{"text_format":"2","workbook":"xls","n_sheets":6,"sheets":["PRVA STRANA","ODLUKA 2016 OPSTI deo ","2016 PRIHODI","RASHODI 2016","obrazlozenje 2016","UCINAK CILJEVI 2016"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":12,"defined_names":22,"comments":10,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"PRVA STRANA","index":0,"n_rows":47,"n_cols":1,"rows_kept":47,"cut":false,"hidden":false,"merged":[[46,0,46,8],[16,0,16,8],[17,0,17,8]],"flags":["formulas_cached_only"]}
{"$rows_empty":16}
["ОДЛУКА О ЗАВРШНОМ РАЧУНУ  БУЏЕТА "]
["ОПШТИНЕ КРУПАЊ ЗА 2016. ГОДИНУ "]
{"$rows_empty":28}
["КРУПАЊ, aприл 2017. године"]

{"sheet":"ODLUKA 2016 OPSTI deo ","index":1,"n_rows":192,"n_cols":14,"rows_kept":192,"cut":false,"hidden":false,"merged":[[4,1,5,13],[8,4,9,8],[11,4,11,8],[107,3,107,6],[176,3,176,6],[189,3,189,6],[119,1,119,9],[130,1,130,9],[133,1,133,9],[149,1,149,9],[152,1,152,9],[153,1,153,9],[154,1,154,9],[155,1,155,9],[156,1,156,9],[18,1,18,12],[19,1,19,12],[46,1,46,12],[45,1,45,12],[38,1,38,12],[91,1,91,7],[89,1,89,7],[27,1,27,12],[30,1,30,12],[31,1,31,12],[36,1,36,12],[44,1,44,12],[47,1,47,12],[28,1,28,12],[33,1,33,12],[34,1,34,12],[37,1,37,12],[35,1,35,12],[22,1,22,12],[23,1,23,12],[24,1,24,12],[17,1,17,12],[25,1,25,12],[32,1,32,12],[13,1,13,12],[16,1,16,12],[21,1,21,12],[26,1,26,12],[20,1,20,12],[29,1,29,12],[88,1,88,7],[87,1,87,4],[84,1,84,4],[85,1,85,7],[86,1,86,7],[81,1,81,4],[82,1,82,4],[83,1,83,4],[99,1,99,7],[90,8,90,12],[87,8,87,12],[88,8,88,12],[82,8,82,12],[86,8,86,12],[84,8,84,12],[85,8,85,12],[83,8,83,12],[89,8,89,12],[103,1,103,7],[90,1,90,7],[105,1,105,7],[101,8,101,12],[105,8,105,12],[95,8,95,12],[94,8,94,12],[96,8,96,12],[97,8,97,12],[98,1,98,7],[98,8,98,12],[100,8,100,12],[99,8,99,12],[97,1,97,7],[112,1,112,9],[109,1,109,9],[110,1,110,9],[111,1,111,9],[103,8,103,12],[101,1,101,7],[1,1,1,13],[2,1,2,13],[12,1,12,13],[6,1,7,13],[8,3,9,3],[81,8,81,12],[69,1,69,7],[63,1,63,7],[65,1,65,7],[15,1,15,12],[73,1,73,2],[72,1,72,7],[120,1,120,9],[113,1,113,9],[114,1,114,9],[115,1,115,9],[116,1,116,9],[117,1,117,9],[118,1,118,9],[100,1,100,7],[72,8,72,12],[67,8,67,12],[67,1,67,7],[66,1,66,7],[64,1,64,7],[68,1,68,7],[78,8,78,12],[76,8,76,12],[74,1,74,2],[70,8,70,12],[64,8,64,12],[68,8,68,12],[75,1,75,7],[75,8,75,12],[74,8,74,12],[73,8,73,12],[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],[56,1,56,7],[52,1,52,13],[92,1,92,7],[60,8,60,12],[66,8,66,12],[65,8,65,12],[62,8,62,12],[71,8,71,12],[79,1,79,4],[76,1,76,7],[79,8,79,12],[96,1,96,7],[91,8,91,12],[92,8,92,12],[93,8,93,12],[56,8,56,12],[58,8,58,12],[57,1,57,7],[57,8,57,12],[77,1,77,7],[78,1,78,7],[48,1,48,12],[49,1,49,12],[71,1,71,7],[60,1,60,7],[59,1,59,7],[59,8,59,12],[61,1,61,7],[62,1,62,7],[63,8,63,12],[61,8,61,12],[69,8,69,12],[121,1,121,9],[122,1,122,9],[80,8,80,12],[77,8,77,12],[80,1,80,4],[70,1,70,7],[94,1,94,7],[95,1,95,7],[93,1,93,7],[123,1,123,9],[124,1,124,9],[125,1,125,9],[126,1,126,9],[127,1,127,9],[128,1,128,9],[129,1,129,9],[131,1,131,9],[132,1,132,9],[134,1,134,9],[135,1,135,9],[136,1,136,9],[137,1,137,9],[138,1,138,9],[139,1,139,9],[140,1,140,9],[141,1,141,9],[142,1,142,9],[143,1,143,9],[144,1,144,9],[145,1,145,9],[146,1,146,9],[147,1,147,9],[148,1,148,9],[150,1,150,9],[151,1,151,9],[164,1,164,9],[157,1,157,9],[158,1,158,9],[159,1,159,9],[160,1,160,9],[161,1,161,9],[162,1,162,9],[163,1,163,9],[183,7,183,9],[186,3,187,3],[186,4,187,5],[177,1,177,9],[191,1,191,9],[180,2,180,4],[181,2,181,4],[180,7,180,9],[181,7,181,9],[165,1,165,9],[166,1,166,9],[171,1,171,9],[172,1,172,9],[173,1,173,9],[167,1,167,9],[168,1,168,9],[169,1,169,9],[170,1,170,9]],"flags":["formulas_cached_only"]}
[]
[null,"     На    основу   члана    2. тачка 53., чланова 13.-22., члана 25., члана 28., члана 31, члана 77. и члана 78. Закона   о  буџетском  систему  (\"Сл. гласник РС\",  број 54/09, 73/2010, 101/2010, 101/2011, 93/2012, 62/2013 и 63/2013 испр., 108/2013, 142/2014, 68/2015 - др. закон, 103/2015 и 99/2016) и члана 15. и 22. Статута   општине  Крупањ  (\"Сл. Лист   општине  Крупањ\" , број   19/08),   "]
[null,"   СКУПШТИНА ОПШТИНЕ КРУПАЊ  на седници одржаној   27.04.2017. године, донела је"]
[]
[null,"О Д Л У К У "]
[]
[null,"О ЗАВРШНОМ РАЧУНУ БУЏЕТА ОПШТИНЕ  КРУПАЊ  за  2016. годину  "]
[]
[null,null,null,"I.","ОПШТИ ДЕО"]
[]
[]
[{"$nulls":4},"Члан  1."]
[null,"   Приходи и примања, расходи и издаци  Буџета општине  КРУПАЊ  за 2016. годину (у даљем тексту:  Буџет), састоје се од:"]
[null,"О П И С",{"$nulls":11},"2016. 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},444978900.59999996]
[null,"А.1.1. ТЕКУЋИ ПРИХОДИ (класа 7),",{"$nulls":11},444967328.59999996]
[null,"у чему:"]
[null," - Буџетска средства",{"$nulls":11},429528328.59999996]
[null," - Буџетска средства индиректних корисника",{"$nulls":11},5990000]
[null," - Други извори финансирања",{"$nulls":11},9449000]
[null,"А.1.2. ПРИМАЊА ОД ПРОДАЈЕ НЕФИНАНСИЈСКЕ ИМОВИНЕ (класа 8)",{"$nulls":11},11572]
[null,"А.2.Укупни расходи и издаци за набавку нефинансијске имовине (кл. 4 + кл. 5)",{"$nulls":11},456746983.9000001]
[null,"А.2.1. ТЕКУЋИ РАСХОДИ (класа 4),",{"$nulls":11},303693084.18000007]
[null,"у чему:"]
[null," - Текући буџетски расходи",{"$nulls":11},291136084.18000007]
[null," - Расходи из буџетских средстава индиректних корисника",{"$nulls":11},5108000]
[null," - Расходи из других извора финансирања",{"$nulls":11},7449000]
[null,"А.2.2. ИЗДАЦИ ЗА НАБАВКУ НЕФИНАНСИЈСКЕ ИМОВИНЕ (класа 5),",{"$nulls":11},153053899.72]
[null,"у чему:"]
[null," - Текући буџетски издаци",{"$nulls":11},152250899.72]
[null," - Издаци из буџетских средстава индиректних корисника",{"$nulls":11},803000]
[null," - Издаци из других извора финансирања"]
[null,"БУЏЕТСКИ СУФИЦИТ - ДЕФИЦИТ (кл. 7 + кл. 8) - (кл. 4 + кл. 5)",{"$nulls":11},-2959136.460000068]
[null,"Б.ПРИМАЊА ОД ПРОДАЈЕ И НАБАВКЕ ФИНАНСИЈСКЕ ИМОВИНЕ",{"$nulls":11},21429]
[null,"Б.1.Примања од продаје финансијске имовине (кат.92, осим 9211, 9221, 9219, 9227, 9228)",{"$nulls":11},21429]
[null,"Б.2.Издаци за набавку финансијске имовине (категорија 62)"]
[null,"Б.3.Разлика (Б.1. - Б.2.)",{"$nulls":11},21429]
[null,"УКУПАН ФИСКАЛНИ СУФИЦИТ - ДЕФИЦИТ",{"$nulls":11},-2937707.460000068]
[null,"В. РАЧУН ФИНАНСИРАЊА",{"$nulls":11},75335069.16]
[null,"В.1.Примања од продаје финансијске имовине (конта 9211, 9221, 9219, 9227, 9228)"]
[null,"В.2.Примања од задуживања (категорија 91)"]
[null,"В.3.Неутрошена средства из претходних година",{"$nulls":11},86223016]
[null,"В.4. СВЕГА (В.1. + В.2. + В.3.)",{"$nulls":11},86223016]
[null,"В.5.Издаци за отплату главнице дуга (категорија 61)",{"$nulls":11},10887946.84]
[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.)",{"$nulls":11},10887946.84]
[null,"В.8. Разлика рачуна финансирања(В.4. - В.7.)",{"$nulls":11},75335069.16]
[null,"НЕТО ФИНАНСИРАЊЕ (УКУПАН ФИСКАЛНИ ДЕФИЦИТ + В.8.)",{"$nulls":11},72397361.69999993]
[]
[]
[null,"   Приходи и примања, расходи и издаци буџета утврђени су у следећим износима:"]
[]
[null,"ОПИС",{"$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,{"$nulls":4},429528328.59999996]
[null,"1. Порески приходи",{"$nulls":6},71,{"$nulls":4},125769883.15999998]
[null,"1.1. Порез на доходак, добит и капиталне добитке (осим самодопр.)",{"$nulls":6},711,{"$nulls":4},88319748.88999999]
[null,"1.2. Самодопринос",{"$nulls":6},711180]
[null,"1.3. Порез на имовину",{"$nulls":6},713,{"$nulls":4},24301653.22]
[null,"1.4. Порез на добра и услуге (осим накнада које се користе преко Буџетског  фонда), у чему:",{"$nulls":6},714,{"$nulls":4},11499827.57]
[null,"    У томе наменски приходи:"]
[null,"     - Накнада за загађивање животне средине"]
[null,"     - Посеб.накнад.за зашт.и унапређ.живот.сред. - еколош.такса",{"$nulls":11},4154272.57]
[]
[null,"1.5. Остали порески приходи",{"$nulls":6},716,{"$nulls":4},1648653.48]
[null,"2. Непорески приходи (осим накнада које се користе преко Буџетског фонда), у чему:",{"$nulls":6},74,{"$nulls":4},30103481.97]
[null,"    У томе наменски приходи:"]
[null,"     - Накнад.за коршћ.шума и шумс.земљишта",{"$nulls":11},1121348.09]
[null,"     - Прходи од новч.казни за прекрш.у корист општине",{"$nulls":11},1027870.3]
[]
[null,"3. Донације",{"$nulls":6},"731+732"]
[null,"4. Трансфери",{"$nulls":6},733,{"$nulls":4},267507831.9]
[null,"5. Меморандум.ставке за рефундацију расхода из претходне године",{"$nulls":6},772,{"$nulls":4},6147131.57]
[null,"6. Примања од продаје нефинансијске имовине",{"$nulls":6},8,{"$nulls":4},11572]
[null,"УКУПНИ РАСХОДИ И ИЗДАЦИ ЗА НАБАВКУ НЕФИНАНСИЈСКЕ И ФИНАНСИЈСКЕ ИМОВИНЕ",{"$nulls":11},443386983.90000004]
[null,"1. Текући расходи",{"$nulls":6},4,{"$nulls":4},280248137.34000003]
[null,"1.1. Расходи за запослене",{"$nulls":6},41,{"$nulls":4},57800548.76]
[null,"1.2. Коришћење роба и услуга",{"$nulls":6},42,{"$nulls":4},83429977.02]
[null,"1.3. Отплата камата",{"$nulls":6},44,{"$nulls":4},2565731.1900000004]
[null,"1.4. Субвенције",{"$nulls":6},45,{"$nulls":4},25051100.4]
[null,"1.5. Социјална заштита из буџета",{"$nulls":6},47,{"$nulls":4},16791696.96]
[null,"1.6. Остали расходи",{"$nulls":6},"48+49",{"$nulls":4},33848647.160000004]
[null,"     - Средства резерви",{"$nulls":6},49,{"$nulls":4},0]
[null,"     - Остали расходи"]
[null,"2. Трансфери",{"$nulls":6},463,{"$nulls":4},60760435.849999994]
[null,"3. Издаци за набавку нефинансијске имовине",{"$nulls":6},5,{"$nulls":4},152250899.72]
[null,"4. Издаци за набавку финансијске имовине (осим 6211)",{"$nulls":6},62,{"$nulls":4},10887946.84]
[null,"ПРИМАЊА ОД ПРОДАЈЕ ФИНАНСИЈСКЕ"]
[null,"ИМОВИНЕ И ЗАДУЖИВАЊА",{"$nulls":11},21429]
[null,"1. Примања по основу отплате кредита и продаје финанс.имовине",{"$nulls":6},92,{"$nulls":4},21429]
[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",{"$nulls":11},10887946.84]
[null,"3. Отплата дуга",{"$nulls":6},61,{"$nulls":4},10887946.84]
[null,"3.1. Отплата дуга домаћим кредиторима",{"$nulls":6},611,{"$nulls":4},10887946.84]
[null,"3.2. Отплата дуга страним кредиторима",{"$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},86223016]
[]
[null,"НЕУТРОШЕНА СРЕДСТВА ОД ПРИВАТИЗАЦИЈЕ ИЗ ПРЕТХОДНИХ ГОДИНА (класа 3, извор финансирања 14)",{"$nulls":6},3,{"$nulls":4},0]
[]
[null,null,null,"Члан  2."]
[]
[null,"        Вишак прихода над расходима у износу од 72.397.362 динара представља чист буџетски суфицит."]
[null,"         Средства из става 1. овог члана распоређују се у оквиру буџета за 2017. годину на следеће апропријације:"]
[null,"Глава 05476 - Oпштинска управа"]
[null,"Програм 15 - Опште јавне услуге управе,"]
[null,"Глава 05476, Програм 0602, Активност 0014 - Ванредне ситуације, Позиција 94, Подпозиција 1, Функција 160,"]
[null," - Санирање штета од елементарних непогода - Резерва, износ 2.500.000 динара);"]
[null,"Глава 05476, Програм 0602, Активност 0014 - Ванредне ситуације, Позиција 94, Подпозиција 10, Функција 160,"]
[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 2016. годину, износ 1.695.000 динара);"]
[null,"Глава 05476, Програм 0602, Пројекат 0602-П17, Позиција 40, Подпозиција 1, Функција 111,"]
[null," - Пројекат \"Реконструкција канцеларије МЗ Цветуља\", износ 300.000 динара;"]
[null,"Програм 1 - УРБАНИЗАМ И ПРОСТОРНО ПЛАНИРАЊЕ,"]
[null,"Глава 05476, Програм 1101, Активност 0001 - Просторно и урбанистичко планирање, Позиција 82, Подпозиција 2, Функција 132,"]
[null," - Активност 0001 Просторно и урбанистичко планирање, износ 6.266.670 динара;"]
[null,"Глава 05476, Програм 1101, Активност 0004 - Социјално становање \"Фонд солидарне стамбене изградње\", Позиција 144, Подпозиција 1, Функција 610,"]
[null," - \"Фонд солидарне стамбене изградње\", износ од 4.401.336 динара;"]
[null,"Глава 05476, Програм 1101, Пројекат 1101-П1, Позиција 77, Подпозиција 1, Функција 132,"]
[null," - Пројекат \"Израда ПДР од ул.Столичке до излаза из Крупња\", износ од 910.000 динара;"]
[null,"Глава 05476, Програм 1101, Пројекат 1101-П5, Позиција 80, Подпозиција 1, Функција 132,"]
[null," - Пројекат \"Израда Елабората о зонама санитарне заштите изворишта за водоснабдевање Крупња\", износ 240.480 динара;"]
[null,"Глава 05476, Програм 1101, Пројекат 1101-П6, Позиција 81, Подпозиција 1, Функција 132,"]
[null," - Пројекат \"Израда ПДР Крупањ - Кржава\", износ 1.240.000 динара;"]
[null,"Програм 2 - КОМУНАЛНА ДЕЛАТНОСТ,"]
[null,"Глава 05476, Програм 1102, Активност 0001 - Упррављ./одрж.јавном расветом, Позиција 167, Подпозиција 2, Функција 640,"]
[null," - Енергетске услуге  - електрична расвета ( из буџета ), износ 800.000 динара;"]
[null,"Програм 3 - ЛОКАЛНИ ЕКОНОМСКИ РАЗВОЈ,"]
[null,"Глава 05476, Програм 1501, Пројекат 1501-П1 - Стипендирање ученика и студената, Позиција 194, Подпозиција 2, Функција 960,"]
[null," - Пројекат \"Стипендирање ученика и студената\", износ 1.700.000 динара;"]
[null,"Програм 6 - ЗАШТИТА ЖИВОТНЕ СРЕДИНЕ,"]
[null,"Глава 05476, Програм 0401, Активност 0001 - Управљање заштитом животне средине, Позиција 142, Подпозиција 1, Функција 550,"]
[null," - Дотације невладиним организацијама  - помоћ НВО у акцијама чишћења отпада, износ 90.000 динара;"]
[null,"Глава 05476, Програм 0401, Активност 0002 - Праћење квалит.елеменат.живот.средине, Позиција 141, Подпозиција 2, Функција 550,"]
[null," - Заштита животне средине - истраживање и развој - зашт.очув.и побољ.квал.земљ.на јавн.површинама, износ 113.460 динара;"]
[null,"Глава 05476, Програм 0401, Активност 0003 - Заштита природе, Позиција 138, Подпозиција 1, Функција 540,"]
[null," - Заштита биљног и животињског света и крајолика - Шуме - Реализација Програма пошумљавања, износ 6.633.488 динара;"]
[null,"Глава 05476, Програм 0401, Активност 0005 - Управљање комуналним отпадом, Позиција 127, Подпозиција 2, Функција 510,"]
[null," - Управљање отпадом - уклањање отпада са неуређених депонија, износ 100.000 динара;"]
[null,"Глава 05476, Програм 0401, Пројекат 0401-П4 - Набав.механиз.за сакупљ.отпада са неприступ.локац., Позиција 132, Подпозиција 1, Функција 510,"]
[null," - Пројекат \"Набав.механиз.за сакупљ.отпада са неприступ.локац.\", износ 1.800.000 динара;"]
[null,"Глава 05476, Програм 0401, Пројекат 0401-П7 - Фаза Изградње система за пречишћавање и одвођење отпадних вода - колектор, Позиције 133 и 134, Подпозиције 1 и 2, Функција 520,"]
[null," - Пројекат \"Фаза Изградње система за пречишћавање и одвођење отпадних вода - колектор)\", износ 15.300.000 динара (по економским класификацијама респективно);"]
[null,"Програм 7 - Организ.саоб.и саобр.инфрастр.,"]
[null,"Глава 05476, Програм 0701, Активност 0001 - Управљање саобраћајем, Позиција 119, Подпозиција 1, Функција 451,"]
[null," - Друмски саобраћај, износ 692.498 динара;"]
[null,"Глава 05476, Програм 0701, Активност 0001 - Управљање саобраћајем, Позиција 102, Подпозиција 1, Функција 360,"]
[null," - Јав.ред и безб.некласиф. на другом месту - Фонд за безбедност саобраћаја, износ 1.345.336 динара;"]
[null,"Глава 05476, Програм 0701, Пројекат 0701-П2 - Асфалтирање пута Ликодра - Бела Црква, Позиција 121, Подпозиција 1, Функција 451,"]
[null," - Пројекат \"Асфалтирање пута Ликодра - Бела Црква\", износ 4.000.000 динара;"]
[null,"Глава 05476, Програм 0701, Пројекат 0701-П3 - Асфалтирање локалних путева, Позиција 122, Подпозиција 1, Функција 451,"]
[null," - Пројекат \"Асфалтирање локалних путева\", износ 7.837.888 динара;"]
[null,"Глава 05476, Програм 0701, Пројекат 0701-П12 - Реконструкција градских улица и тротоара, Позиција 153, Подпозиција 1, Функција 620,"]
[null," - Пројекат \"Реконструкција градских улица и тротоара\", износ 10.078.665 динара;"]
[null,"Глава 05476, Програм 0701, Пројекат 0701-П13 - Ул.Народног Ослобођења (асфалтирање и кишна канал.), Позиција 154, Подпозиција 1 и 2, Функција 620,"]
[null," - Пројекат \"Ул.Народног Ослобођења (асфалтирање и кишна канал.)\", износ 1.998.121 динара;"]
[null,"Глава 05476, Програм 0701, Пројекат 0701-П14 - Изградња тротоара у улици Владе Зечевића, Позиција 155, Подпозиција 1, Функција 620,"]
[null," - Пројекат \"Изградња тротоара у улици Владе Зечевића\", износ 350.000 динара;"]
[null,"Програм 13 - Развој културе и информисања,"]
[null,"Глава 05476, Програм 1201, Активност 0004 - Оствар.и унапређ.јав.интер.у облас.јав.информ., Позиција 181, Подпозиција 1, Функција 830,"]
[null," - Услуге емитовања и издаваштва, износ 517.875 динара;"]
[null,"Глава 05476, Програм 1201, Пројекат 1201-П1 - Набавка књига у књижни фонд Библиотеке, Позиција 221, Подпозиција 1, Функција 820,"]
[null," - Услуге културе - Набавка књига у књижни фонд Библиотеке, износ 200.000 динара;"]
[null,"Глава 05476, Програм 1201, Пројекат 1201-П4 - Пројекти верских заједница, Позиција 184, Подпозиција 1, Функција 840,"]
[null," - Услуге културе - Пројекти верских заједница, износ 802.065 динара;"]
[null,"Програм 17 - Енергетска ефикасност,"]
[null,"Глава 05476, Програм 0501, Пројекат 0501-П2 - Изградња трафостаница и електро-енер.објеката, Позиција 152, Подпозиција 1, Функција 620,"]
[null," - Пројекат \"Изградња трафостаница и електро-енер.објеката\", износ 484.480 динара;"]
[]
[]
[null,null,null,"Члан  3."]
[null,"        Одлука о завршном рачуну буџета Општине Крупањ за 2016. годину ступа на снагу даном објављивања у Службеном листу Општине Крупањ."]
[]
[]
[null,null,"I Број :  334 /2017",{"$nulls":4},"ПРЕДСЕДНИК"]
[null,null," 27.04.2017. године",{"$nulls":4},"СКУПШТИНЕ ОПШТИНЕ"]
[null,null,"Крупањ"]
[{"$nulls":7},"Драгослав Штефика, с.р."]
[]
[]
[null,null,null,"II.","ПОСЕБАН  ДЕО"]
[]
[]
[null,null,null,"Члан  4."]
[]
[null,"        Планирани  и остварени  приходи по врстама, као и планирани и извршени расходи по основним и ближим наменама, по  носиоцима  и  корисницима у оквиру  средстава  из члана 1. и 2. Oдлуке, дати  су у   Извршењу Прихода и примања и Извршењу Расхода и издатака буџета Општине Крупањ за 2016. годину."]

{"sheet":"2016 PRIHODI","index":2,"n_rows":185,"n_cols":51,"rows_kept":185,"cut":false,"hidden":false,"merged":[[48,1,48,2],[53,1,53,2],[58,1,58,2],[44,1,44,2],[50,1,50,2],[45,1,45,2],[46,4,46,9],[35,3,35,9],[39,1,39,2],[47,4,47,9],[43,4,43,9],[44,4,44,9],[35,1,35,2],[41,1,41,2],[47,1,47,2],[52,4,52,9],[55,3,55,9],[53,3,53,9],[52,1,52,2],[36,1,36,2],[38,3,38,9],[37,3,37,9],[48,3,48,9],[41,4,41,9],[50,4,50,9],[60,4,60,9],[62,1,62,2],[51,1,51,2],[60,1,60,2],[59,4,59,9],[51,3,51,9],[54,1,54,2],[54,4,54,9],[59,1,59,2],[56,1,56,2],[5,43,7,43],[8,3,8,9],[9,3,9,9],[5,42,7,42],[16,3,16,9],[17,3,17,9],[5,39,6,41],[10,4,10,9],[5,36,7,36],[14,4,14,9],[5,32,7,32],[5,31,7,31],[5,10,6,30],[11,3,11,9],[40,4,40,9],[33,3,33,9],[30,3,30,9],[27,4,27,9],[28,3,28,9],[25,4,25,9],[40,1,40,2],[23,1,23,2],[24,1,24,2],[28,1,28,2],[29,1,29,2],[25,1,25,2],[33,1,33,2],[24,3,24,9],[31,4,31,9],[30,1,30,2],[29,4,29,9],[39,3,39,9],[36,4,36,9],[1,1,3,21],[5,1,7,2],[5,3,7,9],[9,1,9,2],[12,4,12,9],[22,3,22,9],[13,4,13,9],[15,3,15,9],[21,1,21,2],[34,1,34,2],[37,1,37,2],[38,1,38,2],[20,4,20,9],[26,1,26,2],[26,4,26,9],[31,1,31,2],[8,1,8,2],[10,1,10,2],[12,1,12,2],[11,1,11,2],[14,1,14,2],[19,1,19,2],[34,4,34,9],[23,3,23,9],[18,1,18,2],[27,1,27,2],[32,3,32,9],[21,3,21,9],[22,1,22,2],[18,4,18,9],[19,4,19,9],[32,1,32,2],[65,4,65,9],[62,4,62,9],[56,4,56,9],[58,4,58,9],[49,4,49,9],[49,1,49,2],[63,4,63,9],[61,4,61,9],[64,1,64,2],[64,4,64,9],[65,1,65,2],[42,1,42,2],[57,4,57,9],[61,1,61,2],[63,1,63,2],[45,4,45,9],[42,4,42,9],[46,1,46,2],[57,1,57,2],[43,1,43,2],[66,1,66,2],[68,3,68,9],[67,4,67,9],[66,4,66,9],[83,4,83,9],[69,4,69,9],[78,4,78,9],[69,1,69,2],[70,1,70,2],[73,1,73,2],[75,1,75,2],[76,1,76,2],[85,4,85,9],[80,1,80,2],[85,1,85,2],[80,4,80,9],[82,1,82,2],[78,1,78,2],[82,4,82,9],[79,4,79,9],[73,4,73,9],[71,4,71,9],[74,1,74,2],[74,4,74,9],[84,4,84,9],[72,1,72,2],[81,1,81,2],[77,1,77,2],[77,4,77,9],[79,1,79,2],[150,9,151,9],[119,1,119,9],[118,1,118,2],[117,1,117,2],[105,3,105,9],[109,3,109,9],[107,1,107,2],[109,1,109,2],[108,4,108,9],[118,4,118,9],[113,1,113,2],[105,1,105,2],[114,4,114,9],[148,9,149,9],[112,1,112,2],[114,1,114,2],[108,1,108,2],[110,1,110,2],[117,4,117,9],[113,3,113,9],[112,4,112,9],[107,3,107,9],[116,1,116,2],[116,4,116,9],[111,1,111,2],[111,4,111,9],[110,3,110,9],[115,3,115,9],[115,1,115,2],[86,4,86,9],[83,1,83,2],[101,4,101,9],[93,3,93,9],[100,1,100,2],[84,1,84,2],[93,1,93,2],[91,1,91,2],[90,4,90,9],[88,1,88,2],[104,4,104,9],[87,4,87,9],[87,1,87,2],[88,4,88,9],[89,3,89,9],[91,4,91,9],[102,1,102,2],[104,1,104,2],[101,1,101,2],[89,1,89,2],[67,1,67,2],[76,4,76,9],[94,3,94,9],[92,3,92,9],[68,1,68,2],[70,3,70,9],[71,1,71,2],[72,3,72,9],[75,3,75,9],[81,3,81,9],[86,1,86,2],[106,1,106,2],[106,3,106,9],[90,1,90,2],[97,3,97,9],[98,3,98,9],[97,1,97,2],[95,1,95,2],[103,1,103,2],[103,4,103,9],[99,1,99,2],[95,4,95,9],[96,1,96,2],[96,4,96,9],[99,3,99,9],[102,4,102,9],[100,4,100,9]],"flags":["formulas_cached_only"]}
[{"$nulls":27},16]
[null,"ПРИХОДИ  БУЏЕТА ОПШТИНЕ КРУПАЊ ЗА 2016. годину "]
[]
[{"$nulls":45},1.055,1.05]
[]
[null,"Eконом.  класиф.",null,"Приходи и Примања",{"$nulls":6},"БУЏЕТСКА СРЕДСТВА",{"$nulls":10},"РЕБАЛАНС БУЏЕТА\n 2016. ГОДИНЕ ",{"$nulls":6},"РЕБАЛАНС БУЏЕТА\n 2016. ГОДИНЕ ",null,null,"%  13/12","%  6/4",null,null,null,"%  6/4",null,null,"СРЕДСТВА ИЗ ДРУГИХ ИЗВОРА",null,null,"УКУПНА СРЕДСТВА У 2016. ГОДИНИ (6+9)","%  4/3"]
[]
[{"$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","ПЛАН БУЏЕТА 2015. ГОДИНЕ ","ПЛАН БУЏЕТА 2015. ГОДИНЕ ","Извршење  31. децембар 2015.","ПЛАН БУЏЕТА 2016. ГОДИНЕ","II РЕБАЛАНС БУЏЕТА 2015. ГОДИНЕ ","ПРОЈЕКЦИЈА - 10 МЕСЕЦИ ИЗВРШ. / 12","НАЦРТ БУЏЕТА 2016. ГОДИНЕ - ПРВИ","ПРЕДЛОГ БУЏЕТА 2016. ГОДИНЕ - КОАЛИЦИЈА","ПРВОБИТНИПЛАН БУЏЕТА 2016. ГОДИНЕ","Свега децембар","ИЗВРШЕЊЕ БУЏЕТА 2016. ГОДИНЕ","НАЦРТ БУЏЕТА 2016. ГОДИНЕ","РАЗЛИКА РЕБАЛАНС - ПРВИ ПЛАН БУЏЕТА",null,null,"Свега август","Свега септембар","Само јануар",null,"Извршење прихода индир. корис.","Свега   (4+5)","Донације","Републ. Средства","Свега       (7+8)",{"$nulls":5},"Само април","Свега април"]
[null,1,null,2,{"$nulls":6},3,4,5,6,7,8,9,5,6,6,8,3,6,null,13,13,5,7,4,13,null,14,7,7,7,7,6,5,6,7,8,9,10,11,null,null,null,7,6]
[null,321100,null,"Вишак прихода над расходима из претходне године",{"$nulls":6},76627461,76627461,74794322,71822295,71822295,71822295,95078311,118724536,118724536,118724536,118724536,86223016,118724536,0,0,0,94330721,86223016,86223016,0,-8855295,0,0.9068631435827673,0,0,0,0,0,86223016,0,0,0,86223016,1,null,null,null,0,118724536,null,0.16231029119510812]
[null,321121,null," -","Вишак прихода над расходима из претходне године",{"$nulls":5},76627461,76627461,74794322,71822295,71822295,71822295,95078311,118724536,118724536,118724536,118724536,86223016,118724536,null,null,null,94330721,86223016,86223016,null,-8855295,0,0.9068631435827673,null,null,0,0,null,86223016,null,null,0,86223016,1,null,null,null,0,118724536]
[null,711,null,"Порез на доходак, добит и капиталне добитке",{"$nulls":6},86264027,86534126,91220174,79270174,82479441,79270174,79270174,79270174,79270174,59599206.44,83606229.05999999,85409921,79270174,100327475,80855577,84939921,84939921,88319748.88999999,88319748.88999999,74433376,5863202,2.3329664265260948,2.43562895278454,52663937.42999999,57261698.03,4597760.600000003,2.028846475317947,30000,88349748.88999999,0,0,0,88349748.88999999,1.0340689682876534,null,null,null,6705751.399999999,24834851.189999998,null,0.16631375396739287]
[null,711110,null," - ","порез на зараде",{"$nulls":5},69000000,70358758,75950000,65000000,66363825,65000000,65000000,65000000,65000000,49023909.84,68614626.57,70806722,65000000,82337552,66585403,70806722,70806722,71098528.38,71098528.38,65806722,5806722,1.0124111076923077,1.0893341846153846,43218777.98,47005013.93,3786235.950000003,0.6638495979237677,null,71098528.38,null,null,0,71098528.38,1.004121167761445,null,null,null,5416668.699999999,20243922,null,0.13383923899045075]
[null,null,null,711111," - порез на зараде",{"$nulls":14},49023909.84,68614626.57,null,null,82337552,null,null,null,71098528.38,71098528.38,null,0,null,null,43218777.98,47005013.93,3786235.950000003,null,null,71098528.38,null,null,0,71098528.38,{"$nulls":4},5416668.699999999,20243922]
[null,711120,null," - ","порез на приходе од самосталне делатности",{"$nulls":5},7400166,7386900,7770174,7770174,8797758,7770174,7770174,7770174,7770174,6411314.62,8782186.940000001,8568239,7770174,10538624,7770174,8368239,8368239,9832012.77,9832012.77,8368239,798065,1.0769693188337868,1.1027087681691556,5718381.82,6185340.890000001,466959.0700000003,0.7218917317782569,null,9832012.77,null,null,0,9832012.77,1.1474951585734243,null,null,null,755919.0499999998,2890005.6799999997]
[null,null,null," - 711121 - порез на прих.од самост.делат.-ств.нето приходи",{"$nulls":15},242099.68,250929.36,null,null,301115,null,null,null,515129.34,515129.34,null,0,null,null,262203.24,251336.46,-10866.779999999999,null,null,515129.34,null,null,0,515129.34,{"$nulls":4},-6669.049999999988,264810.76]
[null,null,null," - 711121 - порез на прих.од самост.делат.-ств.нето приходи",{"$nulls":15},3287089.88,4465875.96,null,null,5359051,null,null,null,4866139.11,4866139.11,null,0,null,null,2880327.37,3166949.37,286622,null,null,4866139.11,null,null,0,4866139.11,{"$nulls":4},488989.6,1429505.78]
[null,null,null," - 711121 - порез на прих.од самост.делат.-ств.нето приходи",{"$nulls":15},2882125.06,4065381.62,null,null,4878458,null,null,null,4450744.32,4450744.32,null,0,null,null,2575851.21,2767055.06,191203.8500000001,null,null,4450744.32,null,null,0,4450744.32,{"$nulls":4},273598.4999999999,1195689.14]
[null,711130,null," - ","порез на приходе од ауторских права",{"$nulls":18},0,{"$nulls":6},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,711140,null," - ","порез на приходе од имовине",{"$nulls":5},916946,879807,2000000,1000000,233109,1000000,1000000,1000000,1000000,162999.41,235945.97,243586,1000000,283135,1000000,243586,243586,234165.21999999997,234165.21999999997,243586,-756414,0.243586,0.243586,152863.65,156651.41,3787.7600000000093,0.6431051456159221,null,234165.21999999997,null,null,0,234165.21999999997,0.9613246245679143,null,null,null,8260.759999999995,69684.06]
[null,null,null,711143,"порез на приходе од непокретности",{"$nulls":14},7474,10374,null,null,12449,null,null,null,-1905,-1905,{"$nulls":4},7474,7474,0,null,null,-1905,null,null,0,-1905]
[null,null,null," - 711145 - порез на прих.од дав.у закуп покрет.ствари",{"$nulls":15},24394.84,30109.12,null,null,36131,null,null,null,33142.6,33142.6,null,0,null,null,22490.08,24394.84,1904.7599999999984,null,null,33142.6,null,null,0,33142.6,{"$nulls":4},1904.7600000000002,14871.04]
[null,null,null," - 711146 - порез на прих.од пољопривреде и шумарства",{"$nulls":15},6411.1,6394.54,null,null,7673,null,null,null,8571.08,8571.08,null,0,null,null,5480.1,5823.1,343,null,null,8571.08,null,null,0,8571.08,{"$nulls":4},170,3207]
[null,null,null," - 711147 - порез на земљиште",{"$nulls":15},63984.53,113729.37,null,null,136475,null,null,null,100355.12,100355.12,null,0,null,null,58964.53,58984.53,20,null,null,100355.12,null,null,0,100355.12,{"$nulls":4},5060,32623.02]
[null,null,null," - 711148 - порез од непокретности",{"$nulls":15},60734.94,75338.94,null,null,90407,null,null,null,94001.42,94001.42,null,0,null,null,58454.94,59974.94,1520,null,null,94001.42,null,null,0,94001.42,{"$nulls":4},1126,18983]
[null,711180,null,"-","самодоприн.према зар.запослен.на тер.општина",{"$nulls":14},10374.13,16236.73,14829,null,19484,null,14829,14829,11469.78,11469.78,14829,14829,null,null,9109.97,10374.13,1264.1599999999999,null,null,11469.78,null,null,0,11469.78,0.7734695529030954,null,null,null,1985.73,3857.86]
[null,null,null,711181,"самодоприн.према зар.запослен.на тер.општина",{"$nulls":14},10374.13,16236.73,null,null,19484,null,null,null,11469.78,11469.78,null,0,null,null,9109.97,10374.13,1264.1599999999999,null,null,11469.78,null,null,0,11469.78,{"$nulls":4},1985.73,3857.86]
[null,711190,null," - ","порез на друге приходе",{"$nulls":5},8946915,7908661,5500000,5500000,7084749,5500000,5500000,5500000,5500000,3990608.44,5957232.85,5776545,5500000,7148679,5500000,5506545,5506545,7143572.739999999,7143572.739999999,0,0,0,0,3564804.01,3904317.67,339513.66000000015,0,30000,7173572.739999999,null,null,0,7173572.739999999,1.2366514482272706,null,null,null,522917.1599999999,1627381.5899999999]
[null,null,null," - 711191 - порез на друге приходе",{"$nulls":15},3988118.79,5952132.83,null,null,7142559,null,null,null,7127808.18,7127808.18,null,0,null,null,3563041.36,3902555.02,339513.66000000015,null,30000,7157808.18,null,null,0,7157808.18,{"$nulls":4},522388.1599999999,1626852.71]
[null,null,null,711193,"порез на приход професионалних спорт.спортских радника",{"$nulls":14},2489.65,5100.02,null,null,6120,null,null,null,15764.56,15764.56,{"$nulls":4},1762.65,1762.65,null,null,null,15764.56,null,null,0,15764.56,{"$nulls":4},529,528.88]
[null,713,null,"Порез на имовину",{"$nulls":6},16858215,14898782,26075977,16075977,15626421,16075977,26760745,26760745,23860745,11257917.89,17613058.76,28056176,23860745,21135671,27295960,31200000,31200000,24301653.22,24301653.22,31200000,1295431,3,3,20881933,22099055,1217122,1,0,24301653.22,0,0,0,24301653.22,0.8661783851085051,null,null,null,659735.3599999999,3973997.47,null,0.04574658361128004]
[null,713120,null," - ","порез на имовину",{"$nulls":5},9739275,8710386,20000000,10000000,8900863,10000000,20000000,20000000,17100000,8887829.31,14232817.16,21856176,17100000,17079381,20000000,25000000,25000000,15329557.96,15329557.96,25000000,1856176,1.4619883040935673,1.0928088,8330876.15,8741618.72,410742.5700000003,0.39996103252462833,null,15329557.96,null,null,0,15329557.96,0.7013833508661351,null,null,null,416551.43999999994,2797364.04]
[null,null,null," - 713121 - порез на имов.-осим на зем.акц.и уделе физ.лица",{"$nulls":15},4590077.28,8087131.09,null,null,9704557,null,null,null,8933351.9,8933351.9,null,0,null,null,4062064.12,4458606.69,396542.5700000003,null,null,8933351.9,null,null,0,8933351.9,{"$nulls":4},157233,1139393.81]
[null,null,null," - 713122 - порез на имов.-од правних лица",{"$nulls":15},4297752.03,6145686.07,null,null,7374823,null,null,null,6396206.06,6396206.06,null,0,null,null,4268812.03,4283012.03,14200,null,null,6396206.06,null,null,0,6396206.06,{"$nulls":4},259318.43999999994,1657970.23]
[null,713310,null," - ","порез на наслеђе и поклон",{"$nulls":5},807324,929222,715232,715232,1533522,715232,1400000,1400000,1400000,237126.44,468462.38,1000000,1400000,562155,1600000,1000000,1000000,473371.93,473371.93,1000000,-400000,0.7142857142857143,0.7142857142857143,191956.12,219704.44,27748.320000000007,0.21970444,null,473371.93,null,null,0,473371.93,0.47337193,null,null,null,53251.92000000001,141979.64]
[null,null,null," - 713311- порез на наслеђе и поклон",{"$nulls":15},237126.44,468462.38,null,null,562155,null,null,null,473371.93,473371.93,null,0,null,null,191956.12,219704.44,27748.320000000007,null,null,473371.93,null,null,0,473371.93,{"$nulls":4},53251.92000000001,141979.64]
[null,713420,null," - ","порез на капиталне трансакције",{"$nulls":5},6311616,5259174,5360745,5360745,5192036,5360745,5360745,5360745,5360745,2132962.14,2911779.2199999997,5200000,5360745,3494135,5695960,5200000,5200000,8498723.33,8498723.33,5200000,-160745,0.9700144289646309,0.9700144289646309,1918134.1400000001,2088204.1400000001,170070,0.40157771923076924,null,8498723.33,null,null,0,8498723.33,1.6343698711538461,null,null,null,189932,1034653.79]
[null,null,null," - 713421 - порез на апсол.права на непокретности",{"$nulls":15},847591.03,1271728.65,null,null,1526074,null,null,null,6383181.18,6383181.18,null,0,null,null,820502.03,839663.03,19161,null,null,6383181.18,null,null,0,6383181.18,{"$nulls":4},61780,539246.98]
[null,null,null," - 713423 - порез на апсол.права на пол.мот.возила",{"$nulls":15},1285371.11,1640050.57,null,null,1968061,null,null,null,2115542.15,2115542.15,null,0,null,null,1097632.11,1248541.11,150909,null,null,2115542.15,null,null,0,2115542.15,{"$nulls":4},128152,495406.81]
[null,714,null,"Порез на добра и услуге",{"$nulls":6},8508037,7598630,8895351,8895351,7705068,8895351,9159786,9159786,9159786,7043002,10928851,11926727,9159786,13114621,9342982,11192982,11192982,11499827.57,11499827.57,9192982,2766941,5,6,6193928,6830596,636669,2,0,11499828,0,0,0,11499828,0.9642064893411244,null,null,null,641077,2341758,null,0.021647821173103685]
[null,714400,null," -","порези на појединачне услуге",{"$nulls":18},0,{"$nulls":6},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,714440,null,"-","средства за противпожарну заштиту - 6%",{"$nulls":18},0,{"$nulls":6},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,714513,null,"-","комунална такса за држање возила",{"$nulls":5},6364818,5636692,6683059,6683059,5215170,6683059,6683059,6683059,6683059,4394532,6003090,7500000,6683059,7203708,6766255,6766255,6766255,7292002,7292002,6766255,816941,1.0124487902919905,1.1222405787529333,3825178,4244402,419224,0.5659202666666666,null,7292002,null,null,0,7292002,0.9722669333333334,null,null,null,425864,1418308]
[null,714514,null,"-","накнада за изградњу и коришћење путева",{"$nulls":5},2250,1500,2250,2250,null,2250,2250,2250,2250,null,null,2250,2250,0,2250,2250,2250,null,null,2250,0,1,1,null,null,0,0,null,0,null,null,0,0,0,null,null,null,0]
[null,714543,null,"-","накнада за промену намене обрад.пољо. земљишта",{"$nulls":5},70038,46692,35565,35565,191213,35565,300000,300000,300000,112535.2,205219.6,200000,300000,246264,350000,200000,200000,20808,20808,200000,-100000,0.6666666666666666,0.6666666666666666,112535.2,112535.2,0,0.562676,null,20808,null,null,0,20808,0.10404,null,null,null,323.2000000000007,19272]
[null,714547,null,"-","накнада за загађивање живот.средине",{"$nulls":18},0,{"$nulls":6},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,714552,null,"-","боравишна такса",{"$nulls":5},199268,172480,209231,209231,-39040,209231,209231,209231,209231,106550,122080,259231,209231,146496,259231,259231,259231,32745,32745,259231,50000,1.2389703246650832,1.2389703246650832,68250,106550,38300,0.4110233729762258,null,32745,null,null,0,32745,0.12631591129147363,null,null,null,0,1050]
[null,714562,null,"-","посебна накнада за зашт.и унапређ.живот.средине",{"$nulls":5},1871663,1741266,1965246,1965246,2337725,1965246,1965246,1965246,1965246,2429385.19,4598461.65,3965246,1965246,5518154,1965246,3965246,3965246,4154272.57,4154272.57,1965246,2000000,1,2.0176843000825344,2187964.32,2367109.24,179144.9200000004,0.5969640319919622,null,4154272.57,null,null,0,4154272.57,1.047670830510894,null,null,null,214889.22999999998,903127.91]
[null,716,null,"Други порези",{"$nulls":6},3483095,2711504,1000000,1000000,1201828,1000000,1000000,1000000,1300000,1170903.16,2107894.12,2030657,1300000,2529473,1020000,2030657,2030657,1648653.48,1648653.48,2030657,1030657,1.5620438461538462,2.030657,1108874.09,1161889.16,53015.06999999983,0.5721740106773324,0,1648653.48,0,0,0,1648653.48,0.8118818096803153,null,null,null,60892.340000000026,490887.44]
[null,716111,null,"-","комунална такса за истицање фирме",{"$nulls":5},3483095,2711504,1000000,1000000,1201828,1000000,1000000,1000000,1300000,1170903.16,2107894.12,2030657,1300000,2529473,1020000,2030657,2030657,1646540.91,1646540.91,2030657,1030657,1.5620438461538462,2.030657,1108874.09,1161889.16,53015.06999999983,0.5721740106773324,null,1646540.91,null,null,0,1646540.91,0.8108414715040502,null,null,null,60892.340000000026,490887.44]
[null,716112,null,"-","комунална такса за истиц. и исписив.фирме ван послов.простора",{"$nulls":22},2112.57,2112.57,{"$nulls":9},2112.57,null,null,null,2112.57]
[null,732,null,"Текуће донације међународних организација",{"$nulls":19},0,{"$nulls":6},0,{"$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,{"$nulls":6},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,733,null,"Трансфери од других нивоа власти(грантови)",{"$nulls":6},290899794,281649757,264133283,265558283,300105272,303955267,270110783,270110783,273782854,194398091,264679051,273574867,270550783,317614861,270000000,270610783,270610783,267507831.9,267507831.9,258710783,3464084,1,2,172757192,172847192,90000,1,0,267507832,0,8864000,8864000,276371832,0.9778231269321973,null,null,null,21550899,86203596,null,0.5202554330742212]
[null,733150,null,"-","текући трансфери од других нивоа власти",{"$nulls":5},250748794,250748796,258610783,258610783,258610788,258610783,258610783,258610783,258610783,193958091,258610788,258610783,258610783,310332946,258610783,258610783,258610783,258610788,258610788,258610783,0,1,1,172407192,172407192,0,0.6666666795560493,null,258610788,null,8864000,8864000,267474788,1.000000019334074,null,null,null,21550899,86203596]
[null,null,null,"у корист нивоа општина",{"$nulls":19},0,{"$nulls":6},0,{"$nulls":7},0,null,null,0,0]
[null,733151,null," -","додатна средства од Министарства за рационализацију",{"$nulls":18},0,{"$nulls":6},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,733151,null," -","прих. из буџета Репуб. -водовод",{"$nulls":18},0,{"$nulls":6},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,733151,null," -","прих. из буџета града Београда - Донација Дому здравља",{"$nulls":18},0,{"$nulls":6},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,733151,null," -","прих. из буџета Репуб. -финанс.пројрката",{"$nulls":18},0,{"$nulls":6},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,733151,null," -","прих. из буџета града Београда - Донација Дому здравља",{"$nulls":18},0,{"$nulls":6},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,733152,null," -","прих. из буџета Репуб. за накнаду штета-елем.непогоде",{"$nulls":18},0,{"$nulls":6},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,733152,null," -","остали трансфери од Републике у кор.нивоа општина",{"$nulls":18},0,{"$nulls":6},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,733154,null,null,"тек.нам.трансф.од Реп.у кор.нив.општ.(противргр.ракете.)",{"$nulls":13},330000,330000,330000,90000,330000,396000,null,null,null,90000,90000,null,90000,0,null,330000,330000,0,null,null,90000,null,null,0,90000,1,null,null,null,0]
[null,733154,null,null,"тек.нам.трансф.од Реп.у кор.нив.општ.(Комесар.за избег.)",{"$nulls":5},1572000,1572000,522500,1947500,2987500,2987500,null,null,110000,110000,110000,380000,110000,132000,null,null,null,380000,380000,null,380000,0,null,20000,110000,90000,null,null,380000,null,null,0,380000,1,null,null,null,0]
[null,733154,null," -","тек.нам.трансф.од Реп.у кор.нив.општ.(елемен.неп., геронто)",{"$nulls":5},18000000,5544848,5000000,5000000,38506984,42356984,11500000,11500000,11500000,null,2396192,8970000,11500000,2875430,11389217,12000000,12000000,2902959.9,2902959.9,100000,-2530000,0.008695652173913044,0.78,null,null,0,0,null,2902959.9,null,null,0,2902959.9,0.32362986622073575,null,null,null,0]
[null,733152,null," -","остали трансф.од Републике у корист нивоа Општина",{"$nulls":16},3659040,null,0,null,null,null,3659040,3659040,null,3659040,{"$nulls":4},0,null,null,3659040,null,null,0,3659040,1,null,null,null,0]
[null,733254,null," -","тек.нам.трансф.од Минист.рег.развоја и лок.самоуправе",{"$nulls":5},19079000,19071043,{"$nulls":11},0,{"$nulls":6},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,null,null,"у корист нивоа општина- ред.и повр.одржавање лок.путне мреже",{"$nulls":19},0,{"$nulls":6},0,{"$nulls":7},0,null,null,0,0]
[null,733251,null," -","додатни трансфери од Министарства у корист",{"$nulls":5},1500000,4713070,{"$nulls":6},3232071,null,3232071,1865044,null,3878485,null,null,null,1865044,1865044,null,1865044,{"$nulls":4},0,null,null,1865044,null,null,0,1865044,1,null,null,null,0]
[null,null,null,"нивоа општина",{"$nulls":19},0,{"$nulls":6},0,{"$nulls":7},0,null,null,0,0]
[null,733253,null," -","прих.из буџе.града Београда - Донац. ОШ Бела Црква-Врбић",{"$nulls":18},0,{"$nulls":6},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,741,null,"Приходи од имовине",{"$nulls":6},10110507,9145643,4186205,4886205,6146046,5693767,4886205,4886205,5289089.02,3322049.2199999997,4721199.9399999995,5853374,5084147,5665440,4983929,4832674,4832674,4211790.899999999,4211790.899999999,4032674,967169,3.8955542700488452,3.5413313398550437,3496515.93,3617385.6000000006,116884.46999999997,1.7683577456539514,0,4211790.899999999,0,0,0,4211790.899999999,0.719549254840029,null,null,null,225838.88000000006,1537367.17]
[null,741150,null,"-","камате на средства буџета општине",{"$nulls":5},3000000,3472744,2000000,2000000,2752832,2000000,2000000,2000000,2000000,343527.57999999996,356390.07999999996,950000,2000000,427668,2000000,1300000,1300000,21652.3,21652.3,500000,-1050000,0.25,0.475,343527.57999999996,343527.57999999996,0,0.3616079789473684,null,21652.3,null,null,0,21652.3,0.022791894736842105,null,null,null,0,343527.57999999996]
[null,null,null,-741151,"приходи од камата на сред.кор.буџ. општ.код посл.банака",{"$nulls":14},246816.43,246816.43,null,null,296180,null,null,null,0,0,null,0,null,null,246816.43,246816.43,null,null,null,0,null,null,0,0,{"$nulls":4},0,246816.43]
[null,null,null," - 741152 - приход.од камат.на сред.буџ.општ.код посл.банака",{"$nulls":15},96711.15,109573.65,null,null,131488,null,null,null,21652.3,21652.3,null,0,null,null,96711.15,96711.15,0,null,null,21652.3,null,null,0,21652.3,{"$nulls":4},0,96711.15]
[null,741511,null,"-","накнаде за коришћење минералних сировина",{"$nulls":14},352000,504000,350000,null,604800,null,null,null,425195.02,425195.02,null,350000,null,null,352000,352000,0,null,null,425195.02,null,null,0,425195.02,1.2148429142857144,null,null,null,12000,172000]
[null,741522,null,"-","сред.од зак.пољ.земљ.и обј..у држ.својини",{"$nulls":14},32060.8,32060.8,null,null,38473,null,null,null,2128.8,2128.8,{"$nulls":4},28075.6,32060.8,null,null,null,2128.8,null,null,0,2128.8,{"$nulls":4},0,27790]
[null,741526,null,"-","накнаде за коришћење шума и шумског земљишта",{"$nulls":5},1000000,376188,1050000,1050000,1814718,1050000,1050000,1050000,1050000,1131407.48,1390670.16,1050000,1050000,1668804,1050000,1050000,1050000,1121348.09,1121348.09,1050000,0,1,1,1019653.79,1117891.28,98237.48999999999,1.064658361904762,null,1121348.09,null,null,0,1121348.09,1.067950561904762,null,null,null,135727.50000000006,560796.3]
[null,741531,null,"-","комунал. такса за коришћ. простора на јавн. површинама",{"$nulls":5},1082100,1182001,1136205,1136205,953436,1943767,1136205,1136205,1539089.02,803153.99,1151162.49,2347776,1334147,1381395,1233929,1327076,1327076,1217734.3,1217734.3,1327076,1211571,0.9946999843345599,2.0663313398550436,798830.99,803153.99,4323,0.34209140480182093,null,1217734.3,null,null,0,1217734.3,0.5186756743403119,null,null,null,31871.379999999997,76633.09]
[null,741534,null,"-","накнаде за коришћење грађевинског земљишта",{"$nulls":5},5028407,4114710,null,700000,625060,700000,700000,700000,700000,659899.37,1286916.41,1155598,700000,1544300,700000,1155598,1155598,1423732.39,1423732.39,1155598,455598,1.6508542857142856,null,610900.39,625224.37,14323.979999999981,null,null,1423732.39,null,null,0,1423732.39,1.2320308532898117,null,null,null,46240,356620.2]
[null,742,null,"Приходи од продаје добара иуслуга",{"$nulls":6},2696814,1963676,2831655,2831655,1981446,2831655,2649684,2699122,3477831,2294995.01,2870905.2099999995,4021444.33,3429831,3445086,2702678,3172660,3172660,2144859.5100000002,2144859.5100000002,3172660,1371760.3299999998,3.569774942768902,5.928468701575726,2020998.01,2154939.01,133941,2.2301024680734267,5802000,7946859.51,0,0,0,7946859.51,0.5333555145844827,null,null,null,542111.8499999999,1228663.3599999999]
[null,742151,null,"-","приходи од продаје добара и услуга",{"$nulls":18},0,{"$nulls":6},0,{"$nulls":4},0,null,4756000,4756000,null,null,0,4756000,{"$nulls":4},0]
[null,742152,null,"-","приходи од давања у закуп ГЗ и других непокретности",{"$nulls":5},684117,669286,718323,718323,683165,718323,728323,777761,956468,915791,1255286.2,1427234.3299999998,908468,1506343,908468,1102346,1102346,962267.8,962267.8,1102346,698911.3299999998,1.2134120299229032,1.9596172714578557,699214,792825,93611,0.5554974283725365,null,962267.8,null,null,0,962267.8,0.6742185076223609,null,null,null,125766,343724]
[null,742153,null,"-","приходи од закупa грађ.земљишта у корист општина",{"$nulls":14},18100,78100,300000,null,93720,null,72120,72120,216865,216865,72120,300000,null,null,18100,18100,null,null,null,216865,null,null,0,216865,0.7228833333333333,null,null,null,6000,18100]
[null,742251,null," -","општинске административне таксе",{"$nulls":5},777698,731345,816583,816583,640781,816583,716583,716583,716585,452530,604400,900000,716585,725280,600000,603984,603984,882367,882367,603984,183417,0.8428644194338425,1.2559605795839421,401320,435440,34120,0.4838222222222222,null,882367,null,null,0,882367,0.9804077777777778,null,null,null,54440,183250]
[null,742253,null,"-","накнада за уређење грађевинског земљишта",{"$nulls":5},500000,68501,525000,525000,236330,525000,433029,433029,1033029,710410.73,730410.73,894210,1033029,876493,894210,894210,894210,61324.71,61324.71,894210,461181,0.8656194550201398,2.065011812141912,710410.73,710410.73,0,0.7944562574786683,null,61324.71,null,null,0,61324.71,0.0685797631428859,null,null,null,355905.85,630064.36]
[null,742351,null," -","приходи општинских органа управе",{"$nulls":5},734999,494544,771749,771749,421170,771749,771749,771749,771749,198163.28,202708.28,500000,771749,243250,300000,500000,500000,22035,22035,500000,-271749,0.6478790383920161,0.6478790383920161,191953.28,198163.28,6210,0.39632656,null,22035,null,null,0,22035,0.04407,null,null,null,0,53525]
[null,742372,null," -","приходи индир.корисн.од додат.активности",{"$nulls":18},0,{"$nulls":6},0,{"$nulls":6},1046000,1046000,null,null,0,1046000]
[null,743,null,"Новчане казне и одузета имовинска корист",{"$nulls":6},792233,717225,831845,831845,945875,831845,831845,831845,831845,1090850.3,1442800.3,1400000,831845,1731360,1100000,1400000,1400000,1027870.3,1027870.3,1100000,568155,0.06010735173019012,0.06010735173019012,1004350,1073600.3,69250.30000000005,1.3,0,1027870.3,0,0,0,1027870.3,0.7341930714285715,null,null,null,218700,481100]
[null,743350,null,743324,"приходи од новчаних казни за саобраћајне прекршаје",{"$nulls":14},1025850.3,1354800.3,1350000,null,1625760,1050000,1350000,1350000,1014870.3,1014870.3,1050000,1350000,null,null,943350,1008600.3,65250.30000000005,null,null,1014870.3,null,null,0,1014870.3,0.7517557777777778,null,null,null,215700,464100]
[null,743351,null,"-","приходи од новчаних казни за прекршаје",{"$nulls":5},792233,717225,831845,831845,945875,831845,831845,831845,831845,65000,88000,50000,831845,105600,50000,50000,50000,13000,13000,50000,-781845,0.06010735173019012,0.06010735173019012,61000,65000,4000,1.3,null,13000,null,null,0,13000,0.26,null,null,null,3000,17000]
[null,null,null,"у корист општине",{"$nulls":19},0,{"$nulls":6},0,{"$nulls":7},0,null,null,0,0]
[null,744151,null,"Teкући добр.трансфери од физ.и правн. лица у корист",{"$nulls":8},4378411,6000000,9635538,9678662,2000000,2065000,2647790.93,647790.93,647790.93,759100,2647790.93,777349,2040000,109200,109200,649900,649900,109200,-1240900,0.052223816355810616,0.37955,87000,87000,0,0.11460940587537874,25000,674900,0,0,0,674900,0.8561454353840073,null,null,null,10000,65000]
[null,null,null,"нивоа општина",{"$nulls":19},0,{"$nulls":6},0,{"$nulls":7},0,null,null,0,0]
[null,7441511,null," -","помоћ за отклањање штета од поплава",{"$nulls":7},4378411,6000000,9635538,9678662,2000000,2065000,2091000,91000,91000,759100,2091000,109200,2040000,109200,109200,649900,649900,109200,-1240900,0.052223816355810616,0.37955,87000,87000,0,0.11460940587537874,25000,674900,null,null,0,674900,0.8561454353840073,null,null,null,10000,65000]
[null,7441512,null," -","помоћ за отклањање штета од поплава-средст.са девиз.рачуна",{"$nulls":13},556790.93,556790.93,556790.93,null,556790.93,668149,null,null,null,0,0,null,null,0,{"$nulls":6},0,null,null,0,0]
[null,744251,null,"Добровољни трансфери од физичких лица у корист",{"$nulls":19},0,{"$nulls":6},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,null,null,"нивоа општина",{"$nulls":19},0,{"$nulls":6},0,{"$nulls":7},0,null,null,0,0]
[null,745,null,"Мешовити и неодређени приходи",{"$nulls":6},20314706,19987998,23096563,22987323,34366437,35651505,25003444,25003444,29088524.68,19552912.45,24321149.78,27720063.74,27003444,29185380,25503513,29868356,29868356,22069061.259999998,22069061.259999998,29868356,-1701961.2600000016,2.9775979600321056,4.308871556493914,17732222.61,19075808.6,1343585.9900000002,2.3026734245641207,0,22069061.259999998,0,0,0,22069061.259999998,0.7961403504334077,null,null,null,1580281.6900000013,8872268.46]
[null,745150,null,"-","мешовити и неодр.приходи у корист општине",{"$nulls":5},796786,662812,609240,500000,12486838,12300000,1416121,1416121,3416121,2624281.37,2845573.84,2427236,3416121,3414689,2016121,3160981,3160981,482185.7,482185.7,3160981,1011115,0.9253129499804017,1.7140032525469222,2622561.37,2624281.37,1720,1.0811809688056704,null,482185.7,null,null,0,482185.7,0.19865629052963948,null,null,null,61456.85000000009,2218474.62]
[null,745151,null,"-","ост.приход.у кор.нив.општине (сопст.прих.јавних предузећа)",{"$nulls":5},19517920,19325186,22487323,22487323,21879599,23351505,22487323,22487323,24147137.38,16126401.78,20265675.64,18946696.74,22487323,24318811,22987392,25707375,25707375,16122442.33,16122442.33,25707375,-3540626.2600000016,1.1431941009607947,0.84255012212881,14389118.94,15657197.93,1268078.9900000002,0.8263814080554076,null,16122442.33,null,null,0,16122442.33,0.8509368440970783,null,null,null,1463307.8399999999,6500565.84,null,0.03034964944114965]
[null,745151,null,"-","ост.приход.у кор.нив.општине (сопст.прих.Месн.Заједница)",{"$nulls":11},1100000,1100000,1525266.3,766796.3,1170756.3,1927550,1100000,1404908,500000,1000000,1000000,987017.26,987017.26,1000000,827550,0.9090909090909091,1.7523181818181819,689046.3,761596.3,72550,0.39511104770304273,null,987017.26,null,null,0,987017.26,0.5120579284584057,null,null,null,51580,137480]
[null,745151,null,"-","ост.приход.у кор.нив.општине (пренета средства фондова)",{"$nulls":16},4418581,{"$nulls":5},4418580.97,4418580.97,{"$nulls":9},4418580.97,null,null,null,4418580.97,0.9999999932104899]
[null,745154,null,"-","закупи за станове у општ.својини у кор.нивоа општина",{"$nulls":14},35433,39144,null,null,46973,null,null,null,58835,58835,null,0,null,null,31496,32733,1237,null,null,58835,null,null,0,58835,{"$nulls":4},3937,15748]
[null,781,null,"Трансф.измеђ.буџет.корисн.на истом нивоу",{"$nulls":19},0,{"$nulls":6},0,{"$nulls":7},0,null,null,0,0]
[null,771,null,"Мемор.ставке за рефундацију расхода ",{"$nulls":33},133000,133000,null,585000,585000,718000]
[null,772,null,"Мемор.ставке за рефундацију расхода из претходне године",{"$nulls":6},9000000,9000000,7000000,7000000,2985987,7000000,10194940,10194940,10194940,3232282.96,3232282.96,6748482,10194940,3878740,6748482,6748482,6748482,6147131.57,6147131.57,6748482,-3446458,0.6619442586224147,0.6619442586224147,3232282.96,3232282.96,0,0.47896444859747717,0,6147131.57,0,0,0,6147131.57,0.9108910077851583,null,null,null,0,195380]
[null,772114,null,"-","мемор.ставке за рефундацију расхода из претходне године",{"$nulls":5},9000000,9000000,7000000,7000000,2985987,7000000,10194940,10194940,10194940,3232282.96,3232282.96,6748482,10194940,3878740,6748482,6748482,6748482,6147131.57,6147131.57,6748482,-3446458,0.6619442586224147,0.6619442586224147,3232282.96,3232282.96,0,0.47896444859747717,null,6147131.57,null,null,0,6147131.57,0.9108910077851583,null,null,null,0,195380]
[null,791,null,"Приходи из буџета",{"$nulls":19},0,{"$nulls":6},0,{"$nulls":7},0,null,null,0,0]
[null,810,null,"Приходи од продаје основних средстава",{"$nulls":6},614000,614000,0,0,4560,0,0,0,0,3420,4560,0,0,5472,0,0,0,11571.83,11572,0,0,0,0,3040,3230,0,0,0,11572,0,0,0,11572,{"$nulls":4},0,0]
[null,811151,null,811151,"примања од продаје непокретности у корист нивоа општина",{"$nulls":9},4560,{"$nulls":4},3420,4560,null,null,5472,null,null,null,11571.83,11572,{"$nulls":4},3040,3230,null,null,null,11572,null,null,0,11572]
[null,812151,null,"-","примања од продаје покрет.ствари у корист општине",{"$nulls":5},614000,614000,{"$nulls":11},0,{"$nulls":6},0,{"$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,null,null,0,0,0,null,0,0,0,0,0,0,{"$nulls":4},0,0]
[null,911000,null,"-","примања од домаћих задуживања",{"$nulls":5},24456948,24456948,{"$nulls":11},0,{"$nulls":6},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,920,null,"Приходи од продаје финансијске имовине",{"$nulls":6},2000000,41797,2000000,2000000,0,2000000,2000000,2000000,2000000,19703,19703,2000000,2000000,23644,2000000,2000000,2000000,21428.7,21429,2000000,0,1,1,19703,19703,0,0,0,21429,0,0,0,21429,0.0107145,null,null,null,0,0]
[null,921551,null,921551,"примања од отплате кредита домаћим прив.предуз.",{"$nulls":14},19703,19703,{"$nulls":6},21428.7,21429,{"$nulls":4},19703,19703,null,null,null,21429,null,null,0,21429]
[null,921851,null,"-","прих.од отпл.кредит.датих непроиз.приватним предуз.",{"$nulls":5},2000000,41797,2000000,2000000,null,2000000,2000000,2000000,2000000,null,null,2000000,2000000,23644,2000000,2000000,2000000,null,null,2000000,0,1,1,null,null,0,0,null,0,null,null,0,0,{"$nulls":4},0]
[null,921852,null,"-","приходи од приватизације",{"$nulls":18},0,{"$nulls":6},0,{"$nulls":4},0,null,null,0,null,null,0,0,{"$nulls":4},0]
[null,"УКУПНИ ПРИХОДИ И ПРИМАЊА :",{"$nulls":8},552625837,535947547,510443786,489159108,535006214,544706498,528945917,552706580,559628115.63,422357660.36,534920012.05999994,535723828.07,554058021.93,499434572,433593121,448105715,542436436,515784345.12999994,515784345.59999996,422599170,6777911.069999993,0.762734503018154,1.0128139963882168,281201977.03,289464379.65999997,8258228.430000003,0.5403238842349519,5990000,521774346.12999994,0,9449000,9449000,531223346.12999994,0.9627802956948284,null,null,null,32195287.520000003,248949405.09]
[{"$nulls":17},552706579.0289341,559628114.8282229,null,null,null,554058021.93]
[{"$nulls":21},528376479.52000004,{"$nulls":4},94330721,9477678.699999869,9477678.699999869]
[{"$nulls":20},27180000,{"$nulls":6},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},0,0.9710659207153427,{"$nulls":7},445000330.12999994]
[{"$nulls":19},422334537.36,534895749.05999994,535723828.07,554058021.93,499434572,433593121,448105715,542436436,515784345.12999994,515784345.59999996,{"$nulls":4},281179234.03,289441446.65999997,{"$nulls":7},531223346.12999994,{"$nulls":5},130224869.09]
[null,null,97094429,{"$nulls":24},97094429,97094429]
[{"$nulls":21},449500812.07,435333485.92999995,499434572,433593121,448105715,448105715,429561329.12999994,429561329.59999996,{"$nulls":8},0.9556408310406014]
[]
[]
[]
[]
[{"$nulls":28},429528328.59999996]
[]
[{"$nulls":11},86534126,91220174,null,82479441,79270174,{"$nulls":19},8856007.540000007]
[{"$nulls":11},8710386,20000000,null,8900863,10000000,{"$nulls":19},410742.5700000003]
[{"$nulls":11},8710386,20000000,null,8900863,10000000,{"$nulls":19},410742.5700000003]
[{"$nulls":11},929222,715232,null,1533522,715232,{"$nulls":19},27748.320000000007]
[{"$nulls":11},5259174,5360745,null,5192036,5360745,{"$nulls":19},170070]
[]
[{"$nulls":11},0,0,null,0,0,{"$nulls":19},0]
[]
[{"$nulls":11},7598630,8895351,null,7705068,8895351,{"$nulls":19},636668.9200000004]
[{"$nulls":9},7111,86264027,null,null,79270174,null,null,79270174,79270174,79270174,59599206.44,83606229.05999999,85409921,79270174,null,80855577,84939921,84939921,88319748.88999999,88319748.88999999,74433376,null,null,null,52663937.42999999,57261698.03,null,null,30000,169525925.04000002,0,0,0,169525925.04000002,null,null,{"$error":"#REF!"},{"$error":"#REF!"},6705222.399999999,24834851.189999998]
[{"$nulls":9},7131,9739275,2711504,1000000,10000000,1201828,1000000,20000000,20000000,17100000,8887829.31,14232817.16,21856176,17100000,null,20000000,25000000,25000000,15329557.96,15329557.96,25000000,null,null,null,8330876.15,8741618.72,53015.06999999983,null,0,15329557.96,0,0,0,15329557.96,null,null,{"$error":"#REF!"},{"$error":"#REF!"},416551.43999999994,2797364.04]
[{"$nulls":9},713120,9739275,null,null,10000000,null,null,20000000,20000000,17100000,8887829.31,14232817.16,21856176,17100000,null,20000000,25000000,25000000,15329557.96,15329557.96,25000000,null,null,null,8330876.15,8741618.72,null,null,0,15329557.96,0,0,0,15329557.96,null,null,{"$error":"#REF!"},{"$error":"#REF!"},416551.43999999994,2797364.04]
[{"$nulls":9},7133,807324,0,0,715232,0,0,1400000,1400000,1400000,237126.44,468462.38,1000000,1400000,null,1600000,1000000,1000000,473371.93,473371.93,1000000,null,null,null,191956.12,219704.44,0,null,0,473371.93,0,0,0,473371.93,null,null,{"$error":"#REF!"},{"$error":"#REF!"},53251.92000000001,141979.64]
[{"$nulls":9},7134,6311616,281649757,264133283,5360745,300105272,303955267,5360745,5360745,5360745,2132962.14,2911779.2199999997,5200000,5360745,null,5695960,5200000,5200000,8498723.33,8498723.33,5200000,null,null,null,1918134.1400000001,2088204.1400000001,90000,null,0,8498723.33,0,0,0,8498723.33,null,null,{"$error":"#REF!"},{"$error":"#REF!"},189932,1034653.79]
[{"$nulls":9},7136,null,281649757,264133283,null,300105272,303955267,{"$nulls":19},90000]
[{"$nulls":9},7144,0,null,null,0,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,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},8508037,257865644,264133283,8895351,300105272,303955267,9159786,9159786,9159786,7043002.390000001,10928851.25,11926727,9159786,null,9342982,11192982,11192982,11499827.57,11499827.57,9192982,null,null,null,6193927.52,6830596.44,90000,null,0,11499827.57,0,0,0,11499827.57,null,null,{"$error":"#REF!"},{"$error":"#REF!"},641076.4299999999,2341757.91]
[{"$nulls":9},7161]
[{"$nulls":10},3483095,257865644,264133283,1000000,300105272,303955267,1000000,1000000,1300000,1170903.16,2107894.12,2030657,1300000,null,1020000,2030657,2030657,1648653.48,1648653.48,2030657,null,null,null,1108874.09,1161889.16,90000,null,0,1646540.91,0,0,0,1646540.91,null,null,{"$error":"#REF!"},{"$error":"#REF!"},60892.340000000026,490887.44]
[{"$nulls":9},731]
[{"$nulls":9},732,0,null,null,0,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,null,0,0,null,null,0,0,0,0,0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":9},733,290899794,23784113,0,265558283,0,0,270110783,270110783,273782854,194398091,264679051,273574867,270550783,null,270000000,270610783,270610783,267507831.9,267507831.9,258710783,null,null,null,172757192,172847192,0,null,0,267507832,0,8864000,8864000,276371832,null,null,{"$error":"#REF!"},{"$error":"#REF!"},21550899,86203596]
[{"$nulls":10},290899794,23784113,0,265558283,0,0,270110783,270110783,273782854,194398091,264679051,273574867,270550783,null,270000000,270610783,270610783,267507831.9,267507831.9,258710783,null,null,null,172757192,172847192,0,null,0,267507832,0,8864000,8864000,276371832,null,null,{"$error":"#REF!"},{"$error":"#REF!"},21550899,86203596]
[]
[]
[{"$nulls":9},7331,270320794,3472744,2000000,265558283,2752832,2000000,270110783,270110783,270550783,194398091,261446980,271709823,270550783,null,270000000,270610783,270610783,265642787.9,265642787.9,258710783,null,null,null,172757192,172847192,0,null,0,265642787.9,0,8864000,8864000,274506787.9,null,null,{"$error":"#REF!"},{"$error":"#REF!"},21550899,86203596]
[{"$nulls":9},"733141-733142",null,5672899,2186205,null,3393214,3693767,{"$nulls":19},116884.46999999997]
[{"$nulls":9},"733151-733152",270320794,1963676,2831655,265558283,1981446,2831655,270110783,270110783,270550783,193958091,258610788,258610783,270550783,null,270000000,270610783,270610783,258610788,258610788,258710783,null,null,null,172407192,172407192,133941,null,0,265642787.9,0,8864000,8864000,274506787.9,null,null,{"$error":"#REF!"},{"$error":"#REF!"},21550899,86203596]
[{"$nulls":9},"733143-733153",null,717225,831845,null,945875,831845,{"$nulls":19},4000]
[{"$nulls":9},733154]
[{"$nulls":9},7332,20579000,0,0,0,9635538,9678662,0,0,3232071,0,3232071,1865044,0,null,0,0,0,1865044,1865044,0,null,null,null,0,0,0,null,0,1865044,0,0,0,1865044,null,null,{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":9},"733241-733251",20579000,96615459,97890885,0,106188732,107473800,0,0,3232071,0,3232071,1865044,0,null,0,0,0,1865044,1865044,0,null,null,null,0,0,1343585.9900000002,null,0,1865044,0,0,0,1865044,null,null,{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":9},"733242-733252",null,9000000,7000000,null,2985987,7000000,{"$nulls":19},0]
[{"$nulls":9},733253]
[{"$nulls":9},"7411-7412",3000000,null,null,2000000,null,null,2000000,2000000,2000000,343527.57999999996,356390.07999999996,950000,2000000,null,2000000,1300000,1300000,21652.3,21652.3,500000,null,null,null,343527.57999999996,343527.57999999996,null,null,0,21652.3,0,0,0,21652.3,null,null,{"$error":"#REF!"},{"$error":"#REF!"},0,343527.57999999996]
[{"$nulls":9},7415,7110507,614000,0,2886205,4560,0,2886205,2886205,3289089.02,2978521.64,4364809.86,4903374,3084147,null,2983929,3532674,3532674,4190138.5999999996,4190138.5999999996,3532674,null,null,null,2809460.77,2930330.4400000004,0,null,0,3762814.7800000003,0,0,0,3762814.7800000003,null,null,{"$error":"#REF!"},{"$error":"#REF!"},225838.88000000006,1193839.59]
[{"$nulls":9},742,2696814,null,null,2831655,null,null,2649684,2699122,3477831,2294995.01,2870905.2099999995,4021444.33,3429831,null,2702678,3172660,3172660,2144859.5100000002,2144859.5100000002,3172660,null,null,null,2020998.01,2154939.01,null,null,5802000,7946859.51,0,0,0,7946859.51,null,null,{"$error":"#REF!"},{"$error":"#REF!"},542111.85,1228663.3599999999]
[{"$nulls":9},743,792233,null,null,831845,null,null,831845,831845,831845,1090850.3,1442800.3,1400000,831845,null,1100000,1400000,1400000,1027870.3,1027870.3,1100000,null,null,null,1004350,1073600.3,null,null,0,13000,0,0,0,13000,null,null,{"$error":"#REF!"},{"$error":"#REF!"},218700,481100]
[{"$nulls":9},744,0,null,null,0,null,null,2000000,2065000,2647790.93,647790.93,647790.93,759100,2647790.93,null,2040000,109200,109200,649900,649900,109200,null,null,null,87000,87000,null,null,0,0,0,0,0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"},10000,65000]
[{"$nulls":9},745,96942167,null,null,94809618,null,null,120081755,143727980,147813060.68,138277448.45,143045685.78,113943079.74,145727980,null,25503513,29868356,124199077,108292077.25999999,108292077.25999999,29868356,null,null,null,17732222.61,19075808.6,null,null,0,108292077.25999999,0,0,0,108292077.25999999,null,null,{"$error":"#REF!"},{"$error":"#REF!"},1580281.6900000013,127596804.46000001]
[{"$nulls":9},78,9000000,null,null,7000000,null,null,10194940,10194940,10194940,3232282.96,3232282.96,6748482,10194940,null,6748482,6748482,6748482,6147131.57,6147131.57,6748482,null,null,null,3232282.96,3232282.96,null,null,0,6147131.57,0,0,0,6147131.57,{"$nulls":4},0,195380]
[{"$nulls":9},811]
[{"$nulls":11},24456948,0,null,0,0,{"$nulls":19},0]
[{"$nulls":9},812,614000,41797,2000000,0,0,2000000,0,0,0,3420,4560,0,0,null,0,0,0,11571.83,11572,0,null,null,null,3040,3230,0,null,0,11572,0,0,0,11572,{"$nulls":4},0,0]
[{"$nulls":9},813,null,535947547,506065375,null,535006214,544706498,{"$nulls":19},11842663.880000008]
[{"$nulls":9},82]
[{"$nulls":9},83]
[{"$nulls":9},84]
[{"$nulls":10},24456948,null,null,0,{"$nulls":23},0,0,0,0,0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":9},92,2000000,null,null,2000000,null,null,2000000,2000000,2000000,19703,19703,2000000,2000000,null,2000000,2000000,2000000,21428.7,21429,2000000,null,null,null,19703,19703,null,null,0,21429,0,0,0,21429,null,null,{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":10},552625837,null,null,483159108,null,null,528945917,552706580,559628115.63,422357660.75,534920012.31,535723828.07,554058021.9300001,null,433593121,448105715,542436436,515784345.13000005,515784345.6000001,422599170,null,null,null,270417482.38,278071324.82,null,null,5832000,600698315.1600001,0,8864000,8864000,609562315.1600001,null,null,{"$error":"#REF!"},{"$error":"#REF!"},32194757.95,248949405]
[{"$nulls":18},0,null,-0.2500000596046448,0,0,null,0,0,0,0,0,0]

{"sheet":"RASHODI 2016","index":3,"n_rows":2620,"n_cols":61,"rows_kept":2620,"cut":false,"hidden":false,"merged":[[2530,45,2530,47],[2532,47,2532,48],[2533,47,2533,48],[2534,47,2534,48],[0,22,4,22],[0,37,4,37],[0,41,4,41],[0,32,4,32],[0,33,4,33],[0,57,0,58],[2,46,4,46],[2,47,4,47],[0,46,1,48],[2,48,4,48],[0,55,4,55],[0,49,4,49],[0,50,4,50],[0,44,1,45],[2,39,4,39],[2,42,4,42],[0,14,4,14],[0,16,4,16],[0,15,4,15],[0,17,4,17],[2,24,4,24],[0,21,4,21],[0,23,4,23],[0,1,4,1],[0,13,4,13],[0,12,4,12],[0,3,4,3],[0,2,4,2],[0,5,4,5],[0,9,4,10],[0,6,4,6],[0,11,4,11],[0,4,4,4],[2601,16,2602,16],[2595,16,2596,16],[2597,16,2598,16],[2599,16,2600,16],[0,20,4,20],[0,19,4,19],[698,16,699,16],[764,16,765,16],[8,16,8,17],[2,26,4,26],[0,18,4,18],[43,16,44,16],[2,44,4,44],[2,43,4,43],[2,45,4,45],[0,34,4,34],[0,24,1,27],[2,25,4,25],[2,27,4,27],[2,40,4,40],[2,38,4,38],[0,36,4,36],[0,28,4,28],[0,29,4,29],[0,35,4,35],[0,31,4,31],[0,30,4,30]],"flags":["formulas_cached_only"]}
[null,"Раѕдео","Подраздео","Глава","Функција за додатна","Класификација Програма, Активности","ZA PRILOG 2",null,null,"по функцији и ек. Класификац.",null,"Функција за додатна","Функција","Позиција","Подпозиција","Економска класификац.","РАСХОДИ И ИЗДАЦИ","ПЛАН БУЏЕТА 2013. ГОДИНЕ","ИЗВРШ. БУЏЕТА 2013.","ИЗВРШ. БУЏЕТА 2014.","ПЛАН БУЏЕТА 2014. ГОДИНЕ","II РЕБАЛАНС БУЏЕТА 2015. ГОДИНЕ - КРАЈЊЕ СТАЊЕ","Извршење 31. децембар 2015.","ПРВОБИТНИ ПЛАН БУЏЕТА 2016 ",{"$nulls":4}," ПЛАН БУЏЕТА 2016 ","II РЕБАЛАНС БУЏЕТА 2015. ГОДИНЕ - КРАЈЊЕ СТАЊЕ","ИЗВРШЕЊЕ БУЏЕТА 30.11.2015.","II РЕБАЛАНС БУЏЕТА 2015. ГОДИНЕ - КРАЈЊЕ СТАЊЕ","Извршење 31. децембар 2015.","Разлика План - Извршење","ВИШАК ПРИХОДА НАД РАСХОДИМА 2015 - КОАЛИЦИЈА","БУЏЕТ БЕЗ ВИШКА ПРИХОДА 2016. ГОДИНЕ","ПЛАН БУЏЕТА 2016 ","Свега април",null,null,null,"ПЛАН БУЏЕТА 2016 ",null,null,"БУЏЕСКА СРЕДСТВА",null,"СРЕДСТВА ИЗ ДРУГИХ ИЗВОРА",null,null,"УКУПНА СРЕДСТВА    У 2016. ГОДИНИ   (13+16)","%      11/10     ",{"$nulls":4},"Економска класификац.",null,"2014 - a"]
[{"$nulls":57},"F.ja - 474"]
[{"$nulls":24},"БУЏЕТСКА СРЕДСТВА 2016. ГОДИНЕ","СРЕДСТВА ИЗ КРЕДИТА 2016. ГОДИНЕ ","СРЕДСТВА ИЗ ВИШКА ПРИХОДА 2016. ГОДИНЕ ","СВЕГА",{"$nulls":10},"СРЕДСТВА ИЗ КРЕДИТА 2015. ГОДИНЕ ","СРЕДСТВА ИЗ ВИШКА ПРИХОДА 2015. ГОДИНЕ ","СВЕГА","Свега децембар","ИЗВРШЕЊЕ БУЏЕТА 2016","Прекорач. месечне квоте","Расходи из Прихода индирект. Корисника","Свега       (11+12)","Донације","Републ. средства","Свега       (14+15)",{"$nulls":4},1.055]
[{"$nulls":53},1.05,null,null,null,512,null,null,{"$error":"#REF!"}]
[{"$nulls":52},11,1.045,null,null,null,512500,0]
[null,1,2,3,null,"4","4",{"$nulls":5},5,6,7,8,9,10,11,12,13,13,15,12,12,null,null,null,10,13,11,13,15,null,18,18,12,14,null,null,null,14,11,15,12,13,14,15,16,17,18,{"$nulls":4},8,null,511100,0]
[null,1,{"$nulls":14},"БУЏЕТ КАПИТАЛНИХ ПРОГРАМА",{"$nulls":40},511300,0]
[{"$nulls":52},"F.ja - 474",{"$nulls":4},511400,0]
[null,null,"1.1.",70129,null,"1101","1101",{"$nulls":6},1,null,null,"ПРОГРАМ 1: ЛОКАЛНИ РАЗВОЈ И ПРОСТОРНО ПЛАНИРАЊЕ",{"$nulls":35},511,0,null,null,null,511,0,null,{"$error":"#REF!"}]
[{"$nulls":5},"1101-П1","1101-П1",{"$nulls":7},1,null,"Израда ПДР од ул.Столичке до излаза из Крупња"]
[{"$nulls":12},132,null,null,null,"Опште услуге планирања и статистике",3220000,1888081,0,2620000,2620000,1073511,1588000,0,0,1518000,1518000,1518000,2620000,687111,2620000,1073511,1546489,1588000,0,1588000,0,0,600000,600000,600000,600000,null,0,600000,0,0,0,600000]
[{"$nulls":5},"70129132511","70129132511","100500",null,"132","511",{"$nulls":4},511400,"Израда пројектно-техничке документације",3220000,1888081,null,1500000,1500000,239760,1270000,null,null,1270000,1270000,1270000,1500000,239760,1500000,239760,1260240,1270000,null,1270000,null,null,360000,360000,360000,360000,{"$error":"#REF!"},null,360000,null,null,null,360000,0.28346456692913385,{"$nulls":4},423000]
[{"$nulls":5},"70129132424","70129132424","100424",null,"132","424",{"$nulls":4},424000,"Израда геомеханичког елабората",null,null,null,200000,200000,200000,0,null,null,0,0,0,200000,200000,200000,200000,0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"70129132424","70129132424","100424",null,"132","424",{"$nulls":4},424000,"Израда елабората уређења дела реке Брштице",null,null,null,800000,800000,552000,248000,null,null,248000,248000,248000,800000,192000,800000,552000,248000,248000,null,248000,null,null,240000,240000,240000,240000,{"$error":"#REF!"},null,240000,null,null,null,240000,0.967741935483871]
[{"$nulls":5},"70129132424","70129132424","100424",null,"132","424",{"$nulls":4},424000,"Услуге информисања",null,null,null,20000,20000,0,20000,null,null,null,0,0,20000,0,20000,0,20000,20000,null,20000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":5},"70129132482","70129132482","100480",null,"132","482",{"$nulls":4},482000,"Порези и обавезне таксе",null,null,null,100000,100000,81751,50000,null,null,null,0,0,100000,55351,100000,81751,18249,50000,null,50000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,null,null,null,0,null,511400,null,512100,0]
[{"$nulls":16},"Извори финансирања за 1101-П1:",{"$nulls":16},0,{"$nulls":11},0,null,null,0,0]
[{"$nulls":15},"01","Приходи из буџета",3220000,1888081,0,2620000,2620000,1073511,1588000,0,0,1518000,1518000,1518000,2620000,687111,2620000,1073511,1546489,1588000,0,1588000,0,0,600000,600000,600000,600000,{"$error":"#REF!"},0,600000,0,0,0,600000,0.3952569169960474,{"$nulls":4},"01"]
[{"$nulls":6},"1101-1",{"$nulls":9},"Пројекат 1101-П1:",3220000,1888081,0,2620000,2620000,1073511,1588000,0,0,1518000,1518000,1518000,2620000,687111,2620000,1073511,1546489,1588000,0,1588000,0,0,600000,600000,600000,600000,{"$error":"#REF!"},0,600000,0,0,0,600000,0.3952569169960474]
[{"$nulls":5},"1101-П2","1101-П2",{"$nulls":6},1,2,null,"Израда Пројекта Регионалног система управљ.отпадом",{"$nulls":16},0]
[{"$nulls":12},132,null,null,null,"Опште услуге планирања и статистике",700000,582535,153930,2300000,50000,0,100000,0,0,0,0,0,50000,0,50000,0,50000,50000,50000,100000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":9},"132","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,{"$error":"#REF!"},null,0,{"$nulls":9},423000]
[{"$nulls":9},"132","426",{"$nulls":4},426000,"Материјал",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,{"$error":"#REF!"},null,0,{"$nulls":9},426000]
[{"$nulls":5},"70129132511","70129132511","100500",null,"132","511",{"$nulls":4},511400,"Израда пројектне и геодетске документације",700000,582535,153930,2300000,50000,0,100000,null,null,null,0,0,50000,0,50000,0,50000,50000,50000,100000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,512200,0]
[{"$nulls":16},"Извори финансирања за 1101-П2:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",700000,582535,153930,2300000,50000,0,100000,0,0,0,0,0,50000,0,50000,0,50000,50000,50000,100000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"1101-2",{"$nulls":9},"Пројекат 1101-П2:",700000,582535,153930,2300000,50000,0,100000,0,0,0,0,0,50000,0,50000,0,50000,50000,50000,100000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"1101-П3","1101-П3",{"$nulls":6},1,3,null,"Измена Плана Генералне Регулације за насеље Крупањ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},132,null,null,null,"Опште услуге планирања и статистике",0,0,0,0,1350000,0,2300000,0,0,0,0,0,1350000,0,1350000,0,1350000,1350000,950000,2300000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129132511","70129132511","100500",null,"132","511",{"$nulls":4},511400,"Израда пројектно-техничке документације",{"$nulls":4},1200000,0,2150000,null,null,null,0,0,1200000,0,1200000,0,1200000,1200000,950000,2150000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":5},"70129132424","70129132424","100424",null,"132","424",{"$nulls":4},424000,"Услуге информисања",{"$nulls":4},50000,0,50000,null,null,null,0,0,50000,0,50000,0,50000,50000,null,50000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"70129132482","70129132482","100480",null,"132","482",{"$nulls":4},482000,"Порези и обавезне таксе",{"$nulls":4},100000,0,100000,null,null,null,0,0,100000,0,100000,0,100000,100000,null,100000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":16},"Извори финансирања за 1101-П3:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,1350000,0,2300000,0,0,0,0,0,1350000,0,1350000,0,1350000,1350000,950000,2300000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"1101-3",{"$nulls":9},"Пројекат 1101-П3:",0,0,0,0,1350000,0,2300000,0,0,0,0,0,1350000,0,1350000,0,1350000,1350000,950000,2300000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"1101-П4","1101-П4",{"$nulls":6},1,4,null,"Легализација општинских објеката",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},132,null,null,null,"Опште услуге планирања и статистике",0,0,0,0,240000,0,720000,0,0,0,0,0,240000,0,240000,0,240000,240000,480000,720000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129132424","70129132424","100424",null,"132","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":4},20000,0,120000,null,null,null,0,0,20000,0,20000,0,20000,20000,100000,120000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":5},"70129132482","70129132482","100480",null,"132","482",{"$nulls":4},482000,"Порези и обавезне таксе",{"$nulls":4},20000,0,100000,null,null,null,0,0,20000,0,20000,0,20000,20000,80000,100000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":5},"70129132511","70129132511","100500",null,"132","511",{"$nulls":4},511400,"Израда пројектне и геодетске документације",{"$nulls":4},200000,0,500000,null,null,null,0,0,200000,0,200000,0,200000,200000,300000,500000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,512200,0]
[{"$nulls":16},"Извори финансирања за 1101-П4:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,240000,0,720000,0,0,0,0,0,240000,0,240000,0,240000,240000,480000,720000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"1101-4",{"$nulls":9},"Пројекат 1101-П4:",0,0,0,0,240000,0,720000,0,0,0,0,0,240000,0,240000,0,240000,240000,480000,720000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"1101-П5","1101-П5",{"$nulls":6},1,5,null,"Израда Елабората о зонама санитарне заштите изворишта за водоснабдевање Крупња",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":33},0,{"$nulls":11},0]
[{"$nulls":12},132,null,null,null,"Опште услуге планирања и статистике",0,0,0,0,1078920,359640,720000,0,0,720000,720000,720000,1078920,359640,1078920,359640,719280,720000,0,720000,0,0,479520,479520,479520,479520,{"$error":"#REF!"},0,479520,0,0,0,479520]
[{"$nulls":9},"132","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":9},"132","482",{"$nulls":4},482000,"Порези и обавезне таксе",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":5},"70129132511","70129132511","100500",null,"132","511",{"$nulls":4},511400,"Израда пројектне и геодетске документације",{"$nulls":4},1078920,359640,720000,null,null,720000,720000,720000,1078920,359640,1078920,359640,719280,720000,null,720000,null,null,479520,479520,479520,479520,{"$error":"#REF!"},null,479520,null,null,null,479520,0.666,{"$nulls":4},511400,null,512200,0]
[{"$nulls":16},"Извори финансирања за 1101-П5:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,1078920,359640,720000,0,0,720000,720000,720000,1078920,359640,1078920,359640,719280,720000,0,720000,0,0,479520,479520,479520,479520,{"$error":"#REF!"},0,479520,0,0,0,479520,0.666,{"$nulls":4},"01"]
[{"$nulls":6},"1101-5",{"$nulls":9},"Пројекат 1101-П5:",0,0,0,0,1078920,359640,720000,0,0,720000,720000,720000,1078920,359640,1078920,359640,719280,720000,0,720000,0,0,479520,479520,479520,479520,{"$error":"#REF!"},0,479520,0,0,0,479520,0.666]
[{"$nulls":5},"1101-П6","1101-П6",{"$nulls":6},1,6,null,"Израда ПДР Крупањ - Кржава",{"$nulls":16},0]
[{"$nulls":12},132,null,null,null,"Опште услуге планирања и статистике",0,0,0,null,1750000,204000,1666000,0,0,1546000,1546000,1546000,1750000,204000,1750000,204000,1546000,1546000,120000,1666000,0,0,306000,306000,306000,306000,null,0,306000,0,0,0,306000]
[{"$nulls":5},"70129132511","70129132511","100500",null,"132","511",{"$nulls":4},511400,"Израда пројектно-техничке документације",{"$nulls":4},1750000,204000,1546000,null,null,1546000,1546000,1546000,1750000,204000,1750000,204000,1546000,1546000,null,1546000,null,null,306000,306000,306000,306000,{"$error":"#REF!"},null,306000,null,null,null,306000,0.1979301423027167,{"$nulls":4},423000]
[{"$nulls":5},"70129132424","70129132424","100424",null,"132","424",{"$nulls":4},424000,{"$nulls":7},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"70129132424","70129132424","100424",null,"132","424,",{"$nulls":4},424000,{"$nulls":7},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"70129132424","70129132424","100424",null,"132","424",{"$nulls":4},424000,"Услуге информисања",{"$nulls":6},20000,null,null,null,0,0,{"$nulls":4},0,null,20000,20000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":5},"70129132482","70129132482","100480",null,"132","482",{"$nulls":4},482000,"Порези и обавезне таксе",{"$nulls":6},100000,null,null,null,0,0,{"$nulls":4},0,null,100000,100000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,null,null,null,0,null,511400,null,512100,0]
[{"$nulls":16},"Извори финансирања за 1101-П6:",{"$nulls":16},0,{"$nulls":14},0,0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,null,1750000,204000,1666000,0,0,1546000,1546000,1546000,1750000,204000,1750000,204000,1546000,1546000,120000,1666000,0,0,306000,306000,306000,306000,{"$error":"#REF!"},0,306000,0,0,0,306000,0.1979301423027167,{"$nulls":4},"01"]
[{"$nulls":6},"1101-6",{"$nulls":9},"Пројекат 1101-П6:",0,0,0,null,1750000,204000,1666000,0,0,1546000,1546000,1546000,1750000,204000,1750000,204000,1546000,1546000,120000,1666000,0,0,306000,306000,306000,306000,{"$error":"#REF!"},0,306000,0,0,0,306000,0.1979301423027167]
[{"$nulls":16},"Извори финансирања за Кап.прој. ПРОГРАМА 1:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",3920000,2470616,153930,4920000,7088920,1637151,7094000,0,0,3784000,3784000,3784000,7088920,1250751,5338920,1433151,3905769,5494000,1600000,7094000,0,0,1385520,1385520,1385520,1385520,{"$error":"#REF!"},0,1385520,0,0,0,1385520,0.3661522198731501]
[{"$nulls":16},"ПРОГРАМ 1:",3920000,2470616,153930,4920000,7088920,1637151,7094000,0,0,3784000,3784000,3784000,7088920,1250751,5338920,1433151,3905769,5494000,1600000,7094000,0,0,1385520,1385520,1385520,1385520,{"$error":"#REF!"},0,1385520,0,0,0,1385520,0.3661522198731501,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[null,null,"1.2.",70129,null,"0601","0601",{"$nulls":6},2,null,null,"ПРОГРАМ 2 - КОМУНАЛНА ДЕЛАТНОСТ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"0601-П1","0601-П1",{"$nulls":7},1,null,"Реконструкција и доградња водовода у МЗ Завлака ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},630,null,null,null,"Водоснабдевање",7360977,4167916,3724310,9626962,3530000,1609000.24,4020000,1749894,0,1523000,3272894,3272894,3530000,1207000.24,3530000,1609000.24,1920999.76,2323000,1697000,4020000,1735136.3,0,1523000,3258136.3,3258136.4800000004,3258136.4800000004,{"$error":"#REF!"},0,3258136.4800000004,0,0,0,3258136.4800000004]
[{"$nulls":5},"70129630424","70129630424","630424",null,"630","424",{"$nulls":4},424000,"Геодетске услуге",null,null,328050,328050,0,0,0,null,null,null,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":5},"70129630424","70129630424","630424",null,"630","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":4},68540,68540,0,null,null,null,0,0,68540,68540,68540,68540,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,0]
[{"$nulls":5},"70129630482","70129630482","630480",null,"630","482",{"$nulls":4},482000,"Порези и обавезне таксе ",null,null,null,50000,50000,20000,102000,21106,null,null,21106,21106,50000,20000,50000,20000,30000,30000,72000,102000,21006,null,null,21006,21006,21006,{"$error":"#REF!"},null,21006,null,null,null,21006,0.9952620108026153,{"$nulls":4},482000]
[{"$nulls":5},"70129630511","70129630511","630500",null,"630","511",{"$nulls":4},511400,"Пројекат изведеног стања",null,null,null,880000,0,0,880000,600000,null,null,600000,600000,0,0,0,0,0,null,880000,880000,585549,null,null,585549,585549,585549,{"$error":"#REF!"},null,585549,null,null,null,585549,0.975915,{"$nulls":4},511400]
