"$nulls":24},0]
[{"$nulls":34},0,{"$nulls":24},0]
[{"$nulls":18},"Фонд солидарне стамбене изградње"]
[{"$nulls":11},610,{"$nulls":6},"Стамбени развој",{"$nulls":12},4401336,{"$nulls":7},4401336,0,4401336,4401336,0,0,550000,550000,550000,4951336,0,0,0,0,0,0,0,550000,0,0,0,0,0,0,4951336]
[{"$nulls":4},"05476",null,"600500",null,"610","511",null,null,null,144,null,144,null,511000,"Капитално одржавање зграда и објеката",{"$nulls":12},4401336,{"$nulls":7},4401336,null,4401336,4401336,null,null,550000,550000,550000,4951336,{"$nulls":7},550000,{"$nulls":6},4951336,1]
[]
[]
[null,null,null,"1-П1",null,"1101-П1",{"$nulls":11},"01","Израда ПДР од ул.Столичке до излаза из Крупња",{"$nulls":4},2620000,1073511,1588000,0,0,1588000,1588000,1588000,1518000,600000,600000,918000,0,0,0,0,1518000,0,910000,910000,13374,13374,50000,50000,50000,960000,0,0,0,0,600000,600000,600000,50000,{"$error":"#REF!"},0,960000,0,0,0,960000]
[{"$nulls":11},132,{"$nulls":6},"Опште услуге планирања и статистике",3220000,1888081,0,2620000,2620000,1073511,1588000,0,0,1588000,1588000,1588000,1518000,600000,600000,918000,null,0,0,0,1518000,0,910000,910000,13374,13374,50000,50000,50000,960000,0,null,0,0,600000,600000,600000,50000,null,0,960000,0,0,0,960000]
[{"$nulls":4},"05476",null,"100500",null,"132","511",null,null,null,77,null,null,null,511400,"Израда пројектно-техничке документације",3220000,1888081,null,1500000,1500000,239760,1270000,null,null,1270000,1270000,1270000,1270000,360000,360000,910000,{"$nulls":4},1270000,null,910000,910000,{"$nulls":5},910000,{"$nulls":4},360000,360000,360000,null,{"$error":"#REF!"},null,910000,null,null,null,910000,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"100424",null,"132","424",{"$nulls":5},69,null,424000,"Израда геомеханичког елабората",null,null,null,200000,200000,200000,0,null,null,0,0,0,0,null,null,0,{"$nulls":4},0,{"$nulls":5},20000,20000,20000,20000,{"$nulls":5},0,null,20000,{"$error":"#REF!"},null,20000,null,null,null,20000,1]
[{"$nulls":4},"05476",null,"100424",null,"132","424",{"$nulls":7},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":8},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,"Услуге информисања",null,null,null,20000,20000,0,20000,null,null,20000,20000,20000,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":4},"05476",null,"100480",null,"132","482",{"$nulls":5},72,null,482000,"Порези и обавезне таксе",null,null,null,100000,100000,81751,50000,null,null,50000,50000,50000,null,0,0,0,{"$nulls":8},13374,13374,30000,30000,30000,30000,null,null,0,null,null,0,0,30000,{"$error":"#REF!"},null,30000,null,null,0,30000,1,null,null,0,null,511400,null,512100,{"$error":"#REF!"}]
[null,null,null,"1-П2",null,"1101-П2",{"$nulls":11},"01","Израда Пројекта Регионалног система управљ.отпадом",{"$nulls":4},50000,0,100000,50000,0,50000,100000,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50000,50000,50000,50000,100000,0,0,0,0,0,0,50000,{"$error":"#REF!"},0,50000,0,0,0,50000]
[{"$nulls":11},132,{"$nulls":6},"Опште услуге планирања и статистике",700000,582535,153930,2300000,50000,0,100000,50000,0,50000,100000,100000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,50000,50000,50000,50000,100000,null,0,0,0,0,0,50000,{"$error":"#REF!"},0,50000,0,0,0,50000]
[{"$nulls":4},"05476",null,"100423",null,"132","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,"Материјал",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,"Израда пројектне и геодетске документације",700000,582535,153930,2300000,50000,0,100000,50000,null,50000,100000,100000,null,0,0,0,{"$nulls":10},50000,50000,50000,50000,100000,null,0,null,null,0,0,50000,{"$error":"#REF!"},null,50000,null,null,null,50000,1,{"$nulls":4},511400,null,512200,{"$error":"#REF!"}]
[null,null,null,"1-П3",null,"1101-П3",{"$nulls":11},"01","Измена Плана Генералне Регулације за насеље Крупањ",{"$nulls":4},1350000,0,2300000,950000,0,1350000,2300000,2300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5475000,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},132,{"$nulls":6},"Опште услуге планирања и статистике",0,0,0,0,1350000,0,2300000,950000,0,1350000,2300000,2300000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,5475000,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"100500",null,"132","511",{"$nulls":7},511400,"Израда пројектно-техничке документације",{"$nulls":4},1200000,0,2150000,950000,null,1200000,2150000,2150000,null,0,0,0,{"$nulls":13},0,4155000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"100424",null,"132","424",{"$nulls":7},424000,"Специјализоване услуге",{"$nulls":4},50000,0,50000,null,null,50000,50000,50000,null,0,0,0,{"$nulls":13},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",{"$nulls":7},482000,"Порези и обавезне таксе",{"$nulls":4},100000,0,100000,null,null,100000,100000,100000,null,0,0,0,{"$nulls":13},0,100000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[null,null,null,"1-П3",null,"1101-П4",{"$nulls":11},"01","Легализација општинских објеката",{"$nulls":4},240000,0,720000,480000,0,240000,720000,720000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,720000,720000,720000,720000,0,0,0,0,0,0,0,720000,{"$error":"#REF!"},0,720000,0,0,0,720000]
[{"$nulls":11},132,{"$nulls":6},"Опште услуге планирања и статистике",0,0,0,0,240000,0,720000,480000,0,240000,720000,720000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,720000,720000,720000,720000,0,null,0,0,0,0,0,720000,{"$error":"#REF!"},0,720000,0,0,0,720000]
[{"$nulls":4},"05476",null,"100424",null,"132","424",{"$nulls":5},70,null,424000,"Специјализоване услуге",{"$nulls":4},20000,0,120000,100000,null,20000,120000,120000,null,0,0,0,{"$nulls":10},120000,120000,120000,120000,null,null,0,null,null,0,0,120000,{"$error":"#REF!"},null,120000,null,null,null,120000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"100480",null,"132","482",{"$nulls":5},73,null,482000,"Порези и обавезне таксе",{"$nulls":4},20000,0,100000,80000,null,20000,100000,100000,null,0,0,0,{"$nulls":10},100000,100000,100000,100000,null,null,0,null,null,0,0,100000,{"$error":"#REF!"},null,100000,null,null,null,100000,1,{"$nulls":4},426000]
[{"$nulls":4},"05476",null,"100500",null,"132","511",{"$nulls":5},79,null,511400,"Израда пројектне и геодетске документације",{"$nulls":4},200000,0,500000,300000,null,200000,500000,500000,null,0,0,0,{"$nulls":10},500000,500000,500000,500000,null,null,0,null,null,0,0,500000,{"$error":"#REF!"},null,500000,null,null,null,500000,1,{"$nulls":4},511400,null,512200,{"$error":"#REF!"}]
[null,null,null,"1-П4",null,"1101-П5",{"$nulls":11},"01","Израда Елабората о зонама санитарне заштите изворишта за водоснабдевање Крупња",{"$nulls":4},1078920,359640,720000,0,0,720000,720000,720000,720000,479520,479520,240480,0,0,0,0,720000,0,240480,240480,0,0,0,0,0,240480,0,0,0,0,479520,479520,479520,0,{"$error":"#REF!"},0,240480,0,0,0,240480]
[{"$nulls":34},0,{"$nulls":24},0]
[{"$nulls":11},132,{"$nulls":6},"Опште услуге планирања и статистике",0,0,0,0,1078920,359640,720000,0,0,720000,720000,720000,720000,479520,479520,240480,null,0,0,0,720000,0,240480,240480,0,0,0,0,0,240480,0,null,0,0,479520,479520,479520,0,{"$error":"#REF!"},0,240480,0,0,0,240480]
[{"$nulls":4},"05476",null,"100424",null,"132","424",{"$nulls":7},424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,"Порези и обавезне таксе",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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]
[{"$nulls":4},"05476",null,"100500",null,"132","511",null,null,null,80,null,null,null,511400,"Израда пројектне и геодетске документације",{"$nulls":4},1078920,359640,720000,null,null,720000,720000,720000,720000,479520,479520,240480,{"$nulls":4},720000,null,240480,240480,{"$nulls":5},240480,{"$nulls":4},479520,479520,479520,null,{"$error":"#REF!"},null,240480,null,null,null,240480,{"$nulls":5},511400,null,512200,{"$error":"#REF!"}]
[null,null,null,"1-П5",null,"1101-П6",{"$nulls":11},"01","Израда ПДР Крупањ - Кржава",{"$nulls":4},1750000,204000,1666000,120000,0,1546000,1666000,1666000,1546000,306000,306000,1240000,0,0,0,0,1546000,0,1240000,1240000,0,0,120000,120000,120000,1360000,0,0,0,0,306000,306000,306000,120000,{"$error":"#REF!"},0,1360000,0,0,0,1360000]
[{"$nulls":11},132,{"$nulls":6},"Опште услуге планирања и статистике",0,0,0,null,1750000,204000,1666000,120000,0,1546000,1666000,1666000,1546000,306000,306000,1240000,null,0,0,0,1546000,0,1240000,1240000,0,0,120000,120000,120000,1360000,0,null,0,0,306000,306000,306000,120000,null,0,1360000,0,0,0,1360000]
[{"$nulls":4},"05476",null,"100500",null,"132","511",null,null,null,81,null,null,null,511400,"Израда пројектно-техничке документације",{"$nulls":4},1750000,204000,1546000,null,null,1546000,1546000,1546000,1546000,306000,306000,1240000,{"$nulls":4},1546000,null,1240000,1240000,{"$nulls":5},1240000,{"$nulls":4},306000,306000,306000,null,{"$error":"#REF!"},null,1240000,null,null,null,1240000,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"100424",null,"132","424",{"$nulls":7},424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,{"$nulls":8},0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"100424",null,"132","424",{"$nulls":5},71,null,424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,{"$nulls":5},20000,20000,20000,20000,{"$nulls":5},0,null,20000,{"$error":"#REF!"},null,20000,null,null,null,20000,1]
[{"$nulls":4},"05476",null,"100424",null,"132","424",{"$nulls":7},424000,"Услуге информисања",{"$nulls":6},20000,20000,null,null,20000,20000,null,0,0,0,{"$nulls":13},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,"Порези и обавезне таксе",{"$nulls":6},100000,100000,null,null,100000,100000,null,0,0,0,{"$nulls":10},100000,100000,100000,100000,null,null,0,null,null,0,0,100000,{"$error":"#REF!"},null,100000,null,null,0,100000,1,null,null,0,null,511400,null,512100,{"$error":"#REF!"}]
[null,null,null,"2",null,"1102",{"$nulls":12},"ПРОГРАМ 2 - КОМУНАЛНА ДЕЛАТНОСТ",{"$nulls":4},36427131.94,28809211.7,29034000,16254707.05,0,15148768,31403475.05,31403475.05,31140608,27301540.89,32504272.97,-1363664.9699999993,0,20000000,0,0,44958136,800000,800000,800000,6439103.240000001,3692851.8499999996,20178000,20178000,23088000,23888000,12033369,0,9108133.8,0,13561242.360000001,22669376.16,22669376.05,23088000,{"$error":"#REF!"},0,22528000,0,20000000,0,43888000]
[null,null,null,"2-1",null,"1102-0001",{"$nulls":11},"01","Упррављ./одрж.јавном расветом",{"$nulls":4},9143369,8177600.7,0,0,0,0,0,0,1743576,762016,6593862.109999999,-4850286.109999999,0,0,0,0,9686844,800000,800000,800000,2716614.9,1877985.6199999999,6000000,6000000,8000000,8800000,3143369,0,0,0,0,0,0,8000000,{"$error":"#REF!"},0,8800000,0,0,0,8800000]
[]
[{"$nulls":11},640,{"$nulls":6},"Улична расвета",9539160,7718962,6124525,9539160,9143369,8177600.7,0,0,0,0,0,0,1743576,762016,6593862.109999999,-4850286.109999999,null,0,0,0,9686844,800000,800000,800000,2716614.9,1877985.6199999999,6000000,6000000,8000000,8800000,3143369,null,0,0,0,0,0,8000000,{"$error":"#REF!"},0,8800000,0,0,0,8800000]
[{"$nulls":4},"05476",null,"600423",null,"640","423",{"$nulls":5},166,null,423000,"Услуге по уговору (одржавање јавне расвете)",900000,null,null,900000,675000,410290.36,{"$nulls":4},0,null,5000,null,79944.2,-74944.2,{"$nulls":4},374469,null,null,null,126954.76,null,500000,500000,500000,500000,175000,{"$nulls":4},0,null,500000,{"$error":"#REF!"},null,500000,null,null,null,500000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"600424",null,"640","424",null,null,null,167,null,167,null,424000,"Енергетске услуге",7955994,7088336,5636821,7955994,7955994,7255208.85,0,0,0,0,0,0,1694142,762016,6345161.56,-4651019.56,null,0,0,0,9000000,800000,800000,800000,2461075.94,1749401.42,5000000,5000000,7000000,7800000,2955994,null,0,0,0,0,0,7000000,{"$error":"#REF!"},0,7800000,null,0,null,7800000,1.4,{"$nulls":4},424000]
[{"$nulls":18}," - електрична расвета ( из буџета )",7955994,7088336,5636821,7955994,7955994,7255208.85,{"$nulls":4},0,null,1694142,762016,6345161.56,-4651019.56,{"$nulls":4},9000000,800000,800000,800000,2461075.94,1749401.42,5000000,5000000,7000000,7800000,2955994,{"$nulls":4},0,null,7000000,{"$error":"#REF!"},null,7800000,null,null,null,7800000,1.4]
[{"$nulls":4},"05476",null,"600426",null,"640","426",{"$nulls":5},168,null,426000,"Материјал за расвету                                      ",683166,630626,487704,683166,512375,512101.49,{"$nulls":4},0,null,44434,null,168756.35,-124322.35,{"$nulls":4},312375,null,null,null,128584.2,128584.2,500000,500000,500000,500000,12375,{"$nulls":4},0,null,500000,{"$error":"#REF!"},null,500000,null,null,null,500000,1,{"$nulls":4},426000]
[null,null,null,"2-2",null,"1102-0002",{"$nulls":11},"01","Одржавање јавних зелених површина",{"$nulls":4},300000,295858.82,0,0,0,0,0,0,0,0,112901.04,-112901.04,null,0,0,0,300000,0,0,0,0,0,300000,300000,300000,300000,0,0,0,0,0,0,0,300000,{"$error":"#REF!"},0,300000,0,0,0,300000]
[]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",0,0,300000,300000,300000,295858.82,0,0,0,0,0,0,0,0,112901.04,-112901.04,null,0,0,0,300000,0,0,0,0,0,300000,300000,300000,300000,0,null,0,0,0,0,0,300000,{"$error":"#REF!"},0,300000,0,0,0,300000]
[{"$nulls":34},0,{"$nulls":24},0]
[{"$nulls":34},0,{"$nulls":24},0,{"$nulls":9},424000]
[{"$nulls":4},"05476",null,"620424",null,"620","424",{"$nulls":5},146,null,424000,"Специјализоване услуге                         ",0,0,300000,300000,300000,295858.82,0,0,0,0,0,0,0,0,112901.04,-112901.04,null,0,0,0,300000,0,0,0,0,0,300000,300000,300000,300000,0,null,0,0,0,0,0,300000,{"$error":"#REF!"},0,300000,0,0,0,300000,1,{"$nulls":4},424000]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":18}," - уређивање и одржавање зеленила",null,null,300000,300000,300000,295858.82,{"$nulls":4},0,null,null,null,112901.04,-112901.04,{"$nulls":4},300000,{"$nulls":5},300000,300000,300000,300000,{"$nulls":5},0,null,300000,{"$error":"#REF!"},null,300000,null,null,null,300000,1]
[null,null,null,"2-3",null,"1102-0003",{"$nulls":11},"01","Одрж.чистоћ.на површинама јавне намене",{"$nulls":4},5700000,5700000,0,0,0,0,0,0,475000,475000,4275000,-3800000,null,0,0,0,5700000,0,0,0,1908296,844704.34,5700000,5700000,5700000,5700000,0,0,0,0,0,0,0,5700000,{"$error":"#REF!"},0,5700000,0,0,0,5700000]
[]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",6108202,6108202,5700000,5700000,5700000,5700000,0,0,0,0,0,0,475000,475000,4275000,-3800000,0,0,0,0,5700000,0,0,0,1908296,844704.34,5700000,5700000,5700000,5700000,0,null,0,0,0,0,0,5700000,{"$error":"#REF!"},0,5700000,0,0,0,5700000]
[{"$nulls":34},0,{"$nulls":24},0]
[{"$nulls":34},0,{"$nulls":24},0,{"$nulls":9},424000]
[{"$nulls":4},"05476",null,"620424",null,"620","424",{"$nulls":5},147,null,424000,"Услуге чишћења",6108202,6108202,5700000,5700000,5700000,5700000,0,0,0,0,0,0,475000,475000,4275000,-3800000,null,0,0,0,5700000,0,0,0,1908296,844704.34,5700000,5700000,5700000,5700000,0,null,0,0,0,0,0,5700000,{"$error":"#REF!"},0,5700000,0,0,0,5700000,1,{"$nulls":4},424000]
[{"$nulls":18}," - чишћење града",6108202,6108202,5700000,5700000,5700000,5700000,{"$nulls":4},0,null,475000,475000,4275000,-3800000,{"$nulls":4},5700000,null,null,null,1908296,844704.34,5700000,5700000,5700000,5700000,{"$nulls":5},0,null,5700000,{"$error":"#REF!"},null,5700000,null,null,null,5700000,1]
[{"$nulls":25},0,0,null,null,null,0,0,null,null,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,{"$nulls":6},0,null,null,0]
[null,null,null,"2-4",null,"1102-0004",{"$nulls":11},"01","Зоохигијена",null,null," -     Азил",null,2352210,1819475,1500000,1687070.84,0,0,1687070.84,1687070.84,2333200,2284344,2033596.32,299603.67999999993,null,0,0,0,2700000,0,0,0,800425.07,358013,1100000,1100000,2500000,2500000,0,0,1666796.32,0,0,1666796.32,1666796.32,2500000,{"$error":"#REF!"},0,2500000,0,0,0,2500000]
[]
[{"$nulls":11},540,{"$nulls":6},"Заштита биљног и животињског света и крајолика",2343939,2336729,1540151,500000,2352210,1819475,1500000,1687070.84,0,0,1687070.84,1687070.84,2333200,2284344,2033596.32,299603.67999999993,null,0,0,0,2700000,0,0,0,800425.07,358013,1100000,1100000,2500000,2500000,0,null,1666796.32,0,0,1666796.32,1666796.32,2500000,{"$error":"#REF!"},0,2500000,0,0,0,2500000]
[{"$nulls":34},0,{"$nulls":24},0,{"$nulls":9},411000]
[{"$nulls":4},"05476",null,"500424",null,"540","424",{"$nulls":5},135,null,424000,"Специјализоване услуге - АЗИЛ",710869,710869,213055,500000,500000,0,{"$nulls":4},0,null,133200,133200,366800,-233600,{"$nulls":4},500000,{"$nulls":5},100000,100000,800000,800000,{"$nulls":5},0,null,800000,{"$error":"#REF!"},null,800000,null,null,0,800000,8,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"500480",null,"540","484",{"$nulls":5},137,null,484000,"Штете од дивљачи-уједи паса",1633070,1625860,1327096,1368170,1852210,1819475,1500000,1687070.84,null,null,1687070.84,1687070.84,2200000,2151144,1666796.32,533203.6799999999,{"$nulls":4},2200000,null,null,null,800425.07,358013,1000000,1000000,1700000,1700000,null,null,1666796.32,null,null,1666796.32,1666796.32,1700000,{"$error":"#REF!"},null,1700000,null,null,0,1700000,1.7]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},482000]
[null,null,null,"2-51",null,"1102-0005",{"$nulls":11},"01","Уређивање, одржавање и коришћење пијаца - КРУПАЊ",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[{"$nulls":34},0,{"$nulls":24},0,{"$nulls":9},411000]
[{"$nulls":4},"05476",null,"620424",null,"620","424",{"$nulls":5},148,null,424000,"Специјализоване услуге(ванбуџ.корис.)-Пијаце  ",{"$nulls":5},0,{"$nulls":4},0,null,null,0,0,0,{"$nulls":10},10000,10000,10000,10000,null,null,0,null,null,0,0,10000,{"$error":"#REF!"},null,10000,null,null,null,10000,1,{"$nulls":4},424000]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},482000]
[]
[null,null,null,"2-52",null,"1102-0005",{"$nulls":11},"01","Уређивање, одржавање и коришћење пијаца - ЗАВЛАКА",{"$nulls":4},215300,214148.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",0,0,0,0,215300,214148.45,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},421000]
[{"$nulls":4},"05476",null,"620423",null,"620","423",{"$nulls":5},148,null,423000,"Услуге по уговору",{"$nulls":4},215300,214148.45,0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,{"$nulls":5},10000,10000,10000,10000,0,null,0,null,null,0,null,10000,{"$error":"#REF!"},null,10000,null,null,null,10000,1,{"$nulls":4},423000]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},426000]
[null,null,null,"2-6",null,"1102-0006",{"$nulls":11},"01","Одржавање гробаља и погребне услуге - КРУПАЊ",{"$nulls":4},959991,959991,0,0,0,0,0,0,80000,80000,720000,-640000,null,0,0,0,960000,0,0,0,288870.07,146230.42,960000,960000,960000,960000,0,0,0,0,0,0,0,960000,{"$error":"#REF!"},0,960000,0,0,0,960000]
[]
[{"$nulls":11},660,{"$nulls":6},"Послови становања и заједнице некласификовани",959991,959991,959991,2472464,959991,959991,0,0,0,0,0,0,80000,80000,720000,-640000,null,0,0,0,960000,0,0,0,288870.07,146230.42,960000,960000,960000,960000,0,null,0,0,0,0,0,960000,{"$error":"#REF!"},0,960000,0,0,0,960000]
[{"$nulls":18},"на другом месту",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":4},"05476",null,"6004511",null,"660","451",{"$nulls":5},169,null,451100,"Субвенције за гробље",959991,959991,959991,959991,959991,959991,0,0,0,0,0,0,80000,80000,720000,-640000,null,0,0,0,960000,0,0,0,288870.07,146230.42,960000,960000,960000,960000,0,null,0,0,0,0,0,960000,{"$error":"#REF!"},0,960000,0,0,0,960000,1,{"$nulls":4},451100]
[{"$nulls":18},"Одржавање и проширење гробља",959991,959991,959991,959991,959991,959991,{"$nulls":4},0,null,80000,80000,720000,-640000,{"$nulls":4},960000,null,null,null,288870.07,146230.42,960000,960000,960000,960000,{"$nulls":5},0,null,960000,{"$error":"#REF!"},null,960000,null,null,null,960000,1]
[{"$nulls":31},0,null,null,0,{"$nulls":4},0,null,null,null,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":17},1512473,{"$nulls":6},0,{"$nulls":4},0,{"$nulls":13},0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[null,null,null,"2-7",null,"1102-0007",{"$nulls":11},"01","Произв.и дистриб.топлотне енергије",{"$nulls":4},0,0,200000,200000,0,0,200000,200000,200000,0,0,200000,null,0,0,0,200000,0,0,0,0,0,200000,200000,200000,200000,0,0,0,0,0,0,0,200000,{"$error":"#REF!"},0,200000,0,0,0,200000]
[]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",0,0,0,0,0,0,200000,200000,0,0,200000,200000,200000,0,0,200000,null,0,0,0,200000,0,0,0,0,0,200000,200000,200000,200000,0,null,0,0,0,0,0,200000,{"$error":"#REF!"},0,200000,0,0,0,200000]
[{"$nulls":4},"05476",null,"620425",null,"620","425",{"$nulls":5},150,null,425000,"Текуће поправке и одржавање",null,null,0,0,0,0,200000,200000,null,null,200000,200000,200000,0,0,200000,{"$nulls":4},200000,{"$nulls":5},200000,200000,200000,200000,null,null,0,null,null,0,0,200000,{"$error":"#REF!"},0,200000,0,null,0,200000,1,{"$nulls":4},423000]
[{"$nulls":34},0,{"$nulls":24},0]
[{"$nulls":34},0,{"$nulls":24},0]
[null,null,null,"2-81",null,"1102-0008",{"$nulls":11},"01","Управља.и снабдевање водом за пиће",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[]
[{"$nulls":11},630,{"$nulls":6},"Водоснабдевање",18000000,17349205,20139032,20139032,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[{"$nulls":34},0,{"$nulls":24},0,{"$nulls":9},411000]
[{"$nulls":4},"05476",null,"630424",null,"630","424",{"$nulls":5},161,null,424000,"Текуће поправке и одржавање",18000000,17349205,20139032,20139032,{"$nulls":6},0,{"$nulls":4},0,{"$nulls":10},10000,10000,10000,10000,{"$nulls":7},10000,{"$error":"#REF!"},null,10000,null,null,null,10000,1,{"$nulls":4},424000]
[{"$nulls":34},0,{"$nulls":24},0,{"$nulls":9},482000]
[]
[{"$nulls":16},"МЕСНЕ ЗАЈЕДНИЦЕ"]
[null,null,null,"2-82",null,"1102-0008",{"$nulls":11},"01","Управљање и снабдевање водом за пиће (М.З.)",{"$nulls":4},1355827.94,1337693.03,1390000,1390000,0,0,1390000,1390000,2613290,1703430.4100000001,785051.25,1828238.75,null,0,0,0,1715750,0,0,0,577939.37,465918.47,1690000,1690000,1690000,1690000,0,0,785051.25,0,0,785051.25,785051.25,1690000,{"$error":"#REF!"},0,1690000,0,0,0,1690000]
[]
[{"$nulls":11},630,{"$nulls":6},"Водоснабдевање",0,0,0,0,1355827.94,1337693.03,1390000,1390000,0,0,1390000,1390000,2613290,1703430.4100000001,785051.25,1828238.75,null,0,0,0,1715750,0,0,0,577939.37,465918.47,1690000,1690000,1690000,1690000,0,null,785051.25,0,0,785051.25,785051.25,1690000,{"$error":"#REF!"},0,1690000,0,0,0,1690000]
[{"$nulls":4},"05476",null,"630421",null,"630","421",{"$nulls":5},228,1,421000,"Стални трошкови ",{"$nulls":4},699861.64,699336.17,620000,620000,null,null,620000,620000,1379512,1014960.18,325276.8,1054235.2,{"$nulls":4},920000,null,null,null,422955.56,344874.18,920000,920000,920000,920000,null,null,325276.8,null,null,325276.8,325276.8,920000,{"$error":"#REF!"},null,920000,null,null,null,920000,1,{"$nulls":4},421000]
[{"$nulls":4},"05476",null,"630423",null,"630","423",{"$nulls":5},229,2,423000,"Услуге по уговору",{"$nulls":4},625966.3,617656.86,610000,610000,null,null,610000,610000,1032020,646712.23,434024.45,597995.55,{"$nulls":4},610000,null,null,null,154983.81,121044.29,610000,610000,610000,610000,null,null,434024.45,null,null,434024.45,434024.45,610000,{"$error":"#REF!"},null,610000,null,null,null,610000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"630424",null,"630","424",{"$nulls":7},424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,null,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":4},"05476",null,"630425",null,"630","425",{"$nulls":7},425000,"Текуће поправке и одржаање",{"$nulls":4},30000,20700,0,0,null,null,0,0,25750,25750,25750,0,{"$nulls":4},25750,null,null,null,0,0,0,0,0,0,null,null,25750,null,null,25750,25750,0,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},425000]
[{"$nulls":4},"05476",null,"630426",null,"630","426",{"$nulls":5},230,3,426000,"Материјал",{"$nulls":6},160000,160000,null,null,160000,160000,176008,16008,null,176008,{"$nulls":4},160000,{"$nulls":5},160000,160000,160000,160000,{"$nulls":5},0,null,160000,{"$error":"#REF!"},null,160000,null,null,null,160000,1,{"$nulls":4},426000]
[{"$nulls":18},"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,null,null,null,845000,845000,845000,845000,845000,845000,null,null,424860.23,null,null,424860.23,589365.82,845000,{"$error":"#REF!"},null,845000,null,null,null,845000,1]
[{"$nulls":18},"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,null,null,null,845000,845000,845000,845000,845000,845000,null,null,177126.48,null,null,177126.48,195685.43,845000,{"$error":"#REF!"},null,845000,null,null,null,845000,1]
[null,null,null,"2-9",null,"1102-0009",{"$nulls":11},"01","Остале комуналне услуге - БАЗЕН",null,null," -   Базен",null,178274,178274,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",0,0,0,0,178274,178274,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[{"$nulls":34},0,{"$nulls":24},0,{"$nulls":9},411000]
[{"$nulls":4},"05476",null,"620424",null,"620","424",{"$nulls":19},0,null,null,0,0,0,{"$nulls":13},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,"Специјализоване услуге (из Буџета)-Базен  ",{"$nulls":4},178274,178274,{"$nulls":4},0,0,null,0,0,0,{"$nulls":10},10000,10000,10000,10000,0,null,0,null,null,0,0,10000,null,null,10000,null,null,null,10000,1,{"$nulls":4},482000]
[null,null,null,"2-П1",null,"1102-П1",{"$nulls":11},"01","Проширење гробља у Крупњу",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1350000,1350000,1350000,1350000,1000000,0,744555.41,0,0,744555.41,744555.41,1350000,0,0,0,0,0,0,1350000]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,null,null,null,0,0,1350000,1350000,1350000,1350000,1000000,0,744555.41,0,0,744555.41,744555.41,1350000,0,0,0,0,0,0,1350000]
[{"$nulls":4},"05476",{"$nulls":21},0,null,null,null,0,0,0,0,{"$nulls":5},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":5},156,null,511000,"Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":14},1350000,1350000,1350000,1350000,1000000,null,744555.41,null,null,744555.41,744555.41,1350000,{"$nulls":6},1350000,1]
[null,null,null,"2-П2",null,"1102-П2",{"$nulls":11},"01","Изградња затворене конструкције градског базена",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,20000000,0,0,0,0,0,0,0,0,500000,500000,10000,10000,500000,0,744555.41,0,0,744555.41,744555.41,10000,0,0,0,0,20000000,0,20010000]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,null,null,null,0,0,500000,500000,10000,10000,20000,30000,50000,80000,130000,210000,340000,10000,350000,360000,710000,1070000,20000000,21070000,20010000]
[{"$nulls":4},"05476",{"$nulls":21},0,null,null,null,0,0,0,0,{"$nulls":5},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"600500",null,"620","511",null,null,157,null,null,157,null,511000,"Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":5},20000000,{"$nulls":8},500000,500000,10000,10000,500000,null,744555.41,null,null,744555.41,744555.41,10000,{"$nulls":4},20000000,null,20010000,0.02]
[{"$nulls":5},"1102-П3",{"$nulls":11},"01","Елаборат о резервама воде",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2100000,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,null,null,null,0,0,0,0,0,0,2100000,null,744555.41,null,null,744555.41,744555.41,0]
[{"$nulls":4},"05476",null,null,null,"620","482",{"$nulls":7},482000,"Порези и обавезне таксе",{"$nulls":7},0,null,null,null,0,0,0,0,{"$nulls":5},0,{"$nulls":8},0,100000,null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511000,"Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":17},0,2000000,null,744555.41,null,null,744555.41,744555.41]
[null,null,null,"2-П3",null,"1102-П4",{"$nulls":11},"01","Реконструкција и доградња водовода у МЗ Завлака ",{"$nulls":4},3530000,1609000,4020000,2099000,0,1921000,4020000,4020000,3272894,3258136.4800000004,2672587.48,600306.5199999998,0,0,0,0,3272894,0,0,0,107957.83,0,1368000,1368000,1368000,1368000,0,0,1076794,0,1595793.3,2672587.3,2672587.48,1368000,{"$error":"#REF!"},0,1368000,0,0,0,1368000]
[{"$nulls":11},630,{"$nulls":6},"Водоснабдевање",7360977,4167916,3724310,9626962,3530000,1609000,4020000,2099000,0,1921000,4020000,4020000,3272894,3258136.4800000004,2672587.48,600306.52,null,0,0,0,3272894,0,0,0,107957.83,0,1368000,1368000,1368000,1368000,0,null,1076794,0,1595793.3,2672587.3,2672587.48,1368000,{"$error":"#REF!"},0,1368000,0,0,0,1368000]
[{"$nulls":4},"05476",null,"630424",null,"630","424",{"$nulls":7},424000,"Геодетске услуге",null,null,328050,328050,0,0,0,null,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":8},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,"Специјализоване услуге",{"$nulls":4},68540,68540,0,null,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,107957.83,null,150000,150000,150000,150000,0,null,0,null,null,0,0,150000,{"$error":"#REF!"},null,150000,null,null,null,150000,1]
[{"$nulls":4},"05476",null,"630480",null,"630","482",{"$nulls":5},162,null,482000,"Порези и обавезне таксе ",null,null,null,50000,50000,20000,102000,72000,null,30000,102000,102000,21106,21006,21006,100,{"$nulls":4},21106,{"$nulls":5},50000,50000,50000,50000,{"$nulls":4},21006,21006,21006,50000,{"$error":"#REF!"},null,50000,null,null,null,50000,1,{"$nulls":4},482000]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":5},164,null,511400,"Пројекат изведеног стања",null,null,null,880000,0,0,880000,880000,null,null,880000,880000,600000,585549,0,600000,{"$nulls":4},600000,{"$nulls":5},880000,880000,880000,880000,null,null,0,null,0,0,0,880000,{"$error":"#REF!"},null,880000,null,null,null,880000,1,{"$nulls":4},511400]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":5},164,null,511400,"Стручни надзор",null,null,168918,168918,80000,0,150000,70000,null,80000,150000,150000,51788,51787.3,51787.3,0.6999999999970896,{"$nulls":4},51788,{"$nulls":5},288000,288000,288000,288000,null,null,0,null,51787.3,51787.3,51787.3,288000,{"$error":"#REF!"},null,288000,null,null,null,288000,1,{"$nulls":4},511400]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":7},511200,"Изградња водоводне инфраструктуре",5630598,2452080,2968142,7940794,null,null,0,null,null,null,0,0,0,null,null,0,{"$nulls":4},0,{"$nulls":8},0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":7},511300,"Капитално одржавање водоводне инфраструктуре",1730379,1715836,259200,259200,2611460,1088460,2600000,1077000,null,1523000,2600000,2600000,2600000,2599794.18,2599794.18,205.81999999983236,{"$nulls":4},2600000,{"$nulls":8},0,null,null,1076794,null,1523000,2599794,2599794.18,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":7},511400,"Елаборат о резервама воде и елаборат о ЗСЗ",{"$nulls":4},720000,432000,288000,null,null,288000,288000,288000,null,0,0,0,{"$nulls":13},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","Водовод у МЗ Бела Црква",{"$nulls":4},920000,119480,920000,120000,0,800000,920000,920000,0,0,0,0,0,0,0,0,0,0,0,0,39000,0,920000,920000,920000,920000,0,0,0,0,0,0,0,920000,{"$error":"#REF!"},0,920000,0,0,0,920000]
[{"$nulls":11},630,{"$nulls":6},"Водоснабдевање",1453400,1453400,553337,553337,920000,119480,920000,120000,0,800000,920000,920000,0,0,0,0,null,0,0,0,0,0,0,0,39000,0,920000,920000,920000,920000,0,null,0,0,0,0,0,920000,{"$error":"#REF!"},0,920000,0,0,0,920000]
[{"$nulls":4},"05476",null,"630424",null,"630","424",{"$nulls":5},159,null,424000,"Специјализоване услуге",{"$nulls":4},50000,0,50000,null,null,50000,50000,50000,null,0,0,0,{"$nulls":8},39000,null,50000,50000,50000,50000,null,null,0,null,null,0,0,50000,{"$error":"#REF!"},null,50000,null,null,null,50000,1]
[{"$nulls":4},"05476",null,"630480",null,"630","482",{"$nulls":5},163,null,482000,"Порези и обавезне таксе ",{"$nulls":4},50000,20000,50000,20000,null,30000,50000,50000,null,0,0,0,{"$nulls":10},50000,50000,50000,50000,null,null,0,null,null,0,0,50000,{"$error":"#REF!"},null,50000,null,null,null,50000,1,{"$nulls":4},482000]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":5},165,null,511300,"Капитално одржавање водоводне инфраструктуре",1453400,1453400,553337,553337,100000,99480,100000,100000,null,null,100000,100000,null,0,0,0,{"$nulls":10},100000,100000,100000,100000,null,null,0,null,null,0,0,100000,{"$error":"#REF!"},null,100000,null,null,null,100000,1]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":5},165,null,511400,"Елаборат о резервама воде и елаборат о ЗСЗ",{"$nulls":4},720000,0,720000,null,null,720000,720000,720000,null,0,0,0,{"$nulls":10},720000,720000,720000,720000,null,null,0,null,null,0,0,720000,{"$error":"#REF!"},null,720000,null,null,null,720000,1]
[{"$nulls":5},"1102-П6",{"$nulls":11},"01","Реконструкција водозахвата и цевовода Змајевац",{"$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,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},630,{"$nulls":6},"Водоснабдевање",2200000,2048362,0,0,2942500,2649102.7,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"630424",null,"630","424",{"$nulls":7},424000,"Специјализоване услуге",{"$nulls":4},60000,0,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":7},482000,"Порези и обавезне таксе ",{"$nulls":4},20000,11150,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},482000]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":7},511400,"Израда пројектне и геодетске документације",{"$nulls":4},300000,300000,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":7},511400,"Стручни надзор",{"$nulls":4},62500,0,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":7},511300,"Капитално одржавање водоводне инфраструктуре",2200000,2048362,null,null,2500000,2337952.7,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":11},"01","Реконструкција водовода Голубовац",{"$nulls":4},2000000,1571150,13000000,3176232,0,9823768,13000000,13000000,12668648,12649364,10121731.64,2546916.36,0,0,0,0,12668648,0,0,0,0,0,0,0,0,0,0,0,660283,0,9461449.06,10121732.06,10121731.64,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},630,{"$nulls":6},"Водоснабдевање",0,0,0,0,2000000,1571150,13000000,3176232,0,9823768,13000000,13000000,12668648,12649364,10121731.64,2546916.3599999994,null,0,0,0,12668648,0,0,0,0,0,0,0,0,0,0,null,660283,0,9461449.06,10121732.06,10121731.64,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"630424",null,"630","424",{"$nulls":7},424000,"Специјализоване услуге",{"$nulls":4},20000,0,20000,null,null,20000,20000,20000,null,0,0,0,{"$nulls":13},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",{"$nulls":7},482000,"Порези и обавезне таксе ",{"$nulls":4},20000,11150,50000,50000,null,null,50000,50000,24900,24900,19400,5500,{"$nulls":4},24900,{"$nulls":8},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,"Израда пројектне и геодетске документације",{"$nulls":4},1560000,1560000,0,null,null,null,0,0,0,null,null,0,{"$nulls":4},0,{"$nulls":8},0,{"$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,"Стручни надзор",{"$nulls":4},400000,null,400000,null,null,400000,400000,400000,100000,80716,57681.06,42318.94,{"$nulls":4},100000,{"$nulls":8},0,null,null,0,null,57681.06,57681.06,57681.06,null,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":7},511300,"Капитално одржавање водоводне инфраструктуре",{"$nulls":6},12530000,3126232,null,9403768,12530000,12530000,12543748,12543748,10044650.58,2499097.42,{"$nulls":4},12543748,{"$nulls":8},0,null,null,640883,null,9403768,10044651,10044650.58,null,{"$error":"#REF!"},null,0,null,null,0,0]
[{"$nulls":5},"1102-П8",{"$nulls":11},"01","Замена водоводних азбестноцементних цеви",{"$nulls":4},3175660,3128538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5290000,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},630,{"$nulls":6},"Водоснабдевање",6335185,1120876,5345606,5346292,3175660,3128538,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,5290000,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"630424",null,"630","424",{"$nulls":7},424000,"Специјализоване услуге",{"$nulls":4},47122,null,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":8},0,150000,null,0,null,null,0,0,null,null,null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"630480",null,"630","482",{"$nulls":7},482000,"Порези и обавезне таксе ",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,{"$nulls":8},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,"Израда пројектне и геодетске документације",{"$nulls":4},1332878,1332878,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":8},0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":7},511400,"Стручни надзор",null,null,131983,131983,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":8},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",{"$nulls":7},511300,"Капитално одржавање водоводне инфраструктуре",6335185,1120876,5213623,5214309,1795660,1795660,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":8},0,5000000,null,0,null,null,0,0,null,null,null,0,null,null,null,0,{"$nulls":5},511300]
[null,null,null,"2-П5",null,"1102-П9",{"$nulls":11},"01","Изградња филтерског постројења  са резервоаром за пијаћу воду  на водоводу у Крупњу ",{"$nulls":4},50000,9700,50000,10000,0,40000,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50000,50000,50000,50000,0,0,0,0,0,0,0,50000,{"$error":"#REF!"},0,50000,0,0,0,50000]
[{"$nulls":11},630,{"$nulls":6},"Водоснабдевање",0,0,0,0,50000,9700,50000,10000,0,40000,50000,50000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,50000,50000,50000,50000,0,null,0,0,0,0,0,50000,{"$error":"#REF!"},0,50000,0,0,0,50000]
[{"$nulls":4},"05476",null,"630424",null,"630","424",{"$nulls":5},160,null,424000,"Специјализоване услуге",{"$nulls":4},50000,9700,50000,10000,null,40000,50000,50000,null,0,0,0,{"$nulls":10},50000,50000,50000,50000,null,null,0,null,null,0,0,50000,{"$error":"#REF!"},null,50000,null,null,null,50000,1]
[{"$nulls":4},"05476",null,"630500",null,"630","511",{"$nulls":7},511000,"Зграде и грађевински објекти",{"$nulls":6},0,0,null,null,null,0,null,null,null,0,{"$nulls":13},0,{"$nulls":10},0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":5},"1102-П10",{"$nulls":11},"01","Истражив.подземн.вода за потреб.водоснабд.Крупња",{"$nulls":4},50000,0,400000,350000,0,50000,400000,400000,200000,192000,0,200000,0,0,0,0,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},132,{"$nulls":6},"Опште услуге планирања и статистике",0,0,0,0,50000,0,400000,350000,0,50000,400000,400000,200000,192000,0,200000,null,0,0,0,200000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"100424",null,"132","424",{"$nulls":7},424000,"Специјализоване услуге",{"$nulls":4},50000,0,400000,350000,null,50000,400000,400000,200000,192000,0,200000,{"$nulls":4},200000,{"$nulls":8},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"100480",null,"132","482",{"$nulls":7},482000,"Порези и обавезне таксе ",{"$nulls":6},0,0,null,null,null,0,0,null,0,0,{"$nulls":4},0,{"$nulls":8},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",{"$nulls":7},511400,"Израда пројектне и геодетске документације",{"$nulls":6},0,0,null,null,null,0,0,null,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400,null,512200,{"$error":"#REF!"}]
[{"$nulls":5},"1102-П11",{"$nulls":11},"01","Обнова поплавама порушене инфраструктуре",{"$nulls":4},3554000,1039200,7554000,5040000,0,2514000,7554000,7554000,7554000,5897250,5189543.13,2364456.87,0,0,0,0,7554000,0,0,0,0,0,0,0,0,0,0,0,2685543,0,2504000,5189543,5189543.13,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",0,0,0,0,3554000,1039200,7554000,5040000,0,2514000,7554000,7554000,7554000,5897250,5189543.13,2364456.87,null,0,0,0,7554000,0,0,0,0,0,0,0,0,0,0,null,2685543,0,2504000,5189543,5189543.13,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400," - Израда пројект.докум.за обнову три моста",{"$nulls":4},2304000,1039200,2304000,1040000,null,1264000,2304000,2304000,2304000,1344000,1344000,960000,{"$nulls":4},2304000,{"$nulls":8},0,null,null,80000,null,1264000,1344000,1344000,null,null,null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400," - Техничка контрола пројекта (мостови)",{"$nulls":4},250000,0,250000,null,null,250000,250000,250000,250000,240000,240000,10000,{"$nulls":4},250000,{"$nulls":8},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," - Стручни надзор (мостови и клизишта)",{"$nulls":4},1000000,0,5000000,4000000,null,1000000,5000000,5000000,5000000,4313250,3605543.13,1394456.87,{"$nulls":4},5000000,{"$nulls":8},0,null,null,2605543,null,1000000,3605543,3605543.13,null,null,null,0,null,null,null,0]
[{"$nulls":4},"05476",{"$nulls":20},0,null,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":8},0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[null,null,null,"3",null,"1501",{"$nulls":12},"ПРОГРАМ 3: ЛОКАЛНИ ЕКОНОМСКИ РАЗВОЈ",{"$nulls":4},24995038,21586094.47,21054610,20401450,0,1000000,21401450,21401450,27389952.27,19639221.619999997,16286036.66,11103915.61,0,10000000,0,0,27032450,1696950,8700000,1700000,9559530.54,4840130.54,26483470.2,25642450,33055541,34755541,1882160,0,16286036.66,0,0,16286036.66,16286036.66,33055541,{"$error":"#REF!"},0,34755541,0,27000000,27000000,61755541]
[null,null,null,"3-11",null,"1501-0001",{"$nulls":11},"01","Унапређ.привред.и инвестиц.амбијента (КЛЕР)",{"$nulls":4},3405428,2220000,1300000,300000,0,1000000,1300000,1300000,6200000,200000,140000,6060000,null,10000000,0,0,6200000,0,6000000,0,100000,80000,5200000,5200000,11200000,11200000,0,0,140000,0,0,140000,140000,11200000,{"$error":"#REF!"},0,11200000,0,27000000,27000000,38200000]
[]
[{"$nulls":11},411,{"$nulls":6},"Општи економски и комерцијални послови",60664435,60664321,2500572,4700000,3405428,2220000,1300000,300000,0,1000000,1300000,1300000,6200000,200000,140000,6060000,null,10000000,0,0,6200000,0,6000000,0,100000,80000,5200000,5200000,11200000,11200000,0,null,140000,0,0,140000,140000,11200000,{"$error":"#REF!"},0,11200000,0,27000000,27000000,38200000]
[{"$nulls":4},"05476",null,"400422",null,"411","422",{"$nulls":7},422000,"Трошкови путовања",{"$nulls":4},0,0,30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":13},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,"Услуге по уговору",{"$nulls":4},0,0,50000,50000,null,null,50000,50000,null,0,0,0,{"$nulls":13},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,"Пројектат региoнал.и прекогран.сарадње",{"$nulls":4},1000000,0,1000000,null,null,1000000,1000000,1000000,null,0,0,0,{"$nulls":10},1000000,1000000,1000000,1000000,null,null,0,null,null,0,0,1000000,{"$error":"#REF!"},null,1000000,null,17000000,17000000,18000000,1]
[{"$nulls":4},"05476",null,"400424",null,"411","424",{"$nulls":5},104,null,424000,"Образовање одраслих",220000,220000,180000,200000,220000,220000,200000,200000,null,null,200000,200000,200000,200000,140000,60000,{"$nulls":4},200000,null,null,null,100000,80000,200000,200000,200000,200000,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,"Материјал",{"$nulls":4},0,0,20000,20000,null,null,20000,20000,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[null,null,null,5,"05476",null,"400500",null,"411","511",null,null,108,108,null,108,null,511200,"Изградња индустријске зоне",60444435,60444321,2320572,4500000,2185428,2000000,0,0,null,null,0,0,6000000,0,0,6000000,null,10000000,null,null,6000000,null,6000000,null,null,null,4000000,4000000,10000000,10000000,null,null,0,null,null,0,0,10000000,{"$error":"#REF!"},null,10000000,null,10000000,10000000,20000000,2.5,{"$nulls":4},511200]
[]
[null,null,null,"3-12",null,"1501-0001",{"$nulls":11},"01","Субвенције  ",{"$nulls":4},10785610,10785601.09,10285610,10403450,0,0,10403450,10403450,10721078.84,10721078.03,7624569.5,3096509.34,null,0,0,0,10403450,0,0,0,2462212.2,2462212.2,11244470.2,10403450,10460128,10460128,382160,0,7624569.5,0,0,7624569.5,7624569.5,10460128,{"$error":"#REF!"},0,10460128,0,0,0,10460128]
[]
[{"$nulls":11},411,{"$nulls":6},"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,0,0,0,10403450,0,0,0,2462212.2,2462212.2,11244470.2,10403450,10460128,10460128,382160,null,7624569.5,0,0,7624569.5,7624569.5,10460128,{"$error":"#REF!"},0,10460128,0,0,0,10460128]
[{"$nulls":34},0,{"$nulls":24},0,null,null,null,0,{"$nulls":5},422000]
[{"$nulls":4},"05476",null,"4004511",null,"411","451",{"$nulls":7},451000,"Текуће субвенције за путеве",1229812,1229812,{"$nulls":4},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":5},107,null,451000,"Текуће поравке и одржавање ",2091465,2075730,2091465,2091465,2692649,2692640.1,2442649,2442649,null,null,2442649,2442649,2442649,2442649,1503075,939574,{"$nulls":4},2442649,{"$nulls":5},2442649,2442649,null,0,250000,null,1503075,null,null,1503075,1503075,null,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},425000]
[{"$nulls":18},"Текуће поравке и одржавање-део за одрж.зеленила     ",{"$nulls":15},0,{"$nulls":24},0,null,null,null,0]
[{"$nulls":18},"Текуће поравке и одржавање везане за пут.инфрастр.       ",{"$nulls":15},0,{"$nulls":24},0,null,null,null,0]
[{"$nulls":4},"05476",null,"4004511",null,"411","451",{"$nulls":7},451100,"Порези, обавезне таксе",500000,57959,{"$nulls":13},0,{"$nulls":24},0,null,null,null,0,{"$nulls":5},482000]
[{"$nulls":4},"05476",null,"4004511",null,"411","451",{"$nulls":5},107,null,451100,"Субвенционирање цене воде",5264415,5264415,3685090,3685090,3685090,3685090,3685090,3685090,0,0,3685090,3685090,3852418.84,3852418.03,2734839.5,1117579.3399999999,null,0,0,0,3685090,0,0,0,2462212.2,2462212.2,4526110.2,3685090,10460128,10460128,0,null,2734839.5,0,0,2734839.5,2734839.5,10460128,{"$error":"#REF!"},null,10460128,0,0,0,10460128,2.3110634822810985,{"$nulls":4},451100]
[{"$nulls":18}," - Исплаћене субвенције до 01.06.2017. године из текуће буџ.резерве",357799,357799,{"$nulls":13},0,{"$nulls":8},841020.2,841020.2,841020.2,{"$nulls":13},0,null,null,null,0]
[{"$nulls":18}," - Субвенција за употребу канализације",784000,784000,{"$nulls":13},0,{"$nulls":12},2367793,2367793,{"$nulls":7},2367793,null,null,2367793,null,null,null,2367793]
[{"$nulls":18}," - Субвенција за изношење смећа",502758,502758,{"$nulls":13},0,{"$nulls":12},2991654,2991654,{"$nulls":7},2991654,null,null,2991654,null,null,null,2991654]
[{"$nulls":18}," - Субвенција цене воде",3619858,3619858,3685090,3685090,3685090,3685090,3685090,3685090,null,null,3685090,3685090,3852418.84,3852418.03,2734839.5,1117579.3399999999,{"$nulls":4},3685090,null,null,null,1621192,1621192,3685090,3685090,5100681,5100681,null,null,2734839.5,null,null,2734839.5,2734839.5,5100681,{"$error":"#REF!"},null,5100681,null,null,null,5100681,1.3841401431172644]
[{"$nulls":4},"05476",null,"4004511",null,"411","451",{"$nulls":5},107,null,451000,"Текуће поправке и одржавање",4185730,4185730,5185730,5185730,4407871,4407870.99,4157871,4275711,null,null,4275711,4275711,4426011,4426011,3386655,1039356,{"$nulls":4},4275711,{"$nulls":5},4275711,4275711,null,0,132160,null,3386655,null,null,3386655,3386655,null,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},425000]
[{"$nulls":18},"Текуће поправке и одржавање-смеће ",{"$nulls":15},0]
[{"$nulls":18},"Текуће поправке и одржавање-водоводна мрежа   ",{"$nulls":15},0,{"$nulls":28},0]
[{"$nulls":18},"НЕВЛАДИНЕ ОРГАНИЗАЦИЈЕ",{"$nulls":30},0,null,72197,0,0,72197,72197,null,null,null,0,null,0]
[null,null,null,"3-13",null,"1501-0001",{"$nulls":11},"01","Унапређ.привред.и инвестиц.амбијента",{"$nulls":4},295000,295000,0,229000,0,0,229000,229000,229000,229000,72197,156803,null,0,0,0,229000,0,0,0,0,0,0,0,348913,348913,0,0,72197,0,0,72197,72197,348913,0,0,348913,0,0,0,348913]
[]
[{"$nulls":11},411,{"$nulls":6},"Општи економски и комерцијални послови",348000,347895,330000,330000,295000,295000,0,229000,0,0,229000,229000,229000,229000,72197,156803,null,0,0,0,229000,0,0,0,0,0,0,0,348913,348913,0,null,72197,0,0,72197,72197,348913,0,0,348913,0,0,0,348913]
[{"$nulls":4},"05476",null,"400480",null,"411","481",{"$nulls":7},481000,"Дотације  удружењима за промоцију привреде",348000,347895,330000,330000,295000,295000,0,229000,0,0,229000,229000,229000,229000,72197,156803,null,0,0,0,229000,0,0,0,0,0,0,0,348913,348913,0,null,72197,0,0,72197,72197,348913,0,0,348913,0,0,0,348913,{"$nulls":5},481000]
[{"$nulls":18},"Пчеларско удружење Крупањ - Крупањ",77000,77000,50000,50000,65000,65000,null,52000,null,null,52000,52000,52000,52000,0,52000,{"$nulls":4},52000,{"$nulls":7},89906,89906,null,null,0,null,null,null,0,89906,null,null,89906,null,null,null,89906]
[{"$nulls":18},"УПП \"Соколске планине\" - Крупањ",50000,50000,90000,90000,70000,70000,null,70000,null,null,70000,70000,70000,70000,30000,40000,{"$nulls":4},70000,{"$nulls":7},110029,110029,null,null,30000,null,null,30000,30000,110029,null,null,110029,null,null,null,110029]
[{"$nulls":18},"Удружење предузетника",128000,128000,80000,80000,100000,100000,null,80000,null,null,80000,80000,80000,80000,26197,53803,{"$nulls":4},80000,{"$nulls":7},54528,54528,null,null,26197,null,null,26197,26197,54528,null,null,54528,null,null,null,54528]
[{"$nulls":18},"Удружење пчелара \"Рађевина\" Завлака",50000,49895,50000,50000,60000,60000,{"$nulls":4},0,null,null,0,null,0,{"$nulls":12},94450,94450,{"$nulls":5},0,null,94450,null,null,94450,null,null,null,94450]
[{"$nulls":18},"Удружење грађана \"Агро-Ликодра\" Ликодра",{"$nulls":5},0,{"$nulls":4},0,null,null,0,null,0,{"$nulls":13},0,{"$nulls":5},0,{"$nulls":4},0]
[{"$nulls":18},"Удружење приз.јагод.и осталог воћа \"Ластар\" Крупањ",43000,43000,60000,60000,null,0,null,27000,null,null,27000,27000,27000,27000,16000,11000,{"$nulls":4},27000,{"$nulls":8},0,null,null,16000,null,null,16000,16000,null,null,null,0,null,null,null,0]
[null,null,null,"3-2",null,"1501-0002",{"$nulls":11},"01","Мере активне политике запошљавања",{"$nulls":4},3500000,1488840.36,2500000,2500000,0,0,2500000,2500000,2500000,2468870.16,2468870.16,31129.83999999985,null,0,0,0,2500000,0,1000000,0,4007500,7500,3000000,3000000,4007500,4007500,1500000,0,2468870.16,0,0,2468870.16,2468870.16,4007500,{"$error":"#REF!"},0,4007500,0,0,0,4007500]
[]
[{"$nulls":11},411,{"$nulls":6},"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,0,0,0,2500000,0,1000000,0,4007500,7500,3000000,3000000,4007500,4007500,1500000,null,2468870.16,0,0,2468870.16,2468870.16,4007500,{"$error":"#REF!"},0,4007500,0,0,0,4007500]
[{"$nulls":34},0,{"$nulls":24},0,null,null,null,0,{"$nulls":5},422000]
[{"$nulls":4},"05476",null,"400500",null,"411","511",null,null,null,109,null,109,null,511000,"Финансирање програма активног запошљавања",2000000,2000000,1750000,2500000,1500000,1488840.36,2500000,2500000,null,null,2500000,2500000,2500000,2468870.16,2468870.16,31129.83999999985,{"$nulls":4},2500000,null,1000000,null,4007500,7500,3000000,3000000,4007500,4007500,1500000,null,2468870.16,null,null,2468870.16,2468870.16,4007500,{"$error":"#REF!"},null,4007500,null,null,0,4007500,1.3358333333333334,{"$nulls":4},423000]
[{"$nulls":18},"Средства од враћеног кредита датог предузетницима",{"$nulls":15},0]
[{"$nulls":4},"05476",null,"4004511",null,"411","451",{"$nulls":7},451000,"Субвенционирање камата за кредите предузетницима",2000000,null,null,2000000,2000000,0,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},451000]
[null,null,null,"3-3",null,"1501-0003",{"$nulls":11},"01","Подстицаји за развој предузетништва",{"$nulls":4},1300000,1200000,1260000,1260000,0,0,1260000,1260000,1200000,1200000,1200000,0,0,0,0,0,1200000,0,0,0,400000,300000,1330000,1330000,1330000,1330000,0,0,1200000,0,0,1200000,1200000,1330000,{"$error":"#REF!"},0,1330000,0,0,0,1330000]
[]
[{"$nulls":11},411,{"$nulls":6},"Општи економски и комерцијални послови",300000,300000,1300000,1300000,1300000,1200000,1260000,1260000,0,0,1260000,1260000,1200000,1200000,1200000,0,null,0,0,0,1200000,0,0,0,400000,300000,1330000,1330000,1330000,1330000,0,null,1200000,0,0,1200000,1200000,1330000,{"$error":"#REF!"},0,1330000,0,0,0,1330000]
[{"$nulls":4},"05476",null,"400426",null,"411","426",{"$nulls":5},106,null,426000,"Материјал",{"$nulls":6},0,0,null,null,null,0,null,0,0,0,{"$nulls":10},70000,70000,70000,70000,0,null,0,null,null,null,0,70000,null,null,70000,null,null,null,70000,1,{"$nulls":4},422000]
[{"$nulls":4},"05476",null,"400423",null,"411","423",{"$nulls":5},103,null,423000,"Услуге по уговору",{"$nulls":4},0,0,30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":10},30000,30000,30000,30000,null,null,0,null,null,0,0,30000,{"$error":"#REF!"},null,30000,null,null,null,30000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"400500",null,"411","511",{"$nulls":5},110,null,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,{"$nulls":4},1200000,null,null,null,400000,300000,1200000,1200000,1200000,1200000,null,null,1200000,null,null,1200000,1200000,1200000,{"$error":"#REF!"},null,1200000,null,null,null,1200000,1,{"$nulls":4},511000]
[{"$nulls":4},"05476",null,"400424",null,"411","424",{"$nulls":5},105,null,424000,"Специјализоване услуге",{"$nulls":4},0,0,30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":10},30000,30000,30000,30000,null,null,0,null,null,0,0,30000,{"$error":"#REF!"},null,30000,null,null,null,30000,1,{"$nulls":4},424000]
[null,null,null,"3-П1",null,"1501-П1",{"$nulls":11},"01","Стипендирање ученика и студената",{"$nulls":4},5709000,5596653.02,5709000,5709000,0,0,5709000,5709000,6539873.43,4820273.43,4780400,1759473.43,null,0,0,0,6500000,1696950,1700000,1700000,2589818.34,1990418.34,5709000,5709000,5709000,7409000,0,0,4780400,0,0,4780400,4780400,5709000,{"$error":"#REF!"},0,7409000,0,0,0,7409000]
[]
[{"$nulls":11},960,{"$nulls":6},"Помоћне услуге образовању",10600,10600,4983800,5709000,5709000,5596653.02,5709000,5709000,0,0,5709000,5709000,6539873.43,4820273.43,4780400,1759473.4299999997,null,0,0,0,6500000,1696950,1700000,1700000,2589818.34,1990418.34,5709000,5709000,5709000,7409000,0,null,4780400,0,0,4780400,4780400,5709000,{"$error":"#REF!"},0,7409000,0,0,0,7409000]
[{"$nulls":4},"05476",null,"100423",null,"960","423",{"$nulls":5},193,null,423000,"Услуге по уговору",{"$nulls":4},30000,10253.02,30000,30000,null,null,30000,30000,39873.43,39873.43,0,39873.43,{"$nulls":8},9968.34,9968.34,30000,30000,30000,30000,null,null,0,null,null,0,0,30000,{"$error":"#REF!"},null,30000,null,null,null,30000,1]
[{"$nulls":4},"05476",null,"100472",null,"960","472",null,null,null,194,null,194,null,472000,"Накнаде за социјалну заштиту из буџета",10600,10600,4983800,5709000,5679000,5586400,5679000,5679000,0,0,5679000,5679000,6500000,4780400,4780400,1719600,null,0,0,0,6500000,1696950,1700000,1700000,2579850,1980450,5679000,5679000,5679000,7379000,0,null,4780400,0,0,4780400,4780400,5679000,{"$error":"#REF!"},0,7379000,0,0,0,7379000,1,{"$nulls":4},472000]
[{"$nulls":18},"Стипендије ученика и студената",10600,10600,4983800,5709000,5679000,5586400,5679000,5679000,null,null,5679000,5679000,6500000,4780400,4780400,1719600,{"$nulls":4},6500000,1696950,1700000,1700000,2579850,1980450,5679000,5679000,5679000,7379000,null,null,4780400,null,null,4780400,4780400,5679000,{"$error":"#REF!"},null,7379000,null,null,0,7379000,1]
[null,null,null,"4",null,"1502",{"$nulls":12},"ПРОГРАМ 4: РАЗВОЈ ТУРИЗМА",{"$nulls":4},4010308,3762907.29,4203129,4165384,0,57745,4223129,4223129,4037109,3756459.1799999997,2488905.3799999994,1548203.6199999999,0,0,0,0,4037109,0,0,0,1552951.0899999999,1310618.4500000002,3460184,3460184,4553985,4553985,2404889,0,2488905.3799999994,0,0,2488905.3799999994,2488905.3799999994,3398574,{"$error":"#REF!"},0,2398574,0,0,0,4553985]
[]
[{"$nulls":18},"Туристичка организација Крупањ",{"$nulls":15},0]
[]
[null,null,null,"4-1",null,"1502-0001",{"$nulls":11},"01","Управљање развојем туризма",{"$nulls":4},2846928,2737200,3017973,2960228,0,57745,3017973,3017973,3017973,2803923.68,2043373,974600,null,0,0,0,3017973,0,0,0,1381446.71,1146114.07,2959728,2959728,2959728,2959728,802589,0,2043373,0,0,2043373,2043373,1804317,{"$error":"#REF!"},0,1804317,0,0,0,2959728]
[]
[{"$nulls":11},473,{"$nulls":6},"Туризам",2642202,{"$error":"#REF!"},2815430,2907428,2846928,2737200,3017973,2960228,0,57745,3017973,3017973,3017973,2803923.68,2043373,974600,null,0,0,0,3017973,0,0,0,1381446.71,1146114.07,2959728,2959728,2959728,2959728,802589,null,2043373,0,0,2043373,2043373,2959728,{"$error":"#REF!"},0,1804317,0,0,0,2959728]
[{"$nulls":4},"05476",null,"4734511",null,"473","451",{"$nulls":7},451000,"Субвенције јавним нефинансијским",2642202,{"$error":"#REF!"},2815430,2907428,2846928,2737200,3017973,2960228,0,57745,3017973,3017973,3017973,2803923.68,2043373,974600,null,0,0,0,3017973,0,0,0,1381446.71,1146114.07,2959728,2959728,1804317,1804317,802589,null,2043373,0,0,2043373,2043373,1804317,{"$error":"#REF!"},0,1804317,0,0,0,1804317,0.6096225734256662,{"$nulls":4},451000]
[{"$nulls":18},"предузећима и организацијама",{"$nulls":15},0]
[{"$nulls":15},233,1,null,"Плате и додаци запослених",null,null,null,2176788,1910131,null,1971131,1971131,null,null,1971131,1971131,1971131,null,null,1971131,{"$nulls":4},1971131,null,null,null,1381446.71,1146114.07,1971131,1971131,990356,990356,118869,{"$nulls":4},0,null,990356,{"$error":"#REF!"},null,990356,null,null,null,990356,0.5024303306071489,{"$nulls":4},"411000."]
[{"$nulls":4},"05476",null,null,null,"473","411",{"$nulls":7},"411000","Плате и додаци запослених",{"$nulls":28},980775,980775,{"$nulls":7},980775,{"$nulls":6},980775]
[{"$nulls":15},233,2,null,"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":5},351909,351909,177273,177273,37673,{"$nulls":4},0,null,177273,{"$error":"#REF!"},null,177273,null,null,null,177273,0.503746707245339,{"$nulls":4},"412000."]
[{"$nulls":4},"05476",null,null,null,"473","412",{"$nulls":7},"412000","Социјални доприноси на терет послодавца",{"$nulls":28},174636,174636,{"$nulls":7},174636,{"$nulls":6},174636]
[{"$nulls":16},3,null,"Социјални давања запосленима",{"$nulls":30},165490]
[{"$nulls":15},233,4,null,"Остале текуће дотације по закону (конто 465112)",{"$nulls":4},256643,null,258943,258943,null,null,258943,258943,258943,null,null,258943,{"$nulls":4},258943,{"$nulls":5},258943,258943,258943,258943,41057,{"$nulls":4},0,null,258943,{"$error":"#REF!"},null,258943,null,null,null,258943,1]
[{"$nulls":15},233,5,null,"Отпремнине у случају отпуштања с посла (конто 414312)",{"$nulls":4},57745,null,115490,57745,null,57745,115490,115490,115490,null,null,115490,{"$nulls":4},115490,{"$nulls":5},57745,57745,57745,57745,{"$nulls":5},0,null,57745,{"$error":"#REF!"},null,57745,null,null,null,57745,1]
[{"$nulls":15},233,6,null,"Награде и бонуси",{"$nulls":4},31500,null,71500,71500,null,null,71500,71500,71500,null,null,71500,{"$nulls":4},71500,{"$nulls":5},71000,71000,71000,71000,65000,{"$nulls":4},0,null,71000,{"$error":"#REF!"},null,71000,null,null,null,71000,1]
[{"$nulls":15},233,7,null,"Стални трошкови",null,null,null,45000,45000,null,45000,45000,null,null,45000,45000,45000,null,null,45000,{"$nulls":4},45000,{"$nulls":5},45000,45000,45000,45000,36000,{"$nulls":4},0,null,45000,{"$error":"#REF!"},null,45000,null,null,null,45000,1,{"$nulls":4},"421000."]
[{"$nulls":15},233,8,null,"Трошкови путовања",null,null,null,296000,204000,null,204000,204000,null,null,204000,204000,204000,null,null,204000,{"$nulls":4},204000,{"$nulls":5},204000,204000,204000,204000,{"$nulls":5},0,null,204000,{"$error":"#REF!"},null,204000,null,null,null,204000,1,{"$nulls":4},"422000."]
[{"$nulls":16},9,null,"Услуге по уговору",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,338500,null,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},"426000."]
[null,null,null,"4-21",null,"1502-0002",{"$nulls":11},"01","Промоција туристичке понуде",{"$nulls":4},170456,165482,170456,170456,0,0,170456,170456,170456,170429.69,89680,80776,null,0,0,0,170456,0,0,0,41906,34906,170456,170456,170456,170456,0,0,89680,0,0,89680,89680,170456,{"$error":"#REF!"},0,170456,0,0,0,170456]
[]
[{"$nulls":11},473,{"$nulls":6},"Туризам",0,0,0,234774,170456,165482,170456,170456,0,0,170456,170456,170456,170429.69,89680,80776,null,0,0,0,170456,0,0,0,41906,34906,170456,170456,170456,170456,0,null,89680,0,0,89680,89680,170456,{"$error":"#REF!"},0,170456,0,0,0,170456]
[{"$nulls":4},"05476",null,"4734511",null,"473","451",{"$nulls":7},451000,"Субвенције јавним нефинансијским",0,0,0,234774,170456,165482,170456,170456,0,0,170456,170456,170456,170429.69,89680,80776,null,0,0,0,170456,0,0,0,41906,34906,170456,170456,170456,170456,0,null,89680,0,0,89680,89680,170456,{"$error":"#REF!"},0,170456,0,0,0,170456,1,{"$nulls":4},451000]
[{"$nulls":18},"предузећима и организацијама",{"$nulls":15},0]
[{"$nulls":15},234,1,null,"Услуге по уговору",null,null,null,214774,170456,165482,84000,84000,null,null,84000,84000,84000,84000,56000,28000,{"$nulls":4},84000,null,null,null,41906,34906,120000,120000,120000,120000,null,null,56000,null,null,56000,56000,120000,{"$error":"#REF!"},null,120000,null,null,null,120000,1,{"$nulls":4},"423000."]
[{"$nulls":15},234,2,null,"Текуће поправке и одржавање",{"$nulls":6},36000,36000,null,null,36000,36000,36000,35980,9980,26020,{"$nulls":4},36000,{"$nulls":5},36000,36000,36000,36000,null,null,9980,null,null,9980,9980,36000,null,null,36000,null,null,null,36000,1]
[{"$nulls":15},234,3,null,"Материјал",null,null,null,20000,null,null,50456,50456,null,null,50456,50456,50456,50449.69,23700,26756,{"$nulls":4},50456,{"$nulls":5},14456,14456,14456,14456,null,null,23700,null,null,23700,23700,14456,null,null,14456,null,null,null,14456,1,{"$nulls":4},"426000."]
[{"$nulls":18},"НЕВЛАДИНЕ ОРГАНИЗАЦИЈЕ",{"$nulls":30},0,null,0,0,0,0,0,null,null,null,0,null,0]
[null,null,null,"4-22",null,"1502-0002",{"$nulls":11},"01","Промоција туристичке понуде",{"$nulls":4},50000,49700,0,20000,0,0,20000,20000,20000,20000,0,20000,null,0,0,0,20000,0,0,0,0,0,0,0,93801,93801,0,0,0,0,0,0,0,93801,0,0,93801,0,0,0,93801]
[]
[{"$nulls":11},473,{"$nulls":6},"Туризам",0,0,50000,50000,50000,49700,0,20000,0,0,20000,20000,20000,20000,0,20000,null,0,0,0,20000,0,0,0,0,0,0,0,93801,93801,0,null,0,0,0,0,0,93801,0,0,93801,0,0,0,93801]
[{"$nulls":4},"05476",null,"473480",null,"473","481",{"$nulls":7},481000,"Дотације удружењима за промоцију туризма",0,0,50000,50000,50000,49700,0,20000,0,0,20000,20000,20000,20000,0,20000,null,0,0,0,20000,0,0,0,0,0,0,0,93801,93801,null,null,0,0,0,0,0,93801,0,0,93801,0,0,0,93801,{"$nulls":5},481000]
[{"$nulls":18},"Удружење грађана Рађевине за развој сеоског туризма",null,null,50000,50000,50000,49700,null,20000,null,null,20000,20000,20000,20000,0,20000,{"$nulls":4},20000,{"$nulls":7},93801,93801,null,null,0,null,null,0,0,93801,null,null,93801,null,null,null,93801]
[{"$nulls":5},"1502-П1",{"$nulls":11},"01","Лазаревдан",{"$nulls":4},81731,81730.68,170000,170000,0,0,170000,170000,137513,137512.55,137512.55,0.45000000001164153,null,0,0,0,137513,0,0,0,0,0,0,0,0,0,170000,0,137512.55,0,0,137512.55,137512.55,0,0,0,0,0,0,0,0]
[]
[{"$nulls":11},473,{"$nulls":6},"Туризам",0,0,0,159874,81731,81730.68,170000,170000,0,0,170000,170000,137513,137512.55,137512.55,0.45000000001164153,null,0,0,0,137513,0,0,0,0,0,0,0,0,0,170000,null,137512.55,0,0,137512.55,137512.55,0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"4734511",null,"473","451",{"$nulls":7},451000,"Субвенције јавним нефинансијским",0,0,0,159874,81731,81730.68,170000,170000,0,0,170000,170000,137513,137512.55,137512.55,0.45000000001164153,null,0,0,0,137513,0,0,0,0,0,0,0,0,0,170000,null,137512.55,0,0,137512.55,137512.55,0,null,0,0,0,0,0,0,0,{"$nulls":4},451000]
[{"$nulls":18},"предузећима и организацијама",{"$nulls":15},0]
[{"$nulls":18},"Услуге по уговору",null,null,null,95921,62855,62855,120000,120000,null,null,120000,120000,113890,113890,113890,0,{"$nulls":4},113890,{"$nulls":8},0,80000,null,113890,null,null,113890,113890,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},"423000."]
[{"$nulls":18},"Трошкови путовања",null,null,null,39835,1400,1400,20000,20000,null,null,20000,20000,0,0,0,0,{"$nulls":4},0,{"$nulls":8},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18},"Стални трошкови",null,null,null,22118,270,270,0,0,null,null,0,0,null,null,null,0,{"$nulls":13},0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18},"Материјал",null,null,null,2000,17206,17205.68,30000,30000,null,null,30000,30000,23623,23622.55,23622.55,0.4500000000007276,{"$nulls":4},23623,{"$nulls":8},0,90000,null,23622.55,null,null,23622.55,23622.55,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},"426000."]
[{"$nulls":5},"1502-П2",{"$nulls":11},"01","Дани Међаша",{"$nulls":4},88193,88193,160000,160000,0,0,160000,160000,103847,103846.36,103846.36,0.6399999999994179,null,0,0,0,103847,0,0,0,0,0,0,0,0,0,240000,0,103846.36,0,0,103846.36,103846.36,0,0,0,0,0,0,0,0]
[]
[{"$nulls":11},473,{"$nulls":6},"Туризам",0,0,0,24449,88193,88193,160000,160000,0,0,160000,160000,103847,103846.36,103846.36,0.6399999999994179,null,0,0,0,103847,0,0,0,0,0,0,0,0,0,240000,null,103846.36,0,0,103846.36,103846.36,0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"4734511",null,"473","451",{"$nulls":7},451000,"Субвенције јавним нефинансијским",0,0,0,24449,88193,88193,160000,160000,0,0,160000,160000,103847,103846.36,103846.36,0.6399999999994179,null,0,0,0,103847,0,0,0,0,0,0,0,0,0,240000,null,103846.36,0,0,103846.36,103846.36,0,null,0,0,0,0,0,0,0,{"$nulls":4},451000]
[{"$nulls":18},"предузећима и организацијама",{"$nulls":15},0]
[{"$nulls":18},"Стални трошкови",null,null,null,2000,0,0,0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,{"$nulls":4},0,null,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},"423000."]
[{"$nulls":18},"Трошкови путовања",{"$nulls":6},2500,2500,null,null,2500,2500,0,0,0,0,{"$nulls":4},0,{"$nulls":8},0,17500,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[{"$nulls":18},"Услуге по уговору",null,null,null,9039,73584,73584,142500,142500,null,null,142500,142500,89118,89118,89118,0,{"$nulls":4},89118,{"$nulls":8},0,87500,null,89118,null,null,89118,89118,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18},"Материјал",null,null,null,13410,14609,14609,15000,15000,null,null,15000,15000,14729,14728.36,14728.36,0.6399999999994179,{"$nulls":4},14729,{"$nulls":8},0,135000,null,14728.36,null,null,14728.36,14728.36,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},"426000."]
[{"$nulls":5},"1502-П3",{"$nulls":11},"01","Плодови Рађевине",{"$nulls":4},258000,225897,294700,294700,0,0,294700,294700,294700,232017.1,9000,285700,null,0,0,0,294700,0,0,0,0,0,0,0,0,0,375300,0,9000,0,0,9000,9000,0,0,0,0,0,0,0,0]
[]
[{"$nulls":11},473,{"$nulls":6},"Туризам",0,0,0,155081,258000,225897,294700,294700,0,0,294700,294700,294700,232017.1,9000,285700,null,0,0,0,294700,0,0,0,0,0,0,0,0,0,375300,null,9000,0,0,9000,9000,0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"4734511",null,"473","451",{"$nulls":7},451000,"Субвенције јавним нефинансијским",0,0,0,155081,258000,225897,294700,294700,0,0,294700,294700,294700,232017.1,9000,285700,null,0,0,0,294700,0,0,0,0,0,0,0,0,0,375300,null,9000,0,0,9000,9000,0,null,0,0,0,0,0,0,0,{"$nulls":4},451000]
[{"$nulls":18},"предузећима и организацијама",{"$nulls":15},0]
[{"$nulls":18},"Стални трошкови",null,null,null,2000,2500,0,0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,{"$nulls":4},0,null,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},"423000."]
[{"$nulls":18},"Трошкови путовања",null,null,null,7652,10000,9800,10000,10000,null,null,10000,10000,10000,0,0,10000,{"$nulls":4},10000,{"$nulls":8},0,20000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18},"Услуге по уговору",null,null,null,142359,202500,174739,239200,239200,null,null,239200,239200,225000,175219.84,9000,216000,{"$nulls":4},225000,{"$nulls":8},0,250800,null,9000,null,null,9000,9000,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18},"Материјал",null,null,null,3070,43000,41358,45500,45500,null,null,45500,45500,59700,56797.26,0,59700,{"$nulls":4},59700,{"$nulls":8},0,104500,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},"426000."]
[null,null,null,"4-П1",null,"1502-П4",{"$nulls":11},"01","Учешће на сајмовима туризма",{"$nulls":4},290000,248184.61,290000,290000,0,0,290000,290000,235000,231110,47873.67,187126.33000000002,null,0,0,0,235000,0,0,0,102098.38,102098.38,290000,290000,290000,290000,700000,0,47873.67,0,0,47873.67,47873.67,290000,0,0,290000,0,0,0,290000]
[]
[{"$nulls":11},473,{"$nulls":6},"Туризам",null,null,0,300000,290000,248184.61,290000,290000,0,0,290000,290000,235000,231110,47873.67,187126.33000000002,null,0,0,0,235000,0,0,0,102098.38,102098.38,290000,290000,290000,290000,700000,null,47873.67,0,0,47873.67,47873.67,290000,0,0,290000,0,0,0,290000]
[{"$nulls":4},"05476",null,"4734511",null,"473","451",{"$nulls":7},451000,"Субвенције јавним нефинансијским",0,0,0,300000,290000,248184.61,290000,290000,0,0,290000,290000,235000,231110,47873.67,187126.33000000002,null,0,0,0,235000,0,0,0,102098.38,102098.38,290000,290000,290000,290000,700000,null,47873.67,0,0,47873.67,47873.67,290000,null,0,290000,0,0,0,290000,1,{"$nulls":4},451000]
[{"$nulls":18},"предузећима и организацијама",{"$nulls":15},0]
[{"$nulls":15},231,null,null,"Трошкови путовања",{"$nulls":4},40000,33100,40000,40000,null,null,40000,40000,5000,1110,1110,3890,{"$nulls":4},5000,{"$nulls":5},40000,40000,40000,40000,50000,null,1110,null,null,1110,1110,40000,{"$error":"#REF!"},null,40000,null,null,null,40000,1]
[{"$nulls":15},231,null,null,"Услуге по уговору",null,null,null,300000,170000,169550,170000,170000,null,null,170000,170000,150000,150000,8480,141520,{"$nulls":4},150000,null,null,null,102098.38,102098.38,170000,170000,170000,170000,530000,null,8480,null,null,8480,8480,170000,{"$error":"#REF!"},null,170000,null,null,null,170000,1]
[{"$nulls":15},231,null,null,"Материјал",{"$nulls":4},80000,45534.61,80000,80000,null,null,80000,80000,80000,80000,38283.67,41716.33,{"$nulls":4},80000,{"$nulls":5},80000,80000,80000,80000,120000,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","Санација и обнова излетишта \"ЗМАЈЕВАЦ\"",{"$nulls":4},150000,113000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,1000000,1000000,0,0,0,0,0,0,0,1000000,{"$error":"#REF!"},0,0,0,0,0,1000000]
[{"$nulls":34},0,{"$nulls":24},0]
[]
[{"$nulls":11},473,{"$nulls":6},"Туризам",null,null,0,0,150000,113000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,1000000,1000000,0,null,0,0,0,0,0,1000000,{"$error":"#REF!"},0,0,0,0,0,1000000]
[{"$nulls":4},"05476",null,"4734511",null,"473","451",{"$nulls":7},451000,"Субвенције јавним нефинансијским",0,0,0,0,150000,113000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,1000000,1000000,0,null,0,0,0,0,0,1000000,{"$error":"#REF!"},0,0,0,0,0,1000000,{"$nulls":5},451000]
[{"$nulls":18},"предузећима и организацијама",{"$nulls":15},0]
[{"$nulls":18},"Капитално одржавање зграда и објеката",{"$nulls":4},150000,113000,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,1000000,1000000,0,null,0,null,null,0,0,1000000,{"$error":"#REF!"},null,0,null,null,null,1000000]
[null,null,null,"4-П2",null,"1502-П6",{"$nulls":11},"01","Стручно усавршавање запослених",{"$nulls":4},40000,18520,40000,40000,0,0,40000,40000,0,0,0,0,null,0,0,0,0,0,0,0,27500,27500,40000,40000,40000,40000,105000,0,0,0,0,0,0,40000,{"$error":"#REF!"},0,40000,0,0,0,40000]
[]
[{"$nulls":11},473,{"$nulls":6},"Туризам",null,null,0,0,40000,18520,40000,40000,0,0,40000,40000,0,0,0,0,null,0,0,0,0,0,0,0,27500,27500,40000,40000,40000,40000,105000,null,0,0,0,0,0,40000,{"$error":"#REF!"},0,40000,0,0,0,40000]
[{"$nulls":4},"05476",null,"4734511",null,"473","451",{"$nulls":7},451000,"Субвенције јавним нефинансијским",0,0,0,0,40000,18520,40000,40000,0,0,40000,40000,0,0,0,0,null,0,0,0,0,0,0,0,27500,27500,40000,40000,40000,40000,105000,null,0,0,0,0,0,40000,{"$error":"#REF!"},0,40000,0,0,0,40000,1,{"$nulls":4},451000]
[{"$nulls":18},"предузећима и организацијама",{"$nulls":15},0]
[{"$nulls":15},232,null,null,"Трошкови путовања",{"$nulls":4},10000,2800,10000,10000,null,null,10000,10000,null,0,0,0,{"$nulls":10},10000,10000,10000,10000,20000,null,0,null,null,0,0,10000,{"$error":"#REF!"},null,10000,null,null,null,10000,1]
[{"$nulls":15},232,null,null,"Услуге по уговору",{"$nulls":4},30000,15720,30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":8},27500,27500,30000,30000,30000,30000,50000,null,0,null,null,0,0,30000,{"$error":"#REF!"},null,30000,null,null,null,30000,1]
[{"$nulls":18},"Материјал",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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."]
[{"$nulls":5},"1502-П7",{"$nulls":11},"01","Петровдан - вашар у Добром Потоку",{"$nulls":4},35000,35000,60000,60000,0,0,60000,60000,57620,57619.8,57619.8,0.19999999999708962,null,0,0,0,57620,0,0,0,0,0,0,0,0,0,12000,0,57619.8,0,0,57619.8,57619.8,0,{"$error":"#REF!"},0,0,0,0,0,0]
[]
[{"$nulls":11},473,{"$nulls":6},"Туризам",null,null,0,0,35000,35000,60000,60000,0,0,60000,60000,57620,57619.8,57619.8,0.19999999999708962,null,0,0,0,57620,0,0,0,0,0,0,0,0,0,12000,null,57619.8,0,0,57619.8,57619.8,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"4734511",null,"473","451",{"$nulls":7},451000,"Субвенције јавним нефинансијским",0,0,0,0,35000,35000,60000,60000,0,0,60000,60000,57620,57619.8,57619.8,0.19999999999708962,null,0,0,0,57620,0,0,0,0,0,0,0,0,0,12000,null,57619.8,0,0,57619.8,57619.8,0,{"$error":"#REF!"},0,0,0,0,0,0,0,{"$nulls":4},451000]
[{"$nulls":18},"предузећима и организацијама",{"$nulls":15},0]
[{"$nulls":18},"Услуге по уговору",{"$nulls":4},30000,30000,50000,50000,null,null,50000,50000,49620,49620,49620,0,{"$nulls":4},49620,{"$nulls":8},0,10000,null,49620,null,null,49620,49620,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18},"Стални трошкови",{"$nulls":6},1000,1000,null,null,1000,1000,0,0,0,0,{"$nulls":4},0,{"$nulls":8},0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[{"$nulls":18},"Материјал",{"$nulls":4},5000,5000,8000,8000,null,null,8000,8000,8000,7999.8,7999.8,0.1999999999998181,{"$nulls":4},8000,{"$nulls":8},0,2000,null,7999.8,null,null,7999.8,7999.8,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18},"Порези и обавезне таксе",{"$nulls":4},0,0,1000,1000,null,null,1000,1000,0,0,0,0,{"$nulls":4},0,{"$nulls":8},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},"426000."]
[null,null,null,"5",null,"0101",{"$nulls":12},"ПРОГРАМ 5: Пољопривреда и рурални развој",{"$nulls":4},25397732,23611139.52,20150471,18414471,0,1736000,20150471,20150471,21628015,19827061.130000003,1470349.62,20157665.38,0,0,0,0,19762971,0,0,0,538043.97,453705.75,25350471,25350471,26026471,26026471,3220000,0,51765.8,0,1418583.82,1470349.62,1470349.62,26026471,{"$error":"#REF!"},0,26026471,0,0,0,26026471]
[]
[{"$nulls":18},"Фонд за развој пољопривреде",{"$nulls":15},0,{"$nulls":24},0]
[]
[null,null,null,"5-1",null,"0101-0001",{"$nulls":11},"01","Подрш.за спровођ.пољопр.полит.у локал.зајед.",{"$nulls":4},20705661,18942724.52,17910471,16174471,0,1736000,17910471,17910471,17862971,16591842.13,1432349.62,16430621.379999999,null,0,0,0,17862971,0,0,0,134843.97,50505.75,20910471,20910471,21410471,21410471,3020000,0,13765.8,0,1418583.82,1432349.62,1432349.62,21410471,{"$error":"#REF!"},0,21410471,0,0,0,21410471]
[]
[{"$nulls":11},421,{"$nulls":6},"Пољопривреда",0,0,0,1247321,0,0,10000,10000,0,0,10000,10000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,20000,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[{"$nulls":4},"05476",null,"421423",null,"421","423",{"$nulls":7},423000,"Услуге по уговору",null,null,null,1247321,null,null,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,"Специјализоване услуге",{"$nulls":4},0,0,10000,10000,null,null,10000,10000,null,0,0,0,{"$nulls":10},10000,10000,10000,10000,20000,null,0,null,null,0,0,10000,{"$error":"#REF!"},null,10000,null,null,null,10000,1,{"$nulls":4},424000]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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":6},"Пољопривреда",18000000,13137029,16255716,15515650,20705661,18942724.52,17900471,16164471,0,1736000,17900471,17900471,17862971,16591842.13,1432349.62,16430621.379999999,null,0,0,0,17862971,0,0,0,134843.97,50505.75,20900471,20900471,21400471,21400471,3000000,null,13765.8,0,1418583.82,1432349.62,1432349.62,21400471,{"$error":"#REF!"},0,21400471,0,0,0,21400471]
[{"$nulls":4},"05476",null,"421423",null,"421","423",{"$nulls":5},112,null,423000,"Услуге по уговору",null,null,null,120000,60000,33132.5,90000,90000,null,null,90000,90000,90000,89619.13,13765.8,76234.2,{"$nulls":4},90000,null,null,null,50505.75,50505.75,90000,90000,90000,90000,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,"Материјал",null,null,null,50000,0,0,37500,37500,null,null,37500,37500,null,0,0,0,{"$nulls":10},37500,37500,37500,37500,null,null,0,null,null,0,0,37500,{"$error":"#REF!"},null,37500,null,null,null,37500,1,{"$nulls":4},512000]
[{"$nulls":4},"05476",null,"421424",null,"421","424",{"$nulls":7},424000,"Учешће Општине у пројекту анализе Загађености земљишта",{"$nulls":28},500000,500000,{"$nulls":7},500000,null,null,500000,null,null,null,500000]
[{"$nulls":4},"05476",null,"4214511",null,"421","451",{"$nulls":5},115,null,451000,"Субвенц.јавним нефинансијским предуз.и организ.",18000000,13137029,16255716,15345650,20645661,18909592.02,17772971,16036971,null,1736000,17772971,17772971,17772971,16502223,1418583.82,16354387.18,{"$nulls":4},17772971,null,null,null,84338.22,null,20772971,20772971,20772971,20772971,3000000,null,null,null,1418583.82,1418583.82,1418583.82,20772971,{"$error":"#REF!"},null,20772971,null,null,null,20772971,1,{"$nulls":4},514000]
[null,null,null,"5-2",null,"0101-0002",{"$nulls":11},"01","Мере подршке руралном развоју",{"$nulls":4},10000,0,440000,440000,0,0,440000,440000,100000,38000,38000,62000,null,0,0,0,100000,0,0,0,403200,403200,440000,440000,616000,616000,0,0,38000,0,0,38000,38000,616000,{"$error":"#REF!"},0,616000,0,0,0,616000]
[]
[{"$nulls":11},421,{"$nulls":6},"Пољопривреда",0,0,0,200000,10000,0,440000,440000,0,0,440000,440000,100000,38000,38000,62000,null,0,0,0,100000,0,0,0,403200,403200,440000,440000,616000,616000,0,null,38000,0,0,38000,38000,616000,{"$error":"#REF!"},0,616000,0,0,0,616000]
[{"$nulls":4},"05476",null,"421423",null,"421","423",{"$nulls":5},111,null,423000,"Услуге по уговору",null,null,null,200000,10000,0,440000,440000,null,null,440000,440000,100000,38000,38000,62000,{"$nulls":4},100000,null,null,null,403200,403200,440000,440000,616000,616000,null,null,38000,null,null,38000,38000,616000,{"$error":"#REF!"},null,616000,null,null,null,616000,1.4,{"$nulls":4},441000]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},514000]
[null,null,null,"5-П1",null,"0101-П1",{"$nulls":11},"01","Насипање атарских путева ",{"$nulls":4},4682071,4668415,1800000,1800000,0,0,1800000,1800000,3665044,3197219,0,3665044,0,0,0,0,1800000,0,0,0,0,0,4000000,4000000,4000000,4000000,200000,0,0,0,0,0,0,4000000,{"$error":"#REF!"},0,4000000,0,0,0,4000000]
[{"$nulls":11},421,{"$nulls":6},"Пољопривреда",4322682,4008441,309462,309462,4682071,4668415,1800000,1800000,0,0,1800000,1800000,3665044,3197219,0,3665044,null,0,0,0,1800000,0,0,0,0,0,4000000,4000000,4000000,4000000,200000,null,0,0,0,0,0,4000000,{"$error":"#REF!"},0,4000000,0,0,0,4000000]
[{"$nulls":4},"05476",null,"421500",null,"421","511",{"$nulls":5},116,null,511400,"Израда предмера, надзор и рад комисије",{"$nulls":4},0,0,60000,60000,null,null,60000,60000,60000,0,0,60000,{"$nulls":4},60000,{"$nulls":5},60000,60000,60000,60000,null,null,0,null,null,0,0,60000,{"$error":"#REF!"},null,60000,null,null,0,60000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"421500",null,"421","511",{"$nulls":5},116,null,511300,"Капитално одржавање зграда и објеката",4322682,4008441,309462,309462,4682071,4668415,1740000,1740000,null,null,1740000,1740000,3605044,3197219,0,3605044,{"$nulls":4},1740000,{"$nulls":5},3940000,3940000,3940000,3940000,200000,null,0,null,null,0,0,3940000,{"$error":"#REF!"},null,3940000,null,null,0,3940000,1,{"$nulls":4},512000]
[null,null,null,"6",null,"0401",{"$nulls":12},"ПРОГРАМ 6 - ЗАШТИТА ЖИВОТНЕ СРЕДИНЕ",{"$nulls":4},47563494,19071429.95,31715246,4734409.029999999,0,27091000,31825409.03,31825409.03,26545686,1064644.63,2149296.69,24396389.31,0,60000000,0,0,28554801,15226999.32,26196037,23776948,1437895,992397.12,10301865,9973826,9057948,32834896,7234802,0,904175.99,0,246316.11000000002,1150492.0999999999,1150492.0999999999,9057948,{"$error":"#REF!"},0,32648663,0,60000000,0,92834896]
[]
[null,null,null,"6-1",null,"0401-0001",{"$nulls":11},"01","Управљање заштитом животне средине",{"$nulls":4},1740000,734409.96,1240000,280000,0,960000,1240000,1240000,440000,66000,66000,374000,null,0,0,0,440000,90000,374000,90000,0,0,2100000,2100000,400000,490000,630000,0,0,0,66000,66000,66000,400000,{"$error":"#REF!"},0,490000,0,0,0,490000]
[]
[{"$nulls":18},"Буџет.фонд за зашт.живот.средине",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":11},550,{"$nulls":6},"Заштита животне средине - истраживање и развој",4567106,1663270,56678,1360000,1740000,734409.96,1240000,280000,0,960000,1240000,1240000,440000,66000,66000,374000,null,0,0,0,440000,90000,374000,90000,0,0,2100000,2100000,400000,490000,630000,null,0,0,66000,66000,66000,400000,{"$error":"#REF!"},0,490000,0,0,0,490000]
[{"$nulls":4},"05476",null,"500421",null,"550","421",{"$nulls":5},139,null,421000,"Стални трошкови",250000,250000,0,0,300000,250000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,2000000,2000000,300000,300000,0,null,0,0,0,0,0,300000,{"$error":"#REF!"},null,300000,null,0,null,300000,0.15,{"$nulls":4},423000]
[{"$nulls":18}," - дератизација",250000,250000,null,null,300000,250000,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":5},2000000,2000000,300000,300000,0,null,0,null,null,0,0,300000,{"$error":"#REF!"},null,300000,null,null,null,300000,0.15]
[{"$nulls":4},"05476",null,"500424",null,"550","424",null,null,null,140,null,null,1,424000,"Специјализоване услуге",220000,95467,0,660000,660000,236000,560000,160000,0,400000,560000,560000,260000,66000,66000,194000,null,0,0,0,260000,0,194000,0,0,0,0,0,0,0,150000,null,0,0,66000,66000,66000,0,{"$error":"#REF!"},null,0,null,0,null,0,0,{"$nulls":4},423000]
[{"$nulls":18}," - израда локалног еколошког акционог плана",null,null,null,260000,260000,154000,260000,160000,null,100000,260000,260000,260000,66000,66000,194000,{"$nulls":4},260000,null,194000,{"$nulls":6},0,null,null,0,null,66000,66000,66000,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18}," - израд.санац.план.за смањ.загађ.реч.токов.отпадом",null,null,null,100000,100000,0,100000,null,null,100000,100000,100000,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18}," - подстиц.развој.пројеката заштите живот.средине",220000,95467,null,200000,200000,0,200000,null,null,200000,200000,200000,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18}," - боља информисаност о заштити живот.средине",null,null,null,100000,100000,82000,0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,{"$nulls":8},0,150000,{"$nulls":4},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"500424",null,"550","424",{"$nulls":6},2,424000,"Специјализоване услуге",4097106,1317803,null,700000,700000,173992.96,500000,0,0,500000,500000,500000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,480000,null,0,0,0,0,0,0,{"$error":"#REF!"},null,0,null,0,null,0,{"$nulls":5},424000]
[{"$nulls":18}," - мере зашт.живот.сред.у ванред,ситуац.",null,null,null,500000,500000,0,500000,null,null,500000,500000,500000,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18}," - уклањање амброзије и корова",null,null,null,200000,200000,173992.96,0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,{"$nulls":8},0,480000,{"$nulls":4},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18}," - побољ.квал.воде по сеоск.основ.школама ",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,"Дотације невладиним организацијама",null,null,56678,0,80000,74417,180000,120000,0,60000,180000,180000,180000,0,0,180000,null,0,0,0,180000,90000,180000,90000,0,0,100000,100000,100000,190000,0,null,0,0,0,0,0,100000,{"$error":"#REF!"},0,190000,0,0,0,190000,1,{"$nulls":4},"481000."]