[{"$nulls":5},"70129630511","70129630511","630500",null,"630","511",{"$nulls":4},511400,"Стручни надзор",null,null,168918,168918,80000,0,150000,51788,null,null,51788,51788,80000,0,80000,0,80000,80000,70000,150000,51787.3,null,null,51787.3,51787.3,51787.3,{"$error":"#REF!"},null,51787.3,null,null,null,51787.3,0.9999864833552174,{"$nulls":4},511400]
[{"$nulls":5},"70129630511","70129630511","630500",null,"630","511",{"$nulls":4},511200,"Изградња водоводне инфраструктуре",5630598,2452080,2968142,7940794,null,null,0,null,null,null,0,0,{"$nulls":4},0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"70129630511","70129630511","630500",null,"630","511",{"$nulls":4},511300,"Капитално одржавање водоводне инфраструктуре",1730379,1715836,259200,259200,2611460,1088460.24,2600000,1077000,null,1523000,2600000,2600000,2611460,686460.24,2611460,1088460.24,1522999.76,1925000,675000,2600000,1076794,null,1523000,2599794,2599794.18,2599794.18,{"$error":"#REF!"},null,2599794.18,null,null,null,2599794.18,0.9999208384615386]
[{"$nulls":5},"70129630511","70129630511","630500",null,"630","511",{"$nulls":4},511400,"Елаборат о резервама воде и елаборат о ЗСЗ",{"$nulls":4},720000,432000,288000,null,null,null,0,0,720000,432000,720000,432000,288000,288000,null,288000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16},"Извори финансирања за 0601-П1:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",7360977,4167916,3724310,9626962,3530000,1609000.24,4020000,1749894,0,1523000,3272894,3272894,3530000,1207000.24,3530000,1609000.24,1920999.76,2323000,1697000,4020000,1735136.3,0,1523000,3258136.3,3258136.4800000004,3258136.4800000004,{"$error":"#REF!"},0,3258136.4800000004,0,0,0,3258136.4800000004,0.9954909874869153,{"$nulls":4},"01"]
[{"$nulls":6},"0601-1",{"$nulls":9},"Пројекат 0601-П1:",7360977,4167916,3724310,9626962,3530000,1609000.24,4020000,1749894,0,1523000,3272894,3272894,3530000,1207000.24,3530000,1609000.24,1920999.76,2323000,1697000,4020000,1735136.3,0,1523000,3258136.3,3258136.4800000004,3258136.4800000004,{"$error":"#REF!"},0,3258136.4800000004,0,0,0,3258136.4800000004,0.9954909874869153]
[{"$nulls":5},"0601-П2","0601-П2",{"$nulls":6},2,2,null,"Водовод у МЗ Бела Црква",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},630,null,null,null,"Водоснабдевање",1453400,1453400,553337,553337,920000,119480,920000,0,0,0,0,0,920000,119480,920000,119480,800520,800000,120000,920000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129630424","70129630424","630424",null,"630","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":4},50000,0,50000,null,null,null,0,0,50000,0,50000,0,50000,50000,null,50000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"70129630482","70129630482","630480",null,"630","482",{"$nulls":4},482000,"Порези и обавезне таксе ",{"$nulls":4},50000,20000,50000,null,null,null,0,0,50000,20000,50000,20000,30000,30000,20000,50000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},482000]
[{"$nulls":5},"70129630511","70129630511","630500",null,"630","511",{"$nulls":4},511300,"Капитално одржавање водоводне инфраструктуре",1453400,1453400,553337,553337,100000,99480,100000,null,null,null,0,0,100000,99480,100000,99480,520,null,100000,100000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"70129630511","70129630511","630500",null,"630","511",{"$nulls":4},511400,"Елаборат о резервама воде и елаборат о ЗСЗ",{"$nulls":4},720000,0,720000,null,null,null,0,0,720000,0,720000,0,720000,720000,null,720000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16},"Извори финансирања за 0601-П2:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",1453400,1453400,553337,553337,920000,119480,920000,0,0,0,0,0,920000,119480,920000,119480,800520,800000,120000,920000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0601-2",{"$nulls":9},"Пројекат 0601-П2:",1453400,1453400,553337,553337,920000,119480,920000,0,0,0,0,0,920000,119480,920000,119480,800520,800000,120000,920000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"0601-П3","0601-П3",{"$nulls":6},2,3,null,"Реконструкција водозахвата и цевовода Змајевац",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},630,null,null,null,"Водоснабдевање",2200000,2048362,0,0,2942500,2649102.7,0,0,0,0,0,0,2942500,2649102.7,2942500,2649102.7,293397.2999999998,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129630424","70129630424","630424",null,"630","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":4},60000,0,0,0,null,null,0,0,60000,0,60000,0,60000,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"70129630482","70129630482","630480",null,"630","482",{"$nulls":4},482000,"Порези и обавезне таксе ",{"$nulls":4},20000,11150,0,0,null,null,0,0,20000,11150,20000,11150,8850,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},482000]
[{"$nulls":5},"70129630511","70129630511","630500",null,"630","511",{"$nulls":4},511400,"Израда пројектне и геодетске документације",{"$nulls":4},300000,300000,0,0,null,null,0,0,300000,300000,300000,300000,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129630511","70129630511","630500",null,"630","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":4},62500,0,0,0,null,null,0,0,62500,0,62500,0,62500,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129630511","70129630511","630500",null,"630","511",{"$nulls":4},511300,"Капитално одржавање водоводне инфраструктуре",2200000,2048362,null,null,2500000,2337952.7,0,0,null,null,0,0,2500000,2337952.7,2500000,2337952.7,162047.2999999998,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16},"Извори финансирања за 0601-П3:",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":15},"01","Приходи из буџета",2200000,2048362,0,0,2942500,2649102.7,0,0,0,0,0,0,2942500,2649102.7,2942500,2649102.7,293397.2999999998,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0601-3",{"$nulls":9},"Пројекат 0601-П3:",2200000,2048362,0,0,2942500,2649102.7,0,0,0,0,0,0,2942500,2649102.7,2942500,2649102.7,293397.2999999998,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"0601-П4","0601-П4",{"$nulls":6},2,4,null,"Реконструкција водовода Голубовац",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},630,null,null,null,"Водоснабдевање",0,0,0,0,2000000,1571150,13000000,24900,0,12643748,12668648,12668648,2000000,1571150,2000000,1571150,428850,420000,12580000,13000000,3164880,0,9484484.48,12649364.48,12649364.14,12649364.14,{"$error":"#REF!"},0,12649364.14,0,0,0,12649364.14]
[{"$nulls":5},"70129630424","70129630424","630424",null,"630","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":4},20000,0,20000,null,null,null,0,0,20000,0,20000,0,20000,20000,null,20000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0]
[{"$nulls":5},"70129630482","70129630482","630480",null,"630","482",{"$nulls":4},482000,"Порези и обавезне таксе ",{"$nulls":4},20000,11150,50000,24900,null,null,24900,24900,20000,11150,20000,11150,8850,null,50000,50000,24900,null,null,24900,24900,24900,{"$error":"#REF!"},null,24900,null,null,0,24900,1,{"$nulls":4},482000]
[{"$nulls":5},"70129630511","70129630511","630500",null,"630","511",{"$nulls":4},511400,"Израда пројектне и геодетске документације",{"$nulls":4},1560000,1560000,0,null,null,null,0,0,1560000,1560000,1560000,1560000,0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},511400]
[{"$nulls":5},"70129630511","70129630511","630500",null,"630","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":4},400000,null,400000,null,null,100000,100000,100000,400000,null,400000,null,400000,400000,null,400000,0,null,80716.48,80716.48,80716.48,80716.48,{"$error":"#REF!"},null,80716.48,null,null,0,80716.48,0.8071647999999999,{"$nulls":4},511400]
[{"$nulls":5},"70129630511","70129630511","630500",null,"630","511",{"$nulls":4},511300,"Капитално одржавање водоводне инфраструктуре",{"$nulls":6},12530000,null,null,12543748,12543748,12543748,{"$nulls":4},0,null,12530000,12530000,3139980,null,9403768,12543748,12543747.66,12543747.66,{"$error":"#REF!"},null,12543747.66,null,null,0,12543747.66,0.9999999728948636]
[{"$nulls":16},"Извори финансирања за 0601-П4:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,null,0,0,2000000,1571150,13000000,24900,0,12643748,12668648,12668648,2000000,1571150,2000000,1571150,428850,420000,12580000,13000000,3164880,0,9484484.48,12649364.48,12649364.14,12649364.14,{"$error":"#REF!"},0,12649364.14,null,null,0,12649364.14,0.998477828099731,{"$nulls":4},"01"]
[{"$nulls":15},"08","Приходи из Донација",{"$nulls":16},0,{"$nulls":12},0,null,0,0,{"$nulls":5},"08"]
[{"$nulls":15},"07","Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0,{"$nulls":5},"07"]
[{"$nulls":6},"0601-4",{"$nulls":9},"Пројекат 0601-П4:",0,0,0,0,2000000,1571150,13000000,24900,0,12643748,12668648,12668648,2000000,1571150,2000000,1571150,428850,420000,12580000,13000000,3164880,0,9484484.48,12649364.48,12649364.14,12649364.14,{"$error":"#REF!"},0,12649364.14,0,0,0,12649364.14,0.998477828099731]
[{"$nulls":5},"0601-П5","0601-П5",{"$nulls":6},2,5,null,"Замена водоводних азбестноцементних цеви",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},630,null,null,null,"Водоснабдевање",6335185,1120876,5345606,5346292,3175660,3128538,0,0,0,0,0,0,3175660,3128538,3175660,3128538,47122,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129630424","70129630424","630500",null,"630","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":4},47122,null,0,0,null,null,null,0,47122,null,47122,null,47122,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,0]
[{"$nulls":5},"70129630482","70129630482","630500",null,"630","482",{"$nulls":4},482000,"Порези и обавезне таксе ",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,0]
[{"$nulls":5},"70129630511","70129630511","630500",null,"630","511",{"$nulls":4},511400,"Израда пројектне и геодетске документације",{"$nulls":4},1332878,1332878,0,0,null,null,0,0,1332878,1332878,1332878,1332878,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"70129630511","70129630511","630500",null,"630","511",{"$nulls":4},511400,"Стручни надзор",null,null,131983,131983,null,null,0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129630511","70129630511","630500",null,"630","511",{"$nulls":4},511300,"Капитално одржавање водоводне инфраструктуре",6335185,1120876,5213623,5214309,1795660,1795660,0,0,null,null,0,0,1795660,1795660,1795660,1795660,0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,0,{"$nulls":5},511300]
[{"$nulls":16},"Извори финансирања за 0601-П5:",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":15},"01","Приходи из буџета",6335185,1120876,5345606,5346292,3175660,3128538,0,0,0,0,0,0,3175660,3128538,3175660,3128538,47122,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0601-5",{"$nulls":9},"Пројекат 0601-П5:",6335185,1120876,5345606,5346292,3175660,3128538,0,0,0,0,0,0,3175660,3128538,3175660,3128538,47122,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"0601-П6","0601-П6",{"$nulls":6},2,6,null,"Изградња филтерског постројења  са резервоаром за пијаћу воду  на водоводу у Крупњу ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},630,null,null,null,"Водоснабдевање",0,0,0,0,50000,9700,50000,0,0,0,0,0,50000,9700,50000,9700,40300,40000,10000,50000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129630424","70129630424","630424",null,"630","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":4},50000,9700,50000,null,null,null,0,0,50000,9700,50000,9700,40300,40000,10000,50000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":9},"630","511",{"$nulls":4},511000,"Зграде и грађевински објекти",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,{"$nulls":8},0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":16},"Извори финансирања за 0601-П6:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,50000,9700,50000,0,0,0,0,0,50000,9700,50000,9700,40300,40000,10000,50000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0601-6",{"$nulls":9},"Пројекат 0601-П6:",0,0,0,0,50000,9700,50000,0,0,0,0,0,50000,9700,50000,9700,40300,40000,10000,50000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"0601-П7","0601-П7",{"$nulls":6},2,7,null,"Истражив.подземн.вода за потреб.водоснабд.Крупња",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},132,null,null,null,"Опште услуге планирања и статистике",0,0,0,0,50000,0,400000,150000,0,50000,200000,200000,50000,0,50000,0,50000,50000,350000,400000,142000,0,50000,192000,192000,192000,{"$error":"#REF!"},0,192000,0,0,0,192000]
[{"$nulls":5},"70129132424","70129132424","100424",null,"132","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":4},50000,0,400000,150000,null,50000,200000,200000,50000,0,50000,0,50000,50000,350000,400000,142000,null,50000,192000,192000,192000,{"$error":"#REF!"},null,192000,null,null,null,192000,0.96,{"$nulls":4},423000]
[{"$nulls":9},"132","482",{"$nulls":4},482000,"Порези и обавезне таксе ",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":9},"132","511",{"$nulls":4},511400,"Израда пројектне и геодетске документације",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400,null,512200,0]
[{"$nulls":16},"Извори финансирања за 0601-П7:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,50000,0,400000,150000,0,50000,200000,200000,50000,0,50000,0,50000,50000,350000,400000,142000,0,50000,192000,192000,192000,{"$error":"#REF!"},0,192000,0,0,0,192000,0.96,{"$nulls":4},"01"]
[{"$nulls":6},"0601-7",{"$nulls":9},"Пројекат 0601-П7:",0,0,0,0,50000,0,400000,150000,0,50000,200000,200000,50000,0,50000,0,50000,50000,350000,400000,142000,0,50000,192000,192000,192000,{"$error":"#REF!"},0,192000,0,0,0,192000,0.96]
[{"$nulls":5},"0601-П8","0601-П8",{"$nulls":6},2,8,null,"Фаза Изградње система за пречишћавање и одвођење отпадних вода - колектор",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},520,null,null,null,"Управљање отпадним водама",24750000,5362708,12655400,32030035,19380000,39315,20030000,0,0,15050000,15050000,15050000,19380000,39315,19380000,39315,19340685,19339000,691000,20030000,0,0,1877,1877,1877,1877,{"$error":"#REF!"},0,1877,0,0,0,1877]
[{"$nulls":5},"70129520424","70129520424","500424",null,"520","424",{"$nulls":4},424000,"Услуге информисања",30000,null,null,20000,20000,0,20000,null,null,null,0,0,20000,0,20000,0,20000,20000,null,20000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":5},"70129520424","70129520424","500424",null,"520","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":4},200000,13395,300000,null,null,null,0,0,200000,13395,200000,13395,186605,185000,115000,300000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"70129520482","70129520482","500480",null,"520","482",{"$nulls":4},482000,"Порези и обавезне таксе ",20000,null,null,150000,100000,25920,150000,null,null,50000,50000,50000,100000,25920,100000,25920,74080,74000,76000,150000,null,null,1877,1877,1877,1877,{"$error":"#REF!"},null,1877,null,null,null,1877,0.03754,{"$nulls":4},482000]
[{"$nulls":5},"70129520541","70129520541","500500",null,"520","541",{"$nulls":4},541100,"Трошкови експропријације",700000,null,1188002,1200000,700000,0,1200000,null,null,null,0,0,700000,0,700000,0,700000,700000,500000,1200000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},483000]
[{"$nulls":5},"70129520511","70129520511","500500",null,"520","511",{"$nulls":4},511400,"Стручни надзор",null,null,372995,372995,360000,0,360000,null,null,null,0,0,360000,0,360000,0,360000,360000,null,360000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129520511","70129520511","500500",null,"520","511",{"$nulls":4},511200,"Изградња водоводне инфраструктуре",24000000,5362708,11094403,30287040,18000000,0,18000000,null,null,15000000,15000000,15000000,18000000,0,18000000,0,18000000,18000000,null,18000000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 0601-П8:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",24750000,5362708,12655400,32030035,19380000,39315,20030000,0,0,15050000,15050000,15050000,19380000,39315,19380000,39315,19340685,19339000,691000,20030000,0,0,1877,1877,1877,1877,{"$error":"#REF!"},0,1877,0,0,0,1877,0.00012471760797342192,{"$nulls":4},"01"]
[{"$nulls":6},"0601-8",{"$nulls":9},"Пројекат 0601-П8:",24750000,5362708,12655400,32030035,19380000,39315,20030000,0,0,15050000,15050000,15050000,19380000,39315,19380000,39315,19340685,19339000,691000,20030000,0,0,1877,1877,1877,1877,{"$error":"#REF!"},0,1877,0,0,0,1877,0.00012471760797342192]
[{"$nulls":5},"0601-П9","0601-П9",{"$nulls":6},2,9,null,"Изградња секундарне канализационе мреже у Бањевцу",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},520,null,null,null,"Управљање отпадним водама",0,0,0,0,13333740,12611919.49,0,0,0,0,0,0,13333740,12487260.7,13333740,12611919.49,721820.5099999998,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129520424","70129520424","500424",null,"520","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":4},100000,0,0,0,null,null,0,0,100000,0,100000,0,100000,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"70129520482","70129520482","500480",null,"520","482",{"$nulls":4},482000,"Порези и обавезне таксе ",{"$nulls":4},30000,16080,0,0,null,null,0,0,30000,16080,30000,16080,13920,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},482000]
[{"$nulls":5},"70129520511","70129520511","500500",null,"520","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":4},260193,288610.39,0,0,null,null,0,0,260193,163951.6,260193,288610.39,-28417.390000000014,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129520511","70129520511","500500",null,"520","511",{"$nulls":4},511200,"Изградња водоводне инфраструктуре",{"$nulls":4},12943547,12307229.1,0,0,null,null,0,0,12943547,12307229.1,12943547,12307229.1,636317.9000000004,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 0601-П9:",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,13333740,12611919.49,0,0,0,0,0,0,13333740,12487260.7,13333740,12611919.49,721820.5099999998,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0601-9",{"$nulls":9},"Пројекат 0601-П9:",0,0,0,0,13333740,12611919.49,0,0,0,0,0,0,13333740,12487260.7,13333740,12611919.49,721820.5099999998,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"0601-П10","0601-П10",{"$nulls":6},2,10,null,"Изградња трафостаница и електро-енер.објеката",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},620,null,null,null,"Развој заједнице",300000,300000,1583089,3500000,5500000,3369515.6,3930000,0,0,1000000,1000000,1000000,5500000,3369515.6,5500000,3369515.6,2130484.4,2130000,1800000,3930000,0,0,515520,515520,515520,515520,{"$error":"#REF!"},0,515520,0,0,0,515520]
[{"$nulls":5},"70129620424","70129620424","620424",null,"620","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511000,"Изградња електро-енергетских објеката",300000,300000,1583089,3500000,5500000,3369515.6,3930000,null,null,1000000,1000000,1000000,5500000,3369515.6,5500000,3369515.6,2130484.4,2130000,1800000,3930000,0,null,515520,515520,515520,515520,{"$error":"#REF!"},null,515520,null,null,null,515520,0.51552,{"$nulls":4},511000]
[{"$nulls":16},"Извори финансирања за 0601-П10:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",300000,300000,1583089,3500000,5500000,3369515.6,3930000,0,0,1000000,1000000,1000000,5500000,3369515.6,5500000,3369515.6,2130484.4,2130000,1800000,3930000,0,0,515520,515520,515520,515520,{"$error":"#REF!"},0,515520,0,0,0,515520,0.51552,{"$nulls":4},"01"]
[{"$nulls":6},"0601-10",{"$nulls":9},"Пројекат 0601-П10:",300000,300000,1583089,3500000,5500000,3369515.6,3930000,0,0,1000000,1000000,1000000,5500000,3369515.6,5500000,3369515.6,2130484.4,2130000,1800000,3930000,0,0,515520,515520,515520,515520,{"$error":"#REF!"},0,515520,0,0,0,515520,0.51552]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 2:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",42399562,14453262,23861742,51056626,50881900,25107721.03,42350000,1924794,0,30266748,32191542,32191542,50881900,24581062.24,50881900,25107721.03,25774178.97,25102000,17248000,42350000,5042016.3,0,11574881.48,16616897.780000001,16616897.620000001,16616897.620000001,{"$error":"#REF!"},0,16616897.620000001,null,null,null,16616897.620000001,0.5161883087178614]
[{"$nulls":16},"Приходи из Донација",{"$nulls":16},0,{"$nulls":12},0,null,0,0,{"$nulls":5},"08"]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0,{"$nulls":5},"07"]
[{"$nulls":16},"ПРОГРАМ 2:",42399562,14453262,23861742,51056626,50881900,25107721.03,42350000,1924794,0,30266748,32191542,32191542,50881900,24581062.24,50881900,25107721.03,25774178.97,25102000,17248000,42350000,5042016.3,0,11574881.48,16616897.780000001,16616897.620000001,16616897.620000001,{"$error":"#REF!"},0,16616897.620000001,0,0,0,16616897.620000001,0.5161883087178614]
[null,null,"1.5.",70129,null,"0101","0101",{"$nulls":9},"ПРОГРАМ 5: РАЗВОЈ ПОЉОПРИВРЕДЕ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":4},"1","0101-П1","0101-П1",{"$nulls":4},"1",null,5,1,null,"Насипање атарских путева у дужини 5000 метара",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":4},"1a",{"$nulls":6},"1a",421,null,null,null,"Пољопривреда",4322682,4008441,309462,309462,4682071,4668414.92,1800000,3665044,0,0,3665044,3665044,4682071,1166669.98,4682071,4668414.92,13656.080000000075,0,1800000,1800000,3197218.6,0,0,3197218.6,3197218.6,3197218.6,{"$error":"#REF!"},0,3197218.6,0,0,0,3197218.6]
[{"$nulls":5},"70129421511","70129421511","421500",null,"421","511",{"$nulls":4},511400,"Израда предмера, надзор и рад комисије",{"$nulls":4},0,0,60000,60000,null,null,60000,60000,0,0,0,0,0,null,60000,60000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},423000]
[{"$nulls":5},"70129421511","70129421511","421500",null,"421","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",4322682,4008441,309462,309462,4682071,4668414.92,1740000,3605044,null,null,3605044,3605044,4682071,1166669.98,4682071,4668414.92,13656.080000000075,null,1740000,1740000,3197218.6,null,null,3197218.6,3197218.6,3197218.6,{"$error":"#REF!"},null,3197218.6,null,null,0,3197218.6,0.8868736692256738,{"$nulls":4},512000]
[{"$nulls":16},"Извори финансирања за 0101-П1:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",4322682,4008441,309462,309462,4682071,4668414.92,1800000,3665044,0,0,3665044,3665044,4682071,1166669.98,4682071,4668414.92,13656.080000000075,0,1800000,1800000,3197218.6,0,0,3197218.6,3197218.6,3197218.6,{"$error":"#REF!"},0,3197218.6,0,null,null,3197218.6,0.8723547657272328,{"$nulls":4},"01"]
[{"$nulls":15},"07","Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0,null,null,482,{"$error":"#REF!"},null,"07",null,511400,{"$error":"#REF!"}]
[{"$nulls":6},"0101-1",{"$nulls":9},"Пројекат 0101-П1:",4322682,4008441,309462,309462,4682071,4668414.92,1800000,3665044,0,0,3665044,3665044,4682071,1166669.98,4682071,4668414.92,13656.080000000075,0,1800000,1800000,3197218.6,0,0,3197218.6,3197218.6,3197218.6,{"$error":"#REF!"},0,3197218.6,0,0,0,3197218.6,0.8723547657272328]
[{"$nulls":16},"Извори финансирања за Кап.прој. ПРОГРАМА 5:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",4322682,4008441,309462,309462,4682071,4668414.92,1800000,3665044,0,0,3665044,3665044,4682071,1166669.98,4682071,4668414.92,13656.080000000075,0,1800000,1800000,3197218.6,0,0,3197218.6,3197218.6,3197218.6,{"$error":"#REF!"},0,3197218.6,0,null,0,3197218.6,0.8723547657272328]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0,null,null,482,{"$error":"#REF!"},null,"07",null,511400,{"$error":"#REF!"}]
[{"$nulls":16},"ПРОГРАМ 5:",4322682,4008441,309462,309462,4682071,4668414.92,1800000,3665044,0,0,3665044,3665044,4682071,1166669.98,4682071,4668414.92,13656.080000000075,0,1800000,1800000,3197218.6,0,0,3197218.6,3197218.6,3197218.6,{"$error":"#REF!"},0,3197218.6,0,0,0,3197218.6,0.8723547657272328,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[null,null,"1.6.",70129,null,"0401","0401",{"$nulls":6},6,null,null,"ПРОГРАМ 6 - ЗАШТИТА ЖИВОТНЕ СРЕДИНЕ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"0401-П1","0401-П1",{"$nulls":7},1,null,"Набавка канти и контејнера",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},510,null,null,null,"Управљање отпадом",817220,520200,30288,547020,711600,974100,0,0,0,600000,600000,600000,711600,974100,711600,974100,-262500,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129510424","70129510424","500424",null,"510","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":5},"70129510512","70129510512","500500",null,"510","512",{"$nulls":4},512000,"Моашине и опрема",817220,520200,30288,547020,711600,974100,0,0,null,600000,600000,600000,711600,974100,711600,974100,-262500,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},512000]
[{"$nulls":16},"Извори финансирања за 0401-П1:",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":15},"01","Приходи из буџета",817220,520200,30288,547020,711600,974100,0,0,0,600000,600000,600000,711600,974100,711600,974100,-262500,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0401-1",{"$nulls":9},"Пројекат 0401-П1:",817220,520200,30288,547020,711600,974100,0,0,0,600000,600000,600000,711600,974100,711600,974100,-262500,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"0401-П1","0401-П4",{"$nulls":7},4,null,"Набавка покретних тоалета",{"$nulls":16},0]
[{"$nulls":12},510,null,null,null,"Управљање отпадом",0,{"$nulls":5},500000,0,0,0,0,0,{"$nulls":4},0,0,500000,500000,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":5},"70129510424","70129510424","500424",null,"510","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":5},"70129510512","70129510512","500500",null,"510","512",{"$nulls":4},512000,"Моашине и опрема",{"$nulls":6},500000,null,null,null,0,0,{"$nulls":4},0,null,500000,500000,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":16},"Извори финансирања за 0401-П4:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,{"$nulls":5},500000,0,0,0,0,0,{"$nulls":4},0,0,500000,500000,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":6},"0401-4",{"$nulls":9},"Пројекат 0401-П4:",0,{"$nulls":5},500000,0,0,0,0,0,{"$nulls":4},0,0,500000,500000,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":5},"0401-П1","0401-П4",{"$nulls":7},4,null,"Набавка механиз.за сакупљ.отпада са неприступ.локација",{"$nulls":16},0]
[{"$nulls":12},510,null,null,null,"Управљање отпадом",0,{"$nulls":5},600000,600000,0,1200000,1800000,1800000,{"$nulls":4},0,0,600000,600000,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":5},"70129510424","70129510424","500424",null,"510","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":5},"70129510512","70129510512","500500",null,"510","512",{"$nulls":4},512000,"Моашине и опрема",{"$nulls":6},600000,600000,null,1200000,1800000,1800000,{"$nulls":4},0,null,600000,600000,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":16},"Извори финансирања за 0401-П4:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,{"$nulls":5},600000,600000,0,1200000,1800000,1800000,{"$nulls":4},0,0,600000,600000,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":6},"0401-4",{"$nulls":9},"Пројекат 0401-П4:",0,{"$nulls":5},600000,600000,0,1200000,1800000,1800000,{"$nulls":4},0,0,600000,600000,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":5},"0401-П2","0401-П2",{"$nulls":6},6,2,null,"Пројекат GIZ IMPACT Управљање отпадом и отп.водама",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},510,null,null,null,"Управљање отпадом",0,0,158070,158070,430000,90057.75,430000,0,0,100000,100000,100000,430000,66040.28,430000,90057.75,339942.25,0,430000,430000,0,0,58117.91,58117.91,58117.91,58117.91,{"$error":"#REF!"},0,58117.91,0,0,0,58117.91]
[{"$nulls":5},"70129510424","70129510424","500424",null,"510","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":4},230000,90057.75,230000,null,null,100000,100000,100000,230000,66040.28,230000,90057.75,139942.25,null,230000,230000,0,null,58117.91,58117.91,58117.91,58117.91,{"$error":"#REF!"},null,58117.91,null,null,null,58117.91,0.5811791000000001,{"$nulls":4},423000]
[{"$nulls":5},"70129510511","70129510511","500500",null,"510","511",{"$nulls":4},511400,"Израда пројектне и геодетске документације",null,null,158070,158070,200000,0,200000,null,null,null,0,0,200000,0,200000,0,200000,null,200000,200000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":16},"Извори финансирања за 0401-П2:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,158070,158070,430000,90057.75,430000,0,0,100000,100000,100000,430000,66040.28,430000,90057.75,339942.25,0,430000,430000,0,0,58117.91,58117.91,58117.91,58117.91,{"$error":"#REF!"},0,58117.91,0,0,0,58117.91,0.5811791000000001,{"$nulls":4},"01"]
[{"$nulls":6},"0401-2",{"$nulls":9},"Пројекат 0401-П2:",0,0,158070,158070,430000,90057.75,430000,0,0,100000,100000,100000,430000,66040.28,430000,90057.75,339942.25,0,430000,430000,0,0,58117.91,58117.91,58117.91,58117.91,{"$error":"#REF!"},0,58117.91,0,0,0,58117.91,0.5811791000000001]
[{"$nulls":5},"0401-П3","0401-П3",{"$nulls":6},6,3,null,"Израдa \"Пројекта рециклажног дворишта\"",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},510,null,null,null,"Управљање отпадом",0,0,0,0,500000,8164,500000,0,0,50000,50000,50000,500000,8164,500000,8164,491836,0,500000,500000,0,0,5000,5000,5000,5000,{"$error":"#REF!"},0,5000,0,0,0,5000]
[{"$nulls":5},"70129510511","70129510511","500500",null,"510","511",{"$nulls":4},511400,"Израда пројектне и геодетске документације",{"$nulls":4},500000,8164,300000,null,null,50000,50000,50000,500000,8164,500000,8164,491836,null,300000,300000,0,null,5000,5000,5000,5000,{"$error":"#REF!"},null,5000,null,null,null,5000,0.1,{"$nulls":4},423000]
[{"$nulls":5},"70129510511","70129510511","500500",null,"510","511",{"$nulls":4},511300,"Извођење радова",{"$nulls":6},200000,null,null,null,0,0,{"$nulls":4},0,null,200000,200000,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":16},"Извори финансирања за 0401-П3:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,500000,8164,500000,0,0,50000,50000,50000,500000,8164,500000,8164,491836,0,500000,500000,0,0,5000,5000,5000,5000,{"$error":"#REF!"},0,5000,0,0,0,5000,0.1,{"$nulls":4},"01"]
[{"$nulls":6},"0401-3",{"$nulls":9},"Пројекат 0401-П3:",0,0,0,0,500000,8164,500000,0,0,50000,50000,50000,500000,8164,500000,8164,491836,0,500000,500000,0,0,5000,5000,5000,5000,{"$error":"#REF!"},0,5000,0,0,0,5000,0.1]
[{"$nulls":16},"Извори финансирања за Кап.прој. ПРОГРАМА 6:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",817220,520200,188358,705090,1641600,1072321.75,2030000,600000,0,1950000,2550000,2550000,1641600,1048304.28,1641600,1072321.75,569278.25,0,1530000,2030000,0,0,63117.91,63117.91,63117.91,63117.91,{"$error":"#REF!"},0,63117.91,0,0,0,63117.91,0.024752121568627453]
[{"$nulls":16},"ПРОГРАМ 6:",817220,520200,188358,705090,1641600,1072321.75,2030000,600000,0,1950000,2550000,2550000,1641600,1048304.28,1641600,1072321.75,569278.25,0,1530000,2030000,0,0,63117.91,63117.91,63117.91,63117.91,{"$error":"#REF!"},0,63117.91,0,0,0,63117.91,0.024752121568627453,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[null,null,"1.7.",70129,null,"0701","0701",{"$nulls":6},7,null,null,"ПРОГРАМ 7 - ПУТНА ИНФРАСТРУКТУРА",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":12},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$nulls":5},"0701-П1","0701-П1",{"$nulls":7},1,null,"Појачано одржав.некатегорис.пута Марковићи у Брштици",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":6},"F.ja - 630",{"$nulls":4},511400,{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,0,6294180,6292020.84,0,0,0,0,0,0,6294180,6272420.84,6294180,6292020.84,2159.160000000149,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,0,0,null,null,423,{"$error":"#REF!"},null,null,null,423,{"$error":"#REF!"}]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511000,"Зграде и грађевински објекти",{"$nulls":4},6294180,6292020.84,0,0,null,null,0,0,6294180,6272420.84,6294180,6292020.84,2159.160000000149,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,null,null,482,{"$error":"#REF!"},null,511000,null,511300,{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за 0701-П1:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,6294180,6292020.84,0,0,0,0,0,0,6294180,6272420.84,6294180,6292020.84,2159.160000000149,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0701-1",{"$nulls":9},"Пројекат 0701-П1:",0,0,0,0,6294180,6292020.84,0,0,0,0,0,0,6294180,6272420.84,6294180,6292020.84,2159.160000000149,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,null,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П2","0701-П2",{"$nulls":6},7,2,null,"Реконструкција локалног пута Л 25 Завлака - Цветуља",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":6},511,{"$error":"#REF!"},null,null,null,"F.ja - 630"]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,0,6019860,6019769,0,0,0,0,0,0,6019860,5304723,6019860,6019769,91,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,0,0,null,null,511300,{"$error":"#REF!"},null,null,null,511300,{"$error":"#REF!"}]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511000,"Зграде и грађевински објекти",{"$nulls":4},6019860,6019769,0,0,null,null,0,0,6019860,5304723,6019860,6019769,91,null,null,0,0,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":16},"Извори финансирања за 0701-П2:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,6019860,6019769,0,0,0,0,0,0,6019860,5304723,6019860,6019769,91,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0701-2",{"$nulls":9},"Пројекат 0701-П2:",0,0,0,0,6019860,6019769,0,0,0,0,0,0,6019860,5304723,6019860,6019769,91,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,null,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П3","0701-П3",{"$nulls":6},7,3,null,"Локални пут Л 13 Ликодра - Церова",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":6},511200,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,0,4944588,4943310,0,0,0,0,0,0,4944588,4119425,4944588,4943310,1278,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,{"$error":"#REF!"},null,null,null,"F.ja - 520"]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511000,"Зграде и грађевински објекти",{"$nulls":4},4944588,4943310,0,0,null,null,0,0,4944588,4119425,4944588,4943310,1278,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":16},"Извори финансирања за 0701-П3:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,4944588,4943310,0,0,0,0,0,0,4944588,4119425,4944588,4943310,1278,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0701-3",{"$nulls":9},"Пројекат 0701-П3:",0,0,0,0,4944588,4943310,0,0,0,0,0,0,4944588,4119425,4944588,4943310,1278,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,null,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П4","0701-П4",{"$nulls":6},7,4,null,"Некат.пут у МЗ Г.Брезовице - Заселак Лазићи",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":6},511200,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,0,5717328,5716995.4,0,0,0,0,0,0,5717328,4764162.4,5717328,5716995.4,332.59999999962747,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,{"$error":"#REF!"},null,null,null,"F.ja - 520"]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511000,"Зграде и грађевински објекти",{"$nulls":4},5717328,5716995.4,0,0,null,null,0,0,5717328,4764162.4,5717328,5716995.4,332.59999999962747,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":16},"Извори финансирања за 0701-П4:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,5717328,5716995.4,0,0,0,0,0,0,5717328,4764162.4,5717328,5716995.4,332.59999999962747,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0701-4",{"$nulls":9},"Пројекат 0701-П4:",0,0,0,0,5717328,5716995.4,0,0,0,0,0,0,5717328,4764162.4,5717328,5716995.4,332.59999999962747,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,null,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П5","0701-П5",{"$nulls":6},7,5,null,"Локални пут Столице - Церова (Обрадовића брдо)",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":6},511200,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,0,6075672,6075119.64,0,0,0,0,0,0,6075672,6075119.64,6075672,6075119.64,552.3600000003353,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,{"$error":"#REF!"},null,null,null,"F.ja - 520"]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511000,"Зграде и грађевински објекти",{"$nulls":4},6075672,6075119.64,0,0,null,null,0,0,6075672,6075119.64,6075672,6075119.64,552.3600000003353,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":16},"Извори финансирања за 0701-П5:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,6075672,6075119.64,0,0,0,0,0,0,6075672,6075119.64,6075672,6075119.64,552.3600000003353,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0701-5",{"$nulls":9},"Пројекат 0701-П5:",0,0,0,0,6075672,6075119.64,0,0,0,0,0,0,6075672,6075119.64,6075672,6075119.64,552.3600000003353,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,null,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П12","0701-П12",{"$nulls":6},7,12,null,"Санација локалног пута Л 10 (Бањевац - Толисавац)",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":6},511200,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,0,4000000,0,4000000,0,0,0,0,0,4000000,0,4000000,0,4000000,4000000,0,4000000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,{"$error":"#REF!"},null,null,null,"F.ja - 520"]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511000,"Зграде и грађевински објекти",{"$nulls":4},4000000,0,4000000,null,null,null,0,0,4000000,0,4000000,0,4000000,4000000,null,4000000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":16},"Извори финансирања за 0701-П12:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,4000000,0,4000000,0,0,0,0,0,4000000,0,4000000,0,4000000,4000000,0,4000000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0701-12",{"$nulls":9},"Пројекат 0701-П12:",0,0,0,0,4000000,0,4000000,0,0,0,0,0,4000000,0,4000000,0,4000000,4000000,0,4000000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,null,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П6","0701-П6",{"$nulls":6},7,6,null,"Појач.одржав.локал.пута Л20 (а) Б.Црква - Белотић - Комирић",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":6},"F.ja - 630",{"$nulls":4},511400,{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,5496,5496,6901578,6900624.5,0,0,0,0,0,0,6901578,5819330.5,6901578,6900624.5,953.5,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,0,0,null,null,423,{"$error":"#REF!"},null,null,null,423,{"$error":"#REF!"}]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511000,"Зграде и грађевински објекти",null,null,5496,5496,6901578,6900624.5,0,0,null,null,0,0,6901578,5819330.5,6901578,6900624.5,953.5,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,null,null,482,{"$error":"#REF!"},null,511000,null,511300,{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за 0701-П6:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,5496,5496,6901578,6900624.5,0,0,0,0,0,0,6901578,5819330.5,6901578,6900624.5,953.5,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0701-6",{"$nulls":9},"Пројекат 0701-П6:",0,0,5496,5496,6901578,6900624.5,0,0,0,0,0,0,6901578,5819330.5,6901578,6900624.5,953.5,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,null,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П7","0701-П7",{"$nulls":6},7,7,null,"Инвестиционо одржавање дела улице Змајевац",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":6},"F.ja - 630",{"$nulls":4},511400,{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",5000000,0,0,0,4504200,4485760,0,0,0,0,0,0,4504200,0,4504200,4485760,18440,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,0,0,null,null,423,{"$error":"#REF!"},null,null,null,423,{"$error":"#REF!"}]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511000,"Зграде и грађевински објекти",5000000,null,null,null,4504200,4485760,0,0,null,null,0,0,4504200,0,4504200,4485760,18440,null,null,0,0,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":16},"Извори финансирања за 0701-П7:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",5000000,0,0,0,4504200,4485760,0,0,0,0,0,0,4504200,0,4504200,4485760,18440,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0701-7",{"$nulls":9},"Пројекат 0701-П7:",5000000,0,0,0,4504200,4485760,0,0,0,0,0,0,4504200,0,4504200,4485760,18440,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,null,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П8","0701-П8",{"$nulls":6},7,8,null,"Реконструкција градских улица и тротоара",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":11},482,{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",15522206,15522206,0,6530000,18873000,18795346.2,10000000,8461125,2000000,2438875,12900000,12900000,18873000,15406184.71,18873000,18795346.2,77653.80000000075,0,10000000,10000000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511400,"Стручни надзор",null,null,null,160000,160000,110759.49,0,0,null,null,0,0,160000,0,160000,110759.49,49240.509999999995,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",15522206,15522206,null,6370000,18713000,18684586.71,10000000,8461125,2000000,2438875,12900000,12900000,18713000,15406184.71,18713000,18684586.71,28413.289999999106,null,10000000,10000000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за 0701-П8:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",15522206,15522206,null,6530000,18873000,18795346.2,10000000,8461125,2000000,2438875,12900000,12900000,18873000,15406184.71,18873000,18795346.2,77653.80000000075,0,10000000,10000000,0,0,0,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},"01"]
[{"$nulls":6},"0701-8",{"$nulls":9},"Пројекат 0701-П8:",15522206,15522206,0,6530000,18873000,18795346.2,10000000,8461125,2000000,2438875,12900000,12900000,18873000,15406184.71,18873000,18795346.2,77653.80000000075,0,10000000,10000000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П13","0701-П13",{"$nulls":6},7,13,null,"Ул.Народног Ослобођења (асфалтирање и кишна канал.)",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":11},482,{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,null,12000000,0,12000000,0,0,8900000,8900000,8900000,12000000,0,12000000,0,12000000,12000000,0,12000000,0,0,7001878.57,7001878.57,7001878.57,7001878.57,{"$error":"#REF!"},0,7001878.57,0,0,0,7001878.57]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":5},0,0,0,null,null,0,0,null,0,null,0,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":4},12000000,0,12000000,null,null,8900000,8900000,8900000,12000000,0,12000000,0,12000000,12000000,null,12000000,0,null,7001878.57,7001878.57,7001878.57,7001878.57,{"$error":"#REF!"},null,7001878.57,null,null,null,7001878.57,0.7867279292134832,{"$nulls":4},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за 0701-П13:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,null,null,12000000,0,12000000,0,0,8900000,8900000,8900000,12000000,0,12000000,0,12000000,12000000,0,12000000,0,0,7001878.57,7001878.57,7001878.57,7001878.57,{"$error":"#REF!"},null,7001878.57,null,null,null,7001878.57,0.7867279292134832,{"$nulls":4},"01"]
[{"$nulls":6},"0701-13",{"$nulls":9},"Пројекат 0701-П13:",0,0,0,null,12000000,0,12000000,0,0,8900000,8900000,8900000,12000000,0,12000000,0,12000000,12000000,0,12000000,0,0,7001878.57,7001878.57,7001878.57,7001878.57,{"$error":"#REF!"},0,7001878.57,0,0,0,7001878.57,0.7867279292134832,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П14","0701-П14",{"$nulls":6},7,14,null,"Изградња тротоара у улици Владе Зечевића",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":11},482,{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,null,4000000,3585657,4000000,0,0,350000,350000,350000,4000000,0,4000000,3585657,414343,4000000,0,4000000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":5},0,0,0,null,null,0,0,null,0,null,0,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":4},4000000,3585657,4000000,null,null,350000,350000,350000,4000000,0,4000000,3585657,414343,4000000,null,4000000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за 0701-П14:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,null,null,4000000,3585657,4000000,0,0,350000,350000,350000,4000000,0,4000000,3585657,414343,4000000,0,4000000,0,0,0,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},"01"]
[{"$nulls":6},"0701-14",{"$nulls":9},"Пројекат 0701-П14:",0,0,0,null,4000000,3585657,4000000,0,0,350000,350000,350000,4000000,0,4000000,3585657,414343,4000000,0,4000000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П9","0701-П9",{"$nulls":6},7,9,null,"Набавка основних средстава за ЈП \"Пут\"",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":11},482,{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",3241565,3241565,3057720,3200000,3307280,3307208,0,0,0,400000,400000,400000,3307280,0,3307280,3307208,72,0,0,0,0,0,400000,400000,400000,400000,{"$error":"#REF!"},0,400000,0,0,0,400000]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":5},"70129620512","70129620512","620500",null,"620","512",{"$nulls":4},512100,"Опрема за саобраћај",3241565,3241565,3057720,3200000,3307280,3307208,0,0,null,400000,400000,400000,3307280,0,3307280,3307208,72,null,null,0,0,null,400000,400000,400000,400000,{"$error":"#REF!"},null,400000,null,null,null,400000,1,{"$nulls":4},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за 0701-П9:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",3241565,3241565,3057720,3200000,3307280,3307208,0,0,0,400000,400000,400000,3307280,0,3307280,3307208,72,0,0,0,0,0,400000,400000,400000,400000,null,null,400000,null,null,null,400000,1,{"$nulls":4},"01"]
[{"$nulls":6},"0701-9",{"$nulls":9},"Пројекат 0701-П9:",3241565,3241565,3057720,3200000,3307280,3307208,0,0,0,400000,400000,400000,3307280,0,3307280,3307208,72,0,0,0,0,0,400000,400000,400000,400000,null,0,400000,0,0,0,400000,1,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П10","0701-П10",{"$nulls":6},7,10,null,"Изградња моста у МЗ Ставе",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":11},482,{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",1200000,0,1065965,1468906,505912,505912.32,0,0,0,0,0,0,505912,505912.32,505912,505912.32,-0.3200000000069849,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511200,"Изградња моста у МЗ Ставе",1200000,null,1065965,1468906,505912,505912.32,0,0,null,null,0,0,505912,505912.32,505912,505912.32,-0.3200000000069849,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за 0701-П10:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",1200000,0,1065965,1468906,505912,505912.32,0,0,0,0,0,0,505912,505912.32,505912,505912.32,-0.3200000000069849,0,0,0,0,0,0,0,0,0,null,null,0,null,null,null,0,{"$nulls":5},"01"]
[{"$nulls":6},"0701-10",{"$nulls":9},"Пројекат 0701-П10:",1200000,0,1065965,1468906,505912,505912.32,0,0,0,0,0,0,505912,505912.32,505912,505912.32,-0.3200000000069849,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П11","0701-П11",{"$nulls":6},7,11,null,"Набавка основних средстава за ЈКП \"1. Мај\"",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":11},482,{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",2000000,1055856,1805889,1805889,1600050,1600000,1000000,1000000,0,0,1000000,1000000,1600050,876530.07,1600050,1600000,50,0,1000000,1000000,999991.74,0,0,999991.74,999991.74,999991.74,null,0,999991.74,0,0,0,999991.74]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":5},"70129620512","70129620512","620500",null,"620","512",{"$nulls":4},512900,"Опр.за призв., мотор., непокр.и немотор.опр.(ЈКП \"1.Мај)",2000000,1055856,1805889,1805889,1600050,1600000,1000000,1000000,null,null,1000000,1000000,1600050,876530.07,1600050,1600000,50,null,1000000,1000000,999991.74,null,null,999991.74,999991.74,999991.74,{"$error":"#REF!"},null,999991.74,null,null,null,999991.74,0.99999174,{"$nulls":4},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за 0701-П11:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",2000000,1055856,1805889,1805889,1600050,1600000,1000000,1000000,0,0,1000000,1000000,1600050,876530.07,1600050,1600000,50,0,1000000,1000000,999991.74,0,0,999991.74,999991.74,999991.74,{"$error":"#REF!"},null,999991.74,null,null,null,999991.74,0.99999174,{"$nulls":4},"01"]
[{"$nulls":6},"0701-11",{"$nulls":9},"Пројекат 0701-П11:",2000000,1055856,1805889,1805889,1600050,1600000,1000000,1000000,0,0,1000000,1000000,1600050,876530.07,1600050,1600000,50,0,1000000,1000000,999991.74,0,0,999991.74,999991.74,999991.74,{"$error":"#REF!"},0,999991.74,0,0,0,999991.74,0.99999174,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П15","0701-П15",{"$nulls":6},7,15,null,"Санац.и адапт.општ.пута Л-3а Дворска (Ђукановићи) -Ступница",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":11},482,{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,null,null,null,7000000,7000000,0,0,7000000,7000000,null,0,null,null,0,0,7000000,7000000,6999972.5,0,0,6999972.5,6999972.5,6999972.5,{"$error":"#REF!"},0,6999972.5,0,0,0,6999972.5]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,null,0,null,null,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},7000000,7000000,null,null,7000000,7000000,null,0,null,null,0,null,7000000,7000000,6999972.5,null,null,6999972.5,6999972.5,6999972.5,{"$error":"#REF!"},null,6999972.5,null,null,null,6999972.5,0.9999960714285714,{"$nulls":4},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за 0701-П15:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,{"$nulls":4},7000000,7000000,0,0,7000000,7000000,null,0,null,null,0,0,7000000,7000000,6999972.5,0,0,6999972.5,6999972.5,6999972.5,{"$error":"#REF!"},null,6999972.5,null,null,null,6999972.5,0.9999960714285714,{"$nulls":4},"01"]
[{"$nulls":6},"0701-15",{"$nulls":9},"Пројекат 0701-П15:",0,0,0,null,null,null,7000000,7000000,0,0,7000000,7000000,null,0,null,null,0,0,7000000,7000000,6999972.5,0,0,6999972.5,6999972.5,6999972.5,{"$error":"#REF!"},0,6999972.5,0,0,0,6999972.5,0.9999960714285714,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П16","0701-П16",{"$nulls":6},7,16,null,"Појачано одржавање општ.пута Л-24 Д.Брезовице-Дворска",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":11},482,{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,null,null,null,7000000,6650000,0,0,6650000,6650000,null,0,null,null,0,0,7000000,7000000,6466665.24,0,0,6466665.24,6466665.24,6466665.24,{"$error":"#REF!"},0,6466665.24,0,0,0,6466665.24]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,null,0,null,null,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},7000000,6650000,null,null,6650000,6650000,null,0,null,null,0,null,7000000,7000000,6466665.24,null,null,6466665.24,6466665.24,6466665.24,{"$error":"#REF!"},null,6466665.24,null,null,null,6466665.24,0.9724308631578947,{"$nulls":4},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за 0701-П16:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,{"$nulls":4},7000000,6650000,0,0,6650000,6650000,null,0,null,null,0,0,7000000,7000000,6466665.24,0,0,6466665.24,6466665.24,6466665.24,{"$error":"#REF!"},null,6466665.24,null,null,null,6466665.24,0.9724308631578947,{"$nulls":4},"01"]
[{"$nulls":6},"0701-16",{"$nulls":9},"Пројекат 0701-П16:",0,0,0,null,null,null,7000000,6650000,0,0,6650000,6650000,null,0,null,null,0,0,7000000,7000000,6466665.24,0,0,6466665.24,6466665.24,6466665.24,{"$error":"#REF!"},0,6466665.24,0,0,0,6466665.24,0.9724308631578947,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П17","0701-П17",{"$nulls":6},7,17,null,"Адаптација и санација дела општ.пута Л-9 Толисавац (Јованин брег-школа)",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":11},482,{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,null,null,null,7000000,6865696,0,0,6865696,6865696,null,0,null,null,0,0,7000000,7000000,6865581.3,0,0,6865581.3,6865581.3,6865581.3,{"$error":"#REF!"},0,6865581.3,0,0,0,6865581.3]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,null,0,null,null,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},7000000,6865696,null,null,6865696,6865696,null,0,null,null,0,null,7000000,7000000,6865581.3,null,null,6865581.3,6865581.3,6865581.3,{"$error":"#REF!"},null,6865581.3,null,null,null,6865581.3,0.999983293754923,{"$nulls":4},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за 0701-П17:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,{"$nulls":4},7000000,6865696,0,0,6865696,6865696,null,0,null,null,0,0,7000000,7000000,6865581.3,0,0,6865581.3,6865581.3,6865581.3,{"$error":"#REF!"},null,6865581.3,null,null,null,6865581.3,0.999983293754923,{"$nulls":4},"01"]
[{"$nulls":6},"0701-17",{"$nulls":9},"Пројекат 0701-П17:",0,0,0,null,null,null,7000000,6865696,0,0,6865696,6865696,null,0,null,null,0,0,7000000,7000000,6865581.3,0,0,6865581.3,6865581.3,6865581.3,{"$error":"#REF!"},0,6865581.3,0,0,0,6865581.3,0.999983293754923,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П18","0701-П18",{"$nulls":6},7,18,null,"Појачано одржавање некатег.пута Црквине",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":11},482,{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,null,null,null,7000000,6910000,0,0,6910000,6910000,null,0,null,null,0,0,7000000,7000000,6909656,0,0,6909656,6909656,6909656,{"$error":"#REF!"},0,6909656,0,0,0,6909656]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,null,0,null,null,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},7000000,6910000,null,null,6910000,6910000,null,0,null,null,0,null,7000000,7000000,6909656,null,null,6909656,6909656,6909656,{"$error":"#REF!"},null,6909656,null,null,null,6909656,0.9999502170767004,{"$nulls":4},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за 0701-П18:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,{"$nulls":4},7000000,6910000,0,0,6910000,6910000,null,0,null,null,0,0,7000000,7000000,6909656,0,0,6909656,6909656,6909656,{"$error":"#REF!"},null,6909656,null,null,null,6909656,0.9999502170767004,{"$nulls":4},"01"]
[{"$nulls":6},"0701-18",{"$nulls":9},"Пројекат 0701-П18:",0,0,0,null,null,null,7000000,6910000,0,0,6910000,6910000,null,0,null,null,0,0,7000000,7000000,6909656,0,0,6909656,6909656,6909656,{"$error":"#REF!"},0,6909656,0,0,0,6909656,0.9999502170767004,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П19","0701-П19",{"$nulls":6},7,19,null,"Појачано одржавање општин.пута Л-8 Шљивова-Ставе",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":11},482,{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,null,null,null,7000000,7000000,0,0,7000000,7000000,null,0,null,null,0,0,7000000,7000000,6999516,0,0,6999516,6999516,6999516,{"$error":"#REF!"},0,6999516,0,0,0,6999516]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,null,0,null,null,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},7000000,7000000,null,null,7000000,7000000,null,0,null,null,0,null,7000000,7000000,6999516,null,null,6999516,6999516,6999516,{"$error":"#REF!"},null,6999516,null,null,null,6999516,0.9999308571428571,{"$nulls":4},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за 0701-П19:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,{"$nulls":4},7000000,7000000,0,0,7000000,7000000,null,0,null,null,0,0,7000000,7000000,6999516,0,0,6999516,6999516,6999516,{"$error":"#REF!"},null,6999516,null,null,null,6999516,0.9999308571428571,{"$nulls":4},"01"]
[{"$nulls":6},"0701-19",{"$nulls":9},"Пројекат 0701-П19:",0,0,0,null,null,null,7000000,7000000,0,0,7000000,7000000,null,0,null,null,0,0,7000000,7000000,6999516,0,0,6999516,6999516,6999516,{"$error":"#REF!"},0,6999516,0,0,0,6999516,0.9999308571428571,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П20","0701-П20",{"$nulls":6},7,20,null,"Појачано одржавање општин.пута Л-19 Бела Црква - Врбић",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":11},482,{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,null,null,null,7000000,7000000,0,0,6843235.8,6843236,null,0,null,null,0,0,7000000,7000000,6843027.63,0,0,6843027.63,6843027.63,6843027.63,{"$error":"#REF!"},0,6843027.63,0,0,0,6843027.63]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,null,0,null,null,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},7000000,6843235.8,null,null,6843235.8,6843236,null,0,null,null,0,null,7000000,7000000,6843027.63,null,null,6843027.63,6843027.63,6843027.63,{"$error":"#REF!"},null,6843027.63,null,null,null,6843027.63,0.999969550955133,{"$nulls":4},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за 0701-П20:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,{"$nulls":4},7000000,6843235.8,0,0,6843235.8,6843236,null,0,null,null,0,0,7000000,7000000,6843027.63,0,0,6843027.63,6843027.63,6843027.63,{"$error":"#REF!"},null,6843027.63,null,null,null,6843027.63,0.999969550955133,{"$nulls":4},"01"]
[{"$nulls":6},"0701-20",{"$nulls":9},"Пројекат 0701-П20:",0,0,0,null,null,null,7000000,6843235.8,0,0,6843235.8,6843236,null,0,null,null,0,0,7000000,7000000,6843027.63,0,0,6843027.63,6843027.63,6843027.63,{"$error":"#REF!"},0,6843027.63,0,0,0,6843027.63,0.999969550955133,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П21","0701-П21",{"$nulls":6},7,21,null,"Инвестиционо одржавање некатег.пута Кржава-водовод Голубовац",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":11},482,{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,null,null,null,4000000,4000000,0,0,4000000,4000000,null,0,null,null,0,0,4000000,4000000,3999952.4,0,0,3999952.4,3999952.4,3999952.4,{"$error":"#REF!"},0,3999952.4,0,0,0,3999952.4]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,null,0,null,null,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},4000000,4000000,null,null,4000000,4000000,null,0,null,null,0,null,4000000,4000000,3999952.4,null,null,3999952.4,3999952.4,3999952.4,{"$error":"#REF!"},null,3999952.4,null,null,null,3999952.4,0.9999880999999999,{"$nulls":4},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за 0701-П21:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,{"$nulls":4},4000000,4000000,0,0,4000000,4000000,null,0,null,null,0,0,4000000,4000000,3999952.4,0,0,3999952.4,3999952.4,3999952.4,{"$error":"#REF!"},null,3999952.4,null,null,null,3999952.4,0.9999880999999999,{"$nulls":4},"01"]
[{"$nulls":6},"0701-21",{"$nulls":9},"Пројекат 0701-П21:",0,0,0,null,null,null,4000000,4000000,0,0,4000000,4000000,null,0,null,null,0,0,4000000,4000000,3999952.4,0,0,3999952.4,3999952.4,3999952.4,{"$error":"#REF!"},0,3999952.4,0,0,0,3999952.4,0.9999880999999999,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П22","0701-П22",{"$nulls":6},7,22,null,"Инвестиционо одржавање некатег.пута Дворска Пајићи",{"$nulls":16},0,null,null,null,0,{"$nulls":7},0,{"$nulls":11},482,{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,null,null,null,2500000,2500000,0,0,2500000,2500000,null,0,null,null,0,0,2500000,2500000,2499909,0,0,2499909,2499909,2499909,{"$error":"#REF!"},0,2499909,0,0,0,2499909]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,null,0,null,null,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},2500000,2500000,null,null,2500000,2500000,null,0,null,null,0,null,2500000,2500000,2499909,null,null,2499909,2499909,2499909,{"$error":"#REF!"},null,2499909,null,null,null,2499909,0.9999636,{"$nulls":4},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за 0701-П22:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,{"$nulls":4},2500000,2500000,0,0,2500000,2500000,null,0,null,null,0,0,2500000,2500000,2499909,0,0,2499909,2499909,2499909,{"$error":"#REF!"},null,2499909,null,null,null,2499909,0.9999636,{"$nulls":4},"01"]
[{"$nulls":6},"0701-22",{"$nulls":9},"Пројекат 0701-П22:",0,0,0,null,null,null,2500000,2500000,0,0,2500000,2500000,null,0,null,null,0,0,2500000,2500000,2499909,0,0,2499909,2499909,2499909,{"$error":"#REF!"},0,2499909,0,0,0,2499909,0.9999636,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П23","0701-П23",{"$nulls":6},7,23,null,"Инвестиционо одржавање некатег.пута Томањ Тадића брег",{"$nulls":16},0,null,null,null,0,{"$nulls":7},0,{"$nulls":11},482,{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,null,null,null,4000000,4000000,0,0,4000000,4000000,null,0,null,null,0,0,4000000,4000000,3999774,0,0,3999774,3999774,3999774,{"$error":"#REF!"},0,3999774,0,0,0,3999774]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,null,0,null,null,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},4000000,4000000,null,null,4000000,4000000,null,0,null,null,0,null,4000000,4000000,3999774,null,null,3999774,3999774,3999774,{"$error":"#REF!"},null,3999774,null,null,null,3999774,0.9999435,{"$nulls":4},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за 0701-П23:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,{"$nulls":4},4000000,4000000,0,0,4000000,4000000,null,0,null,null,0,0,4000000,4000000,3999774,0,0,3999774,3999774,3999774,{"$error":"#REF!"},null,3999774,null,null,null,3999774,0.9999435,{"$nulls":4},"01"]
[{"$nulls":6},"0701-23",{"$nulls":9},"Пројекат 0701-П23:",0,0,0,null,null,null,4000000,4000000,0,0,4000000,4000000,null,0,null,null,0,0,4000000,4000000,3999774,0,0,3999774,3999774,3999774,{"$error":"#REF!"},0,3999774,0,0,0,3999774,0.9999435,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П24","0701-П24",{"$nulls":6},7,24,null,"Инвестиционо одржавање дела општ.пута Л-6 и некатег.пута Богоштица Станимировићи",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":11},482,{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,null,null,null,1500000,1531069,0,1040236,2571305,2571305,null,0,null,null,0,0,1500000,1500000,1531069,0,1040236,2571305,2571305,2571305,{"$error":"#REF!"},0,2571305,0,0,0,2571305]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,null,0,null,null,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},1500000,1531069,null,1040236,2571305,2571305,null,0,null,null,0,null,1500000,1500000,1531069,null,1040236,2571305,2571305,2571305,{"$error":"#REF!"},null,2571305,null,null,null,2571305,1,{"$nulls":4},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за 0701-П24:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,{"$nulls":4},1500000,1531069,0,1040236,2571305,2571305,null,0,null,null,0,0,1500000,1500000,1531069,0,1040236,2571305,2571305,2571305,{"$error":"#REF!"},null,2571305,null,null,null,2571305,1,{"$nulls":4},"01"]
[{"$nulls":6},"0701-24",{"$nulls":9},"Пројекат 0701-П24:",0,0,0,null,null,null,1500000,1531069,0,1040236,2571305,2571305,null,0,null,null,0,0,1500000,1500000,1531069,0,1040236,2571305,2571305,2571305,{"$error":"#REF!"},0,2571305,0,0,0,2571305,1,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П25","0701-П25",{"$nulls":6},7,25,null,"Појачано одржавање некатег.пута Ликодра Гајиновци",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":11},482,{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,null,null,null,1500000,1500000,0,0,1500000,1500000,null,0,null,null,0,0,1500000,1500000,1499839,0,0,1499839,1499839,1499839,{"$error":"#REF!"},0,1499839,0,0,0,1499839]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,null,0,null,null,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},1500000,1500000,null,null,1500000,1500000,null,0,null,null,0,null,1500000,1500000,1499839,null,null,1499839,1499839,1499839,{"$error":"#REF!"},null,1499839,null,null,null,1499839,0.9998926666666667,{"$nulls":4},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за 0701-П25:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,{"$nulls":4},1500000,1500000,0,0,1500000,1500000,null,0,null,null,0,0,1500000,1500000,1499839,0,0,1499839,1499839,1499839,{"$error":"#REF!"},null,1499839,null,null,null,1499839,0.9998926666666667,{"$nulls":4},"01"]
[{"$nulls":6},"0701-25",{"$nulls":9},"Пројекат 0701-П25:",0,0,0,null,null,null,1500000,1500000,0,0,1500000,1500000,null,0,null,null,0,0,1500000,1500000,1499839,0,0,1499839,1499839,1499839,{"$error":"#REF!"},0,1499839,0,0,0,1499839,0.9998926666666667,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П26","0701-П26",{"$nulls":6},7,26,null,"Појачано одржавање општ.пута Л-14а Ликодра Мађупац",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":11},482,{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,null,null,null,2000000,2000000,0,231765,2231765,2231765,null,0,null,null,0,0,2000000,2000000,2000001,0,231764,2231765,2231764.5,2231764.5,{"$error":"#REF!"},0,2231764.5,0,0,0,2231764.5]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,null,0,null,null,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},2000000,2000000,null,231765,2231765,2231765,null,0,null,null,0,null,2000000,2000000,2000001,null,231764,2231765,2231764.5,2231764.5,{"$error":"#REF!"},null,2231764.5,null,null,null,2231764.5,0.9999997759620749,{"$nulls":4},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за 0701-П26:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,{"$nulls":4},2000000,2000000,0,231765,2231765,2231765,null,0,null,null,0,0,2000000,2000000,2000001,0,231764,2231765,2231764.5,2231764.5,{"$error":"#REF!"},null,2231764.5,null,null,null,2231764.5,0.9999997759620749,{"$nulls":4},"01"]
[{"$nulls":6},"0701-26",{"$nulls":9},"Пројекат 0701-П26:",0,0,0,null,null,null,2000000,2000000,0,231765,2231765,2231765,null,0,null,null,0,0,2000000,2000000,2000001,0,231764,2231765,2231764.5,2231764.5,{"$error":"#REF!"},0,2231764.5,0,0,0,2231764.5,0.9999997759620749,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П36","0701-П36",{"$nulls":6},7,36,null,"Инвестиционо одржавање општ.пута Л-2 Красава",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":11},482,{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,null,null,null,3500000,3500000,0,0,3500000,3500000,null,0,null,null,0,0,3500000,3500000,3499719.8,0,0,3499719.8,3499719.8,3499719.8,{"$error":"#REF!"},0,3499719.8,0,0,0,3499719.8]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,null,0,null,null,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},3500000,3500000,null,null,3500000,3500000,null,0,null,null,0,null,3500000,3500000,3499719.8,null,null,3499719.8,3499719.8,3499719.8,{"$error":"#REF!"},null,3499719.8,null,null,null,3499719.8,0.9999199428571428,{"$nulls":4},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за 0701-П36:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,{"$nulls":4},3500000,3500000,0,0,3500000,3500000,null,0,null,null,0,0,3500000,3500000,3499719.8,0,0,3499719.8,3499719.8,3499719.8,{"$error":"#REF!"},null,3499719.8,null,null,null,3499719.8,0.9999199428571428,{"$nulls":4},"01"]
[{"$nulls":6},"0701-36",{"$nulls":9},"Пројекат 0701-П236:",0,0,0,null,null,null,3500000,3500000,0,0,3500000,3500000,null,0,null,null,0,0,3500000,3500000,3499719.8,0,0,3499719.8,3499719.8,3499719.8,{"$error":"#REF!"},0,3499719.8,0,0,0,3499719.8,0.9999199428571428,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0701-П37","0701-П37",{"$nulls":6},7,37,null,"Инвестиционо одржавање некат.пута \"Милутинова улица\"",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":11},482,{"$error":"#REF!"}]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,null,null,null,2500000,2500000,0,0,2500000,2500000,null,0,null,null,0,0,2500000,2500000,2499831.8,0,0,2499831.8,2499831.8,2499831.8,{"$error":"#REF!"},0,2499831.8,0,0,0,2499831.8]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,null,0,null,null,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400,null,483,{"$error":"#REF!"}]
[{"$nulls":5},"70129620511","70129620511","620500",null,"620","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},2500000,2500000,null,null,2500000,2500000,null,0,null,null,0,null,2500000,2500000,2499831.8,null,null,2499831.8,2499831.8,2499831.8,{"$error":"#REF!"},null,2499831.8,null,null,null,2499831.8,0.9999327199999999,{"$nulls":4},511300,null,511400,{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за 0701-П37:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,{"$nulls":4},2500000,2500000,0,0,2500000,2500000,null,0,null,null,0,0,2500000,2500000,2499831.8,0,0,2499831.8,2499831.8,2499831.8,{"$error":"#REF!"},null,2499831.8,null,null,null,2499831.8,0.9999327199999999,{"$nulls":4},"01"]
[{"$nulls":6},"0701-37",{"$nulls":9},"Пројекат 0701-П37:",0,0,0,null,null,null,2500000,2500000,0,0,2500000,2500000,null,0,null,null,0,0,2500000,2500000,2499831.8,0,0,2499831.8,2499831.8,2499831.8,{"$error":"#REF!"},0,2499831.8,0,0,0,2499831.8,0.9999327199999999,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":5},"0601-П27","0701-П27",{"$nulls":6},2,27,null,"Обнова поплавама порушене инфраструктуре",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,0,3554000,1039200,7554000,5040000,0,2514000,7554000,7554000,3554000,79200,3554000,1039200,2514800,3554000,4000000,7554000,3393250,0,2504000,5897250,5897250.34,5897250.34,{"$error":"#REF!"},0,5897250.34,0,0,0,5897250.34]
[{"$nulls":5},"70129520511","70129520511","500500",null,"620","511",{"$nulls":4},511400," - Израда пројект.докум.за обнову три моста",{"$nulls":4},2304000,1039200,2304000,1040000,null,1264000,2304000,2304000,2304000,79200,2304000,1039200,1264800,2304000,null,2304000,80000,null,1264000,1344000,1344000,1344000,null,null,1344000,null,null,null,1344000,0.5833333333333334]
[{"$nulls":5},"70129520511","70129520511","500500",null,"620","511",{"$nulls":4},511400," - Техничка контрола пројекта (мостови)",{"$nulls":4},250000,0,250000,null,null,250000,250000,250000,250000,0,250000,0,250000,250000,null,250000,0,null,240000,240000,240000,240000,null,null,240000,null,null,null,240000,0.96]
[{"$nulls":5},"70129520511","70129520511","500500",null,"620","511",{"$nulls":4},511400," - Стручни надзор (мостови и клизишта)",{"$nulls":4},1000000,0,5000000,4000000,null,1000000,5000000,5000000,1000000,0,1000000,0,1000000,1000000,4000000,5000000,3313250,null,1000000,4313250,4313250.34,4313250.34,null,null,4313250.34,null,null,null,4313250.34,0.862650068]
[{"$nulls":5},"70129520511","70129520511","500500",null,"620","511",{"$nulls":12},0,null,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 0601-П27:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,3554000,1039200,7554000,5040000,0,2514000,7554000,7554000,3554000,79200,3554000,1039200,2514800,3554000,4000000,7554000,3393250,0,2504000,5897250,5897250.34,5897250.34,{"$error":"#REF!"},0,5897250.34,0,0,0,5897250.34,0.78067915541435,{"$nulls":4},"01"]
[{"$nulls":6},"0701-27",{"$nulls":9},"Пројекат 0601-П27:",0,0,0,0,3554000,1039200,7554000,5040000,0,2514000,7554000,7554000,3554000,79200,3554000,1039200,2514800,3554000,4000000,7554000,3393250,0,2504000,5897250,5897250.34,5897250.34,{"$error":"#REF!"},0,5897250.34,0,0,0,5897250.34,0.78067915541435]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 7:",{"$nulls":16},0,{"$nulls":24},{"$error":"#REF!"}]
[{"$nulls":16},"Приходи из буџета",15522206,15522206,5935070,13010291,88297648,69266922.9,102054000,77301125.8,2000000,15874876,95176001.8,95176002,88297648,49223008.480000004,88297648,69266922.9,19030725.099999994,23554000,78500000,102054000,67007756.41,0,11177878.57,78185634.97999999,78185634.82,78185634.82,{"$error":"#REF!"},0,78185634.82,0,0,0,78185634.82,0.8214847564200058]
[{"$nulls":16},"ПРОГРАМ 7:",15522206,15522206,5935070,13010291,88297648,69266922.9,102054000,77301125.8,2000000,15874876,95176001.8,95176002,88297648,49223008.480000004,88297648,69266922.9,19030725.099999994,23554000,78500000,102054000,67007756.41,0,11177878.57,78185634.97999999,78185634.82,78185634.82,{"$error":"#REF!"},0,78185634.82,0,0,0,78185634.82,0.8214847564200058,{"$nulls":6},"SVEGA:",{"$error":"#REF!"}]
[null,null,"1.8.",70129,null,2001,2001,{"$nulls":6},8,null,null,"ПРОГРАМ 8 - ПРЕДШКОЛСКО ОБРАЗОВАЊЕ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"2001-П1","2001-П1",{"$nulls":7},1,null,"Замена столарије",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},911,null,null,null,"Предшколско образовање",{"$error":"#REF!"},{"$error":"#REF!"},0,0,1690148.6,1590668.6,0,0,0,0,0,0,1690148.6,1590668.6,1690148.6,1590668.6,99480,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129911511","70129911511","911500",null,"911","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129911511","70129911511","911500",null,"911","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":4},1690148.6,1590668.6,0,0,null,null,0,0,1690148.6,1590668.6,1690148.6,1590668.6,99480,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 2001-П1:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,1690148.6,1590668.6,0,0,0,0,0,0,1690148.6,1590668.6,1690148.6,1590668.6,99480,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"2001-1",{"$nulls":9},"Пројекат 2001-П1:",0,0,0,0,1690148.6,1590668.6,0,0,0,0,0,0,1690148.6,1590668.6,1690148.6,1590668.6,99480,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"2001-П2","2001-П2",{"$nulls":6},8,2,null,"Растимо уз плес на трговима 2016",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},911,null,null,null,"Предшколско образовање",0,0,0,0,null,null,60000,60000,0,0,60000,60000,{"$nulls":4},0,0,60000,60000,60000,0,0,60000,60000,60000,{"$error":"#REF!"},0,60000,0,0,0,60000]
[{"$nulls":5},"70129911511","70129911511","911500",null,"911","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129911423","70129911423","911423",null,"911","423",{"$nulls":4},423000,"Услуге образовања и усавршавања запослених",{"$nulls":6},60000,60000,null,null,60000,60000,{"$nulls":4},0,null,60000,60000,60000,null,null,60000,60000,60000,{"$error":"#REF!"},null,60000,null,null,null,60000,1,{"$nulls":4},511200]
[{"$nulls":16},"Извори финансирања за 2001-П2:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,null,null,60000,60000,0,0,60000,60000,{"$nulls":4},0,0,60000,60000,60000,0,0,60000,60000,60000,{"$error":"#REF!"},0,60000,0,0,0,60000,1,{"$nulls":4},"01"]
[{"$nulls":6},"2001-2",{"$nulls":9},"Пројекат 2001-П2:",0,0,0,0,null,null,60000,60000,0,0,60000,60000,{"$nulls":4},0,0,60000,60000,60000,0,0,60000,60000,60000,{"$error":"#REF!"},0,60000,0,0,0,60000,1]
[{"$nulls":5},"2001-П3","2001-П3",{"$nulls":6},8,3,null,"Пројекат вртићи без граница 1 и 2",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},911,null,null,null,"Предшколско образовање",0,0,0,0,462103.37,338536.4,369302,246302,0,123000,369302,369302,462103.37,276984,462103.37,338536.4,123566.96999999997,0,369302,369302,246302,0,123000,369302,369302,369302,{"$error":"#REF!"},0,369302,0,0,0,369302]
[{"$nulls":5},"70129911511","70129911511","911500",null,"911","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129911423","70129911423","911423",null,"911","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},462103.37,338536.4,369302,246302,null,123000,369302,369302,462103.37,276984,462103.37,338536.4,123566.96999999997,null,369302,369302,246302,null,123000,369302,369302,369302,{"$error":"#REF!"},null,369302,null,null,null,369302,1,{"$nulls":4},511200]
[{"$nulls":16},"Извори финансирања за 2001-П3:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,462103.37,338536.4,369302,246302,0,123000,369302,369302,462103.37,276984,462103.37,338536.4,123566.96999999997,0,369302,369302,246302,0,123000,369302,369302,369302,{"$error":"#REF!"},0,369302,0,0,0,369302,1,{"$nulls":4},"01"]
[{"$nulls":6},"2001-3",{"$nulls":9},"Пројекат 2001-П3:",0,0,0,0,462103.37,338536.4,369302,246302,0,123000,369302,369302,462103.37,276984,462103.37,338536.4,123566.96999999997,0,369302,369302,246302,0,123000,369302,369302,369302,{"$error":"#REF!"},0,369302,0,0,0,369302,1]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 8:",{"$nulls":16},0,{"$nulls":24},0]
[{"$nulls":16},"Приходи из буџета",{"$error":"#REF!"},{"$error":"#REF!"},0,0,2152251.97,1929205,429302,306302,0,123000,429302,429302,2152251.97,1867652.6,2152251.97,1929205,223046.9700000002,0,429302,429302,306302,0,123000,429302,429302,429302,{"$error":"#REF!"},0,429302,0,0,0,429302,1]
[{"$nulls":16},"Приходи из Донација",{"$nulls":16},0,{"$nulls":12},0,null,0,{"$nulls":6},"08"]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,{"$nulls":6},"07"]
[{"$nulls":16},"ПРОГРАМ 8:",{"$error":"#REF!"},{"$error":"#REF!"},0,0,2152251.97,1929205,429302,306302,0,123000,429302,429302,2152251.97,1867652.6,2152251.97,1929205,223046.9700000002,0,429302,429302,306302,0,123000,429302,429302,429302,{"$error":"#REF!"},0,429302,0,0,0,429302,1,{"$nulls":6},"SVEGA:",{"$error":"#REF!"}]
[null,null,"1.9.",70129,null,2002,2002,{"$nulls":6},9,null,null,"ПРОГРАМ 9 - ОСНОВНО ОБРАЗОВАЊЕ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":16},"ОСНОВНА ШКОЛА КРУПАЊ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"2002-П1","2002-П1",{"$nulls":7},1,null,"Постављ.вид.надзора у Матич.школи и фискултур.сали",{"$nulls":16},0]
[{"$nulls":12},912,null,null,null,"Основно образовање",{"$nulls":4},0,0,493080,493080,0,0,493080,493080,0,null,0,0,0,0,493080,493080,491760,null,null,491760,491760,491760,null,null,491760,null,null,null,491760]
[{"$nulls":5},"70129912511","70129912511","912500",null,"912","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":5},"70129912511","70129912511","912500",null,"912","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":4},0,0,493080,493080,null,null,493080,493080,0,null,0,0,0,null,493080,493080,491760,null,null,491760,491760,491760,null,null,491760,null,null,null,491760,0.9973229496227792]
[{"$nulls":16},"Извори финансирања за 2002-П1:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",{"$nulls":4},0,0,493080,493080,0,0,493080,493080,0,null,0,0,0,0,493080,493080,491760,null,null,491760,491760,491760,null,null,491760,null,null,null,491760,0.9973229496227792]
[{"$nulls":6},"2002-1",{"$nulls":9},"Пројекат 2002-П1:",{"$nulls":4},0,0,493080,493080,0,0,493080,493080,0,null,0,0,0,0,493080,493080,491760,null,null,491760,491760,491760,null,null,491760,null,null,null,491760,0.9973229496227792]
[{"$nulls":5},"2002-П2","2002-П2",{"$nulls":7},2,null,"Уградња громобрана на матичној школи у Крупњу",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},912,null,null,null,"Основно образовање",null,null,0,0,478800,478800,0,0,0,0,0,0,478800,0,478800,478800,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129912511","70129912511","912500",null,"912","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129912511","70129912511","912500",null,"912","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":4},478800,478800,0,0,null,null,0,0,478800,0,478800,478800,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 2002-П2:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,478800,478800,0,0,0,0,0,0,478800,0,478800,478800,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"2002-2",{"$nulls":9},"Пројекат 2002-П2:",0,0,0,0,478800,478800,0,0,0,0,0,0,478800,0,478800,478800,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"2002-П3","2002-П3",{"$nulls":6},9,3,null,"Тестирање громобрана на школи у Ликодри",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},912,null,null,null,"Основно образовање",null,null,0,0,232632,232632,0,0,0,0,0,0,232632,232632,232632,232632,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129912424","70129912424","912424",null,"912","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":4},232632,232632,0,0,null,null,0,0,232632,232632,232632,232632,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 2002-П3:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,232632,232632,0,0,0,0,0,0,232632,232632,232632,232632,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"2002-3",{"$nulls":9},"Пројекат 2002-П3:",0,0,0,0,232632,232632,0,0,0,0,0,0,232632,232632,232632,232632,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"2002-П4","2002-П4",{"$nulls":6},9,4,null,"Санација школске кухиње у Костајнику",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},912,null,null,null,"Основно образовање",null,null,0,0,379100,250530,0,0,0,0,0,0,379100,250530,379100,250530,128570,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129912511","70129912511","912500",null,"912","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129912511","70129912511","912500",null,"912","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":4},379100,250530,0,0,null,null,0,0,379100,250530,379100,250530,128570,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 2002-П4:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,379100,250530,0,0,0,0,0,0,379100,250530,379100,250530,128570,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"2002-4",{"$nulls":9},"Пројекат 2002-П4:",0,0,0,0,379100,250530,0,0,0,0,0,0,379100,250530,379100,250530,128570,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"2002-П5","2002-П5",{"$nulls":6},9,5,null,"Тестир.громобр.у свим објект.ОШ \"Боривоје Ж. Милојевић\"",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},912,null,null,null,"Основно образовање",null,null,0,0,141600,139896,0,0,0,0,0,0,141600,139896,141600,139896,1704,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129912424","70129912424","912424",null,"912","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":4},141600,139896,0,0,null,null,0,0,141600,139896,141600,139896,1704,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 2002-П5:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,141600,139896,0,0,0,0,0,0,141600,139896,141600,139896,1704,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"2002-5",{"$nulls":9},"Пројекат 2002-П5:",0,0,0,0,141600,139896,0,0,0,0,0,0,141600,139896,141600,139896,1704,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"2002-П6","2002-П6",{"$nulls":6},9,6,null,"Санација школе у Толисавцу",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},912,null,null,null,"Основно образовање",null,null,0,0,2000000,1984045.8,0,0,0,0,0,0,2000000,704653.5,2000000,1984045.8,15954.199999999953,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129912511","70129912511","912500",null,"912","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129912511","70129912511","912500",null,"912","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":4},2000000,1984045.8,0,0,null,null,0,0,2000000,704653.5,2000000,1984045.8,15954.199999999953,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 2002-П6:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,2000000,1984045.8,0,0,0,0,0,0,2000000,704653.5,2000000,1984045.8,15954.199999999953,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"2002-6",{"$nulls":9},"Пројекат 2002-П6:",0,0,0,0,2000000,1984045.8,0,0,0,0,0,0,2000000,704653.5,2000000,1984045.8,15954.199999999953,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"2002-П7","2002-П7",{"$nulls":6},9,7,null,"Изградња степеништа и платоа на улазу у школу у Брштици",{"$nulls":16},0]