[{"$nulls":18}," - помоћ НВО у акцијама чишћења отпада",null,null,56678,null,80000,74417,180000,120000,null,60000,180000,180000,180000,0,0,180000,{"$nulls":4},180000,90000,180000,90000,null,null,100000,100000,100000,190000,null,null,0,null,null,0,0,100000,{"$error":"#REF!"},null,190000,null,null,null,190000,1]
[null,null,null,"6-2",null,"0401-0002",{"$nulls":11},"01","Праћење квалит.елеменат.живот.средине",{"$nulls":4},894236,164484.97,942246,213246,0,729000,942246,942246,942246,0,0,942246,null,0,0,0,942246,113460,942246,113460,0,0,65198,65198,65198,178658,884802,0,0,0,0,0,0,65198,{"$error":"#REF!"},0,178658,0,0,0,178658]
[]
[{"$nulls":18},"Буџет.фонд за зашт.живот.средине"]
[{"$nulls":11},550,{"$nulls":6},"Заштита животне средине - истраживање и развој",80000,0,36000,314990,428990,57800,467000,96000,0,371000,467000,467000,467000,0,0,467000,null,0,0,0,467000,0,467000,0,0,0,0,0,0,0,250000,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"500424",null,"550","424",null,null,null,141,null,null,null,424000,"Специјализоване услуге",80000,0,36000,314990,428990,57800,467000,96000,0,371000,467000,467000,467000,0,0,467000,null,0,0,0,467000,0,467000,0,0,0,0,0,0,0,250000,null,0,0,0,0,0,0,{"$error":"#REF!"},null,0,null,0,null,0,0,{"$nulls":4},423000]
[{"$nulls":18}," - контр.и праћење квалит.ваздуха, вода и земљишта",80000,null,36000,314990,428990,57800,467000,96000,null,371000,467000,467000,467000,0,0,467000,{"$nulls":4},467000,null,467000,{"$nulls":6},0,250000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":11},550,{"$nulls":6},"Заштита животне средине - истраживање и развој",0,0,0,165246,465246,106684.97,475246,117246,0,358000,475246,475246,475246,0,0,475246,null,0,0,0,475246,113460,475246,113460,0,0,65198,65198,65198,178658,634802,null,0,0,0,0,0,65198,{"$error":"#REF!"},0,178658,0,0,0,178658]
[{"$nulls":4},"05476",null,"500424",null,"550","424",null,null,null,141,null,141,null,424000,"Специјализоване услуге",0,0,0,165246,465246,106684.97,475246,117246,0,358000,475246,475246,475246,0,0,475246,null,0,0,0,475246,113460,475246,113460,0,0,65198,65198,65198,178658,634802,null,0,0,0,0,0,65198,{"$error":"#REF!"},0,178658,0,0,0,178658,1,{"$nulls":4},424000]
[{"$nulls":18}," - 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,{"$nulls":4},475246,113460,475246,113460,null,null,65198,65198,65198,178658,634802,null,0,null,null,0,0,65198,{"$error":"#REF!"},null,178658,null,null,null,178658,1]
[{"$nulls":25},0,0,{"$nulls":4},0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,null,null,0,null,null,null,0,0,null,null,0,null,null,null,0]
[null,null,null,"6-31",null,"0401-0003",{"$nulls":11},"01","Заштита природе",{"$nulls":4},4900000,0,5950000,1050000,0,4900000,5950000,5950000,5550000,0,0,5550000,null,0,0,0,5550000,0,6100000,6633488,0,0,1291768,1291768,1291768,7925256,200000,0,0,0,0,0,0,1291768,{"$error":"#REF!"},0,7842561,0,0,0,7925256]
[{"$nulls":34},0,{"$nulls":24},0]
[{"$nulls":11},540,{"$nulls":6},"Заштита биљног и животињског света и крајолика",3415900,0,0,3850000,4900000,0,5950000,1050000,0,4900000,5950000,5950000,5550000,0,0,5550000,null,0,0,0,5550000,0,6100000,6633488,0,0,1291768,1291768,1291768,7925256,200000,0,0,0,0,0,0,1291768,{"$error":"#REF!"},0,7842561,0,0,0,7925256]
[{"$nulls":4},"05476",null,"500500",null,"540","543",null,null,null,138,null,138,null,543100,"Шуме - Реализација Програма пошумљавања",3415900,null,null,3450000,4500000,0,5550000,1050000,null,4500000,5550000,5550000,5550000,0,0,5550000,{"$nulls":4},5550000,null,6100000,6633488,null,null,1209073,1209073,1209073,7842561,null,null,0,null,null,0,0,1209073,{"$error":"#REF!"},null,7842561,null,null,0,7842561,1,{"$nulls":4},543100]
[{"$nulls":4},"05476",null,"500500",null,"540","543",{"$nulls":7},543100,"Шуме - Реализација Прогр.заштит.живот.средине",0,0,0,400000,400000,0,400000,0,0,400000,400000,400000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},424000]
[{"$nulls":34},0,{"$nulls":24},0,null,null,null,0]
[{"$nulls":18}," - зашт.и одрж.коришћ.прир.добара (Данилова коса)",null,null,null,400000,400000,0,400000,null,null,400000,400000,400000,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"500480",null,"540","481",{"$nulls":5},136,null,481000,"Дотац.удруж.за зашт.животињ.и зашт.живот.средине",{"$nulls":26},82695,82695,82695,82695,200000,{"$nulls":6},82695,{"$nulls":6},82695,1]
[{"$nulls":18},"НЕВЛАДИНЕ ОРГАНИЗАЦИЈЕ",{"$nulls":30},0,null,159620.58000000002,0,0,159620.58000000002,159620.58000000002,null,null,null,0,null,0]
[null,null,null,"6-32",null,"0401-0003",{"$nulls":11},"01","Заштита природе",{"$nulls":4},347600,347600,0,282694.96,0,0,282694.96,282694.96,313940,313939.96,159620.58000000002,154319.41999999998,null,0,0,0,282695,0,0,0,0,0,0,0,397943,397943,0,0,159620.58000000002,0,0,159620.58000000002,159620.58000000002,397943,0,0,294405,0,0,0,397943]
[]
[{"$nulls":11},550,{"$nulls":6},"Заштита животне средине - истраживање и развој",376000,376000,330000,330000,347600,347600,0,282694.96,0,0,282694.96,282694.96,313940,313939.96,159620.58000000002,154319.41999999998,null,0,0,0,282695,0,0,0,0,0,0,0,397943,397943,0,null,159620.58000000002,0,0,159620.58000000002,159620.58000000002,397943,0,0,294405,0,0,0,397943]
[{"$nulls":4},"05476",null,"500480",null,"550","481",{"$nulls":7},481000,"Дотације удруж.за зашт.животиња и зашт.жив.средине",376000,376000,330000,330000,347600,347600,0,282694.96,0,0,282694.96,282694.96,313940,313939.96,159620.58000000002,154319.41999999998,null,0,0,0,282695,0,0,0,0,0,0,0,397943,397943,0,null,159620.58000000002,0,0,159620.58000000002,159620.58000000002,397943,0,0,294405,0,0,0,397943,{"$nulls":5},481000]
[{"$nulls":18},"Кинолошко друштво \"Ђулим\"",44000,44000,{"$nulls":11},0,null,0,{"$nulls":19},0,{"$nulls":4},0,null,null,null,0]
[{"$nulls":18},"Удружење грађана \"Печурка\" Крупањ",94000,94000,80000,80000,80000,80000,null,82694.96,null,null,82694.96,82694.96,113940,113939.96,64682.58,49257.42,{"$nulls":4},82695,{"$nulls":7},103538,103538,null,null,64682.58,null,null,64682.58,64682.58,103538,null,null,103538,null,null,null,103538]
[{"$nulls":18},"Удружење гљивара \"Рађевина\" Крупањ",{"$nulls":28},103538,103538,{"$nulls":7},103538,{"$nulls":6},103538]
[{"$nulls":18},"ЕКО БАЈК  (61.000)",177000,177000,200000,200000,187600,187600,null,130000,null,null,130000,130000,130000,130000,42938,87062,{"$nulls":4},130000,{"$nulls":7},62986,62986,null,null,42938,null,null,42938,42938,62986,null,null,62986,null,null,null,62986]
[{"$nulls":18},"Удружење грађана \"Зелено око\"",61000,61000,50000,50000,80000,80000,null,70000,null,null,70000,70000,70000,70000,52000,18000,{"$nulls":4},70000,{"$nulls":7},127881,127881,null,null,52000,null,null,52000,52000,127881,null,null,127881,null,null,null,127881]
[null,null,null,"6-4",null,"0401-0004",{"$nulls":11},"01","Управљање отпадним водама",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,328039,328039,338039,10000,338039,338039,0,0,0,0,0,0,0,338039,{"$error":"#REF!"},0,338039,0,0,0,338039]
[]
[{"$nulls":11},510,{"$nulls":6},"Управљање отпадом",810000,810000,1782000,1810000,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,328039,328039,338039,10000,338039,338039,0,null,0,0,0,0,0,338039,{"$error":"#REF!"},0,338039,0,0,0,338039]
[{"$nulls":34},0,{"$nulls":24},0,{"$nulls":9},411000]
[{"$nulls":4},"05476",null,"500424",null,"510","424",{"$nulls":5},126,null,424000,"Специјализоване услуге - смеће  ",{"$nulls":10},0,{"$nulls":4},0,{"$nulls":8},328039,328039,338039,10000,338039,338039,null,null,0,null,null,0,0,338039,{"$error":"#REF!"},null,338039,null,null,null,338039,1,{"$nulls":4},424000]
[{"$nulls":4},"05476",null,"500424",null,"510","424",{"$nulls":9},810000,810000,1782000,1810000,{"$nulls":6},0,{"$nulls":4},0,{"$nulls":19},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":34},0,{"$nulls":24},0,{"$nulls":9},482000]
[null,null,null,"6-5",null,"0401-0005",{"$nulls":11},"01","Управљање комуналним отпадом",{"$nulls":4},5271502,4047678.53,1523000,300000,0,1223000,1523000,1523000,1699500,619709.6699999999,1880181.2,-180681.19999999995,null,0,0,0,3739860,83630.06,1079791,100000,1109856,664358.12,2096860,2096860,3355000,3455000,1520000,0,0,0,136821.2,136821.2,136821.2,3355000,{"$error":"#REF!"},0,3455000,0,0,0,3455000]
[]
[{"$nulls":18},"Буџет.фонд за зашт.живот.средине"]
[{"$nulls":11},510,{"$nulls":6},"Управљање отпадом",2531280,288144,938617,4019689,5271502,4047678.53,1523000,300000,0,1223000,1523000,1523000,1699500,619709.6699999999,1473321.2,226178.80000000005,null,0,0,0,3333000,83630.06,1079791,100000,816746.11,664358.12,1810000,1810000,3060000,3160000,1400000,null,0,0,136821.2,136821.2,136821.2,3060000,null,0,3160000,0,0,0,3160000]
[{"$nulls":4},"05476",null,"500424",null,"510","424",{"$nulls":7},424000,"Специјализоване услуге",2531280,288144,938617,4019689,5271502,4047678.53,1523000,300000,0,1223000,1523000,1523000,1699500,619709.6699999999,1473321.2,226178.80000000005,null,0,0,0,3333000,83630.06,1079791,100000,816746.11,664358.12,1810000,1810000,3060000,3160000,1400000,null,0,0,136821.2,136821.2,136821.2,3060000,null,0,3160000,0,0,0,3160000,1.6906077348066297,{"$nulls":4},424000]
[{"$nulls":13},127,null,null,1,null," - уклањање отпада дуж речних токова",1800000,38640,558870,2830560,2706936,2237678.53,769000,300000,null,469000,769000,769000,769000,306388.47,0,769000,{"$nulls":4},769000,null,462612,{"$nulls":5},350000,350000,700000,null,0,null,null,0,0,350000,{"$error":"#REF!"},null,350000,null,null,null,350000]
[{"$nulls":13},127,null,null,2,null," - уклањање отпада са неуређених депонија",450000,null,379747,1134313,754566,0,754000,null,null,754000,754000,754000,754000,136821.2,136821.2,617178.8,{"$nulls":4},754000,83630.06,617179,100000,{"$nulls":5},100000,700000,null,null,null,136821.2,136821.2,136821.2,null,{"$error":"#REF!"},null,100000,null,null,null,100000]
[{"$nulls":15},127,3,null," - изношење смећа у Месним Заједницама            ",281280,249504,null,54816,1810000,1810000,0,0,null,null,0,0,176500,176500,1336500,-1160000,{"$nulls":4},1810000,null,null,null,816746.11,664358.12,1810000,1810000,2710000,2710000,0,null,0,null,null,0,0,2710000,{"$error":"#REF!"},null,2710000,null,null,null,2710000,1.4972375690607735]
[]
[{"$nulls":18},"Oдржавање депонија-ЈКП\"1.МАЈ\"",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":11},510,{"$nulls":6},"Управљање отпадом",0,0,0,0,0,0,0,0,0,0,0,0,0,0,406860,-406860,null,0,0,0,406860,0,0,0,293109.89,0,286860,286860,295000,295000,120000,null,0,0,0,0,0,295000,{"$error":"#REF!"},0,295000,0,0,0,295000]
[{"$nulls":34},0,{"$nulls":24},0,{"$nulls":9},411000]
[{"$nulls":4},"05476",null,"500424",null,"510","424",{"$nulls":19},0,{"$nulls":4},0,{"$nulls":13},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",{"$nulls":5},127,null,424000,"Специјализоване услуге (буџетски корисници) ",{"$nulls":10},0,null,null,null,406860,-406860,{"$nulls":4},406860,null,null,null,293109.89,null,286860,286860,295000,295000,120000,{"$nulls":4},0,null,295000,null,null,295000,null,null,null,295000,1.0283762113923167,{"$nulls":4},482000]
[null,null,null,"6-6",null,"0401-0006",{"$nulls":11},"01","Управљање осталим врстама отпада",{"$nulls":4},54816,53700,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,0,0,0,0,0,0,10000,0,0,10000,0,0,0,10000]
[]
[{"$nulls":11},510,{"$nulls":6},"Управљање отпадом",2531280,288144,938617,4019689,54816,53700,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,null,0,0,0,0,0,10000,null,0,10000,0,0,0,10000]
[{"$nulls":4},"05476",null,"500424",null,"510","424",{"$nulls":5},128,null,424000,"Специјализоване услуге",2531280,288144,938617,4019689,54816,53700,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,null,0,0,0,0,0,10000,null,0,10000,0,0,0,10000,1,{"$nulls":4},424000]
[{"$nulls":19},1800000,38640,558870,2830560,{"$nulls":6},0,{"$nulls":4},0,{"$nulls":16},0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":19},450000,null,379747,1134313,{"$nulls":6},0,{"$nulls":4},0,{"$nulls":19},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18}," - уклањање инфект.медиц.отпада из Дома здравља",281280,249504,null,54816,54816,53700,{"$nulls":4},0,null,0,null,null,0,{"$nulls":4},0,{"$nulls":5},10000,10000,10000,10000,0,null,0,null,null,0,0,10000,{"$error":"#REF!"},null,10000,null,null,null,10000,1]
[null,null,null,"6-П1",null,"0401-П1",{"$nulls":11},"01","Пројекат изградње јавног тоалета",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000000,4000000,0,0,4000000,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0]
[{"$nulls":11},510,{"$nulls":6},"Опште услуге",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,null,null,null,0,0,4000000,4000000,0,0,4000000,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":21},0,null,null,null,0,0,0,0,{"$nulls":5},0,null,null,null,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,"Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":14},4000000,4000000,null,0,4000000,null,744555.41,null,null,744555.41,744555.41,{"$nulls":7},0,0]
[null,null,null,"6-П2",null,"0401-П2",{"$nulls":11},"01","Набавка канти и контејнера",{"$nulls":4},711600,974100,0,0,0,0,0,0,600000,0,0,600000,0,0,0,0,600000,0,600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},510,{"$nulls":6},"Управљање отпадом",817220,520200,30288,547020,711600,974100,0,0,0,0,0,0,600000,0,0,600000,null,0,0,0,600000,0,600000,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"500424",null,"510","424",{"$nulls":7},424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$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,"Машине и опрема",817220,520200,30288,547020,711600,974100,0,0,null,null,0,0,600000,0,0,600000,{"$nulls":4},600000,null,600000,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},512000]
[{"$nulls":5},"0401-П3",{"$nulls":11},"01","Изградња санитарно-фекалне канализације у улици радничкој",{"$nulls":4},0,0,500000,500000,0,0,500000,500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1600000,1600000,0,0,0,0,0,0,0,1600000,0,0,1600000,0,0,0,1600000]
[{"$nulls":11},510,{"$nulls":6},"Управљање отпадом",0,{"$nulls":5},500000,500000,0,0,500000,500000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,1600000,1600000,0,null,0,null,null,null,0,1600000,null,null,1600000,null,0,null,1600000]
[{"$nulls":4},"05476",null,"500424",null,"510","424",{"$nulls":7},424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"500500",null,"510","512",{"$nulls":7},512000,"Моашине и опрема",{"$nulls":6},500000,500000,null,null,500000,500000,null,0,0,0,{"$nulls":12},1600000,1600000,null,null,0,null,null,null,0,1600000,null,null,1600000,null,null,null,1600000]
[null,null,null,"6-П3",null,"0401-П4",{"$nulls":11},"01","Набав.механиз.за сакупљ.отпада са неприступ.локац.",{"$nulls":4},0,0,600000,600000,0,0,600000,600000,1800000,0,0,1800000,0,0,0,0,1800000,0,1800000,1800000,0,0,0,0,1200000,3000000,0,0,0,0,0,0,0,1200000,0,0,3000000,0,0,0,3000000]
[{"$nulls":11},510,{"$nulls":6},"Управљање отпадом",0,{"$nulls":5},600000,600000,0,0,600000,600000,1800000,0,0,1800000,null,0,0,0,1800000,0,1800000,1800000,0,0,0,0,1200000,3000000,0,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,"Специјализоване услуге",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"500500",null,"510","512",null,null,null,132,null,null,null,512000,"Моашине и опрема",{"$nulls":6},600000,600000,null,null,600000,600000,1800000,0,0,1800000,{"$nulls":4},1800000,null,1800000,1800000,{"$nulls":4},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",{"$nulls":11},"01","Пројекат GIZ IMPACT Управљање отпадом и отп.водама",{"$nulls":4},430000,90058,430000,90000,0,340000,430000,430000,100000,58118,37117.91,62882.09,0,0,0,0,100000,0,0,0,0,0,200000,200000,200000,200000,0,0,0,0,37117.91,37117.91,37117.91,200000,{"$error":"#REF!"},0,200000,0,0,0,200000]
[{"$nulls":11},510,{"$nulls":6},"Управљање отпадом",0,0,158070,158070,430000,90058,430000,90000,0,340000,430000,430000,100000,58118,37117.91,62882.09,null,0,0,0,100000,0,0,0,0,0,200000,200000,200000,200000,0,null,0,0,37117.91,37117.91,37117.91,200000,{"$error":"#REF!"},0,200000,0,0,0,200000]
[{"$nulls":4},"05476",null,"500424",null,"510","424",{"$nulls":5},125,null,424000,"Специјализоване услуге",{"$nulls":4},230000,90058,230000,90000,null,140000,230000,230000,100000,58118,37117.91,62882.09,{"$nulls":4},100000,{"$nulls":5},200000,200000,200000,200000,null,null,0,null,37117.91,37117.91,37117.91,200000,{"$error":"#REF!"},null,200000,null,null,null,200000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"500500",null,"510","511",{"$nulls":7},511400,"Израда пројектне и геодетске документације",null,null,158070,158070,200000,0,200000,null,null,200000,200000,200000,null,0,0,0,{"$nulls":13},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-П6",{"$nulls":11},"01","Израдa \"Пројекта рециклажног дворишта\"",{"$nulls":4},500000,8164,500000,0,0,500000,500000,500000,50000,5000,5000,45000,0,60000000,0,0,50000,0,0,0,0,0,200000,200000,200000,200000,0,0,0,0,5000,5000,5000,200000,{"$error":"#REF!"},0,200000,0,60000000,0,60200000]
[{"$nulls":11},510,{"$nulls":6},"Управљање отпадом",0,0,0,0,500000,8164,500000,0,0,500000,500000,500000,50000,5000,5000,45000,null,60000000,0,0,50000,0,0,0,0,0,200000,200000,200000,200000,0,null,0,0,5000,5000,5000,200000,{"$error":"#REF!"},0,200000,0,60000000,0,60200000]
[{"$nulls":4},"05476",null,"500500",null,"510","511",{"$nulls":5},130,null,511400,"Израда пројектне и геодетске документације",{"$nulls":4},500000,8164,300000,null,null,300000,300000,300000,50000,5000,5000,45000,{"$nulls":4},50000,{"$nulls":5},100000,100000,100000,100000,null,null,0,null,5000,5000,5000,100000,{"$error":"#REF!"},null,100000,null,null,null,100000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"500480",null,"510","482",{"$nulls":7},482000,"Порези и обавезне таксе",{"$nulls":29},0,{"$nulls":14},0]
[{"$nulls":4},"05476",null,"500500",null,"510","511",null,null,130,null,null,130,null,511300,"Извођење радова",{"$nulls":6},200000,null,null,200000,200000,200000,null,0,0,0,null,60000000,{"$nulls":8},100000,100000,100000,100000,null,null,0,null,null,null,0,100000,null,null,100000,null,60000000,null,60100000,1]
[null,null,null,"6-П6",null,"0401-П7",{"$nulls":11},"01","Фаза Изградње система за пречишћавање и одвођење отпадних вода - колектор",{"$nulls":4},19380000,39315,20030000,691000,0,18439000,19130000,19130000,15050000,1877,1377,15048623,0,0,0,0,15050000,14939909.26,15300000,15040000,0,0,0,0,0,15040000,0,0,0,0,1377,1377,1377,0,{"$error":"#REF!"},0,15040000,0,0,0,15040000]
[{"$nulls":11},520,{"$nulls":6},"Управљање отпадним водама",24750000,5362708,12655400,32030035,19380000,39315,20030000,691000,0,18439000,19130000,19130000,15050000,1877,1377,15048623,null,0,0,0,15050000,14939909.26,15300000,15040000,0,0,0,0,0,15040000,0,null,0,0,1377,1377,1377,0,{"$error":"#REF!"},0,15040000,0,0,0,15040000]
[{"$nulls":4},"05476",null,"500424",null,"520","424",{"$nulls":7},424000,"Услуге информисања",30000,null,null,20000,20000,0,20000,null,null,20000,20000,20000,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"500424",null,"520","424",{"$nulls":7},424000,"Специјализоване услуге",{"$nulls":4},200000,13395,300000,115000,null,185000,300000,300000,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"500480",null,"520","482",null,null,null,133,null,null,null,482000,"Порези и обавезне таксе ",20000,null,null,150000,100000,25920,150000,76000,null,74000,150000,150000,50000,1877,1377,48623,{"$nulls":4},50000,null,50000,{"$nulls":6},0,{"$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,"Трошкови експропријације",700000,null,1188002,1200000,700000,0,1200000,500000,null,700000,1200000,1200000,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,{"$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,"Стручни надзор",null,null,372995,372995,360000,0,360000,null,null,360000,360000,360000,null,0,0,0,{"$nulls":5},250000,250000,250000,{"$nulls":5},250000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,250000,null,null,null,250000,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"500500",null,"520","511",null,null,null,134,null,null,null,511200,"Изградња водоводне инфраструктуре",24000000,5362708,11094403,30287040,18000000,0,18000000,null,null,17100000,17100000,17100000,15000000,0,0,15000000,{"$nulls":4},15000000,14689909.26,15000000,14790000,{"$nulls":5},14790000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,14790000,null,null,null,14790000,{"$nulls":5},511200]
[{"$nulls":5},"0401-П8",{"$nulls":11},"01","Изградња секундарне канализационе мреже у Бањевцу",{"$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,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},520,{"$nulls":6},"Управљање отпадним водама",0,0,0,0,13333740,12611919.49,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"500424",null,"520","424",{"$nulls":7},424000,"Специјализоване услуге",{"$nulls":4},100000,0,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":7},482000,"Порези и обавезне таксе ",{"$nulls":4},30000,16080,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},482000]
[{"$nulls":4},"05476",null,"500500",null,"520","511",{"$nulls":7},511400,"Стручни надзор",{"$nulls":4},260193,288610.39,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"500500",null,"520","511",{"$nulls":7},511200,"Изградња водоводне инфраструктуре",{"$nulls":4},12943547,12307229.1,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[null,null,null,"7",null,"0701",{"$nulls":12},"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!"},71988245,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,"7-1",null,"0701-0001",{"$nulls":11},"01","Управљање саобраћајем",{"$nulls":4},1247766,378303,2616922,1747922,0,869000,2616922,2616922,2625088,587254.12,0,2625088,0,0,0,0,2625088,0,2201664,2037834,496455,496455,1457073,1039473,1460000,3497834,0,0,0,0,0,0,0,1460000,{"$error":"#REF!"},0,3497834,0,0,0,3497834]
[]
[{"$nulls":11},451,{"$nulls":6},"Друмски саобраћај",2278526,2157354,415922,415922,415922,276503,1115922,976922,0,139000,1115922,1115922,1115922,423424.12,0,1115922,null,0,0,0,1115922,0,692498,692498,417600,417600,937073,519473,940000,1632498,0,null,0,0,0,0,0,940000,{"$error":"#REF!"},0,1632498,0,0,0,1632498]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},423000]
[{"$nulls":4},"05476",null,"451425",null,"451","425",null,null,null,119,null,119,null,425000,"Tекуће поправке и одржавање ",2278526,2157354,415922,415922,415922,276503,1115922,976922,null,139000,1115922,1115922,1115922,423424.12,0,1115922,{"$nulls":4},1115922,null,692498,692498,417600,417600,937073,519473,940000,1632498,null,null,0,null,null,0,0,940000,{"$error":"#REF!"},null,1632498,null,null,0,1632498,1.0031235560089768,{"$nulls":4},425000]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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":18},"Фонд за безбедност саобраћаја",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":11},360,{"$nulls":6},"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,0,0,0,1509166,0,1509166,1345336,78855,78855,520000,520000,520000,1865336,0,null,0,0,0,0,0,520000,{"$error":"#REF!"},0,1865336,0,0,0,1865336]
[{"$nulls":4},"05476",null,"300500",null,"360","512",null,null,null,102,null,102,null,512900,"Опрема за призв., мотор., непокр.и немотор",410051,29846,null,415922,831844,101800,1501000,771000,null,730000,1501000,1501000,1509166,163830,0,1509166,{"$nulls":4},1509166,null,1509166,1345336,78855,78855,520000,520000,520000,1865336,null,null,0,null,null,0,0,520000,{"$error":"#REF!"},null,1865336,null,null,null,1865336,1,{"$nulls":4},463000]
[null,null,null,"7-21",null,"0701-0002",{"$nulls":11},"01","Одржавање саобраћајне инфраструктуре",{"$nulls":4},23319035,22413059.330000002,0,0,0,0,0,0,892731,888871,14201763.21,-13309032.21,null,0,0,0,22835225,0,0,3000000,7637886.62,2096228.82,20335225,20335225,20335225,23335225,0,0,0,0,0,0,0,20335225,{"$error":"#REF!"},0,23335225,0,0,0,23335225]
[]
[{"$nulls":11},451,{"$nulls":6},"Друмски саобраћај",23275405,21710200,18730970,19991905,23319035,22413059.330000002,0,0,0,0,0,0,892731,888871,14201763.21,-13309032.21,null,0,0,0,22835225,0,0,3000000,7637886.62,2096228.82,20335225,20335225,20335225,23335225,0,null,0,0,0,0,0,20335225,{"$error":"#REF!"},0,23335225,0,0,0,23335225]
[{"$nulls":34},0,{"$nulls":24},0,{"$nulls":9},411000]
[{"$nulls":4},"05476",null,"451500",null,"451","511",{"$nulls":9},1783500,1783500,2261620,1700000,null,0,{"$nulls":7},0,0,0,{"$nulls":13},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,"Капит.одржав.локалних путева             ",21491905,19926700,16469350,18291905,23319035,22413059.330000002,0,0,0,0,0,0,892731,888871,14201763.21,-13309032.21,null,0,0,0,22835225,0,0,3000000,7637886.62,2096228.82,20335225,20335225,20335225,23335225,0,null,0,0,0,0,0,20335225,{"$error":"#REF!"},0,23335225,0,0,0,23335225,1,{"$nulls":4},424000]
[{"$nulls":15},123,null,null," - интервентно одржавање путева и улица",1491905,486089,null,1491905,2983810,2107432.12,{"$nulls":6},193138,189664,856345.63,-663207.63,{"$nulls":4},2000000,{"$nulls":5},2000000,2000000,2000000,2000000,{"$nulls":5},0,null,2000000,{"$error":"#REF!"},null,2000000,null,null,null,2000000,1]
[{"$nulls":15},123,null,null," - редовно одржавање путева и улица",20000000,19440611,16469350,16800000,20335225,20305627.21,{"$nulls":6},699593,699207,13345417.58,-12645824.58,{"$nulls":4},20835225,null,null,3000000,7637886.62,2096228.82,18335225,18335225,18335225,21335225,{"$nulls":5},0,null,18335225,{"$error":"#REF!"},null,21335225,null,null,null,21335225,1]
[]
[{"$nulls":16},"МЕСНЕ ЗАЈЕДНИЦЕ"]
[]
[null,null,null,"7-22",null,"0701-0002",{"$nulls":11},"01","Одржавање саобраћајне инфраструктуре (М.З.)",{"$nulls":4},1212082.44,929428.7400000001,1137900,1137900,0,0,1137900,1137900,1178821,966484.0399999999,762333.0700000001,416487.9,null,0,0,0,1138265,0,0,0,571426.01,566760.4,1165704.2,1165704.2,1165705,1165705,0,0,762333.0700000001,0,0,762333.0700000001,762333.0700000001,1165705,{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,0,1165705]
[]
[{"$nulls":11},451,{"$nulls":6},"Друмски саобраћај",0,0,0,0,1212082.44,929428.7400000001,1137900,1137900,0,0,1137900,1137900,1178821,966484.0399999999,762333.0700000001,416487.92999999993,null,0,0,0,1138265,0,0,0,571426.01,566760.4,1165704.2,1165704.2,1165705,1165705,0,null,762333.0700000001,0,0,762333.0700000001,762333.0700000001,1165705,{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,0,1165705]
[{"$nulls":34},0]
[{"$nulls":4},"05476",null,"451425",null,"451","425",{"$nulls":7},425000,"Текуће поправке и одржаање",{"$nulls":4},1212082.44,929428.7400000001,1137900,1137900,0,0,1137900,1137900,1178821,966484.0399999999,762333.0700000001,416487.9,null,0,0,0,1138265,0,0,0,571426.01,566760.4,1165704.2,1165704.2,1165705,1165705,0,null,762333.0700000001,0,0,762333.0700000001,762333.0700000001,1165705,{"$error":"#REF!"},0,{"$error":"#REF!"},null,0,null,1165705,1.0000006862804476,{"$nulls":4},425000]
[{"$nulls":15},227,1,null," - Зимско одржавање путева",{"$nulls":12},698821,{"$nulls":7},658265,null,null,null,571426.01,657900,685704.2,685704.2,685705,685705,{"$nulls":7},685705,{"$nulls":6},685705,1.0000011666838267]
[{"$nulls":15},227,2,null," - Раскресавање",{"$nulls":12},240000,{"$nulls":7},240000,{"$nulls":4},240000,240000,240000,240000,240000,{"$nulls":7},240000,{"$nulls":6},240000,1]
[{"$nulls":15},227,3,null," - Прскање ",{"$nulls":12},240000,{"$nulls":7},240000,{"$nulls":4},240000,240000,240000,240000,240000,{"$nulls":7},240000,{"$nulls":6},240000,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" БАЊЕВАЦ \"",{"$nulls":4},37130.91,37130.91,32240,32240,null,null,32240,32240,32240,30295,30295,1945,{"$nulls":4},32240,null,null,null,32240,32240,32240,32240,32240,32240,null,null,30295,null,null,30295,30295,32240,{"$error":"#REF!"},null,32240,null,null,null,32240,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" БЕЛА ЦРКВА \"",{"$nulls":4},58250,38726.26,58250,58250,null,null,58250,58250,58250,36633.24,36633.24,21616.760000000002,{"$nulls":4},58250,null,null,null,58250,58250,58250,58250,58250,58250,null,null,36633.24,null,null,36633.24,36633.24,58250,{"$error":"#REF!"},null,58250,null,null,null,58250,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" БОГОШТИЦА \"",{"$nulls":4},68960,65628,68960,68960,null,null,68960,68960,68960,61555,61555,7405,{"$nulls":4},68960,null,null,null,68960,68960,68960,68960,68960,68960,null,null,61555,null,null,61555,61555,68960,{"$error":"#REF!"},null,68960,null,null,null,68960,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ГОРЊЕ БРЕЗОВИЦЕ \"",{"$nulls":4},44480,22784,44480,44480,null,null,44480,44480,44480,41040,21040,23440,{"$nulls":4},44480,null,null,null,44480,44480,44480,44480,44480,44480,null,null,21040,null,null,21040,21040,44480,{"$error":"#REF!"},null,44480,null,null,null,44480,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ДОЊЕ БРЕЗОВИЦЕ \"",{"$nulls":4},42950,10680,42950,42950,null,null,42950,42950,42950,9892.5,9892.5,33057.5,{"$nulls":4},42950,null,null,null,42950,42950,42950,42950,42950,42950,null,null,9892.5,null,null,9892.5,9892.5,42950,{"$error":"#REF!"},null,42950,null,null,null,42950,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" БРШТИЦА \"",{"$nulls":4},65900,61215,65900,65900,null,null,65900,65900,65900,55335,35335,30565,{"$nulls":4},65900,null,null,null,65900,65900,65900,65900,65900,65900,null,null,35335,null,null,35335,35335,65900,{"$error":"#REF!"},null,65900,null,null,null,65900,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ВРБИЋ \"",{"$nulls":4},55785,55785,50600,50600,null,null,50600,50600,50600,35075,35075,15525,{"$nulls":4},50600,null,null,null,50600,50600,50600,50600,50600,50600,null,null,35075,null,null,35075,35075,50600,{"$error":"#REF!"},null,50600,null,null,null,50600,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ДВОРСКА \"",{"$nulls":4},77023.5,67023.5,47540,47540,null,null,47540,47540,47905,47905,38030,9875,{"$nulls":4},47905,null,null,null,47540,47540,47540,47540,47540,47540,null,null,38030,null,null,38030,38030,47540,{"$error":"#REF!"},null,47540,null,null,null,47540,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ЗАВЛАКА \"",{"$nulls":4},50600,33873.9,50600,50600,null,null,50600,50600,50600,45760.2,25885.2,24714.8,{"$nulls":4},50600,null,null,null,50600,50600,55464.2,50600,55465,55465,null,null,25885.2,null,null,25885.2,25885.2,55465,{"$error":"#REF!"},null,55465,null,null,null,55465,1.0000144237183626]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" КОСТАЈНИК \"",{"$nulls":4},50600,25389,50600,50600,null,null,50600,50600,50600,34950,34950,15650,{"$nulls":4},50600,null,null,null,50600,50600,50600,50600,50600,50600,null,null,34950,null,null,34950,34950,50600,{"$error":"#REF!"},null,50600,null,null,null,50600,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" КРАСАВА \"",{"$nulls":4},44480,31572.14,44480,44480,null,null,44480,44480,44480,40979,21104,23376,{"$nulls":4},44480,null,null,null,44480,44480,44480,44480,44480,44480,null,null,21104,null,null,21104,21104,44480,{"$error":"#REF!"},null,44480,null,null,null,44480,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" КРЖАВА \"",{"$nulls":4},93792,93792,59780,59780,null,null,59780,59780,59780,53740,53740,6040,{"$nulls":4},59780,null,null,null,59780,59780,69400,59780,69400,69400,null,null,53740,null,null,53740,53740,69400,{"$error":"#REF!"},null,69400,null,null,null,69400,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" КРУПАЊ \"",{"$nulls":4},20000,0,20000,20000,null,null,20000,20000,20000,0,0,20000,{"$nulls":4},20000,null,null,null,20000,20000,20000,20000,20000,20000,null,null,0,null,null,0,0,20000,{"$error":"#REF!"},null,20000,null,null,null,20000,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ЛИКОДРА \"",{"$nulls":4},49070,37790,49070,49070,null,null,49070,49070,49070,32190.5,32190.5,16879.5,{"$nulls":4},49070,null,null,null,49070,49070,49070,49070,49070,49070,null,null,32190.5,null,null,32190.5,32190.5,49070,{"$error":"#REF!"},null,49070,null,null,null,49070,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ЛИПЕНОВИЋ \"",{"$nulls":4},44480,31572,44480,44480,null,null,44480,44480,44480,40125,25780,18700,{"$nulls":4},44480,null,null,null,44480,44480,44480,44480,44480,44480,null,null,25780,null,null,25780,25780,44480,{"$error":"#REF!"},null,44480,null,null,null,44480,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" МОЈКОВИЋ \"",{"$nulls":4},42031.03,42031.03,41420,41420,null,null,41420,41420,81975.97,76401.1,35845.13,46130.840000000004,{"$nulls":4},41420,null,null,null,41420,41420,41420,41420,41420,41420,null,null,35845.13,null,null,35845.13,35845.13,41420,{"$error":"#REF!"},null,41420,null,null,null,41420,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ПЛАНИНА \"",{"$nulls":4},20000,19900,20000,20000,null,null,20000,20000,20000,19875,0,20000,{"$nulls":4},20000,null,null,null,20000,20000,20000,20000,20000,20000,null,null,0,null,null,0,0,20000,{"$error":"#REF!"},null,20000,null,null,null,20000,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" РАВНАЈА \"",{"$nulls":4},50600,19900,50600,50600,null,null,50600,50600,50600,46255,46255,4345,{"$nulls":4},50600,null,null,null,50600,50600,50600,50600,50600,50600,null,null,46255,null,null,46255,46255,50600,{"$error":"#REF!"},null,50600,null,null,null,50600,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" СТАВЕ \"",{"$nulls":4},65900,60862,65900,65900,null,null,65900,65900,65900,55487.5,35612.5,30287.5,{"$nulls":4},65900,null,null,null,65900,65900,65900,65900,65900,65900,null,null,35612.5,null,null,35612.5,35612.5,65900,{"$error":"#REF!"},null,65900,null,null,null,65900,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ТОЛИСАВАЦ \"",{"$nulls":4},44480,44423,44480,44480,null,null,44480,44480,44480,42025,42025,2455,{"$nulls":4},44480,null,null,null,44480,44480,57800,44480,57800,57800,null,null,42025,null,null,42025,42025,57800,{"$error":"#REF!"},null,57800,null,null,null,57800,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ТОМАЊ \"",{"$nulls":4},35300,27145,35300,35300,null,null,35300,35300,35300,32385,32385,2915,{"$nulls":4},35300,null,null,null,35300,35300,35300,35300,35300,35300,null,null,32385,null,null,32385,32385,35300,{"$error":"#REF!"},null,35300,null,null,null,35300,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ЦВЕТУЉА \"",{"$nulls":4},42950,19900,42950,42950,null,null,42950,42950,42950,39445,39445,3505,{"$nulls":4},42950,null,null,null,42950,42950,42950,42950,42950,42950,null,null,39445,null,null,39445,39445,42950,{"$error":"#REF!"},null,42950,null,null,null,42950,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ЦЕРОВА \"",{"$nulls":4},53660,41658,53660,53660,null,null,53660,53660,53660,48530,28655,25005,{"$nulls":4},53660,null,null,null,53660,53660,53660,53660,53660,53660,null,null,28655,null,null,28655,28655,53660,{"$error":"#REF!"},null,53660,null,null,null,53660,1]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ШЉИВОВА \"",{"$nulls":4},53660,40648,53660,53660,null,null,53660,53660,53660,40605,40605,13055,{"$nulls":4},53660,null,null,null,53660,53660,53660,53660,53660,53660,null,null,40605,null,null,40605,40605,53660,{"$error":"#REF!"},null,53660,null,null,null,53660,1]
[null,null,null,"7-3",null,"0701-0003",{"$nulls":11},"01","Управљање јавним паркиралиштима",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,0,0,0,0,0,0,10000,0,0,10000,0,0,0,10000]
[]
[{"$nulls":11},451,{"$nulls":6},"Друмски саобраћај",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,null,0,0,0,0,0,10000,null,0,10000,0,0,0,10000]
[{"$nulls":34},0,{"$nulls":24},0,{"$nulls":9},411000]
[{"$nulls":4},"05476",null,"451423",null,"451","423",{"$nulls":5},117,null,423000,"Услуге по уговору                             ",{"$nulls":6},0,0,null,null,null,0,null,0,0,0,{"$nulls":10},10000,10000,10000,10000,0,null,0,null,null,null,0,10000,null,null,10000,null,null,null,10000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"451426",null,"451","426",{"$nulls":7},426000,"Материјал                                        ",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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":34},0,{"$nulls":24},0,{"$nulls":9},482000]
[null,null,null,"7-4",null,"0701-0004",{"$nulls":11},"01","Јавни градски и приградски превоз путника",{"$nulls":4},0,0,20000,20000,0,0,20000,20000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,20000,20000,20000,20000,0,0,0,0,0,0,0,20000,{"$error":"#REF!"},0,20000,0,0,0,20000]
[]
[{"$nulls":11},451,{"$nulls":6},"Друмски саобраћај",0,0,0,0,0,0,20000,20000,0,0,20000,20000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,20000,20000,20000,20000,0,null,0,0,0,0,0,20000,{"$error":"#REF!"},0,20000,0,0,0,20000]
[{"$nulls":4},"05476",null,"451424",null,"451","424",{"$nulls":5},118,null,424000,"Специјализоване услуге",null,null,null,0,0,0,20000,20000,null,null,20000,20000,null,0,0,0,{"$nulls":10},20000,20000,20000,20000,null,null,0,null,null,0,0,20000,{"$error":"#REF!"},0,20000,0,null,0,20000,1,{"$nulls":4},423000]
[{"$nulls":18},"Предшколска установа \"Наша Радост\"",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":18},"Основна школа Крупањ",{"$nulls":15},0,{"$nulls":24},0,null,null,null,0]
[{"$nulls":18},"Основна школа Бела Црква",{"$nulls":15},0,{"$nulls":24},0,null,null,null,0]
[{"$nulls":18},"Средња школа Крупањ",{"$nulls":15},0,{"$nulls":24},0,null,null,null,0]
[{"$nulls":34},0,{"$nulls":24},0]
[null,null,null,"7-П1",null,"0701-П1",{"$nulls":11},"01","Пројекат изградње паркиралишта испод занатског центра",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3000000,3000000,3500000,3500000,1000000,0,744555.41,0,0,744555.41,744555.41,3500000,0,0,0,0,0,0,3500000]
[{"$nulls":11},451,{"$nulls":6},"Опште услуге",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,null,null,null,0,0,3000000,3000000,3500000,3500000,1000000,0,744555.41,0,0,744555.41,744555.41,3500000,0,0,0,0,0,0,3500000]
[{"$nulls":4},"05476",{"$nulls":21},0,null,null,null,0,0,0,0,{"$nulls":5},0,null,null,null,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,"Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":14},3000000,3000000,3500000,3500000,1000000,null,744555.41,null,null,744555.41,744555.41,3500000,{"$nulls":6},3500000,1.1666666666666667]
[null,null,null,"7-П2",null,"0701-П2",{"$nulls":11},"01","Асфалтирање пута Ликодра - Бела Црква",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,4000000,0,0,0,18000000,18000000,22000000,22000000,4000000,0,744555.41,0,0,744555.41,744555.41,22000000,0,0,0,0,0,0,22000000]
[{"$nulls":11},451,{"$nulls":6},"Опште услуге",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,0,4000000,0,0,0,18000000,18000000,22000000,22000000,4000000,0,744555.41,0,0,744555.41,744555.41,22000000,0,0,0,0,0,0,22000000]
[{"$nulls":4},"05476",{"$nulls":21},0,null,null,null,0,0,0,0,{"$nulls":5},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"451500",null,"451","511",null,null,null,121,null,121,null,511000,"Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":10},4000000,null,null,null,18000000,18000000,22000000,22000000,4000000,null,744555.41,null,null,744555.41,744555.41,22000000,{"$nulls":6},22000000,1.2222222222222223]
[null,null,null,"7-П3",null,"0701-П3",{"$nulls":11},"01","Асфалтирање локалних путева",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,9251389,12323009,0,0,20000000,20000000,18233331,30556340,5000000,0,744555.41,0,0,744555.41,744555.41,18233331,0,0,0,0,0,0,30556340]
[{"$nulls":11},451,{"$nulls":6},"Опште услуге",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,0,9251389,12323009,0,0,20000000,20000000,18233331,30556340,5000000,0,744555.41,0,0,744555.41,744555.41,18233331,0,0,0,0,0,0,30556340]
[{"$nulls":4},"05476",{"$nulls":21},0,null,null,null,0,0,0,0,{"$nulls":5},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"451500",null,"451","511",null,null,null,122,null,122,null,511000,"Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":10},9251389,12323009,null,null,20000000,20000000,18233331,30556340,5000000,null,744555.41,null,null,744555.41,744555.41,18233331,{"$nulls":6},30556340,0.91166655]
[{"$nulls":18}," - Појач.одрж.општин.пута Л-4 (Костајник)",{"$nulls":23},12323009,{"$nulls":4},7274259,19597268,{"$nulls":7},7274259,{"$nulls":6},19597268]
[{"$nulls":18}," - Инвест.одрж.дела општ.пута Л-22 (Мојковић-Равнаја)",{"$nulls":28},8424000,8424000,{"$nulls":7},8424000,{"$nulls":6},8424000]
[{"$nulls":18}," - Инвест.одрж.некатегор.пута (Црквине)",{"$nulls":28},1431696,1431696,{"$nulls":7},1431696,{"$nulls":6},1431696]
[{"$nulls":18}," - Инвест.одрж.некатегор.пута (Дворска, школа-црква)",{"$nulls":28},1103376,1103376,{"$nulls":7},1103376,{"$nulls":6},1103376]
[{"$nulls":5},"0701-П4",{"$nulls":11},"01","Појачано одржав.некатегорис.пута Марковићи у Брштици",{"$nulls":4},6294180,6292020.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,null,null,"F.ja - 630",{"$nulls":4},511400,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":20},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,"Зграде и грађевински објекти",{"$nulls":4},6294180,6292020.84,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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-П5",{"$nulls":11},"01","Реконструкција локалног пута Л 25 Завлака - Цветуља",{"$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,{"$error":"#REF!"},0,0,0,0,0,0,null,null,511,{"$error":"#REF!"},null,null,null,"F.ja - 630"]
[{"$nulls":11},620,{"$nulls":6},"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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":20},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,"Зграде и грађевински објекти",{"$nulls":4},6019860,6019769,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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-П6",{"$nulls":11},"01","Локални пут Л 13 Ликодра - Церова",{"$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,{"$error":"#REF!"},0,0,0,0,0,0,null,null,511200,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":20},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":7},511000,"Зграде и грађевински објекти",{"$nulls":4},4944588,4943310,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":5},"0701-П7",{"$nulls":11},"01","Некат.пут у МЗ Г.Брезовице - Заселак Лазићи",{"$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,{"$error":"#REF!"},0,0,0,0,0,0,null,null,511200,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":20},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":7},511000,"Зграде и грађевински објекти",{"$nulls":4},5717328,5716995.4,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":5},"0701-П8",{"$nulls":11},"01","Локални пут Столице - Церова (Обрадовића брдо)",{"$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,{"$error":"#REF!"},0,0,0,0,0,0,null,null,511200,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":20},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":7},511000,"Зграде и грађевински објекти",{"$nulls":4},6075672,6075119.64,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":5},"0701-П9",{"$nulls":11},"01","Санација локалног пута Л 10 (Бањевац - Толисавац)",{"$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,{"$error":"#REF!"},0,0,0,0,0,0,null,null,511200,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":20},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":7},511000,"Зграде и грађевински објекти",{"$nulls":4},4000000,0,4000000,null,null,4000000,4000000,4000000,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":5},"0701-П10",{"$nulls":11},"01","Појач.одржав.локал.пута Л20 (а) Б.Црква - Белотић - Комирић",{"$nulls":4},6901578,6900624.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,null,null,"F.ja - 630",{"$nulls":4},511400,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",0,0,5496,5496,6901578,6900624.5,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":20},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0,null,null,423,{"$error":"#REF!"},null,null,null,423,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511000,"Зграде и грађевински објекти",null,null,5496,5496,6901578,6900624.5,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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-П11",{"$nulls":11},"01","Инвестиционо одржавање дела улице Змајевац",{"$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,{"$error":"#REF!"},0,0,0,0,0,0,null,null,"F.ja - 630",{"$nulls":4},511400,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",5000000,0,0,0,4504200,4485760,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":20},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0,null,null,423,{"$error":"#REF!"},null,null,null,423,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511000,"Зграде и грађевински објекти",5000000,null,null,null,4504200,4485760,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,{"$error":"#REF!"}]
[null,null,null,"7-П4",null,"0701-П12",{"$nulls":11},"01","Реконструкција градских улица и тротоара",{"$nulls":4},18873000,18795346.2,10000000,8000000,2000000,0,10000000,10000000,12900000,0,0,12900000,0,0,0,0,12900000,0,12900000,7078665,0,0,0,0,2821335,9900000,0,0,0,0,0,0,0,2821335,{"$error":"#REF!"},0,9900000,0,0,0,9900000,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",15522206,15522206,0,6530000,18873000,18795346.2,10000000,8000000,2000000,0,10000000,10000000,12900000,0,0,12900000,null,0,0,0,12900000,0,12900000,7078665,0,0,0,0,2821335,9900000,0,null,0,0,0,0,0,2821335,{"$error":"#REF!"},0,9900000,0,0,0,9900000]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,"Стручни надзор",null,null,null,160000,160000,110759.49,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,"Капитално одржавање зграда и објеката",15522206,15522206,null,6370000,18713000,18684586.71,10000000,8000000,2000000,null,10000000,10000000,12900000,0,0,12900000,{"$nulls":4},12900000,null,12900000,7078665,{"$nulls":4},2821335,9900000,null,null,0,null,null,0,0,2821335,{"$error":"#REF!"},null,9900000,null,null,null,9900000,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,"7-П5",null,"0701-П13",{"$nulls":11},"01","Ул.Народног Ослобођења (асфалтирање и кишна канал.)",{"$nulls":4},12000000,0,12000000,0,0,11628000,11628000,11628000,8900000,7001878.57,96668.64,8803331.36,0,0,0,0,8900000,1620612.02,2800000,1720000,0,0,0,0,0,1720000,0,0,0,0,96668.64,96668.64,96668.64,0,{"$error":"#REF!"},0,1720000,0,0,0,1720000,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",0,0,0,null,12000000,0,12000000,0,0,11628000,11628000,11628000,8900000,7001878.57,96668.64,8803331.36,null,0,0,0,8900000,1620612.02,2800000,1720000,0,0,0,0,0,1720000,0,null,0,0,96668.64,96668.64,96668.64,0,{"$error":"#REF!"},0,1720000,0,0,0,1720000]
[{"$nulls":4},"05476",null,"620500",null,"620","511",null,null,null,154,null,null,null,511400,"Стручни надзор",{"$nulls":5},0,0,0,null,null,0,0,0,null,0,0,{"$nulls":4},0,100000,100000,100000,0,0,0,0,0,100000,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,100000,null,null,null,100000,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",null,null,null,154,null,null,null,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},8900000,1520612.02,2700000,1620000,{"$nulls":5},1620000,null,null,0,null,96668.64,96668.64,96668.64,null,{"$error":"#REF!"},null,1620000,null,null,null,1620000,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,"7-П6",null,"0701-П14",{"$nulls":11},"01","Изградња тротоара у улици Владе Зечевића",{"$nulls":4},4000000,3585657,4000000,3600000,0,400000,4000000,4000000,350000,0,0,350000,0,0,0,0,350000,0,350000,350000,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,350000,0,0,0,350000,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",0,0,0,null,4000000,3585657,4000000,3600000,0,400000,4000000,4000000,350000,0,0,350000,null,0,0,0,350000,0,350000,350000,0,0,0,0,0,350000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,350000,0,0,0,350000]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,"Стручни надзор",{"$nulls":5},0,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,"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,{"$nulls":5},350000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,350000,null,null,null,350000,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":5},"0701-П15",{"$nulls":11},"01","Набавка основних средстава за ЈП \"Пут\"",{"$nulls":4},3307280,3307208,0,0,0,0,0,0,400000,400000,0,400000,0,0,0,0,400000,0,0,0,0,0,0,0,2442649,2442649,0,0,0,0,0,0,0,2442649,{"$error":"#REF!"},0,2442649,0,0,0,2442649,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",3241565,3241565,3057720,3200000,3307280,3307208,0,0,0,0,0,0,400000,400000,0,400000,null,0,0,0,400000,0,0,0,0,0,0,0,2442649,2442649,0,null,0,0,0,0,0,2442649,{"$error":"#REF!"},0,2442649,0,0,0,2442649]
[{"$nulls":4},"05476",{"$nulls":20},0,0,null,null,null,0,0,null,0,0,{"$nulls":4},0,null,null,null,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,"Опрема за саобраћај",3241565,3241565,3057720,3200000,3307280,3307208,0,0,null,null,0,0,400000,400000,0,400000,{"$nulls":4},400000,null,null,null,0,0,0,0,2442649,2442649,0,null,0,null,null,0,0,2442649,{"$error":"#REF!"},null,2442649,null,null,null,2442649,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":5},"0701-П16",{"$nulls":11},"01","Изградња моста у МЗ Ставе",{"$nulls":4},505912,505912.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"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,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":20},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511200,"Изградња моста у МЗ Ставе",1200000,null,1065965,1468906,505912,505912.32,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":11},"01","Набавка основних средстава за ЈКП \"1. Мај\"",{"$nulls":4},1600050,1600000,1000000,1000000,0,0,1000000,1000000,1000000,999991.74,465301.74,534698.26,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,465301.74,0,0,465301.74,465301.74,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",2000000,1055856,1805889,1805889,1600050,1600000,1000000,1000000,0,0,1000000,1000000,1000000,999991.74,465301.74,534698.26,null,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,null,465301.74,0,0,465301.74,465301.74,0,null,0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":20},0,0,null,null,null,0,0,null,0,0,{"$nulls":4},0,null,null,null,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,"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":8},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","Санац.и адапт.општ.пута Л-3а Дворска (Ђукановићи) -Ступница",{"$nulls":4},0,0,7000000,7000000,0,0,7000000,7000000,7000000,6999972.5,6999972.5,27.5,0,0,0,0,7000000,0,0,0,0,0,0,0,0,0,0,0,6999972.5,0,0,6999972.5,6999972.5,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"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,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",{"$nulls":7},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$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,"Капитално одржавање зграда и објеката",{"$nulls":6},7000000,7000000,null,null,7000000,7000000,7000000,6999972.5,6999972.5,27.5,{"$nulls":4},7000000,{"$nulls":8},0,null,null,6999972.5,null,null,6999972.5,6999972.5,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,18,null,"0701-П19",{"$nulls":11},"01","Појачано одржавање општ.пута Л-24 Д.Брезовице-Дворска",{"$nulls":4},0,0,7000000,6650000,0,0,6650000,6650000,6650000,6466665.24,6466665.24,183334.75999999978,0,0,0,0,6650000,0,0,0,0,0,0,0,0,0,0,0,6466665.24,0,0,6466665.24,6466665.24,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",0,0,0,null,null,null,7000000,6650000,0,0,6650000,6650000,6650000,6466665.24,6466665.24,183334.75999999978,null,0,0,0,6650000,0,0,0,0,0,0,0,0,0,0,null,6466665.24,0,0,6466665.24,6466665.24,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":7},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},7000000,6650000,null,null,6650000,6650000,6650000,6466665.24,6466665.24,183334.75999999978,{"$nulls":4},6650000,{"$nulls":8},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","Адаптација и санација дела општ.пута Л-9 Толисавац (Јованин брег-школа)",{"$nulls":4},0,0,7000000,6865695.2,0,0,6865695.2,6865695.2,6865696,6865581.3,6865581.3,114.70000000018626,0,0,0,0,6865696,0,0,0,0,0,0,0,0,0,0,0,6865581.3,0,0,6865581.3,6865581.3,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"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,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",{"$nulls":7},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$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,"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,{"$nulls":8},0,null,null,6865581.3,null,null,6865581.3,6865581.3,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,20,null,"0701-П21",{"$nulls":11},"01","Појачано одржавање некатег.пута Црквине",{"$nulls":4},0,0,7000000,6910000,0,0,6910000,6910000,6910000,6909656,6909656,344,0,0,0,0,6910000,0,0,0,0,0,0,0,0,0,0,0,6909656,0,0,6909656,6909656,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",0,0,0,null,null,null,7000000,6910000,0,0,6910000,6910000,6910000,6909656,6909656,344,null,0,0,0,6910000,0,0,0,0,0,0,0,0,0,0,null,6909656,0,0,6909656,6909656,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":7},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},7000000,6910000,null,null,6910000,6910000,6910000,6909656,6909656,344,{"$nulls":4},6910000,{"$nulls":8},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","Појачано одржавање општин.пута Л-8 Шљивова-Ставе",{"$nulls":4},0,0,7000000,7000000,0,0,7000000,7000000,7000000,6999516,6999516,484,0,0,0,0,7000000,0,0,0,0,0,0,0,0,0,0,0,6999516,0,0,6999516,6999516,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"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,null,6999516,0,0,6999516,6999516,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$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,"Капитално одржавање зграда и објеката",{"$nulls":6},7000000,7000000,null,null,7000000,7000000,7000000,6999516,6999516,484,{"$nulls":4},7000000,{"$nulls":8},0,null,null,6999516,null,null,6999516,6999516,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,22,null,"0701-П23",{"$nulls":11},"01","Појачано одржавање општин.пута Л-19 Бела Црква - Врбић",{"$nulls":4},0,0,7000000,6843235.8,0,0,6843235.8,6843235.8,6843236,6843027.63,6843027.63,208.37000000011176,0,0,0,0,6843236,0,0,0,0,0,0,0,0,0,0,0,6843027.63,0,0,6843027.63,6843027.63,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",0,0,0,null,null,null,7000000,7000000,0,0,6843235.8,6843235.8,6843236,6843027.63,6843027.63,208.37000000011176,null,0,0,0,6843236,0,0,0,0,0,0,0,0,0,0,null,6843027.63,0,0,6843027.63,6843027.63,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":7},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},7000000,6843235.8,null,null,6843235.8,6843235.8,6843236,6843027.63,6843027.63,208.37000000011176,{"$nulls":4},6843236,{"$nulls":8},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","Инвестиционо одржавање некатег.пута Кржава-водовод Голубовац",{"$nulls":4},0,0,4000000,4000000,0,0,4000000,4000000,4000000,3999952.4,3999952.4,47.60000000009313,0,0,0,0,4000000,0,0,0,0,0,0,0,0,0,0,0,3999952.4,0,0,3999952.4,3999952.4,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"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,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",{"$nulls":7},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$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,"Капитално одржавање зграда и објеката",{"$nulls":6},4000000,4000000,null,null,4000000,4000000,4000000,3999952.4,3999952.4,47.60000000009313,{"$nulls":4},4000000,{"$nulls":8},0,null,null,3999952.4,null,null,3999952.4,3999952.4,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,24,null,"0701-П25",{"$nulls":11},"01","Инвестиционо одржавање некатег.пута Дворска Пајићи",{"$nulls":4},0,0,2500000,2500000,0,0,2500000,2500000,2500000,2499909,2499909,91,0,0,0,0,2500000,0,0,0,0,0,0,0,0,0,0,0,2499909,0,0,2499909,2499909,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",0,0,0,null,null,null,2500000,2500000,0,0,2500000,2500000,2500000,2499909,2499909,91,null,0,0,0,2500000,0,0,0,0,0,0,0,0,0,0,null,2499909,0,0,2499909,2499909,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":7},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},2500000,2500000,null,null,2500000,2500000,2500000,2499909,2499909,91,{"$nulls":4},2500000,{"$nulls":8},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","Инвестиционо одржавање некатег.пута Томањ Тадића брег",{"$nulls":4},0,0,4000000,4000000,0,0,4000000,4000000,4000000,3999774,3999774,226,0,0,0,0,4000000,0,0,0,0,0,0,0,0,0,0,0,3999774,0,0,3999774,3999774,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"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,null,3999774,0,0,3999774,3999774,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$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,"Капитално одржавање зграда и објеката",{"$nulls":6},4000000,4000000,null,null,4000000,4000000,4000000,3999774,3999774,226,{"$nulls":4},4000000,{"$nulls":8},0,null,null,3999774,null,null,3999774,3999774,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,26,null,"0701-П27",{"$nulls":11},"01","Инвестиционо одржавање дела општ.пута Л-6 и некатег.пута Богоштица Станимировићи",{"$nulls":4},0,0,1500000,1531069,0,1040236,2571305,2571304.8,2571305,2571305,2571305,0,0,0,0,0,2571305,0,0,0,0,0,0,0,0,0,0,0,1531069,0,1040236,2571305,2571305,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",0,0,0,null,null,null,1500000,1531069,0,1040236,2571305,2571304.8,2571305,2571305,2571305,0,null,0,0,0,2571305,0,0,0,0,0,0,0,0,0,0,null,1531069,0,1040236,2571305,2571305,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":7},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},1500000,1531069,null,1040236,2571305,2571304.8,2571305,2571305,2571305,0,{"$nulls":4},2571305,{"$nulls":8},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","Појачано одржавање некатег.пута Ликодра Гајиновци",{"$nulls":4},0,0,1500000,1500000,0,0,1500000,1500000,1500000,1499839,1499839,161,0,0,0,0,1500000,0,0,0,0,0,0,0,0,0,0,0,1499839,0,0,1499839,1499839,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"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,null,1499839,0,0,1499839,1499839,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$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,"Капитално одржавање зграда и објеката",{"$nulls":6},1500000,1500000,null,null,1500000,1500000,1500000,1499839,1499839,161,{"$nulls":4},1500000,{"$nulls":8},0,null,null,1499839,null,null,1499839,1499839,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,28,null,"0701-П29",{"$nulls":11},"01","Појачано одржавање општ.пута Л-14а Ликодра Мађупац",{"$nulls":4},0,0,2000000,2000000,0,231764,2231764,2231764.2,2231765,2231764.5,2231764.5,0.5,0,0,0,0,2231765,0,0,0,0,0,0,0,0,0,0,0,2000001,0,231764,2231765,2231764.5,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",0,0,0,null,null,null,2000000,2000000,0,231764,2231764,2231764.2,2231765,2231764.5,2231764.5,0.5,null,0,0,0,2231765,0,0,0,0,0,0,0,0,0,0,null,2000001,0,231764,2231765,2231764.5,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":7},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},2000000,2000000,null,231764,2231764,2231764.2,2231765,2231764.5,2231764.5,0.5,{"$nulls":4},2231765,{"$nulls":8},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","Инвестиционо одржавање општ.пута Л-2 Красава",{"$nulls":4},0,0,3500000,3500000,0,0,3500000,3500000,3500000,3499719.8,3499719.8,280.20000000018626,0,0,0,0,3500000,0,0,0,0,0,0,0,0,0,0,0,3499719.8,0,0,3499719.8,3499719.8,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"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,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",{"$nulls":7},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$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,"Капитално одржавање зграда и објеката",{"$nulls":6},3500000,3500000,null,null,3500000,3500000,3500000,3499719.8,3499719.8,280.20000000018626,{"$nulls":4},3500000,{"$nulls":8},0,null,null,3499719.8,null,null,3499719.8,3499719.8,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[null,null,null,30,null,"0701-П31",{"$nulls":11},"01","Инвестиционо одржавање некат.пута \"Милутинова улица\"",{"$nulls":4},0,0,2500000,2500000,0,0,2500000,2500000,2500000,2499831.8,2499831.8,168.20000000018626,0,0,0,0,2500000,0,0,0,0,0,0,0,0,0,0,0,2499831.8,0,0,2499831.8,2499831.8,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},482,{"$error":"#REF!"}]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",0,0,0,null,null,null,2500000,2500000,0,0,2500000,2500000,2500000,2499831.8,2499831.8,168.20000000018626,null,0,0,0,2500000,0,0,0,0,0,0,0,0,0,0,null,2499831.8,0,0,2499831.8,2499831.8,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":7},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":7},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},2500000,2500000,null,null,2500000,2500000,2500000,2499831.8,2499831.8,168.20000000018626,{"$nulls":4},2500000,{"$nulls":8},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,{"$error":"#REF!"}]