[{"$nulls":12},912,null,null,null,"Основно образовање",{"$nulls":6},254000,254000,0,0,254000,254000,{"$nulls":4},0,0,254000,254000,253300,null,null,253300,253300,253300,null,null,253300,null,null,null,253300]
[{"$nulls":5},"70129912511","70129912511","912500",null,"912","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":5},"70129912511","70129912511","912500",null,"912","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},254000,254000,null,null,254000,254000,{"$nulls":4},0,null,254000,254000,253300,null,null,253300,253300,253300,null,null,253300,null,null,null,253300,0.997244094488189]
[{"$nulls":16},"Извори финансирања за 2002-П7:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",{"$nulls":6},254000,254000,0,0,254000,254000,{"$nulls":4},0,0,254000,254000,253300,null,null,253300,253300,253300,null,null,253300,null,null,null,253300,0.997244094488189]
[{"$nulls":6},"2002-7",{"$nulls":9},"Пројекат 2002-П7:",{"$nulls":6},254000,254000,0,0,254000,254000,{"$nulls":4},0,0,254000,254000,253300,null,null,253300,253300,253300,null,null,253300,null,null,null,253300,0.997244094488189]
[{"$nulls":16},"Извори финансирања за школу у Крупњу:",{"$nulls":16},0,{"$nulls":24},{"$error":"#REF!"}]
[{"$nulls":16},"Приходи из буџета",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,3232132,3085903.8,747080,747080,0,0,747080,747080,3232132,1327711.5,3232132,3085903.8,146228.2000000002,0,747080,747080,745060,0,0,745060,745060,745060,{"$error":"#REF!"},0,745060,null,null,null,745060,0.9972961396369867]
[{"$nulls":16},"Приходи из Донација",{"$nulls":16},0,{"$nulls":21},"08"]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":21},"07"]
[{"$nulls":16},"Свега школа у Крупњу:",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,3232132,3085903.8,747080,747080,0,0,747080,747080,3232132,1327711.5,3232132,3085903.8,146228.2000000002,0,747080,747080,745060,0,0,745060,745060,745060,{"$error":"#REF!"},0,745060,0,0,0,745060,0.9972961396369867,{"$nulls":6},"SVEGA:",{"$error":"#REF!"}]
[{"$nulls":16},"ОСНОВНА ШКОЛА БЕЛА ЦРКВА",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"2002-П8","2002-П8",{"$nulls":6},9,8,null,"Реконструкција школске кухиње у Завлаци",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},912,null,null,null,"Основно образовање",null,null,0,0,1380613,1322944.79,0,0,0,0,0,0,1380613,1322944.79,1380613,1322944.79,57668.20999999996,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129912511","70129912511","912500",null,"912","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129912511","70129912511","912500",null,"912","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":4},1380613,1322944.79,0,0,null,null,0,0,1380613,1322944.79,1380613,1322944.79,57668.20999999996,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 2002-П8:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,1380613,1322944.79,0,0,0,0,0,0,1380613,1322944.79,1380613,1322944.79,57668.20999999996,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"2002-8",{"$nulls":9},"Пројекат 2002-П8:",0,0,0,0,1380613,1322944.79,0,0,0,0,0,0,1380613,1322944.79,1380613,1322944.79,57668.20999999996,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"2002-П9","2002-П9",{"$nulls":6},9,9,null,"Санација подова у школи у Белој Цркви",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},912,null,null,null,"Основно образовање",null,null,0,0,330000,330000,0,0,0,0,0,0,330000,330000,330000,330000,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129912511","70129912511","912500",null,"912","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129912511","70129912511","912500",null,"912","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":4},330000,330000,0,0,null,null,0,0,330000,330000,330000,330000,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 2002-П9:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,330000,330000,0,0,0,0,0,0,330000,330000,330000,330000,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"2002-9",{"$nulls":9},"Пројекат 2002-П9:",0,0,0,0,330000,330000,0,0,0,0,0,0,330000,330000,330000,330000,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"2002-П10","2002-П10",{"$nulls":6},9,10,null,"Хидроизолација крова на школи у Белој Цркви",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},912,null,null,null,"Основно образовање",null,null,0,0,297500,296220,0,0,0,0,0,0,297500,296220,297500,296220,1280,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129912511","70129912511","912500",null,"912","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129912511","70129912511","912500",null,"912","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":4},297500,296220,0,0,null,null,0,0,297500,296220,297500,296220,1280,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 2002-П10:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,297500,296220,0,0,0,0,0,0,297500,296220,297500,296220,1280,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"2002-10",{"$nulls":9},"Пројекат 2002-П10:",0,0,0,0,297500,296220,0,0,0,0,0,0,297500,296220,297500,296220,1280,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"2002-П11","2002-П11",{"$nulls":6},9,11,null,"Набавка два агрегата",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},912,null,null,null,"Основно образовање",null,null,0,0,142600,142600,0,0,0,0,0,0,142600,142600,142600,142600,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129912512","70129912512","912500",null,"912","512",{"$nulls":4},512900,"Опрема за произв.мотор.и немотор.возила",{"$nulls":4},142600,142600,0,0,null,null,0,0,142600,142600,142600,142600,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 2002-П11:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,142600,142600,0,0,0,0,0,0,142600,142600,142600,142600,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"2002-11",{"$nulls":9},"Пројекат 2002-П11:",0,0,0,0,142600,142600,0,0,0,0,0,0,142600,142600,142600,142600,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"2002-П12","2002-П12",{"$nulls":6},9,12,null,"Радови на хобловању и лакирању паркета",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},912,null,null,null,"Основно образовање",null,null,0,0,null,null,300000,300000,0,0,300000,300000,{"$nulls":4},0,0,300000,300000,298980,0,0,298980,298980,298980,{"$error":"#REF!"},0,298980,0,0,0,298980]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129912512","70129912512","912500",null,"912","512",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},300000,300000,null,null,300000,300000,{"$nulls":4},0,null,300000,300000,298980,null,null,298980,298980,298980,{"$error":"#REF!"},null,298980,null,null,null,298980,0.9966,{"$nulls":4},511200]
[{"$nulls":16},"Извори финансирања за 2002-П12:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,null,null,300000,300000,0,0,300000,300000,{"$nulls":4},0,0,300000,300000,298980,0,0,298980,298980,298980,{"$error":"#REF!"},0,298980,0,0,0,298980,0.9966,{"$nulls":4},"01"]
[{"$nulls":6},"2002-12",{"$nulls":9},"Пројекат 2002-П12:",0,0,0,0,null,null,300000,300000,0,0,300000,300000,{"$nulls":4},0,0,300000,300000,298980,0,0,298980,298980,298980,{"$error":"#REF!"},0,298980,0,0,0,298980,0.9966]
[{"$nulls":5},"2002-П13","2002-П13",{"$nulls":6},9,13,null,"Набавка косачице и тримера за траву",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},912,null,null,null,"Основно образовање",null,null,0,0,null,null,100000,100000,0,0,100000,100000,{"$nulls":4},0,0,100000,100000,96872,0,0,96872,96872,96872,{"$error":"#REF!"},0,96872,0,0,0,96872]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129912512","70129912512","912500",null,"912","512",{"$nulls":4},512900,"Опрема за произв.мотор.и немотор.возила",{"$nulls":6},100000,100000,null,null,100000,100000,{"$nulls":4},0,null,100000,100000,96872,null,null,96872,96872,96872,{"$error":"#REF!"},null,96872,null,null,null,96872,0.96872,{"$nulls":4},511200]
[{"$nulls":16},"Извори финансирања за 2002-П13:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,null,null,100000,100000,0,0,100000,100000,{"$nulls":4},0,0,100000,100000,96872,0,0,96872,96872,96872,{"$error":"#REF!"},0,96872,0,0,0,96872,0.96872,{"$nulls":4},"01"]
[{"$nulls":6},"2002-13",{"$nulls":9},"Пројекат 2002-П13:",0,0,0,0,null,null,100000,100000,0,0,100000,100000,{"$nulls":4},0,0,100000,100000,96872,0,0,96872,96872,96872,{"$error":"#REF!"},0,96872,0,0,0,96872,0.96872]
[{"$nulls":5},"2002-П14","2002-П14",{"$nulls":6},9,14,null,"Набавка опреме за образовање",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},912,null,null,null,"Основно образовање",null,null,0,0,null,null,105527,105527,0,0,105527,105527,{"$nulls":4},0,0,105527,105527,103644,0,0,103644,103644,103644,{"$error":"#REF!"},0,103644,0,0,0,103644]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129912512","70129912512","912500",null,"912","512",{"$nulls":4},512600,"Опрема за образовање, науку и културу",{"$nulls":6},105527,105527,null,null,105527,105527,{"$nulls":4},0,null,105527,105527,103644,null,null,103644,103644,103644,{"$error":"#REF!"},null,103644,null,null,null,103644,0.9821562254209824,{"$nulls":4},511200]
[{"$nulls":16},"Извори финансирања за 2002-П14:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,null,null,105527,105527,0,0,105527,105527,{"$nulls":4},0,0,105527,105527,103644,0,0,103644,103644,103644,{"$error":"#REF!"},0,103644,0,0,0,103644,0.9821562254209824,{"$nulls":4},"01"]
[{"$nulls":6},"2002-14",{"$nulls":9},"Пројекат 2002-П14:",0,0,0,0,null,null,105527,105527,0,0,105527,105527,{"$nulls":4},0,0,105527,105527,103644,0,0,103644,103644,103644,{"$error":"#REF!"},0,103644,0,0,0,103644,0.9821562254209824]
[{"$nulls":16},"Извори финансирања за школу у Белој Цркви:",{"$nulls":16},0,{"$nulls":24},0]
[{"$nulls":16},"Приходи из буџета",{"$error":"#REF!"},{"$error":"#REF!"},0,0,2150713,2091764.79,505527,505527,0,0,505527,505527,2150713,2091764.79,2150713,2091764.79,58948.20999999996,0,505527,505527,499496,0,0,499496,499496,499496,{"$error":"#REF!"},0,499496,null,null,null,499496,0.988069875595171]
[{"$nulls":16},"Приходи из Донација",{"$nulls":16},0,{"$nulls":21},"08"]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":21},"07"]
[{"$nulls":16},"Свега школа у Белој Цркви:",{"$error":"#REF!"},{"$error":"#REF!"},0,0,2150713,2091764.79,505527,505527,0,0,505527,505527,2150713,2091764.79,2150713,2091764.79,58948.20999999996,0,505527,505527,499496,0,0,499496,499496,499496,{"$error":"#REF!"},0,499496,0,0,0,499496,0.988069875595171,{"$nulls":6},"SVEGA:",{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 9:",{"$nulls":16},0,{"$nulls":24},{"$error":"#REF!"}]
[{"$nulls":16},"Приходи из буџета",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,5382845,5177668.59,1252607,1252607,0,0,1252607,1252607,5382845,3419476.29,5382845,5177668.59,205176.41000000015,0,1252607,1252607,1244556,0,0,1244556,1244556,1244556,{"$error":"#REF!"},0,1244556,null,null,null,1244556,0.993572604975064]
[{"$nulls":16},"Приходи из Донација",{"$nulls":16},0,{"$nulls":21},"08"]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":21},"07"]
[{"$nulls":16},"ПРОГРАМ 9:",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,5382845,5177668.59,1252607,1252607,0,0,1252607,1252607,5382845,3419476.29,5382845,5177668.59,205176.41000000015,0,1252607,1252607,1244556,0,0,1244556,1244556,1244556,{"$error":"#REF!"},0,1244556,0,0,0,1244556,0.993572604975064,{"$nulls":6},"SVEGA:",{"$error":"#REF!"}]
[null,null,"1.10.",70129,null,"2003","2003",{"$nulls":6},10,null,null,"ПРОГРАМ 10 - СРЕДЊЕ ОБРАЗОВАЊЕ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"2003-П1","2003-П1",{"$nulls":7},1,null,"Реконстр., адапт.и опремање радионице за практ.наставу",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},922,null,null,null,"Више средње образовање",null,null,0,0,1906385,1862082.68,0,0,0,0,0,0,1906385,1862082.68,1906385,1862082.68,44302.320000000065,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129922511","70129922511","922500",null,"922","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129922511","70129922511","922500",null,"922","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":4},1906385,1862082.68,0,0,null,null,0,0,1906385,1862082.68,1906385,1862082.68,44302.320000000065,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 2003-П1:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,1906385,1862082.68,0,0,0,0,0,0,1906385,1862082.68,1906385,1862082.68,44302.320000000065,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"2003-1",{"$nulls":9},"Пројекат 2003-П1:",0,0,0,0,1906385,1862082.68,0,0,0,0,0,0,1906385,1862082.68,1906385,1862082.68,44302.320000000065,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"2003-П2","2003-П2",{"$nulls":6},10,2,null,"Ограђивање школског дворишта",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},922,null,null,null,"Више средње образовање",null,null,0,0,490000,485376,0,0,0,0,0,0,490000,485376,490000,485376,4624,null,null,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129922511","70129922511","922500",null,"922","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129922511","70129922511","922500",null,"922","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":4},490000,485376,0,0,null,null,0,0,490000,485376,490000,485376,4624,null,null,0,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 2003-П2:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,490000,485376,0,0,0,0,0,0,490000,485376,490000,485376,4624,null,null,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"2003-2",{"$nulls":9},"Пројекат 2003-П2:",0,0,0,0,490000,485376,0,0,0,0,0,0,490000,485376,490000,485376,4624,null,null,null,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"2003-П3","2003-П3",{"$nulls":6},10,3,null,"Израда летње позорнице-Амфитеатра у школ.дворишту",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},922,null,null,null,"Више средње образовање",null,null,0,0,null,null,346320,346320,0,0,346320,346320,null,0,null,null,0,null,346320,346320,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129922511","70129922511","922500",null,"922","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129922511","70129922511","922500",null,"922","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":6},346320,346320,null,null,346320,346320,{"$nulls":4},0,null,346320,346320,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 2003-П3:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,null,null,346320,346320,0,0,346320,346320,null,0,null,null,0,null,346320,346320,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"2003-3",{"$nulls":9},"Пројекат 2003-П3:",0,0,0,0,null,null,346320,346320,0,0,346320,346320,null,0,null,null,0,null,346320,346320,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 10:",{"$nulls":16},0,{"$nulls":24},{"$error":"#REF!"}]
[{"$nulls":16},"Приходи из буџета",{"$error":"#REF!"},{"$error":"#REF!"},0,0,2396385,2347458.6799999997,346320,346320,0,0,346320,346320,2396385,2347458.6799999997,2396385,2347458.6799999997,48926.3200000003,0,346320,346320,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":16},"Приходи из Донација",{"$nulls":16},0,{"$nulls":12},0,null,0,{"$nulls":6},"08"]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,{"$nulls":6},"07"]
[{"$nulls":16},"ПРОГРАМ 10:",{"$error":"#REF!"},{"$error":"#REF!"},0,0,2396385,2347458.6799999997,346320,346320,0,0,346320,346320,2396385,2347458.6799999997,2396385,2347458.6799999997,48926.3200000003,0,346320,346320,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":7},"SVEGA:",{"$error":"#REF!"}]
[null,null,"1.11.",70129,null,"0901","0901",{"$nulls":6},11,null,null,"ПРОГРАМ 11 - СОЦИЈАЛНА И ДЕЧИЈА ЗАШТИТА",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"0901-П1","0901-П1",{"$nulls":7},1,null,"Помоћ и нега у кући за стара лица и особе са инвалидитетом",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},"090",null,null,null,"Социјална заштита некласификована",3325464,3326792,3393576,3400000,3400000,3381769.04,3400000,3400000,0,0,3400000,3400000,3400000,3135784.04,3400000,3381769.04,18230.959999999963,0,3400000,3400000,3341462.93,0,0,3341462.93,3341462.93,3341462.93,{"$error":"#REF!"},0,3341462.93,0,0,0,3341462.93]
[{"$nulls":16},"на другом месту",{"$nulls":16},0]
[{"$nulls":5},"70129090472","70129090472","010472",null,"90","472",{"$nulls":4},472000,"Накнаде за социјалну заштиту из буџета",3326792,3326792,3393576,3400000,3400000,3381769.04,3400000,3400000,0,0,3400000,3400000,3400000,3135784.04,3400000,3381769.04,18230.959999999963,0,3400000,3400000,3341462.93,0,0,3341462.93,3341462.93,3341462.93,{"$error":"#REF!"},0,3341462.93,0,0,0,3341462.93,0.9827832147058824,{"$nulls":4},463000]
[{"$nulls":33},0]
[{"$nulls":16},"Услуге по уговору",null,null,3393576,3110000,3135520,3122290,3115000,3115000,null,null,3115000,3115000,3135520,2876305,3135520,3122290,13230,null,3115000,3115000,3099751.5,null,null,3099751.5,3099751.5,3099751.5,{"$error":"#REF!"},null,3099751.5,null,null,null,3099751.5,0.9951048154093098,{"$nulls":4},423000]
[{"$nulls":16},"Текуће поправке и одржавање",null,null,null,50000,60150,60150,60000,60000,null,null,60000,60000,60150,60150,60150,60150,0,null,60000,60000,54470,null,null,54470,54470,54470,{"$error":"#REF!"},null,54470,null,null,null,54470,0.9078333333333334,{"$nulls":4},425000]
[{"$nulls":16},"Материјал",null,null,null,240000,177688,172687.04,195000,195000,null,null,195000,195000,177688,172687.04,177688,172687.04,5000.959999999992,null,195000,195000,184041.43,null,null,184041.43,184041.43,184041.43,{"$error":"#REF!"},null,184041.43,null,null,null,184041.43,0.9438022051282051,{"$nulls":4},426000]
[{"$nulls":16},"Порез.и обавез.таксе (регистрација возила)",{"$nulls":4},26642,26642,30000,30000,null,null,30000,30000,26642,26642,26642,26642,0,null,30000,30000,3200,null,null,3200,3200,3200,{"$error":"#REF!"},null,3200,null,null,null,3200,0.10666666666666667,{"$nulls":4},482000]
[{"$nulls":16},"Извори финансирања за 0901-П1:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",3326792,3326792,3393576,3400000,3400000,3381769.04,3400000,3400000,0,0,3400000,3400000,3400000,3135784.04,3400000,3381769.04,18230.959999999963,0,3400000,3400000,3341462.93,0,0,3341462.93,3341462.93,3341462.93,{"$error":"#REF!"},null,3341462.93,0,0,0,3341462.93,0.9827832147058824,{"$nulls":4},"01"]
[{"$nulls":6},"0901-1",{"$nulls":9},"Пројекат 0901-П1:",3326792,3326792,3393576,3400000,3400000,3381769.04,3400000,3400000,0,0,3400000,3400000,3400000,3135784.04,3400000,3381769.04,18230.959999999963,0,3400000,3400000,3341462.93,0,0,3341462.93,3341462.93,3341462.93,{"$error":"#REF!"},0,3341462.93,0,0,0,3341462.93,0.9827832147058824]
[{"$nulls":5},"0901-П2","0901-П2",{"$nulls":6},11,2,null,"Днев.борав.за децу и младе са сметњ.у разв.",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},"090",null,null,null,"Социјална заштита некласификована",3322044,2984088,2941744,3150000,3150000,3149365.1000000006,3150000,3150000,0,0,3150000,3150000,3150000,2383549.75,3150000,3149365.1000000006,634.8999999994412,0,3150000,3150000,3139862.06,0,0,3139862.06,3139862.06,3139862.06,{"$error":"#REF!"},null,3139862.06,0,0,0,3139862.06]
[{"$nulls":16},"на другом месту",{"$nulls":16},0]
[{"$nulls":5},"70129090472","70129090472","010472",null,"90","472",{"$nulls":4},472000,"Накнаде за социјалну заштиту из буџета",3322044,2984088,2941744,3150000,3150000,3149365.1000000006,3150000,3150000,0,0,3150000,3150000,3150000,2383549.75,3150000,3149365.1000000006,634.8999999994412,0,3150000,3150000,3139862.06,0,0,3139862.06,3139862.06,3139862.06,{"$error":"#REF!"},0,3139862.06,0,0,0,3139862.06,0.9967816063492063,{"$nulls":4},463000]
[{"$nulls":33},0]
[{"$nulls":16},"Стални трошкови",{"$nulls":4},120000,105554.16,8000,15000,null,null,15000,15000,120000,8128.17,120000,105554.16,14445.839999999997,null,8000,8000,11412.32,null,null,11412.32,11412.32,11412.32,{"$error":"#REF!"},null,11412.32,null,null,null,11412.32,0.7608213333333333,{"$nulls":4},421000]
[{"$nulls":16},"Услуге по уговору",null,null,2705014,2550000,2321000,2371920.93,2321000,2321000,null,null,2321000,2351901,2321000,1909107.09,2321000,2371920.93,-50920.93000000017,null,2321000,2321000,2402900.81,null,null,2402900.81,2402900.81,2402900.81,{"$error":"#REF!"},null,2402900.81,null,null,null,2402900.81,1.021684505427737,{"$nulls":4},423000]
[{"$nulls":16},"Текуће поправке и одржавање",null,null,null,60000,60000,57660.79,60000,140000,null,null,140000,109099,60000,37430.14,60000,57660.79,2339.209999999999,null,60000,60000,105879.68,null,null,105879.68,105879.68,105879.68,{"$error":"#REF!"},null,105879.68,null,null,null,105879.68,0.970491755194823,{"$nulls":4},425000]
[{"$nulls":16},"Материјал",null,null,236730,540000,517043,482272.22,631000,542000,null,null,542000,542000,517043,296927.35,517043,482272.22,34770.78000000003,null,631000,631000,490144.25,null,null,490144.25,490144.25,490144.25,{"$error":"#REF!"},null,490144.25,null,null,null,490144.25,0.9043251845018451,{"$nulls":4},426000]
[{"$nulls":16},"Порез.и обавез.таксе (регистрација комбија)",{"$nulls":4},131957,131957,130000,132000,null,null,132000,132000,131957,131957,131957,131957,0,null,130000,130000,129525,null,null,129525,129525,129525,{"$error":"#REF!"},null,129525,null,null,null,129525,0.98125,{"$nulls":4},482000]
[{"$nulls":16},"Извори финансирања за 0901-П2:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",3322044,2984088,2941744,3150000,3150000,3149365.1000000006,3150000,3150000,0,0,3150000,3150000,3150000,2383549.75,3150000,3149365.1000000006,634.8999999994412,0,3150000,3150000,3139862.06,0,0,3139862.06,3139862.06,3139862.06,{"$error":"#REF!"},null,3139862.06,null,null,null,3139862.06,0.9967816063492063,{"$nulls":4},"01"]
[{"$nulls":6},"0901-2",{"$nulls":9},"Пројекат 0901-П2:",3322044,2984088,2941744,3150000,3150000,3149365.1000000006,3150000,3150000,0,0,3150000,3150000,3150000,2383549.75,3150000,3149365.1000000006,634.8999999994412,0,3150000,3150000,3139862.06,0,0,3139862.06,3139862.06,3139862.06,{"$error":"#REF!"},0,3139862.06,null,null,null,3139862.06,0.9967816063492063]
[{"$nulls":16},"Извори финансирања за Кап.прој. ПРОГРАМА 11:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",6648836,6310880,6335320,6550000,6550000,6531134.140000001,6550000,6550000,0,0,6550000,6550000,6550000,5519333.79,6550000,6531134.140000001,18865.859999999404,0,6550000,6550000,6481324.99,0,0,6481324.99,6481324.99,6481324.99,{"$error":"#REF!"},0,6481324.99,0,0,0,6481324.99,0.989515265648855]
[{"$nulls":16},"ПРОГРАМ 11:",6648836,6310880,6335320,6550000,6550000,6531134.140000001,6550000,6550000,0,0,6550000,6550000,6550000,5519333.79,6550000,6531134.140000001,18865.859999999404,0,6550000,6550000,6481324.99,0,0,6481324.99,6481324.99,6481324.99,{"$error":"#REF!"},0,6481324.99,0,0,0,6481324.99,0.989515265648855,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[null,null,"1.12.",70129,null,"1801","1801",{"$nulls":6},12,null,null,"ПРОГРАМ 12 - ПРИМАРНА ЗДРАВСТВЕНА ЗАШТИТА",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"1801-П1","1801-П1",{"$nulls":7},1,null,"Набавка медицинске опреме",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},720,null,null,null,"Ванболничке услуге (ИУ)",3370744,3369085,2055931,2055931,1704105,1305425.97,0,0,0,0,0,0,1704105,1276678,1704105,1305425.97,398679.03,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129720512","70129720512","700500",null,"720","512",{"$nulls":4},512200,"Aдмин.опрема Дома Здравља (рачунарска опрема)",{"$nulls":4},204105,204105,0,0,null,null,null,0,204105,204105,204105,204105,0,null,null,0,0,null,null,null,0,0,null,null,0,{"$nulls":9},423000]
[{"$nulls":5},"70129720512","70129720512","700500",null,"720","512",{"$nulls":4},512500,"Медицинска и лабараторијска опрема",3370744,3369085,2055931,2055931,1500000,1101320.97,0,0,null,null,0,0,1500000,1072573,1500000,1101320.97,398679.03,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":16},"Извори финансирања за 1801-П1:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",3370744,3369085,2055931,2055931,1704105,1305425.97,0,0,0,0,0,0,1704105,1276678,1704105,1305425.97,398679.03,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"1801-1",{"$nulls":9},"Пројекат 1801-П1:",3370744,3369085,2055931,2055931,1704105,1305425.97,0,0,0,0,0,0,1704105,1276678,1704105,1305425.97,398679.03,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"1801-П3","1801-П3",{"$nulls":6},12,3,null,"Набавка ситног инвентара за опремање ординација",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},720,null,null,null,"Ванболничке услуге (ИУ)",0,0,536566,536566,null,null,550000,550000,0,0,550000,550000,{"$nulls":4},0,0,550000,550000,534557.6,0,0,534557.6,534557.6,534557.6,{"$error":"#REF!"},0,534557.6,0,0,0,534557.6]
[{"$nulls":5},"70129720512","70129720512","700500",null,"720","512",{"$nulls":4},512200,"Aдмин.опрема Дома Здравља (рачунарска опрема)",null,null,536566,536566,null,null,550000,550000,null,null,550000,550000,{"$nulls":4},0,null,550000,550000,534557.6,null,null,534557.6,534557.6,534557.6,null,null,534557.6,null,null,null,534557.6,0.9719229090909091,{"$nulls":4},423000]
[{"$nulls":5},"70129720512","70129720512","700500",null,"720","512",{"$nulls":4},512500,"Медицинска и лабараторијска опрема",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":16},"Извори финансирања за 1801-П3:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,536566,536566,null,null,550000,550000,0,0,550000,550000,{"$nulls":4},0,0,550000,550000,534557.6,0,0,534557.6,534557.6,534557.6,{"$error":"#REF!"},0,534557.6,0,0,0,534557.6,0.9719229090909091,{"$nulls":4},"01"]
[{"$nulls":6},"1801-3",{"$nulls":9},"Пројекат 1801-П3:",0,0,536566,536566,null,null,550000,550000,0,0,550000,550000,{"$nulls":4},0,0,550000,550000,534557.6,0,0,534557.6,534557.6,534557.6,{"$error":"#REF!"},0,534557.6,0,0,0,534557.6,0.9719229090909091]
[{"$nulls":5},"1801-П2","1801-П2",{"$nulls":6},12,2,null,"Реконструкција Стационара",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},720,null,null,null,"Ванболничке услуге (ИУ)",0,0,13966645,13966645,4166645,0,4166645,0,0,4166645,4166645,4166645,4166645,0,4166645,0,4166645,4166645,0,4166645,0,0,4100249.43,4100249.43,4100249.43,4100249.43,{"$error":"#REF!"},0,4100249.43,0,0,0,4100249.43]
[{"$nulls":5},"70129720511","70129720511","700500",null,"720","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката-учешће донатора",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,0,0,{"$nulls":5},423000]
[{"$nulls":5},"70129720511","70129720511","700500",null,"720","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката-учешће општине",null,null,13966645,13966645,4166645,0,4166645,null,null,4166645,4166645,4166645,4166645,0,4166645,0,4166645,4166645,null,4166645,null,null,4100249.43,4100249.43,4100249.43,4100249.43,{"$error":"#REF!"},null,4100249.43,null,null,null,4100249.43,0.9840649803378978,{"$nulls":4},426000]
[{"$nulls":16},"Извори финансирања за 1801-П2:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,13966645,13966645,4166645,0,4166645,0,0,4166645,4166645,4166645,4166645,0,4166645,0,4166645,4166645,0,4166645,0,0,4100249.43,4100249.43,4100249.43,4100249.43,{"$error":"#REF!"},0,4100249.43,null,0,null,4100249.43,0.9840649803378978,{"$nulls":4},"01"]
[{"$nulls":15},"08","Приходи из Донација",{"$nulls":16},0,{"$nulls":14},0,{"$nulls":6},"08"]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":21},"07"]
[{"$nulls":6},"1801-2",{"$nulls":9},"Пројекат 1801-П2:",0,0,13966645,13966645,4166645,0,4166645,0,0,4166645,4166645,4166645,4166645,0,4166645,0,4166645,4166645,0,4166645,0,0,4100249.43,4100249.43,4100249.43,4100249.43,{"$error":"#REF!"},0,4100249.43,0,0,0,4100249.43,0.9840649803378978]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 12:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",{"$error":"#REF!"},{"$error":"#REF!"},16022576,13966645,5870750,1305425.97,4716645,550000,0,4166645,4716645,4716645,5870750,1276678,5870750,1305425.97,4565324.03,4166645,550000,4716645,534557.6,0,4100249.43,4634807.03,4634807.03,4634807.03,{"$error":"#REF!"},0,4634807.03,null,null,null,4634807.03,0.9826491139358591]
[{"$nulls":16},"Приходи из Донација",{"$nulls":16},0,{"$nulls":12},0,null,0,{"$nulls":6},"08"]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,{"$nulls":6},"07"]
[{"$nulls":16},"ПРОГРАМ 12:",{"$error":"#REF!"},{"$error":"#REF!"},16022576,13966645,5870750,1305425.97,4716645,550000,0,4166645,4716645,4716645,5870750,1276678,5870750,1305425.97,4565324.03,4166645,550000,4716645,534557.6,0,4100249.43,4634807.03,4634807.03,4634807.03,{"$error":"#REF!"},0,4634807.03,0,0,0,4634807.03,0.9826491139358591]
[null,null,"1.13.",70129,null,"1201","1201",{"$nulls":9},"ПРОГРАМ 13: РАЗВОЈ КУЛТУРЕ",{"$nulls":16},0,{"$nulls":11},0,{"$nulls":6},511,0,null,null,null,511,0,null,{"$error":"#REF!"}]
[{"$nulls":4},"2","1201-П1","1201-П1",{"$nulls":4},"2",null,13,1,null,"Набавка књига у књижни фонд Библиотеке",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":4},"2a",{"$nulls":6},"2a",820,null,null,null,"Услуге културе",200000,196373,200000,200000,205553.84,205553.84,200000,200000,0,0,200000,200000,205553.84,205553.84,205553.84,205553.84,0,0,200000,200000,151417.51,0,0,151417.51,151417.51,151417.51,{"$error":"#REF!"},39000,190417.51,0,0,0,190417.51]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,{"$nulls":9},423000]
[{"$nulls":5},"70129820515","70129820515","800500",null,"820","515",{"$nulls":4},515100,"Нематеријална имовина(Дом културе)",200000,196373,200000,200000,205553.84,205553.84,200000,200000,null,null,200000,200000,205553.84,205553.84,205553.84,205553.84,0,null,200000,200000,151417.51,null,null,151417.51,151417.51,151417.51,{"$error":"#REF!"},39000,190417.51,null,null,0,190417.51,0.75708755,{"$nulls":4},515100]
[{"$nulls":16},"Извори финансирања за 1201-П1:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",200000,196373,200000,200000,205553.84,205553.84,200000,200000,0,0,200000,200000,205553.84,205553.84,205553.84,205553.84,0,0,200000,200000,151417.51,0,0,151417.51,151417.51,151417.51,{"$error":"#REF!"},39000,190417.51,0,0,0,190417.51,0.75708755,{"$nulls":4},"01"]
[{"$nulls":6},"1201-1",{"$nulls":9},"Пројекат 1201-П1:",200000,196373,200000,200000,205553.84,205553.84,200000,200000,0,0,200000,200000,205553.84,205553.84,205553.84,205553.84,0,0,200000,200000,151417.51,0,0,151417.51,151417.51,151417.51,{"$error":"#REF!"},39000,190417.51,0,0,0,190417.51,0.75708755]
[{"$nulls":5},"1201-П2","1201-П2",{"$nulls":6},13,2,null,"Санација објекта Библиотеке \"Политика\"",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},820,null,null,null,"Услуге културе",990000,774246,1304278,1600000,1600000,1448300.86,0,800000,0,0,800000,800000,1600000,1448300.86,1600000,1448300.86,151699.1399999999,0,0,0,695246.4,0,0,695246.4,695246.4,695246.4,{"$error":"#REF!"},0,695246.4,0,0,0,695246.4]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,{"$nulls":9},423000]
[{"$nulls":5},"70129820511","70129820511","800500",null,"820","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката(Дом културе)",990000,774246,1304278,1600000,1600000,1448300.86,0,800000,null,null,800000,800000,1600000,1448300.86,1600000,1448300.86,151699.1399999999,null,null,0,695246.4,null,null,695246.4,695246.4,695246.4,{"$error":"#REF!"},null,695246.4,null,null,0,695246.4,0.869058,{"$nulls":4},511300]
[{"$nulls":16},"Извори финансирања за 1201-П2:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",990000,774246,1304278,1600000,1600000,1448300.86,0,800000,0,0,800000,800000,1600000,1448300.86,1600000,1448300.86,151699.1399999999,0,0,0,695246.4,0,0,695246.4,695246.4,695246.4,{"$error":"#REF!"},0,695246.4,0,0,0,695246.4,0.869058,{"$nulls":4},"01"]
[{"$nulls":6},"1201-2",{"$nulls":9},"Пројекат 1201-П2:",990000,774246,1304278,1600000,1600000,1448300.86,0,800000,0,0,800000,800000,1600000,1448300.86,1600000,1448300.86,151699.1399999999,0,0,0,695246.4,0,0,695246.4,695246.4,695246.4,{"$error":"#REF!"},0,695246.4,0,0,0,695246.4,0.869058]
[{"$nulls":5},"1201-П3","1201-П3",{"$nulls":6},13,3,null,"Опремање велике сале",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},820,null,null,null,"Услуге културе",100000,86510,393430,400000,300000,168220,0,0,0,0,0,0,300000,104220,300000,168220,131780,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,{"$nulls":9},423000]
[{"$nulls":5},"70129820512","70129820512","800500",null,"820","512",{"$nulls":4},512200,"Администрат.опрема(озвучење велике сале и видео бим)",100000,86510,393430,400000,300000,168220,0,0,null,null,0,0,300000,104220,300000,168220,131780,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},512200]
[{"$nulls":16},"Извори финансирања за 1201-П3:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",100000,86510,393430,400000,300000,168220,0,0,0,0,0,0,300000,104220,300000,168220,131780,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"1201-3",{"$nulls":9},"Пројекат 1201-П3:",100000,86510,393430,400000,300000,168220,0,0,0,0,0,0,300000,104220,300000,168220,131780,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"1201-П4","1201-П4",{"$nulls":6},13,4,null,"Пројекти верских заједница",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},840,null,null,null,"Верске и остале услуге заједнице",1506000,1505759,1572119,1600000,1600000,1588000,1600000,1600000,0,0,1600000,1600000,1600000,1185000,1600000,1588000,12000,0,1600000,1600000,1067935.4,0,0,1067935.4,1067935.4,1067935.4,{"$error":"#REF!"},0,1067935.4,0,0,0,1067935.4]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,{"$nulls":9},423000]
[{"$nulls":5},"70129840511","70129840511","800500",null,"840","511",{"$nulls":4},511000,"Реконструкција верских објеката             ",1506000,1505759,1572119,1600000,1600000,1588000,1600000,1600000,null,null,1600000,1600000,1600000,1185000,1600000,1588000,12000,null,1600000,1600000,1067935.4,null,null,1067935.4,1067935.4,1067935.4,{"$error":"#REF!"},null,1067935.4,null,null,null,1067935.4,0.6674596249999999,{"$nulls":4},511000]
[{"$nulls":33},0,{"$nulls":11},0,null,null,0,0,null,null,null,0,null,511400,null,512100,0]
[{"$nulls":16},"Извори финансирања за 1201-П4:",{"$nulls":16},0,{"$nulls":14},0,0]
[{"$nulls":15},"01","Приходи из буџета",1506000,1505759,1572119,1600000,1600000,1588000,1600000,1600000,0,0,1600000,1600000,1600000,1185000,1600000,1588000,12000,0,1600000,1600000,1067935.4,0,0,1067935.4,1067935.4,1067935.4,{"$error":"#REF!"},0,1067935.4,0,0,0,1067935.4,0.6674596249999999,{"$nulls":4},"01"]
[{"$nulls":6},"1201-4",{"$nulls":9},"Пројекат 1201-П4:",1506000,1505759,1572119,1600000,1600000,1588000,1600000,1600000,0,0,1600000,1600000,1600000,1185000,1600000,1588000,12000,0,1600000,1600000,1067935.4,0,0,1067935.4,1067935.4,1067935.4,{"$error":"#REF!"},0,1067935.4,0,0,0,1067935.4,0.6674596249999999]
[{"$nulls":5},"1201-П5","1201-П5",{"$nulls":6},13,5,null,"Културно лето у Крупњу 2016.године"]
[{"$nulls":12},820,null,null,null,"Верске и остале услуге заједнице",{"$nulls":7},1138930,null,null,1138930,1138930,{"$nulls":8},1138930,null,null,1138930,1138930,1138930,null,null,1138930,null,null,null,1138930]
[{"$nulls":24},0,null,null,null,0,{"$nulls":8},0,null,null,null,0,0]
[{"$nulls":5},"70129840423","70129840423","800423",null,"840","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":7},1098130,null,null,1098130,1098130,{"$nulls":8},1098130,null,null,1098130,1098130,1098130,null,null,1098130,null,null,null,1098130,1]
[{"$nulls":5},"70129840426","70129840426","800426",null,"840","426",{"$nulls":4},426000,"Материјал",{"$nulls":7},40800,null,null,40800,40800,{"$nulls":8},40800,null,null,40800,40800,40800,null,null,40800,null,null,null,40800,1]
[{"$nulls":16},"Извори финансирања за 1201-П5:"]
[{"$nulls":15},"01","Приходи из буџета",{"$nulls":7},1138930,null,null,1138930,1138930,0,0,0,0,0,0,0,0,1138930,0,0,1138930,1138930,1138930,null,null,1138930,null,null,null,1138930,1]
[{"$nulls":6},"1201-П5",{"$nulls":9},"Пројекат 1201-П5:",{"$nulls":7},1138930,null,null,1138930,1138930,0,0,0,0,0,0,0,0,1138930,0,0,1138930,1138930,1138930,null,null,1138930,null,null,null,1138930,1]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 13:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",1506000,1505759,3469827,3800000,3705553.84,3410074.7,1800000,3738930,0,0,3738930,3738930,3705553.84,2943074.7,3705553.84,3410074.7,295479.13999999966,0,1800000,1800000,3053529.3099999996,0,0,3053529.3099999996,3053529.3099999996,3053529.3099999996,{"$error":"#REF!"},39000,3092529.3099999996,0,0,0,3092529.3099999996,0.8166853377838044]
[{"$nulls":16},"ПРОГРАМ 13:",1506000,1505759,3469827,3800000,3705553.84,3410074.7,1800000,3738930,0,0,3738930,3738930,3705553.84,2943074.7,3705553.84,3410074.7,295479.13999999966,0,1800000,1800000,3053529.3099999996,0,0,3053529.3099999996,3053529.3099999996,3053529.3099999996,{"$error":"#REF!"},39000,3092529.3099999996,0,0,0,3092529.3099999996,0.8166853377838044]
[null,null,"1.14.",70129,null,"1301","1301",{"$nulls":6},14,null,null,"ПРОГРАМ 14 - РАЗВОЈ СПОРТА И ОМЛАДИНЕ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"1301-П1","1301-П1",{"$nulls":7},1,null,"Уређење кошаркашког терена на малим спортским теренима у Крупњу",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":33},0,{"$nulls":11},0]
[{"$nulls":12},810,null,null,null,"Услуге рекреације и спорта",null,null,0,780000,3989280,3405276.08,0,0,0,0,0,0,3989280,3405276.08,3989280,3405276.08,584003.9199999999,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129810511","70129810511","810500",null,"810","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":4},85000,31645.56,0,0,null,null,0,0,85000,31645.56,85000,31645.56,53354.44,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":5},"70129810511","70129810511","810500",null,"810","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",null,null,null,780000,3904280,3373630.52,0,0,null,null,0,0,3904280,3373630.52,3904280,3373630.52,530649.48,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},511300]
[{"$nulls":16},"Извори финансирања за 1301-П1:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,780000,3989280,3405276.08,0,0,0,0,0,0,3989280,3405276.08,3989280,3405276.08,584003.9199999999,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"1301-1",{"$nulls":9},"Пројекат 1301-П1:",0,0,0,780000,3989280,3405276.08,0,0,0,0,0,0,3989280,3405276.08,3989280,3405276.08,584003.9199999999,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"1301-П2","1301-П2",{"$nulls":6},14,2,null,"Уградња вештачке траве на спортском терену на базену",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},810,null,null,null,"Услуге рекреације и спорта",null,null,0,null,1000000,0,1000000,0,0,0,0,0,1000000,0,1000000,0,1000000,1000000,0,1000000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129810511","70129810511","810500",null,"810","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":5},0,0,0,null,null,0,0,null,0,null,0,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":5},"70129810511","70129810511","810500",null,"810","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":4},1000000,0,1000000,null,null,null,0,0,1000000,0,1000000,0,1000000,1000000,null,1000000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},511300]
[{"$nulls":16},"Извори финансирања за 1301-П2:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,null,1000000,0,1000000,0,0,0,0,0,1000000,0,1000000,0,1000000,1000000,0,1000000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"1301-2",{"$nulls":9},"Пројекат 1301-П2:",0,0,0,null,1000000,0,1000000,0,0,0,0,0,1000000,0,1000000,0,1000000,1000000,0,1000000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"1301-П3","1301-П3",{"$nulls":6},14,3,null,"Реконструкција крова на спортској хали у Крупњу",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},810,null,null,null,"Услуге рекреације и спорта",0,0,0,null,2000000,0,3000000,0,0,0,0,0,2000000,0,2000000,0,2000000,2000000,1000000,3000000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129810511","70129810511","810500",null,"810","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":5},0,0,0,null,null,0,0,null,0,null,0,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":5},"70129810511","70129810511","810500",null,"810","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":4},2000000,0,3000000,null,null,null,0,0,2000000,0,2000000,0,2000000,2000000,1000000,3000000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},511300]
[{"$nulls":16},"Извори финансирања за 1301-П3:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,null,2000000,0,3000000,0,0,0,0,0,2000000,0,2000000,0,2000000,2000000,1000000,3000000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"1301-3",{"$nulls":9},"Пројекат 1301-П3:",0,0,0,null,2000000,0,3000000,0,0,0,0,0,2000000,0,2000000,0,2000000,2000000,1000000,3000000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 14:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",0,0,0,780000,6989280,3405276.08,4000000,0,0,0,0,0,6989280,3405276.08,6989280,3405276.08,3584003.92,3000000,1000000,4000000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":16},"ПРОГРАМ 14:",0,0,0,780000,6989280,3405276.08,4000000,0,0,0,0,0,6989280,3405276.08,6989280,3405276.08,3584003.92,3000000,1000000,4000000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[null,null,"1.15.",70129,null,"0602","0602",{"$nulls":6},15,null,null,"ПРОГРАМ 15: ЛОКАЛНА САМОУПРАВА",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"0602-П1","0602-П1",{"$nulls":7},1,null,"Модернизација Општинске управе",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},130,null,null,null,"Опште услуге",331230,331230,170590,300000,606270,543640.52,396000,334000,0,62000,396000,396000,606270,68990.52,606270,543640.52,62629.47999999998,0,396000,396000,218543,0,62000,280543,280543.01,280543.01,{"$error":"#REF!"},0,280543.01,0,0,0,280543.01]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129130512","70129130512","100500",null,"130","512",{"$nulls":4},512200,"Административна опрема",331230,331230,170590,300000,606270,543640.52,396000,334000,null,62000,396000,396000,606270,68990.52,606270,543640.52,62629.47999999998,null,396000,396000,218543,null,62000,280543,280543.01,280543.01,{"$error":"#REF!"},null,280543.01,null,null,null,280543.01,0.7084419444444444,{"$nulls":4},511200]
[{"$nulls":16},"Извори финансирања за 0602-П1:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",331230,331230,170590,300000,606270,543640.52,396000,334000,0,62000,396000,396000,606270,68990.52,606270,543640.52,62629.47999999998,0,396000,396000,218543,0,62000,280543,280543.01,280543.01,{"$error":"#REF!"},0,280543.01,0,0,0,280543.01,0.7084419444444444,{"$nulls":4},"01"]
[{"$nulls":6},"0602-1",{"$nulls":9},"Пројекат 0602-П1:",331230,331230,170590,300000,606270,543640.52,396000,334000,0,62000,396000,396000,606270,68990.52,606270,543640.52,62629.47999999998,0,396000,396000,218543,0,62000,280543,280543.01,280543.01,{"$error":"#REF!"},0,280543.01,0,0,0,280543.01,0.7084419444444444]
[{"$nulls":5},"0602-П2","0602-П2",{"$nulls":6},15,2,null,"Израда фасаде на делу зграде Општине",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},111,null,null,null,"Извршни и законодавни органи,",1000000,1000000,29194,1000000,3330806,0,3330806,0,0,0,0,0,3330806,0,3330806,0,3330806,3330806,0,3330806,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129111511","70129111511","100500",null,"111","511",{"$nulls":4},511400,"Стручни надзор",{"$nulls":4},30000,0,30000,null,null,null,0,0,30000,0,30000,0,30000,30000,null,30000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129111511","70129111511","100500",null,"111","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",1000000,1000000,29194,1000000,3300806,0,3300806,null,null,null,0,0,3300806,0,3300806,0,3300806,3300806,null,3300806,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 0602-П2:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",1000000,1000000,29194,1000000,3330806,0,3330806,0,0,0,0,0,3330806,0,3330806,0,3330806,3330806,0,3330806,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0602-2",{"$nulls":9},"Пројекат 0602-П2:",1000000,1000000,29194,1000000,3330806,0,3330806,0,0,0,0,0,3330806,0,3330806,0,3330806,3330806,0,3330806,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"0602-П3","0602-П3",{"$nulls":6},15,3,null,"Реновирање Канц.за младе и Омладинских клубова",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},111,null,null,null,"Извршни и законодавни органи,",null,null,0,0,120000,90000,0,0,0,0,0,0,120000,90000,120000,90000,30000,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70129111512","70129111512","100500",null,"111","512",{"$nulls":4},512000,"Машине и опрема",{"$nulls":4},90000,90000,0,0,null,null,0,0,90000,90000,90000,90000,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129111511","70129111511","100500",null,"111","511",{"$nulls":4},511300,"Капитално одржавање зграда и објеката",{"$nulls":4},30000,0,0,0,null,null,0,0,30000,0,30000,0,30000,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 0602-П3:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,120000,90000,0,0,0,0,0,0,120000,90000,120000,90000,30000,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0602-3",{"$nulls":9},"Пројекат 0602-П3:",0,0,0,0,120000,90000,0,0,0,0,0,0,120000,90000,120000,90000,30000,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"0602-П4","0602-П4",{"$nulls":6},15,4,null,"Куповина радара за Полицијску станицу у Крупњу",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},350,null,null,null,"Јавни ред и безбедност - истраживање и развој",0,0,0,0,1500000,0,1500000,0,0,0,0,0,1500000,0,1500000,0,1500000,1500000,0,1500000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":23},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70129350512","70129350512","300500",null,"350","512",{"$nulls":4},512800,"Опрема за јавну безбедност",{"$nulls":4},1500000,0,1500000,null,null,null,0,0,1500000,0,1500000,0,1500000,1500000,null,1500000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 0602-П4:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,1500000,0,1500000,0,0,0,0,0,1500000,0,1500000,0,1500000,1500000,0,1500000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0602-4",{"$nulls":9},"Пројекат 0602-П4:",0,0,0,0,1500000,0,1500000,0,0,0,0,0,1500000,0,1500000,0,1500000,1500000,0,1500000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"0602-П20","0602-П20",{"$nulls":6},15,5,null,"Ревизија базе података обвезника пореза на имовину"]
[{"$nulls":12},130,null,null,null,"Опште услуге",{"$nulls":7},1844750.49,null,null,1844750.49,1844750.49,{"$nulls":8},1816424.32,null,null,1816424.32,1816424.32,1816424.32,null,null,1816424.32,null,null,null,1816424.32]
[{"$nulls":24},0,null,null,null,0,{"$nulls":8},0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":5},"70129130423","70129130423","100423",null,"130","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":7},1844750.49,null,null,1844750.49,1844750.49,{"$nulls":8},1816424.32,null,null,1816424.32,1816424.32,1816424.32,null,null,1816424.32,null,null,null,1816424.32,0.9846449857834162]
[{"$nulls":16},"Извори финансирања за 0602-П20:"]
[{"$nulls":15},"01","Приходи из буџета",{"$nulls":7},1844750.49,null,null,1844750.49,1844750.49,{"$nulls":8},1816424.32,null,null,1816424.32,1816424.32,1816424.32,null,null,1816424.32,null,null,null,1816424.32,0.9846449857834162]
[{"$nulls":6},"0602-П20",{"$nulls":9},"Пројекат 0602-П20:",{"$nulls":7},1844750.49,null,null,1844750.49,1844750.49,{"$nulls":8},1816424.32,null,null,1816424.32,1816424.32,1816424.32,null,null,1816424.32,null,null,null,1816424.32,0.9846449857834162]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 15:",{"$nulls":16},0,{"$nulls":24},0]
[{"$nulls":16},"Приходи из буџета",2596000,2366515,199784,1300000,5557076,633640.52,5226806,2178750.49,0,62000,2240750.49,2240750.49,5557076,158990.52000000002,5557076,633640.52,4923435.48,4830806,396000,5226806,2034967.32,0,62000,2096967.32,2096967.33,2096967.33,{"$error":"#REF!"},0,2096967.33,0,0,0,2096967.33,0.9358325879469069]
[{"$nulls":16},"Приходи из Донација",{"$nulls":16},0,{"$nulls":12},0,null,0,{"$nulls":6},"08"]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,{"$nulls":6},"07"]
[{"$nulls":16},"ПРОГРАМ 15:",2596000,2366515,199784,1300000,5557076,633640.52,5226806,2178750.49,0,62000,2240750.49,2240750.49,5557076,158990.52000000002,5557076,633640.52,4923435.48,4830806,396000,5226806,2034967.32,0,62000,2096967.32,2096967.33,2096967.33,{"$error":"#REF!"},0,2096967.33,0,0,0,2096967.33,0.9358325879469069,{"$nulls":6},"SVEGA:",{"$error":"#REF!"}]
[null,null,"1.16.",70129,null,"474-00",{"$nulls":7},16,null,null,"Остали Вишенаменски развојни пројекти kojи нису програмски исказани",60673066,46713669,25685814,26813786,2462832.2400000007,2462832.2400000007,300000,1718958.8,0,0,1718958.8,1718958.8,2462832.2400000007,1385113.36,2462832.2400000007,2462832.2400000007,0,50000,250000,300000,1418958.8,0,0,1418958.8,1418958.8,1418958.8,0,0,1418958.8,0,0,0,1418958.8]
[{"$nulls":33},0,{"$nulls":11},0]
[{"$nulls":5},"70129620511",null,"400500",null,"620","511",null,620,null,null,511300,"Реконструкција улица, тротоара и путева",39351055,37120610,1723796,1723796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$nulls":5},511300]
[{"$nulls":16}," - реконструкција градског језгра",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,0,0]
[{"$nulls":6},"0701-28",{"$nulls":9}," - реконструкција других локалних путева",2300000,1823281,{"$nulls":4},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,0,0]
[{"$nulls":6},"0701-29",{"$nulls":9}," - ред.и повр.одрж.локал.путн.мреже (наменска средства)",19079000,17347247,1723796,1723796,null,null,0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,0,0]
[{"$nulls":6},"0701-30",{"$nulls":9}," - Реконструкција некатегорисаног пута Шљивова - Ставе",5718855,5718854,{"$nulls":4},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0]
[{"$nulls":6},"0701-31",{"$nulls":9}," - Санација и адаптација локалног пута Л19 ",7998000,7976028,{"$nulls":4},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0]
[{"$nulls":6},"0701-32",{"$nulls":9}," - Реконструкција општинског  пута Л22 Мојковић(школа)Равнаја ",4255200,4255200,{"$nulls":4},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0]
[{"$nulls":5},"70129630511","0601-11","400500",null,"630","511",null,630,null,null,511200,"Учешће у изградњи водовода ",960506,934442,214040,214040,58800,58800,0,0,0,0,0,0,58800,58800,58800,58800,0,null,null,0,0,null,null,0,0,0,null,0,0,0,0,0,0,{"$nulls":5},511200]
[{"$nulls":16}," - Учешће у изградњи водовода у Белој Цркви",{"$nulls":4},58800,58800,0,0,null,null,0,0,58800,58800,58800,58800,0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,0,0]
[{"$nulls":16}," - Водозахвати градског насеља Крупањ",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,0,0]
[{"$nulls":16}," - Водозахвати по другим Месним Заједницама",960506,934442,214040,214040,null,null,0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,0,0]
[{"$nulls":16}," - Учешће у изградњи водовода у Завлаци",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,0,0]
[{"$nulls":5},"70129630511","0601-12","400500",null,"630","511",null,630,null,null,511200,"Изградња канализације у МЗ Крупањ (Радничка улица)",3500000,null,2717297,2720000,null,null,0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"70129474511","474-1","400500",null,"474","511",null,474,null,null,511000,"Учешће у донаторским пројектима",1753936,1652566,688927,1313385,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$nulls":5},511000]
[{"$nulls":16}," - Учешће у донаторским пројект.(канцеларија за младе)",913000,909561,665056,950000,null,null,0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,0,0]
[{"$nulls":16}," - Учешће у донат.прој.(канц.за младе-Омл.клуб Завлака)",656650,616486,{"$nulls":4},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,0,0]
[{"$nulls":16}," - Други донаторски пројекти",184286,126519,23871,363385,null,null,0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,0,0]
[{"$nulls":5},"70129810511","1301-9","400500",null,"810","511",null,810,null,null,511300,"Реконструкција спортске хале",8000000,null,6896933,6896933,11996.45,11996.45,0,0,null,null,0,0,11996.45,11996.45,11996.45,11996.45,0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,0,{"$nulls":5},511300]
[{"$nulls":6},"474-2",{"$nulls":9},"Капитално одржавање објјеката индиректних корисника",5933043,5850009,8190686,8571884,null,null,300000,300000,0,0,300000,300000,null,1073129.12,null,null,0,50000,250000,300000,0,null,null,null,0,0,null,0,0,null,null,null,0]
[{"$nulls":5},"70129912511","70129912511","400500",null,"912","511",null,912,null,null,511300,"Капитално одржавање зграда и објеката(О.Ш.Кр.)",1735630,1735630,2669922,2700000,null,null,0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,0,0,{"$nulls":5},511300]
[{"$nulls":5},"70129912511","70129912511","400500",null,"912","511",null,912,null,null,511300,"Капитално одржавање зграда и објеката(О.Ш.Б.Ц.)",1143904,1143904,1639651,1830000,null,null,0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,0,0,{"$nulls":5},511300]
[{"$nulls":5},"70129922511","70129922511","400500",null,"922","511",null,922,null,null,511200,"Изградња рукомет.и фудбал.игралишта(Сред.Шк.)",412838,412838,1339229,1500000,null,null,0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,0,0,{"$nulls":5},511200]
[{"$nulls":5},"70129911511","70129911511","400500",null,"911","511",null,911,null,null,511300,"Капитално одржавање зграда и објеката(вртић)",670192,670192,1861824,1861824,null,null,0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,0,0,{"$nulls":5},511300]
[{"$nulls":5},"70129720511","70129720511","400500",null,"720","511",null,720,null,null,511300,"Капитално одржавање зграда и објеката Дома здравља",130696,123401,415580,415580,null,null,0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,0,0,{"$nulls":5},511300]
[{"$nulls":5},"70129474511","70129474511","400500",null,"474","511",null,474,null,null,511300,"Капит.одржав.зград.и објек. Дома пенз.(Цент.за соц.рад)",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,0,0,{"$nulls":5},511300]
[{"$nulls":5},"70129474511","70129474511","400500",null,"474","511",null,474,null,null,511300,"Капитално одржавање зграде ТО",null,null,21698,21698,null,null,0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,0,{"$nulls":5},511300]
[{"$nulls":5},"70129474511","70129474511","400500",null,"474","511",null,474,null,null,511300,"Учешћ.општ.у осн.капиталу ЈУП \"План\" Шабац",null,null,3000,3000,null,null,0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,0,{"$nulls":5},511300]
[{"$nulls":5},"70129474511","70129474511","400500",null,"474","511",null,"474",null,null,511000,"Санација дома МЗ Бањевац",375000,299261,{"$nulls":4},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,0,0,{"$nulls":5},511000]
[{"$nulls":5},"70129474511","70129474511","400500",null,"474","511",null,"474",null,null,511000,"Санација дома МЗ Липеновић",47000,47000,{"$nulls":4},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":5},"70129474511","70129474511","400500",null,"474","511",null,"474",null,null,511000,"Санација дома МЗ Завлака",1063273,1063273,{"$nulls":4},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":5},"70129474511","70129474511","400500",null,"474","511",null,"474",null,null,511000,"Санација дома МЗ Дворска",260000,260000,null,null,133948,133948,0,0,null,null,0,0,133948,133948,133948,133948,0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":5},"70129474511","70129474511","400500",null,"474","511",null,"474",null,null,511000,"Санација дома МЗ Бела Црква",84310,84310,null,null,65061.12,65061.12,0,0,null,null,0,0,65061.12,65061.12,65061.12,65061.12,0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":5},"70129474511","70129474511","400500",null,"474","511",null,"474",null,null,511000,"Kречење просторија суда",{"$nulls":4},62500,62500,0,0,null,null,0,0,62500,62500,62500,62500,0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,0]
[{"$nulls":5},"70129474423",null,"400423",null,"474","423",null,"474",null,null,423000,"Пројекат \"Вртићи без граница\"",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,0]
[{"$nulls":5},"70129630511","70129630511","400500",null,"630","511",null,630,null,null,511000,"Систем за пречишћавање воде у издвојеним одељењима ОШ у Толисавцу, Богоштици и попрака хлорината у Шљивови",{"$nulls":4},211896,211896,0,0,null,null,null,0,211896,211896,211896,211896,0,null,null,0,0,null,null,null,0,0,null,null,0]
[{"$nulls":5},"70129630511","70129630511","400500",null,"630","511",null,630,null,null,511000,"Реконструкција доводног водовода за амбуланту у Мојковићу",{"$nulls":4},599724,599724,0,0,null,null,null,0,599724,599724,599724,599724,0,null,null,0,0,null,null,null,0,0,null,null,0]
[{"$nulls":5},"70129474511",null,"400500",null,"474","512",null,"474",null,1,511000,"Реконструкција канцеларије МЗ Цветуља",{"$nulls":6},300000,300000,null,null,300000,300000,{"$nulls":4},0,50000,250000,300000,0,null,null,0,0,0,null,null,0]
[{"$nulls":5},"70129474511",null,"400500",null,"720","511",null,"720",null,2,511000,"Капит.одрж.Дома здравља-Куповина РТГ",{"$nulls":7},96462,null,null,96462,96462,{"$nulls":8},96462,null,null,96462,96462,96462,null,null,96462,null,null,null,96462,1]
[{"$nulls":5},"70129474511",null,"400500",null,"720","511",null,"720",null,3,511000,"Капит.одрж.Дома здравља-Куповина комарника",{"$nulls":7},203112,null,null,203112,203112,{"$nulls":8},203112,null,null,203112,203112,203112,null,null,203112,null,null,null,203112,1]
[{"$nulls":5},"70129474511",null,"400500",null,"630","511",null,"630",null,4,511000,"Учешће у реконстр.изворишта \"Лазе\"",{"$nulls":7},527044.8,null,null,527044.8,527044.8,{"$nulls":8},527044.8,null,null,527044.8,527044.8,527044.8,null,null,527044.8,null,null,null,527044.8,1]
[{"$nulls":5},"70129474511",null,"400500",null,"474","511",null,"474",null,5,511000,"Учешће у санација воденице у МЗ Толисавац",{"$nulls":7},31000,null,null,31000,31000,{"$nulls":8},31000,null,null,31000,31000,31000,null,null,31000,null,null,null,31000,1]
[{"$nulls":5},"70129474515",null,"400500",null,"474","515",null,"474",null,6,515100,"Припрема и штампање монографије Општине Крупањ",{"$nulls":7},561340,null,null,561340,561340,{"$nulls":8},561340,null,null,561340,561340,561340,null,null,561340,null,null,null,561340,1]
[{"$nulls":5},"70129912511",null,"400500",null,"474","512",null,"474",null,null,512000,"Канцеларијски намештај у амбуланти у Мојковићу",{"$nulls":4},105372.79,105372.79,0,0,null,null,null,0,105372.79,105372.79,105372.79,105372.79,0,null,null,0,0,null,null,null,0,0,null,null,0]
[{"$nulls":5},"70129922511",null,"400500",null,"474","512",null,"474",null,null,512000,"Медицински намештај у амбуланти у Мојковићу",{"$nulls":4},294109.4,294109.4,0,0,null,null,null,0,294109.4,135815,294109.4,294109.4,0,null,null,0,0,null,null,null,0,0,null,null,0]
[{"$nulls":5},"70129922511",null,"400500",null,"474","512",null,"474",null,null,511300,"Капит.одржав.зград.и објек.-Јарболи и заставе",{"$nulls":4},186220.8,186220.8,{"$nulls":5},0,186220.8,null,186220.8,186220.8,0,null,null,null,0,null,null,null,0,0]
[{"$nulls":5},"70129630511","70129630511","400500",null,"630","511",null,630,null,null,511300,"Учешће у реконстр.додатних извора на извориштима",{"$nulls":4},599940,599940,{"$nulls":5},0,599940,null,599940,599940,{"$nulls":4},0,null,null,null,0,0]
[{"$nulls":5},"70129912511","70129912511","912500",null,"912","511",null,"912",null,null,511300,"Санација ОШ МЗ Толисавац",{"$nulls":4},133263.68,133263.68,{"$nulls":5},0,133263.68,null,133263.68,133263.68,{"$nulls":4},0,null,null,null,0,0]
[{"$nulls":5},"70129111511","70129111511","400500",null,"111","511",null,111,null,null,511000,"Зграде и објекти(председ.општине)",10200,10200,{"$nulls":4},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511000]
[{"$nulls":5},"70129630511","0701-33","400500",null,"630","511",null,630,null,null,511200,"Пројекат грејања јавних предузећа",null,null,1303910,1399950,null,null,0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":5},"70129720511","70129720511","400500",null,"720","511",null,720,null,null,511200,"Пројекат грејања амбуланте у МЗ Дворска",null,null,239782,239782,null,null,0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0]
[{"$nulls":6},"474-3",{"$nulls":9},"Машине и опрема индиректних корисника",1174526,1156042,1433747,1445309,null,null,0,0,0,0,0,0,null,241187.78999999998,null,null,0,0,0,0,0,null,null,null,0,0]
[{"$nulls":5},"70129911511","70129911511","400500",null,"911","512",null,911,null,null,512600,"Опрема за образ., културу и спорт(вртић)",29808,29808,238176,238176,null,null,0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,0,0,{"$nulls":5},512600]
[{"$nulls":5},"70129912511","70129912511","400500",null,"912","512",null,912,null,null,512600,"Опрема за образ., културу и спорт(О.Ш.Кр.)                             ",757556,757556,577653,577653,null,null,0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,0,0,{"$nulls":5},512600]
[{"$nulls":5},"70129912511","70129912511","400500",null,"912","512",null,912,null,null,512200,"Административна опрема(О.Ш.Б.Ц.)                             ",200000,197810,95580,100000,null,null,0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,0,0,{"$nulls":5},512200]
[{"$nulls":5},"70129912511","70129912511","400500",null,"912","512",null,912,null,null,512600,"Опрема за образ., културу и спорт(О.Ш.Б.Ц.) ",null,null,99911,100000,null,null,0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},512600]
[{"$nulls":5},"70129912511","70129912511","400500",null,"912","512",null,912,null,null,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,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},512900]
[{"$nulls":5},"70129922511","70129922511","400500",null,"922","512",null,922,null,null,512600,"Опрема за образ., културу и спорт(Сред.Шк.)",187162,170868,378627,379480,null,null,0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,0,0,{"$nulls":5},512600]
[{"$nulls":5},"70129720511","1801-4","400500",null,"720","512",null,720,null,null,512100,"Маш.и опр.Дома здравља(куповина специјализ.возила)",null,null,1426488,1428489,null,null,0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},512100]
[{"$nulls":5},"70129720511","70129720511","400500",null,"720","512",null,720,null,null,512200,"Машине и опрема Дома здравља(админ.опрема)",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,0,0,{"$nulls":5},512200]
[{"$nulls":5},"70129720511",null,"400500",null,"720","512",null,720,null,null,512500,"Машине и опрема Дома здравља(медиц.и лабарат.опрема)",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},512500]
[{"$nulls":5},"70129620511","0701-34","400500",null,"620","512",null,620,null,null,512100,"Куповина теренског возила(ЈП \"Пут\")",null,null,1089990,1100000,null,null,0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},512100]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0]
[{"$nulls":16},"Извори финансирања за функцију 474:",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":15},"01","Приходи из буџета",60673066,46713669,25685814,26813786,2462832.2400000007,2462832.2400000007,300000,1718958.8,0,0,1718958.8,1718958.8,2462832.2400000007,1385113.36,2462832.2400000007,2462832.2400000007,0,50000,250000,300000,1418958.8,0,0,1418958.8,1418958.8,1418958.8,0,0,1418958.8,null,null,null,1418958.8,0.8254757472953976,{"$nulls":4},"01"]
[{"$nulls":15},"08","Приходи из донација",{"$nulls":16},0,{"$nulls":12},0,null,0,0,{"$nulls":5},"08"]
[{"$nulls":15},"07","Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0,{"$nulls":5},"07"]
[{"$nulls":16},"Укупно за функцију 474:",60673066,46713669,25685814,29406283,2462832.2400000007,2462832.2400000007,300000,1718958.8,0,0,1718958.8,1718958.8,2462832.2400000007,1385113.36,2462832.2400000007,2462832.2400000007,0,50000,250000,300000,1418958.8,0,0,1418958.8,1418958.8,1418958.8,0,0,1418958.8,0,0,0,1418958.8,0.8254757472953976]
[{"$nulls":16},"Извори финансирања за активност 474:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",60673066,46713669,25685814,29406283,2462832.2400000007,2462832.2400000007,300000,1718958.8,0,0,1718958.8,1718958.8,2462832.2400000007,1385113.36,2462832.2400000007,2462832.2400000007,0,50000,250000,300000,1418958.8,0,0,1418958.8,1418958.8,1418958.8,0,0,1418958.8,null,null,null,1418958.8,0.8254757472953976]
[{"$nulls":16},"Приходи из донација",{"$nulls":16},0,{"$nulls":14},0,0]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0]
[{"$nulls":16},"АКТИВНОСТ 474:",60673066,46713669,25685814,29406283,2462832.2400000007,2462832.2400000007,300000,300000,0,0,1718958.8,1718958.8,2462832.2400000007,1385113.36,2462832.2400000007,2462832.2400000007,0,50000,250000,300000,1418958.8,0,0,1418958.8,1418958.8,1418958.8,0,0,1418958.8,0,0,0,1418958.8,0.8254757472953976]
[{"$nulls":16},"Извори финансирања за главу 70129:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},125804397,193659113.05,128955247.52000001,179949680,100132832.09,2000000,56227269,158360101.09,158360101.29,193659113.05,99592850,191909113.05,128751247.52000001,63157865.53,66197451,113252229,179949680,90321187.32999998,0,28486647.39,118807834.71999998,118807834.41,118807834.41,{"$error":"#REF!"},39000,118846834.41,null,0,null,118846834.41,0.7502384340638356]
[{"$nulls":16},"Приходи из донација",{"$nulls":16},0,{"$nulls":12},0,null,0,0]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0]
[{"$nulls":16},"ГЛАВА 70129:",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},125804397,193659113.05,128955247.52000001,179949680,100132832.09,2000000,56227269,158360101.09,158360101.29,193659113.05,99592850,191909113.05,128751247.52000001,63157865.53,66197451,113252229,179949680,90321187.32999998,0,28486647.39,118807834.71999998,118807834.41,118807834.41,{"$error":"#REF!"},39000,118846834.41,0,0,0,118846834.41,0.7502384340638356]
[{"$nulls":16},"Извори финансирања за раздео 1:",{"$nulls":16},0,{"$nulls":19},0,0]
[{"$nulls":16},"Приходи из буџета",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},125804397,193659113.05,128955247.52000001,179949680,100132832.09,2000000,56227269,158360101.09,158360101.29,193659113.05,99592850,191909113.05,128751247.52000001,63157865.53,66197451,113252229,179949680,90321187.32999998,0,28486647.39,118807834.71999998,118807834.41,118807834.41,{"$error":"#REF!"},39000,118846834.41,null,null,null,118846834.41,0.7502384340638356]
[{"$nulls":16},"Приходи из донација",{"$nulls":16},0,{"$nulls":12},0,null,0,0]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0]
[{"$nulls":16},"Свега за раздео 1:",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},125804397,193659113.05,128955247.52000001,179949680,179449680,2000000,56227269,158360101.09,158360101.29,193659113.05,99592850,191909113.05,128751247.52000001,63157865.53,66197451,113252229,179949680,90321187.32999998,0,28486647.39,118807834.71999998,118807834.41,118807834.41,{"$error":"#REF!"},39000,118846834.41,0,0,0,118846834.41,0.7502384340638356]
[null,2,"2.1.",91894,{"$nulls":9},17,null,null,"СКУПШТИНА ОПШТИНЕ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"0602","0602",{"$nulls":9},"ПРОГРАМ 15: ЛОКАЛНА САМОУПРАВА",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"2.1.1.",null,null,"0602-0001","0602-0001",{"$nulls":7},1,null,"функционисање локалне самоуправе и градских општина",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},111,null,null,null,"Извршни и законодавни органи,",7319667,6771368,6100961,7174588,6408876.78,5960540.380000001,5854120,7675931.22,0,0,7675931.22,7675931.22,6408876.78,5211182.71,6408876.78,5960540.380000001,448336.39999999944,0,5854120,5854120,7259758.499999999,null,null,7259758.499999999,7259758.499999999,7259758.499999999,null,null,7259758.499999999,null,null,null,7259758.499999999,null,0]
[{"$nulls":5},"91894111411","91894111411","100411",null,"111","411",{"$nulls":4},411000,"Плате и додаци запослених",1229683,1229683,2544327,2641170,2396076,2154141.56,2154200,2300000,null,null,2300000,2300000,2396076,1974683.53,2396076,2154141.56,241934.43999999994,null,2154200,2154200,1984948.65,null,null,1984948.65,1984948.65,1984948.65,{"$error":"#REF!"},null,1984948.65,null,null,null,1984948.65,0.863021152173913,null,{"$error":"#REF!"},{"$error":"#REF!"},null,411000]
[{"$nulls":5},"91894111412","91894111412","100412",null,"111","412",{"$nulls":4},412000,"Социјални доприноси на терет послодавца",220122,220122,455438,505019,457921,385579.48,385589,395000,null,null,395000,395000,457921,353457.44,457921,385579.48,72341.52000000002,null,385589,385589,355288.99,null,null,355288.99,355288.99,355288.99,{"$error":"#REF!"},null,355288.99,null,null,null,355288.99,0.8994657974683544,null,{"$error":"#REF!"},{"$error":"#REF!"},null,412000]
[{"$nulls":5},"91894111465112","91894111465112","100465",null,"111","465",{"$nulls":4},465112,"Остале текуће дотације по закону",null,null,24920,24920,317924,286390.66,282199,282199,null,null,282199,282199,317924,262481.09,317924,286390.66,31533.340000000026,null,282199,282199,271649.15,null,null,271649.15,271649.15,271649.15,{"$error":"#REF!"},null,271649.15,null,null,null,271649.15,0.9626155656115012]
[{"$nulls":5},"91894111422","91894111422","100422",null,"111","422",{"$nulls":4},422000,"Трошкови путовања",135547,9766,17155,135547,101660,40193.68,101660,20000,null,null,20000,20000,101660,40193.68,101660,40193.68,61466.32,null,101660,101660,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},null,422000]
[{"$nulls":5},"91894111422","91894111422","100422",null,"111","422",{"$nulls":4},422000,"Накнада за рад одборника",2800000,2524016,1589108,2300000,2000992.8,2000992.8,1125000,2230793.67,null,null,2230793.67,2230793.67,2000992.8,1614724.94,2000992.8,2000992.8,0,null,1125000,1125000,2228787.58,null,null,2228787.58,2228787.58,2228787.58,{"$error":"#REF!"},null,2228787.58,null,null,null,2228787.58,0.9991007281278507,{"$nulls":4},422000]
[{"$nulls":5},"91894111423","91894111423","100423",null,"111","423",{"$nulls":4},423000,"Трошкови локалних избора",720349,720348,null,null,112227.98,112227.98,1000000,1124224.85,null,null,1124224.85,1124224.85,112227.98,112227.98,112227.98,112227.98,0,null,1000000,1000000,1106613.99,null,null,1106613.99,1106613.99,1106613.99,{"$error":"#REF!"},null,1106613.99,null,null,null,1106613.99,0.9843351087640518,{"$nulls":4},423000]
[{"$nulls":5},"91894111423","91894111423","100423",null,"111","423",{"$nulls":4},423000,"Услуге по уговору-накнада за рад Председника скупштине",480000,351199,{"$nulls":4},0,150000,null,null,150000,150000,{"$nulls":4},0,null,null,0,150000,null,null,150000,150000,150000,{"$error":"#REF!"},null,150000,null,null,null,150000,1,{"$nulls":4},423000]
[{"$nulls":5},"91894111423","91894111423","100423",null,"111","423",{"$nulls":4},423000,"Услуге по уговору-накнада за рад комисија",1133966,1116258,967856,967932,900611,859550.22,600000,972896.7,null,null,972896.7,972896.7,900611,752194.05,900611,859550.22,41060.78000000003,null,600000,600000,971994.14,null,null,971994.14,971994.14,971994.14,{"$error":"#REF!"},null,971994.14,null,null,null,971994.14,0.9990722961646391,{"$nulls":4},423000]
[{"$nulls":5},"91894111481","91894111481","100480",null,"111","481",{"$nulls":4},481000,"Финансирање политичких странака (изборна кампања)",{"$nulls":6},81260,76605,null,null,76605,76605,{"$nulls":4},0,null,81260,81260,76605,null,null,76605,76605,76605,{"$error":"#REF!"},null,76605,null,null,null,76605,1,{"$nulls":4},481000]
[{"$nulls":5},"91894111481","91894111481","100480",null,"111","481",{"$nulls":4},481000,"Финансирање политичких странака (редован рад)",600000,599976,502157,600000,121464,121464,124212,124212,null,null,124212,124212,121464,101220,121464,121464,0,null,124212,124212,113871,null,null,113871,113871,113871,{"$error":"#REF!"},null,113871,null,null,null,113871,0.916747174186069,{"$nulls":4},481000]
[{"$nulls":16},"Извори финансирања за активност 0602-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",7319667,6771368,6100961,7174588,6408876.78,5960540.380000001,5854120,7675931.22,0,0,7675931.22,7675931.22,6408876.78,5211182.71,6408876.78,5960540.380000001,448336.39999999944,0,5854120,5854120,7259758.499999999,0,0,7259758.499999999,7259758.499999999,7259758.499999999,{"$error":"#REF!"},0,7259758.499999999,0,0,0,7259758.499999999,0.9457821197100303,{"$nulls":4},"01"]
[{"$nulls":6},"0602-0001",{"$nulls":9},"Активност 0602-0001:",7319667,6771368,6100961,7174588,6408876.78,5960540.380000001,5854120,7675931.22,0,0,7675931.22,7675931.22,6408876.78,5211182.71,6408876.78,5960540.380000001,448336.39999999944,0,5854120,5854120,7259758.499999999,0,0,7259758.499999999,7259758.499999999,7259758.499999999,{"$error":"#REF!"},0,7259758.499999999,0,0,0,7259758.499999999,0.9457821197100303]
[{"$nulls":5},"0602-П5","0602-П5",{"$nulls":6},17,2,null,"Прослава Дана Општине",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},860,null,null,null,"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,730000,640200,400000,404028,0,0,404028,404028,730000,640200,730000,640200,89800,0,400000,400000,365950.04000000004,0,0,365950.04000000004,365950.04000000004,365950.04000000004,{"$error":"#REF!"},0,365950.04000000004,0,0,0,365950.04000000004]
[{"$nulls":16},"на другом месту",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"91894860423","91894860423","800423",null,"860","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},670000,580200,250000,264000,null,null,264000,264000,670000,580200,670000,580200,89800,null,250000,250000,225922.04,null,null,225922.04,225922.04,225922.04,{"$error":"#REF!"},null,225922.04,null,null,null,225922.04,0.8557653030303031,{"$nulls":4},423000]
[{"$nulls":5},"91894860426","91894860426","800426",null,"860","426",{"$nulls":4},426000,"Материјал",{"$nulls":4},60000,60000,150000,140028,null,null,140028,140028,60000,60000,60000,60000,0,null,150000,150000,140028,null,null,140028,140028,140028,{"$error":"#REF!"},null,140028,null,null,null,140028,1,{"$nulls":4},426000]
[{"$nulls":16},"Извори финансирања за 0602-П5:",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":15},"01","Приходи из буџета",0,null,0,0,730000,640200,400000,404028,0,0,404028,404028,730000,640200,730000,640200,89800,0,400000,400000,365950.04000000004,0,0,365950.04000000004,365950.04000000004,365950.04000000004,{"$error":"#REF!"},0,365950.04000000004,0,0,0,365950.04000000004,0.9057541556525787,{"$nulls":4},"01"]
[{"$nulls":6},"0602-5",{"$nulls":9},"Пројекат 0602-П5:",0,null,0,0,730000,640200,400000,404028,0,0,404028,404028,730000,640200,730000,640200,89800,0,400000,400000,365950.04000000004,0,0,365950.04000000004,365950.04000000004,365950.04000000004,{"$error":"#REF!"},0,365950.04000000004,0,0,0,365950.04000000004,0.9057541556525787]
[{"$nulls":5},"0602-П6","0602-П6",{"$nulls":6},17,3,null,"Прослава Општинске славе - Свети Спасовдан",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},860,null,null,null,"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,434700,434700,171000,31151,0,0,31151,31151,434700,434700,434700,434700,0,0,171000,171000,31150.4,0,0,31150.4,31150.4,31150.4,{"$error":"#REF!"},0,31150.4,0,0,0,31150.4]
[{"$nulls":16},"на другом месту",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"91894860423","91894860423","800423",null,"860","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},434700,434700,120500,31151,null,null,31151,31151,434700,434700,434700,434700,0,null,120500,120500,31150.4,null,null,31150.4,31150.4,31150.4,{"$error":"#REF!"},null,31150.4,null,null,null,31150.4,0.9999807389810922,{"$nulls":4},423000]
[{"$nulls":5},"91894860426","91894860426","800426",null,"860","426",{"$nulls":4},426000,"Материјал",{"$nulls":4},0,0,50500,0,null,null,0,0,0,0,0,0,0,null,50500,50500,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":16},"Извори финансирања за 0602-П6:",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":15},"01","Приходи из буџета",0,null,0,0,434700,434700,171000,31151,0,0,31151,31151,434700,434700,434700,434700,0,0,171000,171000,31150.4,0,0,31150.4,31150.4,31150.4,{"$error":"#REF!"},0,31150.4,0,0,0,31150.4,0.9999807389810922,{"$nulls":4},"01"]
[{"$nulls":6},"0602-6",{"$nulls":9},"Пројекат 0602-П6:",0,null,0,0,434700,434700,171000,31151,0,0,31151,31151,434700,434700,434700,434700,0,0,171000,171000,31150.4,0,0,31150.4,31150.4,31150.4,{"$error":"#REF!"},0,31150.4,0,0,0,31150.4,0.9999807389810922]
[{"$nulls":5},"0602-П7","0602-П7",{"$nulls":6},17,4,null,"Израда монографије општине Крупањ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},860,null,null,null,"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,384000,0,384000,0,0,384000,384000,384000,384000,0,384000,0,384000,384000,0,384000,0,0,384000,384000,384000,384000,{"$error":"#REF!"},0,384000,0,0,0,384000]
[{"$nulls":16},"на другом месту",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"91894860423","91894860423","800423",null,"860","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},384000,0,384000,null,null,384000,384000,384000,384000,0,384000,0,384000,384000,null,384000,0,null,384000,384000,384000,384000,{"$error":"#REF!"},null,384000,null,null,null,384000,1,{"$nulls":4},423000]
[{"$nulls":5},"91894860426","91894860426","800426",null,"860","426",{"$nulls":4},426000,"Материјал",{"$nulls":5},0,0,0,null,null,0,0,null,0,null,0,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":16},"Извори финансирања за 0602-П7:",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":15},"01","Приходи из буџета",0,null,0,0,384000,0,384000,0,0,384000,384000,384000,384000,0,384000,0,384000,384000,0,384000,0,0,384000,384000,384000,384000,{"$error":"#REF!"},0,384000,null,null,null,384000,1,{"$nulls":4},"01"]
[{"$nulls":6},"0602-7",{"$nulls":9},"Пројекат 0602-П7:",0,null,0,0,384000,0,384000,0,0,384000,384000,384000,384000,0,384000,0,384000,384000,0,384000,0,0,384000,384000,384000,384000,{"$error":"#REF!"},0,384000,null,null,null,384000,1]
[{"$nulls":5},"0602-П8","0602-П8",{"$nulls":6},17,5,null,"Обележавање Дана Устанка у II Светском рату",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},860,null,null,null,"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,0,0,42500,38002,0,0,38002,38002,0,0,0,0,0,0,42500,42500,38001.48,0,0,38001.48,38001.48,38001.48,{"$error":"#REF!"},0,38001.48,0,0,0,38001.48]