[null,null,"05476",{"$nulls":15},"ПРЕДШКОЛСКА УСТАНОВА \"НАША РАДОСТ\"",{"$nulls":4},20561071.970000003,19700980.8,19773677,20058565.07,0,442580,20501145.07,20501145.07,20567663,19681288,14093462.65,6474200.35,null,8323939,1501363.4300000002,5200000,20567663,0,0,0,7738789.2,5563244.2,20825033,20825033,21349742,26549742,1241878,6446575,14715018.06,0,123000,14838018.06,14838018.06,21349742,null,null,21349742,null,8323939,7797939,34873681]
[null,null,null,"8",null,"2001",{"$nulls":12},"ПРОГРАМ 8 - Предшкол.васпит.и образовање",{"$nulls":4},20561071.970000003,19700980.8,19773677,20058565.07,0,442580,20501145.07,20501145.07,20567663,19681288,14093462.65,6474200.35,0,8323939,1501363.4300000002,5200000,20567663,0,0,0,7738789.2,5563244.2,20825033,20825033,21349742,26549742,1241878,6446575,14715018.06,0,123000,14838018.06,14838018.06,21349742,{"$error":"#REF!"},5019000,31568742,0,8323939,7797939,34873681]
[null,null,null,"8-1",null,"2001-0001",{"$nulls":11},"01","Функционисање предшколских установа",{"$nulls":4},18408820,17771775.8,19344375,19024795,0,319580,19344375,19344375,20138361,19251986,13787254.65,6351106.35,null,8323939,1501363.4300000002,5200000,20138361,0,0,0,7555685.2,5425916.2,19024795,19024795,20875440,26075440,841878,6446575,13787254.65,0,0,13787254.65,13787254.65,20875440,{"$error":"#REF!"},5019000,31094440,0,8323939,7797939,34399379]
[]
[{"$nulls":11},911,{"$nulls":6},"Предшколско образовање",18646993,18082227,17602981,18442320,18408820,17771775.8,19344375,19024795,0,319580,19344375,19344375,20138361,19251986,13787254.65,6351106.35,null,8323939,1501363.4300000002,5200000,20138361,0,0,0,7555685.2,5425916.2,19024795,19024795,20875440,26075440,841878,6446575,13787254.65,0,0,13787254.65,13787254.65,20875440,{"$error":"#REF!"},5019000,31094440,0,8323939,7797939,34399379]
[{"$nulls":4},"05476",null,"911411",null,"911","411","5",null,196,null,196,196,null,411000,"Плате и додаци запослених",11842697,11842697,11819809,11926897,10533562,10533562,10227739,10227739,null,null,10227739,10227739,10227739,10227739,7670808,2556931,null,6404562,339044,1108386,10227739,null,null,null,4261558,3016765,10227739,10227739,11791095,12899481,276145,3813755,7670808,null,null,7670808,7670808,11791095,{"$error":"#REF!"},1108386,14007867,null,6404562,6404562,19304043,1.1528545067487546,{"$nulls":4},411000]
[{"$nulls":4},"05476",null,"911412",null,"911","412","5",null,197,null,197,197,null,412000,"Социјални доприноси на терет послодавца",2155477,2119300,2158467,2185654,1930031,1930031,1879489,1879489,null,null,1879489,1879489,1879489,1879489,1409616,469873,null,1393377,40042,198401,1879489,null,null,null,783120,543981,1879489,1879489,2166778,2365179,50746,725065,1409616,null,null,1409616,1409616,2166778,{"$error":"#REF!"},198401,2563580,null,1393377,1393377,3758556,1.1528548451201364,{"$nulls":4},412000]
[{"$nulls":4},"05476",null,"911465",null,"911","465112","5",null,208,null,208,208,null,465112,"Остале текуће дотације по закону",null,null,90976,90976,1420354,1115599,1101045,1101045,null,null,1101045,1101045,1101045,1101045,831274.25,269770.75,null,526000,50787,149689,1101045,null,null,null,460019,407303,1101045,1101045,1101045,1250734,29728,null,831274.25,null,null,831274.25,831274.25,1101045,{"$error":"#REF!"},149689,1400423,null,526000,null,1776734,1]
[{"$nulls":4},"05476",null,"911414",null,"911","414","5",{"$nulls":4},198,1,414312,"Отпремнине у случају отпуштања с посла",{"$nulls":4},319580,0,694029,374449,null,319580,694029,694029,694029,0,0,694029,{"$nulls":4},694029,{"$nulls":5},374449,374449,374449,374449,338313,357755,0,null,null,0,0,374449,{"$error":"#REF!"},40417,414866,null,null,null,374449,1]
[{"$nulls":4},"05476",null,"911414",null,"911","414","5",{"$nulls":4},198,2,414000,"Социјална давања запосленима - отпремнине",394523,null,null,394523,null,null,170000,170000,null,null,170000,170000,170000,0,0,170000,{"$nulls":4},170000,{"$nulls":5},170000,170000,170000,170000,4590,null,0,null,null,0,0,170000,{"$error":"#REF!"},null,170000,null,null,0,170000,1,{"$nulls":4},414000]
[{"$nulls":4},"05476",null,"911414",null,"911","415","5",{"$nulls":6},415000,"Накнаде за запослене",100000,70875,null,100000,null,null,0,0,null,null,0,0,0,0,null,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,{"$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,"Јубиларне награде",150000,90153,19198,150000,353000,353000,285000,285000,null,null,285000,285000,240779,240779,240779,0,{"$nulls":4},240779,null,null,null,160267,66939,285000,285000,285000,285000,12830,250000,240779,null,null,240779,240779,285000,{"$error":"#REF!"},null,285000,null,null,0,285000,1,{"$nulls":4},416000]
[{"$nulls":4},"05476",null,"911421",null,"911","421","5",null,null,null,200,200,null,421000,"Стални трошкови",997308,997308,900000,900000,938793,938793,938793,938793,null,null,938793,938793,1100000,1100000,889948,210052,null,null,68167,150000,1100000,null,null,null,394106.8,283485.8,938793,938793,938793,1088793,26587,null,889948,null,null,889948,889948,938793,{"$error":"#REF!"},null,1088793,null,null,0,1088793,1,{"$nulls":4},421000]
[{"$nulls":4},"05476",null,"911422",null,"911","422","5",null,null,null,201,201,null,422000,"Трошкови путовања",1032718,1032718,1009049,1020000,825000,824999.8,825000,825000,null,null,825000,825000,1000000,1000000,622227.4,377772.6,null,null,82655,350000,1000000,null,null,null,296615.6,202540.6,825000,825000,825000,1175000,37680,300000,622227.4,null,null,622227.4,622227.4,825000,{"$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,"Услуге по уговору",1100000,1059399,787331,800000,1045000,1040995,1378076,1378076,null,null,1378076,1378076,1378076,1378066,974272,403804,null,null,285450,800000,1378076,null,null,null,505732.4,379299.4,1378076,1378076,1378076,2178076,39184,300000,974272,null,null,974272,974272,1378076,{"$error":"#REF!"},800000,2978076,null,null,0,2178076,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"911423",null,"911","423","5",{"$nulls":4},204,2,423000,"Стручно усавршавање запослених",200000,200000,167600,200000,150000,146860,150000,150000,null,null,150000,150000,150000,148240,99440,50560,{"$nulls":4},150000,null,null,null,35340,33370,150000,150000,150000,150000,4050,null,99440,null,null,99440,99440,150000,{"$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,"Специјализоване услуге",176000,175720,174905,176000,233000,230410,187500,187500,null,null,187500,187500,187500,178490,124690,62810,null,null,38788,50000,187500,null,null,null,71006,51733,187500,187500,187500,237500,7630,100000,124690,null,null,124690,124690,187500,{"$error":"#REF!"},50000,287500,null,null,0,237500,1,{"$nulls":4},424000]
[{"$nulls":4},"05476",null,"911425",null,"911","425","5",null,null,null,206,206,null,425000,"Текуће поравке и одржавање",295000,290787,295000,295000,398000,395211,398000,398000,null,null,398000,398000,700000,700000,258661,441339,null,null,57894,500000,700000,null,null,null,137960,96588,398000,398000,398000,898000,12800,null,258661,null,null,258661,258661,398000,{"$error":"#REF!"},470000,1368000,null,null,0,898000,1,{"$nulls":4},425000]
[{"$nulls":4},"05476",null,"911426",null,"911","426","5",null,null,null,207,207,null,426000,"Материјал + дидактика",203270,203270,180646,203270,262500,262315,1109704,1109704,null,null,1109704,1109704,1309704,1298138,665539,644165,null,null,538536.43,1893524,1309704,null,null,null,449960.4,343911.4,1109704,1109704,1109704,3003228,1595,null,665539,null,null,665539,665539,1109704,{"$error":"#REF!"},1852107,4855335,null,null,0,3003228,1,{"$nulls":4},426000]
[{"$nulls":4},"05476",null,"911500",null,"911","512","5",{"$nulls":6},512000,"Машине и опрема",{"$nulls":12},0,{"$nulls":7},0,{"$nulls":8},0,null,600000,{"$nulls":12},0]
[{"$nulls":4},"05476",null,"911431",null,"911","431","5",{"$nulls":6},431000,"Употреба основних средстава",{"$nulls":6},0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,null,null,null,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","Изолација и постављање фасаде",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1325936,1325936,0,0,400000,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0]
[{"$nulls":11},911,{"$nulls":6},"Предшколско образовање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,null,null,null,0,0,1325936,1325936,0,0,400000,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":21},0,null,null,null,0,0,0,0,{"$nulls":5},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"911500",null,"911","511",{"$nulls":5},209,null,511000,"Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":14},1325936,1325936,null,0,400000,null,744555.41,null,null,744555.41,744555.41,{"$nulls":7},0]
[{"$nulls":5},"2001-П2",{"$nulls":11},"01","Замена столарије",{"$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,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},911,{"$nulls":6},"Предшколско образовање",{"$error":"#REF!"},{"$error":"#REF!"},0,0,1690148.6,1590668.6,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"911500",null,"911","511",{"$nulls":7},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":7},511300,"Капитално одржавање зграда и објеката",{"$nulls":4},1690148.6,1590668.6,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[null,null,null,"8-П2",null,"2001-П3",{"$nulls":11},"01","Растимо уз плес на трговима 2016",{"$nulls":4},0,0,60000,60000,0,0,60000,60000,60000,60000,60000,0,0,0,0,0,60000,0,0,0,60000,45000,105000,105000,105000,105000,0,0,60000,0,0,60000,60000,105000,{"$error":"#REF!"},0,105000,0,0,0,105000]
[{"$nulls":11},911,{"$nulls":6},"Предшколско образовање",9457372,8576314,0,0,null,null,60000,60000,0,0,60000,60000,60000,60000,60000,0,null,0,0,0,60000,0,0,0,60000,45000,105000,105000,105000,105000,0,null,60000,0,0,60000,60000,105000,{"$error":"#REF!"},0,105000,0,0,0,105000]
[{"$nulls":4},"05476",null,"911500",null,"911","511",{"$nulls":7},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"911423",null,"911","423",{"$nulls":5},202,null,423000,"Услуге образовања и усавршавања запослених",{"$nulls":6},60000,60000,null,null,60000,60000,60000,60000,60000,0,{"$nulls":4},60000,null,null,null,60000,45000,105000,105000,105000,105000,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-П4",{"$nulls":11},"01","Пројекат вртићи без граница 1 и 2",{"$nulls":4},462103.37,338536.4,369302,246302,0,123000,369302,369302,369302,369302,246208,123094,0,0,0,0,369302,0,0,0,123104,92328,369302,369302,369302,369302,0,0,123208,0,123000,246208,246208,369302,{"$error":"#REF!"},0,369302,0,0,0,369302]
[{"$nulls":11},911,{"$nulls":6},"Предшколско образовање",9457372,8576314,0,0,462103.37,338536.4,369302,246302,0,123000,369302,369302,369302,369302,246208,123094,null,0,0,0,369302,0,0,0,123104,92328,369302,369302,369302,369302,0,null,123208,0,123000,246208,246208,369302,{"$error":"#REF!"},0,369302,0,0,0,369302]
[{"$nulls":4},"05476",null,"911500",null,"911","511",{"$nulls":7},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":5},203,null,423000,"Услуге по уговору",{"$nulls":4},462103.37,338536.4,369302,246302,null,123000,369302,369302,369302,369302,246208,123094,{"$nulls":4},369302,null,null,null,123104,92328,369302,369302,369302,369302,null,null,123208,null,123000,246208,246208,369302,{"$error":"#REF!"},null,369302,null,null,null,369302,1,{"$nulls":4},511200]
[null,null,"05476",{"$nulls":15},"ОСНОВНЕ ШКОЛЕ",{"$nulls":4},40615755.66,37554440.519999996,37014435,39297666.21,0,0,39297666.21,39297666.21,37855115.68000001,36953768.62,20636883.2,17218232.480000004,null,141213841,0,0,37086262,0,0,0,13879536.7,10552317.180000002,37085445,39128369,38215407,38215407,3754422,0,22870549.43,0,0,22870549.43,22870549.43,38215407,{"$error":"#REF!"},18725000,54156407,1130000,0,1130000,38215407]
[null,null,null,"9",null,"2002",{"$nulls":12},"ПРОГРАМ 9 - Основ.образов.и васпитање",{"$nulls":4},40615755.66,37554440.519999996,37014435,39297666.21,0,0,39297666.21,39297666.21,37855115.68000001,36953768.62,20636883.2,17218232.480000004,180000,141213841,0,0,37086262,0,0,0,13879536.7,10552317.180000002,37085445,39128369,38215407,38215407,3754422,0,22870549.43,0,0,22870549.43,22870549.43,38215407,{"$error":"#REF!"},18725000,54156407,1130000,0,1130000,38215407]
[null,null,null,"9-1",null,"2002-0001",{"$nulls":11},"01","Функционисање основних школа",{"$nulls":4},35232910.66,32376771.93,35761828,35862655,0,0,35862655,35862655,36602508.68000001,35709212.62,19645627.2,16956881.480000004,180000,141213841,0,0,35833655,0,0,0,13619536.7,10344317.180000002,34801445,34444369,35431407,35431407,2254422,0,19645627.2,0,0,19645627.2,19645627.2,35431407,{"$error":"#REF!"},18725000,54156407,1130000,0,1130000,35431407]
[{"$nulls":18},"Основна школа Крупањ"]
[]
[{"$nulls":11},912,{"$nulls":6},"Основно образовање",25320707,23432291,22486827,25562206,25334547.66,23566008.93,26179198,26243360,0,0,26243360,26243360,26594209.560000002,25934205.099999998,15055808.879999999,11538400.680000003,null,100210841,0,0,26214360,0,0,0,10418365.479999999,8408735.870000001,24573275.89,24407317,25202355,25202355,1800000,null,15055808.879999999,0,0,15055808.879999999,15055808.879999999,25202355,{"$error":"#REF!"},15465000,40667355,950000,0,950000,25202355]
[{"$nulls":4},"05476",null,"9124631",null,"912","4631",{"$nulls":7},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,100210841,0,0,26214360,0,0,0,10418365.479999999,8408735.870000001,24573275.89,24407317,25202355,25202355,1800000,null,15055808.879999999,0,0,15055808.879999999,15055808.879999999,25202355,{"$error":"#REF!"},15465000,40667355,950000,0,950000,25202355,1.0256001321442048,{"$nulls":4},463000]
[{"$nulls":18},"осталим нивоима власти",{"$nulls":15},0,{"$nulls":19},{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":7},"411912",{"$nulls":7},190,1,null,"Плате и додаци запослених",{"$nulls":6},469000,469000,null,null,469000,469000,640000,546272.89,256469.84,383530.16000000003,null,83604111,null,null,640000,null,null,null,378564.68,283943.41,532800,532800,1065600,1065600,null,null,256469.84,null,null,256469.84,256469.84,1065600,{"$error":"#REF!"},null,1065600,null,null,0,1065600,2]
[{"$nulls":7},"412912",{"$nulls":7},190,2,null,"Социјални доприноси на терет послодавца",{"$nulls":6},74000,74000,null,null,74000,74000,104000,97782.86,45908.1,58091.9,null,15606730,null,null,104000,null,null,null,67763.08,50825.88,95400,95400,190800,190800,null,null,45908.1,null,null,45908.1,45908.1,190800,{"$error":"#REF!"},null,190800,null,null,0,190800,2]
[{"$nulls":7},"414912",{"$nulls":7},190,3,null,"Социјал.давања запосленим (помоћи)",182457,182457,124314,124314,63214,63214,0,64162,null,null,64162,64162,128324,128324,64162,64162,null,1000000,null,null,64162,null,null,null,65993.89,65993.89,130155.89,64162,131000,131000,null,null,64162,null,null,64162,64162,131000,{"$error":"#REF!"},null,131000,null,null,0,131000,1.0064853768815225,{"$nulls":4},"414000."]
[{"$nulls":7},"414912",{"$nulls":7},190,4,null,"Награде запосл. и ост.посеб.расходи",716934,716934,531185,605396,566167,258553.32,1426973,1426973,null,null,1426973,1426973,1708010.56,1708010.56,726423.89,981586.67,{"$nulls":4},1426973,null,null,null,285277.78,250849.89,705730,705730,705730,705730,null,null,726423.89,null,null,726423.89,726423.89,705730,{"$error":"#REF!"},null,705730,null,null,0,705730,1,{"$nulls":4},"416000."]
[{"$nulls":7},"421912",{"$nulls":7},190,5,null,"Сталне трошкове                                  ",5950807,5950807,5993880,6004740,6180000,6178550.56,6180000,6180000,null,null,6180000,6180000,6180000,6075873.03,4118681.95,2061318.0499999998,{"$nulls":4},6180000,null,null,null,3264217.96,2863829.49,6180000,6180000,6180000,6180000,600000,null,4118681.95,null,null,4118681.95,4118681.95,6180000,{"$error":"#REF!"},430000,6610000,null,null,0,6180000,1,{"$nulls":4},"421000."]
[{"$nulls":7},"422912",{"$nulls":7},190,6,null,"Трошкове путовања (превоз радника)",2680000,2445498,2214622,2704656,2231725,2087300.73,2231725,2231725,null,null,2231725,2231725,2231725,2041894.36,1124814.04,1106910.96,{"$nulls":4},2231725,null,null,null,775637.74,531952.94,2231725,2231725,2231725,2231725,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,"Трошкове путовања (превоз ученика)",12600000,11186234,10619677,12600000,11900000,10687560.7,11900000,11900000,null,null,11900000,11900000,11034650,10840692.8,5971322,5063328,{"$nulls":4},11000000,null,null,null,3996610.6,2972415.4,11000000,11000000,11000000,11000000,300000,null,5971322,null,null,5971322,5971322,11000000,{"$error":"#REF!"},null,11000000,null,null,null,11000000,1]
[{"$nulls":7},"423912",{"$nulls":7},190,8,null," Услуге по уговору ",184730,184730,9500,186429,323703.66,323083.41,150000,150000,null,null,150000,150000,370000,370000,100344.6,269655.4,{"$nulls":4},370000,null,null,null,83827.1,171087.4,249965,150000,250000,250000,null,null,100344.6,null,null,100344.6,100344.6,250000,{"$error":"#REF!"},14530000,14780000,450000,null,450000,250000,1.0001400196027443,{"$nulls":4},"423000."]
[{"$nulls":7},"423912",{"$nulls":7},190,9,null,"Стручно усавршавање запослених",400000,259909,393067,403680,262500,253780,262500,262500,null,null,262500,262500,262500,260154.81,144474.81,118025.19,{"$nulls":4},262500,null,null,null,40621,60161,262500,262500,262500,262500,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," Спеијализоване услуге",300000,299188,218780,302760,150000,148939.99,150000,150000,null,null,150000,150000,150000,150000,108450,41550,{"$nulls":4},150000,null,null,null,61150,8000,150000,150000,150000,150000,null,null,108450,null,null,108450,108450,150000,{"$error":"#REF!"},null,150000,100000,null,100000,150000,1,{"$nulls":4},"424000."]
[{"$nulls":7},"425912",{"$nulls":7},190,11,null," Текуће поправке и одржавање                 ",764778,764778,999701,1000000,1966000,1965554.21,1750000,1750000,null,null,1750000,1750000,2200000,2199921.4,1310392.7,889607.3,{"$nulls":4},2200000,null,null,null,573268.7,455536.7,1450000,1450000,1450000,1450000,300000,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," Материјал                                                ",1191563,1191563,1318119,1318157,1425000,1424893.01,1425000,1425000,null,null,1425000,1425000,1425000,1424814.79,1066755.95,358244.05000000005,{"$nulls":4},1425000,null,null,null,808398.95,677105.87,1425000,1425000,1425000,1425000,600000,null,1066755.95,null,null,1066755.95,1066755.95,1425000,{"$error":"#REF!"},200000,1625000,400000,null,400000,1425000,1,{"$nulls":4},"426000."]
[{"$nulls":7},"480912",{"$nulls":7},190,13,null,"Порези, обавезне таксе и казне  ",349438,250193,63982,312074,266238,174579,160000,160000,null,null,160000,160000,160000,90463.6,17609,142391,{"$nulls":4},160000,null,null,null,17034,17034,160000,160000,160000,160000,null,null,17609,null,null,17609,17609,160000,{"$error":"#REF!"},null,160000,null,null,0,160000,1,{"$nulls":4},"482000."]
[{"$nulls":7},"500912",{"$nulls":7},190,14,null,"Машине и опрема",{"$nulls":12},0,{"$nulls":7},0,{"$nulls":8},0,{"$nulls":14},0]
[{"$nulls":7},"480912",{"$nulls":7},190,15,null,"Новчане казне и пенали по решењу судова",{"$nulls":6},0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,{"$nulls":4},0,null,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},"483000."]
[{"$nulls":18},"Основна школа Бела Црква"]
[]
[{"$nulls":11},912,{"$nulls":6},"Основно образовање",9457372,8576314,8515552,9888906,9898363,8810763,9582630,9619295,0,0,9619295,9619295,10008299.120000001,9775007.52,4589818.32,5418480.800000001,180000,41003000,0,0,9619295,0,0,0,3201171.2199999997,1935581.31,10228169.11,10037052,10229052,10229052,454422,null,4589818.32,0,0,4589818.32,4589818.32,10229052,{"$error":"#REF!"},3260000,13489052,180000,0,180000,10229052]
[{"$nulls":4},"05476",null,"9124631",null,"912","4631",{"$nulls":7},463100,"Текуће донације и трансфери ",9457372,8576314,8515552,9888906,9898363,8810763,9582630,9619295,0,0,9619295,9619295,10008299.120000001,9775007.52,4589818.32,5418480.800000001,180000,41003000,0,0,9619295,0,0,0,3201171.2199999997,1935581.31,10228169.11,10037052,10229052,10229052,454422,null,4589818.32,0,0,4589818.32,4589818.32,10229052,{"$error":"#REF!"},3260000,13489052,180000,0,180000,10229052,1.0000863194566403,{"$nulls":4},463000]
[{"$nulls":18},"осталим нивоима власти",{"$nulls":15},0]
[{"$nulls":7},"411912",{"$nulls":7},190,1,null,"Плате и додаци запослених",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,null,34363000,null,null,0,null,null,null,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."]
[{"$nulls":7},"412912",{"$nulls":7},190,2,null,"Социјални доприноси на терет послодавца",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,null,6240000,null,null,0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},"412000."]
[{"$nulls":7},"414912",{"$nulls":7},190,3,null,"Социјал.давања запосленим (помоћи)",60819,60819,62157,62157,171579,171579,0,36665,null,null,36665,36665,36665,36665,36665,0,null,400000,null,null,36665,null,null,null,191117.11,null,191117.11,null,192000,192000,null,null,36665,null,null,36665,36665,192000,{"$error":"#REF!"},null,192000,null,null,0,192000,1.004619628247832,{"$nulls":4},"414000."]
[{"$nulls":7},"414912",{"$nulls":7},190,4,null,"Награде запосл. и ост.посеб.расходи",124850,124850,494227,494227,169332,161826,305178,305178,null,null,305178,305178,694182.12,694182.12,132107,562075.12,{"$nulls":4},305178,null,null,null,369520.67,369520.67,759600,759600,759600,759600,454422,null,132107,null,null,132107,132107,759600,{"$error":"#REF!"},null,759600,null,null,0,759600,1,{"$nulls":4},"416000."]
[{"$nulls":7},"421912",{"$nulls":7},190,5,null,"Сталне трошкове                                   ",2245168,2040557,1946084,2245168,2190000,1586748,2190000,2190000,null,null,2190000,2190000,2190000,2190000,795251.83,1394748.17,{"$nulls":4},2190000,null,null,null,363126.18,227717.86,2190000,2190000,2190000,2190000,null,null,795251.83,null,null,795251.83,795251.83,2190000,{"$error":"#REF!"},50000,2240000,null,null,0,2190000,1,{"$nulls":4},"421000."]
[{"$nulls":7},"422912",{"$nulls":7},190,6,null,"Трошкови путовања(превоз радника)",2000000,1583171,1557938,2000000,1800000,1604830,1800000,1800000,null,null,1800000,1800000,1800000,1595079.6,894944,905056,180000,null,null,null,1800000,null,null,null,645238.96,374332,1800000,1800000,1800000,1800000,null,null,894944,null,null,894944,894944,1800000,{"$error":"#REF!"},700000,2500000,null,null,0,1800000,1,{"$nulls":4},"422000."]
[{"$nulls":7},"422912",{"$nulls":7},190,7,null,"Трошкови путовања(превоз ученика)",3100000,2850788,2481058,3100000,3100000,2886389,3100000,3100000,null,null,3100000,3100000,3100000,3097959.8,1495980,1604020,{"$nulls":4},3100000,null,null,null,1102739,636416,3100000,3100000,3100000,3100000,null,null,1495980,null,null,1495980,1495980,3100000,{"$error":"#REF!"},null,3100000,null,null,null,3100000,1]
[{"$nulls":7},"423912",{"$nulls":7},190,8,null,"Услуге по уговору",200000,200000,200000,200000,150000,150000,150000,150000,null,null,150000,150000,150000,150000,101572,48428,{"$nulls":4},150000,null,null,null,37230,29950,150000,150000,150000,150000,null,null,101572,null,null,101572,101572,150000,{"$error":"#REF!"},10000,160000,null,null,0,150000,1,{"$nulls":4},"423000."]
[{"$nulls":7},"423912",{"$nulls":7},190,9,null,"Стручно усавршавање запослених",200000,200000,200000,200000,150000,150000,150000,150000,null,null,150000,150000,150000,149550,71500,78500,{"$nulls":4},150000,null,null,null,13000,null,150000,150000,150000,150000,null,null,71500,null,null,71500,71500,150000,{"$error":"#REF!"},null,150000,null,null,0,150000,1,{"$nulls":4},"423000."]
[{"$nulls":7},"424912",{"$nulls":7},190,10,null,"Спеијализоване услуге",200000,200000,200000,200000,150000,150000,150000,150000,null,null,150000,150000,150000,150000,109400,40600,{"$nulls":4},150000,null,null,null,50520,33820,150000,150000,150000,150000,null,null,109400,null,null,109400,109400,150000,{"$error":"#REF!"},null,150000,null,null,0,150000,1,{"$nulls":4},"424000."]
[{"$nulls":7},"425912",{"$nulls":7},190,11,null,"Текуће поправке и одржавање                 ",330000,330000,337354,337354,822452,822452,542452,542452,null,null,542452,542452,542452,542452,363478,178974,{"$nulls":4},542452,null,null,null,119914,55212,542452,542452,542452,542452,null,null,363478,null,null,363478,363478,542452,{"$error":"#REF!"},null,542452,null,null,0,542452,1,null,null," ",null,"425000."]
[{"$nulls":7},"426912",{"$nulls":7},190,12,null,"Материјал",896535,896535,950000,950000,1050000,1050000,1050000,1050000,null,null,1050000,1050000,1050000,1050000,512539.49,537460.51,{"$nulls":4},1050000,null,null,null,263773.3,178926.78,1050000,1050000,1050000,1050000,null,null,512539.49,null,null,512539.49,512539.49,1050000,{"$error":"#REF!"},2500000,3550000,180000,null,180000,1050000,1,{"$nulls":4},"426000."]
[{"$nulls":7},"480912",{"$nulls":7},190,13,null,"Порези, обавезне таксе и казне наметнуте",100000,89594,86734,100000,75000,16894,75000,75000,null,null,75000,75000,75000,58935,46346,28654,{"$nulls":4},75000,null,null,null,14557,14557,75000,75000,75000,75000,null,null,46346,null,null,46346,46346,75000,{"$error":"#REF!"},null,75000,null,null,null,75000,1,{"$nulls":4},"482000."]
[{"$nulls":7},"480912",{"$nulls":7},190,14,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,null,null,null,30435,15129,70000,70000,70000,70000,null,null,30035,null,null,30035,30035,70000,{"$error":"#REF!"},null,70000,null,null,null,70000,1]
[]
[{"$nulls":18},"ОСНОВНА ШКОЛА КРУПАЊ",{"$nulls":4},3232132,3085903.8,747080,1474548.0699999998,0,0,1474548.0699999998,1474548.0699999998,747080,745060,491760,255320,0,0,0,0,747080,0,0,0,0,0,0,2400000,0,0,1000000,0,1236315.4100000001,0,0,1236315.4100000001,1236315.4100000001,0,{"$error":"#REF!"},0,0,0,0,0,0]
[null,null,null,"9-П1",null,"2002-П1",{"$nulls":11},"01","Санација школе у Костајнику",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2400000,0,0,1000000,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":6},"Основно образовање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,null,null,null,0,0,0,2400000,0,0,1000000,0,744555.41,0,0,744555.41,744555.41,0,0,0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463200,"Текуће донације и трансфери ",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2400000,0,0,1000000,{"$nulls":6},0,{"$nulls":4},0,null,0]
[{"$nulls":18},"осталим нивоима власти"]
[{"$nulls":26},0,null,null,null,0,0,0,0,{"$nulls":5},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0]
[{"$nulls":7},"500912",{"$nulls":7},188,null,"511000'","Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":15},2400000,null,0,1000000,null,744555.41,null,null,744555.41,744555.41,{"$nulls":7},0]
[{"$nulls":5},"2002-П2",{"$nulls":11},"01","Постављ.вид.надзора у Матич.школи и фискултур.сали",{"$nulls":4},0,0,493080,493080,0,0,493080,493080,493080,491760,491760,1320,0,0,0,0,493080,0,0,0,0,0,0,0,0,0,0,0,491760,0,0,491760,491760,0,0,0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":6},"Основно образовање",{"$nulls":4},0,0,493080,493080,0,0,493080,493080,493080,491760,491760,1320,null,0,0,0,493080,0,0,0,0,0,0,0,0,0,0,null,491760,null,null,491760,491760,0,null,null,0,null,0,null,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463200,"Текуће донације и трансфери ",{"$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,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":4},"05476",{"$nulls":13},"осталим нивоима власти"]
[{"$nulls":7},"500912",{"$nulls":9},"511400'","Стручни надзор",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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'","Капитално одржавање зграда и објеката",{"$nulls":4},0,0,493080,493080,null,null,493080,493080,493080,491760,491760,1320,{"$nulls":4},493080,{"$nulls":8},0,null,null,491760,null,null,491760,491760,null,null,null,0,null,null,null,0]
[{"$nulls":5},"2002-П3",{"$nulls":11},"01","Уградња громобрана на матичној школи у Крупњу",{"$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,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":6},"Основно образовање",null,null,0,0,478800,478800,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463000,"Текуће донације и трансфери ",{"$nulls":4},478800,478800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":18},"осталим нивоима власти"]
[{"$nulls":7},"500912",{"$nulls":9},"511400.","Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":9},"511300.","Капитално одржавање зграда и објеката",{"$nulls":4},478800,478800,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"2002-П4",{"$nulls":11},"01","Тестирање громобрана на школи у Ликодри",{"$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,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":6},"Основно образовање",null,null,0,0,232632,232632,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463000,"Текуће донације и трансфери ",{"$nulls":4},232632,232632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":18},"осталим нивоима власти"]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":9},"424000.","Специјализоване услуге",{"$nulls":4},232632,232632,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"2002-П5",{"$nulls":11},"01","Санација школске кухиње у Костајнику",{"$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,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":6},"Основно образовање",null,null,0,0,379100,250530,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463000,"Текуће донације и трансфери ",{"$nulls":4},379100,250530,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":18},"осталим нивоима власти"]
[{"$nulls":7},"500912",{"$nulls":9},"511400.","Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":9},"511300.","Капитално одржавање зграда и објеката",{"$nulls":4},379100,250530,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"2002-П6",{"$nulls":11},"01","Тестир.громобр.у свим обј.ОШ \"Боривоје Ж. Милојевић\"",{"$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,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":6},"Основно образовање",null,null,0,0,141600,139896,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463000,"Текуће донације и трансфери ",{"$nulls":4},141600,139896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":18},"осталим нивоима власти"]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":9},"424000.","Специјализоване услуге",{"$nulls":4},141600,139896,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"2002-П7",{"$nulls":11},"01","Санација школе у Толисавцу",{"$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,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":6},"Основно образовање",null,null,0,0,2000000,1984045.8,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463000,"Текуће донације и трансфери ",{"$nulls":4},2000000,1984045.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":18},"осталим нивоима власти"]
[{"$nulls":7},"500912",{"$nulls":9},"511400.","Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":9},"511300.","Капитално одржавање зграда и објеката",{"$nulls":4},2000000,1984045.8,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"2002-П8",{"$nulls":11},"01","Изград.степениш.и платоа на улазу у школу у Брштици",{"$nulls":4},0,0,254000,254000,0,0,254000,254000,254000,253300,0,254000,0,0,0,0,254000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":6},"Основно образовање",{"$nulls":6},254000,254000,0,0,254000,254000,254000,253300,0,254000,null,0,0,0,254000,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,0,null,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463200,"Текуће донације и трансфери ",{"$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,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":4},"05476",{"$nulls":13},"осталим нивоима власти"]
[{"$nulls":7},"500912",{"$nulls":9},"511400'","Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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'","Капитално одржавање зграда и објеката",{"$nulls":6},254000,254000,null,null,254000,254000,254000,253300,0,254000,{"$nulls":4},254000,{"$nulls":8},0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[{"$nulls":18},"ОСНОВНА ШКОЛА БЕЛА ЦРКВА",{"$nulls":4},2150713,2091764.79,505527,505527,0,0,505527,505527,505527,499496,499496,6031,0,0,0,0,505527,0,0,0,0,0,0,0,0,0,0,0,499496,0,0,499496,499496,0,{"$error":"#REF!"},0,0,0,0,0,0]
[null,null,null,"9-П2",null,"2002-П9",{"$nulls":11},"01","Реконструкција грејања на школи у Белој Цркви",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1972000,1972000,2472000,2472000,500000,0,744555.41,0,0,744555.41,744555.41,2472000,0,0,0,0,0,0,2472000]
[{"$nulls":11},912,{"$nulls":6},"Основно образовање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,null,null,null,0,0,1972000,1972000,2472000,2472000,500000,0,744555.41,0,0,744555.41,744555.41,2472000,0,0,0,0,0,0,2472000]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463200,"Текуће донације и трансфери ",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1972000,1972000,2472000,2472000,500000,{"$nulls":6},2472000,{"$nulls":4},0,null,2472000,1.2535496957403651]
[{"$nulls":4},"05476",{"$nulls":13},"осталим нивоима власти"]
[{"$nulls":26},0,null,null,null,0,0,0,0,{"$nulls":5},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0]
[{"$nulls":7},"500912",{"$nulls":7},189,null,"511000'","Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":14},1972000,1972000,2472000,2472000,500000,null,744555.41,null,null,744555.41,744555.41,2472000,{"$nulls":6},2472000,1.2535496957403651]
[{"$nulls":5},"2002-П10",{"$nulls":11},"01","Реконструкција школске кухиње у Завлаци",{"$nulls":4},1380613,1322944.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":6},"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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463000,"Текуће донације и трансфери ",{"$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,{"$nulls":7},0,{"$nulls":4},0]
[{"$nulls":18},"осталим нивоима власти"]
[{"$nulls":7},"500912",{"$nulls":9},"511400.","Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":7},"500912",{"$nulls":9},"511300.","Капитално одржавање зграда и објеката",{"$nulls":4},1380613,1322944.79,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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]
[{"$nulls":5},"2002-П11",{"$nulls":11},"01","Санација подова у школи у Белој Цркви",{"$nulls":4},330000,330000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":6},"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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463000,"Текуће донације и трансфери ",{"$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,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":18},"осталим нивоима власти"]
[{"$nulls":7},"500912",{"$nulls":9},"511400.","Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":7},"500912",{"$nulls":9},"511300.","Капитално одржавање зграда и објеката",{"$nulls":4},330000,330000,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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]
[{"$nulls":5},"2002-П12",{"$nulls":11},"01","Хидроизолација крова на школи у Белој Цркви",{"$nulls":4},297500,296220,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":6},"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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463000,"Текуће донације и трансфери ",{"$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,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":18},"осталим нивоима власти"]
[{"$nulls":7},"500912",{"$nulls":9},"511400.","Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":7},"500912",{"$nulls":9},"511300.","Капитално одржавање зграда и објеката",{"$nulls":4},297500,296220,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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","Набавка два агрегата",{"$nulls":4},142600,142600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":6},"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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463000,"Текуће донације и трансфери ",{"$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,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":18},"осталим нивоима власти"]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":7},"500912",{"$nulls":9},"512900.","Опрема за произв.мотор.и немотор.возила",{"$nulls":4},142600,142600,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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]
[{"$nulls":5},"2002-П14",{"$nulls":11},"01","Радови на хобловању и лакирању паркета",{"$nulls":4},0,0,300000,300000,0,0,300000,300000,300000,298980,298980,1020,0,0,0,0,300000,0,0,0,0,0,0,0,0,0,0,0,298980,0,0,298980,298980,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":6},"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,null,298980,0,0,298980,298980,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463200,"Текуће донације и трансфери ",{"$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,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":4},"05476",{"$nulls":13},"осталим нивоима власти"]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":9},"511300'","Капитално одржавање зграда и објеката",{"$nulls":6},300000,300000,null,null,300000,300000,300000,298980,298980,1020,{"$nulls":4},300000,{"$nulls":8},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","Набавка косачице и тримера за траву",{"$nulls":4},0,0,100000,100000,0,0,100000,100000,100000,96872,96872,3128,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,96872,0,0,96872,96872,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":6},"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,null,96872,0,0,96872,96872,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463200,"Текуће донације и трансфери ",{"$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,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":4},"05476",{"$nulls":13},"осталим нивоима власти"]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":9},"512900'","Опрема за произв.мотор.и немотор.возила",{"$nulls":6},100000,100000,null,null,100000,100000,100000,96872,96872,3128,{"$nulls":4},100000,{"$nulls":8},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","Набавка опреме за образовање",{"$nulls":4},0,0,105527,105527,0,0,105527,105527,105527,103644,103644,1883,0,0,0,0,105527,0,0,0,0,0,0,0,0,0,0,0,103644,0,0,103644,103644,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},912,{"$nulls":6},"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,null,103644,0,0,103644,103644,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9124632",null,"912","4632",{"$nulls":7},463200,"Текуће донације и трансфери ",{"$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,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":4},"05476",{"$nulls":13},"осталим нивоима власти"]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":9},"512600'","Опрема за образовање, науку и културу",{"$nulls":6},105527,105527,null,null,105527,105527,105527,103644,103644,1883,{"$nulls":4},105527,{"$nulls":8},0,null,null,103644,null,null,103644,103644,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[]
[{"$nulls":18},"ЗАЈЕДНИЧКИ ПРОЈЕКАТ ОСНОВНИХ ШКОЛА"]
[null,null,null,"9-П3",null,"2002-П17",{"$nulls":11},"01","Пројекат у ритму Европе",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,260000,208000,312000,312000,312000,312000,0,0,744555.41,0,0,744555.41,744555.41,312000,0,0,0,0,0,0,312000]
[{"$nulls":11},912,{"$nulls":6},"Основно образовање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,null,null,null,260000,208000,312000,312000,312000,312000,0,0,744555.41,0,0,744555.41,744555.41,312000,0,0,0,0,0,0,312000]
[{"$nulls":4},"05476",{"$nulls":21},0,null,null,null,0,0,0,0,{"$nulls":5},0,{"$nulls":8},0,0,null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"912423",null,"912","423",{"$nulls":5},187,null,423000,"Услуге по уговору",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":12},260000,208000,312000,312000,312000,312000,null,null,744555.41,null,null,744555.41,744555.41,312000,{"$nulls":6},312000]
[null,null,"05476",{"$nulls":15},"Средња школа  Крупањ",{"$nulls":4},8644710,8179761.3,6725645,7508572.880000001,0,0,7508572.880000001,7508572.880000001,7306514.03,6785389.03,3172974.81,4133539.22,0,43429585,0,0,6891105,0,0,0,2209320.6,1309435.06,7016534.72,6858157,7078547,7078547,403000,0,3917530.22,0,0,3917530.22,3917530.22,7078547,{"$error":"#REF!"},2127000,8505547,0,0,0,7078547]
[null,null,null,"10",null,"2003",{"$nulls":12},"ПРОГРАМ 10 - Средњ.образов.и васпитање",{"$nulls":4},8644710,8179761.3,6725645,7508572.880000001,0,0,7508572.880000001,7508572.880000001,7306514.03,6785389.03,3172974.81,4133539.22,0,43429585,0,0,6891105,0,0,0,2209320.6,1309435.06,7016534.72,6858157,7078547,7078547,403000,0,3917530.22,0,0,3917530.22,3917530.22,7078547,{"$error":"#REF!"},2127000,8505547,0,0,0,7078547]
[null,null,null,"10-1",null,"2003-0001",{"$nulls":11},"01","Функционисање средњих школа",{"$nulls":4},5748325,5496262.62,6379325,6434784.8100000005,0,0,6434784.8100000005,6434784.8100000005,6960194.03,6785389.03,3172974.81,3787219.22,null,43429585,0,0,6544785,0,0,0,2209320.6,1309435.06,6316534.72,6158157,6378547,6378547,403000,0,3172974.81,0,0,3172974.81,3172974.81,6378547,{"$error":"#REF!"},2127000,8505547,0,0,0,6378547]
[]
[{"$nulls":11},922,{"$nulls":6},"Више средње образовање",5950377,5847075,5238322,6004544,5748325,5496262.62,6379325,6434784.8100000005,0,0,6434784.8100000005,6434784.8100000005,6960194.03,6785389.03,3172974.81,3787219.22,null,43429585,0,0,6544785,0,0,0,2209320.6,1309435.06,6316534.72,6158157,6378547,6378547,403000,null,3172974.81,0,0,3172974.81,3172974.81,6378547,{"$error":"#REF!"},2127000,8505547,0,0,0,6378547]
[{"$nulls":4},"05476",null,"9224631",null,"922","4631",{"$nulls":7},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,43429585,0,0,6544785,0,0,0,2209320.6,1309435.06,6316534.72,6158157,6378547,6378547,403000,null,3172974.81,0,0,3172974.81,3172974.81,6378547,{"$error":"#REF!"},2127000,8505547,0,0,0,6378547,1.0098174525667771,{"$nulls":4},463000]
[{"$nulls":4},"05476",{"$nulls":13},"нивоима власти",{"$nulls":15},0]
[{"$nulls":7},"411922",{"$nulls":7},192,1,null,"Плате и додаци запослених",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,null,33258119,null,null,0,null,null,null,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,"Социјални доприноси на терет послодавца",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,null,8647110,null,null,0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},"412000."]
[{"$nulls":7},"414922",{"$nulls":7},192,3,null,"Отпремнине и помоћи",54206,null,null,54206,null,null,0,55459.81,null,null,55459.81,55459.81,55459.81,55459.81,55459.81,0,null,458526,null,null,55460,null,null,null,192587.72,null,130987.72,null,193000,193000,null,null,55459.81,null,null,55459.81,55459.81,193000,{"$error":"#REF!"},null,193000,null,null,0,193000,1.47342056186641,{"$nulls":4},"414000."]
[{"$nulls":7},"414922",{"$nulls":7},192,4,null,"Јубиларнр награде, бонуси",219456,219456,114812,219456,243668,121104,243668,243668,null,null,243668,243668,659077.22,621635.22,67995,591082.22,{"$nulls":4},243668,null,null,null,142035,null,422500,422500,422500,422500,null,null,67995,null,null,67995,67995,422500,{"$error":"#REF!"},null,422500,null,null,0,422500,1,{"$nulls":4},"416000."]
[{"$nulls":7},"421922",{"$nulls":7},192,5,null,"Сталне трошкове",2130000,2113202,1715868,2130000,2130000,2084321.5,2130000,2130000,null,null,2130000,2130000,2130000,2130000,795334,1334666,{"$nulls":4},2130000,null,null,null,492403.06,377975.06,2130000,2130000,2130000,2130000,null,null,795334,null,null,795334,795334,2130000,{"$error":"#REF!"},35000,2165000,null,null,0,2130000,1,{"$nulls":4},"421000."]
[{"$nulls":7},"422922",{"$nulls":7},192,6,null,"Трошкови путовања-превоз радника ",765164,765164,864039,900000,800000,745996,800000,800000,null,null,800000,800000,800000,699881,421233,378767,{"$nulls":4},800000,null,null,null,267097.82,181406,800000,800000,800000,800000,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,"Трошкови путовања-превоз ученика",1500000,1481281,1382600,1420000,1500000,1481208,1500000,1500000,null,null,1500000,1500000,1500000,1500000,799283,700717,{"$nulls":4},1500000,null,null,null,598345,431180,1500000,1500000,1500000,1500000,null,null,799283,null,null,799283,799283,1500000,{"$error":"#REF!"},null,1500000,null,null,null,1500000,1]
[{"$nulls":7},"423922",{"$nulls":7},192,8,null,"Услуге по уговору ",243778,232573,137526,243778,100329,91684,100329,100329,null,null,100329,100329,100329,100329,37632,62697,{"$nulls":4},100329,null,null,null,59552,55552,127719,100329,127719,127719,3000,null,37632,null,null,37632,37632,127719,{"$error":"#REF!"},2022000,2149719,null,null,0,127719,1,{"$nulls":4},"423000."]
[{"$nulls":7},"423922",{"$nulls":7},192,9,null,"Стручно усавршавање запослених",200000,198600,200000,200000,150000,148839.12,150000,150000,null,null,150000,150000,150000,146946,79501,70499,{"$nulls":4},150000,null,null,null,125740,66000,150000,150000,150000,150000,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," Спеијализоване услуге",{"$nulls":6},0,0,null,null,0,0,0,0,null,0,{"$nulls":4},0,{"$nulls":5},0,0,0,0,{"$nulls":5},0,null,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},"424000."]
[{"$nulls":7},"425922",{"$nulls":7},192,11,null,"Текуће поправке и одржавање",420669,420669,410660,420000,489000,489000,1070000,1070000,null,null,1070000,1070000,1180000,1145817,648360,531640,{"$nulls":4},1180000,null,null,null,171537,103568,670000,670000,670000,670000,400000,null,648360,null,null,648360,648360,670000,{"$error":"#REF!"},70000,740000,null,null,0,670000,1,{"$nulls":4},"425000."]
[{"$nulls":7},"426922",{"$nulls":7},192,12,null,"Материјал",417104,416130,412817,417104,335328,334110,385328,385328,null,null,385328,385328,385328,385321,268177,117151,{"$nulls":4},385328,null,null,null,160023,93754,385328,385328,385328,385328,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,"Ученичке стипендије",{"$nulls":6},0,0,null,null,0,0,0,null,null,0,null,1065830,null,null,0,null,null,null,0,0,0,0,0,0,0,{"$nulls":4},0,null,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},"426000."]
[null,null,null,"10-П1",null,"2003-П1",{"$nulls":11},"01","Изградња и адаптација школске радионице (мокри чвор и адаптац.)",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,700000,700000,700000,700000,0,0,744555.41,0,0,744555.41,744555.41,700000,0,0,0,0,0,0,700000]
[{"$nulls":11},922,{"$nulls":6},"Више средње образовање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,null,null,null,0,0,700000,700000,700000,700000,0,0,744555.41,0,0,744555.41,744555.41,700000,0,0,0,0,0,0,700000]
[{"$nulls":4},"05476",null,"9224632",null,"922","4632",{"$nulls":7},463200,"Текуће донације и трансфери ",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,700000,700000,700000,700000,0,{"$nulls":6},700000,{"$nulls":4},0,null,700000,1]
[{"$nulls":4},"05476",{"$nulls":13},"осталим нивоима власти"]
[{"$nulls":7},"500922",{"$nulls":7},191,null,"512000'","Машине и опрема",{"$nulls":7},0,null,null,null,0,0,0,0,{"$nulls":5},0,{"$nulls":5},200000,200000,200000,200000,0,null,0,null,null,null,0,200000,{"$nulls":6},200000,1]
[{"$nulls":7},"500922",{"$nulls":7},191,null,"511000'","Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":14},500000,500000,500000,500000,null,null,744555.41,null,null,744555.41,744555.41,500000,{"$nulls":6},500000,1]
[{"$nulls":5},"2003-П2",{"$nulls":11},"01","Обележавање 50 година Средње школе у Крупњу",{"$nulls":4},500000,336040,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[]
[{"$nulls":11},860,{"$nulls":6},"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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":18},"на другом месту",{"$nulls":15},0]
[{"$nulls":4},"05476",null,"9224631",null,"922","4632",{"$nulls":7},463000,"Текуће донације и трансфери осталим ",null,null,null,0,500000,336040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$error":"#REF!"},null,0,0,0,0,0,{"$nulls":5},463000]
[{"$nulls":18},"нивоима власти",{"$nulls":15},0]
[{"$nulls":7},"423922",{"$nulls":10},"Услуге по уговору",{"$nulls":4},500000,336040,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":7},"426922",{"$nulls":10},"Материјал",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":7},"482922",{"$nulls":10},"Порези и обавезне таксе",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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","Реконстр., адапт.и опремање радионице за практ.наставу",{"$nulls":4},1906385,1862082.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},922,{"$nulls":6},"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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9224632",null,"922","4632",{"$nulls":7},463000,"Текуће донације и трансфери ",{"$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,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":18},"осталим нивоима власти"]
[{"$nulls":7},"500922",{"$nulls":9},"511400.","Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":7},"500922",{"$nulls":9},"511300.","Капитално одржавање зграда и објеката",{"$nulls":4},1906385,1862082.68,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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","Ограђивање школског дворишта",{"$nulls":4},490000,485376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},922,{"$nulls":6},"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,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",{"$nulls":7},463000,"Текуће донације и трансфери ",{"$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,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":18},"осталим нивоима власти"]
[{"$nulls":7},"500922",{"$nulls":9},"511400.","Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":7},"500922",{"$nulls":9},"511300.","Капитално одржавање зграда и објеката",{"$nulls":4},490000,485376,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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]
[{"$nulls":5},"2003-П5",{"$nulls":11},"01","Израда летње позорнице-Амфитеатра у школ.дворишту",{"$nulls":4},0,0,346320,346320,0,0,346320,346320,346320,0,0,346320,0,0,0,0,346320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},922,{"$nulls":6},"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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"9224632",null,"922","4632",{"$nulls":7},463200,"Текуће донације и трансфери ",{"$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,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":18},"осталим нивоима власти"]
[{"$nulls":7},"500922",{"$nulls":9},"511400'","Стручни надзор",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":7},"500922",{"$nulls":9},"511300'","Капитално одржавање зграда и објеката",{"$nulls":6},346320,346320,null,null,346320,346320,346320,0,0,346320,{"$nulls":4},346320,{"$nulls":8},0,null,null,0,null,null,null,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[null,null,"05476",{"$nulls":15},"СОЦИЈАЛНА ЗАШТИТА",{"$nulls":4},22233560,21835097.810000002,22603560,22741902.71,0,450000,23191902.71,23191902.71,23577324.35,23193972.630000003,14202913.24,9374411.110000001,null,17000000,0,0,22646603,0,1000000,0,7559224.450000001,5515892.82,25274224,24783260,27889265,27889265,630000,0,14202913.24,0,0,14202913.24,14202913.24,27889265,{"$error":"#REF!"},16297470,44176735,0,0,0,27889265]
[null,null,null,"11",null,"0901",{"$nulls":12},"ПРОГРАМ 11 - СОЦИЈАЛНА И ДЕЧИЈА ЗАШТИТА",{"$nulls":4},22233560,21835097.810000002,22603560,22741902.71,0,450000,23191902.71,23191902.71,23577324.35,23193972.630000003,14202913.24,9374411.110000001,0,17000000,0,0,22646603,0,1000000,0,7559224.450000001,5515892.82,25274224,24783260,27889265,27889265,630000,0,14202913.24,0,0,14202913.24,14202913.24,27889265,{"$error":"#REF!"},16297470,44176735,0,0,0,27889265]
[{"$nulls":18},"Центар за социјални рад   \" 21. Септембар \" Крупањ",{"$nulls":4},8015986,7985986,8015986,8015986,0,0,8015986,8015986,8985986,8910326.64,5314142.65,3671843.35,0,0,0,0,8985986,0,1000000,0,2424569.06,1812107.74,9015986,9015986,9015986,9015986,0,0,5314142.65,0,0,5314142.65,5314142.65,9015986,{"$error":"#REF!"},15089328,24105314,0,0,0,9015986]
[null,null,null,"11-11",null,"0901-0001",{"$nulls":11},"01","Социјалне помоћи (ЦЕНТАР)",{"$nulls":4},7985986,7985986,7985986,7985986,0,0,7985986,7985986,8985986,8910326.64,5314142.65,3671843.35,null,0,0,0,8985986,0,1000000,0,2423392.06,1812107.74,8985986,8985986,8985986,8985986,0,0,5314142.65,0,0,5314142.65,5314142.65,8985986,{"$error":"#REF!"},15089328,24075314,0,0,0,8985986]
[]
[{"$nulls":11},"010",{"$nulls":6},"Болест и инвалидност",1900000,1900000,1900000,1900000,1900000,1900000,1900000,1900000,0,0,1900000,1900000,1900000,1900000,1266664,633336,null,0,0,0,1900000,0,0,0,633332,474999,1900000,1900000,1900000,1900000,0,null,1266664,0,0,1266664,1266664,1900000,{"$error":"#REF!"},0,1900000,0,0,0,1900000]
[{"$nulls":4},"05476",null,"0104631",null,"10","4631",{"$nulls":5},26,null,463100,"Донације и трансфери осталим нивоима ",1900000,1900000,1900000,1900000,1900000,1900000,1900000,1900000,0,0,1900000,1900000,1900000,1900000,1266664,633336,null,0,0,0,1900000,0,0,0,633332,474999,1900000,1900000,1900000,1900000,0,null,1266664,0,0,1266664,1266664,1900000,{"$error":"#REF!"},0,1900000,0,0,0,1900000,1,{"$nulls":4},463000]
[{"$nulls":4},"05476",{"$nulls":13},"власти",{"$nulls":15},0]
[{"$nulls":18},"Накнаде за социјалну заштиту из буџета",1900000,1900000,1900000,1900000,1900000,1900000,1900000,1900000,0,0,1900000,1900000,1900000,1900000,1266664,633336,null,0,0,0,1900000,0,0,0,633332,474999,1900000,1900000,1900000,1900000,0,null,1266664,0,0,1266664,1266664,1900000,{"$error":"#REF!"},0,1900000,0,0,0,1900000,1,{"$nulls":4},"472000."]