[{"$nulls":16},"на другом месту",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"91894860423","91894860423","800423",null,"860","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},0,0,37500,38002,null,null,38002,38002,0,0,0,0,0,null,37500,37500,38001.48,null,null,38001.48,38001.48,38001.48,{"$error":"#REF!"},null,38001.48,null,null,null,38001.48,0.9999863165096575,{"$nulls":4},423000]
[{"$nulls":5},"91894860426","91894860426","800426",null,"860","426",{"$nulls":4},426000,"Материјал",{"$nulls":4},0,0,5000,0,null,null,0,0,0,0,0,0,0,null,5000,5000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":16},"Извори финансирања за 0602-П8:",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":15},"01","Приходи из буџета",0,null,0,0,0,0,42500,38002,0,0,38002,38002,0,0,0,0,0,0,42500,42500,38001.48,0,0,38001.48,38001.48,38001.48,{"$error":"#REF!"},0,38001.48,null,null,null,38001.48,0.9999863165096575,{"$nulls":4},"01"]
[{"$nulls":6},"0602-8",{"$nulls":9},"Пројекат 0602-П8:",0,null,0,0,0,0,42500,38002,0,0,38002,38002,0,0,0,0,0,0,42500,42500,38001.48,0,0,38001.48,38001.48,38001.48,{"$error":"#REF!"},0,38001.48,null,null,null,38001.48,0.9999863165096575]
[{"$nulls":5},"0602-П9","0602-П9",{"$nulls":6},17,6,null,"Обележавање Годишњице битке на Мачковом Камену",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},860,null,null,null,"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,42500,42277.53,42500,3500,0,0,3500,3500,42500,42277.53,42500,42277.53,222.47000000000116,0,42500,42500,3500,0,0,3500,3500,3500,{"$error":"#REF!"},0,3500,0,0,0,3500]
[{"$nulls":16},"на другом месту",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"91894860423","91894860423","800423",null,"860","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},42500,42277.53,37500,3500,null,null,3500,3500,42500,42277.53,42500,42277.53,222.47000000000116,null,37500,37500,3500,null,null,3500,3500,3500,{"$error":"#REF!"},null,3500,null,null,null,3500,1,{"$nulls":4},423000]
[{"$nulls":5},"91894860426","91894860426","800426",null,"860","426",{"$nulls":4},426000,"Материјал",{"$nulls":4},0,0,5000,null,null,null,0,null,0,0,0,0,0,null,5000,5000,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":16},"Извори финансирања за 0602-П9:",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":15},"01","Приходи из буџета",0,null,0,0,42500,42277.53,42500,3500,0,0,3500,3500,42500,42277.53,42500,42277.53,222.47000000000116,0,42500,42500,3500,0,0,3500,3500,3500,{"$error":"#REF!"},0,3500,null,null,null,3500,1,{"$nulls":4},"01"]
[{"$nulls":6},"0602-9",{"$nulls":9},"Пројекат 0602-П9:",0,null,0,0,42500,42277.53,42500,3500,0,0,3500,3500,42500,42277.53,42500,42277.53,222.47000000000116,0,42500,42500,3500,0,0,3500,3500,3500,{"$error":"#REF!"},0,3500,null,null,null,3500,1]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 15:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",7319667,6771368,6100961,7174588,8000076.78,7077717.910000001,6894120,8152612.22,0,384000,8536612.219999999,8536612.219999999,8000076.78,6328360.24,8000076.78,7077717.910000001,922358.8699999992,384000,6510120,6894120,7698360.419999999,0,384000,8082360.42,8082360.419999999,8082360.419999999,{"$error":"#REF!"},0,8082360.419999999,0,0,0,8082360.419999999,0.9467878136790897]
[{"$nulls":16},"ПРОГРАМ 15:",7319667,6771368,6100961,7174588,8000076.78,7077717.910000001,6894120,8152612.22,0,384000,8536612.219999999,8536612.219999999,8000076.78,6328360.24,8000076.78,7077717.910000001,922358.8699999992,384000,6510120,6894120,7698360.419999999,0,384000,8082360.42,8082360.419999999,8082360.419999999,{"$error":"#REF!"},0,8082360.419999999,0,0,0,8082360.419999999,0.9467878136790897]
[{"$nulls":16},"Извори финансирања за Главу 91894:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",7319667,6771368,6100961,7174588,8000076.78,7077717.910000001,6894120,8152612.22,0,384000,8536612.219999999,8536612.219999999,8000076.78,6328360.24,8000076.78,7077717.910000001,922358.8699999992,384000,6510120,6894120,7698360.419999999,0,384000,8082360.42,8082360.419999999,8082360.419999999,{"$error":"#REF!"},0,8082360.419999999,0,0,0,8082360.419999999,0.9467878136790897]
[{"$nulls":16},"ГЛАВА 91894:",7319667,6771368,6100961,7174588,8000076.78,7077717.910000001,6894120,8152612.22,0,384000,8536612.219999999,8536612.219999999,8000076.78,6328360.24,8000076.78,7077717.910000001,922358.8699999992,384000,6510120,6894120,7698360.419999999,0,384000,8082360.42,8082360.419999999,8082360.419999999,{"$error":"#REF!"},0,8082360.419999999,0,0,0,8082360.419999999,0.9467878136790897]
[{"$nulls":16},"Извори финансирања за раздео 2:",{"$nulls":16},0,{"$nulls":19},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":16},"Приходи из буџета",7319667,6771368,6100961,7174588,8000076.78,7077717.910000001,6894120,8152612.22,0,384000,8536612.219999999,8536612.219999999,8000076.78,6328360.24,8000076.78,7077717.910000001,922358.8699999992,384000,6510120,6894120,7698360.419999999,0,384000,8082360.42,8082360.419999999,8082360.419999999,{"$error":"#REF!"},0,8082360.419999999,0,0,0,8082360.419999999,0.9467878136790897]
[{"$nulls":16},"Свега за раздео 2:",7319667,6771368,6100961,7174588,8000076.78,7077717.910000001,6894120,8152612.22,0,384000,8536612.219999999,8536612.219999999,8000076.78,6328360.24,8000076.78,7077717.910000001,922358.8699999992,384000,6510120,6894120,7698360.419999999,0,384000,8082360.42,8082360.419999999,8082360.419999999,{"$error":"#REF!"},0,8082360.419999999,0,0,0,8082360.419999999,0.9467878136790897]
[null,3,"3.1.",91895,{"$nulls":9},18,null,null,"ПРЕДСЕДНИК ОПШТИНЕ ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"0602","0602",{"$nulls":9},"ПРОГРАМ 15: ЛОКАЛНА САМОУПРАВА",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"3.1.1.",null,null,"0602-0001","0602-0001",{"$nulls":7},1,null,"функционисање локалне самоуправе и ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":16}," градских општина",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},111,null,null,null,"Извршни и законодавни органи,",14584248.333333334,14147166,15643135,16493900,11569860,10442126.4,10207689,12317432.09,0,0,12317432.09,12317432.09,11569860,9664891.77,11569860,10442126.4,1127733.5999999996,0,10207689,10207689,11307783.57,0,0,11307783.57,11307783.57,11307783.57,{"$error":"#REF!"},0,11307783.57,0,0,0,11307783.57]
[{"$nulls":5},"91895111411","91895111411","100411",null,"111","411",{"$nulls":4},411000,"Плате и додаци запослених",3085408,3079558,4179040,4320596,3694500,3376035.56,3402227,4830000,null,null,4830000,4830000,3694500,3118750.96,3694500,3376035.56,318464.43999999994,null,3402227,3402227,4209284.89,null,null,4209284.89,4209284.89,4209284.89,{"$error":"#REF!"},null,4209284.89,null,null,null,4209284.89,0.8714875548654244,{"$nulls":4},411000]
[{"$nulls":5},"91895111412","91895111412","100412",null,"111","412",{"$nulls":4},412000,"Социјални доприноси на терет послодавца",584271,551247,748050,784895,661500,604287.96,600471,869926,null,null,869926,869926,661500,550432.21,661500,604287.96,57212.04000000004,null,600471,600471,742944.63,null,null,742944.63,742944.63,742944.63,{"$error":"#REF!"},null,742944.63,null,null,null,742944.63,0.8540319866287477,{"$nulls":4},412000]
[{"$nulls":5},"91895111465112","91895111465112","100465",null,"111","465",{"$nulls":4},465112,"Остале текуће дотације по закону",null,null,39870,39870,484000,437428.3,444744,590000,null,null,590000,590000,484000,397399.92,484000,437428.3,46571.70000000001,null,444744,444744,547952.18,null,null,547952.18,547952.18,547952.18,{"$error":"#REF!"},null,547952.18,null,null,null,547952.18,0.9287325084745763]
[{"$nulls":5},"91895111414","91895111414","100414",null,"111","414",{"$nulls":4},414000,"Социјална давања запосленима-помоћи",{"$nulls":7},63214,null,null,63214,63214,{"$nulls":8},63214,null,null,63214,63214,63214,null,null,63214,null,null,null,63214,1]
[{"$nulls":5},"91895111421","91895111421","100421",null,"111","421",{"$nulls":4},421000,"Стални трошкови",488172,306235,363978,375448,325448,322184.97,225448,224169,null,null,224169,224169,325448,322184.97,325448,322184.97,3263.030000000028,null,225448,225448,175759.28,null,null,175759.28,175759.28,175759.28,{"$error":"#REF!"},null,175759.28,null,null,null,175759.28,0.7840481065624596,{"$nulls":4},421000]
[{"$nulls":5},"91895111421","91895111421","100421",null,"111","421",{"$nulls":4},421900,"Чланарина Заједници општина и градова              ",215724,127836,211952,211952,217412,217412,217412,217412,null,null,217412,217412,217412,217412,217412,217412,0,null,217412,217412,90964,null,null,90964,90964,90964,{"$error":"#REF!"},null,90964,null,null,null,90964,0.41839456883704673,{"$nulls":4},421900]
[{"$nulls":5},"91895111421","91895111421","100421",null,"111","421",{"$nulls":4},421000,"Учешће у финансирању Архива Шабац",{"$nulls":4},123000,0,123000,0,null,null,0,0,123000,0,123000,0,123000,null,123000,123000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"91895111422","91895111422","100422",null,"111","422",{"$nulls":4},422000,"Трошкови путовања",844937,827200,787442,821283,200000,131034,150000,149850,null,null,149850,149850,200000,130734,200000,131034,68966,null,150000,150000,133602,null,null,133602,133602,133602,{"$error":"#REF!"},null,133602,null,null,null,133602,0.8915715715715715,{"$nulls":4},422000]
[{"$nulls":5},"91895111423","91895111423","100423",null,"111","423",{"$nulls":4},423000,"Услуге по уговору",5906932,5895864,3840902,3912925,2524000,2124737.66,2315658,2644920.14,0,0,2644920.14,2644920.14,2524000,1900957.9300000002,2524000,2124737.66,399262.33999999985,null,2315658,2315658,2624594.87,null,null,2624594.87,2624594.87,2624594.87,{"$error":"#REF!"},0,2624594.87,0,0,0,2624594.87,0.9923153558806506,{"$nulls":4},423000]
[{"$nulls":16},"Услуге по уговору                                               ",3776126,3765058,2434951,2500000,1200000,1031659.19,1003658,1491747,null,null,1491747,1491747,1200000,873322.79,1200000,1031659.19,168340.81000000006,null,1003658,1003658,1489421.73,null,null,1489421.73,1489421.73,1489421.73,{"$error":"#REF!"},null,1489421.73,null,null,null,1489421.73,0.9984412437229637]
[{"$nulls":16},"Усл.израде екстерне ревизије заврш.рачуна за 2014. год. ",192000,192000,186000,192000,174000,174000,192000,192000,null,null,192000,192000,174000,174000,174000,174000,0,null,192000,192000,174000,null,null,174000,174000,174000,{"$error":"#REF!"},null,174000,null,null,null,174000,0.90625]
[{"$nulls":16},"Услуга одржавања сајта опстине",{"$nulls":6},200000,0,null,null,0,0,{"$nulls":4},0,null,200000,200000,0,null,null,null,0,0,null,null,0]
[{"$nulls":16},"Пријеми гостију и делегација и обележавње",1938806,1938806,1219951,1220925,1150000,919078.47,920000,961173.14,null,null,961173.14,961173.14,1150000,853635.14,1150000,919078.47,230921.53000000003,null,920000,920000,961173.14,null,null,961173.14,961173.14,961173.14,{"$error":"#REF!"},null,961173.14,null,null,null,961173.14,1]
[{"$nulls":16}," јубиларних датума - репрезентација",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0]
[{"$nulls":5},"91895111425","91895111425","100425",null,"111","425",{"$nulls":4},425000,"Текуће поправке и одржавање",658940,618003,675968,768180,440000,419223.93,468180,350000,null,null,350000,350000,440000,388823.93,440000,419223.93,20776.070000000007,null,468180,468180,348785.6,null,null,348785.6,348785.6,348785.6,{"$error":"#REF!"},null,348785.6,null,null,null,348785.6,0.9965302857142857,{"$nulls":4},425000]
[{"$nulls":5},"91895111426","91895111426","100426",null,"111","426",{"$nulls":4},426000,"Материјал",1766875,1766310,1645114,1645264,1200000,1159815.92,760549,1306261.95,null,null,1306261.95,1306261.95,1200000,1049070.75,1200000,1159815.92,40184.080000000075,null,760549,760549,1305382.08,null,null,1305382.08,1305382.08,1305382.08,{"$error":"#REF!"},null,1305382.08,null,null,null,1305382.08,0.9993264214731203,{"$nulls":4},426000]
[{"$nulls":5},"91895111482","91895111482","100480",null,"111","482",{"$nulls":4},482000,"Порези,обавезне таксе и казне",1032989.3333333333,974913,3150819,3613487,1700000,1649966.1,1500000,1071679,null,null,1071679,1071679,1700000,1589125.1,1700000,1649966.1,50033.89999999991,null,1500000,1500000,1065300.04,null,null,1065300.04,1065300.04,1065300.04,{"$error":"#REF!"},null,1065300.04,null,null,null,1065300.04,0.9940476952520297,{"$nulls":4},482000]
[{"$nulls":16},"Извори финансирања за активност 0602-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",14584248.333333334,14147166,15643135,16493900,11569860,10442126.4,10207689,12317432.09,0,0,12317432.09,12317432.09,11569860,9664891.77,11569860,10442126.4,1127733.5999999996,0,10207689,10207689,11307783.57,0,0,11307783.57,11307783.57,11307783.57,{"$error":"#REF!"},0,11307783.57,0,0,0,11307783.57,0.9180309245772347,{"$nulls":4},"01"]
[{"$nulls":6},"0602-0001",{"$nulls":9},"Активност 0602-0001:",14584248.333333334,14147166,15643135,16493900,11569860,10442126.4,10207689,10207689,0,0,12317432.09,12317432.09,11569860,9664891.77,11569860,10442126.4,1127733.5999999996,0,10207689,10207689,11307783.57,0,0,11307783.57,11307783.57,11307783.57,{"$error":"#REF!"},0,11307783.57,0,0,0,11307783.57,0.9180309245772347]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 15:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",14584248.333333334,14147166,15643135,16493900,11569860,10442126.4,10207689,12317432.09,0,0,12317432.09,12317432.09,11569860,9664891.77,11569860,10442126.4,1127733.5999999996,0,10207689,10207689,11307783.57,0,0,11307783.57,11307783.57,11307783.57,{"$error":"#REF!"},0,11307783.57,0,0,0,11307783.57,0.9180309245772347]
[{"$nulls":16},"ПРОГРАМ 15:",14584248.333333334,14147166,15643135,16493900,11569860,10442126.4,10207689,12317432.09,0,0,12317432.09,12317432.09,11569860,9664891.77,11569860,10442126.4,1127733.5999999996,0,10207689,10207689,11307783.57,0,0,11307783.57,11307783.57,11307783.57,{"$error":"#REF!"},0,11307783.57,0,0,0,11307783.57,0.9180309245772347]
[{"$nulls":16},"Извори финансирања за главу 91895:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",14584248.333333334,14147166,15643135,16493900,11569860,10442126.4,10207689,12317432.09,0,0,12317432.09,12317432.09,11569860,9664891.77,11569860,10442126.4,1127733.5999999996,0,10207689,10207689,11307783.57,0,0,11307783.57,11307783.57,11307783.57,{"$error":"#REF!"},0,11307783.57,0,0,0,11307783.57,0.9180309245772347]
[{"$nulls":16},"ГЛАВА 91895:",14584248.333333334,14147166,15643135,16493900,11569860,10442126.4,10207689,12317432.09,0,0,12317432.09,12317432.09,11569860,9664891.77,11569860,10442126.4,1127733.5999999996,0,10207689,10207689,11307783.57,0,0,11307783.57,11307783.57,11307783.57,{"$error":"#REF!"},0,11307783.57,0,0,0,11307783.57,0.9180309245772347]
[{"$nulls":16},"Извори финансирања за раздео 3:",{"$nulls":16},0,{"$nulls":19},0,0]
[{"$nulls":16},"Приходи из буџета",14584248.333333334,14147166,15643135,16493900,11569860,10442126.4,10207689,12317432.09,0,0,12317432.09,12317432.09,11569860,9664891.77,11569860,10442126.4,1127733.5999999996,0,10207689,10207689,11307783.57,0,0,11307783.57,11307783.57,11307783.57,{"$error":"#REF!"},0,11307783.57,0,0,0,11307783.57,0.9180309245772347]
[{"$nulls":16},"Свега за раздео 3:",14584248.333333334,14147166,15643135,16493900,11569860,10442126.4,10207689,12317432.09,0,0,12317432.09,12317432.09,11569860,9664891.77,11569860,10442126.4,1127733.5999999996,0,10207689,10207689,11307783.57,0,0,11307783.57,11307783.57,11307783.57,{"$error":"#REF!"},0,11307783.57,0,0,0,11307783.57,0.9180309245772347]
[null,4,"4.1.",91896,{"$nulls":9},19,null,null,"ОПШТИНСКО ВЕЋЕ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"0602","0602",{"$nulls":9},"ПРОГРАМ 15: ЛОКАЛНА САМОУПРАВА",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"4.1.1.",null,null,"0602-0001","0602-0001",{"$nulls":7},1,null,"функционисање локалне самоуправе и ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":16}," градских општина",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},111,null,null,null,"Извршни и законодавни органи,",0,0,0,0,1000000,987840,675000,892000,0,0,892000,892000,1000000,831672.37,1000000,987840,12160,0,675000,675000,889929.69,0,0,889929.69,889929.69,889929.69,{"$error":"#REF!"},0,889929.69,0,0,0,889929.69]
[{"$nulls":5},"91896111422","91896111422","100422",null,"111","422",{"$nulls":4},422000,"Трошкови путовања",{"$nulls":4},1000000,987840,675000,892000,null,null,892000,892000,1000000,831672.37,1000000,987840,12160,null,675000,675000,889929.69,null,null,889929.69,889929.69,889929.69,{"$error":"#REF!"},null,889929.69,null,null,null,889929.69,0.9976790246636771,{"$nulls":4},422000]
[{"$nulls":5},"91896111423","91896111423","100423",null,"111","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},0,0,0,0,null,null,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":5},"91896111426","91896111426","100426",null,"111","426",{"$nulls":4},426000,"Материјал",{"$nulls":4},0,0,0,0,null,null,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":16},"Извори финансирања за активност 0602-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,1000000,987840,675000,892000,0,0,892000,892000,1000000,831672.37,1000000,987840,12160,0,675000,675000,889929.69,0,0,889929.69,889929.69,889929.69,{"$error":"#REF!"},0,889929.69,0,0,0,889929.69,0.9976790246636771,{"$nulls":4},"01"]
[{"$nulls":6},"0602-0001",{"$nulls":9},"Активност 0602-0001:",0,0,0,0,1000000,987840,675000,892000,0,0,892000,892000,1000000,831672.37,1000000,987840,12160,0,675000,675000,889929.69,0,0,889929.69,889929.69,889929.69,{"$error":"#REF!"},0,889929.69,0,0,0,889929.69,0.9976790246636771]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 15:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",0,0,0,0,1000000,987840,675000,892000,0,0,892000,892000,1000000,831672.37,1000000,987840,12160,0,675000,675000,889929.69,0,0,889929.69,889929.69,889929.69,{"$error":"#REF!"},0,889929.69,0,0,0,889929.69,0.9976790246636771]
[{"$nulls":16},"ПРОГРАМ 15:",0,0,0,0,1000000,987840,675000,892000,0,0,892000,892000,1000000,831672.37,1000000,987840,12160,0,675000,675000,889929.69,0,0,889929.69,889929.69,889929.69,{"$error":"#REF!"},0,889929.69,0,0,0,889929.69,0.9976790246636771]
[{"$nulls":16},"Извори финансирања за главу 91896:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",0,0,0,0,1000000,987840,675000,892000,0,0,892000,892000,1000000,831672.37,1000000,987840,12160,0,675000,675000,889929.69,0,0,889929.69,889929.69,889929.69,{"$error":"#REF!"},0,889929.69,0,0,0,889929.69,0.9976790246636771]
[{"$nulls":16},"ГЛАВА 91896:",0,0,0,0,1000000,987840,675000,892000,0,0,892000,892000,1000000,831672.37,1000000,987840,12160,0,675000,675000,889929.69,0,0,889929.69,889929.69,889929.69,{"$error":"#REF!"},0,889929.69,0,0,0,889929.69,0.9976790246636771]
[null,4,"4.1.2.",70123,null,"0602-0001","0602-0010",{"$nulls":6},19,2,null,"функционисање локалне самоуправе и ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":16}," градских општина",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},160,null,null,null,"Опште јавне услуге које нису ",1113121,0,0,3656028,1237790,0,11039827,1784339.52,0,0,1784339.52,1784339.52,1237790,0,1237790,0,1237790,0,11039827,11039827,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":16},"класификоване на другом месту",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"91896160499110","91896160499110","1004991",null,"160","499",{"$nulls":4},499110,"Стална буџетска резерва",1113121,null,null,1126785,1237790,0,2207965,1763374.16,null,null,1763374.16,1763374.16,1237790,0,1237790,0,1237790,null,2207965,2207965,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,null,null,null,1318470,{"$error":"#REF!"},499110]
[{"$nulls":5},"91896160499120","91896160499120","1004992",null,"160","499",{"$nulls":4},499120,"Текућа буџетска резерва",null,null,null,2529243,null,0,8831862,20965.36,null,null,20965.36,20965.36,null,0,null,0,0,null,8831862,8831862,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,null,null,null,3360470,{"$error":"#REF!"},499120]
[{"$nulls":16},"Извори финансирања за активност 0602-0010:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",1113121,0,0,3656028,1237790,0,11039827,1784339.52,0,0,1784339.52,1784339.52,1237790,0,1237790,0,1237790,0,11039827,11039827,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0602-0010",{"$nulls":9},"Активност 0602-0010:",1113121,0,0,3656028,1237790,0,11039827,1784339.52,0,0,1784339.52,1784339.52,1237790,0,1237790,0,1237790,0,11039827,11039827,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 15:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",1113121,0,0,3656028,1237790,0,11039827,1784339.52,0,0,1784339.52,1784339.52,1237790,0,1237790,0,1237790,0,11039827,11039827,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":16},"ПРОГРАМ 15:",1113121,0,0,3656028,1237790,0,11039827,1784339.52,0,0,1784339.52,1784339.52,1237790,0,1237790,0,1237790,0,11039827,11039827,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":16},"Извори финансирања за главу 70123:",{"$nulls":16},0,{"$nulls":19},4678940,{"$error":"#REF!"}]
[{"$nulls":16},"Приходи из буџета",1113121,0,0,3656028,1237790,0,11039827,1784339.52,0,0,1784339.52,1784339.52,1237790,0,1237790,0,1237790,0,11039827,11039827,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":16},"ГЛАВА 70123:",1113121,0,0,3656028,1237790,0,11039827,1784339.52,0,0,1784339.52,1784339.52,1237790,0,1237790,0,1237790,0,11039827,11039827,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":16},"Извори финансирања за раздео 4:",{"$nulls":16},0,{"$nulls":19},0,0]
[{"$nulls":16},"Приходи из буџета",1113121,0,0,3656028,2237790,987840,11714827,2676339.52,0,0,2676339.52,2676339.52,2237790,831672.37,2237790,987840,1249950,0,11714827,11714827,889929.69,0,0,889929.69,889929.69,889929.69,{"$error":"#REF!"},0,889929.69,0,0,0,889929.69,0.3325174864211548]
[{"$nulls":16},"Свега за раздео 4:",1113121,0,0,3656028,2237790,987840,11714827,2676339.52,0,0,2676339.52,2676339.52,2237790,831672.37,2237790,987840,1249950,0,11714827,11714827,889929.69,0,0,889929.69,889929.69,889929.69,{"$error":"#REF!"},0,889929.69,0,0,0,889929.69,0.3325174864211548]
[null,5,"5.1.","05477",{"$nulls":9},20,null,null,"ОПШТИНСКО ПРАВОБРАНИЛАШТВО",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"0602","0602",{"$nulls":9},"ПРОГРАМ 15: ЛОКАЛНА САМОУПРАВА",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"5.1.1.",null,null,"0602-0004","0602-0004",{"$nulls":7},1,null,"Општинско јавно правобранилаштво",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},330,null,null,null,"Судови",348230,348230,604585,611565,1246295,1215020.83,1240581,1209736,0,0,1209736,1209736,1246295,1113662.05,1246295,1215020.83,31274.169999999925,0,1240581,1240581,1219487.3499999999,0,0,1219487.3499999999,1219487.3499999999,1219487.3499999999,{"$error":"#REF!"},0,1219487.3499999999,0,0,0,1219487.3499999999]
[{"$nulls":5},"05477330411","05477330411","300411",null,"330","411",{"$nulls":4},411000,"Плате и додаци запослених",295361,295361,500797,506537,927000,923616.33,923352,923352,null,null,923352,923352,927000,846405.99,927000,923616.33,3383.670000000042,null,923352,923352,929024.69,null,null,929024.69,929024.69,929024.69,{"$error":"#REF!"},null,929024.69,null,null,null,929024.69,1.0061435833788197,{"$nulls":4},411000]
[{"$nulls":5},"05477330412","05477330412","300412",null,"330","412",{"$nulls":4},412000,"Социјални доприноси на терет послодавца",52869,52869,89642,90882,166770,165323.47,165276,165276,null,null,165276,165276,166770,151503.05,166770,165323.47,1446.5299999999988,null,165276,165276,166286.27,null,null,166286.27,166286.27,166286.27,{"$error":"#REF!"},null,166286.27,null,null,null,166286.27,1.0061126237324234,{"$nulls":4},412000]
[{"$nulls":5},"05477330465112","05477330465112","300465",null,"330","465",{"$nulls":4},465112,"Остале текуће дотације по закону",null,null,10246,10246,121530,119591.03,120958,120958,null,null,120958,120958,121530,109263.01,121530,119591.03,1938.9700000000012,null,120958,120958,124026.39,null,null,124026.39,124026.39,124026.39,{"$error":"#REF!"},null,124026.39,null,null,null,124026.39,1.0253674002546338,{"$nulls":4},416000]
[{"$nulls":5},"05477330422","05477330422","300422",null,"330","422",{"$nulls":4},422000,"Трошкови путовања",{"$nulls":4},20995,6490,20995,150,null,null,150,150,20995,6490,20995,6490,14505,null,20995,20995,150,null,null,150,150,150,{"$error":"#REF!"},null,150,null,null,null,150,1,{"$nulls":4},422000]
[{"$nulls":5},"05477330423","05477330423","300423",null,"330","426",{"$nulls":4},426000,"Материјал",null,null,3900,3900,10000,0,10000,0,null,null,0,0,10000,0,10000,0,10000,null,10000,10000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":16},"Извори финансирања за активност 0602-0004:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",348230,348230,604585,611565,1246295,1215020.83,1240581,1209736,0,0,1209736,1209736,1246295,1113662.05,1246295,1215020.83,31274.169999999925,0,1240581,1240581,1219487.3499999999,0,0,1219487.3499999999,1219487.3499999999,1219487.3499999999,{"$error":"#REF!"},0,1219487.3499999999,0,0,0,1219487.3499999999,1.008060725645926,{"$nulls":4},"01"]
[{"$nulls":6},"0602-0004",{"$nulls":9},"Активност 0602-0004:",348230,348230,604585,611565,1246295,1215020.83,1240581,1209736,0,0,1209736,1209736,1246295,1113662.05,1246295,1215020.83,31274.169999999925,0,1240581,1240581,1219487.3499999999,0,0,1219487.3499999999,1219487.3499999999,1219487.3499999999,{"$error":"#REF!"},0,1219487.3499999999,0,0,0,1219487.3499999999,1.008060725645926]
[null,null,"5.1.2.",null,null,"0602-0001","0602-0001",{"$nulls":6},20,2,null,"функционисање локалне самоуправе и ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":16},"градских општина",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},160,null,null,null,"Опште јавне услуге некласификоване",10929318,10764914,5736154,7968722,7692008,7304719,6650552,5701000,0,0,5701000,5701000,7692008,6278248.800000001,7692008,7304719,387289,0,6650552,6650552,4993708.779999999,0,0,4993708.779999999,4993708.779999999,4993708.779999999,{"$error":"#REF!"},0,4993708.779999999,0,0,0,4993708.779999999]
[{"$nulls":16},"на другом месту",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"05477160423","05477160423","100423",null,"160","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},50000,0,50000,null,null,null,0,0,50000,0,50000,0,50000,null,50000,50000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"05477160483","05477160483","100480",null,"160","483",{"$nulls":4},483000,"Новчане казне и пенали по решењу",9195696,9136623,4404543,6500000,5779246,5485244,5000000,3500000,0,0,3500000,3500000,5779246,4986265.69,5779246,5485244,294002,0,5000000,5000000,2841709.69,0,0,2841709.69,2841709.69,2841709.69,{"$error":"#REF!"},0,2841709.69,0,0,0,2841709.69,0.8119170542857143,{"$nulls":4},483000]
[{"$nulls":16},"судова и судских тела",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":16},"Отплата обавеза за враћање земље из ПЗФ                 ",9195696,9136623,4404543,6500000,5779246,5485244,5000000,3500000,null,null,3500000,3500000,5779246,4986265.69,5779246,5485244,294002,null,5000000,5000000,2841709.69,null,null,2841709.69,2841709.69,2841709.69,{"$error":"#REF!"},null,2841709.69,null,null,0,2841709.69,0.8119170542857143]
[{"$nulls":5},"05477160484","05477160484","100480",null,"160","484",{"$nulls":4},484000,"Накн. штете за повреде или штету насталу",1733622,1628291,1331611,1468722,1862762,1819475,1600552,2201000,0,0,2201000,2201000,1862762,1291983.11,1862762,1819475,43287,0,1600552,1600552,2151999.09,0,0,2151999.09,2151999.09,2151999.09,{"$error":"#REF!"},0,2151999.09,0,0,0,2151999.09,0.9777369786460699,{"$nulls":4},484000]
[{"$nulls":16},"услед елементарних непогода или других",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":16},"природних узрока",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":16},"Накнада штете у вези комасације                                       ",100552,2431,4515,100552,10552,0,100552,1000,null,null,1000,1000,10552,0,10552,0,10552,null,100552,100552,854.8,null,null,854.8,854.8,854.8,{"$error":"#REF!"},null,854.8,null,null,0,854.8,0.8548]
[{"$nulls":16},"Штете од дивљачи-уједи паса",1633070,1625860,1327096,1368170,1852210,1819475,1500000,2200000,null,null,2200000,2200000,1852210,1291983.11,1852210,1819475,32735,null,1500000,1500000,2151144.29,null,null,2151144.29,2151144.29,2151144.29,{"$error":"#REF!"},null,2151144.29,null,null,0,2151144.29,0.9777928590909091]
[{"$nulls":16},"Извори финансирања за активност 0602-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",10929318,10764914,5736154,7968722,7692008,7304719,6650552,5701000,0,0,5701000,5701000,7692008,6278248.800000001,7692008,7304719,387289,0,6650552,6650552,4993708.779999999,0,0,4993708.779999999,4993708.779999999,4993708.779999999,{"$error":"#REF!"},0,4993708.779999999,0,0,0,4993708.779999999,0.8759355867391685,{"$nulls":4},"01"]
[{"$nulls":6},"0602-0001",{"$nulls":9},"Активност 0602-0001:",10929318,10764914,5736154,7968722,7692008,7304719,6650552,5701000,0,0,5701000,5701000,7692008,6278248.800000001,7692008,7304719,387289,0,6650552,6650552,4993708.779999999,0,0,4993708.779999999,4993708.779999999,4993708.779999999,{"$error":"#REF!"},0,4993708.779999999,0,0,0,4993708.779999999,0.8759355867391685]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 15:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",11277548,11113144,6340739,8580287,8938303,8519739.83,7891133,6910736,0,0,6910736,6910736,8938303,7391910.850000001,8938303,8519739.83,418563.1699999999,0,7891133,7891133,6213196.129999999,0,0,6213196.129999999,6213196.129999999,6213196.129999999,{"$error":"#REF!"},0,6213196.129999999,0,0,0,6213196.129999999,0.8990643152914536]
[{"$nulls":16},"ПРОГРАМ 15:",11277548,11113144,6340739,8580287,8938303,8519739.83,7891133,6910736,0,0,6910736,6910736,8938303,7391910.850000001,8938303,8519739.83,418563.1699999999,0,7891133,7891133,6213196.129999999,0,0,6213196.129999999,6213196.129999999,6213196.129999999,{"$error":"#REF!"},0,6213196.129999999,0,0,0,6213196.129999999,0.8990643152914536]
[{"$nulls":16},"Извори финансирања за главу 05477:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",11277548,11113144,6340739,8580287,8938303,8519739.83,7891133,6910736,0,0,6910736,6910736,8938303,7391910.850000001,8938303,8519739.83,418563.1699999999,0,7891133,7891133,6213196.129999999,0,0,6213196.129999999,6213196.129999999,6213196.129999999,{"$error":"#REF!"},0,6213196.129999999,0,0,0,6213196.129999999,0.8990643152914536]
[{"$nulls":16},"ГЛАВА 05477:",11277548,11113144,6340739,8580287,8938303,8519739.83,7891133,6910736,0,0,6910736,6910736,8938303,7391910.850000001,8938303,8519739.83,418563.1699999999,0,7891133,7891133,6213196.129999999,0,0,6213196.129999999,6213196.129999999,6213196.129999999,{"$error":"#REF!"},0,6213196.129999999,0,0,0,6213196.129999999,0.8990643152914536]
[{"$nulls":16},"Извори финансирања за раздео 5:",{"$nulls":16},0,{"$nulls":19},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":16},"Приходи из буџета",11277548,11113144,6340739,8580287,8938303,8519739.83,7891133,6910736,0,0,6910736,6910736,8938303,7391910.850000001,8938303,8519739.83,418563.1699999999,0,7891133,7891133,6213196.129999999,0,0,6213196.129999999,6213196.129999999,6213196.129999999,{"$error":"#REF!"},0,6213196.129999999,0,0,0,6213196.129999999,0.8990643152914536]
[{"$nulls":16},"Свега за раздео 5:",11277548,11113144,6340739,8580287,8938303,8519739.83,7891133,6910736,0,0,6910736,6910736,8938303,7391910.850000001,8938303,8519739.83,418563.1699999999,0,7891133,7891133,6213196.129999999,0,0,6213196.129999999,6213196.129999999,6213196.129999999,{"$error":"#REF!"},0,6213196.129999999,0,0,0,6213196.129999999,0.8990643152914536]
[null,6,null,"05476",{"$nulls":9},21,null,null,"ОПШТИНСКА УПРАВА",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.1.",null,null,"0602","0602",{"$nulls":9},"ПРОГРАМ 15: ЛОКАЛНА САМОУПРАВА",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.1.1.",null,null,"0602-0001","0602-0001",{"$nulls":7},1,null,"функционисање локалне самоуправе и градских општина",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},130,null,null,null,"Опште услуге",50021021.333333336,47713031,45515156,47829598,46330161.28,42613439.519999996,44129273,43234974.78,0,835333,44070307.78,44070307.78,46330161.28,39005565.00000001,46330161.28,42613439.519999996,3716721.7600000054,835333,43293940,44129273,41277401.85999999,0,0,41277401.85999999,41277401.85999999,41277401.85999999,{"$error":"#REF!"},0,41277401.85999999,0,0,0,41277401.85999999]
[{"$nulls":5},"05476130411","05476130411","100411",null,"130","411",{"$nulls":4},411000,"Плате и додаци запослених",33557908,32638305,31024760,31469137,27535468,26635631.04,25761994,25761994,null,null,25761994,25761994,27535468,24345528.21,27535468,26635631.04,899836.9600000009,null,25761994,25761994,25232653.69,null,null,25232653.69,25232653.69,25232653.69,{"$error":"#REF!"},null,25232653.69,null,null,null,25232653.69,0.9794526654264418,{"$nulls":4},411000]
[{"$nulls":5},"05476130412","05476130412","100412",null,"130","412",{"$nulls":4},412000,"Социјални доприноси на терет послодавца",6006899,5842055,5560856,5758911,5042494,4753615.07,4596302,4596302,null,null,4596302,4596302,5042494,4343584.93,5042494,4753615.07,288878.9299999997,null,4596302,4596302,4492185.35,null,null,4492185.35,4492185.35,4492185.35,{"$error":"#REF!"},null,4492185.35,null,null,null,4492185.35,0.9773477352010376,{"$nulls":4},412000]
[{"$nulls":5},"05476130465112","05476130465112","100465",null,"130","465",{"$nulls":4},465112,"Остале текуће дотације по закону",null,null,283990,283990,3712590,3305008.47,3218103,3218103,null,null,3218103,3218103,3712590,3027854.24,3712590,3305008.47,407581.5299999998,null,3218103,3218103,3216152.09,null,null,3216152.09,3216152.09,3216152.09,{"$error":"#REF!"},null,3216152.09,null,null,null,3216152.09,0.9993937701807555]
[{"$nulls":5},"05476130414","05476130414","100414",null,"130","414",{"$nulls":4},414312,"Отпремнине у случају отпуштања с посла",{"$nulls":4},835333,0,1774238,938905,null,835333,1774238,1774238,835333,0,835333,0,835333,835333,938905,1774238,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,0]
[{"$nulls":5},"05476130414","05476130414","100414",null,"130","414",{"$nulls":4},414000,"Социјална давања запосленима ",1639995,1102365,1197461,1535606,1198514,495139.44,1631844,630276,null,null,630276,630276,1198514,465475.44,1198514,495139.44,703374.56,null,1631844,1631844,502146,null,null,502146,502146,502146,{"$error":"#REF!"},0,502146,0,0,0,502146,0.7967081088285132,{"$nulls":4},414000]
[{"$nulls":16}," - Отпремнине",526389,526389,969600,937000,518238,0,518238,150000,null,null,150000,150000,518238,0,518238,0,518238,null,518238,518238,141526,null,null,141526,141526,141526,{"$error":"#REF!"},null,141526,null,null,null,141526,0.9435066666666667]
[{"$nulls":16}," - Помоћи",733330,354344,69700,218330,300000,231642,733330,100000,null,null,100000,100000,300000,231642,300000,231642,68358,null,733330,733330,64000,null,null,64000,64000,64000,{"$error":"#REF!"},null,64000,null,null,null,64000,0.64]
[{"$nulls":16}," - Испл.накн.за време одсус.са посла",50276,null,10450,50276,50276,0,50276,50276,null,null,50276,50276,50276,0,50276,0,50276,null,50276,50276,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,0]
[{"$nulls":16}," - Помоћ у медиц.лечењу             ",300000,204832,130911,300000,300000,233833.44,300000,300000,null,null,300000,300000,300000,233833.44,300000,233833.44,66166.56,null,300000,300000,266620,null,null,266620,266620,266620,{"$error":"#REF!"},null,266620,null,null,null,266620,0.8887333333333334]
[{"$nulls":16}," - Поклони за децу запослених     ",30000,16800,16800,30000,30000,29664,30000,30000,null,null,30000,30000,30000,0,30000,29664,336,null,30000,30000,30000,null,null,30000,30000,30000,{"$error":"#REF!"},null,30000,null,null,null,30000,1]
[{"$nulls":5},"05476130415","05476130415","100414",null,"130","415",{"$nulls":4},415000,"Накнада за запослене",271376,221727,218296,310579,310579,239749.71,310579,310579.84,null,null,310579.84,310579.84,310579,222227.04,310579,239749.71,70829.29000000001,null,310579,310579,228771.07,null,null,228771.07,228771.07,228771.07,{"$error":"#REF!"},null,228771.07,null,null,null,228771.07,0.7365934311769882,{"$nulls":4},415000]
[{"$nulls":5},"05476130415","05476130415","100414",null,"130","415",{"$nulls":4},415000,"Јубиларне награде",165163,165163,197774,197774,109999,109998.89,350000,414872.16,null,null,414872.16,414872.16,109999,109998.89,109999,109998.89,0.11000000000058208,null,350000,350000,414872.16,null,null,414872.16,414872.16,414872.16,{"$error":"#REF!"},null,414872.16,null,null,null,414872.16,1,{"$nulls":4},415000]
[{"$nulls":5},"05476130421","05476130421","100421",null,"130","421",{"$nulls":4},421000,"Стални трошкови",2500000,2330144,2570195,2643752,2818491,2744393.97,2000000,2696604.35,null,null,2696604.35,2696604.35,2818491,2547399.59,2818491,2744393.97,74097.0299999998,null,2000000,2000000,2690738.37,null,null,2690738.37,2690738.37,2690738.37,{"$error":"#REF!"},null,2690738.37,null,null,null,2690738.37,0.9978246790264208,{"$nulls":4},421000]
[{"$nulls":5},"05476130422","05476130422","100422",null,"130","422",{"$nulls":4},422000,"Трошкови путовања",579440,577043,484732,550000,907857.28,708182.28,643953,460157.81,null,null,460157.81,460157.81,907857.28,699092.28,907857.28,708182.28,199675,null,643953,643953,345023.57,null,null,345023.57,345023.57,345023.57,{"$error":"#REF!"},null,345023.57,null,null,null,345023.57,0.7497940108850918,{"$nulls":4},422000]
[{"$nulls":5},"05476130423","05476130423","100423",null,"130","423",{"$nulls":4},423000,"Услуге по уговору",1633487,1345459,1915490,2123506,1300000,1297134.9,1728625,2041848.62,null,null,2041848.62,2041848.62,1300000,1050567.93,1300000,1297134.9,2865.100000000093,null,1728625,1728625,2016525.88,null,null,2016525.88,2016525.88,2016525.88,{"$error":"#REF!"},null,2016525.88,null,null,null,2016525.88,0.9875981305607268,{"$nulls":4},423000]
[{"$nulls":5},"05476130423","05476130423","100423",null,"130","423",{"$nulls":4},423000,"Услуге по уговору - јавни радови",319417,319417,{"$nulls":4},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":5},"05476130425","05476130425","100425",null,"130","425",{"$nulls":4},425000,"Текуће поправке и одржавање",1097507,965787,352565,1097507,400000,396526.85,597507,399940,null,null,399940,399940,400000,396526.85,400000,396526.85,3473.1500000000233,null,597507,597507,397010,null,null,397010,397010,397010,{"$error":"#REF!"},null,397010,null,null,null,397010,0.9926739010851627,{"$nulls":4},425000]
[{"$nulls":5},"05476130426","05476130426","100426",null,"130","426",{"$nulls":4},426000,"Материјал",2190993.3333333335,2156562,1709037,1800000,2100000,1893563.9,1457292,1706556,null,null,1706556,1706556,2100000,1762814.6,2100000,1893563.9,206436.1000000001,null,1457292,1457292,1705420.68,null,null,1705420.68,1705420.68,1705420.68,{"$error":"#REF!"},null,1705420.68,null,null,null,1705420.68,0.9993347302989177,{"$nulls":4},426000]
[{"$nulls":5},"05476130482","05476130482","100480",null,"130","482",{"$nulls":4},482000,"Порези, обавезне таксе и казне наметнуте",58836,49004,null,58836,58836,34495,58836,58836,null,null,58836,58836,58836,34495,58836,34495,24341,null,58836,58836,35903,null,null,35903,35903,35903,{"$error":"#REF!"},null,35903,null,null,null,35903,0.6102216330138011,{"$nulls":4},482000]
[{"$nulls":16},"од једног нивоа власти другом",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0]
[{"$nulls":16},"Извори финансирања за активност 0602-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",50021021.333333336,47713031,45515156,47829598,46330161.28,42613439.519999996,44129273,43234974.78,0,835333,44070307.78,44070307.78,46330161.28,39005565.00000001,46330161.28,42613439.519999996,3716721.7600000054,835333,43293940,44129273,41277401.85999999,0,0,41277401.85999999,41277401.85999999,41277401.85999999,{"$error":"#REF!"},0,41277401.85999999,0,0,0,41277401.85999999,0.9366261308193657,{"$nulls":4},"01"]
[{"$nulls":6},"0602-0001",{"$nulls":9},"Активност 0602-0001:",50021021.333333336,47713031,45515156,47829598,46330161.28,42613439.519999996,44129273,43234974.78,0,835333,44070307.78,44070307.78,46330161.28,39005565.00000001,46330161.28,42613439.519999996,3716721.7600000054,835333,43293940,44129273,41277401.85999999,0,0,41277401.85999999,41277401.85999999,41277401.85999999,{"$error":"#REF!"},0,41277401.85999999,0,0,0,41277401.85999999,0.9366261308193657]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 15:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",50021021.333333336,47713031,45515156,47829598,46330161.28,42613439.519999996,44129273,43234974.78,0,835333,44070307.78,44070307.78,46330161.28,39005565.00000001,46330161.28,42613439.519999996,3716721.7600000054,835333,43293940,44129273,41277401.85999999,0,0,41277401.85999999,41277401.85999999,41277401.85999999,{"$error":"#REF!"},0,41277401.85999999,0,0,0,41277401.85999999,0.9366261308193657]
[{"$nulls":16},"ПРОГРАМ 15:",50021021.333333336,47713031,45515156,47829598,46330161.28,42613439.519999996,44129273,43234974.78,0,835333,44070307.78,44070307.78,46330161.28,39005565.00000001,46330161.28,42613439.519999996,3716721.7600000054,835333,43293940,44129273,41277401.85999999,0,0,41277401.85999999,41277401.85999999,41277401.85999999,{"$error":"#REF!"},0,41277401.85999999,0,0,0,41277401.85999999,0.9366261308193657]
[{"$nulls":16},"Извори финансирања за главу 05476:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",50021021.333333336,47713031,45515156,47829598,46330161.28,42613439.519999996,44129273,43234974.78,0,835333,44070307.78,44070307.78,46330161.28,39005565.00000001,46330161.28,42613439.519999996,3716721.7600000054,835333,43293940,44129273,41277401.85999999,0,0,41277401.85999999,41277401.85999999,41277401.85999999,{"$error":"#REF!"},0,41277401.85999999,0,0,0,41277401.85999999,0.9366261308193657]
[{"$nulls":16},"ГЛАВА 05476:",50021021.333333336,47713031,45515156,47829598,46330161.28,42613439.519999996,44129273,43234974.78,0,835333,44070307.78,44070307.78,46330161.28,39005565.00000001,46330161.28,42613439.519999996,3716721.7600000054,835333,43293940,44129273,41277401.85999999,0,0,41277401.85999999,41277401.85999999,41277401.85999999,{"$error":"#REF!"},0,41277401.85999999,0,0,0,41277401.85999999,0.9366261308193657]
[{"$nulls":16},"Извори финансирања за подраздео 6.1.:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",50021021.333333336,47713031,45515156,47829598,46330161.28,42613439.519999996,44129273,43234974.78,0,835333,44070307.78,44070307.78,46330161.28,39005565.00000001,46330161.28,42613439.519999996,3716721.7600000054,835333,43293940,44129273,41277401.85999999,0,0,41277401.85999999,41277401.85999999,41277401.85999999,{"$error":"#REF!"},0,41277401.85999999,0,0,0,41277401.85999999,0.9366261308193657]
[{"$nulls":16},"Свега за подраздео 6.1.:",50021021.333333336,47713031,45515156,47829598,46330161.28,42613439.519999996,44129273,43234974.78,0,835333,44070307.78,44070307.78,46330161.28,39005565.00000001,46330161.28,42613439.519999996,3716721.7600000054,835333,43293940,44129273,41277401.85999999,0,0,41277401.85999999,41277401.85999999,41277401.85999999,{"$error":"#REF!"},0,41277401.85999999,0,0,0,41277401.85999999,0.9366261308193657]
[null,6,null,70128,{"$nulls":9},22,null,null,"Остали економски односи",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.2.",null,null,"0602","0602",{"$nulls":9},"ПРОГРАМ 15: ЛОКАЛНА САМОУПРАВА",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.2.1.",null,null,"0602-0001","0602-0001",{"$nulls":9},"функционисање локалне самоуправе и градских општина",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},160,null,1,null,"Опште јавне услуге некласификоване",9473007,8091355,43000433,81130926,20308772.59,14549081.82,20229094,15106578,0,5144094,20250672,20250672,20308772.59,10686599.81,20308772.59,14549081.82,5759690.77,4859094,15370000,20229094,12302856.57,0,4733456.92,17036313.490000002,17036313.8,17036313.8,{"$error":"#REF!"},0,17036313.8,0,0,0,17036313.8]
[{"$nulls":16},"на другом месту",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"70128160421","0602-0001","100421",null,"160","421",{"$nulls":4},421000,"Трошкови платног промета                                                  ",2073007,2073007,679574,855911,620000,837602.52,850000,850000,null,null,850000,850000,620000,622306.13,620000,837602.52,-217602.52000000002,null,850000,850000,869130.29,null,null,869130.29,869130.29,869130.29,{"$error":"#REF!"},null,869130.29,null,null,null,869130.29,1.0225062235294118,{"$nulls":4},421000]
[{"$nulls":5},"70128160423","0602-0001","100423",null,"160","423",{"$nulls":4},423000,"Услуге Противградне заштите (стрелци)                                   ",1200000,1031551,1373263,1500000,1400000,1370591.52,1400000,1366678,null,null,1366678,1366678,1400000,1370591.52,1400000,1370591.52,29408.47999999998,null,1400000,1400000,1366677.28,null,null,1366677.28,1366677.28,1366677.28,{"$error":"#REF!"},null,1366677.28,null,null,null,1366677.28,1,{"$nulls":4},423000]
[{"$nulls":5},"70128160484","0602-0001","100480",null,"160","484",{"$nulls":4},484000,"Накн. штете за повреде или штету насталу",6200000,4986797,40947596,78775015,16888772.59,11893882.78,16879094,12889900,0,4994094,17883994,17883994,16888772.59,8246697.16,16888772.59,11893882.78,4994889.8100000005,3909094,12970000,16879094,10067049,0,4733456.92,14800505.92,14800506.23,14800506.23,{"$error":"#REF!"},0,14800506.23,0,0,0,14800506.23,0.8275839407013892,{"$nulls":4},484000]
[{"$nulls":16},"услед елементарних непогода или других",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":16},"природних узрока",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":16},"Санирање штета од елементарних непогода                ",6200000,4986797,31873006,68662998,0,null,9700000,7277000,null,2578000,9855000,9855000,0,4993061.98,0,null,0,null,9700000,9700000,7275423,null,2578000,9853423,9853423.07,9853423.07,{"$error":"#REF!"},null,9853423.07,null,null,null,9853423.07,0.9998399868087265]
[{"$nulls":16},"Санирање штета од елементарних непогода - Резерва",null,4986797,31873006,68662998,5249697,3388399.12,{"$nulls":6},5249697,325547.14,5249697,3388399.12,1861297.88,{"$nulls":11},0,null,null,null,0]
[{"$nulls":16},"Враћање река у речна корита",{"$nulls":4},2202000,2200980,{"$nulls":6},2202000,0,2202000,2200980,1020,{"$nulls":11},0,null,null,null,0]
[{"$nulls":16},"Израда планске и пројектне документације",null,0,0,{"$nulls":13},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":16}," - План детаљ.регулац.за изгр.дела пута Крупањ-Кржава",{"$nulls":16},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":16}," - Елаборат за мостове",{"$nulls":4},888000,888000,{"$nulls":6},888000,888000,888000,888000,0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":16}," - Израда пројект.докум.за обнову три моста",{"$nulls":16},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":16}," - Техничка контрола пројекта (мостови)",{"$nulls":16},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":16}," - Стручни надзор (мостови и клизишта)",{"$nulls":16},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":16},"Извођење радова",{"$nulls":4},3030000,1367254,1000000,null,null,1000000,1000000,1000000,3030000,0,3030000,1367254,1662746,1000000,null,1000000,0,null,895461.27,895461.27,895461.27,895461.27,null,null,895461.27,null,null,null,895461.27,0.89546127]
[{"$nulls":16},"Набавка камена",{"$nulls":4},470000,469560,{"$nulls":6},470000,0,470000,469560,440,{"$nulls":11},0,null,null,null,0]
[{"$nulls":16},"Снабдевање  грађана водом за пиће",{"$nulls":4},339981.66,339981.66,{"$nulls":6},339981.66,293528.04,339981.66,339981.66,0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":16},"Превент.зашт.од елемент.непог.-купов.протиград.ракета ",null,null,1447200,1600000,1930000,1546560,1600000,1470000,null,330000,1800000,1800000,1930000,1546560,1930000,1546560,383440,330000,1270000,1600000,1470000,null,330000,1800000,1800000,1800000,{"$error":"#REF!"},null,1800000,null,null,null,1800000,1]
[{"$nulls":16},"Санирање штета од елем.непог.-донац.од физ.и прав.лица",null,null,7232590,7512017,327303,200000,127303,649900,null,127303,777203,777203,327303,200000,327303,200000,127303,127303,null,127303,522597,null,127303,649900,649900,649900,{"$error":"#REF!"},null,649900,null,null,null,649900,0.8362036687969553]
[{"$nulls":16},"Санирање штета од елем.непог.-донац.од физ.и прав.лица (средства са девизног рачуна) - Изградња пешачког моста на месту порушеног на реци Кржави у ул. Вука Караџића у Крупњу",{"$nulls":4},556790.93,0,556791,null,null,556791,556791,556791,556790.93,0,556790.93,0,556790.93,556791,null,556791,0,null,400692.65,400692.65,400692.65,400692.65,null,null,400692.65,null,null,null,400692.65,0.7196464202905579]
[{"$nulls":16},"Спровођење Програма превентивних радова и мера за воде II реда и уређење водног режима земљишта према Оперативном плану за одбрану од поплава за воде  II реда за подручје Општине Крупањ за 2015. годину",null,null,394800,1000000,1895000,1493148,3895000,3493000,null,402000,3895000,3895000,1895000,0,1895000,1493148,401852,1895000,2000000,3895000,799029,null,402000,1201029,1201029.24,1201029.24,{"$error":"#REF!"},null,1201029.24,null,null,null,1201029.24,0.3083515378690629]
[{"$nulls":5},"70128160424","0602-0001","100424",null,"160","424",{"$nulls":4},424000,"Успостављање система Цивилне заштите",{"$nulls":4},100000,0,100000,null,null,100000,100000,100000,100000,0,100000,0,100000,100000,null,100000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,0]
[{"$nulls":5},"70128160541","0602-0001","100500",null,"160","541",{"$nulls":4},541100,"Трошкови експропријације и откуп земљишта",{"$nulls":4},1300000,447005,1000000,null,null,50000,50000,50000,1300000,447005,1300000,447005,852995,850000,150000,1000000,0,null,null,null,0,0,null,null,0,null,null,null,0,0]
[{"$nulls":16},"Фонд противпожарне заштите",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},320,22,2,null,"Услуге противпожарне заштите",332797,331177,332785,332797,332797,330979.5,332797,332797,0,9079,341876,341876,332797,301367.5,332797,330979.5,1817.5,0,332797,332797,340225.68,0,0,340225.68,340225.68,340225.68,{"$error":"#REF!"},0,340225.68,0,0,0,340225.68]
[{"$nulls":5},"70128320463","0602-0001","3004631",null,"320","463",{"$nulls":4},463000,"Донације и трансфери осталим",332797,331177,332785,332797,332797,330979.5,332797,332797,0,9079,341876,341876,332797,301367.5,332797,330979.5,1817.5,0,332797,332797,340225.68,0,0,340225.68,340225.68,340225.68,{"$error":"#REF!"},0,340225.68,0,0,0,340225.68,0.9951727526939592,{"$nulls":4},463000]
[{"$nulls":16},"нивоима власти",{"$nulls":16},0]
[{"$nulls":16},"Текуће донације и трансфери нивоу општина",332797,331177,332785,332797,332797,330979.5,332797,332797,null,9079,341876,341876,332797,301367.5,332797,330979.5,1817.5,null,332797,332797,340225.68,null,null,340225.68,340225.68,340225.68,{"$error":"#REF!"},null,340225.68,null,null,null,340225.68,0.9951727526939592]
[{"$nulls":16},"Извори финансирања за активност 0602-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",9805804,8422532,43333218,81463723,20641569.59,14880061.32,20561891,15439375,0,5153173,20592548,20592548,20641569.59,10987967.31,20641569.59,14880061.32,5761508.27,4859094,15702797,20561891,12643082.25,0,4733456.92,17376539.17,17376539.48,17376539.48,{"$error":"#REF!"},0,17376539.48,0,0,0,17376539.48,0.8438265862000176,{"$nulls":4},"01"]
[{"$nulls":16},"Активност 0602-0001:",9805804,8422532,43333218,81463723,20641569.59,14880061.32,20561891,15439375,0,5153173,20592548,20592548,20641569.59,10987967.31,20641569.59,14880061.32,5761508.27,4859094,15702797,20561891,12643082.25,0,4733456.92,17376539.17,17376539.48,17376539.48,{"$error":"#REF!"},0,17376539.48,0,0,0,17376539.48,0.8438265862000176]
[null,null,"6.2.2.",null,null,"0602-0003","0602-0003",{"$nulls":6},22,3,null,"Управљање јавним дугом",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},170,null,null,null,"Управљање јавним дугом",8000000,6426042,14936050,15600000,15290000,14630482.209999999,14000000,13964311.01,0,0,13964311.01,13964311.01,15290000,13511408.65,15290000,14630482.209999999,659517.790000001,0,14000000,14000000,13453678.030000001,0,0,13453678.030000001,13453678.030000001,13453678.030000001,{"$error":"#REF!"},0,13453678.030000001,0,0,0,13453678.030000001]
[{"$nulls":5},"70128170441","70128170441","100441",null,"170","441",{"$nulls":4},441000,"Отплата домаћих камата",5200000,3851572,3854635,4100000,3490000,3321066.6700000004,2700000,2693650.01,0,0,2693650.01,2693650.01,3490000,3080779.3200000003,3490000,3321066.6700000004,168933.3299999996,0,2700000,2700000,2565731.1900000004,0,0,2565731.1900000004,2565731.1900000004,2565731.1900000004,{"$error":"#REF!"},null,2565731.1900000004,null,null,null,2565731.1900000004,0.9525109722773526,{"$nulls":4},441000]
[{"$nulls":16},"Кредит Банка Интеса (индустријска зона)",5200000,3851572,null,null,3400000,3247520.74,2690000,2690000,null,null,2690000,2690000,3400000,3007233.39,3400000,3247520.74,152479.25999999978,null,2690000,2690000,2562081.2,null,null,2562081.2,2562081.2,2562081.2,{"$error":"#REF!"},null,2562081.2,null,null,null,2562081.2,0.9524465427509294]
[{"$nulls":16},"Кредит Фонда за развој РС (водовод Змајевац)",{"$nulls":4},90000,73545.93,10000,3650.01,null,null,3650.01,3650.01,90000,73545.93,90000,73545.93,16454.070000000007,null,10000,10000,3649.99,null,null,3649.99,3649.99,3649.99,{"$error":"#REF!"},null,3649.99,null,null,null,3649.99,0.9999945205629572]
[{"$nulls":5},"70128170611","70128170611","100611",null,"170","611",{"$nulls":4},611000,"Отлата главнице домаћим кредиторима",2800000,2574470,11081415,11500000,11800000,11309415.54,11300000,11270661,0,0,11270661,11270661,11800000,10430629.33,11800000,11309415.54,490584.4600000009,0,11300000,11300000,10887946.84,0,0,10887946.84,10887946.84,10887946.84,{"$error":"#REF!"},0,10887946.84,0,0,0,10887946.84,0.9660433261190271,{"$nulls":4},611000]
[{"$nulls":16},"Кредит Банка Интеса (индустријска зона)",2800000,2574470,null,null,10900000,10491355.92,11070000,11070000,null,null,11070000,11070000,10900000,9612569.71,10900000,10491355.92,408644.0800000001,null,11070000,11070000,10687286.28,null,null,10687286.28,10687286.28,10687286.28,{"$error":"#REF!"},null,10687286.28,null,null,null,10687286.28,0.9654278482384824]
[{"$nulls":16},"Кредит Фонда за развој РС (водовод Змајевац)",{"$nulls":4},900000,818059.62,230000,200661,null,null,200661,200661,900000,818059.62,900000,818059.62,81940.38,null,230000,230000,200660.56,null,null,200660.56,200660.56,200660.56,{"$error":"#REF!"},null,200660.56,null,null,null,200660.56,0.9999978072470485]
[{"$nulls":16},"Извори финансирања за активност 0602-0003:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",8000000,6426042,14936050,15600000,15290000,14630482.209999999,14000000,13964311.01,0,0,13964311.01,13964311.01,15290000,13511408.65,15290000,14630482.209999999,659517.790000001,0,14000000,14000000,13453678.030000001,0,0,13453678.030000001,13453678.030000001,13453678.030000001,{"$error":"#REF!"},0,13453678.030000001,0,0,0,13453678.030000001,0.9634329986180966,{"$nulls":4},"01"]
[{"$nulls":6},"0602-0003",{"$nulls":9},"Активност 0602-0003:",8000000,6426042,14936050,15600000,15290000,14630482.209999999,14000000,13964311.01,0,0,13964311.01,13964311.01,15290000,13511408.65,15290000,14630482.209999999,659517.790000001,0,14000000,14000000,13453678.030000001,0,0,13453678.030000001,13453678.030000001,13453678.030000001,{"$error":"#REF!"},0,13453678.030000001,0,0,0,13453678.030000001,0.9634329986180966]
[null,null,"6.2.3.",null,null,"0602-0006","0602-0006",{"$nulls":6},22,4,null,"Информисање",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},830,null,null,null,"Услуге емитовања и издаваштва",3188011,3188010,2769767,3181500,2800000,2100122,2800000,2600000,0,0,2600000,2600000,2800000,1808721.52,2800000,2100122,699878,0,2800000,2800000,2098946.97,0,0,2098946.97,2098946.97,2098946.97,{"$error":"#REF!"},0,2098946.97,0,0,0,2098946.97]
[{"$nulls":5},"70128830423","70128830423","800423",null,"830","423",{"$nulls":4},423000,"Услуге по уговору",3188011,3188010,2769767,3181500,2800000,2100122,2800000,2600000,null,null,2600000,2600000,2800000,1808721.52,2800000,2100122,699878,null,2800000,2800000,2098946.97,null,null,2098946.97,2098946.97,2098946.97,{"$error":"#REF!"},null,2098946.97,null,null,null,2098946.97,0.8072872961538462,{"$nulls":4},423000]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,{"$nulls":9},481000]
[{"$nulls":16},"Извори финансирања за активност 0602-0006:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",3188011,3188010,2769767,3181500,2800000,2100122,2800000,2600000,0,0,2600000,2600000,2800000,1808721.52,2800000,2100122,699878,0,2800000,2800000,2098946.97,0,0,2098946.97,2098946.97,2098946.97,{"$error":"#REF!"},0,2098946.97,0,0,0,2098946.97,0.8072872961538462,{"$nulls":4},"01"]
[{"$nulls":6},"0602-0006",{"$nulls":9},"Активност 0602-0006:",3188011,3188010,2769767,3181500,2800000,2100122,2800000,2600000,0,0,2600000,2600000,2800000,1808721.52,2800000,2100122,699878,0,2800000,2800000,2098946.97,0,0,2098946.97,2098946.97,2098946.97,{"$error":"#REF!"},0,2098946.97,0,0,0,2098946.97,0.8072872961538462]
[null,null,"6.2.4.",null,null,"0602-0007","0602-0007",{"$nulls":6},22,5,null,"Канцеларија за младе",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},150,null,null,null,"Опште јавне услуге - истраживање и развој",0,0,0,0,730000,698690,730000,700000,0,0,700000,700000,730000,640465.65,730000,698690,31310,0,730000,730000,685170.9,0,0,685170.9,685170.9,685170.9,{"$error":"#REF!"},0,685170.9,0,0,0,685170.9]
[{"$nulls":5},"70128150422","70128150422","100422",null,"150","422",{"$nulls":4},422000,"Трошкови путовања",{"$nulls":4},20000,0,20000,null,null,null,0,0,20000,0,20000,0,20000,null,20000,20000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},422000]
[{"$nulls":5},"70128150423","70128150423","100423",null,"150","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},700000,698690,700000,700000,null,null,700000,700000,700000,640465.65,700000,698690,1310,null,700000,700000,685170.9,null,null,685170.9,685170.9,685170.9,{"$error":"#REF!"},null,685170.9,null,null,null,685170.9,0.9788155714285715,{"$nulls":4},423000]
[{"$nulls":5},"70128150426","70128150426","100426",null,"150","426",{"$nulls":4},426000,"Материјал",{"$nulls":4},10000,0,10000,null,null,null,0,0,10000,0,10000,0,10000,null,10000,10000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":16},"Извори финансирања за функцију 150:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",0,0,0,0,730000,698690,730000,700000,0,0,700000,700000,730000,640465.65,730000,698690,31310,0,730000,730000,685170.9,0,0,685170.9,685170.9,685170.9,{"$error":"#REF!"},0,685170.9,0,0,0,685170.9,0.9788155714285715]
[{"$nulls":16},"Функција 150:",0,0,0,0,730000,698690,730000,700000,0,0,700000,700000,730000,640465.65,730000,698690,31310,0,730000,730000,685170.9,0,0,685170.9,685170.9,685170.9,{"$error":"#REF!"},0,685170.9,0,0,0,685170.9,0.9788155714285715]
[{"$nulls":12},980,22,6,null,"Образовање некласификовано на др. месту",4600000,3475832,377095,391000,391000,320261.88,391000,526714.28,0,0,526714.28,526714.28,391000,274371.88,391000,320261.88,70738.12,0,391000,391000,425911.63999999996,0,0,425911.63999999996,425911.63999999996,425911.63999999996,{"$error":"#REF!"},0,425911.63999999996,0,0,0,425911.63999999996]
[{"$nulls":16},"Накнаде за социјалну заштиту из буџета",4600000,3475832,377095,391000,391000,320261.88,391000,526714.28,0,0,526714.28,526714.28,391000,274371.88,391000,320261.88,70738.12,0,391000,391000,425911.63999999996,0,0,425911.63999999996,425911.63999999996,425911.63999999996,{"$error":"#REF!"},0,425911.63999999996,0,0,0,425911.63999999996,0.8086198840099796]
[{"$nulls":5},"70128980472","70128980472","100472",null,"980","472",{"$nulls":4},472000,"Подстицајна средства за младе таленте                     ",4500000,3378143,277095,291000,291000,266151.88,291000,426714.28,null,null,426714.28,426714.28,291000,220261.88,291000,266151.88,24848.119999999995,null,291000,291000,326285.66,null,null,326285.66,326285.66,326285.66,{"$error":"#REF!"},null,326285.66,null,null,null,326285.66,0.7646466858339026,{"$nulls":4},472000]
[{"$nulls":5},"70128980472","70128980472","100472",null,"980","472",{"$nulls":4},472000,"Дотација Регионалног центра за младе таленте               ",100000,97689,100000,100000,100000,54110,100000,100000,null,null,100000,100000,100000,54110,100000,54110,45890,null,100000,100000,99625.98,null,null,99625.98,99625.98,99625.98,{"$error":"#REF!"},null,99625.98,null,null,null,99625.98,0.9962597999999999,{"$nulls":4},472000]
[{"$nulls":16},"Извори финансирања за функцију 980:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",4600000,3475832,377095,391000,391000,320261.88,391000,526714.28,0,0,526714.28,526714.28,391000,274371.88,391000,320261.88,70738.12,0,391000,391000,425911.63999999996,0,0,425911.63999999996,425911.63999999996,425911.63999999996,{"$error":"#REF!"},0,425911.63999999996,0,0,0,425911.63999999996,0.8086198840099796]
[{"$nulls":16},"Функција 980:",4600000,3475832,377095,391000,391000,320261.88,391000,526714.28,0,0,526714.28,526714.28,391000,274371.88,391000,320261.88,70738.12,0,391000,391000,425911.63999999996,0,0,425911.63999999996,425911.63999999996,425911.63999999996,{"$error":"#REF!"},0,425911.63999999996,0,0,0,425911.63999999996,0.8086198840099796]
[null,null,null,0,{"$nulls":12},"Извори финансирања за активност 0602-0007:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",4600000,3475832,377095,391000,1121000,1018951.88,1121000,1226714.28,0,0,1226714.28,1226714.28,1121000,914837.53,1121000,1018951.88,102048.12,0,1121000,1121000,1111082.54,0,0,1111082.54,1111082.54,1111082.54,{"$error":"#REF!"},0,1111082.54,0,0,0,1111082.54,0.9057386533398796,{"$nulls":4},"01"]
[{"$nulls":6},"0602-0007",{"$nulls":9},"Активност 0602-0007:",4600000,3475832,377095,391000,1121000,1018951.88,1121000,1226714.28,0,0,1226714.28,1226714.28,1121000,914837.53,1121000,1018951.88,102048.12,0,1121000,1121000,1111082.54,0,0,1111082.54,1111082.54,1111082.54,{"$error":"#REF!"},0,1111082.54,0,0,0,1111082.54,0.9057386533398796]
[{"$nulls":5},"0602-П10","0602-П10",{"$nulls":6},22,7,null,"Оснивање аматерског позоришта",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},160,null,null,null,"Опште јавне услуге некласификоване на другом месту",0,0,0,0,115000,115000,0,0,0,0,0,0,115000,115000,115000,115000,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70128160422","70128160422","100422",null,"160","422",{"$nulls":4},422000,"Трошкови путовања",{"$nulls":4},0,0,0,0,null,null,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70128160423","70128160423","100423",null,"160","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},115000,115000,0,0,null,null,0,0,115000,115000,115000,115000,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"70128160426","70128160426","100426",null,"160","426",{"$nulls":4},426000,"Материјал",{"$nulls":4},0,0,0,0,null,null,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 0602-П10:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,115000,115000,0,0,0,0,0,0,115000,115000,115000,115000,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0602-10",{"$nulls":9},"Пројекат 0602-П10:",0,0,0,0,115000,115000,0,0,0,0,0,0,115000,115000,115000,115000,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"0602-П11","0602-П11",{"$nulls":6},22,8,null,"\"Дани младих 2015\"",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},160,null,null,null,"Опште јавне услуге некласификоване на другом месту",null,null,0,0,75200,75200,215000,218600,0,0,218600,218600,75200,75200,75200,75200,0,0,215000,215000,217850,0,0,217850,217850,217850,{"$error":"#REF!"},0,217850,0,0,0,217850]
[{"$nulls":5},"70128160422","70128160422","100422",null,"160","422",{"$nulls":4},422000,"Трошкови путовања",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70128160423","70128160423","100423",null,"160","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},35200,35200,80000,83600,null,null,83600,83600,35200,35200,35200,35200,0,null,80000,80000,83600,null,null,83600,83600,83600,{"$error":"#REF!"},null,83600,null,null,null,83600,1]
[{"$nulls":5},"70128160426","70128160426","100426",null,"160","426",{"$nulls":4},426000,"Материјал",{"$nulls":4},40000,40000,135000,135000,null,null,135000,135000,40000,40000,40000,40000,0,null,135000,135000,134250,null,null,134250,134250,134250,{"$error":"#REF!"},null,134250,null,null,null,134250,0.9944444444444445,{"$nulls":4},511200]
[{"$nulls":16},"Извори финансирања за 0602-П11:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,75200,75200,215000,218600,0,0,218600,218600,75200,75200,75200,75200,0,0,215000,215000,217850,0,0,217850,217850,217850,{"$error":"#REF!"},0,217850,0,0,0,217850,0.9965690759377859,{"$nulls":4},"01"]
[{"$nulls":6},"0602-11",{"$nulls":9},"Пројекат 0602-П11:",0,0,0,0,75200,75200,215000,218600,0,0,218600,218600,75200,75200,75200,75200,0,0,215000,215000,217850,0,0,217850,217850,217850,{"$error":"#REF!"},0,217850,0,0,0,217850,0.9965690759377859]
[{"$nulls":5},"0602-П12","0602-П12",{"$nulls":6},22,9,null,"Пројекат \"Упознај Србију\"",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},160,null,null,null,"Опште јавне услуге некласификоване на другом месту",null,null,0,0,124500,124500,0,0,0,0,0,0,124500,124500,124500,124500,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70128160422","70128160422","100422",null,"160","422",{"$nulls":4},422000,"Трошкови путовања",{"$nulls":4},110000,110000,0,0,null,null,0,0,110000,110000,110000,110000,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70128160423","70128160423","100423",null,"160","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},14500,14500,0,0,null,null,0,0,14500,14500,14500,14500,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":23},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 0602-П12:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,124500,124500,0,0,0,0,0,0,124500,124500,124500,124500,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0602-12",{"$nulls":9},"Пројекат 0602-П12:",0,0,0,0,124500,124500,0,0,0,0,0,0,124500,124500,124500,124500,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"0602-П13","0602-П13",{"$nulls":6},22,10,null,"Пројекат \"Неформалног образовања младих\"",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},160,null,null,null,"Опште јавне услуге некласификоване на другом месту",null,null,0,0,82500,82500,0,0,0,0,0,0,82500,82500,82500,82500,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70128160422","70128160422","100422",null,"160","422",{"$nulls":4},422000,"Трошкови путовања",{"$nulls":4},0,0,0,0,null,null,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70128160423","70128160423","100423",null,"160","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},82500,82500,0,0,null,null,0,0,82500,82500,82500,82500,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"70128160426","70128160426","100426",null,"160","426",{"$nulls":4},426000,"Материјал",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 0602-П13:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,82500,82500,0,0,0,0,0,0,82500,82500,82500,82500,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0602-13",{"$nulls":9},"Пројекат 0602-П13:",0,0,0,0,82500,82500,0,0,0,0,0,0,82500,82500,82500,82500,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"0602-П14","0602-П14",{"$nulls":6},22,11,null,"Пројекат \"Фонд омладинских идеја\"",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},160,null,null,null,"Опште јавне услуге некласификоване на другом месту",null,null,0,0,27000,27000,0,0,0,0,0,0,27000,27000,27000,27000,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70128160423","70128160423","100423",null,"160","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},27000,27000,0,0,null,null,0,0,27000,27000,27000,27000,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70128160426","70128160426","100426",null,"160","426",{"$nulls":4},426000,"Материјал",{"$nulls":4},0,0,0,0,null,null,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 0602-П14:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,27000,27000,0,0,0,0,0,0,27000,27000,27000,27000,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0602-14",{"$nulls":9},"Пројекат 0602-П14:",0,0,0,0,27000,27000,0,0,0,0,0,0,27000,27000,27000,27000,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"0602-П15","0602-П15",{"$nulls":6},22,12,null,"Израда локал.акци.плана за младе за пер. 2016-2020 год.",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},160,null,null,null,"Опште јавне услуге некласификоване на другом месту",null,null,0,0,null,null,70000,0,0,0,0,0,{"$nulls":4},0,0,70000,70000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70128160422","70128160422","100422",null,"160","422",{"$nulls":4},422000,"Трошкови путовања",{"$nulls":6},15000,null,null,null,0,0,{"$nulls":4},0,null,15000,15000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70128160423","70128160423","100423",null,"160","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":6},35000,null,null,null,0,0,{"$nulls":4},0,null,35000,35000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"70128160426","70128160426","100426",null,"160","426",{"$nulls":4},426000,"Материјал",{"$nulls":6},20000,null,null,null,0,0,{"$nulls":4},0,null,20000,20000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 0602-П15:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,null,null,70000,0,0,0,0,0,null,0,null,null,0,0,70000,70000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0602-15",{"$nulls":9},"Пројекат 0602-П15:",0,0,0,0,null,null,70000,0,0,0,0,0,null,0,null,null,0,0,70000,70000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"0602-П16","0602-П16",{"$nulls":6},22,13,null,"Помоћ младима из руралних подручја",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},160,null,null,null,"Опште јавне услуге некласификоване на другом месту",null,null,0,0,null,null,85000,24500,0,0,24500,24500,{"$nulls":4},0,0,85000,85000,24500,0,0,24500,24500,24500,{"$error":"#REF!"},0,24500,0,0,0,24500]
[{"$nulls":5},"70128160422","70128160422","100422",null,"160","422",{"$nulls":4},422000,"Трошкови путовања",{"$nulls":6},30000,null,null,null,0,0,{"$nulls":4},0,null,30000,30000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511400]
[{"$nulls":5},"70128160423","70128160423","100423",null,"160","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":6},45000,24500,null,null,24500,24500,{"$nulls":4},0,null,45000,45000,24500,null,null,24500,24500,24500,{"$error":"#REF!"},null,24500,null,null,null,24500,1]
[{"$nulls":5},"70128160426","70128160426","100426",null,"160","426",{"$nulls":4},426000,"Материјал",{"$nulls":6},10000,null,null,null,0,0,{"$nulls":4},0,null,10000,10000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},511200]
[{"$nulls":16},"Извори финансирања за 0602-П16:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,null,null,85000,24500,0,0,24500,24500,{"$nulls":4},0,0,85000,85000,24500,0,0,24500,24500,24500,{"$error":"#REF!"},0,24500,0,0,0,24500,1,{"$nulls":4},"01"]
[{"$nulls":6},"0602-16",{"$nulls":9},"Пројекат 0602-П16:",0,0,0,0,null,null,85000,85000,0,0,24500,24500,null,0,null,null,0,0,85000,85000,24500,0,0,24500,24500,24500,{"$error":"#REF!"},0,24500,0,0,0,24500,1]
[null,null,null,0,{"$nulls":12},"Извори финансирања за Канцеларију за младе:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",0,0,0,0,1154200,1122890,1100000,943100,0,0,943100,943100,1154200,1064665.65,1154200,1122890,31310,0,1100000,1100000,927520.9,0,0,927520.9,927520.9,927520.9,{"$error":"#REF!"},0,927520.9,0,0,0,927520.9,0.9834809670236454,{"$nulls":4},"01"]
[{"$nulls":16},"Канцеларија за младе:",0,0,0,0,1154200,1122890,1100000,943100,0,0,943100,943100,1154200,1064665.65,1154200,1122890,31310,0,1100000,1100000,927520.9,0,0,927520.9,927520.9,927520.9,{"$error":"#REF!"},0,927520.9,0,0,0,927520.9,0.9834809670236454]
[{"$nulls":16},"Извори финансирања за 6.2.4.:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",0,0,0,0,1545200,1443151.88,1491000,1469814.28,0,0,1469814.28,1469814.28,1545200,1339037.5299999998,1545200,1443151.88,102048.12000000011,0,1491000,1491000,1353432.54,0,0,1353432.54,1353432.54,1353432.54,{"$error":"#REF!"},0,1353432.54,0,0,0,1353432.54,0.9208187445287306,{"$nulls":4},"01"]
[{"$nulls":16},"Свега 6.2.4.:",0,0,0,0,1545200,1443151.88,1491000,1469814.28,0,0,1469814.28,1469814.28,1545200,1339037.5299999998,1545200,1443151.88,102048.12000000011,0,1491000,1491000,1353432.54,0,0,1353432.54,1353432.54,1353432.54,{"$error":"#REF!"},0,1353432.54,0,0,0,1353432.54,0.9208187445287306]
[null,null,"6.2.5.",null,null,"0602-0008","0602-0008",{"$nulls":6},22,14,null,"Програми националних мањина",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},"090",null,null,null,"Социјална заштита некласификована",0,0,0,0,0,0,30000,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":16},"на другом месту",{"$nulls":16},0]
[{"$nulls":23},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":5},"70128090481","70128090481","010480",null,"90","481",{"$nulls":4},481000,"Дотације невладиним организацијама",{"$nulls":4},0,0,30000,null,null,null,0,0,0,0,0,0,0,null,30000,30000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},481000]
[{"$nulls":16},"Извори финансирања за активност 0602-0008:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,0,0,30000,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0602-0008",{"$nulls":9},"Активност 0602-0008:",0,0,0,0,0,0,30000,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[null,null,"6.2.6.",null,null,"0602-0009","0602-0009",{"$nulls":6},22,15,null,"Правна помоћ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},330,null,null,null,"Судови",0,0,0,0,0,0,30000,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},422000]
[{"$nulls":5},"70128330424","70128330424","300424",null,"330","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":4},0,0,30000,null,null,null,0,0,0,0,0,0,0,null,30000,30000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":9},"330","426",{"$nulls":4},426000,"Материјал",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[null,null,null,0,{"$nulls":12},"Извори финансирања за активност 0602-0009:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,0,0,30000,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0602-0009",{"$nulls":9},"Активност 0602-0009:",0,0,0,0,0,0,30000,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 15:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",25593815,21512416,61416130,100636223,40276769.59,33053817.41,38912891,33473500.29,0,5153173,38626673.29,38626673.29,40276769.59,27647135.01,40276769.59,33053817.41,7222952.180000003,4859094,34053797,38912891,29549139.79,0,4733456.92,34282596.71,34282597.02,34282597.02,{"$error":"#REF!"},0,34282597.02,null,null,null,34282597.02,0.8875368780172787]
[{"$nulls":16},"ПРОГРАМ 15:",25593815,21512416,61416130,100636223,40276769.59,33053817.41,38912891,33473500.29,0,5153173,38626673.29,38626673.29,40276769.59,27647135.01,40276769.59,33053817.41,7222952.180000003,4859094,34053797,38912891,29549139.79,0,4733456.92,34282596.71,34282597.02,34282597.02,{"$error":"#REF!"},0,34282597.02,0,0,0,34282597.02,0.8875368780172787]
[{"$nulls":16},"Извори финансирања за подраздео 6.2.:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",25593815,21512416,61416130,100636223,40276769.59,33053817.41,38912891,33473500.29,0,5153173,38626673.29,38626673.29,40276769.59,27647135.01,40276769.59,33053817.41,7222952.180000003,4859094,34053797,38912891,29549139.79,0,4733456.92,34282596.71,34282597.02,34282597.02,{"$error":"#REF!"},0,34282597.02,0,0,0,34282597.02,0.8875368780172787]
[{"$nulls":16},"Свега за подраздео 6.2.:",25593815,21512416,61416130,100636223,40276769.59,33053817.41,38912891,33473500.29,0,5153173,38626673.29,38626673.29,40276769.59,27647135.01,40276769.59,33053817.41,7222952.180000003,4859094,34053797,38912891,29549139.79,0,4733456.92,34282596.71,34282597.02,34282597.02,{"$error":"#REF!"},0,34282597.02,0,0,0,34282597.02,0.8875368780172787]
[null,null,"6.3.",null,null,"1101","1101",{"$nulls":9},"ПРОГРАМ 1: ЛОКАЛНИ РАЗВОЈ И ПРОСТОРНО ПЛАНИРАЊЕ",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.3.1.",null,null,"1101-0001","1101-0001",{"$nulls":6},22,16,null,"Стратешко, просторно и урбанистичко планирање",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},132,null,null,null,"Опште услуге планирања и статистике",9000000,7391151,4575109,7000000,6100000,2798303,8500000,8586361,0,6301000,14887361,14887361,6100000,2265753,6100000,2798303,3301697,2000000,6500000,8500000,2319691,0,6301000,8620691,8620691.41,8620691.41,{"$error":"#REF!"},0,8620691.41,0,0,0,8620691.41]
[{"$nulls":5},"70128132423","70128132423","100423",null,"132","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":5},"70128132482","70128132482","100480",null,"132","482",{"$nulls":4},482000,"Пореези и обавезне таксе",{"$nulls":6},500000,228321,null,null,228321,228321,{"$nulls":4},0,null,500000,500000,228321,null,null,228321,228321,228321,null,null,228321,null,null,null,228321,1]
[{"$nulls":5},"70128132511","70128132511","100500",null,"132","511",{"$nulls":4},511400,"Израда пројектне и геодетске документације",9000000,7391151,4575109,7000000,6100000,2798303,8000000,8358040,null,6301000,14659040,14659040,6100000,2265753,6100000,2798303,3301697,2000000,6000000,8000000,2091370,null,6301000,8392370,8392370.41,8392370.41,{"$error":"#REF!"},null,8392370.41,null,null,null,8392370.41,0.572504775892555,{"$nulls":4},511400,null,512200,0]
[{"$nulls":33},0]
[{"$nulls":16},"Извори финансирања за активност 1101-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",9000000,7391151,4575109,7000000,6100000,2798303,8500000,8586361,0,6301000,14887361,14887361,6100000,2265753,6100000,2798303,3301697,2000000,6500000,8500000,2319691,0,6301000,8620691,8620691.41,8620691.41,{"$error":"#REF!"},0,8620691.41,0,0,0,8620691.41,0.5790610847684825,{"$nulls":4},"01"]
[{"$nulls":6},"1101-0001",{"$nulls":9},"Активност 1101-0001:",9000000,7391151,4575109,7000000,6100000,2798303,8500000,8586361,0,6301000,14887361,14887361,6100000,2265753,6100000,2798303,3301697,2000000,6500000,8500000,2319691,0,6301000,8620691,8620691.41,8620691.41,{"$error":"#REF!"},0,8620691.41,0,0,0,8620691.41,0.5790610847684825]
[null,null,"6.3.2.",null,null,"1101-0002","1101-0002",{"$nulls":6},22,17,null,"Уређивање грађевинског земљишта",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},620,null,null,null,"Развој заједнице",549286,47811,4200,49286,349286,30299,568000,0,0,50000,50000,50000,349286,30299,349286,30299,318987,318000,250000,568000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70128620423","70128620423","620423",null,"620","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":5},"70128620424","70128620424","620424",null,"620","424",{"$nulls":4},424000,"Уклањање бесправно саграђених објеката",500000,null,null,null,300000,0,500000,null,null,50000,50000,50000,300000,0,300000,0,300000,300000,200000,500000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},424000]
[{"$nulls":5},"70128620424","70128620424","620424",null,"620","424",{"$nulls":4},424000,"Услуг.очув.живот.средине, науке и геод.усл.",49286,47811,4200,49286,49286,30299,68000,null,null,null,0,0,49286,30299,49286,30299,18987,18000,50000,68000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":5},"70128620426","70128620426","620426",null,"620","426",{"$nulls":4},426000,"Материјал",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0]
[{"$nulls":16},"Извори финансирања за активност 1101-0002:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",549286,47811,4200,49286,349286,30299,568000,0,0,50000,50000,50000,349286,30299,349286,30299,318987,318000,250000,568000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0,{"$nulls":4},"01"]
[{"$nulls":6},"1101-0002",{"$nulls":9},"Активност 1101-0002:",549286,47811,4200,49286,349286,30299,568000,0,0,50000,50000,50000,349286,30299,349286,30299,318987,318000,250000,568000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,0]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 1:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",9549286,7438962,4579309,7049286,6449286,2828602,9068000,8586361,0,6351000,14937361,14937361,6449286,2296052,6449286,2828602,3620684,2318000,6750000,9068000,2319691,0,6301000,8620691,8620691.41,8620691.41,{"$error":"#REF!"},0,8620691.41,0,0,0,8620691.41,0.5771227869501179]
[{"$nulls":16},"Приходи из Донација",{"$nulls":16},0,{"$nulls":21},"08"]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":21},"07"]
[{"$nulls":16},"ПРОГРАМ 1:",9549286,7438962,4579309,7049286,6449286,2828602,9068000,8586361,0,6351000,14937361,14937361,6449286,2296052,6449286,2828602,3620684,2318000,6750000,9068000,2319691,0,6301000,8620691,8620691.41,8620691.41,{"$error":"#REF!"},0,8620691.41,0,0,0,8620691.41,0.5771227869501179]
[{"$nulls":16},"Извори финансирања за подраздео 6.3.:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",9549286,7438962,4579309,7049286,6449286,2828602,9068000,8586361,0,6351000,14937361,14937361,6449286,2296052,6449286,2828602,3620684,2318000,6750000,9068000,2319691,0,6301000,8620691,8620691.41,8620691.41,{"$error":"#REF!"},0,8620691.41,0,0,0,8620691.41,0.5771227869501179]
[{"$nulls":16},"Свега за подраздео 6.3.:",9549286,7438962,4579309,7049286,6449286,2828602,9068000,8586361,0,6351000,14937361,14937361,6449286,2296052,6449286,2828602,3620684,2318000,6750000,9068000,2319691,0,6301000,8620691,8620691.41,8620691.41,{"$error":"#REF!"},0,8620691.41,0,0,0,8620691.41,0.5771227869501179]
[null,null,"6.4.",null,null,"0601","0601",{"$nulls":9},"ПРОГРАМ 2 - КОМУНАЛНА ДЕЛАТНОСТ",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.4.1.",null,null,"0601-0005","0601-0005",{"$nulls":6},22,18,null,"Јавни превоз",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},451,null,null,null,"Друмски саобраћај",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20000,20000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70128451424","70128451424","451424",null,"451","424",{"$nulls":4},424000,"Специјализоване услуге",null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,0,0,null,20000,20000,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},423000]
[{"$nulls":16},"Предшколска установа \"Наша Радост\"",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":16},"Основна школа Крупањ",{"$nulls":16},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":16},"Основна школа Бела Црква",{"$nulls":16},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":16},"Средња школа Крупањ",{"$nulls":16},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":33},0,{"$nulls":11},0]
[{"$nulls":16},"Извори финансирања за активност 0601-0005:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20000,20000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0601-0005",{"$nulls":9},"Активност 0601-0005:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20000,20000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[null,null,"6.4.2.",null,null,"0601-0004","0601-0004",{"$nulls":6},22,19,null,"Даљинско грејање",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,0,0,0,200000,200000,0,0,200000,200000,0,0,0,0,0,0,200000,200000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70128620425","70128620425","620425",null,"620","425",{"$nulls":4},425000,"Текуће поправке и одржавање",null,null,0,0,0,0,200000,200000,null,null,200000,200000,0,0,0,0,0,null,200000,200000,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},423000]
[{"$nulls":33},0,{"$nulls":11},0]
[{"$nulls":33},0,{"$nulls":11},0]
[{"$nulls":16},"Извори финансирања за активност 0601-0004:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,0,0,200000,200000,0,0,200000,200000,0,0,0,0,0,0,200000,200000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0601-0004",{"$nulls":9},"Активност 0601-0004:",0,0,0,0,0,0,200000,200000,0,0,200000,200000,0,0,0,0,0,0,200000,200000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[null,null,"6.4.3.",null,null,"0601-0012","0601-0012",{"$nulls":6},22,20,null,"Одржавање стамбених зграда",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,0,100000,0,350000,0,0,0,0,0,100000,0,100000,0,100000,100000,250000,350000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70128620425","70128620425","620425",null,"620","425",{"$nulls":4},425000,"Текуће поправке и одржавање",null,null,0,0,100000,0,350000,null,null,null,0,0,100000,0,100000,0,100000,100000,250000,350000,0,null,null,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},423000]
[{"$nulls":33},0,{"$nulls":11},0]
[{"$nulls":33},0,{"$nulls":11},0]
[{"$nulls":16},"Извори финансирања за активност 0601-0012:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,100000,0,350000,0,0,0,0,0,100000,0,100000,0,100000,100000,250000,350000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":5},"0601-0012","0601-0012",{"$nulls":6},22,51,null,"Фонд за солидарну стамбену изградњу"]
[{"$nulls":12},620,null,null,null,"Развој заједнице",{"$nulls":7},4401336,null,null,4401336,4401336.03,{"$nulls":12},0,0]
[{"$nulls":5},"70128620511","70128620511","620500",null,"620","511",{"$nulls":4},511000,"Kaпитално одржавање зграда и објеката",{"$nulls":7},4401336,null,null,4401336,4401336.03,{"$nulls":12},0,0]
[]
[]
[{"$nulls":16},"Извори финансирања за активност 0601-0012:"]
[{"$nulls":15},"01","Приходи из буџета",{"$nulls":7},4401336,0,0,4401336,4401336.03,{"$nulls":12},0,0]
[{"$nulls":6},"0601-0012",{"$nulls":9},"Активност 0601-0012:",0,0,0,0,100000,0,350000,4401336,0,0,4401336,4401336.03,100000,0,100000,0,100000,100000,250000,350000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"0601",{"$nulls":10},"ПРЕНЕТЕ АКТИВНОСТИ ЈАВНИХ ПРЕДУЗЕЋА"]
[]
[null,null,null,"0601-0009",null,"70128","70128660424","600424",null,"660","424",null,660,45,null,424000,"Уређивање и одржавање зеленила",{"$nulls":11},0,{"$nulls":12},0,0,null,null,0]
[null,null,null,"0601-0002",null,"70128","70128510424","500424",null,"510","424",null,510,46,null,424000,"Специјализоване услуге (изнош.смећа у Месним Заједницама)",{"$nulls":7},176500,null,null,176500,176500,{"$nulls":8},176500,null,null,176500,176500,176500,null,null,176500,null,null,null,176500,1]
[null,null,null,"0601-0014",null,"70128","70128540424","500424",null,"540","424",null,540,47,null,424000,"Специјализоване услуге (АЗИЛ)",{"$nulls":9},133200,133200,133200,{"$nulls":10},133200,133200,133200,133200,null,null,133200,null,null,null,133200,1]
[{"$nulls":5},"70128","70128630424","630424",null,"630","424",null,630,59,null,424000,"Капит.одрж.водовода (ванбуџ.корисници)-вода",{"$nulls":7},685244,null,null,685244,685244,{"$nulls":8},685244.85,null,null,685244.85,685244.85,685244.85,null,null,685244.85,null,null,null,685244.85,1.0000012404340644]
[{"$nulls":5},"70128","70128630511","630500",null,"630","511",null,630,60,null,511000,"Капит.одрж.локал.путева (ванбуџ.корисници)-вода",{"$nulls":7},35237,null,null,35237,35237,{"$nulls":8},35237,null,null,35237,35237,35237,null,null,35237,null,null,null,35237,1]
[null,null,null,"0601-0008",null,"70128","70128620424","620424",null,"620","424",null,620,58,null,424000,"Услуга чишћења",{"$nulls":7},475000,null,null,475000,475000,{"$nulls":8},475000,null,null,475000,475000,475000,null,null,475000,null,null,null,475000,1]
[null,null,null,"0601-0011",null,"70128","70128660451","6004511",null,"660","451",null,660,49,null,451100,"ЈП \"ПУТ\" - субвенције заљ гробље",{"$nulls":7},80000,null,null,80000,80000,{"$nulls":8},80000,null,null,80000,80000,80000,null,null,80000,null,null,null,80000,1]
[null,null,null,"0601-0010",null,"70128","70128640423","600423",null,"640","423",null,640,50,null,423000,"Услуге по уговору (одржавање јавне расвете)",{"$nulls":7},5000,null,null,5000,5000,{"$nulls":8},0,null,null,0,0,0,null,null,0,null,null,null,0,0]
[null,null,null,"0601-0010",null,"70128","70128640424","600424",null,"640","424",null,640,51,null,424000,"Енергетске услуге",{"$nulls":7},1694142.15,null,null,1694142.15,1694142.15,{"$nulls":8},762016.46,null,null,762016.46,762016.46,762016.46,null,null,762016.46,null,null,null,762016.46,0.44979487701194376]
[{"$nulls":16}," - електрична расвета ( из буџета )",{"$nulls":7},1694142.15,null,null,1694142.15,1694142.15,{"$nulls":8},762016.46,null,null,762016.46,762016.46,762016.46,null,null,762016.46,null,null,null,762016.46,0.44979487701194376]
[null,null,null,"0601-0010",null,"70128","70128640426","600426",null,"640","426",null,640,52,null,426000,"Материјал за расвету                                      ",{"$nulls":7},44434.01,null,null,44434.01,44434.01,{"$nulls":11},0,0,0,null,null,0]
[{"$nulls":16},"Извори финансирања за пренете активности:"]
[{"$nulls":15},"01","Приходи из буџета",{"$nulls":7},3195557.16,null,133200,3328757.16,3328757.16,{"$nulls":8},2213998.31,null,133200,2347198.31,2347198.31,2347198.31,null,null,2347198.31,null,null,null,2347198.31,0.7051275287380832]
[{"$nulls":16},"Пренете активности:",{"$nulls":7},3195557.16,null,133200,3328757.16,3328757.16,{"$nulls":8},2213998.31,null,133200,2347198.31,2347198.31,2347198.31,null,null,2347198.31,null,null,null,2347198.31,0.7051275287380832]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 2:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",0,0,0,0,100000,0,550000,7796893.16,0,133200,7930093.16,7930093.19,100000,0,100000,0,100000,100000,470000,570000,2213998.31,0,133200,2347198.31,2347198.31,2347198.31,{"$error":"#REF!"},0,2347198.31,0,0,0,2347198.31,0.29598622030821303]
[{"$nulls":16},"ПРОГРАМ 2:",0,0,0,0,100000,0,550000,7796893.16,0,133200,7930093.16,7930093.19,100000,0,100000,0,100000,100000,470000,570000,2213998.31,0,133200,2347198.31,2347198.31,2347198.31,{"$error":"#REF!"},0,2347198.31,0,0,0,2347198.31,0.29598622030821303,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за подраздео 6.4.:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",0,0,0,0,100000,0,550000,7796893.16,0,133200,7930093.16,7930093.19,100000,0,100000,0,100000,100000,470000,570000,2213998.31,0,133200,2347198.31,2347198.31,2347198.31,{"$error":"#REF!"},0,2347198.31,0,0,0,2347198.31,0.29598622030821303]
[{"$nulls":16},"Приходи из Донација",{"$nulls":16},0,{"$nulls":21},"08"]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,{"$nulls":6},"07"]
[{"$nulls":16},"Свега за подраздео 6.4.:",0,0,0,0,100000,0,550000,7796893.16,0,133200,7930093.16,7930093.19,100000,0,100000,0,100000,100000,470000,570000,2213998.31,0,133200,2347198.31,2347198.31,2347198.31,{"$error":"#REF!"},0,2347198.31,0,0,0,2347198.31,0.29598622030821303]
[null,null,"6.5.",null,null,"1501","1501",{"$nulls":9},"ПРОГРАМ 3: ЛОКАЛНИ ЕКОНОМСКИ РАЗВОЈ",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.5.1.",null,null,"1501-0001","1501-0001",{"$nulls":6},22,21,null,"Подршка постојећој привреди",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},411,null,null,null,"Општи економски и комерцијални послови",300000,300000,1300000,1300000,1300000,1200000,1230000,1200000,0,0,1200000,1200000,1300000,1200000,1300000,1200000,100000,100000,1130000,1230000,1200000,0,0,1200000,1200000,1200000,{"$error":"#REF!"},0,1200000,0,0,0,1200000]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},422000]
[{"$nulls":5},"70128411423","1501-0001","400423",null,"411","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},0,0,30000,null,null,null,0,0,0,0,0,0,0,null,30000,30000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":5},"70128411511","1501-2","400500",null,"411","511",{"$nulls":4},511000,"Учешћ.општ.у фин.Рег.разв.агенц.Подр., Подгор.и Рађев.",300000,300000,1300000,1300000,1300000,1200000,1200000,1200000,null,null,1200000,1200000,1300000,1200000,1300000,1200000,100000,100000,1100000,1200000,1200000,null,null,1200000,1200000,1200000,{"$error":"#REF!"},null,1200000,null,null,null,1200000,1,{"$nulls":4},511000]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":16},"Извори финансирања за активност 1501-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",300000,300000,1300000,1300000,1300000,1200000,1230000,1200000,0,0,1200000,1200000,1300000,1200000,1300000,1200000,100000,100000,1130000,1230000,1200000,0,0,1200000,1200000,1200000,{"$error":"#REF!"},0,1200000,0,0,0,1200000,1,{"$nulls":4},"01"]
[{"$nulls":16},"Активност 1501-0001:",300000,300000,1300000,1300000,1300000,1200000,1230000,1200000,0,0,1200000,1200000,1300000,1200000,1300000,1200000,100000,100000,1130000,1230000,1200000,0,0,1200000,1200000,1200000,{"$error":"#REF!"},0,1200000,0,0,0,1200000,1]
[null,null,"6.5.2.",null,"3","1501-0002","1501-0002",{"$nulls":6},22,22,null,"Унапређење привредног амбијента (КЛЕР)",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":4},"3a",{"$nulls":6},411,411,null,null,null,"Општи економски и комерцијални послови",60664435,60664321,2500572,4700000,3405428,2220000,1300000,200000,0,6000000,6200000,6200000,3405428,2200000,3405428,2220000,1185428,1000000,300000,1300000,200000,0,0,200000,200000,200000,{"$error":"#REF!"},0,200000,0,0,0,200000]
[{"$nulls":5},"70128411422","1501-0002","400422",null,"411","422",{"$nulls":4},422000,"Трошкови путовања",{"$nulls":4},0,0,30000,null,null,null,0,0,0,0,0,0,0,null,30000,30000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},422000]
[{"$nulls":5},"70128411423","1501-0002","400423",null,"411","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},0,0,50000,null,null,null,0,0,0,0,0,0,0,null,50000,50000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":5},"70128411511","1501-0002","400500",null,"411","511",{"$nulls":4},511000,"Учешћ.Републ.у донат.пројект.регинал.и прекогран.сарадње",{"$nulls":6},0,null,null,null,0,0,{"$nulls":4},0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,0,0]
[{"$nulls":5},"70128411511","1501-0002","400500",null,"411","511",{"$nulls":4},511000,"Учешћ.Општ.у донат.пројект.регинал.и прекогран.сарадње",{"$nulls":4},1000000,0,1000000,null,null,null,0,0,1000000,0,1000000,0,1000000,1000000,null,1000000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0]
[{"$nulls":5},"70128411424","1501-0002","400424",null,"411","424",{"$nulls":4},424000,"Образовање одраслих",220000,220000,180000,200000,220000,220000,200000,200000,null,null,200000,200000,220000,200000,220000,220000,0,null,200000,200000,200000,null,null,200000,200000,200000,{"$error":"#REF!"},null,200000,null,null,null,200000,1,{"$nulls":4},424000]
[{"$nulls":5},"70128411426","1501-0002","400426",null,"411","426",{"$nulls":4},426000,"Материјал",{"$nulls":4},0,0,20000,null,null,null,0,0,0,0,0,0,0,null,20000,20000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"70128411511","1501-3","400500",null,"411","511",{"$nulls":4},511200,"Изградња индустријске зоне",60444435,60444321,2320572,4500000,2185428,2000000,0,0,null,6000000,6000000,6000000,2185428,2000000,2185428,2000000,185428,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,0,{"$nulls":4},511200]
[null,null,null,0,{"$nulls":12},"Извори финансирања за активност 1501-0002:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",60664435,60664321,2500572,4700000,3405428,2220000,1300000,200000,0,6000000,6200000,6200000,3405428,2200000,3405428,2220000,1185428,1000000,300000,1300000,200000,0,0,200000,200000,200000,{"$error":"#REF!"},0,200000,0,null,null,200000,0.03225806451612903,{"$nulls":4},"01"]
[{"$nulls":15},"08","Приходи из Донација",{"$nulls":16},0,{"$nulls":12},0,null,0,0,{"$nulls":5},"08"]
[{"$nulls":15},"07","Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0,{"$nulls":5},"07"]
[{"$nulls":16},"Активност 1501-0002:",60664435,60664321,2500572,4700000,3405428,2220000,1300000,200000,0,6000000,6200000,6200000,3405428,2200000,3405428,2220000,1185428,1000000,300000,1300000,200000,0,0,200000,200000,200000,{"$error":"#REF!"},0,200000,0,0,0,200000,0.03225806451612903]
[null,null,"6.5.3.",null,null,"1501-0003","1501-0003",{"$nulls":6},22,23,null,"Подстицаји за развој предузетништва",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},411,null,null,null,"Општи економски и комерцијални послови",0,0,0,0,0,0,30000,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},422000]
[{"$nulls":5},"70128411424","70128411424","400424",null,"411","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":4},0,0,30000,null,null,null,0,0,0,0,0,0,0,null,30000,30000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[null,null,null,0,{"$nulls":12},"Извори финансирања за активност 1501-0003:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,0,0,30000,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"1501-0003",{"$nulls":9},"Активност 1501-0003:",0,0,0,0,0,0,30000,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[null,null,"6.5.4.",null,null,"1501-0004","1501-0004",{"$nulls":6},22,24,null,"Одржавање економске инфраструктуре",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},411,null,null,null,"Општи економски и комерцијални послови",13271422,12813646,10962285,10962285,10785610,10785601.09,10285610,10721078.84,0,0,10721078.84,10721078.84,10785610,9375527.69,10785610,10785601.09,8.910000000149012,0,10285610,10285610,10721078.03,0,0,10721078.03,10721078.03,10721078.03,{"$error":"#REF!"},0,10721078.03,0,0,0,10721078.03]
[{"$nulls":33},0,{"$nulls":11},0,null,null,null,0,{"$nulls":5},422000]
[{"$nulls":5},"70128411451","70128411451","400451",null,"411","451",{"$nulls":4},451000,"Текуће субвенције ЈП \"ПУТ\"",1229812,1229812,{"$nulls":4},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,null,null,0,{"$nulls":9},451000]
[{"$nulls":5},"70128411425","70128411425","400425",null,"411","425",{"$nulls":4},425000,"Текуће поравке и одржавање-ЈП \"Пут\" ",2091465,2075730,2091465,2091465,2692649,2692640.1,2442649,2442649,null,null,2442649,2442649,2692649,1833041.5,2692649,2692640.1,8.899999999906868,null,2442649,2442649,2442649,null,null,2442649,2442649,2442649,{"$error":"#REF!"},null,2442649,null,null,null,2442649,1,{"$nulls":4},425000]
[{"$nulls":16},"Текуће поравке и одржавање-део за одрж.зеленила     ",{"$nulls":16},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":16},"Текуће поравке и одржавање везане за пут.инфрастр.       ",{"$nulls":16},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":5},"70128411482","70128411482","400480",null,"411","482",{"$nulls":4},482000,"Порези, обавезне таксе-ЈП \"Пут\"",500000,57959,{"$nulls":14},0,{"$nulls":11},0,null,null,null,0,{"$nulls":5},482000]
[{"$nulls":5},"70128411451","70128411451","4004511",null,"411","451",{"$nulls":4},451100,"ЈКП \"1. Мај\" - субвенционирање цене воде",5264415,5264415,3685090,3685090,3685090,3685090,3685090,3852418.84,0,0,3852418.84,3852418.84,3685090,3369114.19,3685090,3685090,0,0,3685090,3685090,3852418.03,0,0,3852418.03,3852418.03,3852418.03,{"$error":"#REF!"},null,3852418.03,0,0,0,3852418.03,0.9999997897424882,{"$nulls":4},451100]
[{"$nulls":16}," - Исплата старог дуга за електричну енергију",357799,357799,{"$nulls":14},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":16}," - Репрограм дуга заводу за здравље Шабац",784000,784000,{"$nulls":14},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":16}," - Иаплата дуга за ПЗФ",502758,502758,{"$nulls":14},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":16}," - Субвенција цене воде",3619858,3619858,3685090,3685090,3685090,3685090,3685090,3852418.84,null,null,3852418.84,3852418.84,3685090,3369114.19,3685090,3685090,0,null,3685090,3685090,3852418.03,null,null,3852418.03,3852418.03,3852418.03,{"$error":"#REF!"},null,3852418.03,null,null,null,3852418.03,0.9999997897424882]
[{"$nulls":5},"70128411425","70128411425","400425",null,"411","425",{"$nulls":4},425000,"Текуће поправке и одржавање-ЈКП \"1. Мај\"",4185730,4185730,5185730,5185730,4407871,4407870.99,4157871,4426011,null,null,4426011,4426011,4407871,4173372,4407871,4407870.99,0.009999999776482582,null,4157871,4157871,4426011,null,null,4426011,4426011,4426011,{"$error":"#REF!"},null,4426011,null,null,null,4426011,1,{"$nulls":4},425000]
[{"$nulls":16},"Текуће поправке и одржавање-смеће ",{"$nulls":16},0]
[{"$nulls":16},"Текуће поправке и одржавање-водоводна мрежа   ",{"$nulls":16},0,{"$nulls":15},0]
[null,null,null,0,{"$nulls":12},"Извори финансирања за активност 1501-0004:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",13271422,12813646,10962285,10962285,10785610,10785601.09,10285610,10721078.84,0,0,10721078.84,10721078.84,10785610,9375527.69,10785610,10785601.09,8.910000000149012,0,10285610,10285610,10721078.03,0,0,10721078.03,10721078.03,10721078.03,{"$error":"#REF!"},0,10721078.03,0,0,0,10721078.03,0.9999999244479019,{"$nulls":4},"01"]
[{"$nulls":6},"1501-0004",{"$nulls":9},"Активност 1501-0004:",13271422,12813646,10962285,10962285,10785610,10785601.09,10285610,10721078.84,0,0,10721078.84,10721078.84,10785610,9375527.69,10785610,10785601.09,8.910000000149012,0,10285610,10285610,10721078.03,0,0,10721078.03,10721078.03,10721078.03,{"$error":"#REF!"},0,10721078.03,0,0,0,10721078.03,0.9999999244479019]
[null,null,"6.5.5.",null,null,"1501-0005","1501-0005",{"$nulls":6},22,25,null,"Финансијска подршка локалном економском развоју",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},411,null,null,null,"Општи економски и комерцијални послови",4000000,2000000,1750000,4500000,3500000,1488840.36,2500000,2500000,0,0,2500000,2500000,3500000,1488840.36,3500000,1488840.36,2011159.64,0,2500000,2500000,2468870.16,0,0,2468870.16,2468870.16,2468870.16,{"$error":"#REF!"},0,2468870.16,0,0,0,2468870.16]
[{"$nulls":33},0,{"$nulls":11},0,null,null,null,0,{"$nulls":5},422000]
[{"$nulls":5},"70128411511","70128411511","400500",null,"411","511",{"$nulls":4},511000,"Финансирање програма активног запошљавања",2000000,2000000,1750000,2500000,1500000,1488840.36,2500000,2500000,null,null,2500000,2500000,1500000,1488840.36,1500000,1488840.36,11159.639999999898,null,2500000,2500000,2468870.16,null,null,2468870.16,2468870.16,2468870.16,{"$error":"#REF!"},null,2468870.16,null,null,0,2468870.16,0.9875480640000001,{"$nulls":4},423000]
[{"$nulls":16},"Средства од враћеног кредита датог предузетницима",{"$nulls":16},0]
[{"$nulls":5},"70128411451","70128411451","4004511",null,"411","451",{"$nulls":4},451000,"Субвенционирање камата за кредите предузетницима",2000000,null,null,2000000,2000000,0,0,0,null,null,0,0,2000000,0,2000000,0,2000000,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},451000]
[null,null,null,0,{"$nulls":12},"Извори финансирања за активност 1501-0005:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",4000000,2000000,1750000,4500000,3500000,1488840.36,2500000,2500000,0,0,2500000,2500000,3500000,1488840.36,3500000,1488840.36,2011159.64,0,2500000,2500000,2468870.16,0,0,2468870.16,2468870.16,2468870.16,{"$error":"#REF!"},0,2468870.16,0,0,0,2468870.16,0.9875480640000001,{"$nulls":4},"01"]
[{"$nulls":6},"1501-0005",{"$nulls":9},"Активност 1501-0005:",4000000,2000000,1750000,4500000,3500000,1488840.36,2500000,2500000,0,0,2500000,2500000,3500000,1488840.36,3500000,1488840.36,2011159.64,0,2500000,2500000,2468870.16,0,0,2468870.16,2468870.16,2468870.16,{"$error":"#REF!"},0,2468870.16,0,0,0,2468870.16,0.9875480640000001]
[{"$nulls":5},"1501-П1","1501-П1",{"$nulls":6},22,26,null,"Стипендирање ученика и студената",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},960,null,null,null,"Помоћне услуге образовању",10600,10600,4983800,5709000,5709000,5596653.02,5709000,6539873.43,0,0,6539873.43,6539873.43,5709000,4536253.02,5709000,5596653.02,112346.98000000045,0,5709000,5709000,4820273.43,0,0,4820273.43,4820273.43,4820273.43,{"$error":"#REF!"},0,4820273.43,0,0,0,4820273.43]
[{"$nulls":5},"70128960423","70128960423","100423",null,"960","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},30000,10253.02,30000,39873.43,null,null,39873.43,39873.43,30000,10253.02,30000,10253.02,19746.98,null,30000,30000,39873.43,null,null,39873.43,39873.43,39873.43,{"$error":"#REF!"},null,39873.43,null,null,null,39873.43,1]
[{"$nulls":5},"70128960472","70128960472","100472",null,"960","472",{"$nulls":4},472000,"Накнаде за социјалну заштиту из буџета",10600,10600,4983800,5709000,5679000,5586400,5679000,6500000,0,0,6500000,6500000,5679000,4526000,5679000,5586400,92600,0,5679000,5679000,4780400,0,0,4780400,4780400,4780400,{"$error":"#REF!"},0,4780400,0,0,0,4780400,0.7354461538461539,{"$nulls":4},472000]
[{"$nulls":16},"Стипендије ученика и студената",10600,10600,4983800,5709000,5679000,5586400,5679000,6500000,null,null,6500000,6500000,5679000,4526000,5679000,5586400,92600,null,5679000,5679000,4780400,null,null,4780400,4780400,4780400,{"$error":"#REF!"},null,4780400,null,null,0,4780400,0.7354461538461539]
[{"$nulls":16},"Извори финансирања за 1501-П1:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",10600,10600,4983800,5709000,5709000,5596653.02,5709000,6539873.43,0,0,6539873.43,6539873.43,5709000,4536253.02,5709000,5596653.02,112346.98000000045,0,5709000,5709000,4820273.43,0,0,4820273.43,4820273.43,4820273.43,{"$error":"#REF!"},0,4820273.43,0,0,0,4820273.43,0.7370591314333739,{"$nulls":4},"01"]
[{"$nulls":6},"1501-1",{"$nulls":9},"Пројекат 1501-П1:",10600,10600,4983800,5709000,5709000,5596653.02,5709000,6539873.43,0,0,6539873.43,6539873.43,5709000,4536253.02,5709000,5596653.02,112346.98000000045,0,5709000,5709000,4820273.43,0,0,4820273.43,4820273.43,4820273.43,{"$error":"#REF!"},0,4820273.43,0,0,0,4820273.43,0.7370591314333739]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 3:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",78246457,75788567,21496657,27171285,24700038,21291094.47,21054610,21160952.27,0,6000000,27160952.27,27160952.27,24700038,18800621.07,24700038,21291094.47,3408943.530000001,1100000,19954610,21054610,19410221.619999997,0,0,19410221.619999997,19410221.619999997,19410221.619999997,{"$error":"#REF!"},0,19410221.619999997,0,null,null,19410221.619999997,0.7146370063555948]
[{"$nulls":16},"Приходи из Донација",{"$nulls":16},0,{"$nulls":12},0,{"$nulls":8},"08"]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0,{"$nulls":5},"07"]
[{"$nulls":16},"ПРОГРАМ 3:",78246457,75788567,21496657,27171285,24700038,21291094.47,21054610,21160952.27,0,6000000,27160952.27,27160952.27,24700038,18800621.07,24700038,21291094.47,3408943.530000001,1100000,19954610,21054610,19410221.619999997,0,0,19410221.619999997,19410221.619999997,19410221.619999997,{"$error":"#REF!"},0,19410221.619999997,0,0,0,19410221.619999997,0.7146370063555948]
[{"$nulls":16},"Извори финансирања за подраздео 6.5.:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",78246457,75788567,21496657,27171285,24700038,21291094.47,21054610,21160952.27,0,6000000,27160952.27,27160952.27,24700038,18800621.07,24700038,21291094.47,3408943.530000001,1100000,19954610,21054610,19410221.619999997,0,0,19410221.619999997,19410221.619999997,19410221.619999997,{"$error":"#REF!"},0,19410221.619999997,0,0,0,19410221.619999997,0.7146370063555948]
[{"$nulls":16},"Приходи из Донација",{"$nulls":16},0,{"$nulls":15},0,{"$nulls":5},"08"]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0,{"$nulls":5},"07"]
[{"$nulls":16},"Свега за подраздео 6.5.:",78246457,75788567,21496657,27171285,24700038,21291094.47,21054610,21160952.27,0,6000000,27160952.27,27160952.27,24700038,18800621.07,24700038,21291094.47,3408943.530000001,1100000,19954610,21054610,19410221.619999997,0,0,19410221.619999997,19410221.619999997,19410221.619999997,{"$error":"#REF!"},0,19410221.619999997,0,0,0,19410221.619999997,0.7146370063555948]
[null,6,"6.6.",70128,{"$nulls":12},"Туристичка организација Крупањ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"1502","1502",{"$nulls":9},"ПРОГРАМ 4: РАЗВОЈ ТУРИЗМА",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.6.1.",null,null,"1502-0001","1502-0001",{"$nulls":6},22,27,null,"Управљање развојем туризма",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},473,null,null,null,"Туризам",2642202,2523036,2815430,2907428,2846928,2737200,3017973,2960228,0,57745,3017973,3017973,2846928,2491365.25,2846928,2737200,109728,57745,2960228,3017973,2803923.68,0,0,2803923.68,2803923.68,2803923.68,{"$error":"#REF!"},25000,2828923.68,0,0,0,2828923.68]
[{"$nulls":5},"70128473451","70128473451","4734511",null,"473","451",{"$nulls":4},451000,"Субвенције јавним нефинансијским",2642202,2523036,2815430,2907428,2846928,2737200,3017973,2960228,0,57745,3017973,3017973,2846928,2491365.25,2846928,2737200,109728,57745,2960228,3017973,2803923.68,0,0,2803923.68,2803923.68,2803923.68,{"$error":"#REF!"},25000,2828923.68,0,0,0,2828923.68,0.9290751375177976,{"$nulls":4},451000]
[{"$nulls":16},"предузећима и организацијама",{"$nulls":16},0]
[{"$nulls":16},"Плате и додаци запослених",null,null,null,2176788,1910131,null,1971131,1971131,null,null,1971131,1971131,1910131,null,1910131,null,1910131,null,1971131,1971131,null,null,null,0,null,null,{"$error":"#REF!"},{"$nulls":5},0,{"$nulls":5},"411000."]
[{"$nulls":16},"Социјални доприноси на терет послодавца",null,null,null,389640,341909,null,351909,351909,null,null,351909,351909,341909,null,341909,null,341909,null,351909,351909,null,null,null,0,null,null,{"$error":"#REF!"},{"$nulls":5},0,{"$nulls":5},"412000."]
[{"$nulls":16},"Остале текуће дотације по закону (конто 465112)",{"$nulls":4},256643,null,258943,258943,null,null,258943,258943,256643,null,256643,null,256643,null,258943,258943,null,null,null,0,null,null,{"$error":"#REF!"},{"$nulls":5},0]
[{"$nulls":16},"Отпремнине у случају отпуштања с посла (конто 414312)",{"$nulls":4},57745,null,115490,57745,null,57745,115490,115490,57745,null,57745,null,57745,57745,57745,115490,null,null,null,0,null,null,{"$error":"#REF!"},{"$nulls":5},0]
[{"$nulls":16},"Награде и бонуси",{"$nulls":4},31500,null,71500,71500,null,null,71500,71500,31500,null,31500,null,31500,null,71500,71500,null,null,null,0,null,null,{"$error":"#REF!"},{"$nulls":5},0,null,null,null,0]
[{"$nulls":16},"Стални трошкови",null,null,null,45000,45000,null,45000,45000,null,null,45000,45000,45000,null,45000,null,45000,null,45000,45000,null,null,null,0,null,null,{"$error":"#REF!"},{"$nulls":5},0,{"$nulls":5},"421000."]
[{"$nulls":16},"Трошкови путовања",null,null,null,296000,204000,null,204000,204000,null,null,204000,204000,204000,null,204000,null,204000,null,204000,204000,null,null,null,0,null,null,{"$error":"#REF!"},{"$nulls":5},0,{"$nulls":5},"422000."]
[{"$nulls":16},"Mатеријал",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,{"$error":"#REF!"},{"$nulls":5},0,{"$nulls":5},"426000."]
[null,null,null,0,{"$nulls":12},"Извори финансирања за активност 1502-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",2642202,2523036,2815430,2907428,2846928,2737200,3017973,2960228,0,57745,3017973,3017973,2846928,2491365.25,2846928,2737200,109728,57745,2960228,3017973,2803923.68,0,0,2803923.68,2803923.68,2803923.68,{"$error":"#REF!"},25000,2828923.68,0,0,0,2828923.68,0.9290751375177976,{"$nulls":4},"01"]
[{"$nulls":6},"1502-0001",{"$nulls":9},"Активност 1502-0001:",2642202,2523036,2815430,2907428,2846928,2737200,3017973,2960228,0,57745,3017973,3017973,2846928,2491365.25,2846928,2737200,109728,57745,2960228,3017973,2803923.68,0,0,2803923.68,2803923.68,2803923.68,{"$error":"#REF!"},25000,2828923.68,0,0,0,2828923.68,0.9290751375177976]
[null,null,"6.6.2.",null,null,"1502-0002","1502-0002",{"$nulls":6},22,28,null,"Туристичка промоција",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},473,null,null,null,"Туризам",0,0,0,234774,170456,165482,170456,170456,0,0,170456,170456,170456,115992,170456,165482,4974,0,170456,170456,170429.69,0,0,170429.69,170429.69,170429.69,{"$error":"#REF!"},0,170429.69,0,0,0,170429.69]
[{"$nulls":5},"70128473451","70128473451","4734511",null,"473","451",{"$nulls":4},451000,"Субвенције јавним нефинансијским",0,0,0,234774,170456,165482,170456,170456,0,0,170456,170456,170456,115992,170456,165482,4974,0,170456,170456,170429.69,0,0,170429.69,170429.69,170429.69,{"$error":"#REF!"},0,170429.69,0,0,0,170429.69,0.9998456493171258,{"$nulls":4},451000]
[{"$nulls":16},"предузећима и организацијама",{"$nulls":16},0]
[{"$nulls":16},"Услуге по уговору",null,null,null,214774,170456,165482,84000,84000,null,null,84000,84000,170456,115992,170456,165482,4974,null,84000,84000,84000,null,null,84000,84000,84000,{"$error":"#REF!"},null,84000,null,null,null,84000,1,{"$nulls":4},"423000."]
[{"$nulls":16},"Текуће поправке и одржавање",{"$nulls":6},36000,36000,null,null,36000,36000,{"$nulls":4},0,null,36000,36000,35980,null,null,35980,35980,35980,null,null,35980,null,null,null,35980,0.9994444444444445]
[{"$nulls":16},"Материјал",null,null,null,20000,null,null,50456,50456,null,null,50456,50456,{"$nulls":4},0,null,50456,50456,50449.69,null,null,50449.69,50449.69,50449.69,null,null,50449.69,null,null,null,50449.69,0.9998749405422547,{"$nulls":4},"426000."]
[null,null,null,0,{"$nulls":12},"Извори финансирања за активност 1502-0002:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,234774,170456,165482,170456,170456,0,0,170456,170456,170456,115992,170456,165482,4974,0,170456,170456,170429.69,0,0,170429.69,170429.69,170429.69,{"$error":"#REF!"},0,170429.69,0,0,0,170429.69,0.9998456493171258,{"$nulls":4},"01"]
[{"$nulls":6},"1502-0002",{"$nulls":9},"Активност 1502-0002:",0,0,0,234774,170456,165482,170456,170456,0,0,170456,170456,170456,115992,170456,165482,4974,0,170456,170456,170429.69,0,0,170429.69,170429.69,170429.69,{"$error":"#REF!"},0,170429.69,0,0,0,170429.69,0.9998456493171258]
[{"$nulls":5},"1502-П1","1502-П1",{"$nulls":6},22,29,null,"Лазаревдан",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},473,null,null,null,"Туризам",0,0,0,159874,81731,81730.68,170000,137513,0,0,137513,137513,81731,81730.68,81731,81730.68,0.3200000000069849,0,170000,170000,137512.55,0,0,137512.55,137512.55,137512.55,0,0,137512.55,0,0,0,137512.55]
[{"$nulls":5},"70128473451","70128473451","4734511",null,"473","451",{"$nulls":4},451000,"Субвенције јавним нефинансијским",0,0,0,159874,81731,81730.68,170000,137513,0,0,137513,137513,81731,81730.68,81731,81730.68,0.3200000000069849,0,170000,170000,137512.55,0,0,137512.55,137512.55,137512.55,null,0,137512.55,0,0,0,137512.55,0.9999967275821194,{"$nulls":4},451000]
[{"$nulls":16},"предузећима и организацијама",{"$nulls":16},0]
[{"$nulls":16},"Услуге по уговору",null,null,null,95921,62855,62855,120000,113890,null,null,113890,113890,62855,62855,62855,62855,0,null,120000,120000,113890,null,null,113890,113890,113890,{"$error":"#REF!"},null,113890,null,null,null,113890,1,{"$nulls":4},"423000."]
[{"$nulls":16},"Трошкови путовања",null,null,null,39835,1400,1400,20000,0,null,null,0,0,1400,1400,1400,1400,0,null,20000,20000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16},"Стални трошкови",null,null,null,22118,270,270,0,null,null,null,0,null,270,270,270,270,0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16},"Материјал",null,null,null,2000,17206,17205.68,30000,23623,null,null,23623,23623,17206,17205.68,17206,17205.68,0.31999999999970896,null,30000,30000,23622.55,null,null,23622.55,23622.55,23622.55,{"$error":"#REF!"},null,23622.55,null,null,null,23622.55,0.9999809507683189,{"$nulls":4},"426000."]
[{"$nulls":16},"Извори финансирања за 1502-П1:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,null,null,159874,81731,81730.68,170000,137513,0,0,137513,137513,81731,81730.68,81731,81730.68,0.3200000000069849,0,170000,170000,137512.55,0,0,137512.55,137512.55,137512.55,{"$error":"#REF!"},0,137512.55,0,0,0,137512.55,0.9999967275821194,{"$nulls":4},"01"]
[{"$nulls":6},"1502-1",{"$nulls":9},"Пројекат 1502-П1:",0,null,null,159874,81731,81730.68,170000,137513,0,0,137513,137513,81731,81730.68,81731,81730.68,0.3200000000069849,0,170000,170000,137512.55,0,0,137512.55,137512.55,137512.55,{"$error":"#REF!"},0,137512.55,0,0,0,137512.55,0.9999967275821194]
[{"$nulls":5},"1502-П2","1502-П2",{"$nulls":6},22,30,null,"Дани Међаша",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},473,null,null,null,"Туризам",0,0,0,24449,88193,88193,160000,103847,0,0,103847,103847,88193,88193,88193,88193,0,0,160000,160000,103846.36,0,0,103846.36,103846.36,103846.36,0,0,103846.36,0,0,0,103846.36]
[{"$nulls":5},"70128473451","70128473451","4734511",null,"473","451",{"$nulls":4},451000,"Субвенције јавним нефинансијским",0,0,0,24449,88193,88193,160000,103847,0,0,103847,103847,88193,88193,88193,88193,0,0,160000,160000,103846.36,0,0,103846.36,103846.36,103846.36,null,0,103846.36,0,0,0,103846.36,0.9999938370872534,{"$nulls":4},451000]
[{"$nulls":16},"предузећима и организацијама",{"$nulls":16},0]
[{"$nulls":16},"Стални трошкови",null,null,null,2000,0,0,0,0,null,null,0,0,0,0,0,0,0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},"423000."]
[{"$nulls":16},"Трошкови путовања",{"$nulls":6},2500,0,null,null,0,0,{"$nulls":4},0,null,2500,2500,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":16},"Услуге по уговору",null,null,null,9039,73584,73584,142500,89118,null,null,89118,89118,73584,73584,73584,73584,0,null,142500,142500,89118,null,null,89118,89118,89118,{"$error":"#REF!"},null,89118,null,null,null,89118,1]
[{"$nulls":16},"Материјал",null,null,null,13410,14609,14609,15000,14729,null,null,14729,14729,14609,14609,14609,14609,0,null,15000,15000,14728.36,null,null,14728.36,14728.36,14728.36,{"$error":"#REF!"},null,14728.36,null,null,null,14728.36,0.999956548306063,{"$nulls":4},"426000."]
[{"$nulls":16},"Извори финансирања за 1502-П2:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,null,null,24449,88193,88193,160000,103847,0,0,103847,103847,88193,88193,88193,88193,0,0,160000,160000,103846.36,0,0,103846.36,103846.36,103846.36,{"$error":"#REF!"},0,103846.36,0,0,0,103846.36,0.9999938370872534,{"$nulls":4},"01"]
[{"$nulls":6},"1502-2",{"$nulls":9},"Пројекат 1502-П2:",0,null,null,24449,88193,88193,160000,103847,0,0,103847,103847,88193,88193,88193,88193,0,0,160000,160000,103846.36,0,0,103846.36,103846.36,103846.36,{"$error":"#REF!"},0,103846.36,0,0,0,103846.36,0.9999938370872534]
[{"$nulls":5},"1502-П3","1502-П3",{"$nulls":6},22,31,null,"Плодови Рађевине",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},473,null,null,null,"Туризам",0,0,0,155081,258000,225897,294700,294700,0,0,294700,294700,258000,225897,258000,225897,32103,0,294700,294700,232017.1,0,0,232017.1,232017.1,232017.1,0,0,232017.1,0,0,0,232017.1]
[{"$nulls":5},"70128473451","70128473451","4734511",null,"473","451",{"$nulls":4},451000,"Субвенције јавним нефинансијским",0,0,0,155081,258000,225897,294700,294700,0,0,294700,294700,258000,225897,258000,225897,32103,0,294700,294700,232017.1,0,0,232017.1,232017.1,232017.1,null,0,232017.1,0,0,0,232017.1,0.7872992874109264,{"$nulls":4},451000]
[{"$nulls":16},"предузећима и организацијама",{"$nulls":16},0]
[{"$nulls":16},"Стални трошкови",null,null,null,2000,2500,0,0,0,null,null,0,0,2500,0,2500,0,2500,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},"423000."]
[{"$nulls":16},"Трошкови путовања",null,null,null,7652,10000,9800,10000,10000,null,null,10000,10000,10000,9800,10000,9800,200,null,10000,10000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16},"Услуге по уговору",null,null,null,142359,202500,174739,239200,239200,null,null,239200,225000,202500,174739,202500,174739,27761,null,239200,239200,175219.84,null,null,175219.84,175219.84,175219.84,{"$error":"#REF!"},null,175219.84,null,null,null,175219.84,0.7787548444444444]
[{"$nulls":16},"Материјал",null,null,null,3070,43000,41358,45500,45500,null,null,45500,59700,43000,41358,43000,41358,1642,null,45500,45500,56797.26,null,null,56797.26,56797.26,56797.26,{"$error":"#REF!"},null,56797.26,null,null,null,56797.26,0.9513778894472362,{"$nulls":4},"426000."]
[{"$nulls":16},"Извори финансирања за 1502-П3:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,null,null,155081,258000,225897,294700,294700,0,0,294700,294700,258000,225897,258000,225897,32103,0,294700,294700,232017.1,0,0,232017.1,232017.1,232017.1,{"$error":"#REF!"},0,232017.1,0,0,0,232017.1,0.7872992874109264,{"$nulls":4},"01"]
[{"$nulls":6},"1502-3",{"$nulls":9},"Пројекат 1502-П3:",0,null,null,155081,258000,225897,294700,294700,0,0,294700,294700,258000,225897,258000,225897,32103,0,294700,294700,232017.1,0,0,232017.1,232017.1,232017.1,{"$error":"#REF!"},0,232017.1,0,0,0,232017.1,0.7872992874109264]
[{"$nulls":5},"1502-П4","1502-П4",{"$nulls":6},22,32,null,"Учешће на сајмовима туризма",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},473,null,null,null,"Туризам",null,null,0,300000,290000,248184.61,290000,235000,0,0,235000,235000,290000,127949.61,290000,248184.61,41815.390000000014,0,290000,290000,231110,0,0,231110,231110,231110,0,0,231110,0,0,0,231110]
[{"$nulls":5},"70128473451","70128473451","4734511",null,"473","451",{"$nulls":4},451000,"Субвенције јавним нефинансијским",0,0,0,300000,290000,248184.61,290000,235000,0,0,235000,235000,290000,127949.61,290000,248184.61,41815.390000000014,0,290000,290000,231110,0,0,231110,231110,231110,null,0,231110,0,0,0,231110,0.9834468085106383,{"$nulls":4},451000]
[{"$nulls":16},"предузећима и организацијама",{"$nulls":16},0]
[{"$nulls":16},"Трошкови путовања",{"$nulls":4},40000,33100,40000,5000,null,null,5000,5000,40000,33100,40000,33100,6900,null,40000,40000,1110,null,null,1110,1110,1110,{"$error":"#REF!"},null,1110,null,null,null,1110,0.222]
[{"$nulls":16},"Услуге по уговору",null,null,null,300000,170000,169550,170000,150000,null,null,150000,150000,170000,55550,170000,169550,450,null,170000,170000,150000,null,null,150000,150000,150000,{"$error":"#REF!"},null,150000,null,null,null,150000,1]
[{"$nulls":16},"Материјал",{"$nulls":4},80000,45534.61,80000,80000,null,null,80000,80000,80000,39299.61,80000,45534.61,34465.39,null,80000,80000,80000,null,null,80000,80000,80000,{"$error":"#REF!"},null,80000,null,null,null,80000,1,{"$nulls":4},"426000."]
[{"$nulls":16},"Извори финансирања за 1502-П4:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,null,null,300000,290000,248184.61,290000,235000,0,0,235000,235000,290000,127949.61,290000,248184.61,41815.390000000014,0,290000,290000,231110,0,0,231110,231110,231110,{"$error":"#REF!"},0,231110,0,0,0,231110,0.9834468085106383,{"$nulls":4},"01"]
[{"$nulls":6},"1502-4",{"$nulls":9},"Пројекат 1502-П4:",0,null,null,300000,290000,248184.61,290000,290000,0,0,235000,235000,290000,127949.61,290000,248184.61,41815.390000000014,0,290000,290000,231110,0,0,231110,231110,231110,{"$error":"#REF!"},0,231110,0,0,0,231110,0.9834468085106383]
[{"$nulls":5},"1502-П5","1502-П5",{"$nulls":6},22,33,null,"Израда комплетне верзије сајта Туристичке организације",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":16},"Крупањ и рекламног материјала на енглеском језику",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},473,null,null,null,"Туризам",null,null,0,0,150000,113000,0,0,0,0,0,0,150000,0,150000,113000,37000,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70128473451","70128473451","4734511",null,"473","451",{"$nulls":4},451000,"Субвенције јавним нефинансијским",0,0,0,0,150000,113000,0,0,0,0,0,0,150000,0,150000,113000,37000,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},451000]
[{"$nulls":16},"предузећима и организацијама",{"$nulls":16},0]
[{"$nulls":16},"Услуге по уговору",{"$nulls":4},150000,113000,0,0,null,null,0,0,150000,0,150000,113000,37000,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16},"Извори финансирања за 1502-П5:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,null,null,0,150000,113000,0,0,0,0,0,0,150000,0,150000,113000,37000,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"1502-5",{"$nulls":9},"Пројекат 1502-П5:",0,null,null,0,150000,113000,0,0,0,0,0,0,150000,0,150000,113000,37000,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"1502-П6","1502-П6",{"$nulls":6},22,34,null,"Стручно усавршавање запослених",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},473,null,null,null,"Туризам",null,null,0,0,40000,18520,40000,0,0,0,0,0,40000,18520,40000,18520,21480,0,40000,40000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70128473451","70128473451","4734511",null,"473","451",{"$nulls":4},451000,"Субвенције јавним нефинансијским",0,0,0,0,40000,18520,40000,0,0,0,0,0,40000,18520,40000,18520,21480,0,40000,40000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},451000]
[{"$nulls":16},"предузећима и организацијама",{"$nulls":16},0]
[{"$nulls":16},"Трошкови путовања",{"$nulls":4},10000,2800,10000,null,null,null,0,0,10000,2800,10000,2800,7200,null,10000,10000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16},"Услуге по уговору",{"$nulls":4},30000,15720,30000,null,null,null,0,0,30000,15720,30000,15720,14280,null,30000,30000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":23},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},"426000."]
[{"$nulls":16},"Извори финансирања за 1502-П6:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,null,null,0,40000,18520,40000,0,0,0,0,0,40000,18520,40000,18520,21480,0,40000,40000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"1502-6",{"$nulls":9},"Пројекат 1502-П6:",0,null,null,0,40000,18520,40000,0,0,0,0,0,40000,18520,40000,18520,21480,0,40000,40000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"1502-П7","1502-П7",{"$nulls":6},22,35,null,"Петровдан - вашар у Добром Потоку",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},473,null,null,null,"Туризам",null,null,0,0,35000,35000,60000,57620,0,0,57620,57620,35000,35000,35000,35000,0,0,60000,60000,57619.8,0,0,57619.8,57619.8,57619.8,{"$error":"#REF!"},0,57619.8,0,0,0,57619.8]
[{"$nulls":5},"70128473451","70128473451","4734511",null,"473","451",{"$nulls":4},451000,"Субвенције јавним нефинансијским",0,0,0,0,35000,35000,60000,57620,0,0,57620,57620,35000,35000,35000,35000,0,0,60000,60000,57619.8,0,0,57619.8,57619.8,57619.8,{"$error":"#REF!"},0,57619.8,0,0,0,57619.8,0.9999965289829921,{"$nulls":4},451000]
[{"$nulls":16},"предузећима и организацијама",{"$nulls":16},0]
[{"$nulls":16},"Услуге по уговору",{"$nulls":4},30000,30000,50000,49620,null,null,49620,49620,30000,30000,30000,30000,0,null,50000,50000,49620,null,null,49620,49620,49620,{"$error":"#REF!"},null,49620,null,null,null,49620,1]
[{"$nulls":16},"Стални трошкови",{"$nulls":6},1000,0,null,null,0,0,{"$nulls":4},0,null,1000,1000,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":16},"Материјал",{"$nulls":4},5000,5000,8000,8000,null,null,8000,8000,5000,5000,5000,5000,0,null,8000,8000,7999.8,null,null,7999.8,7999.8,7999.8,{"$error":"#REF!"},null,7999.8,null,null,null,7999.8,0.9999750000000001]
[{"$nulls":16},"Порези и обавезне таксе",{"$nulls":4},0,0,1000,0,null,null,0,0,0,0,0,0,0,null,1000,1000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},"426000."]
[{"$nulls":16},"Извори финансирања за 1502-П7:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,null,null,0,35000,35000,60000,57620,0,0,57620,57620,35000,35000,35000,35000,0,0,60000,60000,57619.8,0,0,57619.8,57619.8,57619.8,{"$error":"#REF!"},0,57619.8,0,0,0,57619.8,0.9999965289829921,{"$nulls":4},"01"]
[{"$nulls":6},"1502-7",{"$nulls":9},"Пројекат 1502-П7:",0,null,null,0,35000,35000,60000,57620,0,0,57620,57620,35000,35000,35000,35000,0,0,60000,60000,57619.8,0,0,57619.8,57619.8,57619.8,{"$error":"#REF!"},0,57619.8,0,0,0,57619.8,0.9999965289829921]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 4:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",2642202,2523036,2815430,3781606,3960308,3713207.29,4203129,3959364,0,57745,4017109,4017109,3960308,3184647.54,3960308,3713207.29,247100.70999999996,57745,4145384,4203129,3736459.1799999997,0,0,3736459.1799999997,3736459.1799999997,3736459.1799999997,{"$error":"#REF!"},25000,3761459.1799999997,0,0,0,3761459.1799999997,0.930136369214776]
[{"$nulls":16},"Приходи из Донација",{"$nulls":16},0,{"$nulls":21},"08"]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":21},"07"]
[{"$nulls":16},"ПРОГРАМ 4:",2642202,2523036,2815430,3781606,3960308,3713207.29,4203129,3959364,0,57745,4017109,4017109,3960308,3184647.54,3960308,3713207.29,247100.70999999996,57745,4145384,4203129,3736459.1799999997,0,0,3736459.1799999997,3736459.1799999997,3736459.1799999997,{"$error":"#REF!"},25000,3761459.1799999997,0,0,0,3761459.1799999997,0.930136369214776]
[{"$nulls":16},"Извори финансирања за подраздео 6.6.:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",2642202,2523036,2815430,3781606,3960308,3713207.29,4203129,3959364,0,57745,4017109,4017109,3960308,3184647.54,3960308,3713207.29,247100.70999999996,57745,4145384,4203129,3736459.1799999997,0,0,3736459.1799999997,3736459.1799999997,3736459.1799999997,{"$error":"#REF!"},25000,3761459.1799999997,0,0,0,3761459.1799999997,0.930136369214776]
[{"$nulls":16},"Свега за подраздео 6.6.:",2642202,2523036,2815430,3781606,3960308,3713207.29,4203129,3959364,0,57745,4017109,4017109,3960308,3184647.54,3960308,3713207.29,247100.70999999996,57745,4145384,4203129,3736459.1799999997,0,0,3736459.1799999997,3736459.1799999997,3736459.1799999997,{"$error":"#REF!"},25000,3761459.1799999997,0,0,0,3761459.1799999997,0.930136369214776]
[null,null,"6.7.",{"$nulls":13},"Фонд за развој пољопривреде",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"0101","0101",{"$nulls":9},"ПРОГРАМ 5: РАЗВОЈ ПОЉОПРИВРЕДЕ",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.7.1.",null,null,"0101-0001","0101-0001",{"$nulls":6},22,36,null,"Унапређење услова за пољопривредну делатност",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},421,null,null,null,"Пољопривреда",0,0,0,1247321,0,0,10000,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70128421423","70128421423","421423",null,"421","423",{"$nulls":4},423000,"Услуге по уговору",null,null,null,1247321,null,null,0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":5},"70128421424","70128421424","421424",null,"421","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":4},0,0,10000,null,null,null,0,0,0,0,0,0,0,null,10000,10000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":16},"Извори финансирања за активност 0101-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,1247321,0,0,10000,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0101-0001",{"$nulls":9},"Активност 0101-0001:",0,0,0,1247321,0,0,10000,0,0,0,0,0,0,0,0,0,0,0,10000,10000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[null,null,"6.7.2.",null,null,"0101-0002","0101-0002",{"$nulls":6},22,37,null,"Подстицаји пољопривредној производњи",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},421,null,null,null,"Пољопривреда",18000000,13137029,16255716,15515650,20705661,18942724.52,17900471,16126971,0,1736000,17862971,17862971,20705661,6137198.5,20705661,18942724.52,1762936.4800000004,1500000,16400471,17900471,14855842.13,0,1736000,16591842.13,16591842.32,16591842.32,{"$error":"#REF!"},0,16591842.32,0,0,0,16591842.32]
[{"$nulls":5},"70128421423","70128421423","421423",null,"421","423",{"$nulls":4},423000,"Услуге по уговору",null,null,null,120000,60000,33132.5,90000,90000,null,null,90000,90000,60000,33132.5,60000,33132.5,26867.5,null,90000,90000,89619.13,null,null,89619.13,89619.13,89619.13,{"$error":"#REF!"},null,89619.13,null,null,null,89619.13,0.9957681111111112,{"$nulls":4},441000]
[{"$nulls":5},"70128421426","70128421426","421426",null,"421","426",{"$nulls":4},426000,"Материјал",null,null,null,50000,0,0,37500,null,null,null,0,0,0,0,0,0,0,null,37500,37500,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},512000]
[{"$nulls":5},"70128421451","70128421451","4214511",null,"421","451",{"$nulls":4},451000,"Субвенц.јавним нефинансијским предуз.и организ.",18000000,13137029,16255716,15345650,20645661,18909592.02,17772971,16036971,null,1736000,17772971,17772971,20645661,6104066,20645661,18909592.02,1736068.9800000004,1500000,16272971,17772971,14766223,null,1736000,16502223,16502223.19,16502223.19,{"$error":"#REF!"},null,16502223.19,null,null,null,16502223.19,0.9285011037265519,{"$nulls":4},514000]
[null,null,null,0,{"$nulls":12},"Извори финансирања за активност 0101-0002:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",18000000,13137029,16255716,15515650,20705661,18942724.52,17900471,16126971,0,1736000,17862971,17862971,20705661,6137198.5,20705661,18942724.52,1762936.4800000004,1500000,16400471,17900471,14855842.13,0,1736000,16591842.13,16591842.32,16591842.32,{"$error":"#REF!"},0,16591842.32,0,0,0,16591842.32,0.9288400188300143,{"$nulls":4},"01"]
[{"$nulls":6},"0101-0002",{"$nulls":9},"Активност 0101-0002:",18000000,13137029,16255716,15515650,20705661,18942724.52,17900471,16126971,0,1736000,17862971,17862971,20705661,6137198.5,20705661,18942724.52,1762936.4800000004,1500000,16400471,17900471,14855842.13,0,1736000,16591842.13,16591842.32,16591842.32,{"$error":"#REF!"},0,16591842.32,0,0,0,16591842.32,0.9288400188300143]
[null,null,"6.7.3.",null,null,"0101-0003","0101-0003",{"$nulls":6},22,38,null,"Рурални развој",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},421,null,null,null,"Пољопривреда",0,0,0,200000,10000,0,440000,100000,0,0,100000,100000,10000,0,10000,0,10000,0,440000,440000,38000,0,0,38000,38000,38000,{"$error":"#REF!"},0,38000,0,0,0,38000]
[{"$nulls":5},"70128421423","70128421423","421423",null,"421","423",{"$nulls":4},423000,"Услуге по уговору",null,null,null,200000,10000,0,440000,100000,null,null,100000,100000,10000,0,10000,0,10000,null,440000,440000,38000,null,null,38000,38000,38000,{"$error":"#REF!"},null,38000,null,null,null,38000,0.38,{"$nulls":4},441000]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},514000]
[null,null,null,0,{"$nulls":12},"Извори финансирања за активност 0101-0003:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,200000,10000,0,440000,100000,0,0,100000,100000,10000,0,10000,0,10000,0,440000,440000,38000,0,0,38000,38000,38000,{"$error":"#REF!"},0,38000,0,0,0,38000,0.38,{"$nulls":4},"01"]
[{"$nulls":6},"0101-0003",{"$nulls":9},"Активност 0101-0003:",0,0,0,200000,10000,0,440000,100000,0,0,100000,100000,10000,0,10000,0,10000,0,440000,440000,38000,0,0,38000,38000,38000,{"$error":"#REF!"},0,38000,0,0,0,38000,0.38]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 5:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",18000000,13137029,16255716,16962971,20715661,18942724.52,18350471,16226971,0,1736000,17962971,17962971,20715661,6137198.5,20715661,18942724.52,1772936.4800000004,1500000,16850471,18350471,14893842.13,0,1736000,16629842.13,16629842.32,16629842.32,{"$error":"#REF!"},0,16629842.32,0,0,0,16629842.32,0.925784622154097]
[{"$nulls":16},"Приходи из Донација",{"$nulls":16},0,{"$nulls":15},0,{"$nulls":5},"08"]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":15},0,{"$nulls":5},"07"]
[{"$nulls":16},"СВЕГА  ПРОГРАМ 5:",18000000,13137029,16255716,16962971,20715661,18942724.52,18350471,16226971,0,1736000,17962971,17962971,20715661,6137198.5,20715661,18942724.52,1772936.4800000004,1500000,16850471,18350471,14893842.13,0,1736000,16629842.13,16629842.32,16629842.32,{"$error":"#REF!"},0,16629842.32,0,0,0,16629842.32,0.925784622154097]
[{"$nulls":16},"Извори финансирања за подраздео 6.7.:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",18000000,13137029,16255716,16962971,20715661,18942724.52,18350471,16226971,0,1736000,17962971,17962971,20715661,6137198.5,20715661,18942724.52,1772936.4800000004,1500000,16850471,18350471,14893842.13,0,1736000,16629842.13,16629842.32,16629842.32,{"$error":"#REF!"},0,16629842.32,0,0,0,16629842.32,0.925784622154097]
[{"$nulls":16},"Свега за подраздео 6.7.:",18000000,13137029,16255716,16962971,20715661,18942724.52,18350471,16226971,0,1736000,17962971,17962971,20715661,6137198.5,20715661,18942724.52,1772936.4800000004,1500000,16850471,18350471,14893842.13,0,1736000,16629842.13,16629842.32,16629842.32,{"$error":"#REF!"},0,16629842.32,0,0,0,16629842.32,0.925784622154097]
[null,null,"6.8.",{"$nulls":13},"БУЏЕТСКИ ФОНД ЗА ЗАШТИТУ ЖИВОТНЕ СРЕДИНЕ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"0401","0401",{"$nulls":9},"ПРОГРАМ 6 - ЗАШТИТА ЖИВОТНЕ СРЕДИНЕ",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.8.1.",null,null,"0401-0001","0401-0001",{"$nulls":6},22,39,null,"Управљање животном средином и заштита",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":16},"природних вредности",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},550,null,null,null,"Заштита животне средине - истраживање и развој",4567106,1663270,56678,1360000,1740000,734409.96,1240000,280000,0,160000,440000,440000,1740000,220824.88,1740000,734409.96,1005590.04,1140000,100000,1240000,0,0,66000,66000,66000,66000,{"$error":"#REF!"},0,66000,0,0,0,66000]
[{"$nulls":5},"70128550421","70128550421","500421",null,"550","421",{"$nulls":4},421000,"Стални трошкови",250000,250000,0,0,300000,250000,0,0,0,0,0,0,300000,0,300000,250000,50000,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":16}," - дератизација",250000,250000,null,null,300000,250000,0,0,null,null,0,0,300000,0,300000,250000,50000,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"70128550424","70128550424","500424",null,"550","424",{"$nulls":4},424000,"Специјализоване услуге",220000,95467,0,660000,660000,236000,560000,160000,0,100000,260000,260000,660000,82000,660000,236000,424000,560000,0,560000,0,0,66000,66000,66000,66000,{"$error":"#REF!"},null,66000,null,null,null,66000,0.25384615384615383,{"$nulls":4},423000]
[{"$nulls":16}," - израда локалног еколошког акционог плана",null,null,null,260000,260000,154000,260000,160000,null,100000,260000,260000,260000,0,260000,154000,106000,260000,null,260000,0,null,66000,66000,66000,66000,{"$error":"#REF!"},null,66000,null,null,null,66000,0.25384615384615383]
[{"$nulls":16}," - израд.санац.план.за смањ.загађ.реч.токов.отпадом",null,null,null,100000,100000,0,100000,null,null,null,0,0,100000,0,100000,0,100000,100000,null,100000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16}," - подстиц.развој.пројеката заштите живот.средине",220000,95467,null,200000,200000,0,200000,null,null,null,0,0,200000,0,200000,0,200000,200000,null,200000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16}," - боља информисаност о заштити живот.средине",null,null,null,100000,100000,82000,0,0,null,null,0,0,100000,82000,100000,82000,18000,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"70128550424","70128550424","500424",null,"550","424",{"$nulls":4},424000,"Специјализоване услуге",4097106,1317803,null,700000,700000,173992.96,500000,0,0,0,0,0,700000,138824.88,700000,173992.96,526007.04,500000,0,500000,0,0,0,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":16}," - мере зашт.живот.сред.у ванред,ситуац.",null,null,null,500000,500000,0,500000,null,null,null,0,0,500000,0,500000,0,500000,500000,null,500000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16}," - уклањање амброзије и корова",null,null,null,200000,200000,173992.96,0,0,null,null,0,0,200000,138824.88,200000,173992.96,26007.040000000008,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16}," - побољ.квал.воде по сеоск.основ.школама ",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,{"$error":"#REF!"},null,0]
[{"$nulls":5},"70128550481","70128550481","500480",null,"550","481",{"$nulls":4},481000,"Дотације невладиним организацијама",null,null,56678,0,80000,74417,180000,120000,0,60000,180000,180000,80000,0,80000,74417,5583,80000,100000,180000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"481000."]
[{"$nulls":16}," - помоћ НВО у акцијама чишћења отпада",null,null,56678,null,80000,74417,180000,120000,null,60000,180000,180000,80000,0,80000,74417,5583,80000,100000,180000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16},"Извори финансирања за актиност 0401-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",4567106,1663270,56678,1360000,1740000,734409.96,1240000,280000,0,160000,440000,440000,1740000,220824.88,1740000,734409.96,1005590.04,1140000,100000,1240000,0,0,66000,66000,66000,66000,null,0,66000,0,0,0,66000,0.15,{"$nulls":4},"01"]
[{"$nulls":6},"0401-0001",{"$nulls":9},"Активност 0401-0001:",4567106,1663270,56678,1360000,1740000,734409.96,1240000,280000,0,160000,440000,440000,1740000,220824.88,1740000,734409.96,1005590.04,1140000,100000,1240000,0,0,66000,66000,66000,66000,null,0,66000,0,0,0,66000,0.15]
[null,null,"6.8.2.",null,null,"0401-0002","0401-0002",{"$nulls":6},22,40,null,"Управљање комуналним отпадом",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},550,null,null,null,"Заштита животне средине - истраживање и развој",2531280,288144,938617,4019689,3516318,2291378.53,1523000,300000,0,1223000,1523000,1523000,3516318,2237678.53,3516318,2291378.53,1224939.4700000002,923000,600000,1523000,0,0,443209.67,443209.67,443209.67,443209.67,null,0,443209.67,0,0,0,443209.67]
[{"$nulls":5},"70128550424","70128550424","500424",null,"550","424",{"$nulls":4},424000,"Специјализоване услуге",2531280,288144,938617,4019689,3516318,2291378.53,1523000,300000,0,1223000,1523000,1523000,3516318,2237678.53,3516318,2291378.53,1224939.4700000002,923000,600000,1523000,0,0,443209.67,443209.67,443209.67,443209.67,null,0,443209.67,0,0,0,443209.67,0.2910109455022981,{"$nulls":4},424000]
[{"$nulls":16}," - уклањање отпада дуж речних токова",1800000,38640,558870,2830560,2706936,2237678.53,769000,300000,null,469000,769000,769000,2706936,2237678.53,2706936,2237678.53,469257.4700000002,469000,300000,769000,0,null,306388.47,306388.47,306388.47,306388.47,{"$error":"#REF!"},null,306388.47,null,null,null,306388.47,0.39842453836150843]
[{"$nulls":16}," - уклањање отпада са неуређених депонија",450000,null,379747,1134313,754566,0,754000,null,null,754000,754000,754000,754566,0,754566,0,754566,454000,300000,754000,null,null,136821.2,136821.2,136821.2,136821.2,{"$error":"#REF!"},null,136821.2,null,null,null,136821.2,0.1814604774535809]
[{"$nulls":16}," - уклањање инфект.медиц.отпада из Дома здравља",281280,249504,null,54816,54816,53700,0,0,null,null,0,0,54816,0,54816,53700,1116,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16},"Извори финансирања за актиност 0401-0002:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",2531280,288144,938617,4019689,3516318,2291378.53,1523000,300000,0,1223000,1523000,1523000,3516318,2237678.53,3516318,2291378.53,1224939.4700000002,923000,600000,1523000,0,0,443209.67,443209.67,443209.67,443209.67,{"$error":"#REF!"},0,443209.67,0,0,0,443209.67,0.2910109455022981,{"$nulls":4},"01"]
[{"$nulls":6},"0401-0002",{"$nulls":9},"Активност 0401-0002:",2531280,288144,938617,4019689,3516318,2291378.53,1523000,300000,0,1223000,1523000,1523000,3516318,2237678.53,3516318,2291378.53,1224939.4700000002,923000,600000,1523000,0,0,443209.67,443209.67,443209.67,443209.67,{"$error":"#REF!"},0,443209.67,0,0,0,443209.67,0.2910109455022981]
[null,null,"6.8.3.",null,null,"0401-0003","0401-0003",{"$nulls":6},22,41,null,"Праћење квалитета елемената животне средине",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},550,null,null,null,"Заштита животне средине - истраживање и развој",80000,0,36000,314990,428990,57800,467000,96000,0,371000,467000,467000,428990,10200,428990,57800,371190,417000,50000,467000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70128550424","70128550424","500424",null,"550","424",{"$nulls":4},424000,"Специјализоване услуге",80000,0,36000,314990,428990,57800,467000,96000,0,371000,467000,467000,428990,10200,428990,57800,371190,417000,50000,467000,0,0,0,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":16}," - контр.и праћење квалит.ваздуха, вода и земљишта",80000,null,36000,314990,428990,57800,467000,96000,null,371000,467000,467000,428990,10200,428990,57800,371190,417000,50000,467000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16},"Извори финансирања за актиност 0401-0003:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",80000,0,36000,314990,428990,57800,467000,96000,0,371000,467000,467000,428990,10200,428990,57800,371190,417000,50000,467000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0401-0003",{"$nulls":9},"Активност 0401-0003:",80000,0,36000,314990,428990,57800,467000,96000,0,371000,467000,467000,428990,10200,428990,57800,371190,417000,50000,467000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[null,null,"6.8.4.",null,null,"0401-0004","0401-0004",{"$nulls":9},"Заштита природних вредности и унапређење ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":16},"подручја са природним својствима",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},540,22,42,null,"Заштита биљног и животињског света и крајолика",3415900,0,0,3850000,4900000,0,5950000,1050000,0,4500000,5550000,5550000,4900000,0,4900000,0,4900000,4900000,1050000,5950000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70128540543","0401-5","500500",null,"540","543",{"$nulls":4},543100,"Шуме - Реализација Програма пошумљавања",3415900,null,null,3450000,4500000,0,5550000,1050000,null,4500000,5550000,5550000,4500000,0,4500000,0,4500000,4500000,1050000,5550000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},543100]
[{"$nulls":5},"70128540543","0401-6","500500",null,"540","543",{"$nulls":4},543100,"Шуме - Реализација Прогр.заштит.живот.средине",0,0,0,400000,400000,0,400000,0,0,0,0,0,400000,0,400000,0,400000,400000,0,400000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},424000]
[{"$nulls":33},0,{"$nulls":11},0,null,null,null,0]
[{"$nulls":16}," - зашт.и одрж.коришћ.прир.добара (Данилова коса)",null,null,null,400000,400000,0,400000,null,null,null,0,0,400000,0,400000,0,400000,400000,null,400000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16},"Извори финансирања за функцију 540:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",3415900,0,0,3850000,4900000,0,5950000,1050000,0,4500000,5550000,5550000,4900000,0,4900000,0,4900000,4900000,1050000,5950000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":16},"Функција 540:",3415900,0,0,3850000,4900000,0,5950000,1050000,0,4500000,5550000,5550000,4900000,0,4900000,0,4900000,4900000,1050000,5950000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":12},550,22,43,null,"Заштита животне средине - истраживање и развој",0,0,0,165246,465246,106684.97,475246,117246,0,358000,475246,475246,465246,106684.97,465246,106684.97,358561.03,360000,115246,475246,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70128550424","70128550424","500424",null,"550","424",{"$nulls":4},424000,"Специјализоване услуге",0,0,0,165246,465246,106684.97,475246,117246,0,358000,475246,475246,465246,106684.97,465246,106684.97,358561.03,360000,115246,475246,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},424000]
[{"$nulls":16}," - зашт.очув.и побољ.квал.земљ.на јавн.површинама",null,null,null,165246,465246,106684.97,475246,117246,null,358000,475246,475246,465246,106684.97,465246,106684.97,358561.03,360000,115246,475246,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":23},0,0,{"$nulls":8},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":16},"Извори финансирања за функцију 550:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",0,0,0,165246,465246,106684.97,475246,117246,0,358000,475246,475246,465246,106684.97,465246,106684.97,358561.03,360000,115246,475246,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0401-0004",{"$nulls":9},"Функција 550:",0,0,0,165246,465246,106684.97,475246,117246,0,358000,475246,475246,465246,106684.97,465246,106684.97,358561.03,360000,115246,475246,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":16},"Извори финансирања за актиност 0401-0004:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",3415900,0,0,4015246,5365246,106684.97,6425246,1167246,0,4858000,6025246,6025246,5365246,106684.97,5365246,106684.97,5258561.03,5260000,1165246,6425246,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":16},"Активност 0401-0004:",3415900,0,0,4015246,5365246,106684.97,6425246,1167246,0,4858000,6025246,6025246,5365246,106684.97,5365246,106684.97,5258561.03,5260000,1165246,6425246,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 6:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",10594286,1951414,1031295,9709925,11050554,3190273.46,9655246,1843246,0,6612000,8455246,8455246,11050554,2575388.38,11050554,3190273.46,7860280.54,7740000,1915246,9655246,0,0,509209.67,509209.67,509209.67,509209.67,{"$error":"#REF!"},0,509209.67,0,0,0,509209.67,0.06022411056993492]
[{"$nulls":16},"ПРОГРАМ 6:",10594286,1951414,1031295,9709925,11050554,3190273.46,9655246,1843246,0,6612000,8455246,8455246,11050554,2575388.38,11050554,3190273.46,7860280.54,7740000,1915246,9655246,0,0,509209.67,509209.67,509209.67,509209.67,{"$error":"#REF!"},0,509209.67,0,0,0,509209.67,0.06022411056993492]
[{"$nulls":16},"Извори финансирања за подраздео 6.8.:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",10594286,1951414,1031295,9709925,11050554,3190273.46,9655246,1843246,0,6612000,8455246,8455246,11050554,2575388.38,11050554,3190273.46,7860280.54,7740000,1915246,9655246,0,0,509209.67,509209.67,509209.67,509209.67,{"$error":"#REF!"},0,509209.67,0,0,0,509209.67,0.06022411056993492]
[{"$nulls":16},"Свега за подраздео 6.8.:",10594286,1951414,1031295,9709925,11050554,3190273.46,9655246,1843246,0,6612000,8455246,8455246,11050554,2575388.38,11050554,3190273.46,7860280.54,7740000,1915246,9655246,0,0,509209.67,509209.67,509209.67,509209.67,{"$error":"#REF!"},0,509209.67,0,0,0,509209.67,0.06022411056993492,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[null,null,"6.9.",null,null,"0701","0701",{"$nulls":9},"ПРОГРАМ 7 - ПУТНА ИНФРАСТРУКТУРА",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.9.1.",null,null,"0701-0001","0701-0001",{"$nulls":9},"Управљање саобраћајном инфраструктуром",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},451,22,44,null,"Друмски саобраћај",2278526,2157354,415922,415922,415922,276503,1115922,976922,0,139000,1115922,1115922,415922,0,415922,276503,139419,415922,700000,1115922,284424,0,139000,423424,423424.12,423424.12,{"$error":"#REF!"},0,423424.12,0,0,0,423424.12]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,{"$nulls":9},423000]
[{"$nulls":5},"70128451425","70128451425","451425",null,"451","425",{"$nulls":4},425000,"Tекуће поправке и одржавање ",2278526,2157354,415922,415922,415922,276503,1115922,976922,null,139000,1115922,1115922,415922,0,415922,276503,139419,415922,700000,1115922,284424,null,139000,423424,423424.12,423424.12,{"$error":"#REF!"},null,423424.12,null,null,0,423424.12,0.37943881382390526,{"$nulls":4},425000]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":16},"Извори финансирања за функцију 451:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",2278526,2157354,415922,415922,415922,276503,1115922,976922,0,139000,1115922,1115922,415922,0,415922,276503,139419,415922,700000,1115922,284424,0,139000,423424,423424.12,423424.12,{"$error":"#REF!"},0,423424.12,0,0,0,423424.12,0.37943881382390526]
[{"$nulls":16},"Функција 451:",2278526,2157354,415922,415922,415922,276503,1115922,976922,0,139000,1115922,1115922,415922,0,415922,276503,139419,415922,700000,1115922,284424,0,139000,423424,423424.12,423424.12,{"$error":"#REF!"},0,423424.12,0,0,0,423424.12,0.37943881382390526]
[null,null,"6.9.2.",{"$nulls":13},"Фонд за безбедност саобраћаја",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},360,22,45,null,"Јав.ред и безб.некласиф. на другом месту",410051,29846,0,415922,831844,101800,1501000,771000,0,738166,1509166,1509166.39,831844,30000,831844,101800,730044,801000,700000,1501000,0,0,163830,163830,163830,163830,{"$error":"#REF!"},0,163830,0,0,0,163830]
[{"$nulls":16},"Донације и трансфери осталим",410051,29846,null,415922,831844,101800,1501000,771000,0,738166,1509166,1509166.39,831844,30000,831844,101800,730044,801000,700000,1501000,0,0,163830,163830,163830,163830,{"$error":"#REF!"},null,163830,0,0,0,163830,0.10855661846537677]
[{"$nulls":16},"нивоима власти",{"$nulls":16},0]
[{"$nulls":5},"70128360463","70128360463","3004631",null,"360","463",{"$nulls":4},463000,"Текуће донације и трансфери нивоу општина",410051,29846,null,415922,831844,101800,1501000,771000,null,738166,1509166,1509166.39,831844,30000,831844,101800,730044,801000,700000,1501000,0,null,163830,163830,163830,163830,{"$error":"#REF!"},null,163830,null,null,null,163830,0.10855661846537677,{"$nulls":4},463000]
[{"$nulls":16},"Извори финансирања за функцију 360:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",410051,29846,0,415922,831844,101800,1501000,771000,0,738166,1509166,1509166.39,831844,30000,831844,101800,730044,801000,700000,1501000,0,0,163830,163830,163830,163830,{"$error":"#REF!"},0,163830,0,0,0,163830,0.10855661846537677]
[{"$nulls":16},"Функција 360:",410051,29846,0,415922,831844,101800,1501000,771000,0,738166,1509166,1509166.39,831844,30000,831844,101800,730044,801000,700000,1501000,0,0,163830,163830,163830,163830,{"$error":"#REF!"},0,163830,0,0,0,163830,0.10855661846537677]
[{"$nulls":16},"Извори финансирања за актиност 0701-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",2688577,2187200,415922,831844,1247766,378303,2616922,1747922,0,877166,2625088,2625088.3899999997,1247766,30000,1247766,378303,869463,1216922,1400000,2616922,284424,0,302830,587254,587254.12,587254.12,{"$error":"#REF!"},0,587254.12,0,0,0,587254.12,0.22370832244623964,{"$nulls":4},"01"]
[{"$nulls":6},"0701-35",{"$nulls":9},"Активност 0701-0001:",2688577,2187200,415922,831844,1247766,378303,2616922,1747922,0,877166,2625088,2625088.3899999997,1247766,30000,1247766,378303,869463,1216922,1400000,2616922,284424,0,302830,587254,587254.12,587254.12,{"$error":"#REF!"},0,587254.12,0,0,0,587254.12,0.22370832244623964]
[{"$nulls":5},"0701",{"$nulls":10},"ПРЕНЕТЕ АКТИВНОСТИ ЈАВНИХ ПРЕДУЗЕЋА"]
[{"$nulls":24},892731.5499999999,null,null,892731.5499999999,892731.5499999999,{"$nulls":8},888871.0299999999,null,null,888871.0299999999,888871.0299999999,888871.0299999999,null,null,888871.0299999999,null,null,null,888871.0299999999]
[{"$nulls":5},"70128451511","70128451511","451500",null,"451","511",null,451,53,null,511000,"Капитално одржавање локалних путева",{"$nulls":7},892731.5499999999,null,null,892731.5499999999,892731.5499999999,{"$nulls":8},888871.0299999999,null,null,888871.0299999999,888871.0299999999,888871.0299999999,null,null,888871.0299999999,null,null,null,888871.0299999999,0.9956756093139085]
[{"$nulls":16}," - интервентно одржавање путева и улица",{"$nulls":7},193138.47,null,null,193138.47,193138.47,{"$nulls":8},189663.71,null,null,189663.71,189663.71,189663.71,null,null,189663.71,null,null,null,189663.71,0.982008970041028]
[{"$nulls":5},"0701-002",{"$nulls":10}," - редовно одржавање путева и улица",{"$nulls":7},699593.08,null,null,699593.08,699593.08,{"$nulls":8},699207.32,null,null,699207.32,699207.32,699207.32,null,null,699207.32,null,null,null,699207.32,0.9994485937453812]
[{"$nulls":16},"Извори финансирања за пренете активности:"]
[{"$nulls":15},"01","Приходи из буџета",{"$nulls":7},892731.5499999999,null,null,892731.5499999999,892731.5499999999,{"$nulls":8},888871.0299999999,null,null,888871.0299999999,888871.0299999999,888871.0299999999,null,null,888871.0299999999,null,null,null,888871.0299999999,0.9956756093139085]
[{"$nulls":16},"Пренете активности:",{"$nulls":7},892731.5499999999,null,null,892731.5499999999,892731.5499999999,{"$nulls":8},888871.0299999999,null,null,888871.0299999999,888871.0299999999,888871.0299999999,null,null,888871.0299999999,null,null,null,888871.0299999999,0.9956756093139085]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 7:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",2688577,2187200,415922,831844,1247766,378303,2616922,2640653.55,0,877166,3517819.55,3517819.9399999995,1247766,30000,1247766,378303,869463,1216922,1400000,2616922,1173295.0299999998,0,302830,1476125.0299999998,1476125.15,1476125.15,{"$error":"#REF!"},0,1476125.15,0,0,0,1476125.15,0.4196136172904859]
[{"$nulls":16},"ПРОГРАМ 7:",2688577,2187200,415922,831844,1247766,378303,2616922,2640653.55,0,877166,3517819.55,3517819.9399999995,1247766,30000,1247766,378303,869463,1216922,1400000,2616922,1173295.0299999998,0,302830,1476125.0299999998,1476125.15,1476125.15,{"$error":"#REF!"},0,1476125.15,0,0,0,1476125.15,0.4196136172904859,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за подраздео 6.9.:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",2688577,2187200,415922,831844,1247766,378303,2616922,2640653.55,0,877166,3517819.55,3517819.9399999995,1247766,30000,1247766,378303,869463,1216922,1400000,2616922,1173295.0299999998,0,302830,1476125.0299999998,1476125.15,1476125.15,{"$error":"#REF!"},0,1476125.15,0,0,0,1476125.15,0.4196136172904859]
[{"$nulls":16},"Свега за подраздео 6.9.:",2688577,2187200,415922,831844,1247766,378303,2616922,2640653.55,0,877166,3517819.55,3517819.9399999995,1247766,30000,1247766,378303,869463,1216922,1400000,2616922,1173295.0299999998,0,302830,1476125.0299999998,1476125.15,1476125.15,{"$error":"#REF!"},0,1476125.15,0,0,0,1476125.15,0.4196136172904859,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[null,null,"6.10.",null,null,"0901","0901",{"$nulls":9},"ПРОГРАМ 11 - СОЦИЈАЛНА И ДЕЧИЈА ЗАШТИТА",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.10.1.",null,null,"0901-0001","0901-0001",{"$nulls":6},22,46,null,"Социјалне помоћи",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},"030",null,null,null,"Корисници породичне пензије",420300,267947,212722,422014,420300,206606.95,420300,210000,0,0,210000,210000,420300,202014.5,420300,206606.95,213693.05,0,420300,420300,205063.33000000002,0,0,205063.33000000002,205063.33000000002,205063.33000000002,{"$error":"#REF!"},0,205063.33000000002,0,0,0,205063.33000000002]
[{"$nulls":5},"70128030472","70128030472","010472",null,"30","472",{"$nulls":4},472000,"Накнаде за социјалну заштиту из буџета",420300,267947,212722,422014,420300,206606.95,420300,210000,0,0,210000,210000,420300,202014.5,420300,206606.95,213693.05,0,420300,420300,205063.33000000002,0,0,205063.33000000002,205063.33000000002,205063.33000000002,{"$error":"#REF!"},0,205063.33000000002,0,0,0,205063.33000000002,0.9764920476190477,{"$nulls":4},472000]
[{"$nulls":16},"  - Материјално обезбеђење учесницима рата                ",270300,117947,61008,270300,270300,56606.95,270300,60000,null,null,60000,60000,270300,52014.5,270300,56606.95,213693.05,null,270300,270300,55063.33,null,null,55063.33,55063.33,55063.33,{"$error":"#REF!"},null,55063.33,null,null,null,55063.33,0.9177221666666667]
[{"$nulls":16},"  - Једнократне накн. пород. погинулих бораца ",150000,150000,151714,151714,150000,150000,150000,150000,null,null,150000,150000,150000,150000,150000,150000,0,null,150000,150000,150000,null,null,150000,150000,150000,{"$error":"#REF!"},null,150000,null,null,null,150000,1]
[{"$nulls":16},"Извори финансирања за актиност 0901-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",420300,267947,212722,422014,420300,206606.95,420300,210000,0,0,210000,210000,420300,202014.5,420300,206606.95,213693.05,0,420300,420300,205063.33000000002,0,0,205063.33000000002,205063.33000000002,205063.33000000002,{"$error":"#REF!"},0,205063.33000000002,null,null,null,205063.33000000002,0.9764920476190477,{"$nulls":4},"01"]
[{"$nulls":15},"08","Донације",{"$nulls":16},0,{"$nulls":15},0,{"$nulls":5},"08"]
[{"$nulls":15},"07","Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":15},0,{"$nulls":5},"07"]
[{"$nulls":6},"0901-0001",{"$nulls":9},"Активност 0901-0001:",420300,267947,212722,422014,420300,206606.95,420300,210000,0,0,210000,210000,420300,202014.5,420300,206606.95,213693.05,0,420300,420300,205063.33000000002,0,0,205063.33000000002,205063.33000000002,205063.33000000002,{"$error":"#REF!"},0,205063.33000000002,0,0,0,205063.33000000002,0.9764920476190477]
[null,null,"6.10.2.",null,"4","0901-0002","0901-0002",{"$nulls":6},22,47,null,"ПРИХВАТИЛИШТА, ПРИХВАТНЕ СТАНИЦЕ И ДРУГЕ ВРСТЕ СМЕШТАЈА",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":4},"4a",{"$nulls":6},"070","070",null,null,null,"Социјална помоћ угроженом ",0,0,0,0,500000,0,450000,0,0,1000000,1000000,1000000,500000,0,500000,0,500000,450000,0,450000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":16},"становништву некласификована на",{"$nulls":16},0]
[{"$nulls":16},"другом месту",{"$nulls":16},0]
[{"$nulls":5},"70128070511","70128070511","010500",null,"70","511",{"$nulls":4},511200,"Изградња зграда и објеката",{"$nulls":4},500000,0,450000,0,0,1000000,1000000,1000000,500000,0,500000,0,500000,450000,0,450000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"424000."]