[{"$nulls":7},"472",{"$nulls":10},"  - Давања из буџета болесним и ",1900000,1900000,1900000,1900000,1900000,1900000,1900000,1900000,null,null,1900000,1900000,1900000,1900000,1266664,633336,{"$nulls":4},1900000,null,null,null,633332,474999,1900000,1900000,1900000,1900000,null,null,1266664,null,null,1266664,1266664,1900000,{"$error":"#REF!"},null,1900000,null,null,null,1900000,1]
[{"$nulls":18},"    инвалидним лицима",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":11},"070",{"$nulls":6},"Социјална помоћ угроженом ",7234671,7234000,6173871,6173871,6085986,6085986,6085986,6085986,0,0,6085986,6085986,7085986,7010326.640000001,4047478.65,3038507.35,null,0,0,0,7085986,0,1000000,0,1790060.06,1337108.74,7085986,7085986,7085986,7085986,0,null,4047478.65,0,0,4047478.65,4047478.65,7085986,{"$error":"#REF!"},15089328,22175314,0,0,0,7085986]
[{"$nulls":18},"становништву некласификована на",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":18},"другом месту",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":4},"05476",null,"0104631",null,"70","4631",{"$nulls":7},463100,"Донације и трансфери осталим нивоима ",7234671,7234000,6173871,6173871,6085986,6085986,6085986,6085986,0,0,6085986,6085986,7085986,7010326.640000001,4047478.65,3038507.35,0,0,0,0,7085986,0,1000000,0,1790060.06,1337108.74,7085986,7085986,7085986,7085986,0,0,4047478.65,0,0,4047478.65,4047478.65,7085986,{"$error":"#REF!"},15089328,22175314,0,0,0,7085986,1,{"$nulls":4},463000]
[{"$nulls":4},"05476",{"$nulls":13},"власти",{"$nulls":15},0]
[{"$nulls":7},"411",{"$nulls":8},1,null,"Плате и додаци ",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},7057380,7057380,null,null,0,0,{"$nulls":5},"411000."]
[{"$nulls":7},"412",{"$nulls":8},2,null,"Социјални доприноси на терет послодавца",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},1263276,1263276,null,null,0,0,{"$nulls":5},"412000."]
[{"$nulls":7},"421",{"$nulls":7},30,3,null,"Стални трошкови",1127431,1127431,66631,66631,66631,66631,66631,66631,null,null,66631,66631,66631,66631,44416,22215,{"$nulls":4},66631,null,null,null,22208,11104,66631,66631,66631,66631,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,"Трошкови путовања",44640,44640,44640,44640,33480,33480,33480,33480,null,null,33480,33480,33480,33480,22320,11160,{"$nulls":4},33480,null,null,null,11160,5580,33480,33480,33480,33480,null,null,22320,null,null,22320,22320,33480,{"$error":"#REF!"},588016,621496,null,null,0,33480,1,{"$nulls":4},"422000."]
[{"$nulls":7},"423",{"$nulls":7},30,5,null,"Услуге по уговору",186000,186000,186000,186000,139500,139500,139500,139500,null,null,139500,139500,139500,139500,93000,46500,{"$nulls":4},139500,null,null,null,46500,23250,139500,139500,139500,139500,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,"Специјализоване услуге",{"$nulls":6},0,0,null,null,0,0,0,0,null,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,{"$nulls":5},0,null,0,{"$error":"#REF!"},474660,474660,null,null,null,0,{"$nulls":5},"424000."]
[{"$nulls":7},"425",{"$nulls":8},7,null,"Текуће поравке и одржавање",{"$nulls":6},0,0,null,null,0,0,0,0,null,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,{"$nulls":5},0,null,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},"425000."]
[{"$nulls":7},"426",{"$nulls":7},30,8,null,"Материјал",120900,120900,120900,120900,90675,90675,90675,90675,null,null,90675,90675,90675,90675,60448,30227,{"$nulls":4},90675,null,null,null,30224,15112,90675,90675,90675,90675,null,null,60448,null,null,60448,60448,90675,{"$error":"#REF!"},1409408,1500083,null,null,0,90675,1,{"$nulls":4},"426000."]
[{"$nulls":7},"472",{"$nulls":10},"Накнаде за социјалну заштиту из буџета",null,null,5755700,5755700,5755700,5755700,5755700,5755700,0,0,5755700,5755700,6755700,6680040.640000001,3827294.65,2928405.35,null,0,0,0,6755700,0,1000000,0,1679968.06,1282062.74,6755700,6755700,6755700,6755700,null,null,3827294.65,0,0,3827294.65,3827294.65,6755700,{"$error":"#REF!"},1503996,8259696,0,0,0,6755700,1]
[{"$nulls":15},30,9,null,"  - Накнаде за социјалну заштиту",455700,455700,455700,455700,455700,455700,455700,455700,null,null,455700,455700,455700,455700,303800,151900,{"$nulls":4},455700,null,null,null,119450,75950,455700,455700,455700,455700,null,null,303800,null,null,303800,303800,455700,{"$error":"#REF!"},1503996,1959696,null,null,0,455700,1,{"$nulls":4},"472000."]
[{"$nulls":15},30,10,null,"  - Давања из буџ. соц. угр.-једнократна помоћ",5300000,5299329,5300000,5300000,5300000,5300000,5300000,5300000,null,null,5300000,5300000,5300000,5293641.32,3523494.65,1776505.35,{"$nulls":4},5300000,null,null,null,1560518.06,1206112.74,5300000,5300000,5300000,5300000,null,null,3523494.65,null,null,3523494.65,3523494.65,5300000,{"$error":"#REF!"},null,5300000,null,null,null,5300000,1,{"$nulls":4},"472000."]
[{"$nulls":13},30,null,30,11,null,"  - Давања из буџ. соц. угр.-натурална помоћ",{"$nulls":6},0,0,null,null,0,0,1000000,930699.32,0,1000000,{"$nulls":4},1000000,null,1000000,null,null,null,1000000,1000000,1000000,1000000,null,null,0,null,null,0,0,1000000,{"$error":"#REF!"},null,1000000,null,null,0,1000000,1,{"$nulls":4},"482000."]
[null,null,null,"11-4",null,"0901-0004",{"$nulls":11},"01","Савето.терапиј.и социо.едукат.услуге",{"$nulls":4},30000,0,30000,30000,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,0,1177,0,30000,30000,30000,30000,0,0,0,0,0,0,0,30000,{"$error":"#REF!"},0,30000,0,0,0,30000]
[]
[{"$nulls":11},"090",{"$nulls":6},"Социјална заштита некласификована",0,0,0,0,30000,0,30000,30000,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,0,1177,0,30000,30000,30000,30000,0,null,0,0,0,0,0,30000,{"$error":"#REF!"},0,30000,0,0,0,30000]
[{"$nulls":18},"на другом месту",{"$nulls":15},0]
[{"$nulls":4},"05476",null,"0104631",null,"90","4631",{"$nulls":7},463100,"Донације и трансфери осталим нивоима ",null,0,0,0,30000,0,30000,30000,0,0,30000,30000,0,0,0,0,null,0,0,0,0,0,0,0,1177,0,30000,30000,30000,30000,0,null,0,0,0,0,0,30000,{"$error":"#REF!"},0,30000,0,0,0,30000,1,{"$nulls":4},463000]
[{"$nulls":4},"05476",{"$nulls":13},"власти",{"$nulls":15},0]
[{"$nulls":7},"423",{"$nulls":7},33,null,null,"Услуге по уговору",{"$nulls":4},30000,0,30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":8},1177,null,30000,30000,30000,30000,null,null,0,null,null,0,0,30000,{"$error":"#REF!"},null,30000,null,null,0,30000,1,{"$nulls":4},"472000."]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":17},14217574,13849111.81,14587574,14725916.71,0,450000,15175916.71,15175916.71,14591338.35,14283645.99,8888770.59,5702567.760000001,0,17000000,0,0,13660617,0,0,0,5134655.390000001,3703785.08,16258238,15767274,18873279,18873279,630000,0,8888770.59,0,0,8888770.59,8888770.59,18873279,{"$error":"#REF!"},1208142,20071421,0,0,0,18873279]
[null,null,null,"11-12",null,"0901-0001",{"$nulls":11},"01","Социјалне помоћи (УПРАВА",{"$nulls":4},420300,206606.95,420300,420300,0,0,420300,420300,210000,205063,191509.41999999998,18490.580000000016,null,0,0,0,210000,0,0,0,6642.55,4596.55,210000,210000,210000,210000,0,0,191509.41999999998,0,0,191509.41999999998,191509.41999999998,210000,{"$error":"#REF!"},0,210000,0,0,0,210000]
[]
[{"$nulls":11},"030",{"$nulls":6},"Корисници породичне пензије",420300,267947,212722,422014,420300,206606.95,420300,420300,0,0,420300,420300,210000,205063,191509.41999999998,18490.580000000016,null,0,0,0,210000,0,0,0,6642.55,4596.55,210000,210000,210000,210000,0,null,191509.41999999998,0,0,191509.41999999998,191509.41999999998,210000,{"$error":"#REF!"},0,210000,0,0,0,210000]
[{"$nulls":4},"05476",null,"010472",null,"30","472",{"$nulls":7},472000,"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,0,0,0,210000,0,0,0,6642.55,4596.55,210000,210000,210000,210000,0,null,191509.41999999998,0,0,191509.41999999998,191509.41999999998,210000,{"$error":"#REF!"},0,210000,0,0,0,210000,1,{"$nulls":4},472000]
[{"$nulls":4},"05476",{"$nulls":10},27,1,null,"  - Материјално обезбеђење учесницима рата                ",270300,117947,61008,270300,270300,56606.95,270300,270300,null,null,270300,270300,60000,55063,41509.42,18490.58,{"$nulls":4},60000,null,null,null,6642.55,4596.55,60000,60000,60000,60000,null,null,41509.42,null,null,41509.42,41509.42,60000,{"$error":"#REF!"},null,60000,null,null,null,60000,1]
[{"$nulls":15},27,2,null,"  - Једнократне накн. пород. погинулих бораца ",150000,150000,151714,151714,150000,150000,150000,150000,null,null,150000,150000,150000,150000,150000,0,{"$nulls":4},150000,{"$nulls":5},150000,150000,150000,150000,null,null,150000,null,null,150000,150000,150000,{"$error":"#REF!"},null,150000,null,null,null,150000,1]
[null,null,null,"11-2",null,"0901-0002",{"$nulls":11},"01","Прихватил.прихват.станиц.и друг.врсте смештаја",{"$nulls":4},0,0,450000,0,0,450000,450000,450000,0,0,0,0,null,17000000,0,0,0,0,0,0,0,0,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,1000000,{"$error":"#REF!"},0,1000000,0,0,0,1000000]
[]
[{"$nulls":11},"070",{"$nulls":6},"Социјална помоћ угроженом ",0,0,0,0,0,0,450000,0,0,450000,450000,450000,0,0,0,0,null,17000000,0,0,0,0,0,0,0,0,1000000,1000000,1000000,1000000,0,null,0,0,0,0,0,1000000,{"$error":"#REF!"},0,1000000,0,0,0,1000000]
[{"$nulls":18},"становништву некласификована на"]
[{"$nulls":18},"другом месту"]
[{"$nulls":4},"05476",null,"010500",null,"70","511",{"$nulls":7},511200,"Изградња зграда и објеката",{"$nulls":4},0,0,450000,0,0,450000,450000,450000,0,0,0,0,null,17000000,0,0,0,0,0,0,0,0,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,1000000,{"$error":"#REF!"},0,1000000,0,0,0,1000000,1,{"$nulls":4},"424000."]
[{"$nulls":4},"05476",{"$nulls":11},1,null," - учешћ.Републ.у програму \"Становање у социјал. условима\"",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,null,17000000,null,null,0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0]
[{"$nulls":15},32,2,null," - учешћ.Општ.у програму \"Становање у социјал.условима\"",{"$nulls":5},0,450000,null,null,450000,450000,450000,null,0,0,0,{"$nulls":10},1000000,1000000,1000000,1000000,null,null,0,null,null,0,0,1000000,{"$error":"#REF!"},null,1000000,null,null,null,1000000,1]
[null,null,null,"11-31",null,"0901-0003",{"$nulls":11},"01","Подрш.социо-хуман.организацијама",{"$nulls":4},626414,626414,326414,326414,0,0,326414,326414,326414,126414,94818,231596,null,0,0,0,326414,0,0,0,52672.5,42138,326414,326414,326414,326414,0,0,94818,0,0,94818,94818,326414,{"$error":"#REF!"},0,326414,0,0,0,326414]
[]
[{"$nulls":11},"090",{"$nulls":6},"Социјална заштита некласификована",376414,376278,366477,376414,626414,626414,326414,326414,0,0,326414,326414,326414,126414,94818,231596,null,0,0,0,326414,0,0,0,52672.5,42138,326414,326414,326414,326414,0,null,94818,0,0,94818,94818,326414,{"$error":"#REF!"},0,326414,0,0,0,326414]
[{"$nulls":18},"на другом месту"]
[{"$nulls":4},"05476",null,"010480",null,"90","481",{"$nulls":7},481000,"Дотације невладиним организацијама",376414,376278,366477,376414,626414,626414,326414,326414,0,0,326414,326414,326414,126414,94818,231596,null,0,0,0,326414,0,0,0,52672.5,42138,326414,326414,326414,326414,0,null,94818,0,0,94818,94818,326414,{"$error":"#REF!"},0,326414,0,0,0,326414,1,{"$nulls":4},481000]
[{"$nulls":4},"05476",{"$nulls":10},36,1,null,"Савез слепих - помоћ",126414,126408,126414,126414,126414,126414,126414,126414,null,null,126414,126414,126414,126414,94818,31596,{"$nulls":4},126414,null,null,null,52672.5,42138,126414,126414,126414,126414,null,null,94818,null,null,94818,94818,126414,{"$error":"#REF!"},null,126414,null,null,null,126414,1]
[{"$nulls":18},"Удруж.параплегич. Мачв.округа Шабац - помоћ",{"$nulls":6},0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,{"$nulls":5},0,null,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18},"Учешће Општ.у финанс.рада међун.хуманит.орг. \"CARITAS\"",{"$nulls":4},500000,500000,0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,{"$nulls":5},0,null,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":15},36,2,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":5},200000,200000,200000,200000,null,null,0,null,null,0,0,200000,{"$error":"#REF!"},null,200000,null,null,null,200000,1]
[{"$nulls":18},"НЕВЛАДИНЕ ОРГАНИЗАЦИЈЕ",{"$nulls":30},0,null,125160.93000000001,0,0,125160.93000000001,125160.93000000001,null,null,null,0,null,0]
[null,null,null,"11-32",null,"0901-0003",{"$nulls":11},"01","Подршка социо-хуманитарним организацијама (НЕВЛАДИНЕ)",{"$nulls":4},245000,235251.72000000003,0,389000,0,0,389000,389000,389000,388967.43,125160.93000000001,263839.07,null,0,0,0,389000,0,0,0,0,0,0,0,247708,247708,0,0,125160.93000000001,0,0,125160.93000000001,125160.93000000001,247708,0,0,247708,0,0,0,247708]
[]
[{"$nulls":11},"090",{"$nulls":6},"Социјална заштита некласификована",55000,55000,105000,105000,245000,235251.72000000003,0,389000,0,0,389000,389000,389000,388967.43,125160.93000000001,263839.07,0,0,0,0,389000,0,0,0,0,0,0,0,247708,247708,0,0,125160.93000000001,0,0,125160.93000000001,125160.93000000001,247708,0,0,247708,0,0,0,247708]
[{"$nulls":18},"на другом месту",{"$nulls":15},0]
[{"$nulls":4},"05476",null,"10480",null,"90","481",{"$nulls":7},481000,"Дотације хуманитарним удружењима",55000,55000,105000,105000,245000,235251.72000000003,0,389000,0,0,389000,389000,389000,388967.43,125160.93000000001,263839.07,null,0,0,0,389000,0,0,0,0,0,0,0,247708,247708,0,null,125160.93000000001,0,0,125160.93000000001,125160.93000000001,247708,0,0,247708,0,0,0,247708,{"$nulls":5},481000]
[{"$nulls":4},"05476",{"$nulls":13},"Удружење грађана \"Хуманост\" Крупањ",55000,55000,55000,55000,50000,50000,null,79000,null,null,79000,79000,79000,79000,0,79000,{"$nulls":4},79000,{"$nulls":7},64265,64265,null,null,0,null,null,0,0,64265,null,null,64265,null,null,null,64265]
[{"$nulls":18},"Удружење грађана \"Сигурни уз нас\" Крупањ",null,null,50000,50000,50000,40407.8,null,120000,null,null,120000,120000,120000,119973.5,44212.86,75787.14,{"$nulls":4},120000,{"$nulls":7},87958,87958,null,null,44212.86,null,null,44212.86,44212.86,87958,null,null,87958,null,null,null,87958]
[{"$nulls":18},"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,{"$nulls":7},95485,95485,null,null,80948.07,null,null,80948.07,80948.07,95485,null,null,95485,null,null,null,95485]
[null,null,null,"11-5",null,"0901-0005",{"$nulls":11},"01","Активности Црвеног Крста",{"$nulls":4},2925860,2823889,1590860,1790202.71,0,0,1790202.71,1790202.71,2192625.35,2182879.57,1260983.5999999999,931641.7500000001,null,0,0,0,1795203,0,0,0,734724.92,464226.51,1790860,1790860,4093360,4093360,0,0,1260983.5999999999,0,0,1260983.5999999999,1260983.5999999999,4093360,{"$error":"#REF!"},1208142,5301502,0,0,0,4093360]
[]
[{"$nulls":11},"090",{"$nulls":6},"Социјална заштита некласификована",3467860,3467606,2573860,4148860,2925860,2823889,1590860,1790202.71,0,0,1790202.71,1790202.71,2192625.35,2182879.57,1260983.5999999999,931641.7500000002,null,0,0,0,1795203,0,0,0,734724.92,464226.51,1790860,1790860,4093360,4093360,0,null,1260983.5999999999,0,0,1260983.5999999999,1260983.5999999999,4093360,{"$error":"#REF!"},1208142,5301502,0,0,0,4093360]
[{"$nulls":18},"на другом месту",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":4},"05476",null,"010500",null,"90","511",{"$nulls":7},511000,"Комесаријат за избеглице",2452000,2451746,1425000,2987500,1672500,1583439,0,90000,null,null,90000,90000,470000,470000,0,470000,{"$nulls":4},90000,{"$nulls":7},1852500,1852500,null,null,0,null,null,0,0,1852500,{"$error":"#REF!"},null,1852500,null,null,null,1852500,{"$nulls":5},511000]
[{"$nulls":4},"05476",null,"010500",null,"90","511",{"$nulls":5},38,null,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":5},200000,200000,200000,200000,null,null,109342.71,null,null,109342.71,109342.71,200000,{"$error":"#REF!"},null,200000,null,null,null,200000,1,{"$nulls":4},511000]
[{"$nulls":4},"05476",null,"010480",null,"90","481",{"$nulls":5},37,null,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,{"$nulls":4},1590860,null,null,null,734724.92,464226.51,1590860,1590860,2040860,2040860,null,null,1151640.89,null,null,1151640.89,1151640.89,2040860,{"$error":"#REF!"},1208142,3249002,null,null,0,2040860,1.2828658712897427,{"$nulls":4},481000]
[null,null,null,"11-6",null,"0901-0006",{"$nulls":11},"01","Подршка деци и породицама са децом",{"$nulls":4},3450000,3425816,5250000,5250000,0,0,5250000,5250000,4923299,4898997,3017631,1905668,null,0,0,0,4390000,0,0,0,2928449,2098258,5250000,5250000,7230000,7230000,0,0,3017631,0,0,3017631,3017631,7230000,{"$error":"#REF!"},0,7230000,0,0,0,7230000]
[]
[{"$nulls":11},"040",{"$nulls":6},"Породица и деца",3758463,3644463,3197842,3450000,3450000,3425816,5250000,5250000,0,0,5250000,5250000,4923299,4898997,3017631,1905668,null,0,0,0,4390000,0,0,0,2928449,2098258,5250000,5250000,7230000,7230000,0,null,3017631,0,0,3017631,3017631,7230000,{"$error":"#REF!"},0,7230000,0,0,0,7230000]
[{"$nulls":4},"05476",null,"040472",null,"40","472",{"$nulls":7},472000,"Накнаде за социјалну заштиту из буџета",3758463,3644463,3197842,3450000,3450000,3425816,5250000,5250000,0,0,5250000,5250000,4923299,4898997,3017631,1905668,null,0,0,0,4390000,0,0,0,2928449,2098258,5250000,5250000,7230000,7230000,0,null,3017631,0,0,3017631,3017631,7230000,{"$error":"#REF!"},0,7230000,0,0,0,7230000,1.3771428571428572,{"$nulls":4},472000]
[{"$nulls":15},28,1,null,"  - Накнада за свако новорођено дете                                                     ",3308463,3308463,2902642,3000000,3000000,2975816,4800000,4800000,null,null,4800000,4800000,4333299,4322997,2600031,1733268,{"$nulls":4},3800000,null,null,null,2664449,1887058,4800000,4800000,6500000,6500000,null,null,2600031,null,null,2600031,2600031,6500000,{"$error":"#REF!"},null,6500000,null,null,null,6500000,1.3541666666666667]
[{"$nulls":15},28,2,null,"  - Накнада за треће и свако наредно дете у вртићу                                   ",450000,336000,295200,450000,450000,450000,450000,450000,null,null,450000,450000,590000,576000,417600,172400,{"$nulls":4},590000,null,null,null,264000,211200,450000,450000,730000,730000,null,null,417600,null,null,417600,417600,730000,{"$error":"#REF!"},null,730000,null,null,null,730000,1.6222222222222222]
[null,null,null,"11-7",null,"0901-0007",{"$nulls":11},"01","Подршка старим лицима и/или особ.са инвалид.",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,0,0,0,0,10000]
[]
[{"$nulls":11},"070",{"$nulls":6},"Социјална помоћ угроженом ",3758463,3644463,3197842,3450000,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,0,0,0,0,10000]
[{"$nulls":18},"становништву некласификована на"]
[{"$nulls":18},"другом месту"]
[{"$nulls":4},"05476",null,"010472",null,"70","472",{"$nulls":5},31,null,472000,"Накнаде за социјалну заштиту из буџета",3758463,3644463,3197842,3450000,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,10000,10000,10000,10000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,0,0,0,0,10000,1,{"$nulls":4},472000]
[{"$nulls":19},3308463,3308463,2902642,3000000,{"$nulls":6},0,{"$nulls":4},0,{"$nulls":19},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":19},450000,336000,295200,450000,{"$nulls":6},0,{"$nulls":4},0,{"$nulls":19},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[null,null,null,"11-П1",null,"0901-П1",{"$nulls":11},"01","Помоћ и нега у кући за стара лица и особе са инвалид.",{"$nulls":4},3400000,3381769.04,3400000,3400000,0,0,3400000,3400000,3400000,3341462.93,2347745.81,1052254.19,0,0,0,0,3400000,0,0,0,452489,427667,3827667,3400000,1912500,1912500,0,0,2347745.81,0,0,2347745.81,2347745.81,1912500,{"$error":"#REF!"},0,1912500,0,0,0,1912500]
[{"$nulls":11},"090",{"$nulls":6},"Социјална заштита некласификована",3325464,3326792,3393576,3400000,3400000,3381769.04,3400000,3400000,0,0,3400000,3400000,3400000,3341462.93,2347745.81,1052254.19,null,0,0,0,3400000,0,0,0,452489,427667,3827667,3400000,1912500,1912500,0,null,2347745.81,0,0,2347745.81,2347745.81,1912500,{"$error":"#REF!"},0,1912500,0,0,0,1912500]
[{"$nulls":18},"на другом месту",{"$nulls":15},0]
[{"$nulls":4},"05476",null,"010472",null,"90","472",{"$nulls":7},472000,"Накнаде за социјалну заштиту из буџета",{"$error":"#REF!"},{"$error":"#REF!"},3393576,3400000,3400000,3381769.04,3400000,3400000,0,0,3400000,3400000,3400000,3341462.93,2347745.81,1052254.19,null,0,0,0,3400000,0,0,0,452489,427667,3827667,3400000,1912500,1912500,0,null,2347745.81,0,0,2347745.81,2347745.81,1912500,{"$error":"#REF!"},0,1912500,0,0,0,1912500,0.4996516154618466,{"$nulls":4},463000]
[{"$nulls":34},0]
[{"$nulls":15},34,null,null,"Услуге по уговору",null,null,3393576,3110000,3135520,3122290,3115000,3115000,null,null,3115000,3115000,3115000,3099751.5,2167767.5,947232.5,{"$nulls":4},3115000,null,null,null,452489,427667,3542667,3115000,1770000,1770000,null,null,2167767.5,null,null,2167767.5,2167767.5,1770000,{"$error":"#REF!"},null,1770000,null,null,null,1770000,0.49962358866921447,{"$nulls":4},423000]
[{"$nulls":15},34,null,null,"Текуће поправке и одржавање",null,null,null,50000,60150,60150,60000,60000,null,null,60000,60000,60000,54470,42910,17090,{"$nulls":4},60000,{"$nulls":5},60000,60000,30000,30000,null,null,42910,null,null,42910,42910,30000,{"$error":"#REF!"},null,30000,null,null,null,30000,0.5,{"$nulls":4},425000]
[{"$nulls":15},34,null,null,"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":5},195000,195000,97500,97500,null,null,137068.31,null,null,137068.31,137068.31,97500,{"$error":"#REF!"},null,97500,null,null,null,97500,0.5,{"$nulls":4},426000]
[{"$nulls":15},34,null,null,"Порез.и обавез.таксе (регистрација возила)",{"$nulls":4},26642,26642,30000,30000,null,null,30000,30000,30000,3200,0,30000,{"$nulls":4},30000,{"$nulls":5},30000,30000,15000,15000,null,null,0,null,null,0,0,15000,{"$error":"#REF!"},null,15000,null,null,null,15000,0.5,{"$nulls":4},482000]
[null,null,null,"11-П2",null,"0901-П2",{"$nulls":11},"01","Днев.борав.за децу и младе са сметњ.у разв.",{"$nulls":4},3150000,3149365.1000000006,3150000,3150000,0,0,3150000,3150000,3150000,3139862.06,1850921.8299999998,1299078.1700000002,0,0,0,0,3150000,0,0,0,959677.42,666899.02,3843297,3780000,3843297,3843297,630000,0,1850921.8299999998,0,0,1850921.8299999998,1850921.8299999998,3843297,{"$error":"#REF!"},0,3843297,0,0,0,3843297]
[{"$nulls":11},"090",{"$nulls":6},"Социјална заштита некласификована",3322044,2984088,2941744,3150000,3150000,3149365.1000000006,3150000,3150000,0,0,3150000,3150000,3150000,3139862.06,1850921.8299999998,1299078.1700000002,null,0,0,0,3150000,0,0,0,959677.42,666899.02,3843297,3780000,3843297,3843297,630000,0,1850921.8299999998,0,0,1850921.8299999998,1850921.8299999998,3843297,{"$error":"#REF!"},0,3843297,0,0,0,3843297]
[{"$nulls":18},"на другом месту",{"$nulls":15},0]
[{"$nulls":4},"05476",null,"010472",null,"90","472",{"$nulls":7},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,0,0,0,3150000,0,0,0,959677.42,666899.02,3843297,3780000,3843297,3843297,630000,null,1850921.8299999998,0,0,1850921.8299999998,1850921.8299999998,3843297,{"$error":"#REF!"},0,3843297,0,0,0,3843297,1,{"$nulls":4},463000]
[{"$nulls":34},0]
[{"$nulls":15},35,null,null,"Стални трошкови",{"$nulls":4},120000,105554.16,8000,8000,null,null,8000,8000,15000,11412.32,5678.14,9321.86,{"$nulls":4},15000,{"$nulls":5},15000,15000,15000,15000,null,null,5678.14,null,null,5678.14,5678.14,15000,{"$error":"#REF!"},null,15000,null,null,null,15000,1,{"$nulls":4},421000]
[{"$nulls":15},35,null,null,"Услуге по уговору",null,null,2705014,2550000,2321000,2371920.93,2321000,2321000,null,null,2321000,2321000,2321000,2402900.81,1530227.97,790772.03,{"$nulls":4},2321000,null,null,null,959677.42,666899.02,2699297,2636000,2699297,2699297,315000,null,1530227.97,null,null,1530227.97,1530227.97,2699297,{"$error":"#REF!"},null,2699297,null,null,null,2699297,1,{"$nulls":4},423000]
[{"$nulls":15},35,null,null,"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":5},140000,140000,140000,140000,null,null,8424,null,null,8424,8424,140000,{"$error":"#REF!"},null,140000,null,null,null,140000,1,{"$nulls":4},425000]
[{"$nulls":15},35,null,null,"Материјал",null,null,236730,540000,517043,482272.22,631000,631000,null,null,631000,631000,542000,490144.25,177066.72,364933.28,{"$nulls":4},542000,{"$nulls":5},857000,857000,857000,857000,315000,null,177066.72,null,null,177066.72,177066.72,857000,{"$error":"#REF!"},null,857000,null,null,null,857000,1,{"$nulls":4},426000]
[{"$nulls":15},35,null,null,"Порез.и обавез.таксе (регистрација комбија)",{"$nulls":4},131957,131957,130000,130000,null,null,130000,130000,132000,129525,129525,2475,{"$nulls":4},132000,{"$nulls":5},132000,132000,132000,132000,null,null,129525,null,null,129525,129525,132000,{"$error":"#REF!"},null,132000,null,null,null,132000,1,{"$nulls":4},482000]
[null,null,"05476",{"$nulls":15},"ЗДРАВСТВО",{"$nulls":4},9060306,4294394.59,7203553,3437111.13,0,4166645,7603756.13,7603756.13,8131155.78,7641692.04,6596566.859999999,1463088.9200000004,null,0,0,0,7935553,0,0,0,827710.8899999999,467167.41000000003,5816764.2,5619111,5982831,5982831,55418,null,2606793.3299999996,0,3989773.53,6596566.859999999,6596566.859999999,5982831,null,null,5982831,null,0]
[null,null,null,"12",null,"1801",{"$nulls":12},"ПРОГРАМ 12 - ЗДРАВСТВЕНА ЗАШТИТА",{"$nulls":4},9060306,4294394.59,7203553,3437111.13,0,4166645,7603756.13,7603756.13,8131155.78,7641692.04,6596566.859999999,1463088.9200000004,0,0,0,0,7935553,0,0,0,827710.8899999999,467167.41000000003,5816764.2,5619111,5982831,5982831,55418,0,2606793.3299999996,0,3989773.53,6596566.859999999,6596566.859999999,5982831,{"$error":"#REF!"},1254000,4586831,0,0,0,5982831]
[{"$nulls":18},"Дом здравља Крупањ",{"$nulls":4},4893661,4294394.59,2836908,3237111.13,0,0,3237111.13,3237111.13,3964510.7800000003,3541443.04,2606793.33,1286217.4500000002,0,0,0,0,3768908,0,0,0,650495.7,467167.41000000003,2766764.2,2569111,2932831,2932831,55418,0,2606793.3299999996,0,0,2606793.3299999996,2606793.3299999996,2932831,{"$error":"#REF!"},1254000,4036831,0,0,0,2932831]
[null,null,null,"12-11",null,"1801-0001",{"$nulls":11},"01","Функционис.устан.примарне здравств.заштите (ДОМ ЗДРАВЉА)",{"$nulls":4},3189556,2988968.62,2286908,2687111.13,0,0,2687111.13,2687111.13,2616510.7800000003,2384182.04,1643044.5999999999,973466.1800000004,null,0,0,0,2558908,0,0,0,650495.7,467167.41000000003,2234561.2,2036908,2400628,2400628,55418,0,2103747.7299999995,0,0,2103747.7299999995,2103747.7299999995,2400628,{"$error":"#REF!"},1254000,3654628,0,0,0,2400628]
[]
[{"$nulls":11},720,{"$nulls":6},"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,0,0,0,2558908,0,0,0,650495.7,467167.41000000003,2234561.2,2036908,2400628,2400628,55418,null,2103747.7299999995,0,0,2103747.7299999995,2103747.7299999995,2400628,{"$error":"#REF!"},1254000,3654628,0,0,0,2400628]
[{"$nulls":4},"05476",null,"700464",null,"720","4641",{"$nulls":7},464100,"Донације и трансфери осталим нивоима ",1752957,1712431,2083197,2156856,3189556,2988968.62,2286908,2687111.13,0,0,2687111.13,2687111.13,2616510.7800000003,2384182.04,1643044.5999999999,973466.1800000004,null,0,0,0,2558908,0,0,0,650495.7,467167.41000000003,2234561.2,2036908,2400628,2400628,55418,null,2103747.7299999995,0,0,2103747.7299999995,2103747.7299999995,2400628,{"$error":"#REF!"},1254000,3654628,0,0,0,2400628,1.0743174096104415,{"$nulls":4},463000]
[{"$nulls":4},"05476",{"$nulls":13},"власти",{"$nulls":15},0,{"$nulls":22},{"$error":"#REF!"}]
[{"$nulls":7},"411",{"$nulls":7},171,1,null,"Плате и додаци ",null,null,1223209,1233082,1573082,1395851.9,1233082,1233082,null,null,1233082,1233082,1533082,1509375.35,1131611.2,401470.80000000005,{"$nulls":4},1533082,null,null,null,356369.86,352040.27,1233082,1233082,1233082,1233082,55418,null,1131611.2,null,null,1131611.2,1131611.2,1233082,{"$error":"#REF!"},312455,1545537,null,null,0,1233082,1,{"$nulls":4},"411000."]
[{"$nulls":7},"412",{"$nulls":7},171,2,null,"Социјални доприноси на терет послодавца",null,null,212982,212982,272982,249857.48,212982,212982,null,null,212982,212982,272982,270178.16,202558.39,70423.60999999999,{"$nulls":4},272982,null,null,null,63790.19,33731.21,212982,212982,212982,212982,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,"Социјална давања запосленима",{"$nulls":6},0,0,null,null,0,0,0,0,null,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,{"$nulls":5},0,null,0,{"$error":"#REF!"},null,0,null,null,0,0]
[{"$nulls":7},"414",{"$nulls":7},171,4,null,"Накнада за запослене",null,null,221368,231000,231000,230767.24,231000,231000,null,null,231000,231000,321818.78,282806.53,183280.06,138538.72000000003,{"$nulls":4},275000,null,null,null,84337.19,30763.03,231000,231000,231000,231000,null,null,183280.06,null,null,183280.06,183280.06,231000,{"$error":"#REF!"},307230,538230,null,null,0,231000,1,{"$nulls":4},"415000."]
[{"$nulls":7},"414",{"$nulls":8},5,null,"Наград.запосл.и остал.посебн.расходи",{"$nulls":6},0,0,null,null,0,0,0,0,null,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,{"$nulls":5},0,null,0,{"$error":"#REF!"},63745,63745,null,null,0,0]
[{"$nulls":7},"421",{"$nulls":8},6,null,"Стални трошкови",{"$nulls":6},0,0,null,null,0,0,0,0,null,0,{"$nulls":4},0,{"$nulls":4},0,0,0,0,0,{"$nulls":5},0,null,0,{"$error":"#REF!"},22990,22990,null,null,0,0]
[{"$nulls":7},"422",{"$nulls":8},7,null,"Трошкови путовања",{"$nulls":6},0,18000,null,null,18000,18000,18000,18000,18000,0,{"$nulls":4},18000,{"$nulls":8},0,null,null,18000,null,null,18000,18000,null,{"$error":"#REF!"},null,0,null,null,0,0]
[{"$nulls":7},"423",{"$nulls":8},8,null,"Услуге по уговору",700000,700000,{"$nulls":4},0,382203.13,null,null,382203.13,382203.13,null,null,null,0,{"$nulls":13},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,"Остале медицинске услуге",1052957,1012431,425638,479792,359844,359844,359844,359844,null,null,359844,359844,359844,193038,107594.95,252249.05,{"$nulls":4},359844,null,null,null,82278.46,50632.9,359844,359844,359844,359844,null,null,107594.95,null,null,107594.95,107594.95,359844,{"$error":"#REF!"},null,359844,null,null,0,359844,1,{"$nulls":4},"424000."]