[{"$nulls":16}," - учешћ.Републ.у програму \"Становање у социјал. условима\"",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,0,0]
[{"$nulls":16}," - учешћ.Општ.у програму \"Становање у социјал.условима\"",{"$nulls":4},500000,0,450000,null,null,1000000,1000000,1000000,500000,0,500000,0,500000,450000,null,450000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16},"Извори финансирања за актиност 0901-0002:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,500000,0,450000,0,0,1000000,1000000,1000000,500000,0,500000,0,500000,450000,0,450000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,null,null,null,0,{"$nulls":5},"01"]
[{"$nulls":15},"08","Донације",{"$nulls":16},0,{"$nulls":14},0,0,{"$nulls":5},"08"]
[{"$nulls":15},"07","Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0,{"$nulls":5},"07"]
[{"$nulls":6},"0901-0002",{"$nulls":9},"Активност 0901-0002:",0,0,0,0,500000,0,450000,0,0,1000000,1000000,1000000,500000,0,500000,0,500000,450000,0,450000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,null,0,0,0]
[null,null,"6.10.3.",null,null,"0901-0003","0901-0003",{"$nulls":6},22,48,null,"ПОДРШКА СОЦИО-ХУМАНИТАРНИМ ОРГАНИЗАЦИЈАМА",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},"010",null,null,null,"Болест и инвалидност",376414,376278,366477,376414,626414,626414,326414,326414,0,0,326414,326414,626414,615874,626414,626414,0,0,326414,326414,126414,0,0,126414,126414,126414,{"$error":"#REF!"},0,126414,0,0,0,126414]
[{"$nulls":5},"70128010481","70128010481","010480",null,"10","481",{"$nulls":4},481000,"Дотације невладиним организацијама",376414,376278,366477,376414,626414,626414,326414,326414,0,0,326414,326414,626414,615874,626414,626414,0,0,326414,326414,126414,0,0,126414,126414,126414,{"$error":"#REF!"},0,126414,0,0,0,126414,0.38728118279240475,{"$nulls":4},481000]
[{"$nulls":16},"Савез слепих - помоћ",126414,126408,126414,126414,126414,126414,126414,126414,null,null,126414,126414,126414,115874,126414,126414,0,null,126414,126414,126414,null,null,126414,126414,126414,{"$error":"#REF!"},null,126414,null,null,null,126414,1]
[{"$nulls":16},"Удруж.параплегич. Мачв.округа Шабац - помоћ",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16},"Учешће Општ.у финанс.рада међун.хуманит.орг. \"CARITAS\"",{"$nulls":4},500000,500000,0,0,null,null,0,0,500000,500000,500000,500000,0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16},"Удружење \"Зора\" - раније Орг. Мент. ретард.деце Крупањ ",250000,249870,240063,250000,0,0,200000,200000,null,null,200000,200000,0,0,0,0,0,null,200000,200000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16},"Извори финансирања за актиност 0901-0003:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",376414,376278,366477,376414,626414,626414,326414,326414,0,0,326414,326414,626414,615874,626414,626414,0,0,326414,326414,126414,0,0,126414,126414,126414,{"$error":"#REF!"},0,126414,0,0,0,126414,0.38728118279240475,{"$nulls":4},"01"]
[{"$nulls":15},"08","Донације",{"$nulls":16},0,{"$nulls":14},0,0,{"$nulls":5},"08"]
[{"$nulls":15},"07","Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0,{"$nulls":5},"07"]
[{"$nulls":6},"0901-0003",{"$nulls":9},"Активност 0901-0003:",376414,376278,366477,376414,626414,626414,326414,326414,0,0,326414,326414,626414,615874,626414,626414,0,0,326414,326414,126414,0,0,126414,126414,126414,{"$error":"#REF!"},0,126414,null,0,0,126414,0.38728118279240475]
[null,null,"6.10.4.",null,"5","0901-0005","0901-0005",{"$nulls":6},22,49,null,"АКТИВНОСТИ ЦРВЕНОГ КРСТА",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":4},"5a",{"$nulls":6},"090","090",null,null,null,"Социјална заштита некласификована",3467860,3467606,2573860,4148860,2925860,2823889,1590860,2192625.35,0,0,2192625.35,2192625.35,2925860,2613916,2925860,2823889,101971,0,1590860,1590860,2182879.57,0,0,2182879.57,2182879.57,2182879.57,{"$error":"#REF!"},0,2182879.57,0,0,0,2182879.57]
[{"$nulls":16},"на другом месту",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"70128090511","0901-3","010500",null,"90","511",{"$nulls":4},511000,"Комесаријат за избеглице",2452000,2451746,1425000,2987500,1672500,1583439,0,470000,null,null,470000,470000,1672500,1583439,1672500,1583439,89061,null,null,0,470000,null,null,470000,470000,470000,{"$error":"#REF!"},null,470000,null,null,null,470000,1,{"$nulls":4},511000]
[{"$nulls":5},"70128090511","0901-4","010500",null,"90","511",{"$nulls":4},511000,"Комесаријат за избеглице (учешћ.општине у прој.комесар.)",null,null,168000,180500,12500,0,0,131765.35,null,null,131765.35,131765.35,12500,0,12500,0,12500,null,null,0,126765.35,null,null,126765.35,126765.35,126765.35,{"$error":"#REF!"},null,126765.35,null,null,null,126765.35,0.9620537569247151,{"$nulls":4},511000]
[{"$nulls":5},"70128090481","0901-0005","010480",null,"90","481",{"$nulls":4},481000,"Дотације невлад.орг. (ОО ЦРВЕНИ КРСТ КРУПАЊ)",1015860,1015860,980860,980860,1240860,1240450,1590860,1590860,null,null,1590860,1590860,1240860,1030477,1240860,1240450,410,null,1590860,1590860,1586114.22,null,null,1586114.22,1586114.22,1586114.22,{"$error":"#REF!"},null,1586114.22,null,null,0,1586114.22,0.9970168462341124,{"$nulls":4},481000]
[{"$nulls":16},"Извори финансирања за актиност 0901-0005:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",3467860,3467606,2573860,4148860,2925860,2823889,1590860,2192625.35,0,0,2192625.35,2192625.35,2925860,2613916,2925860,2823889,101971,0,1590860,1590860,2182879.57,0,0,2182879.57,2182879.57,2182879.57,{"$error":"#REF!"},0,2182879.57,null,null,null,2182879.57,0.9955552005270758,{"$nulls":4},"01"]
[{"$nulls":15},"08","Донације",{"$nulls":16},0,{"$nulls":21},"08"]
[{"$nulls":15},"07","Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0,{"$nulls":5},"07"]
[{"$nulls":16},"Активност 0901-0005:",3467860,3467606,2573860,4148860,2925860,2823889,1590860,2192625.35,0,0,2192625.35,2192625.35,2925860,2613916,2925860,2823889,101971,0,1590860,1590860,2182879.57,0,0,2182879.57,2182879.57,2182879.57,{"$error":"#REF!"},0,2182879.57,0,0,0,2182879.57,0.9955552005270758]
[null,null,"6.10.5.",null,null,"0901-0006","0901-0006",{"$nulls":6},22,50,null,"ДЕЧИЈА ЗАШТИТА",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},"040",null,null,null,"Породица и деца",3758463,3644463,3197842,3450000,3450000,3425816,5250000,4923299,0,0,4923299,4923299,3450000,3290824,3450000,3425816,24184,0,5250000,5250000,4898997,0,0,4898997,4898997,4898997,{"$error":"#REF!"},0,4898997,0,0,0,4898997]
[{"$nulls":5},"70128040472","70128040472","040472",null,"40","472",{"$nulls":4},472000,"Накнаде за социјалну заштиту из буџета",3758463,3644463,3197842,3450000,3450000,3425816,5250000,4923299,0,0,4923299,4923299,3450000,3290824,3450000,3425816,24184,0,5250000,5250000,4898997,0,0,4898997,4898997,4898997,{"$error":"#REF!"},0,4898997,0,0,0,4898997,0.9950638789153371,{"$nulls":4},472000]
[{"$nulls":16},"  - Накнада за свако новорођено дете                                                     ",3308463,3308463,2902642,3000000,3000000,2975816,4800000,4333299,null,null,4333299,4333299,3000000,2873224,3000000,2975816,24184,null,4800000,4800000,4322997,null,null,4322997,4322997,4322997,{"$error":"#REF!"},null,4322997,null,null,null,4322997,0.9976225965482649]
[{"$nulls":16},"  - Накнада за треће и свако наредно дете у вртићу                                   ",450000,336000,295200,450000,450000,450000,450000,590000,null,null,590000,590000,450000,417600,450000,450000,0,null,450000,450000,576000,null,null,576000,576000,576000,{"$error":"#REF!"},null,576000,null,null,null,576000,0.976271186440678]
[{"$nulls":16},"Извори финансирања за актиност 0901-0006:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",3758463,3644463,3197842,3450000,3450000,3425816,5250000,4923299,0,0,4923299,4923299,3450000,3290824,3450000,3425816,24184,0,5250000,5250000,4898997,0,0,4898997,4898997,4898997,{"$error":"#REF!"},0,4898997,null,null,null,4898997,0.9950638789153371,{"$nulls":4},"01"]
[{"$nulls":15},"08","Донације",{"$nulls":16},0,{"$nulls":15},0,{"$nulls":5},"08"]
[{"$nulls":15},"07","Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":15},0,{"$nulls":5},"07"]
[{"$nulls":6},"0901-0006",{"$nulls":9},"Активност 0901-0006:",3758463,3644463,3197842,3450000,3450000,3425816,5250000,4923299,0,0,4923299,4923299,3450000,3290824,3450000,3425816,24184,0,5250000,5250000,4898997,0,0,4898997,4898997,4898997,{"$error":"#REF!"},0,4898997,0,0,0,4898997,0.9950638789153371]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 11:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",8023037,7756294,6350901,8397288,7922574,7082725.95,8037574,7652338.35,0,1000000,8652338.35,8652338.35,7922574,6722628.5,7922574,7082725.95,839848.0499999998,450000,7587574,8037574,7413353.9,0,0,7413353.9,7413353.9,7413353.9,{"$error":"#REF!"},0,7413353.9,0,0,0,7413353.9,0.8568035136998544]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0]
[{"$nulls":16},"ПРОГРАМ 11:",8023037,7756294,6350901,8397288,7922574,7082725.95,8037574,7652338.35,0,1000000,8652338.35,8652338.35,7922574,6722628.5,7922574,7082725.95,839848.0499999998,450000,7587574,8037574,7413353.9,0,0,7413353.9,7413353.9,7413353.9,{"$error":"#REF!"},0,7413353.9,0,0,0,7413353.9,0.8568035136998544,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за подраздео 6.10.:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",8023037,7756294,6350901,8397288,7922574,7082725.95,8037574,7652338.35,0,1000000,8652338.35,8652338.35,7922574,6722628.5,7922574,7082725.95,839848.0499999998,450000,7587574,8037574,7413353.9,0,0,7413353.9,7413353.9,7413353.9,{"$error":"#REF!"},0,7413353.9,0,0,0,7413353.9,0.8568035136998544]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0]
[{"$nulls":16},"Свега за подраздео 6.10.:",8023037,7756294,6350901,8397288,7922574,7082725.95,8037574,7652338.35,0,1000000,8652338.35,8652338.35,7922574,6722628.5,7922574,7082725.95,839848.0499999998,450000,7587574,8037574,7413353.9,0,0,7413353.9,7413353.9,7413353.9,{"$error":"#REF!"},0,7413353.9,0,0,0,7413353.9,0.8568035136998544,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за главу 70128:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",155337660,132294918,114361360,174540428,116422956.59,90480748.1,112448843,103340279.62,0,27920284,131260563.62,131260564.03999999,116422956.59,67393671,116422956.59,90480748.1,25942208.49000001,19341761,93127082,112468843,80710000.96000001,0,13715696.59,94425697.55000001,94425698.58000001,94425698.58000001,{"$error":"#REF!"},25000,94450698.58000001,null,null,null,94450698.58000001,0.7193759928627533]
[{"$nulls":16},"Донације",{"$nulls":16},0,{"$nulls":12},0,null,0,0]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0]
[{"$nulls":16},"ГЛАВА 70128:",155337660,132294918,114361360,174540428,116422956.59,90480748.1,112448843,103340279.62,0,27920284,131260563.62,131260564.03999999,116422956.59,67393671,116422956.59,90480748.1,25942208.49000001,19341761,93127082,112468843,80710000.96000001,0,13715696.59,94425697.55000001,94425698.58000001,94425698.58000001,{"$error":"#REF!"},25000,94450698.58000001,0,0,0,94450698.58000001,0.7193759928627533]
[null,6,null,70124,{"$nulls":12},"МЕСНЕ ЗАЈЕДНИЦЕ",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.11.",null,null,"0602","0602",{"$nulls":9},"ПРОГРАМ 15: ЛОКАЛНА САМОУПРАВА",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.11.1.",null,null,"0602-0002","0602-0002",{"$nulls":9},"Месне Заједнице",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},160,23,null,null,"Опште јавне услуге које нису ",8059425,6780841,7253388,8757631,7872754.34,7093745.31,7686707,9485275.35,0,0,9485275.35,9485275.35,7872754.34,4227662.44,7872754.34,7093745.31,779009.0300000003,0,7686707,7686707,8602785.43,0,0,8602785.43,8602785.43,8602785.43,{"$error":"#REF!"},0,8602785.43,0,0,0,8602785.43]
[{"$nulls":16},"класификоване на другом месту",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"70124160421","70124160421","100421",null,"160","421",{"$nulls":4},421000,"Стални трошкови МЗ",564736,403105,212122,440998,395658.77,227422.75,392873,726203.43,null,null,726203.43,726203.43,395658.77,186576.88,395658.77,227422.75,168236.02000000002,null,392873,392873,198942.39,null,null,198942.39,198942.39,198942.39,{"$error":"#REF!"},null,198942.39,null,null,null,198942.39,0.2739485683784226,{"$nulls":4},421000]
[{"$nulls":5},"70124160422","70124160422","100422",null,"160","422",{"$nulls":4},422000,"Трошкови путовања",602500,588500,857905,896405,576000,546000,576000,580000,null,null,580000,580000,576000,256000,576000,546000,30000,null,576000,576000,530000,null,null,530000,530000,530000,{"$error":"#REF!"},null,530000,null,null,null,530000,0.9137931034482759,{"$nulls":4},422000]
[{"$nulls":5},"70124160423","70124160423","100423",null,"160","423",{"$nulls":4},423000,"Услуге по уговору",455022,455022,532896,628579,530000,527693.96,690000,742000,null,null,742000,742000,530000,431618.78,530000,527693.96,2306.0400000000373,null,690000,690000,756035.38,null,null,756035.38,756035.38,756035.38,{"$error":"#REF!"},null,756035.38,null,null,null,756035.38,1.0189156064690028,{"$nulls":4},423000]
[{"$nulls":5},"70124160425","70124160425","100425",null,"160","425",{"$nulls":4},425000,"Текуће поправке и одржаање",695661,460412,98531,652176,null,null,0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},425000]
[{"$nulls":5},"70124160426","70124160426","100426",null,"160","426",{"$nulls":4},426000,"Материјал",310002,127489,130312,343993,164089,94123.68,164088,167203,null,null,167203,167203,164089,23648.68,164089,94123.68,69965.32,null,164088,164088,83396.53,null,null,83396.53,83396.53,83396.53,{"$error":"#REF!"},null,83396.53,null,null,null,83396.53,0.4987741248661806,{"$nulls":4},426000]
[{"$nulls":5},"70124160482","70124160482","100480",null,"160","482",{"$nulls":4},482000,"Порези и обавезне таксе",null,null,245950,245951,null,null,0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},482000]
[{"$nulls":5},"70124160511","70124160511","100500",null,"160","511",{"$nulls":4},511000,"Зграде и грађевински објекти(путеви)",5431504,4746313,5175672,5549529,6207006.57,5698504.92,5863746,7122868.92,null,null,7122868.92,7122868.92,6207006.57,3329818.1,6207006.57,5698504.92,508501.6500000004,null,5863746,5863746,6887411.13,null,null,6887411.13,6887411.13,6887411.13,{"$error":"#REF!"},null,6887411.13,null,null,null,6887411.13,0.9669434054389422,{"$nulls":4},511000]
[{"$nulls":5},"70124160483","70124160483","100480",null,"160","483",{"$nulls":4},483000,"Новчане казне и пенали",{"$nulls":6},0,147000,null,null,147000,147000,{"$nulls":4},0,null,null,0,147000,null,null,147000,147000,147000,{"$error":"#REF!"},null,147000,null,null,null,147000,1,{"$nulls":4},541000]
[{"$nulls":16},"Извори финансирања за актиност 0602-0002:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",8059425,6780841,7253388,8757631,7872754.34,7093745.31,7686707,9485275.35,0,0,9485275.35,9485275.35,7872754.34,4227662.44,7872754.34,7093745.31,779009.0300000003,0,7686707,7686707,8602785.43,0,0,8602785.43,8602785.43,8602785.43,{"$error":"#REF!"},0,8602785.43,0,0,0,8602785.43,0.9069621189225677,{"$nulls":4},"01"]
[{"$nulls":15},"08","Донације",{"$nulls":16},0,{"$nulls":21},"08"]
[{"$nulls":15},"07","Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":21},"07"]
[{"$nulls":6},"0602-0002",{"$nulls":9},"Активност 0602-0002:",8059425,6780841,7253388,8757631,7872754.34,7093745.31,7686707,9485275.35,0,0,9485275.35,9485275.35,7872754.34,4227662.44,7872754.34,7093745.31,779009.0300000003,0,7686707,7686707,8602785.43,0,0,8602785.43,8602785.43,8602785.43,{"$error":"#REF!"},0,8602785.43,0,0,0,8602785.43,0.9069621189225677]
[{"$nulls":14},1,null,"МЕСНА ЗАЈЕДНИЦА \" БАЊЕВАЦ \"",180002,173133,159858,180002,223561.77,220239.71,214185,214185,null,null,214185,214185,223561.77,127178.54,223561.77,220239.71,3322.0599999999977,null,214185,214185,202835.44,null,null,202835.44,202835.44,202835.44,{"$error":"#REF!"},null,202835.44,null,null,null,202835.44,0.9470104815930154]
[{"$nulls":14},2,null,"МЕСНА ЗАЈЕДНИЦА \" БЕЛА ЦРКВА \"",604962,604962,506666,823111,362146,226049.95,395161,668091,null,null,668091,668091,362146,223049.95,362146,226049.95,136096.05,null,395161,395161,659346.83,null,null,659346.83,659346.83,659346.83,{"$error":"#REF!"},null,659346.83,null,null,null,659346.83,0.9869117081355683]
[{"$nulls":14},3,null,"МЕСНА ЗАЈЕДНИЦА \" БОГОШТИЦА \"",132074,120517,119784,121665,110052,105300,108206,108206,null,null,108206,108206,110052,91000,110052,105300,4752,null,108206,108206,103500,null,null,103500,103500,103500,{"$error":"#REF!"},null,103500,null,null,null,103500,0.9565088812080661]
[{"$nulls":14},4,null,"МЕСНА ЗАЈЕДНИЦА \" ГОРЊЕ БРЕЗОВИЦЕ \"",216253,216253,135484,174387,175570,0,178068,782847.92,null,null,782847.92,782847.92,175570,0,175570,0,175570,null,178068,178068,775679.92,null,null,775679.92,775679.92,775679.92,{"$error":"#REF!"},null,775679.92,null,null,null,775679.92,0.9908436877497229]
[{"$nulls":14},5,null,"МЕСНА ЗАЈЕДНИЦА \" ДОЊЕ БРЕЗОВИЦЕ \"",177958,177958,158696,174387,177100,154150,179598,179598,null,null,179598,179598,177100,150150,177100,154150,22950,null,179598,179598,166859.6,null,null,166859.6,166859.6,166859.6,{"$error":"#REF!"},null,166859.6,null,null,null,166859.6,0.9290727068230159]
[{"$nulls":14},6,null,"МЕСНА ЗАЈЕДНИЦА \" БРШТИЦА \"",415254,353228,367448,415254,386593,353169.51,379765,379765,null,null,379765,379765,386593,277162.41,386593,353169.51,33423.48999999999,null,379765,379765,346659.09,null,null,346659.09,346659.09,346659.09,{"$error":"#REF!"},null,346659.09,null,null,null,346659.09,0.9128252735244164]
[{"$nulls":14},7,null,"МЕСНА ЗАЈЕДНИЦА \" ВРБИЋ \"",210395,201431,174840,204339,190887,171562,194244,218304,null,null,218304,218304,190887,85750,190887,171562,19325,null,194244,194244,203092,null,null,203092,203092,203092,{"$error":"#REF!"},null,203092,null,null,null,203092,0.9303173556141894]
[{"$nulls":14},8,null,"МЕСНА ЗАЈЕДНИЦА \" ДВОРСКА \"",355972,322579,321600,355972,335740,316316,334242,334242,null,null,334242,334242,335740,79770,335740,316316,19424,null,334242,334242,306139.78,null,null,306139.78,306139.78,306139.78,{"$error":"#REF!"},null,306139.78,null,null,null,306139.78,0.915922535169129]
[{"$nulls":14},9,null,"МЕСНА ЗАЈЕДНИЦА \" ЗАВЛАКА \"",324148,220792,383301,410098,490549,311844.48,555053,850000,null,null,850000,850000,490549,77223.11,490549,311844.48,178704.52000000002,null,555053,555053,849991.79,null,null,849991.79,849991.79,849991.79,{"$error":"#REF!"},null,849991.79,null,null,null,849991.79,0.9999903411764707]
[{"$nulls":14},10,null,"МЕСНА ЗАЈЕДНИЦА \" КОСТАЈНИК \"",388421,367260,320230,350981,349218,326620,341618,341618,null,null,341618,341618,349218,83989,349218,326620,22598,null,341618,341618,308300,null,null,308300,308300,308300,{"$error":"#REF!"},null,308300,null,null,null,308300,0.9024700103624517]
[{"$nulls":14},11,null,"МЕСНА ЗАЈЕДНИЦА \" КРАСАВА \"",226491,185416,205690,226491,237432,215418.5,241477,241477,null,null,241477,241477,237432,50918.5,237432,215418.5,22013.5,null,241477,241477,217325.67,null,null,217325.67,217325.67,217325.67,{"$error":"#REF!"},null,217325.67,null,null,null,217325.67,0.899984967512434]
[{"$nulls":14},12,null,"МЕСНА ЗАЈЕДНИЦА \" КРЖАВА \"",282945,250407,248928,275476,253369,237360,257170,257170,null,null,257170,257170,253369,203700,253369,237360,16009,null,257170,257170,241812.9,null,null,241812.9,241812.9,241812.9,{"$error":"#REF!"},null,241812.9,null,null,null,241812.9,0.9402842477738461]
[{"$nulls":14},13,null,"МЕСНА ЗАЈЕДНИЦА \" КРУПАЊ \"",2154273,1465546,2243169,2728443,2174243.92,2174243.92,2040688,2365701,null,null,2365701,2365701,2174243.92,1613243.84,2174243.92,2174243.92,0,null,2040688,2040688,1863438.45,null,null,1863438.45,1863438.45,1863438.45,{"$error":"#REF!"},null,1863438.45,null,null,null,1863438.45,0.7876897587649496]
[{"$nulls":14},14,null,"МЕСНА ЗАЈЕДНИЦА \" ЛИКОДРА \"",296692,253184,254449,296692,276023,258553.99,271675,287295,null,null,287295,287295,276023,218657.99,276023,258553.99,17469.01000000001,null,271675,271675,267060,null,null,267060,267060,267060,{"$error":"#REF!"},null,267060,null,null,null,267060,0.9295671696339999]
[{"$nulls":14},15,null,"МЕСНА ЗАЈЕДНИЦА \" ЛИПЕНОВИЋ \"",212139,206638,214549,214549,242429.7,242429.7,222698,257102,null,null,257102,257102,242429.7,124974.35,242429.7,242429.7,0,null,222698,222698,242176.57,null,null,242176.57,242176.57,242176.57,{"$error":"#REF!"},null,242176.57,null,null,null,242176.57,0.9419474372039113]
[{"$nulls":14},16,null,"МЕСНА ЗАЈЕДНИЦА \" МОЈКОВИЋ \"",306927,306927,308064,308566,300587.95,300587.95,274265,369839.43,null,null,369839.43,369839.43,300587.95,273239.75,300587.95,300587.95,0,null,274265,274265,369551.02,null,null,369551.02,369551.02,369551.02,{"$error":"#REF!"},null,369551.02,null,null,null,369551.02,0.9992201750905793]
[{"$nulls":14},17,null,"МЕСНА ЗАЈЕДНИЦА \" ПЛАНИНА \"",87648,74638,65090,87648,112462,106610,113523,113523,null,null,113523,113523,112462,101640,112462,106610,5852,null,113523,113523,109127.76,null,null,109127.76,109127.76,109127.76,{"$error":"#REF!"},null,109127.76,null,null,null,109127.76,0.9612832641843503]
[{"$nulls":14},18,null,"МЕСНА ЗАЈЕДНИЦА \" РАВНАЈА \"",129889,122540,125780,128151,123512,115075,123720,123720,null,null,123720,123720,123512,91075,123512,115075,8437,null,123720,123720,115559.26,null,null,115559.26,115559.26,115559.26,{"$error":"#REF!"},null,115559.26,null,null,null,115559.26,0.9340386356288393]
[{"$nulls":14},19,null,"МЕСНА ЗАЈЕДНИЦА \" СТАВЕ \"",173148,61285,143762,164402,147412,145299.8,150798,150798,null,null,150798,150798,147412,0,147412,145299.8,2112.2000000000116,null,150798,150798,143160,null,null,143160,143160,143160,{"$error":"#REF!"},null,143160,null,null,null,143160,0.9493494608681813]
[{"$nulls":14},20,null,"МЕСНА ЗАЈЕДНИЦА \" ТОЛИСАВАЦ \"",232108,211904,210340,232108,221201,205402.8,224716,224716,null,null,224716,224716,221201,14500,221201,205402.8,15798.200000000012,null,224716,224716,187687.96,null,null,187687.96,187687.96,187687.96,{"$error":"#REF!"},null,187687.96,null,null,null,187687.96,0.8352229480766834]
[{"$nulls":14},21,null,"МЕСНА ЗАЈЕДНИЦА \" ТОМАЊ \"",159098,119927,36200,159098,179850,159019,177603,177603,null,null,177603,177603,179850,137704,179850,159019,20831,null,177603,177603,159211,null,null,159211,159211,159211,{"$error":"#REF!"},null,159211,null,null,null,159211,0.8964431907118686]
[{"$nulls":14},22,null,"МЕСНА ЗАЈЕДНИЦА \" ЦВЕТУЉА \"",112051,110681,111834,111834,125037,118984,124728,124728,null,null,124728,124728,125037,20856,125037,118984,6053,null,124728,124728,111010.27,null,null,111010.27,111010.27,111010.27,{"$error":"#REF!"},null,111010.27,null,null,null,111010.27,0.8900188409980117]
[{"$nulls":14},23,null,"МЕСНА ЗАЈЕДНИЦА \" ЦЕРОВА \"",326576,322859,221844,325085,314920,289720,315156,446396,null,null,446396,446396,314920,41820,314920,289720,25200,null,315156,315156,406840,null,null,406840,406840,406840,{"$error":"#REF!"},null,406840,null,null,null,406840,0.9113880948754021]
[{"$nulls":14},24,null,"МЕСНА ЗАЈЕДНИЦА \" ШЉИВОВА \"",354002,330778,215784,288892,362858,339789,268350,268350,null,null,268350,268350,362858,140060,362858,339789,23069,null,268350,268350,246420.12,null,null,246420.12,246420.12,246420.12,{"$error":"#REF!"},null,246420.12,null,null,null,246420.12,0.918278814980436]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 15:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",8059426,6780843,7253390,8757631,7872754.34,7093745.3100000005,7686707,9485275.35,0,0,9485275.35,9485275.35,7872754.34,4227662.4399999995,7872754.34,7093745.3100000005,779009.0299999993,0,7686707,7686707,8602785.43,0,0,8602785.43,8602785.43,8602785.43,{"$error":"#REF!"},0,8602785.43,0,0,0,8602785.43,0.9069621189225677]
[{"$nulls":16},"ПРОГРАМ 15:",8059426,6780843,7253390,8757631,7872754.34,7093745.3100000005,7686707,9485275.35,0,0,9485275.35,9485275.35,7872754.34,4227662.4399999995,7872754.34,7093745.3100000005,779009.0299999993,0,7686707,7686707,8602785.43,0,0,8602785.43,8602785.43,8602785.43,{"$error":"#REF!"},0,8602785.43,0,0,0,8602785.43,0.9069621189225677,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":5},"0701","0701",{"$nulls":9},"ПРОГРАМ 7 - ПУТНА ИНФРАСТРУКТУРА",{"$nulls":4},0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,null,null,0]
[null,null,"6.11.2.",null,null,"0701-0002","0701-0002",{"$nulls":6},24,null,null,"Одржавање путева",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},451,null,null,null,"Друмски саобраћај",0,0,0,0,1212082.44,929428.7400000001,1137900,1178820.97,0,0,1178820.97,1178821,1212082.44,899768.74,1212082.44,929428.7400000001,282653.69999999984,0,1137900,1137900,966484.0399999999,0,0,966484.0399999999,966484.04,966484.04,{"$error":"#REF!"},0,966484.0399999999,0,0,0,966484.0399999999]
[{"$nulls":33},0]
[{"$nulls":5},"70124451425","70124451425","451425",null,"451","425",{"$nulls":4},425000,"Текуће поправке и одржаање",{"$nulls":4},1212082.44,929428.7400000001,1137900,1178820.97,0,0,1178820.97,1178821,1212082.44,899768.74,1212082.44,929428.7400000001,282653.69999999984,0,1137900,1137900,966484.0399999999,0,0,966484.0399999999,966484.04,966484.04,{"$error":"#REF!"},0,966484.0399999999,null,null,null,966484.0399999999,0.8198734498282606,{"$nulls":4},425000]
[{"$nulls":16},"Извори финансирања за актиност 0701-0002:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,1212082.44,929428.7400000001,1137900,1178820.97,0,0,1178820.97,1178821,1212082.44,899768.74,1212082.44,929428.7400000001,282653.69999999984,0,1137900,1137900,966484.0399999999,0,0,966484.0399999999,966484.04,966484.04,null,0,966484.0399999999,null,null,null,966484.0399999999,0.8198734498282606,{"$nulls":4},"01"]
[{"$nulls":33},0,{"$nulls":15},0,{"$nulls":5},"07"]
[{"$nulls":6},"0701-0002",{"$nulls":9},"Активност 0701-0002:",0,0,0,0,1212082.44,929428.7400000001,1137900,1178820.97,0,0,1178820.97,1178821,1212082.44,899768.74,1212082.44,929428.7400000001,282653.69999999984,0,1137900,1137900,966484.0399999999,0,0,966484.0399999999,966484.04,966484.04,0,0,966484.0399999999,null,0,0,966484.0399999999,0.8198734498282606]
[{"$nulls":14},1,null,"МЕСНА ЗАЈЕДНИЦА \" БАЊЕВАЦ \"",{"$nulls":4},37130.91,37130.91,32240,32240,null,null,32240,32240,37130.91,27130.91,37130.91,37130.91,0,null,32240,32240,30295,null,null,30295,30295,30295,{"$error":"#REF!"},null,30295,null,null,null,30295,0.9396712158808933]
[{"$nulls":14},2,null,"МЕСНА ЗАЈЕДНИЦА \" БЕЛА ЦРКВА \"",{"$nulls":4},58250,38726.26,58250,58250,null,null,58250,58250,58250,38726.26,58250,38726.26,19523.739999999998,null,58250,58250,36633.24,null,null,36633.24,36633.24,36633.24,{"$error":"#REF!"},null,36633.24,null,null,null,36633.24,0.6288968240343348]
[{"$nulls":14},3,null,"МЕСНА ЗАЈЕДНИЦА \" БОГОШТИЦА \"",{"$nulls":4},68960,65628,68960,68960,null,null,68960,68960,68960,65628,68960,65628,3332,null,68960,68960,61555,null,null,61555,61555,61555,{"$error":"#REF!"},null,61555,null,null,null,61555,0.892618909512761]
[{"$nulls":14},4,null,"МЕСНА ЗАЈЕДНИЦА \" ГОРЊЕ БРЕЗОВИЦЕ \"",{"$nulls":4},44480,22784,44480,44480,null,null,44480,44480,44480,22784,44480,22784,21696,null,44480,44480,41040,null,null,41040,41040,41040,{"$error":"#REF!"},null,41040,null,null,null,41040,0.9226618705035972]
[{"$nulls":14},5,null,"МЕСНА ЗАЈЕДНИЦА \" ДОЊЕ БРЕЗОВИЦЕ \"",{"$nulls":4},42950,10680,42950,42950,null,null,42950,42950,42950,10680,42950,10680,32270,null,42950,42950,9892.5,null,null,9892.5,9892.5,9892.5,{"$error":"#REF!"},null,9892.5,null,null,null,9892.5,0.23032596041909198]
[{"$nulls":14},6,null,"МЕСНА ЗАЈЕДНИЦА \" БРШТИЦА \"",{"$nulls":4},65900,61215,65900,65900,null,null,65900,65900,65900,61215,65900,61215,4685,null,65900,65900,55335,null,null,55335,55335,55335,{"$error":"#REF!"},null,55335,null,null,null,55335,0.8396813353566009]
[{"$nulls":14},7,null,"МЕСНА ЗАЈЕДНИЦА \" ВРБИЋ \"",{"$nulls":4},55785,55785,50600,50600,null,null,50600,50600,55785,55785,55785,55785,0,null,50600,50600,35075,null,null,35075,35075,35075,{"$error":"#REF!"},null,35075,null,null,null,35075,0.6931818181818182]
[{"$nulls":14},8,null,"МЕСНА ЗАЈЕДНИЦА \" ДВОРСКА \"",{"$nulls":4},77023.5,67023.5,47540,47905,null,null,47905,47905,77023.5,67023.5,77023.5,67023.5,10000,null,47540,47540,47905,null,null,47905,47905,47905,{"$error":"#REF!"},null,47905,null,null,null,47905,1]
[{"$nulls":14},9,null,"МЕСНА ЗАЈЕДНИЦА \" ЗАВЛАКА \"",{"$nulls":4},50600,33873.9,50600,50600,null,null,50600,50600,50600,33873.9,50600,33873.9,16726.1,null,50600,50600,45760.2,null,null,45760.2,45760.2,45760.2,{"$error":"#REF!"},null,45760.2,null,null,null,45760.2,0.9043517786561264]
[{"$nulls":14},10,null,"МЕСНА ЗАЈЕДНИЦА \" КОСТАЈНИК \"",{"$nulls":4},50600,25389,50600,50600,null,null,50600,50600,50600,25389,50600,25389,25211,null,50600,50600,34950,null,null,34950,34950,34950,{"$error":"#REF!"},null,34950,null,null,null,34950,0.6907114624505929]
[{"$nulls":14},11,null,"МЕСНА ЗАЈЕДНИЦА \" КРАСАВА \"",{"$nulls":4},44480,31572.14,44480,44480,null,null,44480,44480,44480,31572.14,44480,31572.14,12907.86,null,44480,44480,40979,null,null,40979,40979,40979,{"$error":"#REF!"},null,40979,null,null,null,40979,0.9212904676258993]
[{"$nulls":14},12,null,"МЕСНА ЗАЈЕДНИЦА \" КРЖАВА \"",{"$nulls":4},93792,93792,59780,59780,null,null,59780,59780,93792,93792,93792,93792,0,null,59780,59780,53740,null,null,53740,53740,53740,{"$error":"#REF!"},null,53740,null,null,null,53740,0.8989628638340582]
[{"$nulls":14},13,null,"МЕСНА ЗАЈЕДНИЦА \" КРУПАЊ \"",{"$nulls":4},20000,0,20000,20000,null,null,20000,20000,20000,0,20000,0,20000,null,20000,20000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,0]
[{"$nulls":14},14,null,"МЕСНА ЗАЈЕДНИЦА \" ЛИКОДРА \"",{"$nulls":4},49070,37790,49070,49070,null,null,49070,49070,49070,37790,49070,37790,11280,null,49070,49070,32190.5,null,null,32190.5,32190.5,32190.5,{"$error":"#REF!"},null,32190.5,null,null,null,32190.5,0.656011819849195]
[{"$nulls":14},15,null,"МЕСНА ЗАЈЕДНИЦА \" ЛИПЕНОВИЋ \"",{"$nulls":4},44480,31572,44480,44480,null,null,44480,44480,44480,31572,44480,31572,12908,null,44480,44480,40125,null,null,40125,40125,40125,{"$error":"#REF!"},null,40125,null,null,null,40125,0.9020908273381295]
[{"$nulls":14},16,null,"МЕСНА ЗАЈЕДНИЦА \" МОЈКОВИЋ \"",{"$nulls":4},42031.03,42031.03,41420,81975.97,null,null,81975.97,81975.97,42031.03,42031.03,42031.03,42031.03,0,null,41420,41420,76401.1,null,null,76401.1,76401.1,76401.1,{"$error":"#REF!"},null,76401.1,null,null,null,76401.1,0.9319938513688829]
[{"$nulls":14},17,null,"МЕСНА ЗАЈЕДНИЦА \" ПЛАНИНА \"",{"$nulls":4},20000,19900,20000,20000,null,null,20000,20000,20000,19900,20000,19900,100,null,20000,20000,19875,null,null,19875,19875,19875,{"$error":"#REF!"},null,19875,null,null,null,19875,0.99375]
[{"$nulls":14},18,null,"МЕСНА ЗАЈЕДНИЦА \" РАВНАЈА \"",{"$nulls":4},50600,19900,50600,50600,null,null,50600,50600,50600,19900,50600,19900,30700,null,50600,50600,46255,null,null,46255,46255,46255,{"$error":"#REF!"},null,46255,null,null,null,46255,0.9141304347826087]
[{"$nulls":14},19,null,"МЕСНА ЗАЈЕДНИЦА \" СТАВЕ \"",{"$nulls":4},65900,60862,65900,65900,null,null,65900,65900,65900,41202,65900,60862,5038,null,65900,65900,55487.5,null,null,55487.5,55487.5,55487.5,{"$error":"#REF!"},null,55487.5,null,null,null,55487.5,0.8419954476479514]
[{"$nulls":14},20,null,"МЕСНА ЗАЈЕДНИЦА \" ТОЛИСАВАЦ \"",{"$nulls":4},44480,44423,44480,44480,null,null,44480,44480,44480,44423,44480,44423,57,null,44480,44480,42025,null,null,42025,42025,42025,{"$error":"#REF!"},null,42025,null,null,null,42025,0.944806654676259]
[{"$nulls":14},21,null,"МЕСНА ЗАЈЕДНИЦА \" ТОМАЊ \"",{"$nulls":4},35300,27145,35300,35300,null,null,35300,35300,35300,27145,35300,27145,8155,null,35300,35300,32385,null,null,32385,32385,32385,{"$error":"#REF!"},null,32385,null,null,null,32385,0.9174220963172804]
[{"$nulls":14},22,null,"МЕСНА ЗАЈЕДНИЦА \" ЦВЕТУЉА \"",{"$nulls":4},42950,19900,42950,42950,null,null,42950,42950,42950,19900,42950,19900,23050,null,42950,42950,39445,null,null,39445,39445,39445,{"$error":"#REF!"},null,39445,null,null,null,39445,0.9183934807916182]
[{"$nulls":14},23,null,"МЕСНА ЗАЈЕДНИЦА \" ЦЕРОВА \"",{"$nulls":4},53660,41658,53660,53660,null,null,53660,53660,53660,41658,53660,41658,12002,null,53660,53660,48530,null,null,48530,48530,48530,{"$error":"#REF!"},null,48530,null,null,null,48530,0.9043980618710399]
[{"$nulls":14},24,null,"МЕСНА ЗАЈЕДНИЦА \" ШЉИВОВА \"",{"$nulls":4},53660,40648,53660,53660,null,null,53660,53660,53660,40648,53660,40648,13012,null,53660,53660,40605,null,null,40605,40605,40605,{"$error":"#REF!"},null,40605,null,null,null,40605,0.7567089079388744]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 7:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",0,0,0,0,1212082.44,929428.7400000001,1137900,1178820.97,0,0,1178820.97,1178820.97,1212082.44,899768.74,1212082.44,929428.7400000001,282653.69999999984,0,1137900,1137900,966484.0399999999,0,0,966484.0399999999,966484.0399999999,966484.0399999999,{"$error":"#REF!"},0,966484.0399999999,0,0,0,966484.0399999999,0.8198734706933487]
[{"$nulls":16},"ПРОГРАМ 7:",0,0,0,0,1212082.44,929428.7400000001,1137900,1178820.97,0,0,1178820.97,1178820.97,1212082.44,899768.74,1212082.44,929428.7400000001,282653.69999999984,0,1137900,1137900,966484.0399999999,0,0,966484.0399999999,966484.0399999999,966484.0399999999,{"$error":"#REF!"},0,966484.0399999999,0,0,0,966484.0399999999,0.8198734706933487,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":5},"1801","1801",{"$nulls":9},"ПРОГРАМ 12: ПРИМАРНА ЗДРАВСТВЕНА ЗАШТИТА",{"$nulls":4},0,0,0,0,{"$nulls":4},0,0,0,0,0,0,0,0,0,null,null,null,0,0,null,null,0]
[null,null,"6.11.3.",null,null,"1801-0001","1801-0001",{"$nulls":6},25,null,null,"Функционисање установа примарне здравствене заштите",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},720,null,null,null,"Ванболничке услуге (ИУ)",0,0,0,0,0,0,200000,0,0,0,0,0,0,0,0,0,0,0,200000,200000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"70124720421","70124720421","700421",null,"720","421",{"$nulls":4},421000,"Стални трошкови ",{"$nulls":6},20000,null,null,null,0,{"$nulls":5},0,null,20000,20000,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},421000]
[{"$nulls":5},"70124720423","70124720423","700423",null,"720","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":6},130000,null,null,null,0,{"$nulls":5},0,null,130000,130000,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":5},"70124720425","70124720425","700425",null,"720","425",{"$nulls":4},425000,"Текуће поправке и одржаање",{"$nulls":6},20000,null,null,null,0,{"$nulls":5},0,null,20000,20000,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},425000]
[{"$nulls":5},"70124720426","70124720426","700426",null,"720","426",{"$nulls":4},426000,"Материјал",{"$nulls":6},30000,null,null,null,0,{"$nulls":5},0,null,30000,30000,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":16},"Извори финансирања за актиност 1801-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,0,0,200000,null,0,0,0,0,0,0,0,0,0,0,200000,200000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,null,null,null,0,{"$nulls":5},"01"]
[{"$nulls":33},0,{"$nulls":15},0,{"$nulls":5},"07"]
[{"$nulls":6},"1801-0001",{"$nulls":9},"Активност 1801-0001:",0,0,0,0,0,0,200000,null,0,0,0,0,0,0,0,0,0,0,200000,200000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,null,0,0,0]
[{"$nulls":14},1,null,"МЕСНА ЗАЈЕДНИЦА \" ШЉИВОВА \"",{"$nulls":4},0,0,50000,null,null,null,0,0,0,0,0,0,0,null,50000,50000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":14},2,null,"МЕСНА ЗАЈЕДНИЦА \" ЦЕРОВА \"",{"$nulls":4},0,0,50000,null,null,null,0,0,0,0,0,0,0,null,50000,50000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":14},3,null,"МЕСНА ЗАЈЕДНИЦА \" ДВОРСКА \"",{"$nulls":4},0,0,50000,null,null,null,0,0,0,0,0,0,0,null,50000,50000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":14},4,null,"МЕСНА ЗАЈЕДНИЦА \" КОСТАЈНИК \"",{"$nulls":4},0,0,50000,null,null,null,0,0,0,0,0,0,0,null,50000,50000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 12:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",0,0,0,0,0,0,200000,0,0,0,0,0,0,0,0,0,0,0,200000,200000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":16},"ПРОГРАМ 12:",0,0,0,0,0,0,200000,0,0,0,0,0,0,0,0,0,0,0,200000,200000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,null,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":5},"0601","0601",{"$nulls":9},"ПРОГРАМ 2 - КОМУНАЛНА ДЕЛАТНОСТ",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.11.4.",null,null,"0601-0001","0601-0001",{"$nulls":6},26,null,null,"Водоснабдевање",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},630,null,null,null,"Водоснабдевање",0,0,0,0,1355827.94,1337693.03,1390000,2613290,0,0,2613290,2613290,1355827.94,1061511.08,1355827.94,1337693.03,18134.909999999916,0,1390000,1390000,1703430.4100000001,0,0,1703430.4100000001,1703430.4100000001,1703430.4100000001,{"$error":"#REF!"},0,1703430.4100000001,0,0,0,1703430.4100000001]
[{"$nulls":5},"70124630421","70124630421","630421",null,"630","421",{"$nulls":4},421000,"Стални трошкови ",{"$nulls":4},699861.64,699336.17,620000,1379512,null,null,1379512,1379512,699861.64,610244.39,699861.64,699336.17,525.4699999999721,null,620000,620000,1014960.18,null,null,1014960.18,1014960.18,1014960.18,{"$error":"#REF!"},null,1014960.18,null,null,null,1014960.18,0.7357385655217208,{"$nulls":4},421000]
[{"$nulls":5},"70124630423","70124630423","630423",null,"630","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},625966.3,617656.86,610000,1032020,null,null,1032020,1032020,625966.3,430566.69,625966.3,617656.86,8309.44000000006,null,610000,610000,646712.23,null,null,646712.23,646712.23,646712.23,{"$error":"#REF!"},null,646712.23,null,null,null,646712.23,0.6266469932753241,{"$nulls":4},423000]
[{"$nulls":5},"70124630424","70124630424","630424",null,"630","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":5},"70124630425","70124630425","630425",null,"630","425",{"$nulls":4},425000,"Текуће поправке и одржаање",{"$nulls":4},30000,20700,0,25750,null,null,25750,25750,30000,20700,30000,20700,9300,null,null,0,25750,null,null,25750,25750,25750,{"$error":"#REF!"},null,25750,null,null,null,25750,1,{"$nulls":4},425000]
[{"$nulls":5},"70124630426","70124630426","630426",null,"630","426",{"$nulls":4},426000,"Материјал",{"$nulls":6},160000,176008,null,null,176008,176008,{"$nulls":4},0,null,160000,160000,16008,null,null,16008,16008,16008,{"$error":"#REF!"},null,16008,null,null,null,16008,0.09095041134493886,{"$nulls":4},426000]
[{"$nulls":16},"Извори финансирања за актиност 0601-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,1355827.94,1337693.03,1390000,2613290,0,0,2613290,2613290,1355827.94,1061511.08,1355827.94,1337693.03,18134.909999999916,0,1390000,1390000,1703430.4100000001,0,0,1703430.4100000001,1703430.4100000001,1703430.4100000001,{"$error":"#REF!"},0,1703430.4100000001,null,null,null,1703430.4100000001,0.6518336694358453,{"$nulls":4},"01"]
[{"$nulls":33},0,{"$nulls":15},0,{"$nulls":5},"07"]
[{"$nulls":6},"0601-0001",{"$nulls":9},"Активност 0601-0001:",0,0,0,0,1355827.94,1337693.03,1390000,2613290,0,0,2613290,2613290,1355827.94,1061511.08,1355827.94,1337693.03,18134.909999999916,0,1390000,1390000,1703430.4100000001,0,0,1703430.4100000001,1703430.4100000001,1703430.4100000001,{"$error":"#REF!"},0,1703430.4100000001,null,0,0,1703430.4100000001,0.6518336694358453]
[{"$nulls":14},1,null,"МЕСНА ЗАЈЕДНИЦА \" БЕЛА ЦРКВА \"",{"$nulls":4},785551.64,772646.4,920000,1739160,null,null,1739160,1739160,785551.64,648104.93,785551.64,772646.4,12905.23999999999,null,920000,920000,835454.26,null,null,835454.26,835454.26,835454.26,{"$error":"#REF!"},null,835454.26,null,null,null,835454.26,0.48037803307343774]
[{"$nulls":14},2,null,"МЕСНА ЗАЈЕДНИЦА \" ЗАВЛАКА \"",{"$nulls":4},570276.3,565046.63,470000,874130,null,null,874130,874130,570276.3,413406.15,570276.3,565046.63,5229.670000000042,null,470000,470000,867976.15,null,null,867976.15,867976.15,867976.15,{"$error":"#REF!"},null,867976.15,null,null,null,867976.15,0.992960028828664]
[null,null,"6.11.5.",null,null,"0601-0007","0601-0007",{"$nulls":6},27,null,null,"Уређивање, одржавање и коришћење пијаца",{"$nulls":4},0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,null,null,0]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,0,215300,214148.45,0,0,0,0,0,0,215300,102794.75,215300,214148.45,1151.5499999999884,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},421000]
[{"$nulls":5},"70124620423","70124620423","620423",null,"620","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},215300,214148.45,0,0,null,null,0,0,215300,102794.75,215300,214148.45,1151.5499999999884,null,null,0,0,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":16},"Извори финансирања за актиност  0601-0007:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,215300,214148.45,0,0,0,0,0,0,215300,102794.75,215300,214148.45,1151.5499999999884,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,null,null,null,0,{"$nulls":5},"01"]
[{"$nulls":15},"08","Донације",{"$nulls":16},0,{"$nulls":15},0,{"$nulls":5},"08"]
[{"$nulls":15},"07","Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":15},0,{"$nulls":5},"07"]
[{"$nulls":6},"0601-0007",{"$nulls":9},"Активност 0601-0007:",0,0,0,0,215300,214148.45,0,0,0,0,0,0,215300,102794.75,215300,214148.45,1151.5499999999884,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":14},1,null,"МЕСНА ЗАЈЕДНИЦА \" ЗАВЛАКА \"",{"$nulls":4},215300,214148.45,{"$nulls":4},0,null,215300,102794.75,215300,214148.45,1151.5499999999884,{"$nulls":6},0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 2:",{"$nulls":4},0,0,{"$nulls":6},0,0,0,0,0]
[{"$nulls":16},"Приходи из буџета",0,0,0,0,1571127.94,1551841.48,1390000,2613290,0,0,2613290,2613290,1571127.94,1164305.83,1571127.94,1551841.48,19286.459999999963,0,1390000,1390000,1703430.4100000001,0,0,1703430.4100000001,1703430.4100000001,1703430.4100000001,{"$error":"#REF!"},0,1703430.4100000001,0,0,0,1703430.4100000001,0.6518336694358453]
[{"$nulls":16},"ПРОГРАМ 2:",0,0,0,0,1571127.94,1551841.48,1390000,2613290,0,0,2613290,2613290,1571127.94,1164305.83,1571127.94,1551841.48,19286.459999999963,0,1390000,1390000,1703430.4100000001,0,0,1703430.4100000001,1703430.4100000001,1703430.4100000001,{"$error":"#REF!"},0,1703430.4100000001,0,0,0,1703430.4100000001,0.6518336694358453,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":5},"0602-П17","0602-П17",{"$nulls":6},28,null,null,"Пантелиндан - Вашар у Крупњу",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},860,null,null,null,"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,148102,147257.98,111481,161267.57,0,0,161267.57,161267.57,148102,147257.98,148102,147257.98,844.0199999999895,0,111481,111481,161267.57,0,0,161267.57,161267.57,161267.57,{"$error":"#REF!"},0,161267.57,0,0,0,161267.57]
[{"$nulls":16},"на другом месту",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"70124860423","70124860423","800423",null,"860","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},146048,146047.98,110039,160187.57,null,null,160187.57,160187.57,146048,146047.98,146048,146047.98,0.01999999998952262,null,110039,110039,160187.57,null,null,160187.57,160187.57,160187.57,{"$error":"#REF!"},null,160187.57,null,null,null,160187.57,1,{"$nulls":4},423000]
[{"$nulls":5},"70124860426","70124860426","800426",null,"860","426",{"$nulls":4},426000,"Материјал",{"$nulls":4},1080,1080,1312,1080,null,null,1080,1080,1080,1080,1080,1080,0,null,1312,1312,1080,null,null,1080,1080,1080,{"$error":"#REF!"},null,1080,null,null,null,1080,1]
[{"$nulls":5},"70124860482","70124860482","800480",null,"860","482",{"$nulls":4},482000,"Порези и обавезне таксе",{"$nulls":4},974,130,130,0,null,null,0,0,974,130,974,130,844,null,130,130,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":16},"Извори финансирања за 0602-П17:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,null,0,0,148102,147257.98,111481,161267.57,0,0,161267.57,161267.57,148102,147257.98,148102,147257.98,844.0199999999895,0,111481,111481,161267.57,0,0,161267.57,161267.57,161267.57,{"$error":"#REF!"},0,161267.57,0,0,0,161267.57,1,{"$nulls":4},"01"]
[{"$nulls":6},"0602-17",{"$nulls":9},"Пројекат 0602-П17:",0,null,0,0,148102,147257.98,111481,161267.57,0,0,161267.57,161267.57,148102,147257.98,148102,147257.98,844.0199999999895,0,111481,111481,161267.57,0,0,161267.57,161267.57,161267.57,{"$error":"#REF!"},0,161267.57,0,0,0,161267.57,1]
[{"$nulls":5},"0602-П18","0602-П18",{"$nulls":6},29,null,null,"Томиндан - Вашар у Крупњу",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},860,null,null,null,"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,156581,147257.98,111481,161268,0,0,161268,161268,156581,147257.98,156581,147257.98,9323.01999999999,0,111481,111481,161267.57,0,0,161267.57,161267.57,161267.57,{"$error":"#REF!"},0,161267.57,0,0,0,161267.57]
[{"$nulls":16},"на другом месту",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"70124860423","70124860423","800423",null,"860","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},155139,146047.98,110039,160188,null,null,160188,160188,155139,146047.98,155139,146047.98,9091.01999999999,null,110039,110039,160187.57,null,null,160187.57,160187.57,160187.57,{"$error":"#REF!"},null,160187.57,null,null,null,160187.57,0.9999973156541064,{"$nulls":4},423000]
[{"$nulls":5},"70124860426","70124860426","800426",null,"860","426",{"$nulls":4},426000,"Материјал",{"$nulls":4},1312,1080,1312,1080,null,null,1080,1080,1312,1080,1312,1080,232,null,1312,1312,1080,null,null,1080,1080,1080,{"$error":"#REF!"},null,1080,null,null,null,1080,1]
[{"$nulls":5},"70124860482","70124860482","800480",null,"860","482",{"$nulls":4},482000,"Порези и обавезне таксе",{"$nulls":4},130,130,130,0,null,null,0,0,130,130,130,130,0,null,130,130,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":16},"Извори финансирања за 0602-П18:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,null,0,0,156581,147257.98,111481,161268,0,0,161268,161268,156581,147257.98,156581,147257.98,9323.01999999999,0,111481,111481,161267.57,0,0,161267.57,161267.57,161267.57,{"$error":"#REF!"},0,161267.57,0,0,0,161267.57,0.9999973336309745,{"$nulls":4},"01"]
[{"$nulls":6},"0602-18",{"$nulls":9},"Пројекат 0602-П18:",0,null,0,0,156581,147257.98,111481,161268,0,0,161268,161268,156581,147257.98,156581,147257.98,9323.01999999999,0,111481,111481,161267.57,0,0,161267.57,161267.57,161267.57,{"$error":"#REF!"},0,161267.57,0,0,0,161267.57,0.9999973336309745]
[{"$nulls":5},"0602-П19","0602-П19",{"$nulls":6},30,null,null,"Ивандан - Вашар у Белој Цркви",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},860,null,null,null,"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,94437,94436.59,111481,105129,0,0,105129,105129,94437,94436.59,94437,94436.59,0.41000000000349246,0,111481,111481,105128.09,0,0,105128.09,105128.09,105128.09,{"$error":"#REF!"},0,105128.09,0,0,0,105128.09]
[{"$nulls":16},"на другом месту",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"70124860423","70124860423","800423",null,"860","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},93037,93036.59,110039,104049,null,null,104049,104049,93037,93036.59,93037,93036.59,0.41000000000349246,null,110039,110039,104048.09,null,null,104048.09,104048.09,104048.09,{"$error":"#REF!"},null,104048.09,null,null,null,104048.09,0.9999912541206547,{"$nulls":4},423000]
[{"$nulls":5},"70124860426","70124860426","800426",null,"860","426",{"$nulls":4},426000,"Материјал",{"$nulls":4},1400,1400,1312,1080,null,null,1080,1080,1400,1400,1400,1400,0,null,1312,1312,1080,null,null,1080,1080,1080,{"$error":"#REF!"},null,1080,null,null,null,1080,1]
[{"$nulls":5},"70124860482","70124860482","800480",null,"860","482",{"$nulls":4},482000,"Порези и обавезне таксе",{"$nulls":4},0,0,130,0,null,null,0,0,0,0,0,0,0,null,130,130,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":16},"Извори финансирања за 0602-П19:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,null,0,0,94437,94436.59,111481,105129,0,0,105129,105129,94437,94436.59,94437,94436.59,0.41000000000349246,0,111481,111481,105128.09,0,0,105128.09,105128.09,105128.09,{"$error":"#REF!"},0,105128.09,0,0,0,105128.09,0.999991343967887,{"$nulls":4},"01"]
[{"$nulls":6},"0602-19",{"$nulls":9},"Пројекат 0602-П19:",0,null,0,0,94437,94436.59,111481,105129,0,0,105129,105129,94437,94436.59,94437,94436.59,0.41000000000349246,0,111481,111481,105128.09,0,0,105128.09,105128.09,105128.09,{"$error":"#REF!"},0,105128.09,0,0,0,105128.09,0.999991343967887]
[{"$nulls":16},"Извори финансирања за подраздео 6.11.:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",0,0,7253388,8757631,11055084.719999999,9963968.08,10749050,13705050.89,0,0,13705050.89,13705050.92,11055084.719999999,6680689.5600000005,11055084.719999999,9963968.08,1091116.6399999987,0,10749050,10749050,11700363.11,0,0,11700363.11,11700363.11,11700363.11,{"$error":"#REF!"},0,11700363.11,0,0,0,11700363.11,0.8537263508394174]
[{"$nulls":16},"Свега за подраздео 6.11.:",0,0,7253388,8757631,11055084.719999999,9963968.08,10749050,13705050.89,0,0,13705050.89,13705050.92,11055084.719999999,6680689.5600000005,11055084.719999999,9963968.08,1091116.6399999987,0,10749050,10749050,11700363.11,0,0,11700363.11,11700363.11,11700363.11,{"$error":"#REF!"},0,11700363.11,0,0,0,11700363.11,0.8537263508394174,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за главу 70124:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",0,0,7253388,8757631,11055084.719999999,9963968.08,10749050,13705050.89,0,0,13705050.89,13705050.92,11055084.719999999,6680689.5600000005,11055084.719999999,9963968.08,1091116.6399999987,0,10749050,10749050,11700363.11,0,0,11700363.11,11700363.11,11700363.11,{"$error":"#REF!"},0,11700363.11,0,0,0,11700363.11,0.8537263508394174]
[{"$nulls":16},"ГЛАВА 70124:",0,0,7253388,8757631,11055084.719999999,9963968.08,10749050,13705050.89,0,0,13705050.89,13705050.92,11055084.719999999,6680689.5600000005,11055084.719999999,9963968.08,1091116.6399999987,0,10749050,10749050,11700363.11,0,0,11700363.11,11700363.11,11700363.11,{"$error":"#REF!"},0,11700363.11,0,0,0,11700363.11,0.8537263508394174]
[null,6,null,70125,{"$nulls":9},31,null,null,"Дотације невладиним организацијама    ",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.12.",null,null,"0602","0602",{"$nulls":9},"ПРОГРАМ 15: ЛОКАЛНА САМОУПРАВА",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.12.1.",null,null,"0602-0001","0602-0001",{"$nulls":9},"функционисање локалне самоуправе и градских општина",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},160,null,null,null,"Опште јавне услуге некласификоване на",2290088,2182037,1542126,1694684,1613874.54,1459328.77,2039684,1757984,0,0,1757984,1757984,1613874.54,1139916.88,1613874.54,1459328.77,154545.77000000002,0,2039684,2039684,1674763.5,0,0,1674763.5,1674763.5,1674763.5,{"$error":"#REF!"},0,1674763.5,0,0,0,1674763.5]
[{"$nulls":16},"другом месту",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"70125160481","70125160481","100480",null,"160","481",null,null,null,1,481000,"Невладине организације-Нераспоређена средства",1620088,1516679,837254,987084,760972.54,624085,2009684,1003684,null,null,1003684,1003684,760972.54,528285,760972.54,624085,136887.54000000004,null,2009684,2009684,980463.5,null,null,980463.5,980463.5,980463.5,{"$error":"#REF!"},null,980463.5,null,null,null,980463.5,0.9768647303334516,{"$nulls":4},481000]
[{"$nulls":5},"70125160423","70125160423","100423",null,"160","423",null,null,null,2,423000,"Услиге по уговру",{"$nulls":4},30000,12341.77,30000,30000,null,null,30000,30000,30000,12341.77,30000,12341.77,17658.23,null,30000,30000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,0]
[{"$nulls":5},"70125160481","70125160481","100480",null,"160","481",null,null,null,3,481000,"Дотације општим удружењима грађана",670000,665358,704872,707600,822902,822902,0,724300,0,0,724300,724300,822902,599290.11,822902,822902,0,0,0,0,694300,0,0,694300,694300,694300,{"$error":"#REF!"},0,694300,0,0,0,694300,0.9585806986055502,{"$nulls":4},481000]
[{"$nulls":16},"Општинска организација СУБНОРА-а",85000,84069,100000,100000,95000,95000,null,70000,null,null,70000,70000,95000,74970.11,95000,95000,0,null,null,null,70000,null,null,70000,70000,70000,null,null,70000,null,null,null,70000,1]
[{"$nulls":16},"ОО Резервних војних старешина",45000,45000,30000,30000,35000,35000,null,30000,null,null,30000,30000,35000,22268,35000,35000,0,null,null,null,0,null,null,0,0,0,null,null,0,null,null,null,0,0]
[{"$nulls":16},"Удружење РВИ и ППБ - Крупањ",50000,50000,52272,55000,58000,58000,null,58000,null,null,58000,58000,58000,34000,58000,58000,0,null,null,null,58000,null,null,58000,58000,58000,null,null,58000,null,null,null,58000,1]
[{"$nulls":16},"Удружење пензионера",270000,266289,252600,252600,304902,304902,null,237300,null,null,237300,237300,304902,274945,304902,304902,0,null,null,null,237300,null,null,237300,237300,237300,null,null,237300,null,null,null,237300,1]
[{"$nulls":16},"Удружење грађана \"Пензионери Рађевине\"",140000,140000,140000,140000,160000,160000,null,150000,null,null,150000,150000,160000,109721,160000,160000,0,null,null,null,150000,null,null,150000,150000,150000,null,null,150000,null,null,null,150000,1]
[{"$nulls":16},"Друштво учитеља Рађевине",80000,80000,100000,100000,100000,100000,null,98000,null,null,98000,98000,100000,46386,100000,100000,0,null,null,null,98000,null,null,98000,98000,98000,null,null,98000,null,null,null,98000,1]
[{"$nulls":16},"Удружење грађана \"СОЛАРт\" Крупањ",null,null,30000,30000,70000,70000,null,81000,null,null,81000,81000,70000,37000,70000,70000,0,null,null,null,81000,null,null,81000,81000,81000,null,null,81000,null,null,null,81000,1]
[{"$nulls":16},"Извори финансирања за актиност 0602-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",2290088,2182037,1542126,1694684,1613874.54,1459328.77,2039684,1757984,0,0,1757984,1757984,1613874.54,1139916.88,1613874.54,1459328.77,154545.77000000002,0,2039684,2039684,1674763.5,0,0,1674763.5,1674763.5,1674763.5,{"$error":"#REF!"},0,1674763.5,0,0,0,1674763.5,0.9526614007863553,{"$nulls":4},"01"]
[{"$nulls":6},"0602-0001",{"$nulls":9},"Активност 0602-0001:",2290088,2182037,1542126,1694684,1613874.54,1459328.77,2039684,1757984,0,0,1757984,1757984,1613874.54,1139916.88,1613874.54,1459328.77,154545.77000000002,0,2039684,2039684,1674763.5,0,0,1674763.5,1674763.5,1674763.5,{"$error":"#REF!"},0,1674763.5,0,0,0,1674763.5,0.9526614007863553]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 15:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",2290088,2182037,1542126,1694684,1613874.54,1459328.77,2039684,1757984,0,0,1757984,1757984,1613874.54,1139916.88,1613874.54,1459328.77,154545.77000000002,0,2039684,2039684,1674763.5,0,0,1674763.5,1674763.5,1674763.5,{"$error":"#REF!"},0,1674763.5,0,0,0,1674763.5,0.9526614007863553]
[{"$nulls":16},"ПРОГРАМ 15:",2290088,2182037,1542126,1694684,1613874.54,1459328.77,2039684,1757984,0,0,1757984,1757984,1613874.54,1139916.88,1613874.54,1459328.77,154545.77000000002,0,2039684,2039684,1674763.5,0,0,1674763.5,1674763.5,1674763.5,{"$error":"#REF!"},0,1674763.5,0,0,0,1674763.5,0.9526614007863553,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":5},"1501","1501",{"$nulls":9},"ПРОГРАМ 3: ЛОКАЛНИ ЕКОНОМСКИ РАЗВОЈ",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.12.2.",null,null,"1501-0001","1501-0001",{"$nulls":9},"Подршка постојећој привреди",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},411,null,null,null,"Општи економски и комерцијални послови",348000,347895,330000,330000,295000,295000,0,229000,0,0,229000,229000,295000,235185,295000,295000,0,0,0,0,229000,0,0,229000,229000,229000,0,0,229000,0,0,0,229000]
[{"$nulls":5},"70125411481","70125411481","400480",null,"411","481",null,null,null,4,481000,"Дотације  удружењима за промоцију привреде",348000,347895,330000,330000,295000,295000,0,229000,0,0,229000,229000,295000,235185,295000,295000,0,0,0,0,229000,0,0,229000,229000,229000,0,0,229000,0,0,0,229000,1,{"$nulls":4},481000]
[{"$nulls":16},"Пчеларско удружење Крупањ - Крупањ",77000,77000,50000,50000,65000,65000,null,52000,null,null,52000,52000,65000,52000,65000,65000,0,null,null,null,52000,null,null,52000,52000,52000,null,null,52000,null,null,null,52000,1]
[{"$nulls":16},"УПП \"Соколске планине\" - Крупањ",50000,50000,90000,90000,70000,70000,null,70000,null,null,70000,70000,70000,70000,70000,70000,0,null,null,null,70000,null,null,70000,70000,70000,null,null,70000,null,null,null,70000,1]
[{"$nulls":16},"Удружење предузетника",128000,128000,80000,80000,100000,100000,null,80000,null,null,80000,80000,100000,73932,100000,100000,0,null,null,null,80000,null,null,80000,80000,80000,null,null,80000,null,null,null,80000,1]
[{"$nulls":16},"Удружење пчелара \"Рађевина\" Завлака",50000,49895,50000,50000,60000,60000,{"$nulls":4},0,null,60000,39253,60000,60000,0,{"$nulls":6},0,{"$nulls":4},0,null,null,null,0]
[{"$nulls":16},"Удружење грађана \"Агро-Ликодра\" Ликодра",{"$nulls":5},0,{"$nulls":4},0,null,null,0,null,0,0,{"$nulls":6},0,{"$nulls":4},0]
[{"$nulls":16},"Удружење приз.јагод.и осталог воћа \"Ластар\" Крупањ",43000,43000,60000,60000,null,0,null,27000,null,null,27000,27000,null,0,null,0,0,null,null,null,27000,null,null,27000,27000,27000,null,null,27000,null,null,null,27000,1]
[{"$nulls":16},"Извори финансирања за актиност 1501-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",348000,347895,330000,330000,295000,295000,0,229000,0,0,229000,229000,295000,235185,295000,295000,0,0,0,0,229000,0,0,229000,229000,229000,0,0,229000,0,0,0,229000,1,{"$nulls":4},"01"]
[{"$nulls":6},"1501-0001",{"$nulls":9},"Активност 1501-0001:",348000,347895,330000,330000,295000,295000,0,229000,0,0,229000,229000,295000,235185,295000,295000,0,0,0,0,229000,0,0,229000,229000,229000,0,0,229000,0,0,0,229000,1]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 3:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",348000,347895,330000,330000,295000,295000,0,229000,0,0,229000,229000,295000,235185,295000,295000,0,0,0,0,229000,0,0,229000,229000,229000,0,0,229000,0,0,0,229000,1]
[{"$nulls":16},"ПРОГРАМ 3:",348000,347895,330000,330000,295000,295000,0,229000,0,0,229000,229000,295000,235185,295000,295000,0,0,0,0,229000,0,0,229000,229000,229000,0,0,229000,0,0,0,229000,1,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":5},"0901","0901",{"$nulls":9},"ПРОГРАМ 11 - СОЦИЈАЛНА И ДЕЧИЈА ЗАШТИТА",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.12.3.",null,null,"0901-0003","0901-0003",{"$nulls":9},"ПОДРШКА СОЦИО-ХУМАНИТАРНИМ ОРГАНИЗАЦИЈАМА",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},"090",null,null,null,"Социјална заштита некласификована",55000,55000,105000,105000,245000,235251.72000000003,0,389000,0,0,389000,389000,245000,127535.38,245000,235251.72000000003,9748.27999999997,0,0,0,388967.43,0,0,388967.43,388967.43,388967.43,0,0,388967.43,0,0,0,388967.43]
[{"$nulls":16},"на другом месту",{"$nulls":16},0]
[{"$nulls":5},"70125090481","70125090481","10480",null,"90","481",null,null,null,5,481000,"Дотације хуманитарним удружењима",55000,55000,105000,105000,245000,235251.72000000003,0,389000,0,0,389000,389000,245000,127535.38,245000,235251.72000000003,9748.27999999997,0,0,0,388967.43,0,0,388967.43,388967.43,388967.43,0,0,388967.43,0,0,0,388967.43,0.9999162724935733,{"$nulls":4},481000]
[{"$nulls":16},"Удружење грађана \"Хуманост\" Крупањ",55000,55000,55000,55000,50000,50000,null,79000,null,null,79000,79000,50000,28624,50000,50000,0,null,null,null,79000,null,null,79000,79000,79000,null,null,79000,null,null,null,79000,1]
[{"$nulls":16},"Удружење грађана \"Сигурни уз нас\" Крупањ",null,null,50000,50000,50000,40407.8,null,120000,null,null,120000,120000,50000,25657,50000,40407.8,9592.199999999997,null,null,null,119973.5,null,null,119973.5,119973.5,119973.5,null,null,119973.5,null,null,null,119973.5,0.9997791666666667]
[{"$nulls":16},"Удружење \"Зора\" Крупањ",{"$nulls":4},145000,144843.92,null,190000,null,null,190000,190000,145000,73254.38,145000,144843.92,156.0799999999872,null,null,null,189993.93,null,null,189993.93,189993.93,189993.93,null,null,189993.93,null,null,null,189993.93,0.999968052631579]
[{"$nulls":16},"Извори финансирања за актиност 1501-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",55000,55000,105000,105000,245000,235251.72000000003,0,389000,0,0,389000,389000,245000,127535.38,245000,235251.72000000003,9748.27999999997,0,0,0,388967.43,0,0,388967.43,388967.43,388967.43,0,0,388967.43,0,0,0,388967.43,0.9999162724935733,{"$nulls":4},"01"]
[{"$nulls":6},"0901-0003",{"$nulls":9},"Активност 1501-0001:",55000,55000,105000,105000,245000,235251.72000000003,0,389000,0,0,389000,389000,245000,127535.38,245000,235251.72000000003,9748.27999999997,0,0,0,388967.43,0,0,388967.43,388967.43,388967.43,0,0,388967.43,0,0,0,388967.43,0.9999162724935733]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 11:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",55000,55000,105000,105000,245000,235251.72000000003,0,389000,0,0,389000,389000,245000,127535.38,245000,235251.72000000003,9748.27999999997,0,0,0,388967.43,0,0,388967.43,388967.43,388967.43,0,0,388967.43,0,0,0,388967.43,0.9999162724935733]
[{"$nulls":16},"ПРОГРАМ 11:",55000,55000,105000,105000,245000,235251.72000000003,0,389000,0,0,389000,389000,245000,127535.38,245000,235251.72000000003,9748.27999999997,0,0,0,388967.43,0,0,388967.43,388967.43,388967.43,0,0,388967.43,0,0,0,388967.43,0.9999162724935733,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":5},"1502","1502",{"$nulls":9},"ПРОГРАМ 4: РАЗВОЈ ТУРИЗМА",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.12.4.",null,null,"1502-0002","1502-0002",{"$nulls":9},"Туристичка промоција",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},473,null,null,null,"Туризам",0,0,50000,50000,50000,49700,0,20000,0,0,20000,20000,50000,50000,50000,49700,300,0,0,0,20000,0,0,20000,20000,20000,0,0,20000,0,0,0,20000]
[{"$nulls":5},"70125473481","70125473481","473480",null,"473","481",null,null,null,6,481000,"Дотације удружењима за промоцију туризма",0,0,50000,50000,50000,49700,0,20000,0,0,20000,20000,50000,24500,50000,49700,300,0,0,0,20000,0,0,20000,20000,20000,0,0,20000,0,0,0,20000,1,{"$nulls":4},481000]
[{"$nulls":16},"Удружење грађана Рађевине за развој сеоског туризма",null,null,50000,50000,50000,49700,null,20000,null,null,20000,20000,50000,24500,50000,49700,300,null,null,null,20000,null,null,20000,20000,20000,null,null,20000,null,null,null,20000,1]
[{"$nulls":16},"Извори финансирања за актиност 1501-0002:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,50000,50000,50000,49700,0,20000,0,0,20000,20000,50000,24500,50000,49700,300,0,0,0,20000,0,0,20000,20000,20000,0,0,20000,0,0,0,20000,1,{"$nulls":4},"01"]
[{"$nulls":6},"1502-0002",{"$nulls":9},"Активност 1501-0002:",0,0,50000,50000,50000,49700,0,20000,0,0,20000,20000,50000,24500,50000,49700,300,0,0,0,20000,0,0,20000,20000,20000,0,0,20000,0,0,0,20000,1]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 4:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",0,0,50000,50000,50000,49700,0,20000,0,0,20000,20000,50000,24500,50000,49700,300,0,0,0,20000,0,0,20000,20000,20000,0,0,20000,0,0,0,20000,1]
[{"$nulls":16},"ПРОГРАМ 4:",0,0,50000,50000,50000,49700,0,20000,0,0,20000,20000,50000,24500,50000,49700,300,0,0,0,20000,0,0,20000,20000,20000,0,0,20000,0,0,0,20000,1,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":5},"0401","0401",{"$nulls":9},"ПРОГРАМ 6 - ЗАШТИТА ЖИВОТНЕ СРЕДИНЕ",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.12.5.",null,null,"0401-0004","0401-0004",{"$nulls":9},"Заштита природних вредности и унапређење ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":16},"подручја са природним својствима",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},550,null,null,null,"Заштита животне средине - истраживање и развој",376000,376000,330000,330000,347600,347600,0,313939.96,0,0,313939.96,313939.96,347600,216560,347600,347600,0,0,0,0,313939.96,0,0,313939.96,313939.96,313939.96,0,0,313939.96,0,0,0,313939.96]
[{"$nulls":5},"70125550481","70125550481","500480",null,"550","481",null,null,null,7,481000,"Дотације удруж.за зашт.животиња и зашт.жив.средине",376000,376000,330000,330000,347600,347600,0,313939.96,0,0,313939.96,313939.96,347600,216560,347600,347600,0,0,0,0,313939.96,0,0,313939.96,313939.96,313939.96,0,0,313939.96,0,0,0,313939.96,1,{"$nulls":4},481000]
[{"$nulls":16},"Кинолошко друштво \"Ђулим\"",44000,44000,{"$nulls":14},0,{"$nulls":6},0,{"$nulls":4},0,null,null,null,0]
[{"$nulls":16},"Удружење грађана \"Печурка\" Крупањ",94000,94000,80000,80000,80000,80000,null,113939.96,null,null,113939.96,113939.96,80000,16775,80000,80000,0,null,null,null,113939.96,null,null,113939.96,113939.96,113939.96,null,null,113939.96,null,null,null,113939.96,1]
[{"$nulls":16},"ЕКО БАЈК",177000,177000,200000,200000,187600,187600,null,130000,null,null,130000,130000,187600,139785,187600,187600,0,null,null,null,130000,null,null,130000,130000,130000,null,null,130000,null,null,null,130000,1]
[{"$nulls":16},"Удружење грађана \"Зелено око\"",61000,61000,50000,50000,80000,80000,null,70000,null,null,70000,70000,80000,60000,80000,80000,0,null,null,null,70000,null,null,70000,70000,70000,null,null,70000,null,null,null,70000,1]
[{"$nulls":16},"Извори финансирања за актиност 0401-0004:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",376000,376000,330000,330000,347600,347600,0,313939.96,0,0,313939.96,313939.96,347600,216560,347600,347600,0,0,0,0,313939.96,0,0,313939.96,313939.96,313939.96,0,0,313939.96,0,0,0,313939.96,1,{"$nulls":4},"01"]
[{"$nulls":6},"0401-0004",{"$nulls":9},"Активност 0401-0004:",376000,376000,330000,330000,347600,347600,0,313939.96,0,0,313939.96,313939.96,347600,216560,347600,347600,0,0,0,0,313939.96,0,0,313939.96,313939.96,313939.96,0,0,313939.96,0,0,0,313939.96,1]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 6:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",376000,376000,330000,330000,347600,347600,0,313939.96,0,0,313939.96,313939.96,347600,216560,347600,347600,0,0,0,0,313939.96,0,0,313939.96,313939.96,313939.96,0,0,313939.96,0,0,0,313939.96,1]
[{"$nulls":16},"ПРОГРАМ 6:",376000,376000,330000,330000,347600,347600,0,313939.96,0,0,313939.96,313939.96,347600,216560,347600,347600,0,0,0,0,313939.96,0,0,313939.96,313939.96,313939.96,0,0,313939.96,0,0,0,313939.96,1,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":5},"1201","1201",{"$nulls":9},"ПРОГРАМ 13 - РАЗВОЈ КУЛТУРЕ",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.12.6.",null,null,"1201-0002","1201-0002",{"$nulls":9},"Подстицаји културном и уметничком стваралаштву",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},820,null,null,null,"Услуге културе",275000,274837,230000,230000,216750,215857,0,161000,0,0,161000,161000,216750,110274.5,216750,215857,893,0,0,0,161000,0,0,161000,161000,161000,0,0,161000,0,0,0,161000]
[{"$nulls":5},"70125820481","70125820481","800480",null,"820","481",null,null,null,8,481000,"Дотације удруж.за промоцију културе",275000,274837,230000,230000,216750,215857,0,161000,0,0,161000,161000,216750,110274.5,216750,215857,893,0,0,0,161000,0,0,161000,161000,161000,0,0,161000,0,0,0,161000,1,{"$nulls":4},481000]
[{"$nulls":16},"Удружење грађана \"Рађевска нит\" Крупањ",125000,125000,130000,130000,136750,135857,null,71000,null,null,71000,71000,136750,50137,136750,135857,893,null,null,null,71000,null,null,71000,71000,71000,null,null,71000,null,null,null,71000,1]
[{"$nulls":16},"Удружење \" Црквени хор Света Три Јерарха\"  Крупањ       ",150000,149837,100000,100000,80000,80000,null,90000,null,null,90000,90000,80000,60137.5,80000,80000,0,null,null,null,90000,null,null,90000,90000,90000,null,null,90000,null,null,null,90000,1]
[{"$nulls":16},"Извори финансирања за актиност 1201-0002:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",275000,274837,230000,230000,216750,215857,0,161000,0,0,161000,161000,216750,110274.5,216750,215857,893,0,0,0,161000,0,0,161000,161000,161000,0,0,161000,0,0,0,161000,1,{"$nulls":4},"01"]
[{"$nulls":6},"1201-0002",{"$nulls":9},"Активност 1201-0002:",275000,274837,230000,230000,216750,215857,0,161000,0,0,161000,161000,216750,110274.5,216750,215857,893,0,0,0,161000,0,0,161000,161000,161000,0,0,161000,0,0,0,161000,1]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 13:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",275000,274837,230000,230000,216750,215857,0,161000,0,0,161000,161000,216750,110274.5,216750,215857,893,0,0,0,161000,0,0,161000,161000,161000,0,0,161000,0,0,0,161000,1]
[{"$nulls":16},"ПРОГРАМ 13:",275000,274837,230000,230000,216750,215857,0,161000,0,0,161000,161000,216750,110274.5,216750,215857,893,0,0,0,161000,0,0,161000,161000,161000,0,0,161000,0,0,0,161000,1,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за подраздео 6.12.:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",3344088,3235769,2587126,2739684,2768224.54,2602737.49,2039684,2870923.96,0,0,2870923.96,2870923.96,2768224.54,1853971.7599999998,2768224.54,2602737.49,165487.0499999998,0,2039684,2039684,2787670.89,0,0,2787670.89,2787670.89,2787670.89,{"$error":"#REF!"},0,2787670.89,0,0,0,2787670.89,0.9710012974359656]
[{"$nulls":16},"Свега за подраздео 6.12.:",3344088,3235769,2587126,2739684,2768224.54,2602737.49,2039684,2870923.96,0,0,2870923.96,2870923.96,2768224.54,1853971.7599999998,2768224.54,2602737.49,165487.0499999998,0,2039684,2039684,2787670.89,0,0,2787670.89,2787670.89,2787670.89,{"$error":"#REF!"},0,2787670.89,0,0,0,2787670.89,0.9710012974359656,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за главу 70125:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",3344088,3235769,2587126,2739684,2768224.54,2602737.49,2039684,2870923.96,0,0,2870923.96,2870923.96,2768224.54,1853971.7599999998,2768224.54,2602737.49,165487.0499999998,0,2039684,2039684,2787670.89,0,0,2787670.89,2787670.89,2787670.89,{"$error":"#REF!"},0,2787670.89,null,null,null,2787670.89,0.9710012974359656]
[{"$nulls":16},"ГЛАВА 70125:",3344088,3235769,2587126,2739684,2768224.54,2602737.49,2039684,2870923.96,0,0,2870923.96,2870923.96,2768224.54,1853971.7599999998,2768224.54,2602737.49,165487.0499999998,0,2039684,2039684,2787670.89,0,0,2787670.89,2787670.89,2787670.89,{"$error":"#REF!"},0,2787670.89,0,null,null,2787670.89,0.9710012974359656]
[null,null,"6.13.",70119,{"$nulls":12},"ПРЕДШКОЛСКА УСТАНОВА \"НАША РАДОСТ\"",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},2001,2001,{"$nulls":9},"ПРОГРАМ 8 - ПРЕДШКОЛСКО ОБРАЗОВАЊЕ",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.13.1.",null,"6","2001-0001","2001-0001",{"$nulls":6},32,1,null,"Функционисање предшколских установа",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":4},"6a",{"$nulls":6},911,911,null,null,null,"Предшколско образовање",18646993,18082227,17602981,18442320,18408820,17771775.8,19344375,19818781,0,319580,20138361,20138361,18408820,15975231.8,18408820,17771775.8,637044.1999999993,319580,19024795,19344375,19251986,0,0,19251986,19251986,19251986,{"$error":"#REF!"},5162000,24413986,0,7449000,7449000,31862986]
[{"$nulls":5},"70119911411","70119911411","911411",null,"911","411",{"$nulls":4},411000,"Плате и додаци запослених",11842697,11842697,11819809,11926897,10533562,10533562,10227739,10227739,null,null,10227739,10227739,10533562,9665390,10533562,10533562,0,null,10227739,10227739,10227739,null,null,10227739,10227739,10227739,{"$error":"#REF!"},1166000,11393739,null,5178000,5178000,16571739,1,{"$nulls":4},411000]
[{"$nulls":5},"70119911412","70119911412","911412",null,"911","412",{"$nulls":4},412000,"Социјални доприноси на терет послодавца",2155477,2119300,2158467,2185654,1930031,1930031,1879489,1879489,null,null,1879489,1879489,1930031,1776150,1930031,1930031,0,null,1879489,1879489,1879489,null,null,1879489,1879489,1879489,{"$error":"#REF!"},129000,2008489,null,952000,952000,2960489,1,{"$nulls":4},412000]
[{"$nulls":5},"70119911465112","70119911465112","911465",null,"911","465",{"$nulls":4},465112,"Остале текуће дотације по закону",null,null,90976,90976,1420354,1115599,1101045,1101045,null,null,1101045,1101045,1420354,1021898,1420354,1115599,304755,null,1101045,1101045,1101045,null,null,1101045,1101045,1101045,{"$error":"#REF!"},75000,1176045,null,585000,585000,1761045,1]
[{"$nulls":5},"70119911414","70119911414","911414",null,"911","414",{"$nulls":4},414312,"Отпремнине у случају отпуштања с посла",{"$nulls":4},319580,0,694029,374449,null,319580,694029,694029,319580,0,319580,0,319580,319580,374449,694029,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,0]
[{"$nulls":5},"70119911414","70119911414","911414",null,"911","414",{"$nulls":4},414000,"Социјална давања запосленима - отпремнине",394523,null,null,394523,null,null,170000,170000,null,null,170000,170000,{"$nulls":4},0,null,170000,170000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,0,{"$nulls":4},414000]
[{"$nulls":5},"70119911415","70119911415","911414",null,"911","415",{"$nulls":4},415000,"Накнаде за запослене",100000,70875,null,100000,null,null,0,0,null,null,0,0,{"$nulls":4},0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},415000]
[{"$nulls":5},"70119911416","70119911416","911414",null,"911","416",{"$nulls":4},416000,"Јубиларне награде",150000,90153,19198,150000,353000,353000,285000,240779,null,null,240779,240779,353000,353000,353000,353000,0,null,285000,285000,240779,null,null,240779,240779,240779,{"$error":"#REF!"},null,240779,null,null,0,240779,1,{"$nulls":4},416000]
[{"$nulls":5},"70119911421","70119911421","911421",null,"911","421",{"$nulls":4},421000,"Стални трошкови",997308,997308,900000,900000,938793,938793,938793,1100000,null,null,1100000,1100000,938793,776458,938793,938793,0,null,938793,938793,1100000,null,null,1100000,1100000,1100000,{"$error":"#REF!"},275000,1375000,null,null,0,1375000,1,{"$nulls":4},421000]
[{"$nulls":5},"70119911422","70119911422","911422",null,"911","422",{"$nulls":4},422000,"Трошкови путовања",1032718,1032718,1009049,1020000,825000,824999.8,825000,1000000,null,null,1000000,1000000,825000,752818.8,825000,824999.8,0.19999999995343387,null,825000,825000,1000000,null,null,1000000,1000000,1000000,{"$error":"#REF!"},318000,1318000,null,null,0,1318000,1,{"$nulls":4},422000]
[{"$nulls":5},"70119911423","70119911423","911423",null,"911","423",{"$nulls":4},423000,"Услуге по уговору",1100000,1059399,787331,800000,1045000,1040995,1378076,1378076,null,null,1378076,1378076,1045000,822405,1045000,1040995,4005,null,1378076,1378076,1378066,null,null,1378066,1378066,1378066,{"$error":"#REF!"},469000,1847066,null,null,0,1847066,0.9999927435061636,{"$nulls":4},423000]
[{"$nulls":5},"70119911423","70119911423","911423",null,"911","423",{"$nulls":4},423000,"Стручно усавршавање запослених",200000,200000,167600,200000,150000,146860,150000,150000,null,null,150000,150000,150000,104360,150000,146860,3140,null,150000,150000,148240,null,null,148240,148240,148240,{"$error":"#REF!"},null,148240,null,null,0,148240,0.9882666666666666,{"$nulls":4},423000]
[{"$nulls":5},"70119911424","70119911424","911424",null,"911","424",{"$nulls":4},424000,"Специјализоване услуге",176000,175720,174905,176000,233000,230410,187500,187500,null,null,187500,187500,233000,204620,233000,230410,2590,null,187500,187500,178490,null,null,178490,178490,178490,{"$error":"#REF!"},87000,265490,null,null,0,265490,0.9519466666666667,{"$nulls":4},424000]
[{"$nulls":5},"70119911425","70119911425","911425",null,"911","425",{"$nulls":4},425000,"Текуће поравке и одржавање",295000,290787,295000,295000,398000,395211,398000,700000,null,null,700000,700000,398000,275926,398000,395211,2789,null,398000,398000,700000,null,null,700000,700000,700000,{"$error":"#REF!"},227000,927000,null,null,0,927000,1,{"$nulls":4},425000]
[{"$nulls":5},"70119911426","70119911426","911426",null,"911","426",{"$nulls":4},426000,"Материјал + дидактика",203270,203270,180646,203270,262500,262315,1109704,1309704,null,null,1309704,1309704,262500,222206,262500,262315,185,null,1109704,1109704,1298138,null,null,1298138,1298138,1298138,{"$error":"#REF!"},1572000,2870138,null,null,0,2870138,0.9911689969641996,{"$nulls":4},426000]
[{"$nulls":15},441000,"Отплата домаћих камата",{"$nulls":27},4000,4000,null,null,0,4000]
[{"$nulls":15},465000,"Остале дотације и трансфери",{"$nulls":28},0,null,734000,734000,734000]
[{"$nulls":15},472000,"Накнаде за социјалну заштиту из буџета",{"$nulls":27},64000,64000,null,null,null,64000]
[{"$nulls":15},482000,"Порези и обавезне таксе",{"$nulls":27},28000,28000,null,null,null,28000]
[{"$nulls":15},511000,"Капитално одржавање зграда и објеката",{"$nulls":27},191000,191000,null,null,null,191000]
[{"$nulls":15},512000,"Машине и опрема",{"$nulls":27},548000,548000,null,null,null,548000]
[{"$nulls":5},"70119911431","70119911431","911431",null,"911","431",{"$nulls":4},515000,"Нематеријална имовина",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},9000,9000,null,null,null,9000,{"$nulls":5},431000]
[{"$nulls":16},"Извори финансирања за активност 2001-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",18646993,18082227,17602981,18442320,18408820,17771775.8,19344375,19818781,0,319580,20138361,20138361,18408820,15975231.8,18408820,17771775.8,637044.1999999993,319580,19024795,19344375,19251986,0,0,19251986,19251986,19251986,{"$error":"#REF!"},5162000,24413986,0,null,null,24413986,0.9559857428318025,{"$nulls":4},"01"]
[{"$nulls":15},"08","Донације",{"$nulls":16},0,{"$nulls":12},0,null,0,0,{"$nulls":5},"08"]
[{"$nulls":15},"07","Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},7449000,7449000,7449000,{"$nulls":5},"07"]
[{"$nulls":6},"2001-0001",{"$nulls":9},"Активност 2001-0001:",18646993,18082227,17602981,18442320,18408820,17771775.8,19344375,19818781,0,319580,20138361,20138361,18408820,15975231.8,18408820,17771775.8,637044.1999999993,319580,19024795,19344375,19251986,0,0,19251986,19251986,19251986,{"$error":"#REF!"},5162000,24413986,0,7449000,7449000,31862986,0.9559857428318025]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 8:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",18646993,18082227,17602981,18442320,18408820,17771775.8,19344375,19818781,0,319580,20138361,20138361,18408820,15975231.8,18408820,17771775.8,637044.1999999993,319580,19024795,19344375,19251986,0,0,19251986,19251986,19251986,{"$error":"#REF!"},5162000,24413986,0,null,null,7449000,0.9559857428318025]
[{"$nulls":16},"Донације",{"$nulls":16},0,{"$nulls":12},0,null,0,0]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},7449000,7449000,7449000]
[{"$nulls":16},"ПРОГРАМ 8:",18646993,18082227,17602981,18442320,18408820,17771775.8,19344375,19818781,0,319580,20138361,20138361,18408820,15975231.8,18408820,17771775.8,637044.1999999993,319580,19024795,19344375,19251986,0,0,19251986,19251986,19251986,{"$error":"#REF!"},5162000,24413986,0,0,0,7449000,0.9559857428318025,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за подраздео 6.13.:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",18646993,18082227,17602981,18442320,18408820,17771775.8,19344375,19818781,0,319580,20138361,20138361,18408820,15975231.8,18408820,17771775.8,637044.1999999993,319580,19024795,19344375,19251986,0,0,19251986,19251986,19251986,{"$error":"#REF!"},5162000,24413986,null,null,null,24413986,0.9559857428318025]
[{"$nulls":16},"Донације",{"$nulls":16},0,{"$nulls":12},0,null,0,0]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},7449000,7449000,7449000]
[{"$nulls":16},"Свега за подраздео 6.13.:",18646993,18082227,17602981,18442320,18408820,17771775.8,19344375,19818781,0,319580,20138361,20138361,18408820,15975231.8,18408820,17771775.8,637044.1999999993,319580,19024795,19344375,19251986,0,0,19251986,19251986,19251986,{"$error":"#REF!"},5162000,24413986,0,7449000,7449000,31862986,0.9559857428318025,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за главу 70119:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",18646993,18082227,17602981,18442320,18408820,17771775.8,19344375,19818781,0,319580,20138361,20138361,18408820,15975231.8,18408820,17771775.8,637044.1999999993,319580,19024795,19344375,19251986,0,0,19251986,19251986,19251986,{"$error":"#REF!"},5162000,24413986,null,null,null,24413986,0.9559857428318025]
[{"$nulls":16},"Донације",{"$nulls":16},0,{"$nulls":12},0,null,0,0]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},7449000,7449000,7449000]
[{"$nulls":16},"ГЛАВА 70119:",18646993,18082227,17602981,18442320,18408820,17771775.8,19344375,19818781,0,319580,20138361,20138361,18408820,15975231.8,18408820,17771775.8,637044.1999999993,319580,19024795,19344375,19251986,0,0,19251986,19251986,19251986,{"$error":"#REF!"},5162000,24413986,0,7449000,7449000,31862986,0.9559857428318025]
[null,null,"6.14.",{"$nulls":13},"ОСНОВНЕ ШКОЛЕ",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.14.1.",70117,{"$nulls":12},"Основна школа Крупањ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},2002,2002,{"$nulls":9},"ПРОГРАМ 9 - ОСНОВНО ОБРАЗОВАЊЕ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":4},"7","2002-0001","2002-0001",{"$nulls":6},33,1,null,"Функционисање основних школа",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":4},"7a",{"$nulls":6},9121,912,null,null,null,"Основно образовање",25320707,23432291,22486827,25562206,25334547.66,23566008.93,26179198,26594209.560000002,0,0,26594209.560000002,26594209.560000002,25334547.66,19324300.78,25334547.66,23566008.93,1768538.7300000004,0,26179198,26179198,25934205.099999998,0,0,25934205.099999998,25934205.099999998,25934205.099999998,{"$error":"#REF!"},0,25934205.099999998,0,0,0,25934205.099999998]
[{"$nulls":5},"70117912463","70117912463","9124631",null,"912","463",{"$nulls":4},463000,"Текуће донације и трансфери ",25320707,23432291,22486827,25562206,25334547.66,23566008.93,26179198,26594209.560000002,0,0,26594209.560000002,26594209.560000002,25334547.66,19324300.78,25334547.66,23566008.93,1768538.7300000004,0,26179198,26179198,25934205.099999998,0,0,25290149.349999998,25934205.099999998,25934205.099999998,{"$error":"#REF!"},0,25934205.099999998,0,0,0,25934205.099999998,0.9751823998186165,{"$nulls":4},463000]
[{"$nulls":16},"осталим нивоима власти",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":8},"411912",{"$nulls":7},"Плате и додаци запослених",{"$nulls":6},469000,640000,null,null,640000,640000,{"$nulls":4},0,null,469000,469000,546272.89,null,null,546272.89,546272.89,546272.89,{"$error":"#REF!"},null,546272.89,null,null,0,546272.89,0.8535513906250001]
[{"$nulls":8},"412912",{"$nulls":7},"Социјални доприноси на терет послодавца",{"$nulls":6},74000,104000,null,null,104000,104000,{"$nulls":4},0,null,74000,74000,97782.86,null,null,97782.86,97782.86,97782.86,{"$error":"#REF!"},null,97782.86,null,null,0,97782.86,0.9402198076923077]
[{"$nulls":8},"414912",{"$nulls":7},"Социјал.давања запосленим (помоћи)",182457,182457,124314,124314,63214,63214,0,128324,null,null,128324,128324,63214,63214,63214,63214,0,null,null,0,128324,null,null,128324,128324,128324,{"$error":"#REF!"},null,128324,null,null,0,128324,1,{"$nulls":4},"414000."]
[{"$nulls":8},"414912",{"$nulls":7},"Награде запосл. и ост.посеб.расходи",716934,716934,531185,605396,566167,258553.32,1426973,1708010.56,null,null,1708010.56,1708010.56,566167,258553.32,566167,258553.32,307613.68,null,1426973,1426973,1708010.56,null,null,1708010.56,1708010.56,1708010.56,{"$error":"#REF!"},null,1708010.56,null,null,0,1708010.56,1,{"$nulls":4},"416000."]
[{"$nulls":8},"421912",{"$nulls":7},"Сталне трошкове                                  ",5950807,5950807,5993880,6004740,6180000,6178550.56,6180000,6180000,null,null,6180000,6180000,6180000,5679305.21,6180000,6178550.56,1449.4400000004098,null,6180000,6180000,6075873.03,null,null,6075873.03,6075873.03,6075873.03,{"$error":"#REF!"},null,6075873.03,null,null,0,6075873.03,0.9831509757281554,{"$nulls":4},"421000."]
[{"$nulls":8},"422912",{"$nulls":7},"Трошкове путовања (превоз радника)",2680000,2445498,2214622,2704656,2231725,2087300.73,2231725,2231725,null,null,2231725,2231725,2231725,1650470.49,2231725,2087300.73,144424.27000000002,null,2231725,2231725,2041894.36,null,null,2041894.36,2041894.36,2041894.36,{"$error":"#REF!"},null,2041894.36,null,null,0,2041894.36,0.9149399500386473,{"$nulls":4},"422000."]
[{"$nulls":8},"422912",{"$nulls":7},"Трошкове путовања (превоз уЧеника)",12600000,11186234,10619677,12600000,11900000,10687560.7,11900000,11034650,null,null,11034650,11034650,11900000,8219506.3,11900000,10687560.7,1212439.3000000007,null,11900000,11900000,10840692.8,null,null,10840692.8,10840692.8,10840692.8,{"$error":"#REF!"},null,10840692.8,null,null,null,10840692.8,0.9824228951529954]
[{"$nulls":8},"423912",{"$nulls":7}," Услуге по уговору ",184730,184730,9500,186429,323703.66,323083.41,150000,370000,null,null,370000,370000,323703.66,0,323703.66,323083.41,620.25,null,150000,150000,370000,null,null,370000,370000,370000,{"$error":"#REF!"},null,370000,null,null,0,370000,1,{"$nulls":4},"423000."]
[{"$nulls":8},"423912",{"$nulls":7},"Стручно усавршавање запослених",400000,259909,393067,403680,262500,253780,262500,262500,null,null,262500,262500,262500,109780,262500,253780,8720,null,262500,262500,260154.81,null,null,260154.81,260154.81,260154.81,{"$error":"#REF!"},null,260154.81,null,null,0,260154.81,0.9910659428571429,{"$nulls":4},"423000."]
[{"$nulls":8},"424912",{"$nulls":7}," Спеијализоване услуге",300000,299188,218780,302760,150000,148939.99,150000,150000,null,null,150000,150000,150000,136139.99,150000,148939.99,1060.0100000000093,null,150000,150000,150000,null,null,150000,150000,150000,{"$error":"#REF!"},null,150000,null,null,0,150000,1,{"$nulls":4},"424000."]
[{"$nulls":8},"425912",{"$nulls":7}," Текуће поправке и одржавање                 ",764778,764778,999701,1000000,1966000,1965554.21,1750000,2200000,null,null,2200000,2200000,1966000,1780907.71,1966000,1965554.21,445.79000000003725,null,1750000,1750000,2199921.4,null,null,2199921.4,2199921.4,2199921.4,{"$error":"#REF!"},null,2199921.4,null,null,0,2199921.4,0.9999642727272727,{"$nulls":4},"425000."]
[{"$nulls":8},"426912",{"$nulls":7}," Материјал                                                ",1191563,1191563,1318119,1318157,1425000,1424893.01,1425000,1425000,null,null,1425000,1425000,1425000,1305833.76,1425000,1424893.01,106.98999999999069,null,1425000,1425000,1424814.79,null,null,1424814.79,1424814.79,1424814.79,{"$error":"#REF!"},null,1424814.79,null,null,0,1424814.79,0.9998700280701754,{"$nulls":4},"426000."]
[{"$nulls":8},"480912",{"$nulls":7},"Порези, обавезне таксе и казне  ",349438,250193,63982,312074,266238,174579,160000,160000,null,null,160000,160000,266238,120590,266238,174579,91659,null,160000,160000,90463.6,null,null,90463.6,90463.6,90463.6,{"$error":"#REF!"},null,90463.6,null,null,0,90463.6,0.5653975,{"$nulls":4},"482000."]
[{"$nulls":8},"480912",{"$nulls":7},"Новчане казне и пенали по решењу судова",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,{"$nulls":9},"483000."]
[{"$nulls":16},"Извори финансирања за активност 2002-0001:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",25320707,23432291,22486827,25562206,25334547.66,23566008.93,26179198,26594209.560000002,0,0,26594209.560000002,26594209.560000002,25334547.66,19324300.78,25334547.66,23566008.93,1768538.7300000004,0,26179198,26179198,25934205.099999998,0,0,25934205.099999998,25934205.099999998,25934205.099999998,null,0,25934205.099999998,null,null,null,25934205.099999998,0.9751823998186165]
[{"$nulls":16},"Донације",{"$nulls":16},0,{"$nulls":12},0,null,0,0]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0]
[{"$nulls":6},"2002-0001",{"$nulls":9},"Активност 2002-0001 школа у Крупњу:",25320707,23432291,22486827,25562206,25334547.66,23566008.93,26179198,26594209.560000002,0,0,26594209.560000002,26594209.560000002,25334547.66,19324300.78,25334547.66,23566008.93,1768538.7300000004,0,26179198,26179198,25934205.099999998,0,0,25934205.099999998,25934205.099999998,25934205.099999998,null,0,25934205.099999998,0,0,0,25934205.099999998,0.9751823998186165]
[null,null,"6.14.2.",70117,{"$nulls":12},"Основна школа Бела Црква",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},2002,2002,{"$nulls":9},"ПРОГРАМ 9 - ОСНОВНО ОБРАЗОВАЊЕ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":4},"8","2002-0001","2002-0001",{"$nulls":6},34,1,null,"Функционисање основних школа",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":4},"8a",{"$nulls":6},9122,912,null,null,null,"Основно образовање",9457372,8576314,8515552,9888906,9898363,8810763,9582630,10008299.120000001,0,0,10008299.120000001,10008299.120000001,9898363,6756839.5,9898363,8810763,1087600,0,9582630,9582630,9775007.52,0,0,9775007.52,9775007.52,9775007.52,{"$error":"#REF!"},0,9775007.52,0,0,0,9775007.52]
[{"$nulls":5},"70117912463","70117912463","9124631",null,"912","463",{"$nulls":4},463000,"Текуће донације и трансфери ",9457372,8576314,8515552,9888906,9898363,8810763,9582630,10008299.120000001,0,0,10008299.120000001,10008299.120000001,9898363,6756839.5,9898363,8810763,1087600,0,9582630,9582630,9775007.52,0,0,9775007.52,9775007.52,9775007.52,{"$error":"#REF!"},0,9775007.52,0,0,0,9775007.52,0.9766901850951072,{"$nulls":4},463000]
[{"$nulls":16},"осталим нивоима власти",{"$nulls":16},0]
[{"$nulls":8},"411912",{"$nulls":7},"Плате и додаци запослених",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},"411000."]
[{"$nulls":8},"412912",{"$nulls":7},"Социјални доприноси на терет послодавца",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},"412000."]
[{"$nulls":8},"414912",{"$nulls":7},"Социјал.давања запосленим (помоћи)",60819,60819,62157,62157,171579,171579,0,36665,null,null,36665,36665,171579,171579,171579,171579,0,null,null,0,36665,null,null,36665,36665,36665,{"$error":"#REF!"},null,36665,null,null,0,36665,1,{"$nulls":4},"414000."]
[{"$nulls":8},"414912",{"$nulls":7},"Награде запосл. и ост.посеб.расходи",124850,124850,494227,494227,169332,161826,305178,694182.12,null,null,694182.12,694182.12,169332,96314,169332,161826,7506,null,305178,305178,694182.12,null,null,694182.12,694182.12,694182.12,{"$error":"#REF!"},null,694182.12,null,null,0,694182.12,1,{"$nulls":4},"416000."]
[{"$nulls":8},"421912",{"$nulls":7},"Сталне трошкове                                   ",2245168,2040557,1946084,2245168,2190000,1586748,2190000,2190000,null,null,2190000,2190000,2190000,1101691.5,2190000,1586748,603252,null,2190000,2190000,2190000,null,null,2190000,2190000,2190000,{"$error":"#REF!"},null,2190000,null,null,0,2190000,1,{"$nulls":4},"421000."]
[{"$nulls":8},"422912",{"$nulls":7}," Трошкови путовања(превоз радника)",2000000,1583171,1557938,2000000,1800000,1604830,1800000,1800000,null,null,1800000,1800000,1800000,1415504,1800000,1604830,195170,null,1800000,1800000,1595079.6,null,null,1595079.6,1595079.6,1595079.6,{"$error":"#REF!"},null,1595079.6,null,null,0,1595079.6,0.8861553333333334,{"$nulls":4},"422000."]
[{"$nulls":8},"422912",{"$nulls":7}," Трошкови путовања(превоз ученика)",3100000,2850788,2481058,3100000,3100000,2886389,3100000,3100000,null,null,3100000,3100000,3100000,2242496,3100000,2886389,213611,null,3100000,3100000,3097959.8,null,null,3097959.8,3097959.8,3097959.8,{"$error":"#REF!"},null,3097959.8,null,null,null,3097959.8,0.9993418709677419]
[{"$nulls":8},"423912",{"$nulls":7},"Услуге по уговору",200000,200000,200000,200000,150000,150000,150000,150000,null,null,150000,150000,150000,107496,150000,150000,0,null,150000,150000,150000,null,null,150000,150000,150000,{"$error":"#REF!"},null,150000,null,null,0,150000,1,{"$nulls":4},"423000."]
[{"$nulls":8},"423912",{"$nulls":7},"Стручно усавршавање запослених",200000,200000,200000,200000,150000,150000,150000,150000,null,null,150000,150000,150000,107533,150000,150000,0,null,150000,150000,149550,null,null,149550,149550,149550,{"$error":"#REF!"},null,149550,null,null,0,149550,0.997,{"$nulls":4},"423000."]
[{"$nulls":8},"424912",{"$nulls":7}," Спеијализоване услуге",200000,200000,200000,200000,150000,150000,150000,150000,null,null,150000,150000,150000,125170,150000,150000,0,null,150000,150000,150000,null,null,150000,150000,150000,{"$error":"#REF!"},null,150000,null,null,0,150000,1,{"$nulls":4},"424000."]
[{"$nulls":8},"425912",{"$nulls":7}," Текуће поправке и одржавање                 ",330000,330000,337354,337354,822452,822452,542452,542452,null,null,542452,542452,822452,534912,822452,822452,0,null,542452,542452,542452,null,null,542452,542452,542452,{"$error":"#REF!"},null,542452,null,null,0,542452,1,null,null," ",null,"425000."]
[{"$nulls":8},"426912",{"$nulls":7}," Материјал",896535,896535,950000,950000,1050000,1050000,1050000,1050000,null,null,1050000,1050000,1050000,777205,1050000,1050000,0,null,1050000,1050000,1050000,null,null,1050000,1050000,1050000,{"$error":"#REF!"},null,1050000,null,null,0,1050000,1,{"$nulls":4},"426000."]
[{"$nulls":8},"480912",{"$nulls":7},"Порези, обавезне таксе и казне наметнуте",100000,89594,86734,100000,75000,16894,75000,75000,null,null,75000,75000,75000,16894,75000,16894,58106,null,75000,75000,58935,null,null,58935,58935,58935,{"$error":"#REF!"},null,58935,null,null,null,58935,0.7858,{"$nulls":4},"482000."]
[{"$nulls":8},"480912",{"$nulls":7},"Новчане казне и пенали по решењу судова",{"$nulls":4},70000,60045,70000,70000,null,null,70000,70000,70000,60045,70000,60045,9955,null,70000,70000,60184,null,null,60184,60184,60184,{"$error":"#REF!"},null,60184,null,null,null,60184,0.8597714285714285]
[{"$nulls":16},"Извори финансирања за активност 2002-0001:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",9457372,8576314,8515552,9888906,9898363,8810763,9582630,10008299.120000001,0,0,10008299.120000001,10008299.120000001,9898363,6756839.5,9898363,8810763,1087600,0,9582630,9582630,9775007.52,0,0,9775007.52,9775007.52,9775007.52,{"$error":"#REF!"},0,9775007.52,null,null,null,9775007.52,0.9766901850951072]
[{"$nulls":16},"Донације",{"$nulls":16},0,{"$nulls":12},0,null,0,0]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0]
[{"$nulls":6},"2002-0001",{"$nulls":9},"Активност 2002-0001 школа у Белој Цркви:",9457372,8576314,8515552,9888906,9898363,8810763,9582630,10008299.120000001,0,0,10008299.120000001,10008299.120000001,9898363,6756839.5,9898363,8810763,1087600,0,9582630,9582630,9775007.52,0,0,9775007.52,9775007.52,9775007.52,{"$error":"#REF!"},0,9775007.52,0,0,0,9775007.52,0.9766901850951072]
[{"$nulls":16},"Извори финансирања за активност 2002-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",34778079,32008605,31002379,35451112,35232910.66,32376771.93,35761828,36602508.68000001,0,0,36602508.68000001,36602508.68000001,35232910.66,26081140.28,35232910.66,32376771.93,2856138.7299999967,0,35761828,35761828,35709212.62,0,0,35709212.62,35709212.62,35709212.62,{"$error":"#REF!"},0,35709212.62,null,null,null,35709212.62,0.9755946766433494,{"$nulls":4},"01"]
[{"$nulls":15},"08","Донације",{"$nulls":16},0,{"$nulls":12},0,null,0,0,{"$nulls":5},"08"]
[{"$nulls":15},"07","Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0,{"$nulls":5},"07"]
[{"$nulls":16},"Активност 2002-0001:",34778079,32008605,31002379,35451112,35232910.66,32376771.93,35761828,36602508.68000001,0,0,36602508.68000001,36602508.68000001,35232910.66,26081140.28,35232910.66,32376771.93,2856138.7299999967,0,35761828,35761828,35709212.62,0,0,35709212.62,35709212.62,35709212.62,{"$error":"#REF!"},0,35709212.62,0,0,0,35709212.62,0.9755946766433494]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 9:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",34778079,32008605,31002379,35451112,35232910.66,32376771.93,35761828,36602508.68000001,0,0,36602508.68000001,36602508.68000001,35232910.66,26081140.28,35232910.66,32376771.93,2856138.7299999967,0,35761828,35761828,35709212.62,0,0,35709212.62,35709212.62,35709212.62,{"$error":"#REF!"},0,35709212.62,0,null,null,35709212.62,0.9755946766433494]
[{"$nulls":16},"Донације",{"$nulls":16},0,{"$nulls":12},0,null,0,0]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0]
[{"$nulls":16},"ПРОГРАМ 9:",34778079,32008605,31002379,35451112,35232910.66,32376771.93,35761828,36602508.68000001,0,0,36602508.68000001,36602508.68000001,35232910.66,26081140.28,35232910.66,32376771.93,2856138.7299999967,0,35761828,35761828,35709212.62,0,0,35709212.62,35709212.62,35709212.62,{"$error":"#REF!"},0,35709212.62,0,0,0,35709212.62,0.9755946766433494,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за подраздео 6.14.:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",34778079,32008605,31002379,35451112,35232910.66,32376771.93,35761828,36602508.68000001,0,0,36602508.68000001,36602508.68000001,35232910.66,26081140.28,35232910.66,32376771.93,2856138.7299999967,0,35761828,35761828,35709212.62,0,0,35709212.62,35709212.62,35709212.62,{"$error":"#REF!"},0,35709212.62,null,null,null,35709212.62,0.9755946766433494]
[{"$nulls":16},"Донације",{"$nulls":16},0,{"$nulls":12},0,null,0,0]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0]
[{"$nulls":16},"Свега за подраздео 6.14.:",34778079,32008605,31002379,35451112,35232910.66,32376771.93,35761828,36602508.68000001,0,0,36602508.68000001,36602508.68000001,35232910.66,26081140.28,35232910.66,32376771.93,2856138.7299999967,0,35761828,35761828,35709212.62,0,0,35709212.62,35709212.62,35709212.62,{"$error":"#REF!"},0,35709212.62,0,0,0,35709212.62,0.9755946766433494,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за главу 70117:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",34778079,32008605,31002379,35451112,35232910.66,32376771.93,35761828,36602508.68000001,0,0,36602508.68000001,36602508.68000001,35232910.66,26081140.28,35232910.66,32376771.93,2856138.7299999967,0,35761828,35761828,35709212.62,0,0,35709212.62,35709212.62,35709212.62,{"$error":"#REF!"},0,35709212.62,null,null,null,35709212.62,0.9755946766433494]
[{"$nulls":16},"Донације",{"$nulls":16},0,{"$nulls":12},0,null,0,0]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0]
[{"$nulls":16},"ГЛАВА 70117:",34778079,32008605,31002379,35451112,35232910.66,32376771.93,35761828,36602508.68000001,0,0,36602508.68000001,36602508.68000001,35232910.66,26081140.28,35232910.66,32376771.93,2856138.7299999967,0,35761828,35761828,35709212.62,0,0,35709212.62,35709212.62,35709212.62,{"$error":"#REF!"},0,35709212.62,0,0,0,35709212.62,0.9755946766433494]
[null,null,"6.15.",70118,{"$nulls":12},"Средња школа  Крупањ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"2003","2003",{"$nulls":9},"ПРОГРАМ 10 - СРЕДЊЕ ОБРАЗОВАЊЕ",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.15.1.",null,"9","2003-0001","2003-0001",{"$nulls":6},35,1,null,"Функционисање средњих школа",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":4},"9a",{"$nulls":6},922,922,null,null,null,"Више средње образовање",5950377,5847075,5238322,6004544,5748325,5496262.62,6379325,6960194.03,0,0,6960194.03,6960194.03,5748325,3979606.5,5748325,5496262.62,252062.3799999999,0,6379325,6379325,6785389.03,0,0,6785389.03,6785389.03,6785389.03,{"$error":"#REF!"},0,6785389.03,0,0,0,6785389.03]
[{"$nulls":5},"70118922463","70118922463","9224631",null,"922","463",{"$nulls":4},463000,"Текуће донације и трансфери осталим ",5950377,5847075,5238322,6004544,5748325,5496262.62,6379325,6960194.03,0,0,6960194.03,6960194.03,5748325,3979606.5,5748325,5496262.62,252062.3799999999,0,6379325,6379325,6785389.03,0,0,6785389.03,6785389.03,6785389.03,{"$error":"#REF!"},0,6785389.03,0,0,0,6785389.03,0.9748850392321606,{"$nulls":4},463000]
[{"$nulls":16},"нивоима власти",{"$nulls":16},0]
[{"$nulls":8},"411922",{"$nulls":7},"Плате и додаци запослених",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},"411000."]
[{"$nulls":8},"412922",{"$nulls":7},"Социјални доприноси на терет послодавца",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},"412000."]
[{"$nulls":8},"414922",{"$nulls":7},"Отпремнине и помоћи",54206,null,null,54206,null,null,0,55459.81,null,null,55459.81,55459.81,{"$nulls":4},0,null,null,0,55459.81,null,null,55459.81,55459.81,55459.81,{"$error":"#REF!"},null,55459.81,null,null,0,55459.81,1,{"$nulls":4},"414000."]
[{"$nulls":8},"414922",{"$nulls":7},"Јубиларнр награде, бонуси",219456,219456,114812,219456,243668,121104,243668,659077.22,null,null,659077.22,659077.22,243668,121104,243668,121104,122564,null,243668,243668,621635.22,null,null,621635.22,621635.22,621635.22,{"$error":"#REF!"},null,621635.22,null,null,0,621635.22,0.9431902683573254,{"$nulls":4},"416000."]
[{"$nulls":8},"421922",{"$nulls":7},"Сталне трошкове",2130000,2113202,1715868,2130000,2130000,2084321.5,2130000,2130000,null,null,2130000,2130000,2130000,1362036.5,2130000,2084321.5,45678.5,null,2130000,2130000,2130000,null,null,2130000,2130000,2130000,{"$error":"#REF!"},null,2130000,null,null,0,2130000,1,{"$nulls":4},"421000."]
[{"$nulls":8},"422922",{"$nulls":7},"Трошкови путовања-превоз радника ",765164,765164,864039,900000,800000,745996,800000,800000,null,null,800000,800000,800000,603657,800000,745996,54004,null,800000,800000,699881,null,null,699881,699881,699881,{"$error":"#REF!"},null,699881,null,null,0,699881,0.87485125,{"$nulls":4},"422000."]
[{"$nulls":8},"422922",{"$nulls":7},"Трошкови путовања-превоз ученика",1500000,1481281,1382600,1420000,1500000,1481208,1500000,1500000,null,null,1500000,1500000,1500000,1164025,1500000,1481208,18792,null,1500000,1500000,1500000,null,null,1500000,1500000,1500000,{"$error":"#REF!"},null,1500000,null,null,null,1500000,1]
[{"$nulls":8},"423922",{"$nulls":7},"Услуге по уговору ",243778,232573,137526,243778,100329,91684,100329,100329,null,null,100329,100329,100329,73684,100329,91684,8645,null,100329,100329,100329,null,null,100329,100329,100329,{"$error":"#REF!"},null,100329,null,null,0,100329,1,{"$nulls":4},"423000."]
[{"$nulls":8},"423922",{"$nulls":7},"Стручно усавршавање запослених",200000,198600,200000,200000,150000,148839.12,150000,150000,null,null,150000,150000,150000,78370,150000,148839.12,1160.8800000000047,null,150000,150000,146946,null,null,146946,146946,146946,{"$error":"#REF!"},null,146946,null,null,0,146946,0.97964,{"$nulls":4},"423000."]
[{"$nulls":8},"424922",{"$nulls":7}," Спеијализоване услуге",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},"424000."]
[{"$nulls":8},"425922",{"$nulls":7},"Текуће поправке и одржавање",420669,420669,410660,420000,489000,489000,1070000,1180000,null,null,1180000,1180000,489000,350242,489000,489000,0,null,1070000,1070000,1145817,null,null,1145817,1145817,1145817,{"$error":"#REF!"},null,1145817,null,null,0,1145817,0.9710313559322034,{"$nulls":4},"425000."]
[{"$nulls":8},"426922",{"$nulls":7},"Материјал",417104,416130,412817,417104,335328,334110,385328,385328,null,null,385328,385328,335328,226488,335328,334110,1218,null,385328,385328,385321,null,null,385321,385321,385321,{"$error":"#REF!"},null,385321,null,null,0,385321,0.9999818336585974,{"$nulls":4},"426000."]
[{"$nulls":8},"472922",{"$nulls":7},"Ученичке стипендије",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},"426000."]
[{"$nulls":16},"Извори финансирања за активност 2003-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",5950377,5847075,5238322,6004544,5748325,5496262.62,6379325,6960194.03,0,0,6960194.03,6960194.03,5748325,3979606.5,5748325,5496262.62,252062.3799999999,0,6379325,6379325,6785389.03,0,0,6785389.03,6785389.03,6785389.03,{"$error":"#REF!"},0,6785389.03,null,null,0,6785389.03,0.9748850392321606,{"$nulls":4},"01"]
[{"$nulls":15},"08","Донације",{"$nulls":16},0,{"$nulls":12},0,null,0,0,{"$nulls":5},"08"]
[{"$nulls":15},"07","Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0,{"$nulls":5},"07"]
[{"$nulls":6},"2003-0001",{"$nulls":9},"Активност 2003-0001:",5950377,5847075,5238322,6004544,5748325,5496262.62,6379325,6960194.03,0,0,6960194.03,6960194.03,5748325,3979606.5,5748325,5496262.62,252062.3799999999,0,6379325,6379325,6785389.03,0,0,6785389.03,6785389.03,6785389.03,{"$error":"#REF!"},0,6785389.03,0,0,0,6785389.03,0.9748850392321606]
[{"$nulls":5},"2003-П4","2003-П4",{"$nulls":6},36,null,null,"Обележавање 50 година Средње школе у Крупњу",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},860,null,null,null,"Рекреација, спорт, култура и вере, некласификовано ",0,0,0,0,500000,336040,0,0,0,0,0,0,500000,336040,500000,336040,163960,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":16},"на другом месту",{"$nulls":16},0]
[{"$nulls":5},"70118922463","70118922463","9224631",null,"922","463",{"$nulls":4},463000,"Текуће донације и трансфери осталим ",null,null,null,0,500000,336040,0,0,0,0,0,0,500000,336040,500000,336040,163960,0,0,0,0,null,null,null,0,0,{"$error":"#REF!"},null,0,0,0,0,0,{"$nulls":5},463000]
[{"$nulls":16},"нивоима власти",{"$nulls":16},0]
[{"$nulls":8},"423922",{"$nulls":7},"Услуге по уговору",{"$nulls":4},500000,336040,0,0,null,null,0,0,500000,336040,500000,336040,163960,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},423000]
[{"$nulls":8},"426922",{"$nulls":7},"Материјал",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":8},"482922",{"$nulls":7},"Порези и обавезне таксе",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":16},"Извори финансирања за 2003-П4:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,null,0,0,500000,336040,0,0,0,0,0,0,500000,336040,500000,336040,163960,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"2003-4",{"$nulls":9},"Пројекат 2003-П4:",0,null,0,0,500000,336040,0,0,0,0,0,0,500000,336040,500000,336040,163960,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 10:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",5950377,5847075,5238322,6004544,6248325,5832302.62,6379325,6960194.03,0,0,6960194.03,6960194.03,6248325,4315646.5,6248325,5832302.62,416022.3799999999,0,6379325,6379325,6785389.03,0,0,6785389.03,6785389.03,6785389.03,{"$error":"#REF!"},0,6785389.03,0,null,null,6785389.03,0.9748850392321606]
[{"$nulls":16},"Донације",{"$nulls":16},0,{"$nulls":12},0,null,0,0]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0]
[{"$nulls":16},"ПРОГРАМ 10:",5950377,5847075,5238322,6004544,6248325,5832302.62,6379325,6960194.03,0,0,6960194.03,6960194.03,6248325,4315646.5,6248325,5832302.62,416022.3799999999,0,6379325,6379325,6785389.03,0,0,6785389.03,6785389.03,6785389.03,{"$error":"#REF!"},0,6785389.03,0,0,0,6785389.03,0.9748850392321606,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за подраздео 6.15.:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",5950377,5847075,5238322,6004544,6248325,5832302.62,6379325,6960194.03,0,0,6960194.03,6960194.03,6248325,4315646.5,6248325,5832302.62,416022.3799999999,0,6379325,6379325,6785389.03,0,0,6785389.03,6785389.03,6785389.03,{"$error":"#REF!"},0,6785389.03,null,null,null,6785389.03,0.9748850392321606]
[{"$nulls":16},"Донације",{"$nulls":16},0,{"$nulls":12},0,null,0,0]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0]
[{"$nulls":16},"Свега за подраздео 6.15.:",5950377,5847075,5238322,6004544,6248325,5832302.62,6379325,6960194.03,0,0,6960194.03,6960194.03,6248325,4315646.5,6248325,5832302.62,416022.3799999999,0,6379325,6379325,6785389.03,0,0,6785389.03,6785389.03,6785389.03,{"$error":"#REF!"},0,6785389.03,0,0,0,6785389.03,0.9748850392321606,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за главу 70118:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",5950377,5847075,5238322,6004544,6248325,5832302.62,6379325,6960194.03,0,0,6960194.03,6960194.03,6248325,4315646.5,6248325,5832302.62,416022.3799999999,0,6379325,6379325,6785389.03,0,0,6785389.03,6785389.03,6785389.03,{"$error":"#REF!"},0,6785389.03,null,null,null,6785389.03,0.9748850392321606]
[{"$nulls":16},"Донације",{"$nulls":16},0,{"$nulls":12},0,null,0,0]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0]
[{"$nulls":16},"ГЛАВА 70118:",5950377,5847075,5238322,6004544,6248325,5832302.62,6379325,6960194.03,0,0,6960194.03,6960194.03,6248325,4315646.5,6248325,5832302.62,416022.3799999999,0,6379325,6379325,6785389.03,0,0,6785389.03,6785389.03,6785389.03,{"$error":"#REF!"},0,6785389.03,0,0,0,6785389.03,0.9748850392321606]
[{"$nulls":16},"КУЛТУРА",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.16.",70120,{"$nulls":12},"3.31. Библиотека \" Политика \" Крупањ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"1201","1201",{"$nulls":9},"ПРОГРАМ 13 - РАЗВОЈ КУЛТУРЕ",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.16.1.",null,"10","1201-0001","1201-0001",{"$nulls":6},37,1,null,"Функционисање локалних установа културе",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":4},"10a",{"$nulls":6},8201,820,null,null,null,"Услуге културе",10862168,10409062,10407611,10918423,11074730.89,10253221.91,10295996,9913246,0,169750,10082996,10082996,11074730.89,9540729.780000001,11074730.89,10253221.91,821508.9800000004,169750,10126246,10295996,9031533.08,0,0,9031533.08,9031533.08,9031533.08,{"$error":"#REF!"},685000,9691533.08,0,0,0,9691533.08]
[{"$nulls":5},"70120820411","70120820411","800411",null,"820","411",{"$nulls":4},411000,"Плате и додаци запослених",6351295,6284558,6262849,6353533,5615130,5549407.45,5426731,5426731,null,null,5426731,5426731,5615130,5128355.28,5615130,5549407.45,65722.54999999981,null,5426731,5426731,5199657.84,null,null,5199657.84,5199657.84,5199657.84,{"$error":"#REF!"},null,5199657.84,null,null,null,5199657.84,0.9581565476527213,{"$nulls":4},411000]
[{"$nulls":5},"70120820412","70120820412","800412",null,"820","412",{"$nulls":4},412000,"Социјални доприноси на терет послодавца",1136873,1125310,1123107,1137274,1005100,993348.91,971422,971422,null,null,971422,971422,1005100,918012.07,1005100,993348.91,11751.089999999967,null,971422,971422,931263.53,null,null,931263.53,931263.53,931263.53,{"$error":"#REF!"},null,931263.53,null,null,null,931263.53,0.9586601188772748,{"$nulls":4},412000]
[{"$nulls":5},"70120820465112","70120820465112","800465",null,"820","465",{"$nulls":4},465112,"Остале текуће дотације по закону",null,null,53616,53616,754443,618147.94,680553,680553,null,null,680553,680553,754443,572152.74,754443,618147.94,136295.06000000006,null,680553,680553,583741.92,null,null,583741.92,583741.92,583741.92,{"$error":"#REF!"},null,583741.92,null,null,null,583741.92,0.8577464503132013]
[{"$nulls":5},"70120820414","70120820414","800414",null,"820","414",{"$nulls":4},414312,"Отпремнине у случају отпуштања с посла",{"$nulls":4},169750,0,367632,197882,null,169750,367632,367632,169750,0,169750,0,169750,169750,197882,367632,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,0]
[{"$nulls":5},"70120820414","70120820414","800414",null,"820","414",{"$nulls":4},414000,"Социјална давања запосленима-отпремнине",170000,null,null,170000,412026,213492.06,213000,null,null,null,0,0,412026,213492.06,412026,213492.06,198533.94,null,213000,213000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},414000]
[{"$nulls":5},"70120820416","70120820416","800414",null,"820","416",{"$nulls":4},416000,"Јубиларне награде",64000,null,62184,64000,144076,144042.78,0,0,null,null,0,0,144076,144042.78,144076,144042.78,33.220000000001164,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},416000]
[{"$nulls":5},"70120820421","70120820421","800421",null,"820","421",{"$nulls":4},421000,"Стални трошкови",2500000,2388290,2279418,2500000,2554114.89,2322196.18,2203000,2203000,null,null,2203000,2203000,2554114.89,2189890.13,2554114.89,2322196.18,231918.70999999996,null,2203000,2203000,1910618.29,null,null,1910618.29,1910618.29,1910618.29,{"$error":"#REF!"},25000,1935618.29,null,null,null,1935618.29,0.8672802042669088,{"$nulls":4},421000]
[{"$nulls":5},"70120820422","70120820422","800422",null,"820","422",{"$nulls":4},422000,"Трошкови путовања",40000,30000,30000,40000,30000,30000,30000,30000,null,null,30000,30000,30000,27500,30000,30000,0,null,30000,30000,30000,null,null,30000,30000,30000,{"$error":"#REF!"},2000,32000,null,null,null,32000,1,{"$nulls":4},422000]
[{"$nulls":5},"70120820423","70120820423","800423",null,"820","423",{"$nulls":4},423000,"Услуге по уговору ",{"$nulls":6},13567,13567,null,null,13567,13567,{"$nulls":4},0,null,13567,13567,0,null,null,0,0,0,{"$error":"#REF!"},99000,99000,null,null,null,99000,0,{"$nulls":4},423000]
[{"$nulls":5},"70120820424","70120820424","800424",null,"820","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},182000,182000,null,null,null,182000]
[{"$nulls":5},"70120820425","70120820425","800425",null,"820","425",{"$nulls":4},425000,"Текуће поравке и одржавање(услуге и материјал)",500000,485480,496527,500000,300000,294204,300000,300000,null,null,300000,300000,300000,269330,300000,294204,5796,null,300000,300000,288018.02,null,null,288018.02,288018.02,288018.02,{"$error":"#REF!"},191000,479018.02,null,null,null,479018.02,0.9600600666666668,{"$nulls":4},425000]
[{"$nulls":5},"70120820426","70120820426","800426",null,"820","426",{"$nulls":4},426000,"Материјал",100000,95424,99910,100000,90091,88382.59,90091,90091,null,null,90091,90091,90091,77954.72,90091,88382.59,1708.4100000000035,null,90091,90091,88233.48,null,null,88233.48,88233.48,88233.48,{"$error":"#REF!"},161000,249233.47999999998,null,null,null,249233.47999999998,0.9793817362444639,{"$nulls":4},426000]
[{"$nulls":15},482000,"Порези и обавезне таксе",{"$nulls":27},9000,9000,null,null,null,9000]
[{"$nulls":15},512000,"Машине и опрема",{"$nulls":27},16000,16000,null,null,null,16000]
[{"$nulls":16},"Извори финансирања за активност 1201-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",10862168,10409062,10407611,10918423,11074730.89,10253221.91,10295996,9913246,0,169750,10082996,10082996,11074730.89,9540729.780000001,11074730.89,10253221.91,821508.9800000004,169750,10126246,10295996,9031533.08,0,0,9031533.08,9031533.08,9031533.08,{"$error":"#REF!"},685000,9716533.08,null,null,null,9716533.08,0.8957191969529692,{"$nulls":4},"01"]
[{"$nulls":15},"08","Донације",{"$nulls":16},0,{"$nulls":15},0,{"$nulls":5},"08"]
[{"$nulls":15},"07","Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":15},0,{"$nulls":5},"07"]
[{"$nulls":6},"1201-0001",{"$nulls":9},"Активност 1201-0001:",10862168,10409062,10407611,10918423,11074730.89,10253221.91,10295996,9913246,0,169750,10082996,10082996,11074730.89,9540729.780000001,11074730.89,10253221.91,821508.9800000004,169750,10126246,10295996,9031533.08,0,0,9031533.08,9031533.08,9031533.08,{"$error":"#REF!"},685000,9716533.08,0,0,0,9716533.08,0.8957191969529692]
[null,null,"6.16.2.",null,"11","1201-0002","1201-0002",{"$nulls":6},38,1,null,"Подстицаји културном и уметничком стваралаштву",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":4},"11a",{"$nulls":6},8202,820,null,null,null,"Услуге културе",1100000,1100000,964375,1100000,840000,825000,825000,1600000,0,0,1600000,1600000,840000,777600,840000,825000,15000,0,825000,825000,1600000,0,0,1600000,1600000,1600000,{"$error":"#REF!"},0,1600000,0,0,0,1600000]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},422000]
[{"$nulls":5},"70120820424","70120820424","800424",null,"820","424",{"$nulls":4},424000,"Специјализоване услуге",1100000,1100000,964375,1100000,840000,825000,825000,1600000,null,null,1600000,1600000,840000,777600,840000,825000,15000,null,825000,825000,1600000,null,null,1600000,1600000,1600000,{"$error":"#REF!"},null,1600000,null,null,null,1600000,1,{"$nulls":4},424000]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":16},"Извори финансирања за активност 1201-0002:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",1100000,1100000,964375,1100000,840000,825000,825000,1600000,0,0,1600000,1600000,840000,777600,840000,825000,15000,0,825000,825000,1600000,0,0,1600000,1600000,1600000,{"$error":"#REF!"},0,1600000,null,null,null,1600000,1,{"$nulls":4},"01"]
[{"$nulls":33},0,{"$nulls":15},0,{"$nulls":5},"07"]
[{"$nulls":6},"1201-0002",{"$nulls":9},"Активност 1201-0002:",1100000,1100000,964375,1100000,840000,825000,825000,1600000,0,0,1600000,1600000,840000,777600,840000,825000,15000,0,825000,825000,1600000,0,0,1600000,1600000,1600000,{"$error":"#REF!"},0,1600000,null,null,null,1600000,1]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 13:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",11962168,11509062,11371986,12018423,11914730.89,11078221.91,11120996,11513246,0,169750,11682996,11682996,11914730.89,10318329.780000001,11914730.89,11078221.91,836508.9800000004,169750,10951246,11120996,10631533.08,0,0,10631533.08,10631533.08,10631533.08,{"$error":"#REF!"},685000,11316533.08,0,0,0,11316533.08,0.9100005751949243]
[{"$nulls":33},0,{"$nulls":15},0]
[{"$nulls":16},"ПРОГРАМ 13:",11962168,11509062,11371986,12018423,11914730.89,11078221.91,11120996,11513246,0,169750,11682996,11682996,11914730.89,10318329.780000001,11914730.89,11078221.91,836508.9800000004,169750,10951246,11120996,10631533.08,0,0,10631533.08,10631533.08,10631533.08,{"$error":"#REF!"},685000,11316533.08,null,0,0,11316533.08,0.9100005751949243,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за подраздео 6.16.:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",11962168,11509062,11371986,12018423,11914730.89,11078221.91,11120996,11513246,0,169750,11682996,11682996,11914730.89,10318329.780000001,11914730.89,11078221.91,836508.9800000004,169750,10951246,11120996,10631533.08,0,0,10631533.08,10631533.08,10631533.08,{"$error":"#REF!"},685000,11316533.08,null,null,null,11316533.08,0.9100005751949243]
[{"$nulls":33},0,{"$nulls":13},0,0,0,{"$nulls":5},"07"]
[{"$nulls":16},"Свега за подраздео 6.16.:",11962168,11509062,11371986,12018423,11914730.89,11078221.91,11120996,11513246,0,169750,11682996,11682996,11914730.89,10318329.780000001,11914730.89,11078221.91,836508.9800000004,169750,10951246,11120996,10631533.08,0,0,10631533.08,10631533.08,10631533.08,{"$error":"#REF!"},685000,11316533.08,null,0,0,11316533.08,0.9100005751949243,null,483,{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":16},"Извори финансирања за главу 70120:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",11962168,11509062,11371986,12018423,11914730.89,11078221.91,11120996,11513246,0,169750,11682996,11682996,11914730.89,10318329.780000001,11914730.89,11078221.91,836508.9800000004,169750,10951246,11120996,10631533.08,0,0,10631533.08,10631533.08,10631533.08,{"$error":"#REF!"},685000,11316533.08,0,0,0,11316533.08,0.9100005751949243]
[{"$nulls":33},0,{"$nulls":13},0,0,0,{"$nulls":5},"07"]
[{"$nulls":16},"ГЛАВА 70120:",11962168,11509062,11371986,12018423,11914730.89,11078221.91,11120996,11513246,0,169750,11682996,11682996,11914730.89,10318329.780000001,11914730.89,11078221.91,836508.9800000004,169750,10951246,11120996,10631533.08,0,0,10631533.08,10631533.08,10631533.08,{"$error":"#REF!"},685000,11316533.08,0,0,0,11316533.08,0.9100005751949243]
[{"$nulls":13},39,null,null,"ФИЗИЧКА КУЛТУРА",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.17.",70122,null,"1301","1301",{"$nulls":9},"ПРОГРАМ 14 - РАЗВОЈ СПОРТА И ОМЛАДИНЕ",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.17.1.",null,null,"1301-0001","1301-0001",{"$nulls":9},"Подршка локалним спортским организацијама,",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":16},"удружењима и савезима",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},810,null,null,null,"Услуге рекреације и спорта",4967000,4937808,5006500,5027000,8217000,8107603.77,7917000,7983258,0,0,7983258,7983258,8217000,7165383.92,8217000,8107603.77,109396.23000000045,0,7917000,7917000,7868107.8,0,0,7868107.8,7868107.8,7868107.8,{"$error":"#REF!"},0,7868107.8,0,0,0,7868107.8]
[{"$nulls":5},"70122810481","70122810481","810480",null,"810","481",null,null,null,1,481000,"Нераспоређена средства за спорт.оргамизације",null,null,216000,230000,1569000,1568954,569000,739000,null,null,739000,739000,1569000,1111706.15,1569000,1568954,46,null,569000,569000,738950,null,null,738950,738950,738950,{"$error":"#REF!"},null,738950,null,null,null,738950,0.9999323410013532,{"$nulls":4},481000]
[{"$nulls":5},"70122810423","70122810423","810423",null,"810","423",null,null,null,2,423000,"Услуге по уговору-Накнада за рад комисије",{"$nulls":4},30000,12341.77,30000,32658,null,null,32658,32658,30000,12341.77,30000,12341.77,17658.23,null,30000,30000,32657.8,null,null,32657.8,32657.8,32657.8,{"$error":"#REF!"},null,32657.8,null,null,null,32657.8,0.9999938759262661]
[{"$nulls":5},"70122810481","70122810481","810480",null,"810","481",null,null,null,3,481000,"Дотације спортским организацијама",4967000,4937808,4790500,4797000,6618000,6526308,7318000,7211600,0,0,7211600,7211600,6618000,6041336,6618000,6526308,91692,null,7318000,7318000,7096500,0,0,7096500,7096500,7096500,0,null,7096500,null,null,null,7096500,0.9840396028620556,{"$nulls":4},481000]
[{"$nulls":16}," - Општински фудбалски савез",57000,57000,57000,57000,57000,57000,null,57000,null,null,57000,57000,57000,28500,57000,57000,0,null,null,null,57000,null,null,57000,57000,57000,null,null,57000,null,null,null,57000,1]
[{"$nulls":16}," - Ф.К. \" Рађевац \" Крупањ",1560000,1560000,1560000,1560000,2500000,2500000,null,2900000,null,null,2900000,2900000,2500000,2500000,2500000,2500000,0,null,null,null,2900000,null,null,2900000,2900000,2900000,null,null,2900000,null,null,null,2900000,1]
[{"$nulls":16}," - Ф.К. \" Јединство \" Завлака",350000,350000,300000,300000,360000,360000,null,530000,null,null,530000,530000,360000,330000,360000,360000,0,null,null,null,530000,null,null,530000,530000,530000,null,null,530000,null,null,null,530000,1]
[{"$nulls":16}," - Ф.К. \" Столице \" Брштица",350000,350000,300000,300000,360000,360000,null,360000,null,null,360000,360000,360000,330000,360000,360000,0,null,null,null,360000,null,null,360000,360000,360000,null,null,360000,null,null,null,360000,1]
[{"$nulls":16}," - Ф.К. \" 7. Јули \" Бела Црква",100000,100000,200000,200000,360000,270000,null,230000,null,null,230000,230000,360000,270000,360000,270000,90000,null,null,null,230000,null,null,230000,230000,230000,null,null,230000,null,null,null,230000,1]
[{"$nulls":16}," - Ф.К. \" Братство \" Крупањ",225000,225000,200000,200000,100000,100000,null,100000,null,null,100000,100000,100000,83333,100000,100000,0,null,null,null,100000,null,null,100000,100000,100000,null,null,100000,null,null,null,100000,1]
[{"$nulls":16}," - Ф.К. \" Красава \" Красава",100000,100000,100000,100000,100000,98308,null,230000,null,null,230000,230000,100000,98308,100000,98308,1692,null,null,null,210000,null,null,210000,210000,210000,null,null,210000,null,null,null,210000,0.9130434782608695]
[{"$nulls":16}," - Ф.К. \" Церова \" Церова",350000,350000,300000,300000,360000,360000,null,360000,null,null,360000,360000,360000,330000,360000,360000,0,null,null,null,360000,null,null,360000,360000,360000,null,null,360000,null,null,null,360000,1]
[{"$nulls":16}," - Ф.К. \" ДБ Јунајтед \" ",100000,71060,null,null,100000,100000,null,100000,null,null,100000,100000,100000,91666,100000,100000,0,null,null,null,50000,null,null,50000,50000,50000,null,null,50000,null,null,null,50000,0.5]
[{"$nulls":16}," - КК\" Крупањ \" Крупањ",400000,400000,400000,400000,400000,400000,null,350000,null,null,350000,350000,400000,300000,400000,400000,0,null,null,null,350000,null,null,350000,350000,350000,null,null,350000,null,null,null,350000,1]
[{"$nulls":16}," - Одбојкашки клуб\" Крупањ \" Крупањ",140000,140000,{"$nulls":8},0,{"$nulls":5},0,null,null,null,0,null,null,0,0,0,null,null,0,null,null,null,0]
[{"$nulls":16}," - Кошаркашки клуб\" Рађевац \" Крупањ",219000,219000,279000,279000,750000,750000,null,750000,null,null,750000,750000,750000,592629,750000,750000,0,null,null,null,750000,null,null,750000,750000,750000,null,null,750000,null,null,null,750000,1]
[{"$nulls":16}," - Одбојкашки клуб\" Рађевац \" Крупањ",220000,219750,250000,250000,300000,300000,null,300000,null,null,300000,300000,300000,275000,300000,300000,0,null,null,null,300000,null,null,300000,300000,300000,null,null,300000,null,null,null,300000,1]
[{"$nulls":16}," - К.О.С.Г. Писмоноша \"Мачков камен\" Крупањ",77000,77000,77000,77000,77000,77000,null,72000,null,null,72000,72000,77000,70583,77000,77000,0,null,null,null,72000,null,null,72000,72000,72000,null,null,72000,null,null,null,72000,1]
[{"$nulls":16}," - ООСР \" Змајевац \" Крупањ",85000,85000,85000,85000,85000,85000,null,70000,null,null,70000,70000,85000,75400,85000,85000,0,null,null,null,70000,null,null,70000,70000,70000,null,null,70000,null,null,null,70000,1]
[{"$nulls":16}," - Крупањски шах клуб",125000,125000,200000,200000,200000,200000,null,150000,null,null,150000,150000,200000,166667,200000,200000,0,null,null,null,150000,null,null,150000,150000,150000,null,null,150000,null,null,null,150000,1]
[{"$nulls":16}," - АК \"Јуниор\" Крупањ",430000,429998,400000,400000,400000,400000,null,463600,null,null,463600,463600,400000,400000,400000,400000,0,null,null,null,463600,null,null,463600,463600,463600,null,null,463600,null,null,null,463600,1]
[{"$nulls":16}," - Ауто Спортски Клуб \"Синдром\" - Шљивова-Крупањ",40000,40000,20000,20000,{"$nulls":6},0,{"$nulls":5},0,null,null,null,0,null,null,0,0,0,null,null,0,null,null,null,0]
[{"$nulls":16}," - Фитнес клуб \"FIT & LIFE\" Kрупањ",null,null,30000,30000,{"$nulls":6},0,{"$nulls":5},0,null,null,null,0,null,null,0,0,0,null,null,0,null,null,null,0]
[{"$nulls":16}," - Планинарско-смучарско друштво \"Соко\" Крупањ",39000,39000,32500,39000,39000,39000,null,39000,null,null,39000,39000,39000,29250,39000,39000,0,null,null,null,39000,null,null,39000,39000,39000,null,null,39000,null,null,null,39000,1]
[{"$nulls":16}," - Клуб борилачких спортова \"Рађевина\" Крупањ",{"$nulls":4},70000,70000,null,50000,null,null,50000,50000,70000,70000,70000,70000,0,null,null,null,50000,null,null,50000,50000,50000,null,null,50000,null,null,null,50000,1]
[{"$nulls":16}," - Карате клуб \"Нипон 15\" Бела Црква",{"$nulls":7},50000,null,null,50000,50000,{"$nulls":8},4900,null,null,4900,4900,4900,null,null,4900,null,null,null,4900,0.098]
[{"$nulls":16}," - Карате клуб \"Цер 2014\" Завлака",{"$nulls":7},50000,null,null,50000,50000,{"$nulls":8},50000,null,null,50000,50000,50000,null,null,50000,null,null,null,50000,1]
[{"$nulls":16},"Извори финансирања за актиност 1301-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",4967000,4937808,5006500,5027000,8217000,8107603.77,7917000,7983258,0,0,7983258,7983258,8217000,7165383.92,8217000,8107603.77,109396.23000000045,0,7917000,7917000,7868107.8,0,0,7868107.8,7868107.8,7868107.8,{"$error":"#REF!"},0,7868107.8,0,0,0,7868107.8,0.9855760392561533,{"$nulls":4},"01"]
[{"$nulls":6},"1301-0001",{"$nulls":9},"Активност 1301-0001:",4967000,4937808,5006500,5027000,8217000,8107603.77,7917000,7983258,0,0,7983258,7983258,8217000,7165383.92,8217000,8107603.77,109396.23000000045,0,7917000,7917000,7868107.8,0,0,7868107.8,7868107.8,7868107.8,{"$error":"#REF!"},0,7868107.8,0,0,0,7868107.8,0.9855760392561533]
[null,null,"6.17.2.",null,null,"1301-0002","1301-0002",{"$nulls":7},4,null,"Подршка предшколском, школском и рекреативном",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":16},"спорту и масовној физичкој култури",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},810,null,null,null,"Услуге рекреације и спорта",1224270,1158902,1214925,1224270,410000,208861,410000,250000,0,0,250000,250000,410000,170886.06,410000,208861,201139,0,410000,410000,208860.74,0,0,208860.74,208860.74,208860.74,{"$error":"#REF!"},0,208860.74,0,0,0,208860.74]
[{"$nulls":5},"70122810481","70122810481","810481",null,"810","481",{"$nulls":4},481000,"Дотације за спортске манифестације",1224270,1158902,1214925,1224270,{"$nulls":12},0,{"$nulls":11},0]
[{"$nulls":16},"Општинско такмич.основ.и средње школе у стоном тенису",{"$nulls":4},45000,0,45000,0,0,0,0,0,45000,0,45000,0,45000,0,45000,45000,0,0,0,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"70122810422","70122810422","810422",null,"810","422",{"$nulls":4},422000,"Трошкови путовања",{"$nulls":4},5000,0,5000,null,null,null,0,0,5000,0,5000,0,5000,null,5000,5000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"70122810423","70122810423","810423",null,"810","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},25000,0,40000,null,null,null,0,0,25000,0,25000,0,25000,null,40000,40000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"70122810426","70122810426","810426",null,"810","426",{"$nulls":4},426000,"Материјал",{"$nulls":4},15000,0,0,0,null,null,0,0,15000,0,15000,0,15000,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16},"Такмич.у полигону спретности основних школа Општ.Крупањ",{"$nulls":4},45000,0,45000,0,0,0,0,0,45000,0,45000,0,45000,0,45000,45000,0,0,0,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"70122810422","70122810422","810422",null,"810","422",{"$nulls":4},422000,"Трошкови путовања",{"$nulls":4},5000,0,5000,null,null,null,0,0,5000,0,5000,0,5000,null,5000,5000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"70122810423","70122810423","810423",null,"810","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},30000,0,40000,null,null,null,0,0,30000,0,30000,0,30000,null,40000,40000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"70122810426","70122810426","810426",null,"810","426",{"$nulls":4},426000,"Материјал",{"$nulls":4},10000,0,0,0,null,null,0,0,10000,0,10000,0,10000,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16},"Универзална школа спорта за основ.и предшк.Општ.Крупањ",{"$nulls":4},320000,208861,320000,250000,0,0,250000,250000,320000,170886.06,320000,208861,111139,0,320000,320000,208860.74,0,0,208860.74,208860.74,208860.74,{"$error":"#REF!"},null,208860.74,null,null,null,208860.74,0.83544296]
[{"$nulls":5},"70122810423","70122810423","810423",null,"810","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},315000,208861,315000,250000,null,null,250000,250000,315000,170886.06,315000,208861,106139,null,315000,315000,208860.74,null,null,208860.74,208860.74,208860.74,{"$error":"#REF!"},null,208860.74,null,null,null,208860.74,0.83544296]
[{"$nulls":5},"70122810426","70122810426","810426",null,"810","426",{"$nulls":4},426000,"Материјал",{"$nulls":4},5000,0,5000,null,null,null,0,0,5000,0,5000,0,5000,null,5000,5000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":16},"Извори финансирања за актиност 1301-0002:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",1224270,1158902,1214925,1224270,410000,208861,410000,250000,0,0,250000,250000,410000,170886.06,410000,208861,201139,0,410000,410000,208860.74,0,0,208860.74,208860.74,208860.74,{"$error":"#REF!"},0,208860.74,0,0,0,208860.74,0.83544296,{"$nulls":4},"01"]
[{"$nulls":6},"1301-0002",{"$nulls":9},"Активност 1301-0002:",1224270,1158902,1214925,1224270,410000,208861,410000,250000,0,0,250000,250000,410000,170886.06,410000,208861,201139,0,410000,410000,208860.74,0,0,208860.74,208860.74,208860.74,{"$error":"#REF!"},0,208860.74,0,0,0,208860.74,0.83544296]
[null,null,"6.17.3.",null,null,"1301-0003","1301-0003",{"$nulls":7},5,null,"Одржавање спортске инфраструктуре",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},810,null,null,null,"Услуге рекреације и спорта",779000,756138,237630,279000,721660,721660,370000,804058.63,0,0,804058.63,804058.63,721660,673660.2,721660,721660,0,0,370000,370000,804058.63,0,0,804058.63,804058.63,804058.63,{"$error":"#REF!"},0,804058.63,0,0,0,804058.63]
[{"$nulls":5},"70122810421","70122810421","810421",null,"810","421",{"$nulls":4},421000,"Стални трошкови",{"$nulls":7},182801.29,null,null,182801.29,182801.29,{"$nulls":8},182801.29,null,null,182801.29,182801.29,182801.29,null,null,182801.29,null,null,null,182801.29,1]
[{"$nulls":5},"70122810422","70122810422","810422",null,"810","422",{"$nulls":4},422000,"Трошкови путовања",{"$nulls":4},90000,90000,0,0,null,null,0,0,90000,90000,90000,90000,0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":5},"70122810423","70122810423","810423",null,"810","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":7},220684.34,null,null,220684.34,220684.34,{"$nulls":8},220684.34,null,null,220684.34,220684.34,220684.34,null,null,220684.34,null,null,null,220684.34,1]
[{"$nulls":5},"70122810425","70122810425","810425",null,"810","425",{"$nulls":4},425000,"Текуће инвестиционо одржавање спортске хале",279000,279000,237630,279000,531660,531660,270000,296383,null,null,296383,296383,531660,483660.2,531660,531660,0,null,270000,270000,296383,null,null,296383,296383,296383,{"$error":"#REF!"},null,296383,null,null,null,296383,1,{"$nulls":4},425000]
[{"$nulls":5},"70122810426","70122810426","810426",null,"810","426",{"$nulls":4},426000,"Материјал",{"$nulls":7},4190,null,null,4190,4190,{"$nulls":8},4190,null,null,4190,4190,4190,null,null,4190,null,null,null,4190,1]
[{"$nulls":5},"70122810511","70122810511","810500",null,"810","511",{"$nulls":4},511300,"Капитал.одрж.отвор.спорт. и рекреат.објеката",500000,477138,null,null,100000,100000,100000,100000,null,null,100000,100000,100000,100000,100000,100000,0,null,100000,100000,100000,null,null,100000,100000,100000,{"$error":"#REF!"},null,100000,null,null,0,100000,1,{"$nulls":4},511300]
[{"$nulls":16},"Извори финансирања за актиност 1301-0003:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",779000,756138,237630,279000,721660,721660,370000,804058.63,0,0,804058.63,804058.63,721660,673660.2,721660,721660,0,0,370000,370000,804058.63,0,0,804058.63,804058.63,804058.63,{"$error":"#REF!"},0,804058.63,0,0,0,804058.63,1,{"$nulls":4},"01"]
[{"$nulls":6},"1301-0003",{"$nulls":9},"Активност 1301-0003:",779000,756138,237630,279000,721660,721660,370000,804058.63,0,0,804058.63,804058.63,721660,673660.2,721660,721660,0,0,370000,370000,804058.63,0,0,804058.63,804058.63,804058.63,{"$error":"#REF!"},0,804058.63,0,0,0,804058.63,1]
[{"$nulls":5},"1301-П4","1301-П4",{"$nulls":7},6,null,"Карате турнир \"Трофеј Крупња\"",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},810,null,null,null,"Услуге рекреације и спорта",0,0,0,0,52500,52500,52500,52500,0,0,52500,52500,52500,52500,52500,52500,0,0,52500,52500,52500,0,0,52500,52500,52500,{"$error":"#REF!"},0,52500,0,0,0,52500]
[{"$nulls":5},"70122810422","70122810422","810422",null,"810","422",{"$nulls":4},422000,"Трошкови путовања",{"$nulls":4},18750,18750,18750,18750,null,null,18750,18750,18750,18750,18750,18750,0,null,18750,18750,18750,null,null,18750,18750,18750,{"$error":"#REF!"},null,18750,null,null,null,18750,1,{"$nulls":4},423000]
[{"$nulls":5},"70122810423","70122810423","810423",null,"810","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},11250,11250,33750,33750,null,null,33750,33750,11250,11250,11250,11250,0,null,33750,33750,33750,null,null,33750,33750,33750,{"$error":"#REF!"},null,33750,null,null,null,33750,1,{"$nulls":4},426000]
[{"$nulls":5},"70122810426","70122810426","810426",null,"810","426",{"$nulls":4},426000,"Материјал",{"$nulls":4},22500,22500,0,0,null,null,0,0,22500,22500,22500,22500,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},481000]
[{"$nulls":16},"Извори финансирања за 1301-П4:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,52500,52500,52500,52500,0,0,52500,52500,52500,52500,52500,52500,0,0,52500,52500,52500,0,0,52500,52500,52500,{"$error":"#REF!"},0,52500,null,null,null,52500,1,{"$nulls":4},"01"]
[{"$nulls":6},"1301-4",{"$nulls":9},"Пројекат 1301-П4:",0,0,0,0,52500,52500,52500,52500,0,0,52500,52500,52500,52500,52500,52500,0,0,52500,52500,52500,0,0,52500,52500,52500,{"$error":"#REF!"},0,52500,0,0,0,52500,1]
[{"$nulls":5},"1301-П5","1301-П5",{"$nulls":7},7,null,"Улична трка поводом Дана Општине",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},810,null,null,null,"Услуге рекреације и спорта",0,0,0,0,102250,102250,102250,102250,0,0,102250,102250,102250,102250,102250,102250,0,0,102250,102250,102250,0,0,102250,102250,102250,{"$error":"#REF!"},0,102250,0,0,0,102250]
[{"$nulls":5},"70122810422","70122810422","810422",null,"810","422",{"$nulls":4},422000,"Трошкови путовања",{"$nulls":4},32250,32250,32250,32250,null,null,32250,32250,32250,32250,32250,32250,0,null,32250,32250,32250,null,null,32250,32250,32250,{"$error":"#REF!"},null,32250,null,null,null,32250,1,{"$nulls":4},423000]
[{"$nulls":5},"70122810423","70122810423","810423",null,"810","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},7875,7875,66000,66000,null,null,66000,66000,7875,7875,7875,7875,0,null,66000,66000,66000,null,null,66000,66000,66000,{"$error":"#REF!"},null,66000,null,null,null,66000,1]
[{"$nulls":5},"70122810426","70122810426","810426",null,"810","426",{"$nulls":4},426000,"Материјал",{"$nulls":4},58125,58125,0,0,null,null,0,0,58125,58125,58125,58125,0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,null,0]
[{"$nulls":5},"70122810482","70122810482","810480",null,"810","482",{"$nulls":4},482000,"Порези, обавезне таксе",{"$nulls":4},4000,4000,4000,4000,null,null,4000,4000,4000,4000,4000,4000,0,null,4000,4000,4000,null,null,4000,4000,4000,{"$error":"#REF!"},null,4000,null,null,null,4000,1,{"$nulls":4},426000]
[{"$nulls":16},"Извори финансирања за 1301-П5:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,null,null,null,102250,102250,102250,102250,0,0,102250,102250,102250,102250,102250,102250,0,0,102250,102250,102250,0,0,102250,102250,102250,{"$error":"#REF!"},0,102250,0,0,0,102250,1,{"$nulls":4},"01"]
[{"$nulls":6},"1301-5",{"$nulls":9},"Пројекат 1301-П5:",0,null,null,null,102250,102250,102250,102250,0,0,102250,102250,102250,102250,102250,102250,0,0,102250,102250,102250,0,0,102250,102250,102250,{"$error":"#REF!"},0,102250,0,0,0,102250,1]
[{"$nulls":5},"1301-П6","1301-П6",{"$nulls":7},8,null,"Општински фудбалски куп",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},810,null,null,null,"Услуге рекреације и спорта",0,0,0,0,37500,36607.979999999996,37500,37500,0,0,37500,37500,37500,36607.979999999996,37500,36607.979999999996,892.0200000000041,0,37500,37500,37500,0,0,37500,37500,37500,{"$error":"#REF!"},0,37500,0,0,0,37500]
[{"$nulls":5},"70122810423","70122810423","810423",null,"810","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},12000,12000,37500,37500,null,null,37500,37500,12000,12000,12000,12000,0,null,37500,37500,37500,null,null,37500,37500,37500,{"$error":"#REF!"},null,37500,null,null,null,37500,1,{"$nulls":4},426000]
[{"$nulls":5},"70122810426","70122810426","810426",null,"810","426",{"$nulls":4},426000,"Материјал",{"$nulls":4},25500,24607.98,0,0,null,null,0,0,25500,24607.98,25500,24607.98,892.0200000000004,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},481000]
[{"$nulls":16},"Извори финансирања за 1301-П6:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,37500,36607.979999999996,37500,37500,0,0,37500,37500,37500,36607.979999999996,37500,36607.979999999996,892.0200000000041,0,37500,37500,37500,0,0,37500,37500,37500,{"$error":"#REF!"},0,37500,null,null,null,37500,1,{"$nulls":4},"01"]
[{"$nulls":6},"1301-6",{"$nulls":9},"Пројекат 1301-П6:",0,0,0,0,37500,36607.979999999996,37500,37500,0,0,37500,37500,37500,36607.979999999996,37500,36607.979999999996,892.0200000000041,0,37500,37500,37500,0,0,37500,37500,37500,{"$error":"#REF!"},0,37500,0,0,0,37500,1]
[{"$nulls":5},"1301-П7","1301-П7",{"$nulls":7},9,null,"Меморијални турнир Живановић Драган-Жиле",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},810,null,null,null,"Услуге рекреације и спорта",0,0,0,0,37500,37500,37500,37500,0,0,37500,37500,37500,37500,37500,37500,0,0,37500,37500,37500,0,0,37500,37500,37500,{"$error":"#REF!"},0,37500,0,0,0,37500]
[{"$nulls":5},"70122810423","70122810423","810423",null,"810","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":4},22500,22500,22500,22500,null,null,22500,22500,22500,22500,22500,22500,0,null,22500,22500,22500,null,null,22500,22500,22500,{"$error":"#REF!"},null,22500,null,null,null,22500,1,{"$nulls":4},426000]
[{"$nulls":5},"70122810422","70122810422","810422",null,"810","422",{"$nulls":4},422000,"Трошкови путовања",{"$nulls":6},15000,15000,null,null,15000,15000,{"$nulls":4},0,null,15000,15000,15000,null,null,15000,15000,15000,null,null,15000,null,null,null,15000,1]
[{"$nulls":5},"70122810426","70122810426","810426",null,"810","426",{"$nulls":4},426000,"Материјал",{"$nulls":4},15000,15000,0,0,null,null,0,0,15000,15000,15000,15000,0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},481000]
[{"$nulls":16},"Извори финансирања за 1301-П7:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,37500,37500,37500,37500,0,0,37500,37500,37500,37500,37500,37500,0,0,37500,37500,37500,0,0,37500,37500,37500,{"$error":"#REF!"},0,37500,null,null,null,37500,1,{"$nulls":4},"01"]
[{"$nulls":6},"1301-7",{"$nulls":9},"Пројекат 1301-П7:",0,0,0,0,37500,37500,37500,37500,0,0,37500,37500,37500,37500,37500,37500,0,0,37500,37500,37500,0,0,37500,37500,37500,{"$error":"#REF!"},0,37500,0,0,0,37500,1]
[{"$nulls":5},"1301-П8","1301-П8",{"$nulls":7},10,null,"Божићни турнир у малом фудбалу",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},810,null,null,null,"Услуге рекреације и спорта",0,0,0,0,null,null,70000,70000,0,0,70000,70000,null,0,null,null,0,0,70000,70000,70000,0,0,70000,70000,70000,{"$error":"#REF!"},0,70000,0,0,0,70000]
[{"$nulls":5},"70122810423","70122810423","810423",null,"810","423",{"$nulls":4},423000,"Услуге по уговору",{"$nulls":6},70000,70000,null,null,70000,70000,{"$nulls":4},0,null,70000,70000,70000,null,null,70000,70000,70000,{"$error":"#REF!"},null,70000,null,null,null,70000,1,{"$nulls":4},426000]
[{"$nulls":5},"70122810422","70122810422","810422",null,"810","422",{"$nulls":4},422000,"Трошкови путовања",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0]
[{"$nulls":5},"70122810426","70122810426","810426",null,"810","426",{"$nulls":4},426000,"Материјал",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},481000]
[{"$nulls":16},"Извори финансирања за 1301-П8:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,null,null,70000,70000,0,0,70000,70000,null,0,null,null,0,0,70000,70000,70000,0,0,70000,70000,70000,{"$error":"#REF!"},0,70000,null,null,null,70000,1,{"$nulls":4},"01"]
[{"$nulls":6},"1301-8",{"$nulls":9},"Пројекат 1301-П8:",0,0,0,0,null,null,70000,70000,0,0,70000,70000,null,0,null,null,0,0,70000,70000,70000,0,0,70000,70000,70000,{"$error":"#REF!"},0,70000,0,0,0,70000,1]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 14:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",6970270,6852848,6459055,6530270,9578410,9266982.75,8996750,9337066.629999999,0,0,9337066.629999999,9337066.629999999,9578410,8238788.16,9578410,9266982.75,311427.25,0,8996750,8996750,9180777.17,0,0,9180777.17,9180777.17,9180777.17,{"$error":"#REF!"},0,9180777.17,0,0,0,9180777.17,0.983261396090091]
[{"$nulls":16},"ПРОГРАМ 14:",6970270,6852848,6459055,6530270,9578410,9266982.75,8996750,9337066.629999999,0,0,9337066.629999999,9337066.629999999,9578410,8238788.16,9578410,9266982.75,311427.25,0,8996750,8996750,9180777.17,0,0,9180777.17,9180777.17,9180777.17,{"$error":"#REF!"},0,9180777.17,0,0,0,9180777.17,0.983261396090091,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за подраздео 6.17.:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",6970270,6852848,6459055,6530270,9578410,9266982.75,8996750,9337066.629999999,0,0,9337066.629999999,9337066.629999999,9578410,8238788.16,9578410,9266982.75,311427.25,0,8996750,8996750,9180777.17,0,0,9180777.17,9180777.17,9180777.17,{"$error":"#REF!"},0,9180777.17,0,0,0,9180777.17,0.983261396090091]
[{"$nulls":16},"Свега за подраздео 6.17.:",6970270,6852848,6459055,6530270,9578410,9266982.75,8996750,9337066.629999999,0,0,9337066.629999999,9337066.629999999,9578410,8238788.16,9578410,9266982.75,311427.25,0,8996750,8996750,9180777.17,0,0,9180777.17,9180777.17,9180777.17,{"$error":"#REF!"},0,9180777.17,0,0,0,9180777.17,0.983261396090091,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за главу 70122:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",6970270,6852848,6459055,6530270,9578410,9266982.75,8996750,9337066.629999999,0,0,9337066.629999999,9337066.629999999,9578410,8238788.16,9578410,9266982.75,311427.25,0,8996750,8996750,9180777.17,0,0,9180777.17,9180777.17,9180777.17,{"$error":"#REF!"},0,9180777.17,0,0,0,9180777.17,0.983261396090091]
[{"$nulls":16},"ГЛАВА 70122:",6970270,6852848,6459055,6530270,9578410,9266982.75,8996750,9337066.629999999,0,0,9337066.629999999,9337066.629999999,9578410,8238788.16,9578410,9266982.75,311427.25,0,8996750,8996750,9180777.17,0,0,9180777.17,9180777.17,9180777.17,{"$error":"#REF!"},0,9180777.17,0,0,0,9180777.17,0.983261396090091]
[{"$nulls":16},"ЗДРАВСТВО",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.18.",70935,{"$nulls":12},"Дом здравља Крупањ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"1801","1801",{"$nulls":9},"ПРОГРАМ 12 - ПРИМАРНА ЗДРАВСТВЕНА ЗАШТИТА",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.18.1.",null,"12","1801-0001","1801-0001",{"$nulls":6},40,1,null,"Функционисање установа примарне здравствене заштите",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":4},"12a",{"$nulls":6},720,720,null,null,null,"Ванболничке услуге (ИУ)",1752957,1712431,2083197,2156856,3189556,2988968.62,2286908,3414510.7800000003,0,0,3414510.7800000003,3414510.7800000003,3189556,2172432.75,3189556,2988968.62,200587.3799999999,0,2286908,2286908,3006885.15,0,0,3006885.15,3006885.15,3006885.15,{"$error":"#REF!"},0,3006885.15,0,0,0,3006885.15]
[{"$nulls":5},"70935720463","70935720463","7004631",null,"720","463",{"$nulls":4},463000,"Донације и трансфери осталим нивоима ",1752957,1712431,2083197,2156856,3189556,2988968.62,2286908,3414510.7800000003,0,0,3414510.7800000003,3414510.7800000003,3189556,2172432.75,3189556,2988968.62,200587.3799999999,0,2286908,2286908,3006885.15,0,0,3006885.15,3006885.15,3006885.15,{"$error":"#REF!"},0,3006885.15,0,0,0,3006885.15,0.8806196095828404,{"$nulls":4},463000]
[{"$nulls":16},"власти",{"$nulls":16},0,{"$nulls":9},{"$error":"#REF!"}]
[{"$nulls":8},"411",{"$nulls":7},"Плате и додаци ",null,null,1223209,1233082,1573082,1395851.9,1233082,1533082,null,null,1533082,1533082,1573082,1177548.14,1573082,1395851.9,177230.1000000001,null,1233082,1233082,1509375.35,null,null,1509375.35,1509375.35,1509375.35,{"$error":"#REF!"},null,1509375.35,null,null,0,1509375.35,0.9845366066524818,{"$nulls":4},"411000."]