[{"$nulls":7},"424",{"$nulls":8},10,null,"Специјализоване услуге - преглед спортиста",{"$nulls":4},270300,270300,250000,250000,null,null,250000,250000,null,null,null,0,{"$nulls":13},0,null,null,78500,null,null,78500,78500,null,null,null,0,null,null,null,0]
[{"$nulls":7},"425",{"$nulls":8},11,null,"Текуће поравке и одржавање (Хлоринатор за амбуланту Мојковић)",{"$nulls":4},482348,482348,0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,null,null,null,0,0,133933.2,0,300000,300000,0,{"$nulls":4},0,null,300000,{"$error":"#REF!"},null,300000,null,null,0,300000]
[{"$nulls":7},"426",{"$nulls":8},12,null,"Материјал",{"$nulls":6},0,0,null,null,0,0,110784,110784,null,110784,{"$nulls":4},100000,null,null,null,63720,0,63720,0,63720,63720,0,{"$nulls":4},0,null,63720,{"$error":"#REF!"},187055,250775,null,null,0,63720,1]
[{"$nulls":7},"482",{"$nulls":8},13,null,"Порези, обавезне таксе",{"$nulls":6},0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,{"$nulls":4},0,null,0,{"$error":"#REF!"},1045,1045,null,null,0,0]
[{"$nulls":7},"483",{"$nulls":8},14,null,"Новчане казне и пенали по решењу судова",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},100320,100320,null,null,0,0]
[]
[{"$nulls":11},"ОПШТИНСКА УПРАВА",{"$nulls":11},4166645,0,4166645,0,0,4166645,4166645,4166645,4166645,4100249,3989773.53,176871.4700000002,0,0,0,0,4166645,0,0,0,177215.19,0,3050000,3050000,3050000,3050000,0,0,0,0,3989773.53,3989773.53,3989773.53,3050000,{"$error":"#REF!"},0,550000,0,0,0,3050000]
[null,null,null,"12-2",null,"1801-0002",{"$nulls":11},"01","Мртвозорство",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,177215.19,0,550000,550000,550000,550000,0,0,0,0,0,0,0,550000,{"$error":"#REF!"},0,550000,0,0,0,550000]
[]
[{"$nulls":11},760,{"$nulls":6},"Здравство неклсиф.на другом месту",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,177215.19,0,550000,550000,550000,550000,0,null,0,0,0,0,0,550000,{"$error":"#REF!"},0,550000,0,0,0,550000]
[{"$nulls":4},"05476",null,"700423",null,"760","423",{"$nulls":5},173,null,423000,"Услуге по уговору",{"$nulls":10},0,{"$nulls":4},0,{"$nulls":8},177215.19,null,550000,550000,550000,550000,{"$nulls":5},0,null,550000,{"$error":"#REF!"},null,550000,null,null,null,550000,1,{"$nulls":4},426000]
[{"$nulls":4},"05476",null,"700422",null,"760","422",{"$nulls":7},422000,"Трошкови путовања",{"$nulls":10},0,{"$nulls":4},0,{"$nulls":19},0,{"$nulls":4},0]
[{"$nulls":4},"05476",null,"700426",null,"760","426",{"$nulls":7},426000,"Материјал",{"$nulls":10},0,{"$nulls":4},0,{"$nulls":14},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",{"$nulls":11},"01","Спро.актив.из област.друшт.бриг.за јав.здрављ.",{"$nulls":4},0,0,0,0,0,0,0,0,798000,622703,460703.13,265796.87,null,0,0,0,660000,0,0,0,0,0,532203,532203,532203,532203,0,0,0,0,0,0,0,532203,{"$error":"#REF!"},0,382203,0,0,0,532203]
[]
[{"$nulls":11},740,{"$nulls":6},"Услуге јавног здравства",0,0,0,0,0,0,0,0,0,0,0,0,798000,622703,460703.13,337296.87,null,0,0,0,660000,0,0,0,0,0,532203,532203,532203,532203,0,null,0,0,0,0,0,532203,{"$error":"#REF!"},0,382203,0,0,0,532203]
[{"$nulls":4},"05476",null,"700464",null,"740","4641",{"$nulls":7},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,0,0,0,660000,0,0,0,0,0,532203,532203,532203,532203,0,null,0,0,0,0,0,532203,{"$error":"#REF!"},0,382203,0,0,0,532203,1,{"$nulls":4},463000]
[{"$nulls":4},"05476",{"$nulls":13},"власти",{"$nulls":15},0,{"$nulls":22},{"$error":"#REF!"}]
[{"$nulls":15},172,1,null,"Услуге по уговору",{"$nulls":10},0,null,648000,520203,382203.13,265796.87,{"$nulls":4},510000,{"$nulls":5},382203,382203,382203,382203,{"$nulls":5},0,null,382203,{"$error":"#REF!"},null,382203,null,null,null,382203,1,{"$nulls":4},426000]
[{"$nulls":15},172,2,null,"Специјализоване услуге - преглед спортиста",{"$nulls":12},150000,102500,78500,{"$nulls":5},150000,{"$nulls":5},150000,150000,150000,150000,{"$nulls":7},150000,{"$nulls":6},150000,1]
[{"$nulls":18},"Трошкови путовања",{"$nulls":10},0,{"$nulls":4},0,{"$nulls":19},0,{"$nulls":4},0,null,null,null,0]
[{"$nulls":18},"Материјал",{"$nulls":10},0,{"$nulls":4},0,{"$nulls":14},0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},481000]
[]
[{"$nulls":16},"МЕСНЕ ЗАЈЕДНИЦЕ",{"$nulls":6},0,0,200000,200000,0,0,200000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[null,null,null,"12-12",null,"1801-0001",{"$nulls":11},"01","Функционис.установа примар.здравств.заштите (М.З.)",{"$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,{"$error":"#REF!"},0,0,0,0,0,0]
[]
[{"$nulls":11},720,{"$nulls":6},"Ванболничке услуге (ИУ)",0,0,0,0,0,0,200000,200000,0,0,200000,200000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"700421",null,"720","421",{"$nulls":6},1,421000,"Стални трошкови ",{"$nulls":6},20000,20000,null,null,20000,20000,null,null,null,0,{"$nulls":13},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",{"$nulls":6},2,423000,"Услуге по уговору",{"$nulls":6},130000,130000,null,null,130000,130000,null,null,null,0,{"$nulls":13},0,{"$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,"Текуће поправке и одржаање",{"$nulls":6},20000,20000,null,null,20000,20000,null,null,null,0,{"$nulls":13},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",{"$nulls":6},4,426000,"Материјал",{"$nulls":6},30000,30000,null,null,30000,30000,null,null,null,0,{"$nulls":13},0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ШЉИВОВА \"",{"$nulls":4},0,0,50000,50000,null,null,50000,50000,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ЦЕРОВА \"",{"$nulls":4},0,0,50000,50000,null,null,50000,50000,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" ДВОРСКА \"",{"$nulls":4},0,0,50000,50000,null,null,50000,50000,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18},"МЕСНА ЗАЈЕДНИЦА \" КОСТАЈНИК \"",{"$nulls":4},0,0,50000,50000,null,null,50000,50000,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"1801-П1",{"$nulls":11},"01","Набавка медицинске опреме",{"$nulls":4},1704105,1305425.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},720,{"$nulls":6},"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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"700464",null,"720","4642",{"$nulls":7},464200,"Донације и трансфери осталим нивоима ",{"$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,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":4},"05476",{"$nulls":13},"власти"]
[{"$nulls":7},"512",{"$nulls":9},"512200'","Aдмин.опрема Дома Здравља (рачунарска опрема)",{"$nulls":4},204105,204105,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},423000]
[{"$nulls":7},"512",{"$nulls":9},"512500'","Медицинска и лабараторијска опрема",3370744,3369085,2055931,2055931,1500000,1101320.97,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":8},0,0,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":5},"1801-П3",{"$nulls":11},"01","Набавка ситног инвентара за опремање ординација",{"$nulls":4},0,0,550000,550000,0,0,550000,550000,550000,534558,503045.6,46954.40000000002,0,0,0,0,550000,0,0,0,0,0,0,0,0,0,0,0,503045.6,0,0,503045.6,503045.6,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},720,{"$nulls":6},"Ванболничке услуге (ИУ)",0,0,536566,536566,null,null,550000,550000,0,0,550000,550000,550000,534558,503045.6,46954.40000000002,null,0,0,0,550000,0,0,0,0,0,0,0,0,0,0,null,503045.6,0,0,503045.6,503045.6,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"700464",null,"720","4642",{"$nulls":7},464200,"Донације и трансфери осталим нивоима ",{"$nulls":5},0,550000,550000,0,0,550000,550000,550000,534558,503045.6,46954.40000000002,0,0,0,0,550000,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":4},"05476",{"$nulls":13},"власти"]
[{"$nulls":7},"512",{"$nulls":9},"512200'","Aдмин.опрема Дома Здравља (рачунарска опрема)",null,null,536566,536566,null,null,550000,550000,null,null,550000,550000,550000,534558,503045.6,46954.40000000002,{"$nulls":4},550000,{"$nulls":8},0,null,null,503045.6,null,null,503045.6,503045.6,null,null,null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":7},"512",{"$nulls":9},"512500'","Медицинска и лабараторијска опрема",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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-П2",{"$nulls":11},"01","Реконструкција Стационара",{"$nulls":4},4166645,0,4166645,0,0,4166645,4166645,4166645,4166645,4100249,3989773.53,176871.4700000002,0,0,0,0,4166645,0,0,0,0,0,2500000,2500000,2500000,2500000,0,0,0,0,3989773.53,3989773.53,3989773.53,2500000,{"$error":"#REF!"},0,0,0,0,0,2500000]
[{"$nulls":11},720,{"$nulls":6},"Ванболничке услуге (ИУ)",0,0,13966645,13966645,4166645,0,4166645,0,0,4166645,4166645,4166645,4166645,4100249,3989773.53,176871.4700000002,null,0,0,0,4166645,0,0,0,0,0,2500000,2500000,2500000,2500000,0,0,0,0,3989773.53,3989773.53,3989773.53,2500000,{"$error":"#REF!"},0,0,0,0,0,2500000]
[{"$nulls":4},"05476",null,"700464",null,"720","4642",{"$nulls":7},464200,"Донације и трансфери осталим нивоима ",{"$nulls":5},0,4166645,0,0,4166645,4166645,4166645,4166645,4100249,3989773.53,176871.4700000002,0,0,0,0,4166645,0,0,0,0,0,2500000,2500000,2500000,2500000,0,0,0,0,3989773.53,3989773.53,3989773.53,2500000,{"$error":"#REF!"},0,0,0,0,0,2500000,1]
[{"$nulls":4},"05476",{"$nulls":13},"власти"]
[{"$nulls":7},"512",{"$nulls":7},170,1,"512000'","Набавка медицинске опреме",{"$nulls":26},500000,500000,500000,500000,{"$nulls":7},500000,{"$nulls":6},500000,1]
[{"$nulls":7},"512",{"$nulls":7},170,2,"512000'","Набавка немедицинске опреме",{"$nulls":26},2000000,2000000,2000000,2000000,{"$nulls":7},2000000,{"$nulls":6},2000000,1]
[{"$nulls":7},"511",{"$nulls":9},"511300'","Капитално одржавање зграда и објеката-учешће донатора",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":9},"511300'","Капитално одржавање зграда и објеката-учешће општине",null,null,13966645,13966645,4166645,0,4166645,null,null,4166645,4166645,4166645,4166645,4100249,3989773.53,176871.4700000002,{"$nulls":4},4166645,{"$nulls":8},0,{"$nulls":4},3989773.53,3989773.53,3989773.53,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[null,null,"05476",{"$nulls":15},"КУЛТУРА",{"$nulls":4},18420284.73,16588418.61,15720996,16791473.34,0,169750,16961223.34,16961223.34,18021926,15784009.88,10007557.79,7948578.209999999,null,0,0,1050000,18021926,1079875,1502065,1519940,5522238.36,3800882.9299999997,13499246,13456246,16267540,18837480,2600000,0,10007557.79,0,0,10007557.79,10007557.79,16267540,{"$error":"#REF!"},370000,18857480,0,0,0,18837480]
[{"$nulls":59},0]
[null,null,null,"13",null,"1201",{"$nulls":12},"ПРОГРАМ 13 - Развој културе и информисања",{"$nulls":4},18420284.73,16588418.61,15720996,16791473.34,0,169750,16961223.34,16961223.34,18021926,15784009.88,10007557.79,7948578.209999999,0,0,0,1050000,18021926,1079875,1502065,1519940,5522238.36,3800882.9299999997,13499246,13456246,16267540,18837480,2600000,0,10007557.79,0,0,10007557.79,10007557.79,16267540,{"$error":"#REF!"},370000,18857480,0,0,0,18837480,null,null,null,12287540]
[{"$nulls":18},"Библиотека \" Политика \" Крупањ",{"$nulls":4},14020284.73,12900296.61,11320996,11301246,0,169750,11470996,11470996,12682996,11478197.48,7157802.39,5525193.609999999,0,0,0,1050000,12682996,30000,200000,200000,5280678.36,3770882.9299999997,11636246,11636246,12547540,13797540,1600000,0,7157802.39,0,0,7157802.39,7157802.39,12547540,{"$error":"#REF!"},370000,13817540,0,0,0,13797540]
[null,null,null,"13-1",null,"1201-0001",{"$nulls":11},"01","Функционисање локалних установа културе",{"$nulls":4},11074730.89,10253221.91,10295996,10126246,0,169750,10295996,10295996,10082996,9031533.08,6318242.39,3764753.61,null,0,0,650000,10082996,0,0,0,4755778.36,3575882.9299999997,10726246,10726246,11637540,12287540,0,null,6318242.39,0,0,6318242.39,6318242.39,11637540,{"$error":"#REF!"},270000,12557540,0,0,0,12287540]
[]
[{"$nulls":11},820,{"$nulls":6},"Услуге културе",10862168,10409062,10407611,10918423,11074730.89,10253221.91,10295996,10126246,0,169750,10295996,10295996,10082996,9031533.08,6318242.39,3764753.6100000003,null,0,0,650000,10082996,0,0,0,4755778.36,3575882.9299999997,10726246,10726246,11637540,12287540,0,null,6318242.39,0,0,6318242.39,6318242.39,11637540,{"$error":"#REF!"},270000,12557540,0,0,0,12287540]
[{"$nulls":4},"05476",null,"800411",null,"820","411","6",{"$nulls":4},210,null,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,{"$nulls":4},5426731,null,null,null,2360475.77,1655341.42,5426731,5426731,5950000,5950000,null,null,3784425.51,null,null,3784425.51,3784425.51,5950000,{"$error":"#REF!"},null,5950000,null,null,null,5950000,1.0964243482862888,{"$nulls":4},411000]
[{"$nulls":4},"05476",null,"800412",null,"820","412","6",{"$nulls":4},211,null,412000,"Социјални доприноси на терет послодавца",1136873,1125310,1123107,1137274,1005100,993348.91,971422,971422,null,null,971422,971422,971422,931263.53,678127.29,293294.70999999996,{"$nulls":4},971422,null,null,null,424273.37,292071.77,971422,971422,1070000,1070000,null,null,678127.29,null,null,678127.29,678127.29,1070000,{"$error":"#REF!"},null,1070000,null,null,null,1070000,1.1014780394102666,{"$nulls":4},412000]
[{"$nulls":4},"05476",null,"800465",null,"820","465112","6",{"$nulls":4},220,null,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,{"$nulls":4},680553,null,null,null,271587.3,217179.21,680553,680553,720000,720000,null,null,421411.28,null,null,421411.28,421411.28,720000,{"$error":"#REF!"},null,720000,null,null,null,720000,1.0579631564330771]
[{"$nulls":4},"05476",null,"800414",null,"820","414","6",{"$nulls":4},212,1,414312,"Отпремнине у случају отпуштања с посла",{"$nulls":4},169750,0,367632,197882,null,169750,367632,367632,367632,0,0,367632,{"$nulls":4},367632,{"$nulls":5},197882,197882,197882,197882,null,null,0,null,null,0,0,197882,{"$error":"#REF!"},null,197882,null,null,null,197882,1]
[{"$nulls":4},"05476",null,"800414",null,"820","414","6",{"$nulls":4},212,2,414000,"Социјална давања запосленима-отпремнине",170000,null,null,170000,412026,213492.06,213000,213000,null,null,213000,213000,null,0,0,0,{"$nulls":10},213000,213000,213000,213000,null,null,0,null,null,0,0,213000,{"$error":"#REF!"},null,213000,null,null,null,213000,1,{"$nulls":4},414000]
[{"$nulls":4},"05476",null,"800414",null,"820","416","6",{"$nulls":6},416000,"Јубиларне награде",64000,null,62184,64000,144076,144042.78,0,0,null,null,0,0,0,0,null,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,{"$nulls":5},0,null,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},416000]
[{"$nulls":4},"05476",null,"800421",null,"820","421","6",null,null,null,213,213,null,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,null,190000,2203000,null,null,null,1453402.59,1208067.7,2203000,2203000,2203000,2393000,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,"Трошкови путовања",40000,30000,30000,40000,30000,30000,30000,30000,null,null,30000,30000,30000,30000,22500,7500,{"$nulls":4},30000,null,null,null,12500,7500,30000,30000,30000,30000,null,null,22500,null,null,22500,22500,30000,{"$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,"Услуге по уговору ",{"$nulls":6},13567,13567,null,null,13567,13567,13567,0,0,13567,null,null,null,360000,13567,{"$nulls":5},13567,13567,263567,623567,null,null,0,null,null,0,0,263567,{"$error":"#REF!"},160000,783567,null,null,null,623567,19.427065674062064,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"800424",null,"820","424","6",{"$nulls":6},424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,0,0,0,0,null,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,{"$nulls":5},0,null,0,{"$error":"#REF!"},30000,30000,null,null,null,0]
[{"$nulls":4},"05476",null,"800425",null,"820","425","6",{"$nulls":4},217,null,425000,"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,{"$nulls":4},300000,null,null,null,188122.5,165806,900000,900000,900000,900000,null,null,121360.25,null,null,121360.25,121360.25,900000,{"$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,"Материјал",100000,95424,99910,100000,90091,88382.59,90091,90091,null,null,90091,90091,90091,88233.48,65739.85,24351.149999999994,null,null,null,100000,90091,null,null,null,45416.83,29916.83,90091,90091,90091,190091,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",{"$nulls":11},"01","Јачањ.култур.продук.и уметн.стваралаштва (БИБЛИОТЕКА)",{"$nulls":4},840000,825000,825000,975000,0,0,975000,975000,1600000,1600000,839560,760440,null,0,0,350000,1600000,0,0,0,524900,195000,900000,900000,900000,1250000,1600000,0,839560,0,0,839560,839560,900000,{"$error":"#REF!"},50000,950000,0,0,0,1250000]
[]
[{"$nulls":11},820,{"$nulls":6},"Услуге културе",1100000,1100000,964375,1100000,840000,825000,825000,975000,0,0,975000,975000,1600000,1600000,839560,760440,null,0,0,350000,1600000,0,0,0,524900,195000,900000,900000,900000,1250000,1600000,null,839560,0,0,839560,839560,900000,{"$error":"#REF!"},50000,950000,0,0,0,1250000]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":4},216,216,null,424000,"Специјализоване услуге",1100000,1100000,964375,1100000,840000,825000,825000,975000,null,null,975000,975000,1600000,1600000,839560,760440,null,null,null,350000,1600000,null,null,null,524900,195000,900000,900000,900000,1250000,1600000,null,839560,null,null,839560,839560,900000,{"$error":"#REF!"},50000,950000,null,null,null,1250000,1,{"$nulls":4},424000]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},426000]
[null,null,null,"13-3",null,"1201-0003",{"$nulls":11},"01","Унапређ.сист.очув.и предст.култр.истор.наслеђа",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[]
[{"$nulls":11},820,{"$nulls":6},"Услуге културе",779000,756138,237630,279000,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[{"$nulls":4},"05476",null,"800421",null,"820","421",{"$nulls":7},421000,"Стални трошкови",{"$nulls":10},0,{"$nulls":24},0]
[{"$nulls":4},"05476",null,"800422",null,"820","422",{"$nulls":7},422000,"Трошкови путовања",{"$nulls":10},0,{"$nulls":4},0,{"$nulls":24},0]
[{"$nulls":4},"05476",null,"800425",null,"820","425",{"$nulls":5},218,null,425000,"Текуће инвестиционо одржавање ",279000,279000,237630,279000,{"$nulls":6},0,{"$nulls":4},0,{"$nulls":10},10000,10000,10000,10000,{"$nulls":5},0,null,10000,{"$error":"#REF!"},null,10000,null,null,null,10000,1,{"$nulls":4},425000]
[{"$nulls":4},"05476",null,"800500",null,"820","511",{"$nulls":7},511300,"Капитал.одржавање",500000,477138,{"$nulls":8},0,{"$nulls":4},0,{"$nulls":19},0,null,null,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},511300]
[]
[{"$nulls":18},"ОПШТИНСКА УПРАВА",{"$nulls":4},4400000,3688122,4400000,5490227.34,0,0,5490227.34,5490227.34,5338930,4305812.4,2849755.4,2423384.6,0,0,0,0,5338930,1049875,1302065,1319940,241560,30000,1863000,1820000,3720000,5039940,1000000,0,2849755.4,0,0,2849755.4,2849755.4,3720000,{"$error":"#REF!"},0,5039940,0,0,0,5039940]
[]
[null,null,null,"13-4",null,"1201-0004",{"$nulls":11},"01","Оствар.и унапређ.јав.интер.у облас.јав.информ.",{"$nulls":4},2800000,2100122,2800000,2800000,0,0,2800000,2800000,2600000,2098947,1377680,1222320,null,0,0,0,2600000,517875,500000,517875,241560,30000,1800000,1800000,2900000,3417875,1000000,0,1377680,0,0,1377680,1377680,2900000,{"$error":"#REF!"},0,3417875,0,0,0,3417875]
[]
[{"$nulls":11},830,{"$nulls":6},"Услуге емитовања и издаваштва",3188011,3188010,2769767,3181500,2800000,2100122,2800000,2800000,0,0,2800000,2800000,2600000,2098947,1377680,1222320,null,0,0,0,2600000,517875,500000,517875,241560,30000,1800000,1800000,2900000,3417875,1000000,null,1377680,0,0,1377680,1377680,2900000,{"$error":"#REF!"},0,3417875,0,0,0,3417875]
[{"$nulls":4},"05476",null,"800423",null,"830","423",null,null,null,181,null,181,null,423000,"Услуге по уговору",3188011,3188010,2769767,3181500,2800000,2100122,2800000,2800000,null,null,2800000,2800000,2600000,2098947,1377680,1222320,{"$nulls":4},2600000,517875,500000,517875,241560,30000,1800000,1800000,2900000,3417875,1000000,null,1377680,null,null,1377680,1377680,2900000,{"$error":"#REF!"},null,3417875,null,null,null,3417875,1.6111111111111112,{"$nulls":4},423000]
[{"$nulls":4},"05476",{"$nulls":20},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},481000]
[null,null,null,"13-5",null,"1201-0005",{"$nulls":11},"01","Унапређ.јав.информ.на језиц.национал.мањина",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[]
[{"$nulls":11},830,{"$nulls":6},"Услуге емитовања и издаваштва",3188011,3188010,2769767,3181500,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[{"$nulls":4},"05476",null,"800423",null,"830","423",{"$nulls":5},182,null,423000,"Услуге по уговору",3188011,3188010,2769767,3181500,{"$nulls":6},0,{"$nulls":15},10000,10000,10000,10000,{"$nulls":5},0,null,10000,{"$error":"#REF!"},null,10000,null,null,null,10000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",{"$nulls":20},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},481000]
[null,null,null,"13-6",null,"1201-0006",{"$nulls":11},"01","Унапређ.јав.информ.особа са инвалидитетом",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[]
[{"$nulls":11},830,{"$nulls":6},"Услуге емитовања и издаваштва",3188011,3188010,2769767,3181500,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[{"$nulls":4},"05476",null,"800423",null,"830","423",{"$nulls":5},183,null,423000,"Услуге по уговору",3188011,3188010,2769767,3181500,{"$nulls":6},0,{"$nulls":15},10000,10000,10000,10000,{"$nulls":5},0,null,10000,{"$error":"#REF!"},null,10000,null,null,null,10000,1,{"$nulls":4},423000]
[{"$nulls":4},"05476",{"$nulls":20},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},481000]
[{"$nulls":18},"НЕВЛАДИНЕ ОРГАНИЗАЦИЈЕ",{"$nulls":4},216750,215857,0,161000,0,0,161000,161000,161000,161000,93248.15,67751.85,null,0,0,0,161000,0,0,0,0,0,0,0,203830,203830,0,null,93248.15,0,0,93248.15,93248.15,203830,null,null,203830,null,0]
[null,null,null,"13-22",null,"1201-0002",{"$nulls":11},"01","Јачањ.култур.продук.и уметн.стваралаштва (НЕВЛАДИНЕ)",{"$nulls":4},216750,215857,0,161000,0,0,161000,161000,161000,161000,93248.15,67751.85,null,0,0,0,161000,0,0,0,0,0,0,0,203830,203830,0,0,93248.15,0,0,93248.15,93248.15,203830,0,0,203830,0,0,0,203830]
[]
[{"$nulls":11},820,{"$nulls":6},"Услуге културе",275000,274837,230000,230000,216750,215857,0,161000,0,0,161000,161000,161000,161000,93248.15,67751.85,null,0,0,0,161000,0,0,0,0,0,0,0,203830,203830,0,null,93248.15,0,0,93248.15,93248.15,203830,0,0,203830,0,0,0,203830]
[null,null,null,"13-П1","05476",null,"800480",null,"820","481",{"$nulls":7},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,0,0,0,161000,0,0,0,0,0,0,0,203830,203830,0,null,93248.15,0,0,93248.15,93248.15,203830,0,0,203830,0,0,0,203830,{"$nulls":5},481000]
[{"$nulls":4},"05476",{"$nulls":13},"Удружење грађана \"Рађевска нит\" Крупањ",125000,125000,130000,130000,136750,135857,null,71000,null,null,71000,71000,71000,71000,49073,21927,{"$nulls":4},71000,{"$nulls":7},108731,108731,null,null,49073,null,null,49073,49073,108731,null,null,108731,null,null,null,108731]
[{"$nulls":18},"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":7},95099,95099,null,null,44175.15,null,null,44175.15,44175.15,95099,null,null,95099,null,null,null,95099]
[{"$nulls":5},"1201-П1",{"$nulls":11},"01","Набавка књига у књижни фонд Библиотеке",{"$nulls":4},205553.84,205553.84,200000,200000,0,0,200000,200000,200000,151418,0,200000,0,0,0,50000,200000,30000,200000,200000,0,0,0,0,0,250000,0,0,0,0,0,0,0,0,{"$error":"#REF!"},50000,300000,0,0,0,250000]
[{"$nulls":11},820,{"$nulls":6},"Услуге културе",200000,196373,200000,200000,205553.84,205553.84,200000,200000,0,0,200000,200000,200000,151418,0,200000,null,0,0,50000,200000,30000,200000,200000,0,0,0,0,0,250000,0,null,0,0,0,0,0,0,{"$error":"#REF!"},50000,300000,0,0,0,250000]
[{"$nulls":4},"05476",{"$nulls":20},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,"Нематеријална имовина(Дом културе)",200000,196373,200000,200000,205553.84,205553.84,200000,200000,null,null,200000,200000,200000,151418,0,200000,null,null,null,50000,200000,30000,200000,200000,{"$nulls":5},250000,null,null,0,null,null,0,0,null,{"$error":"#REF!"},50000,300000,null,null,0,250000,{"$nulls":5},515100]
[{"$nulls":5},"1201-П2",{"$nulls":11},"01","Санација објекта Библиотеке \"Политика\"",{"$nulls":4},1600000,1448300.86,0,0,0,0,0,0,800000,695246.4,0,800000,0,0,0,0,800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},820,{"$nulls":6},"Услуге културе",990000,774246,1304278,1600000,1600000,1448300.86,0,0,0,0,0,0,800000,695246.4,0,800000,null,0,0,0,800000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":20},0,0,null,null,null,0,0,null,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},423000]
[{"$nulls":4},"05476",null,"800500",null,"820","511",{"$nulls":7},511300,"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,{"$nulls":4},800000,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},511300]
[{"$nulls":5},"1201-П3",{"$nulls":11},"01","Опремање велике сале",{"$nulls":4},300000,168220,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},820,{"$nulls":6},"Услуге културе",100000,86510,393430,400000,300000,168220,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",{"$nulls":20},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},423000]
[{"$nulls":4},"05476",null,"800500",null,"820","512",{"$nulls":7},512200,"Администрат.опрема(озвучење велике сале и видео бим)",100000,86510,393430,400000,300000,168220,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},512200]
[null,null,null,"13-П2",null,"1201-П4",{"$nulls":11},"01","Пројекти верских заједница",{"$nulls":4},1600000,1588000,1600000,1600000,0,0,1600000,1600000,1600000,1067935.4,398935.4,1201064.6,0,0,0,0,1600000,532000,802065,802065,0,0,43000,0,800000,1602065,0,0,398935.4,0,0,398935.4,398935.4,800000,{"$error":"#REF!"},0,1602065,0,0,0,1602065]
[{"$nulls":11},840,{"$nulls":6},"Услуге културе",1506000,1505759,1572119,1600000,1600000,1588000,1600000,1600000,0,0,1600000,1600000,1600000,1067935.4,398935.4,1201064.6,null,0,0,0,1600000,532000,802065,802065,0,0,43000,0,800000,1602065,0,null,398935.4,0,0,398935.4,398935.4,800000,{"$error":"#REF!"},0,1602065,0,0,0,1602065]
[{"$nulls":25},0,0,null,null,null,0,0,null,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},423000]
[{"$nulls":4},"05476",null,"800500",null,"840","511",null,null,null,184,null,null,null,511000,"Реконструкција верских објеката             ",1506000,1505759,1572119,1600000,1600000,1588000,1600000,1600000,null,null,1600000,1600000,1600000,1067935.4,398935.4,1201064.6,{"$nulls":4},1600000,532000,802065,802065,null,null,43000,null,800000,1602065,null,null,398935.4,null,null,398935.4,398935.4,800000,{"$error":"#REF!"},null,1602065,null,null,null,1602065,{"$nulls":5},511000]
[{"$nulls":4},"05476",{"$nulls":29},0,{"$nulls":24},0,null,null,0,0,null,null,null,0,null,511400,null,512100,{"$error":"#REF!"}]
[{"$nulls":5},"1201-П5",{"$nulls":11},"01","Културно лето у Крупњу",{"$nulls":4},0,0,0,1090227.34,0,0,1090227.34,1090227.34,1138930,1138930,1073140,0,0,0,0,0,1138930,0,0,0,0,0,0,0,0,0,0,0,1073140,0,0,1073140,1073140,0,0,0,0,0,0,0,0]
[{"$nulls":11},820,{"$nulls":6},"Верске и остале услуге заједнице",{"$nulls":7},1090227.34,null,null,1090227.34,1090227.34,1138930,1138930,1073140,{"$nulls":5},1138930,null,null,null,0,0,0,0,0,0,0,null,1073140,null,null,1073140,1073140,0]
[{"$nulls":26},0,null,null,null,0,0,0,0,{"$nulls":5},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"800423",null,"820","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":7},1049427.34,null,null,1049427.34,1049427.34,1098130,1098130,1032340,{"$nulls":5},1098130,{"$nulls":8},0,null,null,1032340,null,null,1032340,1032340]
[{"$nulls":4},"05476",null,"800426",null,"820","426",{"$nulls":7},426000,"Материјал",{"$nulls":7},40800,null,null,40800,40800,40800,40800,40800,{"$nulls":5},40800,{"$nulls":8},0,null,null,40800,null,null,40800,40800]
[null,null,"05476",{"$nulls":15},"ФИЗИЧКА КУЛТУРА",{"$nulls":4},18112890,14115410.71,14487750,12621960.17,0,2000000,14621960.17,14621960.17,10806880.63,10534209.969999999,7031703.38,3465997.5100000002,null,0,236719.6,1000000,10516888,0,295185,53000,3584612.1399999997,2192946.29,13867589.81,13508466,19153327,20206327,1163748,0,7031703.38,0,0,7031703.38,7031703.38,19153327,{"$error":"#REF!"},0,18433327,0,0,0,20206327]
[null,null,null,"14",null,"1301",{"$nulls":12},"ПРОГРАМ 14 - РАЗВОЈ СПОРТА И ОМЛАДИНЕ",{"$nulls":4},18112890,14115410.71,14487750,12621960.17,0,2000000,14621960.17,14621960.17,10806880.63,10534209.969999999,7031703.38,3465997.5100000002,0,0,236719.6,1000000,10516888,0,295185,53000,3584612.1399999997,2192946.29,13867589.81,13508466,19153327,20206327,1163748,0,7031703.38,0,0,7031703.38,7031703.38,19153327,{"$error":"#REF!"},0,18433327,0,0,0,20206327]
[null,null,null,"14-1",null,"1301-0001",{"$nulls":11},"01","Подршка локалним спортским организацијама,",{"$nulls":4},8217000,8107603.77,7917000,7917000,0,0,7917000,7917000,7983258,7868107.8,5501465.15,2481792.85,0,0,0,0,7919658,0,0,0,2641600,1589600,6991090,6927490,7950593,7950593,250748,0,5501465.15,0,0,5501465.15,5501465.15,7950593,{"$error":"#REF!"},0,7570593,0,0,0,7950593]
[{"$nulls":18},"удружењима и савезима",{"$nulls":15},0,{"$nulls":24},0]
[]
[{"$nulls":11},810,{"$nulls":6},"Услуге рекреације и спорта",4967000,4937808,5006500,5027000,8217000,8107603.77,7917000,7917000,0,0,7917000,7917000,7983258,7868107.8,5501465.15,2481792.85,0,0,0,0,7919658,0,0,0,2641600,1589600,6991090,6927490,7950593,7950593,250748,0,5501465.15,0,0,5501465.15,5501465.15,7950593,{"$error":"#REF!"},0,7570593,0,0,0,7950593]
[{"$nulls":4},"05476",null,"810480",null,"810","481",{"$nulls":5},177,null,481000,"Општински спортски савез - макс. до 20%  (1.140.000)",{"$nulls":25},300000,1350602,1350602,380000,380000,50748,{"$nulls":6},380000,{"$nulls":6},380000,0.28135601753884565]
[{"$nulls":4},"05476",null,"810480",null,"810","481",{"$nulls":5},177,null,481000,"Нераспоређена средства за спорт.оргамизације - макс. до 65%",null,null,216000,230000,1569000,1568954,569000,739000,null,null,739000,739000,739000,738950,150000,589000,{"$nulls":4},739000,null,null,null,2641600,1289600,5640488,5576888,4896600,4896600,200000,null,150000,null,null,150000,150000,4896600,{"$error":"#REF!"},null,4896600,null,null,null,4896600,0.868116375746212,{"$nulls":4},481000]
[{"$nulls":18}," - део за редовно финансирање"]
[{"$nulls":18}," - део за пројекте"]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":7},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,{"$nulls":8},0,null,null,18512.65,null,null,18512.65,18512.65,null,{"$error":"#REF!"},null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"810480",null,"810","481",{"$nulls":7},481000,"Дотације спортским организацијама",4967000,4937808,4790500,4797000,6618000,6526308,7318000,7148000,0,0,7148000,7148000,7211600,7096500,5332952.5,1878647.5,null,0,0,0,7148000,0,0,0,0,0,0,0,2673993,2673993,0,null,5332952.5,0,0,5332952.5,5332952.5,2673993,0,null,2673993,null,0,null,2673993,0.37408967543368776,{"$nulls":4},481000]
[{"$nulls":18}," - Општински фудбалски савез",57000,57000,57000,57000,57000,57000,null,57000,null,null,57000,57000,57000,57000,23750,33250,{"$nulls":4},57000,{"$nulls":7},57500,57500,null,null,23750,null,null,23750,23750,57500,null,null,57500,null,null,null,57500]
[{"$nulls":18}," - Ф.К. \" Рађевац \" Крупањ (1.690.500)",1560000,1560000,1560000,1560000,2500000,2500000,null,2900000,null,null,2900000,2900000,2900000,2900000,2658333.33,241666.66999999993,{"$nulls":4},2900000,{"$nulls":7},563500,563500,null,null,2658333.33,null,null,2658333.33,2658333.33,563500,null,null,563500,null,null,null,563500]
[{"$nulls":18}," - 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":7},90000,90000,null,null,440375,null,null,440375,440375,90000,null,null,90000,null,null,null,90000]
[{"$nulls":18}," - Ф.К. \" Столице \" Брштица (120.000)",350000,350000,300000,300000,360000,360000,null,360000,null,null,360000,360000,360000,360000,268807,91193,{"$nulls":4},360000,{"$nulls":7},240000,240000,null,null,268807,null,null,268807,268807,240000,null,null,240000,null,null,null,240000]
[{"$nulls":18}," - 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":7},344000,344000,null,null,84108,null,null,84108,84108,344000,null,null,344000,null,null,null,344000]
[{"$nulls":18}," - Ф.К. \" Братство \" Крупањ",225000,225000,200000,200000,100000,100000,null,100000,null,null,100000,100000,100000,100000,41783,58217,{"$nulls":4},100000,{"$nulls":8},0,null,null,41783,null,null,41783,41783,null,null,null,0,null,null,null,0]
[{"$nulls":18}," - Ф.К. \" Красава \" Красава",100000,100000,100000,100000,100000,98308,null,230000,null,null,230000,230000,230000,210000,210000,20000,{"$nulls":4},230000,{"$nulls":8},0,null,null,210000,null,null,210000,210000,null,null,null,0,null,null,null,0]
[{"$nulls":18}," - Ф.К. \" Церова \" Церова (110.000)",350000,350000,300000,300000,360000,360000,null,360000,null,null,360000,360000,360000,360000,270000.29,89999.71000000002,{"$nulls":4},360000,{"$nulls":7},250000,250000,null,null,270000.29,null,null,270000.29,270000.29,250000,null,null,250000,null,null,null,250000]
[{"$nulls":18}," - Ф.К. \" ДБ Јунајтед \" ",100000,71060,null,null,100000,100000,null,100000,null,null,100000,100000,100000,50000,50000,50000,{"$nulls":4},100000,{"$nulls":8},0,null,null,50000,null,null,50000,50000,null,null,null,0,null,null,null,0]
[{"$nulls":18}," - КК\" Крупањ \" Крупањ (184.000)",400000,400000,400000,400000,400000,400000,null,350000,null,null,350000,350000,350000,350000,204166.67,145833.33,{"$nulls":4},350000,{"$nulls":7},66000,66000,null,null,204166.67,null,null,204166.67,204166.67,66000,null,null,66000,null,null,null,66000]
[{"$nulls":18}," - Одбојкашки клуб\" Крупањ \" Крупањ",140000,140000,{"$nulls":8},0,null,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,null,null,0,null,null,null,0]
[{"$nulls":18}," - Кошаркашки клуб\" Рађевац \" Крупањ (450.000)",219000,219000,279000,279000,750000,750000,null,750000,null,null,750000,750000,750000,750000,409895,340105,{"$nulls":4},750000,{"$nulls":7},150000,150000,null,null,409895,null,null,409895,409895,150000,null,null,150000,null,null,null,150000]
[{"$nulls":18}," - 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":7},250000,250000,null,null,125000,null,null,125000,125000,250000,null,null,250000,null,null,null,250000]
[{"$nulls":18}," - К.О.С.Г. Писмоноша \"Мачков камен\" Крупањ",77000,77000,77000,77000,77000,77000,null,72000,null,null,72000,72000,72000,72000,48000,24000,{"$nulls":4},72000,{"$nulls":7},80493,80493,null,null,48000,null,null,48000,48000,80493,null,null,80493,null,null,null,80493]
[{"$nulls":18}," - 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":8},0,null,null,29600,null,null,29600,29600,null,null,null,0,null,null,null,0]
[{"$nulls":18}," - Крупањски шах клуб",125000,125000,200000,200000,200000,200000,null,150000,null,null,150000,150000,150000,150000,99649,50351,{"$nulls":4},150000,{"$nulls":7},220000,220000,null,null,99649,null,null,99649,99649,220000,null,null,220000,null,null,null,220000]
[{"$nulls":18}," - 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":7},212500,212500,null,null,333332,null,null,333332,333332,212500,null,null,212500,null,null,null,212500]
[{"$nulls":18}," - Ауто Спортски Клуб \"Синдром\" - Шљивова-Крупањ",40000,40000,20000,20000,{"$nulls":6},0,null,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,null,null,0,null,null,null,0]
[{"$nulls":18}," - Фитнес клуб \"FIT & LIFE\" Kрупањ",null,null,30000,30000,{"$nulls":6},0,null,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,null,null,0,null,null,null,0]
[{"$nulls":18}," - Планинарско-смучарско друштво \"Соко\" Крупањ",39000,39000,32500,39000,39000,39000,null,39000,null,null,39000,39000,39000,39000,6000,33000,{"$nulls":4},39000,{"$nulls":8},0,null,null,6000,null,null,6000,6000,null,null,null,0,null,null,null,0]
[{"$nulls":18}," - Клуб борилачких спортова \"Рађевина\" Крупањ",{"$nulls":4},70000,70000,null,50000,null,null,50000,50000,50000,50000,25253.21,24746.79,{"$nulls":4},50000,{"$nulls":8},0,null,null,25253.21,null,null,25253.21,25253.21,null,null,null,0,null,null,null,0]
[{"$nulls":18}," - Карате клуб \"Нипон 15\" Бела Црква",{"$nulls":7},50000,null,null,50000,50000,50000,4900,4900,{"$nulls":5},50000,{"$nulls":8},0,null,null,4900,null,null,4900,4900,{"$nulls":7},0]
[{"$nulls":18}," - Карате клуб \"Цер 2014\" Завлака",{"$nulls":7},50000,null,null,50000,50000,50000,50000,0,{"$nulls":5},50000,{"$nulls":7},150000,150000,null,null,0,null,null,null,0,150000,{"$nulls":6},150000]
[{"$nulls":5},"1301-П1",{"$nulls":11},"01","Карате турнир \"Трофеј Крупња\"",{"$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,{"$error":"#REF!"},0,0,0,0,0,0]
[]
[{"$nulls":11},810,{"$nulls":6},"Услуге рекреације и спорта",0,0,0,0,52500,52500,52500,52500,0,0,52500,52500,52500,52500,0,52500,null,0,0,0,52500,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810422",null,"810","422",{"$nulls":7},422000,"Трошкови путовања",{"$nulls":4},18750,18750,18750,18750,null,null,18750,18750,18750,18750,0,18750,{"$nulls":4},18750,{"$nulls":8},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":4},11250,11250,33750,33750,null,null,33750,33750,33750,33750,0,33750,{"$nulls":4},33750,{"$nulls":8},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,"Материјал",{"$nulls":4},22500,22500,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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]
[{"$nulls":5},"1301-П2",{"$nulls":11},"01","Општински фудбалски куп",{"$nulls":4},37500,36607.979999999996,37500,37500,0,0,37500,37500,37500,37500,0,37500,null,0,0,0,37500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[]
[{"$nulls":11},810,{"$nulls":6},"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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":4},12000,12000,37500,37500,null,null,37500,37500,37500,37500,0,37500,{"$nulls":4},37500,{"$nulls":8},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,"Материјал",{"$nulls":4},25500,24607.98,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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","Меморијални турнир Живановић Драган-Жиле",{"$nulls":4},37500,37500,37500,37500,0,0,37500,37500,37500,37500,37500,0,null,0,0,0,37500,0,0,0,0,0,0,0,0,0,0,0,37500,0,0,37500,37500,0,{"$error":"#REF!"},0,0,0,0,0,0]
[]
[{"$nulls":11},810,{"$nulls":6},"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,null,37500,0,0,37500,37500,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":4},22500,22500,22500,22500,null,null,22500,22500,22500,22500,22500,0,{"$nulls":4},22500,{"$nulls":8},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,"Трошкови путовања",{"$nulls":6},15000,15000,null,null,15000,15000,15000,15000,15000,0,{"$nulls":4},15000,{"$nulls":8},0,null,null,15000,null,null,15000,15000,null,null,null,0]
[{"$nulls":4},"05476",null,"810426",null,"810","426",{"$nulls":7},426000,"Материјал",{"$nulls":4},15000,15000,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},481000]
[{"$nulls":5},"1301-П4",{"$nulls":11},"01","Божићни турнир у малом фудбалу",{"$nulls":4},0,0,70000,70000,0,0,70000,70000,70000,70000,70000,0,null,0,0,0,70000,0,0,0,0,0,0,0,0,0,0,0,70000,0,0,70000,70000,0,{"$error":"#REF!"},0,0,0,0,0,0]
[]
[{"$nulls":11},810,{"$nulls":6},"Услуге рекреације и спорта",0,0,0,0,null,null,70000,70000,0,0,70000,70000,70000,70000,70000,0,null,0,0,0,70000,0,0,0,0,0,0,0,0,0,0,null,70000,0,0,70000,70000,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":6},70000,70000,null,null,70000,70000,70000,70000,70000,0,{"$nulls":4},70000,{"$nulls":8},0,null,null,70000,null,null,70000,70000,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":4},"05476",null,"810422",null,"810","422",{"$nulls":7},422000,"Трошкови путовања",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0]
[{"$nulls":4},"05476",null,"810426",null,"810","426",{"$nulls":7},426000,"Материјал",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},481000]
[null,null,null,"14-2",null,"1301-0002",{"$nulls":11},"01","Подршка предшколском и школском спорту",{"$nulls":4},410000,208861,410000,410000,0,0,410000,410000,250000,208861,132911.38,117088.62,0,0,0,0,250000,0,0,0,0,0,1346262,1346262,410000,410000,0,0,132911.38,0,0,132911.38,132911.38,410000,{"$error":"#REF!"},0,410000,0,0,0,410000]
[{"$nulls":34},0,{"$nulls":24},0]
[]
[{"$nulls":11},810,{"$nulls":6},"Услуге рекреације и спорта",1224270,1158902,1214925,1224270,410000,208861,410000,410000,0,0,410000,410000,250000,208861,132911.38,117088.62,0,0,0,0,250000,0,0,0,0,0,1346262,1346262,410000,410000,0,0,132911.38,0,0,132911.38,132911.38,410000,{"$error":"#REF!"},0,410000,0,0,0,410000]
[{"$nulls":4},"05476",null,"810480",null,"810","481",{"$nulls":5},178,null,481000,"Подршка - нераспоређена средства",1224270,1158902,1214925,1224270,{"$nulls":11},0,{"$nulls":10},936262,936262,null,0,{"$nulls":10},0,null,null,null,0]
[{"$nulls":4},"05476",{"$nulls":10},178,null,null,"Општинско такмич.основ.и средње школе у стоном тенису",{"$nulls":4},45000,0,45000,45000,0,0,45000,45000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,45000,45000,45000,45000,0,null,0,0,0,0,0,45000,{"$error":"#REF!"},null,45000,null,0,null,45000,1]
[{"$nulls":4},"05476",null,"810422",null,"810","422",{"$nulls":6},1,422000,"Трошкови путовања",{"$nulls":4},5000,0,5000,5000,null,null,5000,5000,null,0,0,0,{"$nulls":10},5000,5000,5000,5000,null,null,0,null,null,0,0,5000,{"$error":"#REF!"},null,5000,null,null,null,5000]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":6},2,423000,"Услуге по уговору",{"$nulls":4},25000,0,40000,40000,null,null,40000,40000,null,0,0,0,{"$nulls":10},40000,40000,40000,40000,null,null,0,null,null,0,0,40000,{"$error":"#REF!"},null,40000,null,null,null,40000]
[{"$nulls":4},"05476",null,"810426",null,"810","426",{"$nulls":6},3,426000,"Материјал",{"$nulls":4},15000,0,0,0,null,null,0,0,null,null,null,0,{"$nulls":8},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,null,null,"Такмич.у полигону спретности основних школа Општ.Крупањ",{"$nulls":4},45000,0,45000,45000,0,0,45000,45000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,45000,45000,45000,45000,0,null,0,0,0,0,0,45000,{"$error":"#REF!"},null,45000,null,0,null,45000,1]
[{"$nulls":4},"05476",null,"810422",null,"810","422",{"$nulls":6},1,422000,"Трошкови путовања",{"$nulls":4},5000,0,5000,5000,null,null,5000,5000,null,0,0,0,{"$nulls":10},5000,5000,5000,5000,null,null,0,null,null,0,0,5000,{"$error":"#REF!"},null,5000,null,null,null,5000]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":6},2,423000,"Услуге по уговору",{"$nulls":4},30000,0,40000,40000,null,null,40000,40000,null,0,0,0,{"$nulls":10},40000,40000,40000,40000,null,null,0,null,null,0,0,40000,{"$error":"#REF!"},null,40000,null,null,null,40000]
[{"$nulls":4},"05476",null,"810426",null,"810","426",{"$nulls":7},426000,"Материјал",{"$nulls":4},10000,0,0,0,null,null,0,0,null,0,0,0,{"$nulls":8},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",{"$nulls":10},178,null,null,"Универзална школа спорта за основ.и предшк.Општ.Крупањ",{"$nulls":4},320000,208861,320000,320000,0,0,320000,320000,250000,208861,132911.38,117088.62,null,0,0,0,250000,0,0,0,0,0,320000,320000,320000,320000,0,null,132911.38,0,0,132911.38,132911.38,320000,{"$error":"#REF!"},null,320000,null,0,null,320000,1]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":6},1,423000,"Услуге по уговору",{"$nulls":4},315000,208861,315000,315000,null,null,315000,315000,250000,208861,132911.38,117088.62,{"$nulls":4},250000,{"$nulls":5},315000,315000,315000,315000,null,null,132911.38,null,null,132911.38,132911.38,315000,{"$error":"#REF!"},null,315000,null,null,null,315000]
[{"$nulls":4},"05476",null,"810426",null,"810","426",{"$nulls":6},2,426000,"Материјал",{"$nulls":4},5000,0,5000,5000,null,null,5000,5000,null,0,0,0,{"$nulls":10},5000,5000,5000,5000,null,null,0,null,null,0,0,5000,{"$error":"#REF!"},null,5000,null,null,null,5000]
[{"$nulls":5},"1301-П5",{"$nulls":11},"01","Улична трка поводом Дана Општине",{"$nulls":4},102250,102250,102250,102250,0,0,102250,102250,102250,102250,102250,0,null,0,0,0,102250,0,0,0,0,0,0,0,0,0,0,0,102250,0,0,102250,102250,0,{"$error":"#REF!"},0,0,0,0,0,0]
[]
[{"$nulls":11},810,{"$nulls":6},"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,null,102250,0,0,102250,102250,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810422",null,"810","422",{"$nulls":7},422000,"Трошкови путовања",{"$nulls":4},32250,32250,32250,32250,null,null,32250,32250,32250,32250,32250,0,{"$nulls":4},32250,{"$nulls":8},0,null,null,32250,null,null,32250,32250,null,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":4},7875,7875,66000,66000,null,null,66000,66000,66000,66000,66000,0,{"$nulls":4},66000,{"$nulls":8},0,null,null,66000,null,null,66000,66000,null,{"$error":"#REF!"},null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"810426",null,"810","426",{"$nulls":7},426000,"Материјал",{"$nulls":4},58125,58125,0,0,null,null,0,0,0,null,null,0,{"$nulls":4},0,{"$nulls":8},0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"810480",null,"810","482",{"$nulls":7},482000,"Порези, обавезне таксе",{"$nulls":4},4000,4000,4000,4000,null,null,4000,4000,4000,4000,4000,0,{"$nulls":4},4000,{"$nulls":8},0,null,null,4000,null,null,4000,4000,null,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},426000]
[null,null,null,"14-3",null,"1301-0003",{"$nulls":11},"01","Одржавање спортске инфраструктуре",{"$nulls":4},721660,721660,370000,468495.89,0,0,468495.89,468495.89,804058.63,804058.63,227895.89,266983,null,0,0,0,577666,0,295185,0,0,0,370000,370000,370000,370000,270000,0,227895.89,0,0,227895.89,227895.89,370000,{"$error":"#REF!"},0,370000,0,0,0,370000]
[]
[{"$nulls":11},810,{"$nulls":6},"Услуге рекреације и спорта",779000,756138,237630,279000,721660,721660,370000,370000,0,0,468495.89,468495.89,804058.63,804058.63,227895.89,266983,null,0,0,0,577666,0,295185,0,370000,370000,370000,370000,370000,370000,270000,null,227895.89,0,0,227895.89,227895.89,370000,{"$error":"#REF!"},0,370000,0,0,0,370000]
[{"$nulls":4},"05476",null,"810421",null,"810","421",{"$nulls":7},421000,"Стални трошкови",{"$nulls":7},98495.89,null,null,98495.89,98495.89,182801.29,182801.29,98495.89,{"$nulls":5},98496,{"$nulls":8},0,null,null,98495.89,null,null,98495.89,98495.89]
[{"$nulls":4},"05476",null,"810422",null,"810","422",{"$nulls":7},422000,"Трошкови путовања",{"$nulls":4},90000,90000,0,0,null,null,0,0,0,null,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,120000,null,0,null,null,null,0,0,null,null,0]
[{"$nulls":4},"05476",null,"810422",null,"810","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":12},220684.34,220684.34,{"$nulls":6},109170]
[{"$nulls":4},"05476",null,"810425",null,"810","425",{"$nulls":4},175,175,null,425000,"Текуће инвестиционо одржавање спортске хале",279000,279000,237630,279000,531660,531660,270000,270000,null,null,270000,270000,296383,296383,29400,266983,{"$nulls":4},270000,null,295185,null,null,null,270000,270000,270000,270000,150000,null,29400,null,null,29400,29400,270000,{"$error":"#REF!"},null,270000,null,null,null,270000,1,{"$nulls":4},425000]
[{"$nulls":4},"05476",null,"810426",null,"810","426",{"$nulls":7},426000,"Материјал",{"$nulls":12},4190,4190]
[{"$nulls":4},"05476",null,"810500",null,"810","511",{"$nulls":5},180,null,511300,"Капитал.одрж.отвор.спорт. и рекреат.објеката",500000,477138,null,null,100000,100000,100000,100000,null,null,100000,100000,100000,100000,100000,0,{"$nulls":4},100000,{"$nulls":5},100000,100000,100000,100000,null,null,100000,null,null,100000,100000,100000,{"$error":"#REF!"},null,100000,null,null,0,100000,1,{"$nulls":4},511300]
[{"$nulls":5},"1301-П6",{"$nulls":11},"01","Уређење кошаркашког терена на малим спортским теренима у Крупњу",{"$nulls":4},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,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":34},0,{"$nulls":24},0]
[{"$nulls":11},810,{"$nulls":6},"Услуге рекреације и спорта",null,null,0,780000,3989280,3405276.08,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810500",null,"810","511",{"$nulls":7},511400,"Стручни надзор",{"$nulls":4},85000,31645.56,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,"Капитално одржавање зграда и објеката",null,null,null,780000,3904280,3373630.52,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},511300]
[{"$nulls":5},"1301-П7",{"$nulls":11},"01","Уградња вештачке траве на спорт.терену на базену",{"$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,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":11},810,{"$nulls":6},"Услуге рекреације и спорта",null,null,0,null,1000000,0,1000000,0,0,1000000,1000000,1000000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810500",null,"810","511",{"$nulls":7},511400,"Стручни надзор",{"$nulls":5},0,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,"Капитално одржавање зграда и објеката",{"$nulls":4},1000000,0,1000000,null,null,1000000,1000000,1000000,null,0,0,0,{"$nulls":13},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-П8",{"$nulls":11},"01","Реконструкција крова на спортској хали у Крупњу",{"$nulls":4},2000000,0,3000000,2000000,0,1000000,3000000,3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3000000,3000000,8062734,8062734,0,0,0,0,0,0,0,8062734,{"$error":"#REF!"},0,8062734,0,0,0,8062734]
[{"$nulls":11},810,{"$nulls":6},"Услуге рекреације и спорта",0,0,0,null,2000000,0,3000000,2000000,0,1000000,3000000,3000000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,3000000,3000000,8062734,8062734,0,null,0,0,0,0,0,8062734,{"$error":"#REF!"},0,8062734,0,0,0,8062734]
[{"$nulls":4},"05476",null,"810500",null,"810","511",{"$nulls":7},511400,"Стручни надзор",{"$nulls":5},0,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,"Капитално одржавање зграда и објеката",{"$nulls":4},2000000,0,3000000,2000000,null,1000000,3000000,3000000,null,0,0,0,{"$nulls":10},3000000,3000000,8062734,8062734,null,null,0,null,null,0,0,8062734,{"$error":"#REF!"},null,8062734,null,null,0,8062734,2.687578,{"$nulls":4},511300]
[null,null,null,"14-4",null,"1301-0004",{"$nulls":11},"01","Функцион.локал.спортск.установа",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,236719.6,1000000,0,0,0,53000,327510.9,163755.45,660000,660000,680000,1733000,0,0,0,0,0,0,0,680000,{"$error":"#REF!"},0,340000,0,0,0,1733000]
[]
[{"$nulls":11},810,{"$nulls":6},"Услуге рекреације и спорта",779000,756138,237630,279000,0,0,0,0,0,0,0,0,0,0,0,0,null,0,236719.6,1000000,0,0,0,53000,327510.9,163755.45,660000,660000,680000,1733000,0,0,0,0,0,0,0,680000,{"$error":"#REF!"},0,340000,0,0,0,1733000]
[{"$nulls":4},"05476",null,"810421",null,"810","421",{"$nulls":7},421000,"Стални трошкови",{"$nulls":10},0,{"$nulls":18},0,{"$nulls":5},0]
[{"$nulls":4},"05476",null,"810422",null,"810","422",{"$nulls":7},422000,"Трошкови путовања",{"$nulls":10},0,{"$nulls":4},0,{"$nulls":13},0,{"$nulls":10},0]
[{"$nulls":4},"05476",null,"810423",null,"810","423",{"$nulls":4},174,174,null,423000,"Услуге по уговору",{"$nulls":18},218340.6,660000,null,null,null,53000,327510.9,163755.45,660000,660000,660000,1373000,{"$nulls":7},660000,{"$nulls":6},1373000,1]
[{"$nulls":4},"05476",null,"810425",null,"810","425",{"$nulls":4},176,null,null,425000,"Текуће инвестиционо одржавање спортске хале",279000,279000,237630,279000,{"$nulls":6},0,{"$nulls":4},0,null,null,18379,340000,{"$nulls":9},340000,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,340000,null,null,null,340000,{"$nulls":5},425000]
[{"$nulls":4},"05476",null,"810500",null,"810","512",{"$nulls":7},512000,"Машине и опрема",{"$nulls":28},20000,20000,{"$nulls":7},20000,{"$nulls":6},20000]
[{"$nulls":4},"05476",null,"810500",null,"810","511",{"$nulls":7},511300,"Капитал.одрж.отвор.спорт. и рекреат.објеката",500000,477138,{"$nulls":8},0,{"$nulls":4},0,{"$nulls":13},0,{"$nulls":5},0,null,null,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},511300]
[]
[{"$nulls":18},"Канцеларија за младе",{"$nulls":4},1545200,1443151.88,1491000,1526714.28,0,0,1526714.28,1526714.28,1469814,1353432.54,959680.96,510133.04000000004,0,0,0,0,1469814,0,0,0,615501.24,439590.84,1500237.81,1204714,1680000,1680000,643000,0,959680.96,0,0,959680.96,959680.96,1680000,{"$error":"#REF!"},0,1680000,0,0,0,1680000]
[]
[null,null,null,"14-5",null,"1301-0005",{"$nulls":11},"01","Спровођење омладинске политике",{"$nulls":4},1121000,1018951.88,1121000,1156714.28,0,0,1156714.28,1156714.28,1226714,1111082.54,851580.96,375133.04000000004,null,0,0,0,1226714,0,0,0,615501.24,439590.84,1430237.81,1134714,1610000,1610000,108000,0,851580.96,0,0,851580.96,851580.96,1610000,{"$error":"#REF!"},0,1610000,0,0,0,1610000]
[]
[{"$nulls":11},150,{"$nulls":6},"Опште јавне услуге - истраживање и развој",0,0,0,0,730000,698690,730000,730000,0,0,730000,730000,700000,685170.9,483675.3,216324.7,null,0,0,0,700000,0,0,0,335826,201495.6,700000,700000,810000,810000,100000,null,483675.3,0,0,483675.3,483675.3,810000,{"$error":"#REF!"},0,810000,0,0,0,810000]
[{"$nulls":4},"05476",null,"810422",null,"150","422",{"$nulls":7},422000,"Трошкови путовања",{"$nulls":4},20000,0,20000,20000,null,null,20000,20000,null,0,0,0,{"$nulls":13},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,"Услуге по уговору",{"$nulls":4},700000,698690,700000,700000,null,null,700000,700000,700000,685170.9,483675.3,216324.7,{"$nulls":4},700000,null,null,null,335826,201495.6,700000,700000,810000,810000,null,null,483675.3,null,null,483675.3,483675.3,810000,{"$error":"#REF!"},null,810000,null,null,null,810000,1.1571428571428573,{"$nulls":4},423000]
[{"$nulls":4},"05476",null,"810426",null,"150","426",{"$nulls":7},426000,"Материјал",{"$nulls":4},10000,0,10000,10000,null,null,10000,10000,null,0,0,0,{"$nulls":13},0,10000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[]
[{"$nulls":11},980,{"$nulls":6},"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,0,0,0,526714,0,0,0,279675.24,238095.24,730237.81,434714,800000,800000,8000,null,367905.66,0,0,367905.66,367905.66,800000,{"$error":"#REF!"},0,800000,0,0,0,800000]
[{"$nulls":18},"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,0,0,0,526714,0,0,0,279675.24,238095.24,730237.81,434714,800000,800000,8000,null,367905.66,0,0,367905.66,367905.66,800000,{"$error":"#REF!"},0,800000,0,0,0,800000,1.0955335221549265]
[]
[{"$nulls":4},"05476",null,"810472",null,"980","472",{"$nulls":5},195,null,472000,"Подстицајна средства за младе таленте                     ",4500000,3378143,277095,291000,291000,266151.88,291000,326714.28,null,null,326714.28,326714.28,426714,326285.66,326285.66,100428.34000000003,{"$nulls":4},426714,null,null,null,238095.24,211428.57,622237.81,326714,692000,692000,null,null,326285.66,null,null,326285.66,326285.66,692000,{"$error":"#REF!"},null,692000,null,null,null,692000,1.1121149966762707,{"$nulls":4},472000]
[{"$nulls":4},"05476",null,"810472",null,"980","472",{"$nulls":5},195,null,472000,"Дотација Регионалног центра за младе таленте               ",100000,97689,100000,100000,100000,54110,100000,100000,null,null,100000,100000,100000,99625.98,41620,58380,{"$nulls":4},100000,null,null,null,41580,26666.67,108000,108000,108000,108000,8000,null,41620,null,null,41620,41620,108000,{"$error":"#REF!"},null,108000,null,null,null,108000,1,{"$nulls":4},472000]
[{"$nulls":5},"1301-П9",{"$nulls":11},"01","Оснивање аматерског позоришта",{"$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,null,0,0,0,0,0,0,null,null,0,null,0]
[]
[{"$nulls":11},160,{"$nulls":6},"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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810422",null,"160","422",{"$nulls":7},422000,"Трошкови путовања",{"$nulls":4},0,0,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"810423",null,"160","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":4},115000,115000,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"810426",null,"160","426",{"$nulls":7},426000,"Материјал",{"$nulls":4},0,0,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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","\"Дани младих \"",{"$nulls":4},75200,75200,215000,215000,0,0,215000,215000,218600,217850,83600,135000,null,0,0,0,218600,0,0,0,0,0,0,0,0,0,95000,0,83600,0,0,83600,83600,0,{"$error":"#REF!"},0,0,0,0,0,0]
[]
[{"$nulls":11},160,{"$nulls":6},"Опште јавне услуге некласификоване на другом месту",null,null,0,0,75200,75200,215000,215000,0,0,215000,215000,218600,217850,83600,135000,null,0,0,0,218600,0,0,0,0,0,0,0,0,0,95000,null,83600,0,0,83600,83600,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810422",null,"160","422",{"$nulls":7},422000,"Трошкови путовања",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"810423",null,"160","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":4},35200,35200,80000,80000,null,null,80000,80000,83600,83600,83600,0,{"$nulls":4},83600,{"$nulls":8},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",{"$nulls":7},426000,"Материјал",{"$nulls":4},40000,40000,135000,135000,null,null,135000,135000,135000,134250,0,135000,{"$nulls":4},135000,{"$nulls":8},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","Пројекат \"Упознај Србију\"",{"$nulls":4},124500,124500,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,120000,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[]
[{"$nulls":11},160,{"$nulls":6},"Опште јавне услуге некласификоване на другом месту",null,null,0,0,124500,124500,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,120000,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810422",null,"160","422",{"$nulls":7},422000,"Трошкови путовања",{"$nulls":4},110000,110000,0,0,null,null,0,0,null,0,0,0,{"$nulls":13},0,120000,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"810423",null,"160","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":4},14500,14500,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":25},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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","Пројекат \"Школа стр.језика и ликов.радионица\"",{"$nulls":4},82500,82500,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,290000,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[]
[{"$nulls":11},160,{"$nulls":6},"Опште јавне услуге некласификоване на другом месту",null,null,0,0,82500,82500,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,290000,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810422",null,"160","422",{"$nulls":7},422000,"Трошкови путовања",{"$nulls":4},0,0,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"810423",null,"160","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":4},82500,82500,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,90000,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"810426",null,"160","426",{"$nulls":7},426000,"Материјал",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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","Пројекат \"Фонд омладинских идеја\"",{"$nulls":4},27000,27000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[]
[{"$nulls":11},160,{"$nulls":6},"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,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810423",null,"160","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":4},27000,27000,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"810426",null,"160","426",{"$nulls":7},426000,"Материјал",{"$nulls":4},0,0,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[null,null,null,"14-П1",null,"1301-П14",{"$nulls":11},"01","Израда локал.акци.плана за младе за пер. 2016-2020 год.",{"$nulls":4},0,0,70000,70000,0,0,70000,70000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,30000,0,0,0,0,0,0,70000,{"$error":"#REF!"},0,70000,0,0,0,70000]
[]
[{"$nulls":11},160,{"$nulls":6},"Опште јавне услуге некласификоване на другом месту",null,null,0,0,null,null,70000,70000,0,0,70000,70000,0,0,0,0,null,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,30000,null,0,0,0,0,0,70000,{"$error":"#REF!"},0,70000,0,0,0,70000]
[{"$nulls":4},"05476",null,"810422",null,"160","422",{"$nulls":7},422000,"Трошкови путовања",{"$nulls":6},15000,15000,null,null,15000,15000,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"810423",null,"160","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":6},35000,35000,null,null,35000,35000,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"810426",null,"160","426",{"$nulls":5},90,null,426000,"Материјал",{"$nulls":6},20000,20000,null,null,20000,20000,null,0,0,0,{"$nulls":10},70000,70000,70000,70000,30000,null,0,null,null,0,0,70000,{"$error":"#REF!"},null,70000,null,null,null,70000,1,{"$nulls":4},511200]
[{"$nulls":5},"1301-П15",{"$nulls":11},"01","Помоћ младима из руралних подручја",{"$nulls":4},0,0,85000,85000,0,0,85000,85000,24500,24500,24500,0,null,0,0,0,24500,0,0,0,0,0,0,0,0,0,0,0,24500,0,0,24500,24500,0,{"$error":"#REF!"},0,0,0,0,0,0]
[]
[{"$nulls":11},160,{"$nulls":6},"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,null,24500,0,0,24500,24500,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"05476",null,"810422",null,"160","422",{"$nulls":7},422000,"Трошкови путовања",{"$nulls":6},30000,30000,null,null,30000,30000,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":4},"05476",null,"810423",null,"160","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":6},45000,45000,null,null,45000,45000,24500,24500,24500,0,{"$nulls":4},24500,{"$nulls":8},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",{"$nulls":7},426000,"Материјал",{"$nulls":6},10000,10000,null,null,10000,10000,null,0,0,0,{"$nulls":13},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[null,null,"05476","17",null,"0501",{"$nulls":12},"ПРОГРАМ 17 - Енергетска ефикасност",{"$nulls":4},5500000,3369515.6,3930000,2527468.07,0,2130000,4657468.07,4657468.07,1000000,515520,0,1000000,0,0,0,0,1000000,39000,1000000,484480,412416,412416,11010000,11010000,3010000,3494480,0,0,744555.41,0,0,744555.41,744555.41,3010000,{"$error":"#REF!"},0,1494480,0,0,0,3494480]
[]
[null,null,null,"17-1",null,"0501-0001",{"$nulls":11},"01","Унапр.и побољ.енерг.еф.и употр.обновљ.извор.енерг.",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,0,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[]
[{"$nulls":11},483,{"$nulls":6},"Истраживање и развој - гориво и енергија",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,0,null,0,0,0,0,0,10000,{"$error":"#REF!"},0,10000,0,0,0,10000]
[{"$nulls":4},"05476",null,"400423",null,"483","423",{"$nulls":7},423000,"Услуге по уговору",{"$nulls":10},0,{"$nulls":4},0,{"$nulls":19},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":4},"05476",null,"400422",null,"483","422",{"$nulls":7},422000,"Трошкови путовања",{"$nulls":10},0,{"$nulls":4},0,{"$nulls":19},0,{"$nulls":4},0]
[{"$nulls":4},"05476",null,"400426",null,"483","426",{"$nulls":5},124,null,426000,"Материјал",{"$nulls":10},0,{"$nulls":4},0,{"$nulls":10},10000,10000,10000,10000,0,null,0,null,null,0,0,10000,{"$error":"#REF!"},null,10000,null,null,null,10000,1,{"$nulls":4},481000]
[null,null,null,"17-П1",null,"0501-П1",{"$nulls":11},"01","Пројекат LED расвете",{"$nulls":4},0,0,0,727468.07,0,0,727468.07,727468.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000000,10000000,2000000,2000000,0,0,744555.41,0,0,744555.41,744555.41,2000000,0,0,0,0,0,0,2000000]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",{"$nulls":7},727468.07,null,null,727468.07,727468.07,0,0,0,{"$nulls":5},0,null,null,null,0,0,10000000,10000000,2000000,2000000,0,0,744555.41,0,0,744555.41,744555.41,2000000,0,0,0,0,0,0,2000000]
[{"$nulls":4},"05476",{"$nulls":21},0,null,null,null,0,0,0,0,{"$nulls":5},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",{"$nulls":5},151,null,511000,"Капитално одржавање",{"$nulls":7},727468.07,null,null,727468.07,727468.07,{"$nulls":14},10000000,10000000,2000000,2000000,null,null,744555.41,null,null,744555.41,744555.41,2000000,{"$nulls":6},2000000,0.2]
[null,null,null,"17-П2",null,"0501-П2",{"$nulls":11},"01","Изградња трафостаница и електро-енер.објеката",{"$nulls":4},5500000,3369515.6,3930000,1800000,0,2130000,3930000,3930000,1000000,515520,0,1000000,0,0,0,0,1000000,39000,1000000,484480,412416,412416,1000000,1000000,1000000,1484480,0,0,0,0,0,0,0,1000000,{"$error":"#REF!"},0,1484480,0,0,0,1484480]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",300000,300000,1583089,3500000,5500000,3369515.6,3930000,1800000,0,2130000,3930000,3930000,1000000,515520,0,1000000,null,0,0,0,1000000,39000,1000000,484480,412416,412416,1000000,1000000,1000000,1484480,0,null,0,0,0,0,0,1000000,{"$error":"#REF!"},0,1484480,0,0,0,1484480]
[{"$nulls":4},"05476",null,"620424",null,"620","424",{"$nulls":7},424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,null,0,0,null,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":4},"05476",null,"620500",null,"620","511",null,null,null,152,null,152,null,511000,"Изградња електро-енергетских објеката",300000,300000,1583089,3500000,5500000,3369515.6,3930000,1800000,null,2130000,3930000,3930000,1000000,515520,0,1000000,{"$nulls":4},1000000,39000,1000000,484480,412416,412416,1000000,1000000,1000000,1484480,null,null,0,null,null,0,0,1000000,{"$error":"#REF!"},null,1484480,null,null,null,1484480,1,{"$nulls":4},511000]
[{"$nulls":5},"474-00",{"$nulls":11},"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,0,0,0,1718959,0,0,0,0,0,0,0,0,0,0,0,1418958.8,0,0,1418958.8,1418958.8,0,0,0,0,0,0,0,0]
[{"$nulls":34},0,{"$nulls":24},0]
[{"$nulls":4},70129,null,"400500",null,"620","511",null,620,{"$nulls":5},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,null,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$nulls":5},511300]
[{"$nulls":4},70129,{"$nulls":13}," - реконструкција градског језгра",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0]
[{"$nulls":4},70129,{"$nulls":13}," - реконструкција других локалних путева",2300000,1823281,{"$nulls":4},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0]
[{"$nulls":4},70129,{"$nulls":13}," - ред.и повр.одрж.локал.путн.мреже (наменска средства)",19079000,17347247,1723796,1723796,null,null,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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":13}," - Реконструкција некатегорисаног пута Шљивова - Ставе",5718855,5718854,{"$nulls":4},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0]
[{"$nulls":4},70129,{"$nulls":13}," - Санација и адаптација локалног пута Л19 ",7998000,7976028,{"$nulls":4},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0]
[{"$nulls":4},70129,{"$nulls":13}," - Реконструкција општинског  пута Л22 Мојковић(школа)Равнаја ",4255200,4255200,{"$nulls":4},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,"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,null,0,null,null,0,0,0,null,0,0,0,0,0,0,{"$nulls":5},511200]
[{"$nulls":4},70129,{"$nulls":13}," - Учешће у изградњи водовода у Белој Цркви",{"$nulls":4},58800,58800,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,0,0]
[{"$nulls":4},70129,{"$nulls":13}," - Водозахвати градског насеља Крупањ",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,0,0]
[{"$nulls":4},70129,{"$nulls":13}," - Водозахвати по другим Месним Заједницама",960506,934442,214040,214040,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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":13}," - Учешће у изградњи водовода у Завлаци",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,"Изградња канализације у МЗ Крупањ (Радничка улица)",3500000,null,2717297,2720000,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":4},70129,null,"400500",null,"474","511",null,474,{"$nulls":5},511000,"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,null,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$nulls":5},511000]
[{"$nulls":4},70129,{"$nulls":13}," - Учешће у донаторским пројект.(канцеларија за младе)",913000,909561,665056,950000,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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":13}," - 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,null,null,null,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":13}," - Други донаторски пројекти",184286,126519,23871,363385,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,0,0]
[{"$nulls":4},70129,null,"400500",null,"810","511",null,810,{"$nulls":5},511300,"Реконструкција спортске хале",8000000,null,6896933,6896933,11996.45,11996.45,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,{"$nulls":13},"Капитално одржавање објјеката индиректних корисника",5933043,5850009,8190686,8571884,null,null,300000,300000,0,0,300000,300000,0,0,0,0,null,0,0,0,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},70129,null,"400500",null,"912","511",null,912,{"$nulls":5},511300,"Капитално одржавање зграда и објеката(О.Ш.Кр.)",1735630,1735630,2669922,2700000,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,{"$nulls":5},511300,"Капитално одржавање зграда и објеката(О.Ш.Б.Ц.)",1143904,1143904,1639651,1830000,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,{"$nulls":5},511200,"Изградња рукомет.и фудбал.игралишта(Сред.Шк.)",412838,412838,1339229,1500000,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,{"$nulls":5},511300,"Капитално одржавање зграда и објеката(вртић)",670192,670192,1861824,1861824,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,{"$nulls":5},511300,"Капитално одржавање зграда и објеката Дома здравља",130696,123401,415580,415580,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,{"$nulls":5},511300,"Капит.одржав.зград.и објек. Дома пенз.(Цент.за соц.рад)",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,0,0,{"$nulls":5},511300]
[{"$nulls":4},70129,null,"400500",null,"474","511",null,474,{"$nulls":5},511300,"Капитално одржавање зграде ТО",null,null,21698,21698,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,null,0,{"$nulls":5},511300]
[{"$nulls":4},70129,null,"400500",null,"474","511",null,474,{"$nulls":5},511300,"Учешћ.општ.у осн.капиталу ЈУП \"План\" Шабац",null,null,3000,3000,null,null,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,null,0,{"$nulls":5},511300]
[{"$nulls":4},70129,null,"400500",null,"474","511",null,"474",{"$nulls":5},511000,"Санација дома МЗ Бањевац",375000,299261,{"$nulls":4},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":5},511000,"Санација дома МЗ Липеновић",47000,47000,{"$nulls":4},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":4},70129,null,"400500",null,"474","511",null,"474",{"$nulls":5},511000,"Санација дома МЗ Завлака",1063273,1063273,{"$nulls":4},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":5},511000,"Санација дома МЗ Дворска",260000,260000,null,null,133948,133948,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":5},511000,"Санација дома МЗ Бела Црква",84310,84310,null,null,65061.12,65061.12,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,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",{"$nulls":5},511000,"Kречење просторија суда",{"$nulls":4},62500,62500,0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,null,0]
[{"$nulls":4},70129,null,"400423",null,"474","423",null,"474",{"$nulls":5},423000,"Пројекат \"Вртићи без граница\"",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,null,null,null,0]
[{"$nulls":4},70129,null,"400500",null,"630","511",null,630,{"$nulls":5},511000,"Систем за пречишћавање воде у издвојеним одељењима ОШ у Толисавцу, Богоштици и попрака хлорината у Шљивови",{"$nulls":4},211896,211896,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0]
[{"$nulls":4},70129,null,"400500",null,"630","511",null,630,{"$nulls":5},511000,"Реконструкција доводног водовода за амбуланту у Мојковићу",{"$nulls":4},599724,599724,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0]
[{"$nulls":4},70129,null,"400500",null,"474","512",null,"474",{"$nulls":5},511000,"Реконструкција канцеларије МЗ Цветуља",{"$nulls":6},300000,300000,null,null,300000,300000,null,0,0,0,{"$nulls":4},300000,{"$nulls":8},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,"Капит.одрж.Дома здравља-Куповина РТГ",{"$nulls":7},96462,null,null,96462,96462,96462,96462,96462,{"$nulls":5},96462,{"$nulls":8},0,null,null,96462,null,null,96462,96462]
[{"$nulls":4},70129,null,"400500",null,"720","511",null,"720",{"$nulls":5},511000,"Капит.одрж.Дома здравља-Куповина комарника",{"$nulls":7},203112,null,null,203112,203112,203112,203112,203112,{"$nulls":5},203112,{"$nulls":8},0,null,null,203112,null,null,203112,203112]
[{"$nulls":4},70129,null,"400500",null,"630","511",null,"630",{"$nulls":5},511000,"Учешће у реконстр.изворишта \"Лазе\"",{"$nulls":7},527044.8,null,null,527044.8,527044.8,527045,527044.8,527044.8,{"$nulls":5},527045,{"$nulls":8},0,null,null,527044.8,null,null,527044.8,527044.8]
[{"$nulls":4},70129,null,"400500",null,"474","511",null,"474",{"$nulls":5},511000,"Учешће у санација воденице у МЗ Толисавац",{"$nulls":7},31000,null,null,31000,31000,31000,31000,31000,{"$nulls":5},31000,{"$nulls":8},0,null,null,31000,null,null,31000,31000]
[{"$nulls":4},70129,null,"400500",null,"474","515",null,"474",{"$nulls":5},515100,"Припрема и штампање монографије Општине Крупањ",{"$nulls":7},561340,null,null,561340,561340,561340,561340,561340,{"$nulls":5},561340,{"$nulls":8},0,null,null,561340,null,null,561340,561340]
[{"$nulls":4},70129,null,"400500",null,"474","512",null,"474",{"$nulls":5},512000,"Канцеларијски намештај у амбуланти у Мојковићу",{"$nulls":4},105372.79,105372.79,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0]
[{"$nulls":4},70129,null,"400500",null,"474","512",null,"474",{"$nulls":5},512000,"Медицински намештај у амбуланти у Мојковићу",{"$nulls":4},294109.4,294109.4,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0]
[{"$nulls":4},70129,null,"400500",null,"474","512",null,"474",{"$nulls":5},511300,"Капит.одржав.зград.и објек.-Јарболи и заставе",{"$nulls":4},186220.8,186220.8,{"$nulls":5},0,0,0,0,0,{"$nulls":4},0,{"$nulls":9},0,null,0,null,null,null,0]
[{"$nulls":4},70129,null,"400500",null,"630","511",null,630,{"$nulls":5},511300,"Учешће у реконстр.додатних извора на извориштима",{"$nulls":4},599940,599940,{"$nulls":5},0,0,0,0,{"$nulls":5},0,{"$nulls":9},0,null,0,null,null,null,0]
[{"$nulls":4},70129,null,"912500",null,"912","511",null,"912",{"$nulls":5},511300,"Санација ОШ МЗ Толисавац",{"$nulls":4},133263.68,133263.68,{"$nulls":5},0,0,0,0,{"$nulls":5},0,{"$nulls":9},0,null,0,null,null,null,0]
[{"$nulls":4},70129,null,"400500",null,"111","511",null,111,{"$nulls":5},511000,"Зграде и објекти(председ.општине)",10200,10200,{"$nulls":4},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":4},70129,null,"400500",null,"630","511",null,630,{"$nulls":5},511200,"Пројекат грејања јавних предузећа",null,null,1303910,1399950,null,null,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":4},70129,null,"400500",null,"720","511",null,720,{"$nulls":5},511200,"Пројекат грејања амбуланте у МЗ Дворска",null,null,239782,239782,null,null,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0]
[{"$nulls":4},70129,{"$nulls":13},"Машине и опрема индиректних корисника",1174526,1156042,1433747,1445309,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,{"$nulls":4},0]
[{"$nulls":4},70129,null,"400500",null,"911","512",null,911,{"$nulls":5},512600,"Опрема за образ., културу и спорт(вртић)",29808,29808,238176,238176,null,null,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0,{"$nulls":5},512600]
[{"$nulls":4},70129,null,"400500",null,"912","512",null,912,{"$nulls":5},512600,"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,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0,{"$nulls":5},512600]
[{"$nulls":4},70129,null,"400500",null,"912","512",null,912,{"$nulls":5},512200,"Административна опрема(О.Ш.Б.Ц.)                             ",200000,197810,95580,100000,null,null,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0,{"$nulls":5},512200]
[{"$nulls":4},70129,null,"400500",null,"912","512",null,912,{"$nulls":5},512600,"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,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},512600]
[{"$nulls":4},70129,null,"400500",null,"912","512",null,912,{"$nulls":5},512900,"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,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},512900]
[{"$nulls":4},70129,null,"400500",null,"922","512",null,922,{"$nulls":5},512600,"Опрема за образ., културу и спорт(Сред.Шк.)",187162,170868,378627,379480,null,null,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,0,0,{"$nulls":5},512600]
[{"$nulls":4},70129,null,"400500",null,"720","512",null,720,{"$nulls":5},512100,"Маш.и опр.Дома здравља(куповина специјализ.возила)",null,null,1426488,1428489,null,null,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},512100]
[{"$nulls":4},70129,null,"400500",null,"720","512",null,720,{"$nulls":5},512200,"Машине и опрема Дома здравља(админ.опрема)",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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,{"$nulls":5},512500,"Машине и опрема Дома здравља(медиц.и лабарат.опрема)",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},512500]
[{"$nulls":4},70129,null,"400500",null,"620","512",null,620,{"$nulls":5},512100,"Куповина теренског возила(ЈП \"Пут\")",null,null,1089990,1100000,null,null,0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},512100]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0]
[{"$nulls":17},"01","ПРЕНЕТЕ АКТИВНОСТИ ЈАВНИХ ПРЕДУЗЕЋА",{"$nulls":12},720481,720481.85]
[]
[{"$nulls":4},"05476",null,null,null,660,"424",null,660,{"$nulls":5},424000,"Уређивање и одржавање зеленила",{"$nulls":12},0]
[{"$nulls":4},"05476",null,null,null,510,"424",null,510,{"$nulls":5},424000,"Специјализоване услуге (изнош.смећа у Месним Заједницама)"]
[{"$nulls":4},"05476",null,null,null,540,"424",null,540,{"$nulls":5},424000,"Специјализоване услуге (АЗИЛ)"]
[{"$nulls":4},"05476",null,"630424",null,630,"424",null,630,{"$nulls":5},424000,"Капит.одрж.водовода (ванбуџ.корисници)-вода",{"$nulls":12},685244,685244.85]
[{"$nulls":4},"05476",null,"630500",null,630,"511",null,630,{"$nulls":5},511000,"Капит.одрж.локал.путева (ванбуџ.корисници)",{"$nulls":12},35237,35237]
[{"$nulls":4},"05476",null,null,null,620,"424",null,620,{"$nulls":5},424000,"Услуга чишћења"]
[{"$nulls":4},"05476",null,null,null,660,"4511",null,660,{"$nulls":5},451100,"ЈП \"ПУТ\" - субвенције за гробље"]
[{"$nulls":4},"05476",null,null,null,640,"423",null,640,{"$nulls":5},423000,"Услуге по уговору (одржавање јавне расвете)",{"$nulls":13},0]
[{"$nulls":4},"05476",null,null,null,640,"424",null,640,{"$nulls":5},424000,"Енергетске услуге",{"$nulls":12},0]
[{"$nulls":4},"05476",{"$nulls":13}," - електрична расвета ( из буџета )"]
[{"$nulls":4},"05476",null,null,null,640,"426",null,640,{"$nulls":5},426000,"Материјал за расвету                                      "]
[{"$nulls":17},"01","ПРЕНЕТЕ АКТИВНОСТИ ЈАВНИХ ПРЕДУЗЕЋА",{"$nulls":12},0,0]
[{"$nulls":31},0,0]
[{"$nulls":4},"05476",null,null,null,"451","511",null,451,{"$nulls":5},511000,"Капитално одржавање локалних путева",{"$nulls":12},0,0]
[{"$nulls":18}," - интервентно одржавање путева и улица"]
[{"$nulls":18}," - редовно одржавање путева и улица"]
[null,null,70127,{"$nulls":15},"КОМУНАЛНА ПОТРОШЊА",{"$nulls":4},24147137.38,20217637.32,40850744,41257604,0,0,41257604,41257604,57894138,54418635.45,9442049.18,48452088.82,null,0,0,0,19327375,0,0,0,0,0,0,0,0,0,0,null,37455735.54,0,0,37455735.54,37455735.54,0,null,null,0,null,0]
[{"$nulls":18},"ЈКП \" 1.МАЈ \"",{"$nulls":4},20934664.38,19178883.1,22494902,22901762,0,0,22901762,22901762,18971889,15505267.03,8846197.69,10125691.31,null,0,0,0,16979973,0,0,0,0,0,0,0,0,0,0,null,10956357.69,0,0,10956357.69,10956357.69,0,null,null,0,null,0]
[{"$nulls":5},"0601",{"$nulls":12},"ПРОГРАМ 2 - КОМУНАЛНА ДЕЛАТНОСТ",{"$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,null,10956357.69,0,0,10956357.69,10956357.69,0,null,null,0,null,0]
[{"$nulls":5},"0601-0001",{"$nulls":11},"01","Водоснабдевање",{"$nulls":4},18934664.38,18878883.1,20494902,20494902,0,0,20494902,20494902,16374729,13098107.03,8846197.69,7528531.3100000005,null,0,0,0,16789973,0,0,0,0,0,0,0,0,0,0,null,8846197.69,0,0,8846197.69,8846197.69,0,null,null,0,null,0]
[{"$nulls":11},630,{"$nulls":6},"Водоснабдевање",18000000,17349205,20139032,20139032,18934664.38,18878883.1,20494902,20494902,0,0,20494902,20494902,16374729,13098107.03,8846197.69,7528531.3100000005,null,0,0,0,16789973,0,0,0,0,0,0,0,0,0,0,null,8846197.69,0,0,8846197.69,8846197.69,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":4},"70127m",null,"630421",null,"630","421",{"$nulls":7},421000,"Стални трошкови",{"$nulls":12},270000,270000,null,270000,{"$nulls":24},0,{"$nulls":9},411000]
[{"$nulls":4},"70127m",null,"630424",null,"630","424",{"$nulls":7},424000,"Капит.одржав.водовода (ванбуџетски корисници)-вода                  ",18000000,17349205,20139032,20139032,18934664.38,18878883.1,20494902,20494902,null,null,20494902,20494902,16104729,12828107.03,8846197.69,7258531.3100000005,{"$nulls":4},16789973,{"$nulls":8},0,null,null,8846197.69,null,null,8846197.69,8846197.69,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":34},0,{"$nulls":24},0,{"$nulls":9},482000]
[{"$nulls":5},"0601-0002",{"$nulls":11},"01","Управљање отпадним водама",{"$nulls":4},1100000,0,1100000,1100000,0,0,1100000,1100000,1733500,1633500,0,1733500,null,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,null,1336500,0,0,1336500,1336500,0,null,null,0,null,0]
[{"$nulls":11},510,{"$nulls":6},"Управљање отпадом",810000,810000,1782000,1810000,1100000,0,1100000,1100000,0,0,1100000,1100000,1733500,1633500,0,1733500,null,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,null,1336500,0,0,1336500,1336500,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":34},0,{"$nulls":24},0,{"$nulls":9},411000]
[{"$nulls":4},"70127m",null,"500424",null,"510","424",{"$nulls":7},424000,"Специјализоване услуге (ванбуџ.корисници)-смеће  ",{"$nulls":4},1100000,0,1100000,1100000,null,null,1100000,1100000,100000,0,0,100000,{"$nulls":4},100000,{"$nulls":8},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,"Специјализоване услуге (изнош.смећа у Месним Зајед.)                ",810000,810000,1782000,1810000,{"$nulls":8},1633500,1633500,null,1633500,{"$nulls":13},0,null,null,1336500,null,null,1336500,1336500,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":34},0,{"$nulls":24},0,{"$nulls":9},482000]
[{"$nulls":5},"0601-0003",{"$nulls":11},"01","Oдржавање депонија",{"$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,null,406860,0,0,406860,406860,0,null,null,0,null,0]
[{"$nulls":11},510,{"$nulls":6},"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,null,406860,0,0,406860,406860,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":34},0,{"$nulls":24},0,{"$nulls":9},411000]
[{"$nulls":4},"70127m",null,"500424",null,"510","424",{"$nulls":7},424000,"Специјализоване услуге (ванбуџетски корисници) ",{"$nulls":4},500000,0,500000,500000,null,null,500000,500000,50000,0,0,50000,{"$nulls":4},50000,{"$nulls":8},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":4},"70127m",null,"500424",null,"510","424",{"$nulls":7},424000,"Специјализоване услуге (буџетски корисници) ",{"$nulls":6},0,406860,null,null,406860,406860,406860,406860,null,406860,{"$nulls":13},0,null,null,406860,null,null,406860,406860,null,null,null,0,{"$nulls":9},482000]
[{"$nulls":5},"0601-0006",{"$nulls":11},"01","Паркинг сервис",{"$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,null,0,0,0,0,0,0,null,null,0,null,0]
[{"$nulls":11},451,{"$nulls":6},"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,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":34},0,{"$nulls":24},0,{"$nulls":9},411000]
[{"$nulls":4},"70127m",null,"451423",null,"451","423",{"$nulls":7},423000,"Услуге по уговору                             ",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},423000]
[{"$nulls":4},"70127m",null,"451426",null,"451","426",{"$nulls":7},426000,"Материјал                                        ",{"$nulls":6},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,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":34},0,{"$nulls":24},0,{"$nulls":9},482000]
[{"$nulls":5},"0601-0007",{"$nulls":11},"01","Уређивање, одржавање и коришћење пијаца",{"$nulls":4},100000,0,100000,100000,0,0,100000,100000,10000,0,0,10000,null,0,0,0,10000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,0,null,0]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",0,0,0,0,100000,0,100000,100000,0,0,100000,100000,10000,0,0,10000,null,0,0,0,10000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":34},0,{"$nulls":24},0,{"$nulls":9},411000]
[{"$nulls":4},"70127m",null,"620424",null,"620","424",{"$nulls":7},424000,"Специјализоване услуге(ванбуџ.корис.)-Пијаце  ",{"$nulls":4},100000,0,100000,100000,null,null,100000,100000,10000,0,0,10000,{"$nulls":4},10000,{"$nulls":8},0,null,null,0,null,null,0,0,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},482000]
[{"$nulls":5},"0601-0014",{"$nulls":11},"01","Остале комуналне услуге - БАЗЕН",null,null," -   Базен",null,300000,300000,300000,300000,0,0,300000,300000,30000,0,0,30000,null,0,0,0,30000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,0,null,0]
[{"$nulls":11},620,{"$nulls":6},"Развој заједнице",0,0,0,0,300000,300000,300000,300000,0,0,300000,300000,30000,0,0,30000,null,0,0,0,30000,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":34},0,{"$nulls":24},0,{"$nulls":9},411000]
[{"$nulls":4},"70127m",null,"620424",null,"620","424",{"$nulls":7},424000,"Специјализоване услуге (ванбуџетски корисници)-Базен  ",{"$nulls":4},300000,300000,300000,300000,null,null,300000,300000,30000,0,0,30000,{"$nulls":4},30000,{"$nulls":8},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,"Специјализоване услуге (из Буџета)-Базен  ",{"$nulls":6},0,0,null,null,0,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,0,0,0,null,null,0,{"$nulls":9},482000]
[{"$nulls":5},"0601-0014",{"$nulls":11},"01","Остале комуналне услуге - АЗИЛ    ",null,null," -     Азил",null,0,0,0,0,0,0,0,0,366800,366800,0,366800,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,366800,0,0,366800,366800,0,null,null,0,null,0]
[{"$nulls":11},540,{"$nulls":6},"Заштита биљног и животињског света и крајолика",710869,710869,213055,500000,0,0,0,0,0,0,0,0,366800,366800,0,366800,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,366800,0,0,366800,366800,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":34},0,{"$nulls":24},0,{"$nulls":9},411000]
[{"$nulls":4},"70127m","70127540424","500424",null,"540","424",{"$nulls":7},424000,"Специјализоване услуге - АЗИЛ",710869,710869,213055,500000,{"$nulls":8},366800,366800,null,366800,{"$nulls":13},0,null,null,366800,null,null,366800,366800,null,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},423000]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,{"$nulls":9},482000]
[{"$nulls":18},"ЈП \" ПУТ \"",{"$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,null,26499377.85,0,0,26499377.85,26499377.85,0,null,null,0,null,0]
[{"$nulls":5},"0701",{"$nulls":12},"ПРОГРАМ 7 - ПУТНА ИНФРАСТРУКТУРА",{"$nulls":4},1700000,0,1700000,1700000,0,0,1700000,1700000,23277423,23277422.450000003,0,23277423,null,0,0,0,1334929,0,0,0,0,0,0,0,0,0,0,null,14201763.21,0,0,14201763.21,14201763.21,0,null,null,0,null,0]
[{"$nulls":5},"0701-0002",{"$nulls":11},"01","Одржавање путева",{"$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,null,14201763.21,0,0,14201763.21,14201763.21,0,null,null,0,null,0]
[{"$nulls":11},451,{"$nulls":6},"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,null,14201763.21,0,0,14201763.21,14201763.21,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":34},0,{"$nulls":24},0,{"$nulls":9},411000]
[{"$nulls":4},"70127p",null,"451500",null,"451","511",{"$nulls":7},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":8},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,"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,null,14201763.21,0,0,14201763.21,14201763.21,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},424000]
[{"$nulls":18}," - интервентно одржавање путева и улица",1491905,486089,null,1491905,{"$nulls":8},1806862,1806861.53,null,1806862,{"$nulls":13},0,null,null,856345.63,null,null,856345.63,856345.63,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":18}," - редовно одржавање путева и улица",20000000,19440611,16469350,16800000,{"$nulls":8},20135632,20135631.92,null,20135632,{"$nulls":13},0,null,null,13345417.58,null,null,13345417.58,13345417.58,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"0601",{"$nulls":12},"ПРОГРАМ 2 - КОМУНАЛНА ДЕЛАТНОСТ",{"$nulls":4},1512473,1038754.22,16655842,16655842,0,0,16655842,16655842,15644826,15635945.969999999,595851.49,15048974.51,null,0,0,0,1012473,0,0,0,0,0,0,0,0,0,0,null,12297614.639999999,0,0,12297614.639999999,12297614.639999999,0,null,null,0,null,0]
[{"$nulls":5},"0601-0008",{"$nulls":11},"01","Јавна хигијена",{"$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,null,4275000,0,0,4275000,4275000,0,null,null,0,null,0]
[{"$nulls":11},620,{"$nulls":6},"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,null,4275000,0,0,4275000,4275000,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":34},0,{"$nulls":24},0]
[{"$nulls":34},0,{"$nulls":24},0,{"$nulls":9},424000]
[{"$nulls":4},"70127p",null,"620424",null,"620","424",{"$nulls":7},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,null,4275000,0,0,4275000,4275000,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},424000]
[{"$nulls":18}," - чишћење града",6108202,6108202,5700000,5700000,null,null,5700000,5700000,null,null,5700000,5700000,5225000,5225000,null,5225000,{"$nulls":13},0,null,null,4275000,null,null,4275000,4275000,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":25},0,0,null,null,null,0,0,null,null,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,{"$nulls":6},0,null,null,0]
[{"$nulls":5},"0601-0009",{"$nulls":11},"01","Уређење и одржавање зеленила",{"$nulls":4},0,0,300000,300000,0,0,300000,300000,300000,300000,0,300000,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,112901.04,0,0,112901.04,112901.04,0,null,null,0,null,0]
[{"$nulls":11},660,{"$nulls":6},"Послови становања и заједнице некласификовани",0,0,300000,300000,0,0,300000,300000,0,0,300000,300000,300000,300000,0,300000,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,112901.04,0,0,112901.04,112901.04,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":18},"на другом месту",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":34},0,{"$nulls":24},0,{"$nulls":9},424000]
[{"$nulls":4},"70127p",null,"600424",null,"660","424",{"$nulls":7},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,null,112901.04,0,0,112901.04,112901.04,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},424000]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":18}," - уређивање и одржавање зеленила",null,null,300000,300000,null,null,300000,300000,null,null,300000,300000,300000,300000,null,300000,{"$nulls":13},0,null,null,112901.04,null,null,112901.04,112901.04,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"0601-0010",{"$nulls":11},"01","Јавна расвета",{"$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,null,6593862.109999999,0,0,6593862.109999999,6593862.109999999,0,null,null,0,null,0]
[{"$nulls":11},640,{"$nulls":6},"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,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",{"$nulls":7},423000,"Услуге по уговору (одржавање јавне расвете)",900000,null,null,900000,null,null,675000,675000,null,null,675000,675000,369469,369469,null,369469,{"$nulls":13},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,"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,null,6345161.56,0,0,6345161.56,6345161.56,0,{"$error":"#REF!"},0,0,null,0,null,0,{"$nulls":5},424000]
[{"$nulls":18}," - електрична расвета ( из буџета )",7955994,7088336,5636821,7955994,null,null,7955994,7955994,null,null,7955994,7955994,7305858,7305858,null,7305858,{"$nulls":13},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",{"$nulls":7},426000,"Материјал за расвету                                      ",683166,630626,487704,683166,null,null,512375,512375,null,null,512375,512375,267941,267941,null,267941,{"$nulls":13},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","Одржавање гробаља и погребне услуге",{"$nulls":4},1512473,1038754.22,1512473,1512473,0,0,1512473,1512473,2176558,2167677.9699999997,595851.49,1580706.51,null,0,0,0,1012473,0,0,0,0,0,0,0,0,0,0,null,1315851.49,0,0,1315851.49,1315851.49,0,null,null,0,null,0]
[{"$nulls":11},660,{"$nulls":6},"Послови становања и заједнице некласификовани",959991,959991,959991,2472464,1512473,1038754.22,1512473,1512473,0,0,1512473,1512473,2176558,2167677.9699999997,595851.49,1580706.51,null,0,0,0,1012473,0,0,0,0,0,0,0,0,0,0,null,1315851.49,0,0,1315851.49,1315851.49,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":18},"на другом месту",{"$nulls":15},0,{"$nulls":24},0]
[{"$nulls":4},"70127p",null,"6004511",null,"660","451",{"$nulls":7},451100,"ЈП \"Пут\" - субвенције за гробље",959991,959991,959991,959991,0,0,0,0,0,0,0,0,880000,880000,0,880000,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,720000,0,0,720000,720000,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},451100]
[{"$nulls":18},"Одржавање и проширење гробља",959991,959991,959991,959991,{"$nulls":8},880000,880000,null,880000,{"$nulls":13},0,null,null,720000,null,null,720000,720000,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":25},0,0,null,null,null,0,0,0,0,0,{"$nulls":4},0,null,null,null,0,0,0,0,0,0,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":4},"70127p",null,"600424",null,"660","424",{"$nulls":7},424000,"Специјал.усл. (ванбуџетски корисници)-део за гробља  ",null,null,null,1512473,1512473,1038754.22,1512473,1512473,null,null,1512473,1512473,1296558,1287677.97,595851.49,700706.51,{"$nulls":4},1012473,{"$nulls":8},0,null,null,595851.49,null,null,595851.49,595851.49,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":18},"Извори финансир. за укупне расходе  :"]
[{"$nulls":17},"01","Приходи из буџета",0,0,0,0,559628114.8900001,448696996.2400003,522162017,436124275.0299998,2000000,97161527,535285802.0299998,535285802.0299998,535723827.67,443386982.44000006,300065813.7099999,228980453.11,180000,303767365,1738083.0300000003,7250000,528346480,26021036.34,93866557,72397362,118248121.96000002,78138713.28000002,414808641,414836445.2,448256692,527904054,61598686,6446575,718213605.3699996,0,27949807.770000003,746163413.1399994,746163036.5299995,447101281,{"$error":"#REF!"},43792470,{"$error":"#REF!"},1130000,119123939,35927939,647027993,0.8484142678493855,{"$nulls":4},"01"]
[{"$nulls":17},"07","Приходи из буџета Републике",{"$nulls":50},"07"]
[{"$nulls":17},"08","Приходи из Донација",{"$nulls":50},"08"]
[{"$nulls":18},"Укупни  расходи ( 1+2+3 )  :",0,0,0,0,559628114.8900001,448696996.2400003,522162017,436124275.0299998,2000000,97161527,535285802.0299998,535285802.0299998,535723827.67,443386982.44000006,300065813.7099999,228980453.11,180000,303767365,1738083.0300000003,7250000,528346480,26021036.34,93866557,72397362,118248121.96000002,78138713.28000002,414808641,414836445.2,448256692,527904054,61598686,6446575,718213605.3699996,0,27949807.770000003,746163413.1399994,746163036.5299995,447101281,{"$error":"#REF!"},43792470,{"$error":"#REF!"},1130000,119123939,35927939,647027993,0.8484142678493855]
[]
[]
[{"$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.",{"$nulls":66},527904054]
[{"$nulls":68},647027993]
[]
[{"$nulls":11},"Члан 4."]
[{"$nulls":5},"I Број : 400 - 555/2017  од   04.07.2017."]
[]
[{"$nulls":7},"ПРЕДСЕДНИК",{"$nulls":30},"ПРЕДСЕДНИК"]
[{"$nulls":7},"СКУПШТИНЕ ОПШТИНЕ ",{"$nulls":30},"СКУПШТИНЕ ОПШТИНЕ "]
[{"$nulls":7},"Драгослав Штефика, с.р.",{"$nulls":30},"Драгослав Штефика, с.р."]
{"$rows_empty":20}
[{"$nulls":29},535285802.0299998]
[{"$nulls":23},559628115.29,448696996.0500001]
[{"$nulls":23},0.39999985694885254,-0.1900002360343933]
[{"$nulls":48},527904054,{"$nulls":14},647027993]
[{"$nulls":25},94330721,94330721]
[{"$nulls":25},-114330721,-114330721]
[]
[{"$nulls":18},411000,56362352,null,57554791,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},53854533,53854533,53854533,0,{"$error":"#REF!"},0,0,null,null,0,0,6404562,{"$error":"#REF!"},0,6404562,6404562,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,53854533,53854533,6404562,0,{"$error":"#REF!"},null,8478221,63441140,0,0,6404562,61367481]
[{"$nulls":18},412000,10156511,null,10348542,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},9721033,9721033,9721033,0,{"$error":"#REF!"},0,0,null,null,0,0,1393377,{"$error":"#REF!"},0,1393377,1393377,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,9721033,9721033,1393377,0,{"$error":"#REF!"},null,1517062,11436496,0,0,1393377,11312811]
[{"$nulls":18},413000,0,null,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,0,0,0,0,{"$error":"#REF!"},null,0,0,0,0,0,0]
[{"$nulls":18},414000,2502000,0,1383932,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},1997514,1997514,1997514,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,1997514,1997514,0,0,{"$error":"#REF!"},null,0,1997514,0,0,0,1997514]
[{"$nulls":18},415000,536539,0,637438,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},841579,841579,841579,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,841579,841579,0,0,{"$error":"#REF!"},null,307230,1148809,0,0,0,841579]
[{"$nulls":18},416000,1275240,0,1231852,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},2277830,2277830,2277830,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,2277830,2277830,0,0,{"$error":"#REF!"},null,0,2277830,0,0,0,2277830]
[{"$nulls":18},421000,20576629,0,16727750,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},18111217,18111217,18111217,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,18111217,18111217,0,0,{"$error":"#REF!"},null,2991592,21442809,0,0,0,18451217]
[{"$nulls":18},421900,215724,0,211952,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},217412,217412,217412,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,217412,217412,0,0,{"$error":"#REF!"},null,0,217412,0,0,0,217412]
[{"$nulls":18},422000,11524946,0,9456630,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},10337860,10337860,10337860,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,10337860,10337860,0,0,{"$error":"#REF!"},null,1943016,12630876,0,0,0,10687860]
[{"$nulls":18},423000,35626594,0,30628610,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},31671465,31671465,31671465,0,{"$error":"#REF!"},0,0,null,null,450000,450000,0,{"$error":"#REF!"},450000,0,450000,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,31671465,31671465,0,0,{"$error":"#REF!"},null,18121775,53621115,450000,0,450000,35499340]
[{"$nulls":18},424000,68907510,0,56662005,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},41605806,41605806,41605806,0,{"$error":"#REF!"},0,0,null,null,100000,100000,0,{"$error":"#REF!"},100000,0,100000,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,41605806,41605806,0,0,{"$error":"#REF!"},null,574660,46243926,100000,0,100000,46019266]
[{"$nulls":18},425000,14155276,0,12072313,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},7434337,7434337,7434337,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,7434337,7434337,0,0,{"$error":"#REF!"},null,540000,{"$error":"#REF!"},0,0,0,8966835]
[{"$nulls":18},426000,11251152.333333334,0,23313865,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},9663638,9663638,9663638,0,{"$error":"#REF!"},0,0,null,null,580000,580000,0,{"$error":"#REF!"},580000,0,580000,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,9663638,9663638,0,0,{"$error":"#REF!"},null,5961515,17618677,580000,0,580000,11657162]
[{"$nulls":18},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,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,0,0,0,0,{"$error":"#REF!"},null,0,0,0,0,0,0]
[{"$nulls":18},441000,5200000,0,3854635,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},2806000,2806000,2806000,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,2806000,2806000,0,0,{"$error":"#REF!"},null,0,2806000,0,0,0,2806000]
[{"$nulls":18},451000,5872014,0,2815430,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},3304773,3304773,3304773,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,3304773,3304773,0,0,{"$error":"#REF!"},null,0,2304773,0,0,0,3304773]
[{"$nulls":18},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,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,11420128,11420128,0,0,{"$error":"#REF!"},null,0,11420128,null,0]
[{"$nulls":18},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,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,0,0,0,0,{"$error":"#REF!"},null,0,0,0,0,0,0]
[{"$nulls":18},472000,20203526,0,19625001,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},21614700,21614700,21614700,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,21614700,21614700,0,0,{"$error":"#REF!"},null,1503996,24808696,0,0,0,23314700]
[{"$nulls":18},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,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,12207947,12207947,0,0,{"$error":"#REF!"},null,1208142,13402551,0,0,0,12297947]
[{"$nulls":18},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,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,4345836,4345836,0,0,{"$error":"#REF!"},null,0,4345836,0,0,0,4345836]
[{"$nulls":18},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,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,2100000,2100000,0,0,{"$error":"#REF!"},null,0,2100000,0,0,0,2100000]
[{"$nulls":18},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,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,12675552,12675552,0,0,{"$error":"#REF!"},null,0,16870552,0,0,0,16870552]
[{"$nulls":18},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,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,1500000,1500000,0,0,{"$error":"#REF!"},null,0,1500000,0,0,0,1500000]
[{"$nulls":18},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,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,3777324,3777324,0,0,{"$error":"#REF!"},null,0,3777324,0,0,0,3777324]
[{"$nulls":18},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,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,12048158,12048158,0,0,{"$error":"#REF!"},null,0,12850223,0,0,0,12850223]
[{"$nulls":18},511200,92406263,0,16612095,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},12790302,12790302,12790302,0,{"$error":"#REF!"},0,0,null,null,0,0,10000000,{"$error":"#REF!"},0,10000000,10000000,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,12790302,12790302,10000000,0,{"$error":"#REF!"},null,0,27880302,0,0,10000000,37880302]
[{"$nulls":18},511300,30788956,0,12447475,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},13426718,13426718,13426718,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,13426718,13426718,0,0,{"$error":"#REF!"},null,0,22475383,0,0,0,22475383]
[{"$nulls":18},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,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,6088000,6088000,0,0,{"$error":"#REF!"},null,0,12945150,0,0,0,12945150]
[{"$nulls":18},512000,5139902,0,339750,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},3977500,3977500,3977500,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,3977500,3977500,0,0,{"$error":"#REF!"},null,0,3977500,0,0,0,3977500]
[{"$nulls":18},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,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,0,0,0,0,{"$error":"#REF!"},null,0,0,0,0,0,0]
[{"$nulls":18},512200,100000,null,393430,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,0,0,0,0,{"$error":"#REF!"},null,0,0,0,0,0,0]
[{"$nulls":18},512500,0,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,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,0,0,0,0,{"$error":"#REF!"},null,0,0,0,0,0,0]
[{"$nulls":18},512600,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,0,0,0,0,{"$error":"#REF!"},null,0,0,0,0,0,0]
[{"$nulls":18},512900,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,0,0,0,0,{"$error":"#REF!"},null,0,0,0,0,0,0]
[{"$nulls":18},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,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,0,0,0,0,{"$error":"#REF!"},null,50000,300000,0,0,0,250000]
[{"$nulls":18},514000,null,null,16255716,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},20772971,20772971,20772971,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,20772971,20772971,0,0,{"$error":"#REF!"},null,0,20772971,null,0]
[{"$nulls":18},543100,3415900,null,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},1209073,1209073,1209073,0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,1209073,1209073,0,0,{"$error":"#REF!"},null,0,7842561,0,0,0,7842561]
[{"$nulls":18},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,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,0,0,0,0,{"$error":"#REF!"},null,0,0,0,0,0,0]
[{"$nulls":18},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,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,10946000,10946000,0,0,{"$error":"#REF!"},null,0,10946000,0,0,0,10946000]
[{"$nulls":18},463000,{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},60367365,60367365,60367365,0,{"$error":"#REF!"},0,0,null,null,1130000,1130000,0,{"$error":"#REF!"},1130000,0,1130000,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,60367365,60367365,0,0,{"$error":"#REF!"},null,37195328,98758029,1130000,0,1130000,61712701]
[{"$nulls":20},0,null,null,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,{"$nulls":5},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"}]
[{"$nulls":19},{"$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!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},null,80392537,{"$error":"#REF!"},2260000,{"$error":"#REF!"},20057939,450493259]
[{"$nulls":19},0,0,null,null,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,{"$nulls":5},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"}]
[{"$nulls":18},41,70832642,null,71156555,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,null,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},7797939,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},null,10302513,80301789,0,0,7797939,77797215,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":18},411,56362352,0,57554791,0,{"$nulls":4},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":9},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,8478221,63441140,0,{"$error":"#REF!"},6404562,61367481,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":18},412,10156511,null,10348542,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},null,1517062,11436496,0,{"$error":"#REF!"},1393377,11312811,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":18},"413-417",4313779,0,3253222,0,559628114.8900001,448696996.2400003,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},535285802.0299998,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},61598686,null,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,{"$error":"#REF!"},null,307230,5424153,0,0,0,5116923,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":18},42,162257831.33333334,null,149073125,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,null,1130000,1130000,0,{"$error":"#REF!"},1130000,0,1130000,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,{"$error":"#REF!"},null,30132558,{"$error":"#REF!"},1130000,0,1130000,131499092,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":18},43,0,{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},null,0,0,0,{"$error":"#REF!"},0,0,{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":18},44,5200000,null,3854635,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},null,0,2806000,0,{"$error":"#REF!"},0,2806000,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":18},451,5872014,null,null,null,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,{"$nulls":5},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"},null,0,null,0,null,0,3304773,{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":21},7460511,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},null,0,13724901,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":23},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,{"$nulls":5},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"},{"$nulls":11},{"$error":"#REF!"}]
[{"$nulls":20},0,null,null,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,{"$nulls":5},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"},{"$nulls":8},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":18},452,{"$error":"#REF!"},0,{"$nulls":39},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":20},0,null,null,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,{"$nulls":5},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"},{"$nulls":11},{"$error":"#REF!"}]
[{"$nulls":18},453,null,0,{"$nulls":47},{"$error":"#REF!"}]
[{"$nulls":20},0,{"$nulls":47},{"$error":"#REF!"}]
[{"$nulls":18},454,0,0,0,0,{"$nulls":4},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":6},0,0,0,null,0,0,0,{"$nulls":9},{"$error":"#REF!"},{"$error":"#REF!"},0,null,null,null,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":18},46,{"$error":"#REF!"},0,{"$error":"#REF!"},0,{"$nulls":4},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":6},1130000,1130000,0,null,1130000,0,1130000,{"$nulls":9},{"$error":"#REF!"},{"$error":"#REF!"},0,null,null,null,37195328,98758029,1130000,0,1130000,61712701,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":18},47,20203526,null,19625001,0,{"$nulls":4},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":6},0,0,0,null,0,0,0,{"$nulls":9},{"$error":"#REF!"},{"$error":"#REF!"},0,null,null,null,1503996,24808696,0,0,0,23314700,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":18},48,28560873.333333336,null,59591939,0,{"$nulls":4},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":6},0,0,0,null,0,0,0,{"$nulls":9},{"$error":"#REF!"},{"$error":"#REF!"},0,null,null,null,1208142,36718939,0,0,0,35614335,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":18},49,1113121,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,{"$error":"#REF!"},null,0,5277324,0,0,0,5277324,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":21},0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$nulls":4},0,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":18},51,162024625,0,66030867,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},null,50000,101201529,0,{"$error":"#REF!"},10000000,90378558,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":18},52,{"$nulls":4},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,{"$nulls":5},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"},{"$nulls":11},{"$error":"#REF!"}]
[{"$nulls":18},54,3415900,null,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,{"$error":"#REF!"},null,0,7842561,0,0,0,7842561,{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":18},61,2800000,null,11081415,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,{"$error":"#REF!"},null,0,10946000,0,0,0,10946000,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":18},62,{"$nulls":4},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,{"$nulls":5},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"},{"$nulls":11},{"$error":"#REF!"}]
[{"$nulls":19},{"$error":"#REF!"},null,{"$error":"#REF!"},0,{"$nulls":4},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":9},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,80392537,{"$error":"#REF!"},2260000,0,20057939,450493259,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":23},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,{"$nulls":5},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"}]
[{"$nulls":23},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,{"$nulls":5},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"}]
[]
[{"$nulls":23},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,{"$nulls":5},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"}]
[{"$nulls":23},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},0,0,{"$nulls":5},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,0,null,null,null,0,{"$error":"#REF!"}]

{"sheet":"Расх по функц. ","index":10,"n_rows":139,"n_cols":11,"rows_kept":139,"cut":false,"hidden":false,"merged":[[0,0,0,10]],"flags":["formulas_cached_only"]}
[" ПОСЕБНИ ДЕО  -   ФУНКЦИОНАЛНА КЛАСИФИКАЦИЈА РАСХОДА"]
["Функциje","Функционална класификација ",null,null,"Ребаланс - Расходи из средстава буџета 2017","Расходи из сопствених прихода буџетских корисника","Ребаланс - Расходи из вишка прихода над расходима из 2016","Свега расходи из буџета (3+4+5)","Структура средст.из буџета % (колона 3)"," Расходи из републичких средстава 2017","Укупна јавна средства (5+8)"]
["1",2,null,null,3,4,5,5,7,8,9]
["000","СОЦИЈАЛНА ЗАШТИТА",24577324.35,23193972.630000003,29389265,0,0,29389265,0.06556347183323255,0,29389265]
["010","Болест и инвалидност;",1900000,1900000,1900000,0,0,1900000,0.004238642799782228,0,1900000]
["020","Старост;",0,0,0,0,0,0,0,0,0]
["030","Корисници породичне пензије;",210000,205063,210000,0,0,210000,0.00046848157260750945,0,210000]
["040","Породица и деца;",4923299,4898997,7230000,0,0,7230000,0.01612915128548711,0,7230000]
["050","Незапосленост;",0,0,0,0,0,0,0,0,0]
["060","Становање;",1000000,0,1500000,0,0,1500000,0.003346296947196496,0,1500000]
["070","Социјална помоћ угроженом становништву некласификована на другом месту;",7085986,7010326.640000001,8095986,0,0,8095986,0.01806104882423038,0,8095986]
["080","Социјална заштита - истраживање и развој;",0,0,0,0,0,0,0,0,0]
["090","Социјална заштита некласификована на другом месту",9458039.35,9179585.99,10453279,0,0,10453279,0.023319850403928827,0,10453279]
["100","ОПШТЕ ЈАВНЕ УСЛУГЕ",138482128.93,117995341.03,131277221,0,13152150,144429371,0.2928617092458265,0,144429371]
["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",21185363.31,19457471.76,22824593,0,300000,23124593,0.05091857725126834,0,23124593]
["112","Финансијски и фискални послови",1784339,0,5277324,0,0,5277324,0.011772995460377867,0,5277324]
["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;",47588723.27,44671162.41,51122758,0,0,51122758,0.11404795268511017,0,51122758]
["131","Опште кадровске услуге",0,0,0,0,0,0,0,0,0]
["132","Опште услуге планирања и статистике",18871361,10198211,9235000,0,8657150,17892150,0.020602034871573093,0,17892150]
["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;",700000,685170.9,930000,0,0,930000,0.0020747041072618276,0,930000]
["160","Опште јавне услуге некласификоване на другом месту;",34388031.35,29529646.93,28841546,0,4195000,33036546,0.06434158488815155,0,33036546]
["170","Трансакције јавног дуга;",13964311,13453678.030000001,13046000,0,0,13046000,0.029103859982083657,0,13046000]
["180","Трансфери општег карактера између различитих нивоа власти",0,0,0,0,0,0,0,0,0]
["300","ЈАВНИ РЕД И БЕЗБЕДНОСТ",3060778,1723543.0299999998,3508792,0,1345336,4854128,0.007827639971964992,0,4854128]
["310","Услуге полиције;",0,0,0,0,0,0,0,0,0]
["320","Услуге противпожарне заштите;",341876,340225.68,332797,0,0,332797,0.0007424250567574349,0,332797]
["330","Судови;",1209736,1219487.3499999999,1305995,0,0,1305995,0.0029134980543692587,0,1305995]
["340","Затвори;",0,0,0,0,0,0,0,0,0]
["350","Јавни ред и безбедност - истраживање и развој;",0,0,1350000,0,0,1350000,0.0030116672524768463,0,1350000]
["360","Јавни ред и безбедност некласификован на другом месту",1509166,163830,520000,0,1345336,1865336,0.001160049608361452,0,1865336]
["400","ЕКОНОМСКИ ПОСЛОВИ",73572439.84,64551010.11000001,124141258,0,16015507,140156765,0.2769423417776884,27000000,167156765]
["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",20850078.84,14818948.19,27346541,0,0,27346541,0.06100643110978921,27000000,54346541]
["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",21628015,19827061.130000003,26026471,0,0,26026471,0.05806153363573209,0,26026471]
["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",26464897,25556201.610000003,66204261,0,16015507,82219768,0.14769274431713336,0,82219768]
["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",4037109,3756459.1799999997,4553985,0,0,4553985,0.01015932406871909,0,4553985]
["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",0,0,10000,0,0,10000,2.2308646314643308e-05,0,10000]
["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",31436046,5756148.63,11557948,0,23776948,35334896,0.0257842174055039,60000000,95334896]
["510","Управљање отпадом;",6439860,2723187.67,6903039,0,1900000,8803039,0.015399745554718902,60000000,68803039]
["520","Управљање отпадним водама;",15050000,1877,0,0,15040000,15040000,0,0,15040000]
["530","Смањење загађености;",0,0,0,0,0,0,0,0,0]
["540","Заштита биљног и животињског света и крајолика;",8250000,2651144,3791768,0,6633488,10425256,0.008458921121918242,0,10425256]
["550","Заштита животне средине - истраживање и развој;",1696186,379939.96,863141,0,203460,1066601,0.001925550728866754,0,1066601]
["560","Заштита животне средине некласификована на другом месту",0,0,0,0,0,0,0,0,0]
["600","ПОСЛОВИ СТАНОВАЊА И ЗАЈЕДНИЦЕ",154987827,127610681.01999998,30001984,0,14834481,44836465,0.06693036497935875,20000000,64836465]
["610","Стамбени развој;",4401336,0,900000,0,4401336,5301336,0.002007778168317898,0,5301336]
["620","Развој заједнице;",102166002,84401154.47999999,16103984,0,9633145,25737129,0.035925808331267475,20000000,45737129]
["630","Водоснабдевање;",36177087,31956564.57,4038000,0,0,4038000,0.009008231381852968,0,4038000]
["640","Улична расвета;",9686844,8705284,8000000,0,800000,8800000,0.017846917051714647,0,8800000]
["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",2556558,2547677.9699999997,960000,0,0,960000,0.0021416300462057574,0,960000]
[700,"ЗДРАВСТВО",8430729.780000001,7941266.04,5982831,0,0,5982831,0.013346886073928373,0,5982831]
["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;",7632729.78,7318563.04,4900628,0,0,4900628,0.01093263767716378,0,4900628]
["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;",798000,622703,532203,0,0,532203,0.0011872728494592112,0,532203]
["750","Здравство - истраживање и развој;",0,0,0,0,0,0,0,0,0]
["760","Здравство некласификовано на другом месту.",0,0,550000,0,0,550000,0.001226975547305382,0,550000]
["800","РЕКРЕАЦИЈА, СПОРТ, КУЛТУРА И ВЕРЕ",28380673.630000003,25948389.23,39244697,2050000,1572940,42867637,0.08754960650983433,3800000,46667637]
["810","Услуге рекреације и спорта;",9337066.63,9180777.43,17473327,1000000,53000,18526327,0.03898062719831074,0,18526327]
["820","Услуге културе;",13982926,12778127.48,12751370,1050000,200000,14001370,0.028446580335715323,0,14001370]
["830","Услуге емитовања и штампања;",2600000,2098947,2920000,0,517875,3437875,0.006514124723875846,0,3437875]
["840","Верске и остале услуге заједнице;",1600000,1067935.4,800000,0,802065,1602065,0.0017846917051714645,0,1602065]
["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",860681,822601.92,5300000,0,0,5300000,0.011823582546760953,3800000,9100000]
["900","ОБРАЗОВАЊЕ",72795880.14000002,68666630.72,73152696,5200000,1700000,80052696,0.1631937622026622,8323939,88376635]
["910","Предшколско и основно образовање;",0,0,0,0,0,0,0,0,0]
["911","Предшколско образовање",20567663,19681288,21349742,5200000,0,26549742,0.047628384318688544,8323939,34873681]
["912","Основно образовање",37855115.68000001,36953768.62,38215407,0,0,38215407,0.0852533998533144,0,38215407]
["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",0,0,0,0,0,0,0,0,0]
["922","Више средње образовање",7306514.03,6785389.03,7078547,0,0,7078547,0.015791280144457943,0,7078547]
["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",0,0,0,0,0,0,0,0,0]
["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;",6539873.43,4820273.43,5709000,0,1700000,7409000,0.012736006181029864,0,7409000]
["970","Образовање - истраживање и развој;",0,0,0,0,0,0,0,0,0]
["980","Образовање некласификовано на другом месту",526714,425911.63999999996,800000,0,0,800000,0.0017846917051714645,0,800000]
[null,"УКУПНО",535723827.66999996,443386982.44000006,448256692,7250000,72397362,527904054,1,119123939,647027993]

{"sheet":"По основ. нам.","index":11,"n_rows":107,"n_cols":15,"rows_kept":107,"cut":false,"hidden":false,"merged":[[0,0,0,11]],"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)","Ребаланс - Средства из буџета 2017.","Ребаланс - Расходи из вишка прихода над расходима из 2016.","Расходи из сопствених прихода буџетских корисника 2017.","Расходи из сопствених прихода буџетских корисника 2017.","Свега средства из буџета 2017. (3+4+5)","Структура         %   (колона 3)"," Републичка средства 2017.","Укупна  средства (6+8)"]
["1",2,3,3,3,3,4,5,5,6,7,8,9]
["400","ТЕКУЋИ РАСХОДИ",{"$error":"#REF!"},313774182.4,285623443.27,302048890,8261833,310310723,7200000,317510723,0.6738301856740602,12123939,329634662]
["410","РАСХОДИ ЗА ЗАПОСЛЕНЕ",{"$error":"#REF!"},63012851,57800548.76,66005613,0,66005613,1306787,67312400,0.14724958751982223,7797939,75110339]
["411000","Плате и додаци запослених",{"$error":"#REF!"},49469816,47783308.760000005,52611870,0,52611870,1108386,53720256,0.11736995997819928,6404562,60124818]
["412000","Социјални доприноси на терет послодавца",{"$error":"#REF!"},8877415,8567457.77,9505414,0,9505414,198401,9703815,0.021205291900025888,1393377,11097192]
[413000,"Накнаде у натури (превоз)",{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0]
[414312,"Отпремнина у случају отпуштања с посла",{"$error":"#REF!"},2835899,0,1511236,0,1511236,0,1511236,0.0033713629421956294,0,1511236]
["414000","Социјална давања запосленима",{"$error":"#REF!"},863490,565360,1481514,0,1481514,0,1481514,0.0033050571836192462,0,1481514]
["415000","Накнаде за запослене",{"$error":"#REF!"},310579.84,228771.07,310579,0,310579,0,310579,0.0006928597063755604,0,310579]
["416000","Награде,бонуси и остали посебни расходи",{"$error":"#REF!"},655651.1599999999,655651.1599999999,585000,0,585000,0,585000,0.0013050558094066334,0,585000]
["420","КОРИШЋЕЊЕ УСЛУГА И РОБА",{"$error":"#REF!"},87550090.07000001,76561316.55,76031048,2276833,78307881,5743524,84051405,0.16961497587636684,3800000,87851405]
["421000","Стални трошкови",{"$error":"#REF!"},9632290.07,8412949.8,7907586,0,7907586,340000,8247586,0.0176407539276625,0,8247586]
["421900","Остали трошкови",{"$error":"#REF!"},217412,90964,217412,0,217412,0,217412,0.0004850167412559231,0,217412]
["422000","Трошкови путовања",{"$error":"#REF!"},5428951.48,5223492.84,5208655,0,5208655,350000,5558655,0.011619804216999843,0,5558655]
["423000","Услуге по уговору",{"$error":"#REF!"},20909026.569999997,19737445.84,30512251,570875,31083126,1820000,32903126,0.06806870158226215,2000000,34903126]
["424000","Специјализоване услуге",{"$error":"#REF!"},41404137,34563581.519999996,21455737,1013460,22469197,400000,22869197,0.0478648448153006,0,22869197]
["425000","Текуће поправке и одржавање (услуге и мат)",{"$error":"#REF!"},4566816,3445854.78,5151885,692498,5844383,840000,6684383,0.011493158031871613,0,6684383]
["426000","Материјал",{"$error":"#REF!"},5391456.95,5087027.77,5577522,0,5577522,1993524,7571046,0.012442696561014197,1800000,9371046]
["430","УПОТРЕБА ОСНОВНИХ СРЕДСТАВА",{"$error":"#REF!"},0,0,0,{"$nulls":4},0]
["431000","Амортизација некретнина и опреме;",{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0]
["440","ОТПЛАТА КАМАТА",{"$error":"#REF!"},2693650,2565731.1900000004,2100000,0,2100000,0,2100000,0.004684815726075094,0,2100000]
["441000","Отплата домаћих камата;",{"$error":"#REF!"},2693650,2565731.1900000004,2100000,0,2100000,0,2100000,0.004684815726075094,0,2100000]
["450","СУБВЕНЦИЈЕ",{"$error":"#REF!"},33471158.84,31919760.21,35497872,0,35497872,0,35497872,0.07919094713704798,0,35497872]
["451000","Субвенције јавним неф.предузећ.и организ.                                                                ",{"$error":"#REF!"},28658740,27107342.18,24077744,0,24077744,0,24077744,0.0537141874950525,0,24077744]
["451100","Текуће субвенције јавним неф.предузећ.и организ.                                                                ",{"$error":"#REF!"},4812418.84,4812418.029999999,11420128,0,11420128,0,11420128,0.025476759641995483,0,11420128]
["460","ДОНАЦИЈЕ И ТРАНСФЕРИ",{"$error":"#REF!"},68271629.49000001,66135743.06,64726816,0,64726816,149689,64876505,0.14439676452169956,526000,65402505]
[463100,"Текући трансфери осталим нивоима власти",{"$error":"#REF!"},52548688.71000001,51404928.29,50825940,0,50825940,0,50825940,0.11338579190692818,0,50825940]
[463200,"Капитални трансфери осталим нивоима власти",null,1598927,1244556,3172000,0,3172000,0,3172000,0.007076302611004857,0,3172000]
[464100,"Текуће дотације здравственим установама",null,3414510.7800000003,3006885.04,2932831,0,2932831,0,2932831,0.006542748947962165,0,2932831]
[464200,"Капиталне дотације здравственим установама",null,4716645,4634807,2500000,0,2500000,0,2500000,0.0055771615786608265,0,2500000]
["465112","Остале текуће дотације по закону",{"$error":"#REF!"},5992858,5844566.73,5296045,0,5296045,149689,5445734,0.011814759477143512,526000,5971734]
["470","СОЦИЈАЛНА ПОМОЋ",{"$error":"#REF!"},18710013,16791696.63,19684797,1700000,21384797,0,21384797,0.043914117404855166,0,21384797]
["472000","Накнаде за социјалну заштиту из буџета",{"$error":"#REF!"},18710013,16791696.63,19684797,1700000,21384797,0,21384797,0.043914117404855166,0,21384797]
["480","ОСТАЛИ РАСХОДИ",{"$error":"#REF!"},38280451,33848646.87,32725420,4285000,37010420,0,37010420,0.07300598202781544,0,37010420]
["481000","Дотације невладиним организацијама;",{"$error":"#REF!"},13089615,12526125.11,12660642,90000,12750642,0,12750642,0.028244178449431827,0,12750642]
["482000","Порези, обавезне таксе, казне и пенали;",{"$error":"#REF!"},1458842,1381307.04,3589226,0,3589226,0,3589226,0.008007077337732194,0,3589226]
["483000","Новчане казне и пенали по решењу судова;",{"$error":"#REF!"},3647000,2988710,2100000,0,2100000,0,2100000,0.004684815726075094,0,2100000]
["484000","Накн.штете за повр.или штету насталу услед елем.непогода или других природних узрока;",{"$error":"#REF!"},20084994,16952504.72,14375552,4195000,18570552,0,18570552,0.03206991051457632,0,18570552]
[490,"АДМИНИСТРАТИВНИ ТРАНСФЕРИ БУЏЕТА",{"$error":"#REF!"},1784339,0,5277324,0,5277324,0,5277324,0.011772995460377867,0,5277324]
[499110,"Стална резерва",{"$error":"#REF!"},1763374,0,1500000,0,1500000,0,1500000,0.003346296947196496,0,1500000]
["499120","Текућа резерва",{"$error":"#REF!"},20965,0,3777324,0,3777324,0,3777324,0.008426698513181372,0,3777324]
["500","КАПИТАЛНИ ИЗДАЦИ",{"$error":"#REF!"},210678984.26999998,146875592.33,135261802,64135529,199397331,50000,199447331,0.3017507700699313,107000000,306447331]
["510","ОСНОВНА СРЕДСТВА",{"$error":"#REF!"},205078984.26999998,146875592.33,133052729,57502041,190554770,50000,190604770,0.29682262724590847,107000000,297604770]
["511000","Зграде и грађевински објекти;",{"$error":"#REF!"},43488980.269999996,37795651.29000001,86034214,21010890,107045104,0,107045104,0.19193068510843336,37000000,144045104]
["511200","Изградња зграда и објеката",{"$error":"#REF!"},22000000,0,12500000,14790000,27290000,0,27290000,0.027885807893304134,10000000,37290000]
["511300","Капитално одржавање зграда и објеката",{"$error":"#REF!"},106170794,90024400.32000001,15624069,9348665,24972734,0,24972734,0.03485518293165828,60000000,84972734]
["511400","Пројектно планирање",{"$error":"#REF!"},26610828,16158192.3,10033000,9007150,19040150,0,19040150,0.02238226484748163,0,19040150]
["512000","Машине и опрема;",{"$error":"#REF!"},2400000,0,3820000,1800000,5620000,0,5620000,0.008521902892193744,0,5620000]
["512100","Опрема за саобраћај",{"$error":"#REF!"},400000,400000,2442649,0,2442649,0,2442649,0.005449219261181716,0,2442649]
["512200","Административна опрема",{"$error":"#REF!"},396000,280543,396000,0,396000,0,396000,0.0008834223940598749,0,396000]
["512500","Медицинска и лабараторијска опрема",{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0]
["512600","Опрема за образ., науку, културу и спорт",{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0]
["512800","Опрема за јавну безбедност",{"$error":"#REF!"},0,0,1350000,0,1350000,0,1350000,0.0030116672524768463,0,1350000]
["512900","Опр.за произв., мотор., непокрет.и немотор.опрема",{"$error":"#REF!"},2851042,1504047.42,852797,1345336,2198133,0,2198133,0.0019024746651188868,0,2198133]
["515100","Нематеријална имовина",{"$error":"#REF!"},761340,712758,0,200000,200000,50000,250000,0,0,250000]
["520","ЗАЛИХЕ",0,0,0,0,{"$nulls":4},0]
[521000,"Робне резерве;",null,0,0,0,0,0,0,0,0,0,0]
["540","ПРИРОДНА ИМОВИНА",{"$error":"#REF!"},5600000,0,2209073,6633488,8842561,0,8842561,0.004928142824022803,0,8842561]
[541100,"Земљиште;",{"$error":"#REF!"},50000,0,1000000,0,1000000,0,1000000,0.002230864631464331,0,1000000]
[542000,"Рудна богатства;",null,0,0,0,0,0,0,0,0,0,0]
[543100,"Шуме и воде",{"$error":"#REF!"},5550000,0,1209073,6633488,7842561,0,7842561,0.0026972781925584726,0,7842561]
[550,"Неф. Имов. која се фин. из сред. за реализ. нип-а",0,0,0,0,{"$nulls":4},0]
[551000,null,null,0,0,0,0,0,0,0,0,0,0]
["610","ОТПЛАТА ГЛАВНИЦЕ ",{"$error":"#REF!"},11270661,10887946.84,10946000,0,10946000,0,10946000,0.024419044256008562,0,10946000]
["611000","Отплата главнице домаћим кредиторима",{"$error":"#REF!"},11270661,10887946.84,10946000,0,10946000,0,10946000,0.024419044256008562,0,10946000]
["620","Набавка финансијске имовине",{"$nulls":8},0]
["621000","Набавка домаће фин. Имовине",null,0,0,0,0,0,0,0,0,0,0]
[null,"УКУПНИ ЈАВНИ РАСХОДИ ",{"$error":"#REF!"},535723827.66999996,443386982.44,448256692,72397362,520654054,7250000,527904054,1,119123939,647027993]
{"$rows_empty":9}
[{"$nulls":5},"скупштина","председник",null,"помоћници","правобранилац","управа","вртић","библиотека"]
[{"$nulls":5},1,2,null,21,3,4,5,6]
["411000","Плате и додаци запослених",null,null,null,940000,2550000,0,2360000,940000,27100000,11791095,5950000,51631095,52739481]
["412000","Социјални доприноси на терет послодавца",null,null,null,164000,500000,0,360000,170000,4900000,2166778,1070000,9330778,9529179]
[413000,"Накнаде у натури (превоз)",null,null,null,0,0,0,0,0,0,0,0,0,0]
[414312,"Отпремнина у случају отпуштања с посла",null,null,null,0,0,0,0,0,938905,374449,197882,1511236,1511236]
["414000","Социјална давања запосленима",null,null,null,0,0,0,0,0,1098514,170000,213000,1481514,1481514]
["415000","Накнаде за запослене",null,null,null,0,0,0,0,0,310579,0,0,310579,310579]
["416000","Награде,бонуси и остали посебни расходи",null,null,null,0,0,0,0,0,300000,285000,0,585000,585000]
["465112","Остале текуће дотације по закону",null,null,null,100000,300000,0,270000,105000,2700000,1101045,720000,5296045,5445734]
[{"$nulls":13},64850202]
[{"$nulls":13},70146247]
[{"$nulls":5},39984000,{"$nulls":5},15264660,7020000]
[]
[]
[{"$nulls":5},"скупштина","председник",null,"помоћници","правобранилац","управа","вртић","библиотека"]
[{"$nulls":5},1,2,null,21,3,4,5,6]
["411000","Плате и додаци запослених",null,null,null,0,0,0,0,0,0,1108386,0,1108386]
["412000","Социјални доприноси на терет послодавца",null,null,null,0,0,0,0,0,0,198401,0,198401]
[413000,"Накнаде у натури (превоз)",null,null,null,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]
["414000","Социјална давања запосленима",null,null,null,0,0,0,0,0,0,0,0,0]
["415000","Накнаде за запослене",null,null,null,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]
["465112","Остале текуће дотације по закону",null,null,null,0,0,0,0,0,0,149689,0,149689]
[{"$nulls":13},1306787]
[{"$nulls":13},1456476]

{"sheet":"dodatni prihodi 2016","index":12,"n_rows":26,"n_cols":15,"rows_kept":26,"cut":false,"hidden":true,"merged":[[22,4,22,10],[4,10,7,10],[4,4,7,4],[4,5,7,5],[4,9,7,9],[4,6,7,6],[4,7,7,7],[4,8,7,8],[4,14,7,14],[4,12,4,13],[6,12,6,13],[1,4,2,11]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":4},"ДОДАТНИ ПРИХОДИ БУЏЕТСКИХ КОРИСНИКА ОПШТИНЕ КРУПАЊ  У  2016. ГОДИНИ"]
[]
[]
[{"$nulls":4},"Глава","Активност, Пројекат","Функција","Позиција","Подпозиција","НАЗИВ АКТИВНОСТИ, ПРОЈЕКТА","БУЏЕТСКИ КОРИСНИК","БУЏЕТСКА СРЕДСТВА","СРЕД.ИЗ ДРУГ.ИЗВОРА",null,"Укупни приходи:"]
[{"$nulls":11},"Приходи индир.корис.","Донације","Републ. Средства"]
[{"$nulls":11},"Економска класификација","Економска класификација"]
[{"$nulls":11},743,7442,733]
[{"$nulls":4},1,2,3,4,5,6,7,8,9,10,11]
[null,"1","1a",null,"05476",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"ОПШТИНА",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"2","2a",null,"05476",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"БИБЛИОТЕКА \"ПОЛИТИКА\"",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"3","3a",null,"05476",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"ОПШТИНА",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"4","4a",null,"05476",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"ОПШТИНА",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"5","5a",null,"05476",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"ЦРВЕНИ КРСТ КРУПАЊ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"6","6a",null,"05476",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"ПРЕДШКОЛСКО ОБРАЗОВАЊЕ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"7","7a",null,"05476",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"ОСНОВНА ШКОЛА КРУПАЊ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"8","8a",null,"05476",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"ОСНОВНА ШКОЛА БЕЛА ЦРКВА",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"9","9a",null,"05476",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"СРЕДЊА  ШКОЛА КРУПАЊ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"10","10a",null,"05476",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"БИБЛИОТЕКА \"ПОЛИТИКА\"",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"11","11a",null,"05476",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"БИБЛИОТЕКА \"ПОЛИТИКА\"",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"12","12a",null,"05476",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"ДОМ ЗДРАВЉА КРУПАЊ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"13a","13a",null,"05476",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"ЦЕНТАР ЗА СОЦИЈАЛНИ РАД",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":11},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[{"$nulls":13},{"$error":"#REF!"}]

{"sheet":"IZVRSAVANJE BUDZETA 2017","index":13,"n_rows":136,"n_cols":14,"rows_kept":136,"cut":false,"hidden":true,"merged":[[32,1,32,8],[33,1,33,8],[11,3,11,8],[19,1,19,8],[12,1,12,8],[17,1,17,8],[13,3,14,8],[18,1,18,8],[30,1,30,8],[77,13,77,22],[78,1,78,8],[69,1,69,8],[48,1,48,8],[46,1,46,8],[50,1,50,8],[71,1,71,8],[77,1,77,8],[72,1,72,8],[66,1,66,8],[44,1,44,8],[56,1,56,8],[57,5,57,7],[1,5,2,5],[1,6,2,6],[22,1,22,8],[29,1,29,8],[26,1,26,8],[23,1,23,8],[15,1,15,8],[5,1,5,8],[4,1,4,8],[7,3,7,8],[6,3,6,8],[8,3,8,8],[9,3,9,8],[10,3,10,8],[126,1,126,8],[109,1,109,8],[111,1,111,8],[124,1,124,8],[113,1,113,8],[118,1,118,8],[121,1,121,8],[122,1,122,8],[119,1,119,8],[114,1,114,8],[116,1,116,8],[79,1,79,8],[94,1,94,8],[81,1,81,8],[84,1,84,8],[83,1,83,8],[89,1,89,8],[86,1,86,8],[34,1,34,8],[39,1,39,8],[41,1,41,8],[36,1,36,8],[43,1,43,8],[73,1,73,8],[75,1,75,8],[70,1,70,8],[37,1,37,8],[135,7,135,8],[130,5,130,7],[128,5,128,6],[132,7,132,8],[133,7,133,8],[134,7,134,8],[107,1,107,8],[105,1,105,8],[100,1,100,8],[96,1,96,8],[98,1,98,8],[102,1,102,8],[103,1,103,8],[99,1,99,8],[64,1,64,8],[67,1,67,8],[91,1,91,8],[92,1,92,8],[87,1,87,8],[63,1,63,8],[52,1,52,8],[60,1,60,8],[61,1,61,8],[55,5,55,7],[65,1,65,8],[58,1,58,8],[62,1,62,8],[53,5,53,7],[54,1,54,8]],"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 2017. 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.\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) и односе се на следеће запослене у оштинским органима и установама:"]
[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."]
[{"$nulls":6},"Члан 5."]
[null,"    Укупна масу средстава потребних за исплату плата запослених које се финансирају из буџета јединица локалне власти планирати на нивоу исплаћених плата у 2016. години, а највише до дозвољеног нивоа за исплату у складу са чланом 35. Закона о буџету Републике Србије за 2016. годину („Службени гласник РС”, бр. 103/2015)."]
[null,"    Почев од јануарске плате за запослене у предшколској установи и библиотеци (за оне запослене код којих то није урађено) могуће је применити коефицијенте из Уредбе о коефицијентима за обрачун и исплату плата запослених у јавним службама (\"Службени гласник РС\", бр. 44/01...58/14). Примена коефицијената зависи од процене надлежних органа општине Крупањ и од расположивости средстава у оквиру укупно дозвољене планиране масе зарада за кориснике који се финансирају из буџета општине."]
[null,"    Уколико у оквиру планиране дозвољене масе постоје могућности запосленима у Предшколској установи могу се увећати основице за 6% као и код Библиотеке за износ од 5%. Уколико не постоје задужују се надлежне службе Општинске управе да траже Сагласност од Министарства финансија за повећање масе зарада за недостајуће износе."]
[]
[{"$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 2017. 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 2017. 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 18."]
[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 2016. години у складу са одобреним апропријацијама у 2016. години, а неизвршене у току 2016. године, преносе се у 2017. годину и имају статус преузетих обавеза и извршавају се на терет одобрених апропријација овом Одлуком."]
[{"$nulls":6},"Члан 17."]
[null,"    Председник општине може овластити одређено лице које ће бити одговорно за реализацију буџетског програма и пројекта, у смислу наменског, ефикасног, економичног, односно законитог трошења буџетских средстава."]
[{"$nulls":6},"Члан 18."]
[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 5% 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 19."]
[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."]
[{"$nulls":6},"Члан 20."]
[null,"   Корисници буџетских средстава преузимају обавезе само на основу писаног уговора или другог правног акта, уколико законом није другачије прописано."]
[null,"   Плаћање из буџета неће се извршити уколико нису поштоване процедуре утврђене чланом 56. став 3. Закона о буџетском систему."]
[{"$nulls":6},"Члан 21."]
[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."]
[{"$nulls":6},"Члан 22."]
[null,"   Обавезе према корисницима буџетских средстава извршавају се сразмерно оствареним примањима буџета. Ако се у току године примања смање, издаци буџета извршаваће се по приоритетима, и то: обавезе утврђене законским прописима на постојећем нивоу и минимални стални трошкови неопходни за несметано функционисање корисника буџетских средстава."]
[{"$nulls":6},"Члан 23."]
[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)."]
[{"$nulls":6},"Члан 24."]
[null,"    Новчана средства на консолидованом рачуну трезора могу се инвестирати у 2017. години само у складу са чланом 10. Закона о буџетском систему, при чему су, у складу са истим чланом Закона, Председник општине, односно лице које он овласти, одговорни за ефикасност и сигурност тог инвестирања."]
[{"$nulls":6},"Члан 25."]
[null,"     Директни и индиректни корисници буџетских средстава у 2017. години обрачунату исправку вредности нефинансијске имовине исказују на терет капитала, односно не исказују расход амортизације и употребе средстава за рад."]
[{"$nulls":6},"Члан 26."]
[null,"    Директни и индиректни корисници буџетских средстава који користе пословни простор и покретне ствари којим управљају други корисници јавних средстава, не плаћају закуп у 2017. години, осим сталних трошкова неопходних за обављање делатности."]
[null,"    Уколико плаћање сталних трошкова није могуће извршити на основу раздвојених рачуна, корисник који управља јавним средствима врши плаћање, а затим директни односно индиректни корисник из става 1. овог члана врши одговарајућу рефундацију насталих расхода."]
[null,"    Рефундација из става 2. овог члана сматра се начином извршавања расхода, у складу са Законом о буџетском систему."]
[{"$nulls":6},"Члан 27."]
[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 2017. 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."]
[{"$nulls":6},"Члан 28."]
[null,"    За финансирање дефицита текуће ликвидности, који може да настане услед неуравнотежености кретања у приходима и расходима буџета, Председник општине може се задужити у складу са одредбама члана 35. Закона о јавном дугу (\"Службени гласник РС\", број 61/2005, 107/2009, 78/2011 и 85/2015)."]
[{"$nulls":6},"Члан 29."]
[null,"    Корисници буџетских средстава пренеће на рачун извршења буџета до 31. децембра 2016. године, средства која нису утрошена за финансирање расхода у 2016. години, која су овим корисницима пренета у складу са Одлуком о буџету општине Крупањ за 2016. годину."]
[{"$nulls":6},"Члан 30."]
[null,"    Изузетно, у случају да се буџету општине Крупањ из другог буџета (Републике, Покрајине, друге општине) определе актом наменска трансферна средства, укључујући и наменска трансферна средства за надокнаду штета услед елементарних непогода, као и у случају уговарања донације, чији износи нису могли бити познати у поступку доношења ове Одлуке, орган управе надлежан за финансије на основу тог акта отвара одговарајуће апропријације за извршење расхода по том основу, у складу са чланом 5. Закона о буџетском систему."]
[{"$nulls":6},"Члан 31."]
[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."]
[{"$nulls":6},"Члан 32."]
[null,"     У буџетској 2017. години неће се вршити обрачун и исплата божићних, годишњих и других врста награда и бонуса предвиђених посебним и појединачним колективним уговорима, за директне и индиректне кориснике средстава буџета буџета локалне власти, осим јубиларних награда за запослене који су то право стекли у 2016. години."]
[null,"      У 2017. години не могу се исплаћивати запосленима код корисника буџетских средстава награде и бонуси који према међународним критеријумима представљају нестандардне, односно нетранспарентне облике награда и бонуса (исплате у једнаким месечним износима за све запослене и сл.)."]
[{"$nulls":6},"Члан 33."]
[null,"      Накнаде за рад председника и чланова комисија и других сталних и привремених радних тела не могу се повећавати у 2017. години."]
[{"$nulls":6},"Члан 34."]
[null,"     Корисник буџетских средстава, који одређени расход и издатак извршава из других извора прихода и примања, који нису општи приход буџета (извор 01 - Приходи из буџета), обавезе може преузимати само до нивоа остварења тих прихода и примања, уколико је ниво остварених прихода и примања мањи од одобрених апропријација."]
[null,"     Корисник буџетских средстава код кога у току године дође до умањења одобрених апропријација из разлога извршења принудне наплате, за износ умањења предузеће одговарајуће мере у циљу прилагођавања преузете обавезе, тако што ће предложити умањење обавезе, односно продужење уговореног рока за плаћање или отказати уговор."]
[{"$nulls":6},"Члан 35."]
[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."]
[{"$nulls":6},"Члан 36."]
[null,"   Ову Одлуку објавити у Службеном листу општине Крупањ и доставити Министарству финансија."]
[{"$nulls":6},"Члан 37."]
[null,"   Ова Одлука ступа на снагу  даном објављивања у Службеном листу општине Крупањ, и примењиваће се од 01.01.2017. године."]
[]
[]
[]
[{"$nulls":5},"I Број : 400 - 978/2016  од   21.12.2016."]
[]
[{"$nulls":7},"ПРЕДСЕДНИК"]
[{"$nulls":7},"СКУПШТИНЕ ОПШТИНЕ "]
[]
[{"$nulls":7},"Драгослав Штефика"]

{"sheet":"OBRAZLOZENJE 2017 REBALANS","index":14,"n_rows":31,"n_cols":6,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,1,1,9],[2,1,2,9],[3,1,3,9],[4,1,4,9],[5,1,5,9],[11,1,11,9],[10,1,10,9],[13,1,13,9],[24,1,24,9],[20,1,20,9],[22,1,22,9],[23,1,23,9],[16,1,16,9],[21,1,21,9],[7,1,7,9],[30,5,31,9],[6,1,6,9],[28,1,28,9],[8,1,8,9],[17,1,17,9],[27,1,27,9],[9,1,9,9],[12,1,12,9],[14,1,14,9],[26,1,26,9],[15,1,15,9],[18,1,18,9],[19,1,19,9],[25,1,25,9],[32,5,32,9]],"flags":["formulas_cached_only"]}
[null,"Образложење I Ребаланса Oдлуке о буџету Општине Крупањ за 2017. годину"]
[]
[null,"       Као подлога за израду I Ребаланса Oдлуке o буџету Општине Крупањ за 2017. годину послужили су следећи извори: Методолошко Упутство Министарства финансија за израду Програмског буџета, Упутство за припрему Одлуке о буџету локалне власти за 2017. годину,  Одлука о буџету општине Крупањ за 2017. годину, Извршење буџета општине Крупањ за 2017. годину закључно са 31.05.2017., Закон о Буџетском систему („Сл. гласник РС“, бр. 54/2009, 73/2010, 101/2010, 101/2011, 93/2012, 62/2013, 63/2013 (испр.), 108/2013, 142/2014, 68/2015 - др.закон, 103/2015 и 99/2016) и Закон  о локалној самоуправи (\"Сл. гласник РС\" број   129/07, 83/2014 - др. закон и 101/2016 - др. закон)."]
[null,"       Приликом израде Ребаланса Одлуке о буџету Општине Крупањ за 2017. у потпуности је поштовано Методолошко Упутство Министарства финансија за израду Програмског буџета. У Ребаланс су уграђени и сви обавезни елементи из \"Упутства за припрему Одлуке о буџету локалне власти за 2017. годину и из Закона о буџету Републике Србије за 2017. годину (\"Службени гласник РС\" бр. 99/2016)."]
[null,"       Главни разлози за израду Ребаланса су:"]
[null,"       На приходима:"]
[null,"        - Сопствени приходи (извор 04) и Републички приходи (извор 07) остали су непромењени;"]
[null,"        - Пренета средства из 2016. године (извор 13) умањена су са 93.866.557 на износ 72.397.362 (умањење за 21.469.195 динара). Разлози умањења су: 1) један део пројеката за које се сматрало да неће бити реализовани до краја 2016. године ипак је реализован и 2) део прихода у 2016. години није реализован у предвиђеном износу;"]
[null,"        - Текући буџетски приходи (извор 01) увећани су са 414.808.641 динара на 448.256.692 динара. Увећања су извршена на следећим класама прихода:"]
[null,"         1) класа 711110 - порез на зараде, процена на основу остварених прихода за 5 месеци који су нешто виши него што је то планирано, такође је извесно да ће приходи од Пореза на зараде бити додатно увећани новим запошљавањем узрокованим отварањем нове фабрике у кругу индустријске зоне \"Крупањка\" (укупно увећање за 8.080.382 динара),"]
[null,"         2) класа 711120 - порез на приходе од самосталне делатности, процена на основу остварених прихода за 5 месеци који су значајно виши него што је то планирано (увећање за 3.973.000 динара),"]
[null,"         3) класа 733154 - тек.нам.трансф.од Реп.у кор.нив.општ.(Комесар.за избег.), средства приспела Комесаријату и за исти износ увећани и приходи и расходи буџета (увећање за 1.852.500 динара),"]
[null,"         4) класа 733154 - тек.нам.трансф.од Реп.у кор.нив.општ.(елемен.неп., геронто), упућен Захтев Влади Републике Србије у вези са недавном елементарном непогодом и за исти износ увећани и приходи и расходи буџета (Захтев везан за регулацију реке Језаве - увећање за 3.000.000 динара и Захтев за помоћ на санацији штете проузроковане орканским ветром који је открио спортску халу у Крупњу - увећање за 5.062.734 динара),  "]
[null,"         5) класа 744151 - Текући добровољни трансфери од физичких лица у корист нивоа општина, уведен нови приход везан за учешће грађана у асфалтирању локалне путне мреже (увећање за 1.306.435 динара),"]
[null,"         6) класа 742255 - такса за озакоњење објеката, уведен нови приход везан за предстојеће озакоњење нелегално изграђених објеката (увећање за 10.023.000 динара),"]
[null,"         7) класа 745154 - закупи за станове у општ.својини у кор.нивоа општина, уведен нови приход (увећање за 150.000 динара);"]
[null,"         Као додатно обезбеђење у остварењу буџета у предвиђеном обиму послужиће и померање реализације одређених пројеката за последњи квартал с циљем, да уколико се одређени приходи не остваре у предвиђеним вредностима, да се новим ребалансом ти пројекти помере за реализацију у наредној години."]
[null,"       На расходима:"]
[null,"        - Расходи из сопствених прихода (извор 04) и расходи из републичких прихода (извор 07) остали су непромењени;"]
[null,"        - Расходи из пренетих средстава из 2016. године (извор 13) због умањења претрпели су значајне промене. У овом моменту се одустало од Пројекта изградње јавног тоалета и значајно су смањена средства за Пројекат LED расвете и њихова реализација је померена евентуално за крај године уколико се оствари боља наплата прихода које администрира Општина, уколико се то не деси ови пројекти биће реализовани у следећој години. Код неких других пројеката који су делом требало да се финансирају из пренетих средстава део из пренетих прихода компензован је из повећаних текућих прихода (са извора 01);"]
[null,"        - На терет увећаних текућих буџетских прихода (извор 01) извршене су следеће промене:"]
[null,"         1) код одређених пројеката који су делом требали да се финансирају из пренетих средстава из 2016. године надомештен је недостајући део (Уређење фасада на објектима у јавној својини, Изградња индустријске зоне, Мере активне политике запошљавања, Реконструкција градских улица и тротоара ...),"]
[null,"         2) уведени су нови пројекти (Пројекат регулације корита реке Језаве, Пројекат Санације и обнове излетишта Змајевац, Израда геодет.документ.за нисконапонску мрежу, Учешће Општине у пројекту анализе загађености земљишта). Обезбеђена су, исто тако, неопходна средства у износу од 153.000 динара МЗ Бела Црква ради обнове месне канцеларије и канцеларије Месне Заједнице,"]
[null,"         3) створени су услови да се: 1) изврши санација Спортске хале у Крупњу издвајањем додатних средстава у износу од 5.062.734 динара (која смо тражили од Владе Републике Србије) као и 9.700.000 динара од Осигуравајућег Завода, 2) обезбеди учешће Општине у финансирању Пројекта асфалтирања пута Ликодра - Бела Црква (учешће Општине 22.000.000 динара и учешће Републике 15.711.000 динара),"]
[null,"         4) на основу Сагласности Министарства финансија уграђена су повећања зарада за Предшколску установу у износу од 1.850.645 динара (за запошљавање 2 нова васпитача у централном вртићу у Крупњу због отварања још једне нове васпитне групе) и за Библиотеку у износу од 877.245 динара (за разрешеног директора распоређеног на место организатора програма културе коме је мировао радни однос за време вршења функције). Такође, уграђена су средства  за ангажовање још једног персоналног асистента у основној школи у Крупњу (већ ангажован од почетка школске 2016/2017 године),"]
[null,"         5) повећани су одређени расходи за недостајућа средства (услуге по уговору код општинске управе због финансирања рада комисије за озакоњење и трошкова уручења Решења за порез на имовину у Локалној пореској админстрацији, средства код пројекта 600 година општине Крупањ, електричне расвете, код Азила и штета од уједа паса, изношења смећа по Месним Заједницама, субвенција за комуналне услуге, набавке механизације за сакупљање отпада, пројекта грејања у школи у Белој Цркви, подршке деци и породицама са децом, информисања, пројеката верских заједница итд...),"]
[null,"         6) умањени су расходи за: Отплате обавеза за ПЗФ, код Буџетског фонда за заштиту животне средине, набавке канти и контејнера, дератизације, Лед расвете;"]
[null,"        - Ребаланс је такође искоришћен да се у њему прикажу расподељена средства удружењима грађана као и спортским организацијама. Исто тако уграђени су у њега и програми субвенционирања комуналних услуга.\n       "]
[null,"        Предложена прилагођавања која су извршена Ребалансом требало би да омогуће несметану реализацију циљева које је пред себе поставила локална  самоуправа у 2017. години."]
[]
[{"$nulls":5},"ОПШТИНСКО ВЕЋЕ ОПШТИНЕ КРУПАЊ"]

{"sheet":"OBRAZLOZENJE 2017","index":15,"n_rows":30,"n_cols":17,"rows_kept":30,"cut":false,"hidden":true,"merged":[[33,1,38,9],[13,1,13,9],[14,1,14,9],[17,1,17,9],[18,1,18,9],[19,1,19,9],[20,1,20,9],[21,1,21,9],[0,1,1,9],[4,1,4,9],[15,1,15,9],[31,5,31,9],[9,1,9,9],[6,1,6,9],[29,5,30,9],[2,1,2,9],[5,1,5,9],[7,1,7,9],[3,1,3,9],[16,1,16,9],[11,1,11,9],[8,1,8,9],[10,1,10,9],[12,1,12,9]],"flags":["formulas_cached_only"]}
[null,"Образложење Oдлуке о буџету Општине Крупањ за 2017. годину"]
[]
[null,"      Због разлога кашњења у доношењу Фискалне стратегије за 2017. годину основне смернице у  Упутству за израду Одлуке о буџету за 2017. годину дате су на основу: члана 27е Закона о буџетском систему, Фискалне стратегије за 2016. са пројекцијама за 2017. и 2018. годину, Упутства за припрему буџета локалне власти за 2017. годину и пројекцијама за 2018. и 2019. годину и Упутства за припрему програмског буџета. Такође су као извори за израду Одлуке послужили и: План и Извршење буџета општине Крупањ за 2015. годину као и План и Извршење буџета општине Крупањ за 2016. годину закључно са 30.11.2016. године. 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 спорту, Закон о безбедности саобраћаја и други...).  Упутство за припрему буџета локалних самоуправа за 2017. годину издато је од стране Министарства Финансија 16.11.2016. године. "]
[null,"       Сама форма Одлуке о Буџету за 2017. годину претрпела је дубоке промене. Промењена је сама програмска структура (сада има 17 уместо ранијих 15 програма), у оквиру самих програма мењане су активности и додаване нове. Јавна Предузећа престала су да буду индиректни корисници буџетских средстава и више нису део Одлуке о буџету. Ранијих 18 глава у Одлуци сведено је на свега пет тако да више нема глава Капиталног буџета, Осталих економских односа, Физичке културе, Невладиних организација. Основно и Средње образовања, Центар за социјални рад, Дом здравља, Месне зајенице, Библиотека више такође неће у Одлуци постојати као главе али ће задржати своје ЈББК и статусе индиректних корисника.  "]
[null,"       Приходи Општине Крупањ у 2017. години пројектовани су на нивоу од 515.925.198 динара."]
[null,"       Посебан нагласак у Упутству је стављен на реалност планирања прихода где је као обавеза наметнуто да главни параметар за планирање прихода локалне самоуправе буде извршење за 9 месеци 2016. године са пројекцијом до краја године, све то увећано највише за номинални раст пројектованог бруто производа на нивоу Републике од 4,6%. Овај параметар је поштован у највећем делу. Одступања су код:"]
[null,"      - Трансферних средстава (која представљају око 60% укупних прихода) која су задржана на истом нивоу као и у 2016. години и нису увећавана за 4,6%,"]
[null,"      - Порез на зараде (који је други по величини приход локалног буџета - око 20% укупних прихода) је пројектован на напред наведен начин затим је умањен за ниво прописан изменама Закона о финансирању локалне самоуправе (проценат који припада локалним самоуправама смањен је са 80% на 74%) а затим су тако добијена средства  увећана за 4,6%,"]
[null,"      - Порез на имовину увећан је изнад износа од 4,6% јер ће се у наредној години први пут вршити разрез и за имовину ван насеља Крупањ (иако је та обавеза постојала још од измене Закона 2012. године) као и из разлога јер се од 01.01.2017. године планирају утужења и принудне наплате за неизмирене обавезе из 2016. и ранијих година (ове обавезе се крећу око 100 милиона динара),"]
[null,"       - Наменски трансфери се планирају такође на нешто вишем нивоу од прописане пројекције јер је реално очекивати да ће средства за социјалну заштиту бити нешто већа него у 2016. години (у 2016. години 2.300.000 динара за Општину Крупањ на укупну суму од 400 милиона за целу Републику а у 2017. години 701 милион за целу Републику). Такође, постоји реална основи да ћемо, за прославу јубилеја Шестогодишњице првог помињања Општине Крупањ, од Министарства туризма добити најмање исти износ колико ми издвојимо из нашег буџета. Исто тако постоје и најаве да ћемо од Канцеларије за јавна улагања добити део средстава за изградњу Индустријске зоне,"]
[null,"      - Крајње је дискутабилан износ на приходима од финансијске имовине од 2.000.000 динара који се већ неколико година појављује у Одлуци о буџету јер се тај приход односи на три невраћена кредита дата предузетницима 2007. године. Он мора бити укључен у Одлуку о буџету све до евентуалне наплате или до доношења Одлуке Скупштине о отпису. Све ове неизвесне приходе треба везати за одређени број пројеката који би били реализовани тек по њиховом остварењу у пуном износу и реализовати их тек тада,"]
[null,"       - Сви истали приходи исказани су у складу са прописаном пројекцијом;"]
[null,"      У Одлуци је посебно исказан Вишак прихода над расходима из 2016. године. Посебно су исказани и сопствени приходи индиректних корисника који ће од 01.01.2017. године бити уплаћивани на рачун буџета на зато прописане уплатне рачуне (приходи предшколске установе, приходи библиотке и приходи спортске хале). "]
[null,"      Код планирања прихода неопходно је нагласити да њихово нереално увећавање може бити повод за заустављање трансфера и непреношње пореза на зараде. "]
[null,"       Расходи буџета пројектовани су у износу 515.925.198 динара на основу: лимита датих у Упутству за израду буџета за 2017. годину (од стране Општинске управе), на основу достављених Захтева корисника буџетских средстава као и на основу критеријума опредељених Упутством Министарства финансија за израду буџета локалних самоуправа за 2017. годину. Као главни лимит за одобрена средства у Нацрту послужио је ниво средстава према Одлуци о буџету Општине Крупањ за 2016. годину (оквирни ниво средстава)."]
[null,"       У сам Предлог расхода буџета уграђено је неколико критеријума датих Упутством Министарства финансија за израду буџета локалних самоуправа за 2017. годину као што су:"]
[null,"      - Маса средстава за зараде планирана је на претпостављеном нивоу исплаћених зарада за 2016. годину (друга могућност је била на основу члана 35. Закона о буџету Републике Србије за 2016. годину). Ми смо ову масу изједначили са планираном масом за 2016. годину из разлога јер смо одобрење за запошљавање два радника са високом стручном спремом у Општинској управи добили тек крајем године. За пријем ових радника расписан је конкурс. Овако исказана маса треба да буде лимит за Кадровски план. У оквиру ове масе нису уграђена додатна средства за два радника у Предшколској установи који би требало да са Републичког финансирања пређу на финансирање из општинског буџета (по одобрењу Републичке комисије) као ни за повећање плата у Предшколској установи за 6% и Култури од 5%. Да би смо све ово урадили неоподно би било да масу средстава за зараде увећамо за додатних 3.230.000 динара код Предшколске установе (1.750.000 динара за два додатна радника, 850.000 динара за повећање од 6% за целодневни боравак и 630.000 динара за припремни предшколски програм) и 400.000 динара за Библиотеку. Код Предшколске установе постоји додатни проблем јер Министарство просвете не финансира у довољном износу зараде Припремног предшколског програма тако да Општина на индиректан начин финансира њихове зараде (преко њихових сопствених прихода) у износу од око  1.460.000 динара."]
[null,"      - На класи расхода 42 средства су планирана на начин да се не угрозе основне функције локалне самоуправе (неопходност извршавања расхода по приоритетима: примарно обезбеђење сталних трошкова, текућих поправки и одржавања, материјала, специјализованих услуга и тек на крају услуга по уговору).",{"$nulls":13},1750000]
[null,"      - На класи 451 субвенције морају се урадити програми по основу којих ће бити додељене, с нагласком на рационално коришћење средстава субвенција. Ти програми морају подразумевати примену прописа који се тичу контроле државне помоћи. ",{"$nulls":13},850000,630000]
[null,"      - Класа 481 остали расходи планирана је рестриктивно (на нивоу планираних расхода из 2016. године) у складу са одредбама из Упутства. У циљу транспарентнијег приказивања средстава намењених за финансирање редовног рада политичких субјеката, у складу са Законом о финансирању политичких активности, у опису апропријације економске класификације 481 – Дотације невладиним организацијама, ова средства су исказана посебно.",{"$nulls":13},400000]
[null,"      - Значајан ниво средстава опредељен је и за капитална улагања (120.334.689 динара из 2017. године као и 65.603.047 динара прентих средстава из претходне године). Највећи део ових средстава планира се за изградњу локалних путева (око 90.000.000 милона динара)."]
[null,"      - Буџет је такође урађен на начин да се ни у једном моменту не угрози функционисање локалне самоуправе кроз обављање њених изворних и поверених послова."]
{"$rows_empty":7}
[{"$nulls":5},"ОПШТИНСКО ВЕЋЕ      ОПШТИНЕ КРУПАЊ"]

{"sheet":"m.zajed.2017","index":16,"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],[32,22,32,23],[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],[32,1,32,2],[4,2,7,2],[4,1,7,1],[11,3,12,3],[11,4,12,4],[6,4,7,4],[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,"Ребаланс Месне заједнице 2017. 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,493607,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",16,10,24480,10000,10000,44480,48,"Горње Брезовице",3226,null,272792,null,null,307546,44480,0]
[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",18,10,27540,10000,10000,47540,52,"Дворска",7419,null,398556,null,null,447285,47540,0]
[null,53,"Завлака",840,0.04856895056374675,390271,233131,200000,433131,null,433131,16319,24000,240000,205,"Завлака",20,10,35465,10000,10000,55465,53,"Завлака",6994,null,145818,null,null,433131,55465,0]
[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",16,10,24480,10000,10000,44480,55,"Красава",4896,null,322873,null,null,363192,44480,0]
[null,56,"Кржава",686,0.039664642960393175,225529.9128367673,190390,200000,390390,null,390390,13327,24000,null,208,"Кржава",26,10,49400,10000,10000,69400,56,"Кржава",5712,null,347351,null,null,390390,69400,0]
[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,832290,null,null,1429211,20000,0]
[null,58,"Ликодра",698,0.04035848511130385,244557.25039619624,193721,200000,393721,null,393721,13560,24000,null,210,"Ликодра",19,10,29070,10000,10000,49070,58,"Ликодра",5812,null,350349,null,null,393721,49070,0]
[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",14,10,21420,10000,10000,41420,60,"Мојковић",5678,null,346352,null,null,389280,41420,0]
[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",16,10,37800,10000,10000,57800,64,"Толисавац",4454,null,309634,null,null,348482,57800,0]
[null,65,"Томањ",357,0.020641803989592367,121159.37004754339,99081,200000,299081,null,299081,6936,24000,null,217,"Томањ",10,10,15300,10000,10000,35300,65,"Томањ",2972,null,265173,null,null,299081,35300,0]
[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",22,10,33660,10000,10000,53660,67,"Церова",7077,null,388316,null,null,435906,53660,0]
[null,68,"Шљивова",702,0.04058976582827407,237561.90570523,194831,200000,394831,null,394831,13638,24000,null,220,"Шљивова",22,10,33660,10000,10000,53660,68,"Шљивова",5845,null,351348,null,null,394831,53660,0]
[null,"Укупно:",null,17295,null,5900590.350237717,4800000,4800000,9600002,0,9600002,347345,576000,756000,"Укупно:",null,430,220,685705,240000,240000,1165705,null,null,143999,0,7995658,null,null,9600002,1165705,0]
[]
[{"$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,1165705,0]
[{"$nulls":28},426,143999,null,0]
[{"$nulls":28},511,7995658]
[{"$nulls":29},9819002,1165705,0]
[]
[{"$nulls":24},10984707]
[{"$nulls":24},10984707]
[{"$nulls":24},12374707]
[{"$nulls":29},10984707]

{"sheet":"Т1 - 411 и 412 ","index":17,"n_rows":59,"n_cols":15,"rows_kept":59,"cut":false,"hidden":false,"merged":[[8,3,9,3],[6,10,7,14],[42,0,54,0],[36,0,38,0],[33,0,35,0],[1,0,1,1],[3,1,3,4],[39,0,41,0],[8,0,9,0],[8,1,9,1],[8,2,9,2],[8,4,9,4],[17,0,32,0],[14,0,16,0],[10,0,13,0],[1,2,1,5],[3,5,3,11],[6,0,7,0],[6,1,7,1],[6,2,6,4],[6,5,7,9]],"flags":["formulas_cached_only"]}
[]
["Назив  локалне власти",null,"ОПШТИНА КРУПАЊ"]
[]
[{"$nulls":5},"БРОЈ ЗАПОСЛЕНИХ И МАСА СРЕДСТАВА ЗА ПЛАТЕ У 2017. ГОДИНИ"]
[]
[{"$nulls":14},"Табела 1."]
["Редни број","Директни и индиректни корисници буџетских средстава локалне власти","У октобру 2016",null,null,"Маса средстава за плате исплаћена за период  I-X  2016. године и планирана пројекција за период XI-XII према Одлуци о буџету ЈЛС за 2016. годину на економским класификацијама 411 и 412   ",{"$nulls":4},"Маса средстава за плате планирана за 2017. годину на економским класификацијама 411 и 412"]
[null,null,"Број запослених на неодређено ","Број запослених на одређено ","Укупан број запослених"]
[1,2,3,4,"5(3+4)","Извор 01 ","Извор 04","Извори 05-08","Извори 09-12","Извори 13-15","Извор 01 ","Извор 04","Извори 05-08","Извори 09-12","Извори 13-15"]
[{"$nulls":5},6,7,8,9,10,11,12,8,9,10]
[1,"Органи и организације локалне власти",39,10,49,39841850,{"$nulls":4},39984000]
[null,"      Изабрана лица",null,2,2]
[null,"      Постављена лица ",null,5,5]
[null,"      Запослени",39,3,42]
[2,"Установе културе                                                                                                                                                        ",9,1,10,6398153,{"$nulls":4},7020000]
[null,"      Постављена лица ",null,1,1]
[null,"      Запослени",9,0,9]
[3,"Остале установе из области јавних служби које се финансирају из буџета (навести назив установе):                                                                                  ",3,1,4,0,0,0,0,0,2323040,0,0,0,0]
[null,1,0,0,0]
[null,"      Постављена лица ",null,null,0]
[null,"      Запослени",null,null,0]
[null,"2. Туристичка организација",3,1,4,{"$nulls":5},2323040]
[null,"      Постављена лица ",null,1,1]
[null,"      Запослени",3,null,3]
[null,"3.",0,0,0]
[null,"      Постављена лица ",null,null,0]
[null,"      Запослени",null,null,0]
[null,"4.",0,0,0]
[null,"      Постављена лица ",null,null,0]
[null,"      Запослени",null,null,0]
[null,"5.",0,0,0]
[null,"      Постављена лица ",null,null,0]
[null,"      Запослени",null,null,0]
[4,"Дирекције основане од стране локалне власти",0,0,0]
[null,"      Постављена лица ",null,null,0]
[null,"      Запослени",null,null,0]
[5,"Месне заједнице",0,0,0]
[null,"     Изабрана лица ",null,null,0]
[null,"      Запослени",null,null,0]
[6,"Предшколске установе ",29,2,31,12107228,1306787,7797939,null,null,15264660,null,7797939]
[null,"Постављена лица",null,1,1]
[null,"Запослени",29,1,30]
[7,"Нове установе и органи (навести назив установа и органа):                        ",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1.",0,0,0]
[null,"      Постављена лица ",null,null,0]
[null,"      Запослени",null,null,0]
[null,"2.",0,0,0]
[null,"      Постављена лица ",null,null,0]
[null,"      Запослени",null,null,0]
[null,"3.",0,0,0]
[null,"      Постављена лица ",null,null,0]
[null,"      Запослени",null,null,0]
[null,"4.",0,0,0]
[null,"      Постављена лица ",null,null,0]
[null,"      Запослени",null,null,0]
[8,"Укупно за све кориснике буџетa који се финансирају  са економских класификација 411 и 412",80,14,94,58347231,1306787,7797939,0,0,64591700,0,7797939,0,0]
[null,"      Изабрана лица",null,2,2]
[null,"      Постављена лица ",null,8,8]
[null,"      Запослени",80,4,84]

{"sheet":"Т2 - остале ек. кл.","index":18,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[[3,1,3,7],[1,0,1,1],[1,2,1,5]],"flags":["formulas_cached_only"]}
[]
["Назив  локалне власти",null,"ОПШТИНА КРУПАЊ"]
[]
[null,"БРОЈ ЗАПОСЛЕНИХ ЧИЈЕ СЕ ПЛАТЕ ФИНАНСИРАЈУ ИЗ БУЏЕТА СА ОСТАЛИХ ЕКОНОМСКИХ КЛАСИФИКАЦИЈА У 2017. ГОДИНИ (после I Ребаланса 2017. године)"]
[]
[{"$nulls":8},"Табела 2."]
["Ред.бр.","Назив корисника чије се плате у 2017. години финансирају из буџета на осталим економским класификацијама ","Економска класификација (навести која )","Број запослених на неодређено време","Маса средстава за плате запослених на неодређено време","Број запослених на одређено време","Маса средстава за плате запослених на одређено време ","Укупан број запослених","Укупна маса средстава за плате запослених у 2017. години"]
[1,2,3,4,5,6,7,8,"9 (5+7)"]
[1,"Дом здравља Крупањ",464,2,1446064,null,null,2,1446064]
[2,"Основна школа Крупањ",463,null,null,2,1256400,2,1256400]
[3,"Црвени крст Крупањ",481,3,2040860,null,null,3,2040860]
[4,"Регионал.развв.агенција ППР ДОО Лозница",511,1,842217,null,null,1,842217]
[5,{"$nulls":6},0,0]
[6,{"$nulls":6},0,0]
[7,{"$nulls":6},0,0]
[8,{"$nulls":6},0,0]
[9,{"$nulls":6},0,0]
[10,{"$nulls":6},0,0]
[11,{"$nulls":6},0,0]
[12,{"$nulls":6},0,0]
[13,{"$nulls":6},0,0]
[14,{"$nulls":6},0,0]
[15,{"$nulls":6},0,0]
[16,{"$nulls":6},0,0]
[17,{"$nulls":6},0,0]
[18,{"$nulls":6},0,0]
[19,{"$nulls":6},0,0]
[20,{"$nulls":6},0,0]