[{"$nulls":8},"412",{"$nulls":7},"Социјални доприноси на терет послодавца",null,null,212982,212982,272982,249857.48,212982,272982,null,null,272982,272982,272982,210781.1,272982,249857.48,23124.51999999999,null,212982,212982,270178.16,null,null,270178.16,270178.16,270178.16,{"$error":"#REF!"},null,270178.16,null,null,0,270178.16,0.9897288465906176,{"$nulls":4},"412000."]
[{"$nulls":8},"414",{"$nulls":7},"Социјална давања запосленима",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,0,0]
[{"$nulls":8},"414",{"$nulls":7},"Накнада за запослене",null,null,221368,231000,231000,230767.24,231000,321818.78,null,null,321818.78,321818.78,231000,214209.73,231000,230767.24,232.7600000000093,null,231000,231000,282806.53,null,null,282806.53,282806.53,282806.53,{"$error":"#REF!"},null,282806.53,null,null,0,282806.53,0.8787757196767696,{"$nulls":4},"415000."]
[{"$nulls":8},"414",{"$nulls":7},"Наград.запосл.и остал.посебн.расходи",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,0,0]
[{"$nulls":8},"421",{"$nulls":7},"Стални трошкови",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,0,0]
[{"$nulls":8},"422",{"$nulls":7},"Трошкови путовања",{"$nulls":6},0,18000,null,null,18000,18000,{"$nulls":4},0,null,null,0,18000,null,null,18000,18000,18000,{"$error":"#REF!"},null,18000,null,null,0,18000,1]
[{"$nulls":8},"423",{"$nulls":7},"Услуге по уговору",700000,700000,{"$nulls":4},0,648000,null,null,648000,648000,{"$nulls":4},0,null,null,0,520203.13,null,null,520203.13,520203.13,520203.13,{"$error":"#REF!"},null,520203.13,null,null,0,520203.13,0.8027826080246914,{"$nulls":4},"423000."]
[{"$nulls":8},"424",{"$nulls":7},"Остале медицинске услуге",1052957,1012431,425638,479792,359844,359844,359844,359844,null,null,359844,359844,359844,338593.78,359844,359844,0,null,359844,359844,193037.98,null,null,193037.98,193037.98,193037.98,{"$error":"#REF!"},null,193037.98,null,null,0,193037.98,0.5364490723758073,{"$nulls":4},"424000."]
[{"$nulls":8},"424",{"$nulls":7},"Специјализоване услуге - преглед спортиста",{"$nulls":4},270300,270300,250000,150000,null,null,150000,150000,270300,231300,270300,270300,0,null,250000,250000,102500,null,null,102500,102500,102500,null,null,102500,null,null,null,102500,0.6833333333333333]
[{"$nulls":8},"425",{"$nulls":7},"Текуће поравке и одржавање",{"$nulls":4},482348,482348,0,0,null,null,0,0,482348,null,482348,482348,0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,0,0]
[{"$nulls":8},"426",{"$nulls":7},"Материјал",{"$nulls":6},0,110784,null,null,110784,110784,{"$nulls":4},0,null,null,0,110784,null,null,110784,110784,110784,{"$error":"#REF!"},null,110784,null,null,0,110784,1]
[{"$nulls":8},"482",{"$nulls":7},"Порези, обавезне таксе",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,0,0]
[{"$nulls":8},"483",{"$nulls":7},"Новчане казне и пенали по решењу судова",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0]
[{"$nulls":16},"Извори финансирања за актиност 1801-0001:",{"$nulls":16},0,{"$nulls":14},0]
[{"$nulls":15},"01","Приходи из буџета",1752957,1712431,2083197,2156856,3189556,2988968.62,2286908,3414510.7800000003,0,0,3414510.7800000003,3414510.7800000003,3189556,2172432.75,3189556,2988968.62,200587.3799999999,0,2286908,2286908,3006885.15,0,0,3006885.15,3006885.15,3006885.15,{"$error":"#REF!"},0,3006885.15,0,null,0,3006885.15,0.8806196095828404,{"$nulls":4},"01"]
[{"$nulls":15},"08","Донације",{"$nulls":16},0,{"$nulls":14},0,0,{"$nulls":5},"08"]
[{"$nulls":15},"07","Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0,{"$nulls":5},"07"]
[{"$nulls":6},"1801-0001",{"$nulls":9},"Активност 1801-0001:",1752957,1712431,2083197,2156856,3189556,2988968.62,2286908,3414510.7800000003,0,0,3414510.7800000003,3414510.7800000003,3189556,2172432.75,3189556,2988968.62,200587.3799999999,0,2286908,2286908,3006885.15,0,0,3006885.15,3006885.15,3006885.15,{"$error":"#REF!"},0,3006885.15,0,0,0,3006885.15,0.8806196095828404]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 12:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",1752957,1712431,2083197,2156856,3189556,2988968.62,2286908,3414510.7800000003,0,0,3414510.7800000003,3414510.7800000003,3189556,2172432.75,3189556,2988968.62,200587.3799999999,0,2286908,2286908,3006885.15,0,0,3006885.15,3006885.15,3006885.15,{"$error":"#REF!"},0,3006885.15,0,null,null,3006885.15,0.8806196095828404]
[{"$nulls":16},"Донације",{"$nulls":16},0,{"$nulls":12},0,null,0,0,{"$nulls":5},"08"]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0,{"$nulls":5},"07"]
[{"$nulls":16},"ПРОГРАМ 12:",1752957,1712431,2083197,2156856,3189556,2988968.62,2286908,3414510.7800000003,0,0,3414510.7800000003,3414510.7800000003,3189556,2172432.75,3189556,2988968.62,200587.3799999999,0,2286908,2286908,3006885.15,0,0,3006885.15,3006885.15,3006885.15,{"$error":"#REF!"},0,3006885.15,0,0,0,3006885.15,0.8806196095828404,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за подраздео 6.18.:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",1752957,1712431,2083197,2156856,3189556,2988968.62,2286908,3414510.7800000003,0,0,3414510.7800000003,3414510.7800000003,3189556,2172432.75,3189556,2988968.62,200587.3799999999,0,2286908,2286908,3006885.15,0,0,3006885.15,3006885.15,3006885.15,{"$error":"#REF!"},0,3006885.15,null,null,null,3006885.15,0.8806196095828404]
[{"$nulls":16},"Донације",{"$nulls":16},0,{"$nulls":12},0,null,0,0,{"$nulls":5},"08"]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0,{"$nulls":5},"07"]
[{"$nulls":16},"Свега за подраздео 6.18.:",1752957,1712431,2083197,2156856,3189556,2988968.62,2286908,3414510.7800000003,0,0,3414510.7800000003,3414510.7800000003,3189556,2172432.75,3189556,2988968.62,200587.3799999999,0,2286908,2286908,3006885.15,0,0,3006885.15,3006885.15,3006885.15,{"$error":"#REF!"},0,3006885.15,0,0,0,3006885.15,0.8806196095828404,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за главу 70935:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",1752957,1712431,2083197,2156856,3189556,2988968.62,2286908,3414510.7800000003,0,0,3414510.7800000003,3414510.7800000003,3189556,2172432.75,3189556,2988968.62,200587.3799999999,0,2286908,2286908,3006885.15,0,0,3006885.15,3006885.15,3006885.15,{"$error":"#REF!"},0,3006885.15,null,null,null,3006885.15,0.8806196095828404]
[{"$nulls":16},"Донације",{"$nulls":16},0,{"$nulls":12},0,null,0,0,{"$nulls":5},"08"]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0,{"$nulls":5},"07"]
[{"$nulls":16},"ГЛАВА 70935:",1752957,1712431,2083197,2156856,3189556,2988968.62,2286908,3414510.7800000003,0,0,3414510.7800000003,3414510.7800000003,3189556,2172432.75,3189556,2988968.62,200587.3799999999,0,2286908,2286908,3006885.15,0,0,3006885.15,3006885.15,3006885.15,{"$error":"#REF!"},0,3006885.15,0,0,0,3006885.15,0.8806196095828404]
[{"$nulls":16},"СОЦИЈАЛНА ЗАШТИТА",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.19.",70121,{"$nulls":12},"Центар за социјални рад   \" 21. Септембар \" Крупањ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"0901","0901",{"$nulls":9},"ПРОГРАМ 11 - СОЦИЈАЛНА И ДЕЧИЈА ЗАШТИТА",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.19.1.",null,"13","0901-0001","0901-0001",{"$nulls":9},"Социјалне помоћи",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},"010",41,1,null,"Болест и инвалидност",1900000,1900000,1900000,1900000,1900000,1900000,1900000,1900000,0,0,1900000,1900000,1900000,1583330,1900000,1900000,0,0,1900000,1900000,1900000,0,0,1900000,1900000,1900000,{"$error":"#REF!"},0,1900000,0,0,0,1900000]
[{"$nulls":5},"70121010463","70121010463","104631",null,"10","463",{"$nulls":4},463000,"Донације и трансфери осталим нивоима ",1900000,1900000,1900000,1900000,1900000,1900000,1900000,1900000,0,0,1900000,1900000,1900000,1583330,1900000,1900000,0,0,1900000,1900000,1900000,0,0,1900000,1900000,1900000,{"$error":"#REF!"},0,1900000,0,0,0,1900000,1,{"$nulls":4},463000]
[{"$nulls":16},"власти",{"$nulls":16},0]
[{"$nulls":16},"Накнаде за социјалну заштиту из буџета",1900000,1900000,1900000,1900000,1900000,1900000,1900000,1900000,0,0,1900000,1900000,1900000,1583330,1900000,1900000,0,0,1900000,1900000,1900000,0,0,1900000,1900000,1900000,{"$error":"#REF!"},0,1900000,0,0,0,1900000,1,{"$nulls":4},"472000."]
[{"$nulls":8},"472",{"$nulls":7},"  - Давања из буџета болесним и ",1900000,1900000,1900000,1900000,1900000,1900000,1900000,1900000,null,null,1900000,1900000,1900000,1583330,1900000,1900000,0,null,1900000,1900000,1900000,null,null,1900000,1900000,1900000,{"$error":"#REF!"},null,1900000,null,null,null,1900000,1]
[{"$nulls":16},"    инвалидним лицима",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":16},"Извори финансирања за функцију 010:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",1900000,1900000,1900000,1900000,1900000,1900000,1900000,1900000,0,0,1900000,1900000,1900000,1583330,1900000,1900000,0,0,1900000,1900000,1900000,0,0,1900000,1900000,1900000,{"$error":"#REF!"},0,1900000,0,0,0,1900000,1]
[{"$nulls":16},"Функција 010:",1900000,1900000,1900000,1900000,1900000,1900000,1900000,1900000,0,0,1900000,1900000,1900000,1583330,1900000,1900000,0,0,1900000,1900000,1900000,0,0,1900000,1900000,1900000,{"$error":"#REF!"},0,1900000,0,0,0,1900000,1]
[{"$nulls":4},"13a","0901-0001",{"$nulls":5},"070","070",41,2,null,"Социјална помоћ угроженом ",7234671,7234000,6173871,6173871,6085986,6085986,6085986,7085986,0,0,7085986,7085986,6085986,4987016.7,6085986,6085986,0,0,6085986,6085986,7010326.640000001,0,0,7010326.640000001,7010326.640000001,7010326.640000001,{"$error":"#REF!"},0,7010326.640000001,0,0,0,7010326.640000001]
[{"$nulls":16},"становништву некласификована на",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":16},"другом месту",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"70121070463","70121070463","104631",null,"70","463",{"$nulls":4},463000,"Донације и трансфери осталим нивоима ",7234671,7234000,6173871,6173871,6085986,6085986,6085986,7085986,0,0,7085986,7085986,6085986,4987016.7,6085986,6085986,0,0,6085986,6085986,7010326.640000001,0,0,7010326.640000001,7010326.640000001,7010326.640000001,{"$error":"#REF!"},0,7010326.640000001,0,0,0,7010326.640000001,0.9893226771828226,{"$nulls":4},463000]
[{"$nulls":16},"власти",{"$nulls":16},0]
[{"$nulls":8},"411",{"$nulls":7},"Плате и додаци ",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},"411000."]
[{"$nulls":8},"412",{"$nulls":7},"Социјални доприноси на терет послодавца",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},"412000."]
[{"$nulls":8},"421",{"$nulls":7},"Стални трошкови",1127431,1127431,66631,66631,66631,66631,66631,66631,null,null,66631,66631,66631,49968,66631,66631,0,null,66631,66631,66631,null,null,66631,66631,66631,{"$error":"#REF!"},null,66631,null,null,0,66631,1,{"$nulls":4},"421000."]
[{"$nulls":8},"422",{"$nulls":7},"Трошкови путовања",44640,44640,44640,44640,33480,33480,33480,33480,null,null,33480,33480,33480,25110,33480,33480,0,null,33480,33480,33480,null,null,33480,33480,33480,{"$error":"#REF!"},null,33480,null,null,0,33480,1,{"$nulls":4},"422000."]
[{"$nulls":8},"423",{"$nulls":7},"Услуге по уговору",186000,186000,186000,186000,139500,139500,139500,139500,null,null,139500,139500,139500,104625,139500,139500,0,null,139500,139500,139500,null,null,139500,139500,139500,{"$error":"#REF!"},null,139500,null,null,0,139500,1,{"$nulls":4},"423000."]
[{"$nulls":8},"424",{"$nulls":7},"Специјализоване услуге",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},"424000."]
[{"$nulls":8},"425",{"$nulls":7},"Текуће поравке и одржавање",{"$nulls":6},0,0,null,null,0,0,{"$nulls":4},0,null,null,0,null,null,null,0,null,null,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},"425000."]
[{"$nulls":8},"426",{"$nulls":7},"Материјал",120900,120900,120900,120900,90675,90675,90675,90675,null,null,90675,90675,90675,68004,90675,90675,0,null,90675,90675,90675,null,null,90675,90675,90675,{"$error":"#REF!"},null,90675,null,null,0,90675,1,{"$nulls":4},"426000."]
[{"$nulls":8},"472",{"$nulls":7},"Накнаде за социјалну заштиту из буџета",null,null,5755700,5755700,5755700,5755700,5755700,6755700,0,0,6755700,6755700,5755700,4739309.7,5755700,5755700,0,null,5755700,5755700,6680040.640000001,0,0,6680040.640000001,6680040.640000001,6680040.640000001,{"$error":"#REF!"},null,6680040.640000001,0,0,0,6680040.640000001,0.9888006631437157]
[{"$nulls":16},"  - Накнаде за социјалну заштиту",455700,455700,455700,455700,455700,455700,455700,455700,null,null,455700,455700,455700,335825,455700,455700,0,null,455700,455700,455700,null,null,455700,455700,455700,{"$error":"#REF!"},null,455700,null,null,0,455700,1,{"$nulls":4},"472000."]
[{"$nulls":16},"  - Давања из буџ. соц. угр.-једнократна помоћ",5300000,5299329,5300000,5300000,5300000,5300000,5300000,5300000,null,null,5300000,5300000,5300000,4403484.7,5300000,5300000,0,null,5300000,5300000,5293641.32,null,null,5293641.32,5293641.32,5293641.32,{"$error":"#REF!"},null,5293641.32,null,null,null,5293641.32,0.9988002490566038,{"$nulls":4},"472000."]
[{"$nulls":16},"  - Давања из буџета -натурална помоћ",{"$nulls":6},0,1000000,null,null,1000000,1000000,{"$nulls":4},0,null,null,0,930699.32,null,null,930699.32,930699.32,930699.32,{"$error":"#REF!"},null,930699.32,null,null,0,930699.32,0.93069932,{"$nulls":4},"482000."]
[{"$nulls":16},"Извори финансирања за функцију 070:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",7234671,7234000,6173871,6173871,6085986,6085986,6085986,7085986,0,0,7085986,7085986,6085986,4987016.7,6085986,6085986,0,0,6085986,6085986,7010326.640000001,0,0,7010326.640000001,7010326.640000001,7010326.640000001,{"$error":"#REF!"},0,7010326.640000001,null,null,null,7010326.640000001,0.9893226771828226]
[{"$nulls":16},"Донације",{"$nulls":16},0,{"$nulls":12},0,null,0,0,{"$nulls":5},"08"]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0,{"$nulls":5},"07"]
[{"$nulls":16},"Функција 070:",7234671,7234000,6173871,6173871,6085986,6085986,6085986,7085986,0,0,7085986,7085986,6085986,4987016.7,6085986,6085986,0,0,6085986,6085986,7010326.640000001,0,0,7010326.640000001,7010326.640000001,7010326.640000001,{"$error":"#REF!"},0,7010326.640000001,0,0,0,7010326.640000001,0.9893226771828226]
[{"$nulls":16},"Извори финансирања за актиност 0901-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",9134671,9134000,8073871,8073871,7985986,7985986,7985986,8985986,0,0,8985986,8985986,7985986,6570346.7,7985986,7985986,0,0,7985986,7985986,8910326.64,0,0,8910326.64,8910326.64,8910326.64,{"$error":"#REF!"},0,8910326.64,null,null,null,8910326.64,0.9915802940267212,{"$nulls":4},"01"]
[{"$nulls":15},"08","Донације",{"$nulls":16},0,{"$nulls":14},0,0,{"$nulls":5},"08"]
[{"$nulls":15},"07","Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0,{"$nulls":5},"07"]
[{"$nulls":6},"0901-0001",{"$nulls":9},"Активност 0901-0001:",9134671,9134000,8073871,8073871,7985986,7985986,7985986,8985986,0,0,8985986,8985986,7985986,6570346.7,7985986,7985986,0,0,7985986,7985986,8910326.64,0,0,8910326.64,8910326.64,8910326.64,{"$error":"#REF!"},0,8910326.64,0,0,0,8910326.64,0.9915802940267212]
[null,null,"6.19.2.",null,null,"0901-0004","0901-0004",{"$nulls":6},41,3,null,"САВЕТОДАВНО-ТЕРАПИЈСКЕ И СОЦИО-ЕДУКАТИВНЕ УСЛУГЕ",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},"090",null,null,null,"Социјална заштита некласификована",0,0,0,0,30000,0,30000,0,0,0,0,0,30000,0,30000,0,30000,30000,0,30000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":16},"на другом месту",{"$nulls":16},0]
[{"$nulls":5},"70121090463","70121090463","0104631",null,"90","463",{"$nulls":4},463000,"Донације и трансфери осталим нивоима ",null,0,0,0,30000,0,30000,0,0,0,0,0,30000,0,30000,0,30000,30000,0,30000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},463000]
[{"$nulls":16},"власти",{"$nulls":16},0]
[{"$nulls":8},"423",{"$nulls":7},"Услуге по уговору",{"$nulls":4},30000,0,30000,null,null,null,0,0,30000,0,30000,0,30000,30000,null,30000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},"472000."]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,0,0,{"$nulls":5},"481000."]
[{"$nulls":16},"Извори финансирања за актиност 0901-0004:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,30000,0,30000,0,0,0,0,0,30000,0,30000,0,30000,30000,0,30000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,null,null,null,0,{"$nulls":5},"01"]
[{"$nulls":15},"08","Донације",{"$nulls":16},0,{"$nulls":14},0,0,{"$nulls":5},"08"]
[{"$nulls":15},"07","Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0,{"$nulls":5},"07"]
[{"$nulls":6},"0901-0004",{"$nulls":9},"Активност 0901-0004:",0,0,0,0,30000,0,30000,0,0,0,0,0,30000,0,30000,0,30000,30000,0,30000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,null,0,0,0]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 11:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",9134671,9134000,8073871,8073871,8015986,7985986,8015986,8985986,0,0,8985986,8985986,8015986,6570346.7,8015986,7985986,30000,30000,7985986,8015986,8910326.64,0,0,8910326.64,8910326.64,8910326.64,{"$error":"#REF!"},0,8910326.64,0,null,null,8910326.64,0.9915802940267212]
[{"$nulls":16},"Донације",{"$nulls":16},0,{"$nulls":12},0,null,0,0,{"$nulls":5},"08"]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0,{"$nulls":5},"07"]
[{"$nulls":16},"ПРОГРАМ 11:",9134671,9134000,8073871,8073871,8015986,7985986,8015986,8985986,0,0,8985986,8985986,8015986,6570346.7,8015986,7985986,30000,30000,7985986,8015986,8910326.64,0,0,8910326.64,8910326.64,8910326.64,{"$error":"#REF!"},0,8910326.64,0,0,0,8910326.64,0.9915802940267212,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за подраздео 6.19.:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",9134671,9134000,8073871,8073871,8015986,7985986,8015986,8985986,0,0,8985986,8985986,8015986,6570346.7,8015986,7985986,30000,30000,7985986,8015986,8910326.64,0,0,8910326.64,8910326.64,8910326.64,{"$error":"#REF!"},0,8910326.64,null,null,null,8910326.64,0.9915802940267212]
[{"$nulls":16},"Донације",{"$nulls":16},0,{"$nulls":12},0,null,0,0,{"$nulls":5},"08"]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0,{"$nulls":5},"07"]
[{"$nulls":16},"Свега за подраздео 6.19.:",9134671,9134000,8073871,8073871,8015986,7985986,8015986,8985986,0,0,8985986,8985986,8015986,6570346.7,8015986,7985986,30000,30000,7985986,8015986,8910326.64,0,0,8910326.64,8910326.64,8910326.64,{"$error":"#REF!"},0,8910326.64,0,0,0,8910326.64,0.9915802940267212,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за главу 70121:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",9134671,9134000,8073871,8073871,8015986,7985986,8015986,8985986,0,0,8985986,8985986,8015986,6570346.7,8015986,7985986,30000,30000,7985986,8015986,8910326.64,0,0,8910326.64,8910326.64,8910326.64,{"$error":"#REF!"},0,8910326.64,null,null,null,8910326.64,0.9915802940267212]
[{"$nulls":16},"Донације",{"$nulls":16},0,{"$nulls":14},0,0,{"$nulls":5},"08"]
[{"$nulls":16},"Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},0,0,0,{"$nulls":5},"07"]
[{"$nulls":16},"ГЛАВА 70121:",9134671,9134000,8073871,8073871,8015986,7985986,8015986,8985986,0,0,8985986,8985986,8015986,6570346.7,8015986,7985986,30000,30000,7985986,8015986,8910326.64,0,0,8910326.64,8910326.64,8910326.64,{"$error":"#REF!"},0,8910326.64,0,0,0,8910326.64,0.9915802940267212]
[null,null,null,70127,{"$nulls":12},"КОМУНАЛНА ПОТРОШЊА",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.20.",{"$nulls":10},42,null,null,"ЈКП \" 1.МАЈ \"",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"0601","0601",{"$nulls":9},"ПРОГРАМ 2 - КОМУНАЛНА ДЕЛАТНОСТ",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.20.1.",null,null,"0601-0001","0601-0001",{"$nulls":7},1,null,"Водоснабдевање",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},630,null,null,null,"Водоснабдевање",18000000,17349205,20139032,20139032,18934664.38,18878883.1,20494902,16374729,0,0,16374729,16374729,18934664.38,17606774.77,18934664.38,18878883.1,55781.27999999747,0,20494902,20494902,13098107.03,0,0,13098107.03,13098107.03,13098107.03,{"$error":"#REF!"},0,13098107.03,0,0,0,13098107.03]
[{"$nulls":5},"70127630421","70127630421","630421",null,"630","421",{"$nulls":4},421000,{"$nulls":8},270000,null,null,270000,270000,{"$nulls":4},0,null,null,null,270000,null,null,270000,270000,270000,null,null,270000,null,null,null,270000,1,{"$nulls":4},411000]
[{"$nulls":5},"70127630424","70127630424","630424",null,"630","424",{"$nulls":4},424000,"Капит.одржав.водовода (ванбуџетски корисници)-вода                  ",18000000,17349205,20139032,20139032,18934664.38,18878883.1,20494902,16104729,null,null,16104729,16104729,18934664.38,17606774.77,18934664.38,18878883.1,55781.27999999747,null,20494902,20494902,12828107.03,null,null,12828107.03,12828107.03,12828107.03,{"$error":"#REF!"},null,12828107.03,null,null,null,12828107.03,0.7965428682469602,{"$nulls":4},424000]
[{"$nulls":33},0,{"$nulls":11},0,{"$nulls":9},482000]
[{"$nulls":16},"Извори финансирања за актиност 0601-0001:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",18000000,17349205,20139032,20139032,18934664.38,18878883.1,20494902,16374729,0,0,16374729,16374729,18934664.38,17606774.77,18934664.38,18878883.1,55781.27999999747,0,20494902,20494902,13098107.03,0,0,13098107.03,13098107.03,13098107.03,{"$error":"#REF!"},0,13098107.03,0,0,0,13098107.03,0.7998976367792102,{"$nulls":4},"01"]
[{"$nulls":6},"0601-0001",{"$nulls":9},"Активност 0601-0001:",18000000,17349205,20139032,20139032,18934664.38,18878883.1,20494902,16374729,0,0,16374729,16374729,18934664.38,17606774.77,18934664.38,18878883.1,55781.27999999747,0,20494902,20494902,13098107.03,0,0,13098107.03,13098107.03,13098107.03,{"$error":"#REF!"},0,13098107.03,0,0,0,13098107.03,0.7998976367792102]
[null,null,"6.20.2.",null,null,"0601-0002","0601-0002",{"$nulls":6},42,2,null,"Управљање отпадним водама",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},510,null,null,null,"Управљање отпадом",810000,810000,1782000,1810000,2910000,1810000,2910000,1733500,0,0,1733500,1733500,2910000,1633500,2910000,1810000,1100000,0,2910000,2910000,1633500,0,0,1633500,1633500,1633500,{"$error":"#REF!"},0,1633500,0,0,0,1633500]
[{"$nulls":33},0,{"$nulls":11},0,{"$nulls":9},411000]
[{"$nulls":5},"70127510424","70127510424","500424",null,"510","424",{"$nulls":4},424000,"Специјализоване услуге (ванбуџ.корисници)-смеће  ",{"$nulls":4},1100000,0,1100000,100000,null,null,100000,100000,1100000,0,1100000,0,1100000,null,1100000,1100000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,0,{"$nulls":4},424000]
[{"$nulls":5},"70127510424","70127510424","500424",null,"510","424",{"$nulls":4},424000,"Специјализоване услуге (изнош.смећа у Месним Зајед.)                ",810000,810000,1782000,1810000,1810000,1810000,1810000,1633500,null,null,1633500,1633500,1810000,1633500,1810000,1810000,0,null,1810000,1810000,1633500,null,null,1633500,1633500,1633500,{"$error":"#REF!"},null,1633500,null,null,null,1633500,1,{"$nulls":4},424000]
[{"$nulls":33},0,{"$nulls":11},0,{"$nulls":9},482000]
[{"$nulls":16},"Извори финансирања за актиност 0601-0002:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",810000,810000,1782000,1810000,2910000,1810000,2910000,1733500,0,0,1733500,1733500,2910000,1633500,2910000,1810000,1100000,0,2910000,2910000,1633500,0,0,1633500,1633500,1633500,{"$error":"#REF!"},0,1633500,0,0,0,1633500,0.9423132391116239,{"$nulls":4},"01"]
[{"$nulls":6},"0601-0002",{"$nulls":9},"Активност 0601-0002:",810000,810000,1782000,1810000,2910000,1810000,2910000,1733500,0,0,1733500,1733500,2910000,1633500,2910000,1810000,1100000,0,2910000,2910000,1633500,0,0,1633500,1633500,1633500,{"$error":"#REF!"},0,1633500,0,0,0,1633500,0.9423132391116239]
[null,null,"6.20.3.",null,null,"0601-0003","0601-0003",{"$nulls":6},42,3,null,"Oдржавање депонија",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},510,null,null,null,"Управљање отпадом",0,0,0,0,500000,0,500000,456860,0,0,456860,456860,500000,0,500000,0,500000,0,500000,500000,406860,0,0,406860,406860,406860,{"$error":"#REF!"},0,406860,0,0,0,406860]
[{"$nulls":33},0,{"$nulls":11},0,{"$nulls":9},411000]
[{"$nulls":5},"70127510424","70127510424","500424",null,"510","424",{"$nulls":4},424000,"Специјализоване услуге (ванбуџетски корисници) ",{"$nulls":4},500000,0,500000,50000,null,null,50000,50000,500000,0,500000,0,500000,null,500000,500000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,0]
[{"$nulls":5},"70127510424","70127510424","500424",null,"510","424",null,null,42,8,424000,"Специјализоване услуге (буџетски корисници) ",{"$nulls":6},0,406860,null,null,406860,406860,{"$nulls":4},0,null,null,0,406860,null,null,406860,406860,406860,null,null,406860,null,null,null,406860,1,{"$nulls":4},482000]
[{"$nulls":16},"Извори финансирања за актиност 0601-0003:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,500000,0,500000,456860,0,0,456860,456860,500000,0,500000,0,500000,0,500000,500000,406860,0,0,406860,406860,406860,{"$error":"#REF!"},0,406860,0,0,0,406860,0.8905572823184346,{"$nulls":4},"01"]
[{"$nulls":6},"0601-0003",{"$nulls":9},"Активност 0601-0003:",0,0,0,0,500000,0,500000,456860,0,0,456860,456860,500000,0,500000,0,500000,0,500000,500000,406860,0,0,406860,406860,406860,{"$error":"#REF!"},0,406860,0,0,0,406860,0.8905572823184346]
[null,null,"6.20.3.",null,null,"0601-0006","0601-0006",{"$nulls":6},42,4,null,"Паркинг сервис",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},451,null,null,null,"Друмски саобраћај",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":33},0,{"$nulls":11},0,{"$nulls":9},411000]
[{"$nulls":5},"70127451M423","70127451M423","451423",null,"451","423",{"$nulls":4},423000,"Услуге по уговору                             ",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,{"$nulls":9},423000]
[{"$nulls":5},"70127451M424","70127451M424","451426",null,"451","426",{"$nulls":4},426000,"Материјал                                        ",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,{"$nulls":5},426000]
[{"$nulls":33},0,{"$nulls":11},0,{"$nulls":9},482000]
[{"$nulls":16},"Извори финансирања за актиност 0601-0006:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0601-0006",{"$nulls":9},"Активност 0601-0006:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,"6.20.4.",null,null,"0601-0007","0601-0007",{"$nulls":6},42,5,null,"Уређивање, одржавање и коришћење пијаца",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,0,100000,0,100000,10000,0,0,10000,10000,100000,0,100000,0,100000,0,100000,100000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":33},0,{"$nulls":11},0,{"$nulls":9},411000]
[{"$nulls":5},"70127620M424","70127620M424","620424",null,"620","424",{"$nulls":4},424000,"Специјализоване услуге(ванбуџ.корис.)-Пијаце  ",{"$nulls":4},100000,0,100000,10000,null,null,10000,10000,100000,0,100000,0,100000,null,100000,100000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,{"$nulls":9},482000]
[{"$nulls":16},"Извори финансирања за актиност 0601-0007:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,100000,0,100000,10000,0,0,10000,10000,100000,0,100000,0,100000,0,100000,100000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":5},"01"]
[{"$nulls":6},"0601-0007",{"$nulls":9},"Активност 0601-0007:",0,0,0,0,100000,0,100000,10000,0,0,10000,10000,100000,0,100000,0,100000,0,100000,100000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[null,null,"6.20.5.",null,null,"0601-0014","0601-0014",{"$nulls":6},42,6,null,"Остале комуналне услуге - БАЗЕН",null,null," -   Базен",{"$nulls":13},0,{"$nulls":11},0]
[{"$nulls":12},620,null,null,null,"Развој заједнице",0,0,0,0,478274.4,478274.4,300000,30000,0,0,30000,30000,478274.4,478274.4,478274.4,478274.4,0,0,300000,300000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":33},0,{"$nulls":11},0,{"$nulls":9},411000]
[{"$nulls":5},"70127620M424","70127620M424","620424",null,"620","424",{"$nulls":4},424000,"Специјализоване услуге (ванбуџетски корисници)-Базен  ",{"$nulls":4},300000,300000,300000,30000,null,null,30000,30000,300000,300000,300000,300000,0,null,300000,300000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,null,0,{"$nulls":5},424000]
[{"$nulls":5},"70127620M424","70127620M424","620424",null,"620","424",{"$nulls":4},424000,"Специјализоване услуге (из Буџета)-Базен  ",{"$nulls":4},178274.4,178274.4,0,0,null,null,0,0,178274.4,178274.4,178274.4,178274.4,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$nulls":9},482000]
[{"$nulls":16},"Извори финансирања за функцију 620:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",0,0,0,0,478274.4,478274.4,300000,30000,0,0,30000,30000,478274.4,478274.4,478274.4,478274.4,0,0,300000,300000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":6},"0601-0014",{"$nulls":9},"Функција 620:",0,0,0,0,478274.4,478274.4,300000,30000,0,0,30000,30000,478274.4,478274.4,478274.4,478274.4,0,0,300000,300000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":13},42,7,null,"Остале комуналне услуге - АЗИЛ    ",null,null," -     Азил",{"$nulls":13},0,{"$nulls":11},0]
[{"$nulls":12},540,null,null,null,"Заштита биљног и животињског света и крајолика",710869,710869,213055,500000,500000,0,500000,0,0,366800,366800,366800,500000,0,500000,0,500000,500000,0,500000,366800,0,0,366800,366800,366800,{"$error":"#REF!"},0,366800,0,0,0,366800]
[{"$nulls":33},0,{"$nulls":11},0,{"$nulls":9},411000]
[{"$nulls":5},"70127540424","0601-13","500424",null,"540","424",{"$nulls":4},424000,"Специјализоване услуге - АЗИЛ",710869,710869,213055,500000,500000,0,500000,null,null,366800,366800,366800,500000,0,500000,0,500000,500000,null,500000,366800,null,null,366800,366800,366800,{"$error":"#REF!"},null,366800,null,null,0,366800,1,{"$nulls":4},423000]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,{"$nulls":9},482000]
[{"$nulls":16},"Извори финансирања за функцију 540:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",710869,710869,213055,500000,500000,0,500000,0,0,366800,366800,366800,500000,0,500000,0,500000,500000,0,500000,366800,0,0,366800,366800,366800,{"$error":"#REF!"},0,366800,0,0,0,366800,1]
[{"$nulls":16},"Функција 540:",710869,710869,213055,500000,500000,0,500000,0,0,366800,366800,366800,500000,0,500000,0,500000,500000,0,500000,366800,0,0,366800,366800,366800,{"$error":"#REF!"},0,366800,0,0,0,366800,1]
[{"$nulls":16},"Извори финансирања за актиност 0601-0014:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",710869,710869,213055,500000,978274.4,478274.4,800000,30000,0,366800,396800,396800,978274.4,478274.4,978274.4,478274.4,500000,500000,300000,800000,366800,0,0,366800,366800,366800,{"$error":"#REF!"},0,366800,0,0,0,366800,0.9243951612903226,{"$nulls":4},"01"]
[{"$nulls":16},"Активност 0601-0014:",710869,710869,213055,500000,978274.4,478274.4,800000,30000,0,366800,396800,396800,978274.4,478274.4,978274.4,478274.4,500000,500000,300000,800000,366800,0,0,366800,366800,366800,{"$error":"#REF!"},0,366800,0,0,0,366800,0.9243951612903226]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 2:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",18810000,18159205,22134087,22449032,23422938.779999997,21167157.5,24804902,18605089,0,366800,18971889,18971889,23422938.779999997,19718549.169999998,23422938.779999997,21167157.5,2255781.2799999975,500000,24304902,24804902,15505267.03,0,0,15505267.03,15505267.03,15505267.03,{"$error":"#REF!"},0,15505267.03,0,0,0,15505267.03,0.8172758669418738]
[{"$nulls":16},"ПРОГРАМ 2:",18810000,18159205,22134087,22449032,23422938.779999997,21167157.5,24804902,18605089,0,366800,18971889,18971889,23422938.779999997,19718549.169999998,23422938.779999997,21167157.5,2255781.2799999975,500000,24304902,24804902,15505267.03,0,0,15505267.03,15505267.03,15505267.03,{"$error":"#REF!"},0,15505267.03,0,0,0,15505267.03,0.8172758669418738,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за подраздео 6.20.:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",18810000,18159205,22134087,22449032,23422938.779999997,21167157.5,24804902,18605089,0,366800,18971889,18971889,23422938.779999997,19718549.169999998,23422938.779999997,21167157.5,2255781.2799999975,500000,24304902,24804902,15505267.03,0,0,15505267.03,15505267.03,15505267.03,{"$error":"#REF!"},0,15505267.03,0,0,0,15505267.03,0.8172758669418738]
[{"$nulls":16},"Свега за подраздео 6.20.:",18810000,18159205,22134087,22449032,23422938.779999997,21167157.5,24804902,18605089,0,366800,18971889,18971889,23422938.779999997,19718549.169999998,23422938.779999997,21167157.5,2255781.2799999975,500000,24304902,24804902,15505267.03,0,0,15505267.03,15505267.03,15505267.03,{"$error":"#REF!"},0,15505267.03,0,0,0,15505267.03,0.8172758669418738,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[null,null,"6.21.",{"$nulls":10},43,null,null,"ЈП \" ПУТ \"",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"0701","0701",{"$nulls":9},"ПРОГРАМ 7 - ПУТНА ИНФРАСТРУКТУРА",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.21.1.",null,null,"0701-0002","0701-0002",{"$nulls":7},1,null,"Одржавање путева",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},451,null,null,null,"Друмски саобраћај",23275405,21710200,18730970,19991905,25019035,22413059.330000002,22035225,23277422.450000003,0,0,23277422.450000003,23277422.450000003,25019035,17317404.55,25019035,22413059.330000002,2605975.669999998,0,22035225,22035225,23277422.450000003,0,0,23277422.450000003,23277422.450000003,23277422.450000003,{"$error":"#REF!"},0,23277422.450000003,0,0,0,23277422.450000003]
[{"$nulls":33},0,{"$nulls":11},0,{"$nulls":9},411000]
[{"$nulls":5},"70127451P511","70127451P511","451500",null,"451","511",{"$nulls":4},511000,"Капит.одржав.локалних путева  (ванбуџетски корисници)                     ",1783500,1783500,2261620,1700000,1700000,0,1700000,1334929,null,null,1334929,1334929,1700000,0,1700000,0,1700000,null,1700000,1700000,1334929,null,null,1334929,1334929,1334929,{"$error":"#REF!"},null,1334929,null,null,null,1334929,1,{"$nulls":4},424000]
[{"$nulls":5},"70127451P511","70127451P511","451500",null,"451","511",{"$nulls":4},511000,"Капит.одржав.локалних путева             ",21491905,19926700,16469350,18291905,23319035,22413059.330000002,20335225,21942493.450000003,0,0,21942493.450000003,21942493.450000003,23319035,17317404.55,23319035,22413059.330000002,905975.6699999981,0,20335225,20335225,21942493.450000003,0,0,21942493.450000003,21942493.450000003,21942493.450000003,{"$error":"#REF!"},0,21942493.450000003,0,0,0,21942493.450000003,1,{"$nulls":4},424000]
[{"$nulls":16}," - интервентно одржавање путева и улица",1491905,486089,null,1491905,2983810,2107432.12,2000000,1806861.53,null,null,1806861.53,1806861.53,2983810,0,2983810,2107432.12,876377.8799999999,null,2000000,2000000,1806861.53,null,null,1806861.53,1806861.53,1806861.53,{"$error":"#REF!"},null,1806861.53,null,null,null,1806861.53,1]
[{"$nulls":16}," - редовно одржавање путева и улица",20000000,19440611,16469350,16800000,20335225,20305627.21,18335225,20135631.92,null,null,20135631.92,20135631.92,20335225,17317404.55,20335225,20305627.21,29597.789999999106,null,18335225,18335225,20135631.92,null,null,20135631.92,20135631.92,20135631.92,{"$error":"#REF!"},null,20135631.92,null,null,null,20135631.92,1]
[{"$nulls":16},"Извори финансирања за актиност 0701-0002:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",23275405,21710200,18730970,19991905,25019035,22413059.330000002,22035225,23277422.450000003,0,0,23277422.450000003,23277422.450000003,25019035,17317404.55,25019035,22413059.330000002,2605975.669999998,0,22035225,22035225,23277422.450000003,0,0,23277422.450000003,23277422.450000003,23277422.450000003,{"$error":"#REF!"},0,23277422.450000003,0,0,0,23277422.450000003,1,{"$nulls":4},"01"]
[{"$nulls":6},"0701-0002",{"$nulls":9},"Активност 0701-0002:",23275405,21710200,18730970,19991905,25019035,22413059.330000002,22035225,23277422.450000003,0,0,23277422.450000003,23277422.450000003,25019035,17317404.55,25019035,22413059.330000002,2605975.669999998,0,22035225,22035225,23277422.450000003,0,0,23277422.450000003,23277422.450000003,23277422.450000003,{"$error":"#REF!"},0,23277422.450000003,0,0,0,23277422.450000003,1]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 7:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",23275405,21710200,18730970,19991905,25019035,22413059.330000002,22035225,23277422.450000003,0,0,23277422.450000003,23277422.450000003,25019035,17317404.55,25019035,22413059.330000002,2605975.669999998,0,22035225,22035225,23277422.450000003,0,0,23277422.450000003,23277422.450000003,23277422.450000003,{"$error":"#REF!"},0,23277422.450000003,0,0,0,23277422.450000003,1]
[{"$nulls":16},"ПРОГРАМ 7:",23275405,21710200,18730970,19991905,25019035,22413059.330000002,22035225,23277422.450000003,0,0,23277422.450000003,23277422.450000003,25019035,17317404.55,25019035,22413059.330000002,2605975.669999998,0,22035225,22035225,23277422.450000003,0,0,23277422.450000003,23277422.450000003,23277422.450000003,{"$error":"#REF!"},0,23277422.450000003,0,0,0,23277422.450000003,1,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":5},"0601","0601",{"$nulls":9},"ПРОГРАМ 2 - КОМУНАЛНА ДЕЛАТНОСТ",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.21.2.",null,null,"0601-0008","0601-0008",{"$nulls":6},43,2,null,"Јавна хигијена",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},620,null,null,null,"Развој заједнице",6108202,6108202,5700000,5700000,5700000,5700000,5700000,5225000,0,0,5225000,5225000,5700000,4750000,5700000,5700000,0,0,5700000,5700000,5225000,0,0,5225000,5225000,5225000,{"$error":"#REF!"},0,5225000,0,0,0,5225000]
[{"$nulls":33},0,{"$nulls":11},0]
[{"$nulls":33},0,{"$nulls":11},0,{"$nulls":9},424000]
[{"$nulls":5},"70127620P424","70127620P424","620424",null,"620","424",{"$nulls":4},424000,"Услуге чишћења",6108202,6108202,5700000,5700000,5700000,5700000,5700000,5225000,0,0,5225000,5225000,5700000,4750000,5700000,5700000,0,0,5700000,5700000,5225000,0,0,5225000,5225000,5225000,{"$error":"#REF!"},0,5225000,0,0,0,5225000,1,{"$nulls":4},424000]
[{"$nulls":16}," - чишћење града",6108202,6108202,5700000,5700000,5700000,5700000,5700000,5225000,null,null,5225000,5225000,5700000,4750000,5700000,5700000,0,null,5700000,5700000,5225000,null,null,5225000,5225000,5225000,{"$error":"#REF!"},null,5225000,null,null,null,5225000,1]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,{"$nulls":8},0]
[{"$nulls":16},"Извори финансирања за актиност 0601-0008:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",6108202,6108202,5700000,5700000,5700000,5700000,5700000,5225000,0,0,5225000,5225000,5700000,4750000,5700000,5700000,0,0,5700000,5700000,5225000,0,0,5225000,5225000,5225000,{"$error":"#REF!"},0,5225000,0,0,0,5225000,1,{"$nulls":4},"01"]
[{"$nulls":6},"0601-0008",{"$nulls":9},"Активност 0601-0008:",6108202,6108202,5700000,5700000,5700000,5700000,5700000,5225000,0,0,5225000,5225000,5700000,4750000,5700000,5700000,0,0,5700000,5700000,5225000,0,0,5225000,5225000,5225000,{"$error":"#REF!"},0,5225000,0,0,0,5225000,1]
[null,null,"6.21.3.",null,null,"0601-0009","0601-0009",{"$nulls":6},43,3,null,"Уређење и одржавање зеленила",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},660,null,null,null,"Послови становања и заједнице некласификовани",0,0,300000,300000,300000,295858.82,300000,300000,0,0,300000,300000,300000,59600,300000,295858.82,4141.179999999993,0,300000,300000,300000,0,0,300000,300000,300000,{"$error":"#REF!"},0,300000,0,0,0,300000]
[{"$nulls":16},"на другом месту",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":33},0,{"$nulls":11},0,{"$nulls":9},424000]
[{"$nulls":5},"70127660424","70127660424","600424",null,"660","424",{"$nulls":4},424000,"Специјализоване услуге                         ",0,0,300000,300000,300000,295858.82,300000,300000,0,0,300000,300000,300000,59600,300000,295858.82,4141.179999999993,0,300000,300000,300000,0,0,300000,300000,300000,{"$error":"#REF!"},0,300000,0,0,0,300000,1,{"$nulls":4},424000]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":16}," - уређивање и одржавање зеленила",null,null,300000,300000,300000,295858.82,300000,300000,null,null,300000,300000,300000,59600,300000,295858.82,4141.179999999993,null,300000,300000,300000,null,null,300000,300000,300000,{"$error":"#REF!"},null,300000,null,null,null,300000,1]
[{"$nulls":16},"Извори финансирања за актиност 0601-0009:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,300000,300000,300000,295858.82,300000,300000,0,0,300000,300000,300000,59600,300000,295858.82,4141.179999999993,0,300000,300000,300000,0,0,300000,300000,300000,{"$error":"#REF!"},0,300000,0,0,0,300000,1,{"$nulls":4},"01"]
[{"$nulls":6},"0601-0009",{"$nulls":9},"Активност 0601-0009:",0,0,300000,300000,300000,295858.82,300000,300000,0,0,300000,300000,300000,59600,300000,295858.82,4141.179999999993,0,300000,300000,300000,0,0,300000,300000,300000,{"$error":"#REF!"},0,300000,0,0,0,300000,1]
[null,null,"6.21.4.",null,null,"0601-0010","0601-0010",{"$nulls":6},43,4,null,"Јавна расвета",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},640,null,null,null,"Улична расвета",9539160,7718962,6124525,9539160,9143369,8177600.7,9143369,7943268.1,0,0,7943268.1,7943268.1,9143369,6852540.59,9143369,8177600.7,965768.2999999998,0,9143369,9143369,7943268.1,0,0,7943268.1,7943268.1,7943268.1,{"$error":"#REF!"},0,7943268.1,0,0,0,7943268.1]
[{"$nulls":5},"70127640423","70127640423","600423",null,"640","423",{"$nulls":4},423000,"Услуге по уговору (одржавање јавне расвете)",900000,null,null,900000,675000,410290.36,675000,369469.26,null,null,369469.26,369469.26,675000,256964,675000,410290.36,264709.64,null,675000,675000,369469.26,null,null,369469.26,369469.26,369469.26,{"$error":"#REF!"},null,369469.26,null,null,null,369469.26,1,{"$nulls":4},423000]
[{"$nulls":5},"70127640424","70127640424","600424",null,"640","424",{"$nulls":4},424000,"Енергетске услуге",7955994,7088336,5636821,7955994,7955994,7255208.85,7955994,7305857.85,0,0,7305857.85,7305857.85,7955994,6276572.88,7955994,7255208.85,700785.1500000004,0,7955994,7955994,7305857.85,0,0,7305857.85,7305857.85,7305857.85,{"$error":"#REF!"},0,7305857.85,null,null,null,7305857.85,1,{"$nulls":4},424000]
[{"$nulls":16}," - електрична расвета ( из буџета )",7955994,7088336,5636821,7955994,7955994,7255208.85,7955994,7305857.85,null,null,7305857.85,7305857.85,7955994,6276572.88,7955994,7255208.85,700785.1500000004,null,7955994,7955994,7305857.85,null,null,7305857.85,7305857.85,7305857.85,{"$error":"#REF!"},null,7305857.85,null,null,null,7305857.85,1]
[{"$nulls":5},"70127640426","70127640426","600426",null,"640","426",{"$nulls":4},426000,"Материјал за расвету                                      ",683166,630626,487704,683166,512375,512101.49,512375,267940.99,null,null,267940.99,267940.99,512375,319003.71,512375,512101.49,273.5100000000093,null,512375,512375,267940.99,null,null,267940.99,267940.99,267940.99,{"$error":"#REF!"},null,267940.99,null,null,null,267940.99,1,{"$nulls":4},426000]
[{"$nulls":16},"Извори финансирања за актиност 0601-0010:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",9539160,7718962,6124525,9539160,9143369,8177600.7,9143369,7943268.1,0,0,7943268.1,7943268.1,9143369,6852540.59,9143369,8177600.7,965768.2999999998,0,9143369,9143369,7943268.1,0,0,7943268.1,7943268.1,7943268.1,{"$error":"#REF!"},0,7943268.1,null,null,null,7943268.1,1,{"$nulls":4},"01"]
[{"$nulls":6},"0601-0010",{"$nulls":9},"Активност 0601-0010:",9539160,7718962,6124525,9539160,9143369,8177600.7,9143369,7943268.1,0,0,7943268.1,7943268.1,9143369,6852540.59,9143369,8177600.7,965768.2999999998,0,9143369,9143369,7943268.1,0,0,7943268.1,7943268.1,7943268.1,{"$error":"#REF!"},0,7943268.1,null,null,null,7943268.1,1]
[null,null,"6.21.5.",null,null,"0601-0011","0601-0011",{"$nulls":6},43,5,null,"Одржавање гробаља и погребне услуге",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},660,null,null,null,"Послови становања и заједнице некласификовани",959991,959991,959991,2472464,2472464,1998745.22,2472473,2176557.74,0,0,2176557.74,2176557.74,2472464,1743361.4100000001,2472464,1998745.22,473718.78,0,2472473,2472473,2167677.9699999997,0,0,2167677.9699999997,2167677.9699999997,2167677.9699999997,{"$error":"#REF!"},0,2167677.9699999997,0,0,0,2167677.9699999997]
[{"$nulls":16},"на другом месту",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"70127660451","70127660451","6004511",null,"660","451",{"$nulls":4},451100,"ЈП \"Пут\" - субвенције за гробље",959991,959991,959991,959991,959991,959991,960000,880000,0,0,880000,880000,959991,880000,959991,959991,0,0,960000,960000,880000,0,0,880000,880000,880000,{"$error":"#REF!"},0,880000,0,0,0,880000,1,{"$nulls":4},451100]
[{"$nulls":16},"Одржавање и проширење гробља",959991,959991,959991,959991,959991,959991,960000,880000,null,null,880000,880000,959991,880000,959991,959991,0,null,960000,960000,880000,null,null,880000,880000,880000,{"$error":"#REF!"},null,880000,null,null,null,880000,1]
[{"$nulls":23},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0]
[{"$nulls":5},"70127660424","70127660424","600424",null,"660","424",{"$nulls":4},424000,"Специјал.усл. (ванбуџетски корисници)-део за гробља  ",null,null,null,1512473,1512473,1038754.22,1512473,1296557.74,null,null,1296557.74,1296557.74,1512473,863361.41,1512473,1038754.22,473718.78,null,1512473,1512473,1287677.97,null,null,1287677.97,1287677.97,1287677.97,{"$error":"#REF!"},null,1287677.97,null,null,null,1287677.97,0.9931512730007689,{"$nulls":4},424000]
[{"$nulls":16},"Извори финансирања за актиност 0601-0011:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",959991,959991,959991,2472464,2472464,1998745.22,2472473,2176557.74,0,0,2176557.74,2176557.74,2472464,1743361.4100000001,2472464,1998745.22,473718.78,0,2472473,2472473,2167677.9699999997,0,0,2167677.9699999997,2167677.9699999997,2167677.9699999997,{"$error":"#REF!"},0,2167677.9699999997,0,0,0,2167677.9699999997,0.9959202690391294,{"$nulls":4},"01"]
[{"$nulls":6},"0601-0011",{"$nulls":9},"Активност 0601-0011:",959991,959991,959991,2472464,2472464,1998745.22,2472473,2176557.74,0,0,2176557.74,2176557.74,2472464,1743361.4100000001,2472464,1998745.22,473718.78,0,2472473,2472473,2167677.9699999997,0,0,2167677.9699999997,2167677.9699999997,2167677.9699999997,{"$error":"#REF!"},0,2167677.9699999997,0,0,0,2167677.9699999997,0.9959202690391294]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 2:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",10499151,8678953,13084516,12311624,17615833,16172204.74,17615842,15644825.84,0,0,15644825.84,15644825.84,17615833,13405502,17615833,16172204.74,1443628.2599999998,0,17615842,17615842,15635946.07,0,0,15635946.07,15635946.07,15635946.07,{"$error":"#REF!"},0,15635946.07,0,0,0,15635946.07,0.9994324149024851]
[{"$nulls":16},"ПРОГРАМ 2:",10499151,8678953,13084516,12311624,17615833,16172204.74,17615842,15644825.84,0,0,15644825.84,15644825.84,17615833,13405502,17615833,16172204.74,1443628.2599999998,0,17615842,17615842,15635946.07,0,0,15635946.07,15635946.07,15635946.07,{"$error":"#REF!"},0,15635946.07,0,0,0,15635946.07,0.9994324149024851,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за подраздео 6.21.:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",33774556,30389153,31815486,32303529,42634868,38585264.07,39651067,38922248.29000001,0,0,38922248.29000001,38922248.29000001,42634868,30722906.55,42634868,38585264.07,4049603.9299999997,0,39651067,39651067,38913368.52,0,0,38913368.52,38913368.52,38913368.52,{"$error":"#REF!"},0,38913368.52,0,0,0,38913368.52,0.9997718587597036]
[{"$nulls":16},"Свега за подраздео 6.21.:",33774556,30389153,31815486,32303529,42634868,38585264.07,39651067,38922248.29000001,0,0,38922248.29000001,38922248.29000001,42634868,30722906.55,42634868,38585264.07,4049603.9299999997,0,39651067,39651067,38913368.52,0,0,38913368.52,38913368.52,38913368.52,{"$error":"#REF!"},0,38913368.52,0,0,0,38913368.52,0.9997718587597036,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за главу 70127 :",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",52584556,48548358,53949573,54752561,66057806.78,59752421.57,64455969,57527337.29000001,0,366800,57894137.29000001,57894137.29000001,66057806.78,50441455.72,66057806.78,59752421.57,6305385.210000001,500000,63955969,64455969,54418635.550000004,0,0,54418635.550000004,54418635.550000004,54418635.550000004,{"$error":"#REF!"},0,54418635.550000004,0,0,0,54418635.550000004,0.9399679846235428]
[{"$nulls":16},"Свега за главу 70127 :",52584556,48548358,53949573,54752561,66057806.78,59752421.57,64455969,57527337.29000001,0,366800,57894137.29000001,57894137.29000001,66057806.78,50441455.72,66057806.78,59752421.57,6305385.210000001,500000,63955969,64455969,54418635.550000004,0,0,54418635.550000004,54418635.550000004,54418635.550000004,{"$error":"#REF!"},0,54418635.550000004,0,0,0,54418635.550000004,0.9399679846235428]
[null,6,"6.22.",{"$nulls":13},"ЗАШТИТНИК ГРАЂАНА",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":5},"0602","0602",{"$nulls":9},"ПРОГРАМ 15 - ЛОКАЛНА  САМОУПРАВА",{"$nulls":16},0,{"$nulls":11},0]
[null,null,"6.22.1.",null,null,"0602-0005","0602-0005",{"$nulls":9},"Заштитник грађана",{"$nulls":16},0,{"$nulls":11},0]
[{"$nulls":12},330,null,null,null,"Судови",null,null,0,0,0,0,30000,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":5},"05476330411","05476330411","300411",null,"330","411",{"$nulls":4},411000,"Плате и додаци запослених",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},411000]
[{"$nulls":5},"05476330412","05476330412","300412",null,"330","412",{"$nulls":4},412000,"Социјални доприноси на терет послодавца",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},412000]
[{"$nulls":5},"05476330422","05476330422","300422",null,"330","422",{"$nulls":4},422000,"Трошкови путовања",{"$nulls":6},0,0,null,null,null,0,{"$nulls":4},0,null,null,0,0,null,null,null,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},422000]
[{"$nulls":5},"05476330424","05476330424","300424",null,"330","424",{"$nulls":4},424000,"Специјализоване услуге",{"$nulls":4},0,0,30000,null,null,null,0,0,0,0,0,0,0,null,30000,30000,0,null,null,0,0,0,{"$error":"#REF!"},null,0,null,null,0,0,{"$nulls":5},426000]
[{"$nulls":16},"Извори финансирања за активност 0602-0005:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",0,0,0,0,0,0,30000,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,null,null,0,{"$nulls":5},"01"]
[{"$nulls":6},"0602-0005",{"$nulls":9},"Активност 0602-0005:",0,0,0,0,0,0,30000,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,null,null,null,0]
[{"$nulls":16},"Извори финансирања за ПРОГРАМ 15:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",0,0,0,0,0,0,30000,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":16},"ПРОГРАМ 15:",0,0,0,0,0,0,30000,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,null,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за подраздео 6.22.:",{"$nulls":16},0]
[{"$nulls":16},"Приходи из буџета",0,0,0,0,0,0,30000,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0]
[{"$nulls":16},"Свега за подраздео 6.22.:",0,0,0,0,0,0,30000,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,{"$error":"#REF!"},0,0,0,0,0,0,null,null,483,{"$error":"#REF!"},{"$nulls":4},0]
[{"$nulls":16},"Извори финансирања за раздео 6:",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",365361336.3333334,330538236,305498394,382997298,335222972.46,292714324.39,325758987,317310859.66,0,29611747,346922606.66,346922607.10999995,335222972.46,239047269.01,335222972.46,292714324.39,42508648.070000015,21196424,304582563,325778987,284370182.06000006,0,13715696.59,298085878.6500001,298085879.6800001,298085879.6800001,{"$error":"#REF!"},5872000,303957879.6800001,0,null,null,303957879.6800001,0.8592287546873099,{"$nulls":4},"01"]
[{"$nulls":15},"08","Приходи из Донација",{"$nulls":16},0,{"$nulls":12},0,null,0,0,{"$nulls":5},"08"]
[{"$nulls":15},"07","Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":13},7449000,7449000,7449000,{"$nulls":5},"07"]
[{"$nulls":16},"Укупно за  раздео 6:",365361336.3333334,330538236,305498394,382997298,335222972.46,292714324.39,325758987,317310859.66,0,29611747,346922606.66,346922607.10999995,335222972.46,239047269.01,335222972.46,292714324.39,42508648.070000015,21196424,304582563,325778987,284370182.06000006,0,13715696.59,298085878.6500001,298085879.6800001,298085879.6800001,{"$error":"#REF!"},5872000,303957879.6800001,0,7449000,7449000,311406879.6800001,0.8592287546873099]
[{"$nulls":16},"Извори финансир. за укупне расходе  :",{"$nulls":16},0]
[{"$nulls":15},"01","Приходи из буџета",552899031.6666667,464129812,416281678,544706498,559628115.29,448696996.0500001,542416436,447500811.58,2000000,86223016,535723827.58000004,535723828.22999996,559628115.29,362856954.24000007,559628115.29,448696996.0500001,110931119.24,87777875,454658561,542436436,400800639.2,0,42586343.980000004,443386983.17999995,443386983.9,443386983.9,{"$error":"#REF!"},5911000,449297983.9,null,null,null,449297983.9,0.8276409607631688,{"$nulls":4},"01"]
[{"$nulls":15},"07","Приходи из буџета Републике",{"$nulls":16},0,{"$nulls":12},0,null,0,0,{"$nulls":5},"07"]
[{"$nulls":15},"08","Приходи из Донација",{"$nulls":16},0,{"$nulls":13},7449000,7449000,7449000,{"$nulls":5},"08"]
[{"$nulls":16},"Укупни  расходи ( 1+2+3 )  :",552899031.6666667,464129812,416281678,544706498,559628115.29,448696996.0500001,542416436,447500811.58,2000000,86223016,535723827.58000004,535723828.22999996,559628115.29,362856954.24000007,559628115.29,448696996.0500001,110931119.24,87777875,454658561,542436436,400800639.2,0,42586343.980000004,443386983.17999995,443386983.9,443386983.9,{"$error":"#REF!"},5911000,449297983.9,0,7449000,7449000,456746983.9,0.8276409607631688]
[]
[{"$nulls":45},"I Број : 400 - 334/2017  од   27.04.2017."]
[]
[{"$nulls":47},"ПРЕДСЕДНИК"]
[{"$nulls":47},"СКУПШТИНЕ ОПШТИНЕ "]
[{"$nulls":27},535723827.58,{"$nulls":19},"Драгослав Штефика"]
[]
[]
[{"$nulls":27},535723827.58]
[{"$nulls":40},443386983.18]
[{"$nulls":45},449297983.9,null,null,null,456746983.9]
[{"$nulls":35},542436436,{"$nulls":9},303957879.6800001]
[{"$nulls":23},94330721,94330721,{"$nulls":11},94330721]
[{"$nulls":23},-114330721,-114330721,{"$nulls":9},411656697,61125784.599999964,-119837266]
[]
[{"$nulls":16},411000,56362352,null,57554791,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},49562684.11000001,49562684.11000001,49562684.11000001,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,49562684.11000001,49562684.11000001,5178000,0,0,null,1166000,50728684.11000001,0,5178000,5178000,55906684.11000001]
[{"$nulls":16},412000,10156511,null,10348542,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},8837635.93,8837635.93,8837635.93,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,8837635.93,8837635.93,952000,0,0,null,129000,8966635.93,0,952000,952000,9918635.93]
[{"$nulls":16},413000,0,null,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":16},414000,2502000,0,1383932,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},722594.81,722594.81,722594.81,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,722594.81,722594.81,0,0,0,null,0,722594.81,0,0,0,722594.81]
[{"$nulls":16},415000,536539,0,637438,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},926449.76,926449.76,926449.76,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,926449.76,926449.76,0,0,0,null,0,926449.76,0,0,0,926449.76]
[{"$nulls":16},416000,1275240,0,1231852,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},3388633.29,3388633.29,3388633.29,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,3388633.29,3388633.29,0,0,0,null,0,3388633.29,0,0,0,3388633.29]
[{"$nulls":16},421000,20576629,0,16727750,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},18434065.15,18434065.15,18434065.15,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,18434065.15,18434065.15,0,0,0,null,300000,18734065.15,0,0,0,18734065.15]
[{"$nulls":16},421900,215724,0,211952,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},90964,90964,90964,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,90964,90964,0,0,0,null,0,90964,0,0,0,90964]
[{"$nulls":16},422000,11524946,0,9456630,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},9527827.8,9527827.8,9527827.8,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,9527827.8,9527827.8,0,0,0,null,320000,9847827.8,0,0,0,9847827.8]
[{"$nulls":16},423000,22842561,0,22319309,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},27371614.97,27371614.97,27371614.97,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,27371614.97,27371614.97,0,0,0,null,568000,27939614.97,0,0,0,27579614.97]
[{"$nulls":16},424000,66376230,0,55723388,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},54772302.95,54772302.95,54772302.95,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,54772302.95,54772302.95,0,0,0,null,87000,54859302.95,0,0,0,54859302.95]
[{"$nulls":16},425000,13597276,0,11597053,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},14363054.860000001,14363054.860000001,14363054.860000001,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,14363054.860000001,14363054.860000001,0,0,0,null,418000,14781054.86,0,0,0,14781054.86]
[{"$nulls":16},426000,11251152.333333334,0,23313865,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},13023141.520000001,13023141.520000001,13023141.520000001,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,13023141.520000001,13023141.520000001,0,0,0,null,1733000,14756141.520000001,0,0,0,14756141.520000001]
[{"$nulls":16},431000,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,null,9000,9000,0,0,0,9000]
[{"$nulls":16},441000,5200000,0,3854635,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},2693350.3200000003,2693350.3200000003,2693350.3200000003,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,2693350.3200000003,2693350.3200000003,0,0,0,null,0,2693350.3200000003,0,0,0,2693350.3200000003]
[{"$nulls":16},451000,5872014,0,2815430,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},3736459.1799999997,3736459.1799999997,3736459.1799999997,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,3736459.1799999997,3736459.1799999997,0,0,0,null,25000,3761459.1799999997,0,0,0,3761459.1799999997]
[{"$nulls":16},451100,null,null,4645081,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},4732418.029999999,4732418.029999999,4732418.029999999,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,4732418.029999999,4732418.029999999,0,0,0,null,0,4732418.029999999]
[{"$nulls":16},454000,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":16},472000,16445063,0,16427159,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},17959713.29,17959713.29,17959713.29,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,17959713.29,17959713.29,0,0,0,null,0,17959713.29,0,0,0,17959713.29]
[{"$nulls":16},481000,10303362,0,9499798,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},12526125.11,12526125.11,12526125.11,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,12526125.11,12526125.11,0,0,0,null,0,12526125.11,0,0,0,12526125.11]
[{"$nulls":16},482000,2061263.3333333333,0,3547485,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},2768668.96,2768668.96,2768668.96,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,2768668.96,2768668.96,0,0,0,null,0,2768668.96,0,0,0,2768668.96]
[{"$nulls":16},483000,9895696,0,5592545,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},2841709.69,2841709.69,2841709.69,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,2841709.69,2841709.69,0,0,0,null,0,2841709.69,0,0,0,2841709.69]
[{"$nulls":16},484000,7933622,0,42279207,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},16952505.32,16952505.32,16952505.32,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,16952505.32,16952505.32,0,0,0,null,0,16952505.32,0,0,0,16952505.32]
[{"$nulls":16},499110,1113121,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":16},499120,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":16},511000,18583223,null,11918303,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},10267631.879999999,10267631.879999999,10267631.879999999,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,10267631.879999999,10267631.879999999,0,0,0,null,0,10267631.879999999,0,0,0,10267631.879999999]
[{"$nulls":16},511200,96279607,0,22157377,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},1343591.01,1343591.01,1343591.01,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,1343591.01,1343591.01,0,0,0,null,0,1343591.01,0,0,0,1343591.01]
[{"$nulls":16},511300,80820433,0,27679879,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},73083630.88000001,73083630.88000001,73083630.88000001,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,73083630.88000001,73083630.88000001,0,0,0,null,0,73083630.88000001,0,0,0,73083630.88000001]
[{"$nulls":16},511400,9000000,0,5561005,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},9589943.19,9589943.19,9589943.19,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,9589943.19,9589943.19,0,0,0,null,0,9589943.19,0,0,0,9589943.19]
[{"$nulls":16},512000,5139902,0,339750,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},3197218.6,3197218.6,3197218.6,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,3197218.6,3197218.6,0,0,0,null,0,3197218.6,0,0,0,3197218.6]
[{"$nulls":16},512100,0,0,2516478,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":16},512200,300000,null,489010,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":16},512500,0,null,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":16},512600,974526,0,1294367,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":16},512900,0,0,43800,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":16},515100,200000,0,200000,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},151417.51,151417.51,151417.51,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,151417.51,151417.51,0,0,0,null,39000,190417.51,0,0,0,190417.51]
[{"$nulls":16},514000,null,null,16255716,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},16502223.19,16502223.19,16502223.19,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,16502223.19,16502223.19,0,0,0,null,0,16502223.19]
[{"$nulls":16},543100,3415900,null,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":16},610000,0,null,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":16},611000,2800000,0,11081415,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},10887946.84,10887946.84,10887946.84,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,10887946.84,10887946.84,0,0,0,null,0,10887946.84,0,0,0,10887946.84]
[{"$nulls":16},463000,59007768,0,53065874,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},61397194.10999999,61397194.10999999,61397194.10999999,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,61397194.10999999,61397194.10999999,0,0,0,null,0,61397194.10999999,0,0,0,61397194.10999999]
[{"$nulls":18},0,null,null,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,null,null,0,0]
[{"$nulls":17},552562660.6666667,0,451770816,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,4794000,456446716.26,0,6130000,6130000,440982075.04]
[{"$nulls":17},0,0,null,null,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,null,null,0,0]
[{"$nulls":16},41,70832642,null,71156555,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},443386983.9,443386983.9,443386983.9,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,443386983.9,443386983.9,6130000,0,0,null,1295000,64732997.900000006,0,6130000,6130000,70862997.9,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":16},411,56362352,0,57554791,0,{"$nulls":4},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":10},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,1166000,50728684.11000001,0,5178000,5178000,55906684.11000001,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":16},412,10156511,null,10348542,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,129000,8966635.93,0,952000,952000,9918635.93,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":16},"413-417",4313779,0,3253222,0,559628115.29,448696996.0500001,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,535723828.22999996,559628115.29,362856954.24000007,559628115.29,448696996.0500001,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,443386983.9,443386983.9,null,0,5037677.86,0,0,0,5037677.86,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":16},42,146384518.33333334,null,139349947,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,null,3426000,141008971.25,0,0,0,140648971.25,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":16},43,0,{"$error":"#REF!"},0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,9000,9000,0,0,0,9000,{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":16},44,5200000,null,3854635,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,0,2693350.3200000003,0,0,0,2693350.3200000003,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":16},451,5872014,null,null,null,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,null,null,0,0,null,25000,null,0,0,0,3761459.1799999997,{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":19},7460511,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,25000,8493877.209999999,{"$nulls":5},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":21},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,null,null,0,0,{"$nulls":11},{"$error":"#REF!"}]
[{"$nulls":18},0,null,null,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,null,null,0,0,{"$nulls":8},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":16},452,{"$error":"#REF!"},0,{"$nulls":27},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":18},0,null,null,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,null,null,0,0,{"$nulls":11},{"$error":"#REF!"}]
[{"$nulls":16},453,null,0,{"$nulls":35},{"$error":"#REF!"}]
[{"$nulls":18},0,{"$nulls":35},{"$error":"#REF!"}]
[{"$nulls":16},454,0,0,0,0,{"$nulls":4},0,0,0,{"$nulls":10},0,0,0,null,null,null,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":16},46,59007768,0,53065874,0,{"$nulls":4},0,0,0,{"$nulls":10},0,0,0,null,null,null,0,61397194.10999999,0,0,0,61397194.10999999,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":16},47,16445063,null,16427159,0,{"$nulls":4},0,0,0,{"$nulls":10},0,0,0,null,null,null,0,17959713.29,0,0,0,17959713.29,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":16},48,30193943.333333336,null,60919035,0,{"$nulls":4},0,0,0,{"$nulls":10},0,0,0,null,null,null,0,35089009.08,0,0,0,35089009.08,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":16},49,1113121,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":19},0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,{"$nulls":8},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":16},51,211297691,0,88455685,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,39000,114174656.26,0,0,0,97672433.07000001,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":16},52,{"$nulls":4},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,null,null,0,0,{"$nulls":11},{"$error":"#REF!"}]
[{"$nulls":16},54,3415900,null,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,null,0,0,0,0,0,0,{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":16},61,2800000,null,11081415,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,null,0,10887946.84,0,0,0,10887946.84,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":16},62,{"$nulls":4},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,null,null,0,0,{"$nulls":11},{"$error":"#REF!"}]
[{"$nulls":17},552562660.6666667,null,451770816,0,{"$nulls":4},0,0,0,{"$nulls":10},0,0,{"$error":"#REF!"},null,null,null,4794000,456446716.26,0,6130000,6130000,440982075.03999996,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":21},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,null,null,0,0]
[{"$nulls":21},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,null,null,0,0]
[]
[{"$nulls":21},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,null,null,0,0]
[{"$nulls":21},0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,null,null,0,0]

{"sheet":"obrazlozenje 2016","index":4,"n_rows":36,"n_cols":7,"rows_kept":36,"cut":false,"hidden":false,"merged":[[35,6,35,8],[35,1,35,3],[30,0,30,9],[33,1,33,3],[34,1,34,3],[21,1,21,9],[22,1,22,9],[23,1,23,9],[33,6,33,8],[34,6,34,8],[24,1,24,9],[25,1,25,9],[26,1,26,9],[12,1,12,9],[17,1,17,9],[18,1,18,9],[19,1,19,9],[20,1,20,9],[1,1,2,8],[36,2,36,3],[27,1,28,9],[29,1,29,9],[16,1,16,9],[11,1,11,9],[4,1,4,9],[8,1,8,9],[9,1,9,9],[6,1,6,9],[7,1,7,9],[5,1,5,9],[14,1,14,9],[15,1,15,9],[13,1,13,9],[10,1,10,9]],"flags":["formulas_cached_only"]}
[]
[null,"ОБРАЗЛОЖЕЊЕ"]
[]
[]
[null,"       Правни   основ    за  доношење   Одлуке  о  завршном  рачуну буџета за 2016. годину представља  члан   77. Закона о  буџетском систему којим је  предвиђено да   надлежни извршни орган (Општинско   веће) утврђује предлог Одлуке о  завршном рачуну буџета и исти доставља  Скупштини   општине   нa усвајање. У складу са изменама Закона о  буџетском систему од 13. децембра 2016. године (објављене у \"Сл.гласнику РС\" 99/2016) део овог Образложења представља и \"Извештај о учинку програма за 2016. годину\"."]
[null,"       Укупни  ПРИХОДИ  буџета општине Крупањ у 2016. години   остварени   су  у износу од 515.784.346 динара или 96 од планираног износа. "]
[null,"       У структури  прихода највећи део  представљају  уступљени   приходи   Републике   у износу од  68.66%( од тога порез на доходак, добит и капиталне добитке 16.63% и текући трансфери од других нивоа власти  52.03%). Пренета средства из 2015. године представљена су са 16.23% . Приходи Јавних Предузећа од физичких и правних лица који се не финансирају из буџета чине16.122.442 динара што чини 3,03% укупних прихода буџета."]
[null,"       Као и у претходним годинама и у овој је присутна велика зависност од уступљених прихода и мало учешће сопствених прихода (око 10% учешће сопствених прихода у укупним приходима). Ова тенденција би у 2017. години требало да буде значајније промењена (с обзиром на предвиђено опорезивање пољопривредног земљишта као и предузете мере на принудној наплати општинских изворних прихода и реалном оптерећењу уподобљеном са стварним стањем код обвезника) са циљем да се износ сопствених прихода у будућем периоду значајније увећа."]
[null,"       Општина Крупањ у огромној мери зависи од трансферних средстава (њихово учешће је 52.03% у приходима општине). Ови приходи заједно са осталим уступљеним приходима од стране Републике (највећи уступљени приход је порез на зараде са учешћем од 13.38% у укупним приходима буџета) чине (заједно са пренетим средствима из 2015. године од 16.23% и сопственим приходима јавних предузећа од 16.122.442 динара или 3,03%) 87.92% прихода буџета општине Крупањ. Практично, изворни приходи општине Крупањ крећу се око 10% укупних прихода буџета. Ови структурни односи се морају поправити кроз: бољу наплату изворних прихода, већи обухват обвезника, прецизније утврђено фактичко стање на терену. Велики посао и задатак представља рационализација свих ресурса код буџетских корисника (мисли се на оптимизацију броја радника, побољшање кадровске структуре и рационализацију свих трошкова)."]
[null,"       Укупно остварени РАСХОДИ у 2016. години износе 443.386.984  динара  и  мањи   су  за 72.397.362 динара од укупно остварених прихода у 2016.години. Износ од 72.397.362 динара представља буџетски суфицит који је распоређен на начин како то предвиђа члан 2. Одлуке о завршном рачуну буџета општине Крупањ. Буџетски суфицит се у највећем делу односи на нереализоване пројекте који ће се временски померити за реализацију у 2017. години."]
[null,"Највећи издаци буџета у 2016. години настали  су по основу следећих обавеза буџета и то:  расхода  за   запослене - 13,0% (13,3% у претходној години), донације   и   трансфери 13.7% (12,4% у претходној години), субвенције - 5,7%  (6,1% у претходној години), коришћење роба и услуга - 18,8% (18,6% у претходној години), остали расходи 6,8% (7,8 % у претходној години),  основна средства 34,3% (34,9% у претходној години). "]
[null,"Издаци за Јавна Предузећа су приближно исти као и претходне године (10.042.973 динара 2004., 15.815.082 динара у 2005., 17.566.113 динара у 2006. години, 23.558.245  динара у 2007. години, 31.074.306  динара у 2008. години, 30.952.674  динара у 2009. години, 30.213.870  динара у 2010. години, 31.906.197  динара у 2011. години, 37.086.095  динара у 2012., 67.470.206 динара у 2013. години, 64.698.802 динара у 2014. години, 59.752.422 динара у 2015. години). Они су представљени износом од 54.418.636 динара у 2016. години и ова цифра се односи само на средства која су им прослеђена директно из буџета (нису урачуната  средства која су им усмерена преко месних заједница, из капиталног буџета, као ни средства пласирана преко индиректних корисника и са елементарних непогода). Такође, овај износ од 54.418.636 динара представља средства пренета Јавним Предузећима закључно са 30.11.2016. године јер су од тог датума она престала да буду индиректни корисник буџетских средстава."]
[null,"Издвајања невладиним организацијама представљена су износом од 12.526.125 динара у 2016. години (6.088.502 динара у 2008. години, 6.600.567 динара у 2009. години и 6.991.913 динара у 2010. години, 8.098.726 динара у 2011. години, 11.007.107 динара у 2012. години, 12.928.040 динара у 2013. години, 10.658.045 динара у 2014. години, 12.748.403 динара у 2015. години). Обавезе за ПЗФ представљене су износом од 2.988.710 динара у 2016. години (3.103.562 динара у 2008. години, 3.155.808 динара у 2009. години, 3.299.477 динара у 2010. години, 7.230.696 динара у 2011. години, 28.877.923 динара у 2012. години, 9.136.623 динара у 2013. години, 4.404.543 динара у 2014. години, 5.485.244 динара у 2015. години). "]
[null,"Велики значај дат је финансирању предшколског, основног и средњег образовања као и финансирању културе."]
[null,"За накнаде за социјалну заштиту из буџета издвојена су већа средства него претходне године (накнада за прво и треће дете у вртићу,  стипендије  ученика   и  студената,   материјално обезбеђење учесницима рата,  и остале  једнократне  помоћи   по   захтевима грађана) у износу од 16.791.697 динара или 3,9% у укупним расходима буџета (16.070.219 динара или 3,6% у 2015. години, 15.106.779 динара или 3,6% у 2014. години,14.500.482 динара или 3,1% у 2013. години, 13.808.153 динара или 3,9% у 2012. години, 5.675.893 динара или 2,3% у 2011. години, 5.636.967 динара или 2,8% у 2010. години, 5.007.098 динара или 2,6% у 2009. години)."]
[null,"Значајан део буџетских средстава реализован је у буџету капиталних  програма (4.804.405 динара у 2004. , 11.689.731 динара у 2005., 29.703.012 динара у 2006.,  35.724.807 динара у 2007. години, 43.385.319 динара у 2008. години, 32.790.537 динара у 2009. години, 35.175.044 динара у 2010. години, у 2011. години 57.525.271 динара, 95.069.065 динара у 2012. години, 180.212.831 динара у 2013. години, 111.486.402 динара у 2014. години, 156.632.250 динара у 2015. години). Ова средства су у 2016. години представљена износом од 152.250.900 динара. "]
[null,"       У току 2016. године рађен је ЈЕДАН РЕБАЛАНС БУЏЕТА. Разлози су били следећи:"]
[null,"       На приходима (умањени са 543.920.73 динара на 528.376.480 динара),"]
[null,"        - Смањењени су приходи од пореза на имовину као и трансфери од републике локалним нивоима власти због њиховог неостваривања на планираном нивоу;"]
[null,"        - Смањени су сопствени приходи Јавних Предузећа због њиховог неостваривања на планираном нивоу;"]
[null,"        - Укидањем Фондова као правних лица (Фонд солидарне стамбене изградње, Фонд безбедности саобраћаја и Фонд противпожарне заштите) следило је и укидање њихових жиро рачуна тако да је значајан ниво средстава враћен је на централни рачун буџета (износ од.4.418..581 динар);"]
[null,"       На расходима (умањени са 543.920.73 динара на 528.376.480 динара),"]
[null,"        - Повећана је маса зарада (јер су одређени функционере којима је престала функција искористили законско право да примају плату још три месеца по престанку функције и увећана су средства за још једног помоћника Председника Општине) за  износ од 1.852.439,70 динара. \n   "]
[null,"        - Због угрожености финансирања одређених расхода било је неопходно њихово прилагођавање реалним оквирима;"]
[null,"        - Одустало се од финансирања одређених пројеката који не могу бити завршени до краја године или је престала потреба за њима;"]
[null,"        - Уведени су неки нови пројекти који би потенцијално могли обезбедити додатно запошљавање и динамичнију привредну активност у наредном периоду;"]
[null,"        - Отворен је у буџету одељак за Фонд солидарне стамбене изградње у складу са извршеним променама везаним за њега;"]
[null,"       У 2016. године реализовано је низ инвестиционих активности зацртаних Одлуком о буџету за 2016. годину што се огледа кроз: извођење радова на локалним путевима, даље санирање последица поплаве из 2014. године, ризвођени су електро-енергетски радови. Финансирани су: пројекат активног запошљавања, пројекат канцеларије за младе, пројекат геронто домаћица, пројекат дневног боравка за децу и младе са сметњама у развоју,  значајне набавке опреме у ЈП  и код Дома здравља, издвојена су средства за пољопривредне кредите, исплаћиване су стипендије за  ученике и студенате, уложена су значајна средства у водовод у Завлаци, завршетак стационара, атарске путеве, водовод Голубовац, пројекте Културног лета и Ревизије података обвезника пореза на имовину...итд."]
[]
[null,"        И поред свих уложених напора, због неостваривања прихода на планираном нивоу, неки од планираних пројеката мораће да буду реализовани кроз Одлуку о буџету за 2017. годину. И у 2016. години, због тешке привредне и материјалне ситуације, буџет је представљао главни извор финансирања Јавних Предузећа и већине индиректних корисника. Изостали су већи сопствени приходи буџетских  корисника којима би се растеретио општински буџет и отворио простор за још већа улагања у развојне програме ."]
[]
[]
[]
[{"$nulls":6},"ПРЕДСЕДAВAЈУЋИ"]
[{"$nulls":6},"ОПШТИНСКОГ ВЕЋА"]
[{"$nulls":6},"Иван Исаиловић"]

{"sheet":"UCINAK CILJEVI 2016","index":5,"n_rows":265,"n_cols":21,"rows_kept":265,"cut":false,"hidden":false,"merged":[[0,1,0,20],[1,1,1,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,20,2,20],[1,11,2,11],[1,12,2,12],[1,14,2,14],[260,1,260,3],[1,17,2,17],[1,18,2,18],[1,19,2,19],[1,6,2,6],[1,7,2,7],[1,8,2,8],[1,9,2,9],[1,10,2,10],[1,13,2,13]],"flags":["formulas_cached_only"]}
[null,"ИЗВЕШТАЈ О УЧИНКУ ПРОГРАМА за 2016. годину"]
[null,"Шифра",null,"Назив","План буџета 2013","Изврсење буџета 2013","План буџета 2014","Изврсење буџета 2014","Извршење буџета 30.11.2015","План  буџета 2015"," Вишак прихода","План буџета 2015 без Вишка прихода","Првобитни План  буџета 2016","Ребаланс Плана буџета 2016","Извршење Плана буџета 2016",null,null,"Циљана вредност 2016.","Остварена вредност 2016.","Извор верификације","Надлежан орган/особа"]
[null,"Програм"," Програмска активност/  Пројекат",{"$nulls":12},"Циљ","Назив индикатора"]
[null,"1","2","3",4,4,4,4,4,4,4,4,5,6,7,8,9,"10","11",12,13]
[null,"1101",null,"Програм 1.  Локални развој и просторно планирање",13469286,9909578,11969286,4733239,3546803,13538206,7812000,8350000,16162000,18721361,10006211.41,"Плански и урбанистички развој локалне заједнице","Број усвојених ПДР и  урађених пројеката","3/8","0/8","Одлука СО/Записници о примопредаји пројеката","Александар Вићентић, помоћник Председника општине"]
[null,null,"1101-0001","Стратешко, просторно и урбанистичко планирање",9000000,7391151,7000000,4575109,2265753,6100000,2000000,6500000,8500000,14887361,8620691.41,"Израда планске, урбанистичко-техничке, пројектне, геодетске и остале документације","Број урађених пројеката","8","8","Записници о примопредаји пројеката","Александар Вићентић, помоћник Председника општине"]
[null,null,"1101-0002","Уређивање грађевинског земљишта",549286,47811,49286,4200,30299,349286,318000,250000,568000,50000,0,"Спровођење решења о уклањању бесправно подигнутих објеката","Број реализованих рушења",2,"0","Записник грађевинског инспектора о рушењу","Славица Марковић, Општинска управа"]
[null,null,"1101-П1","Израда ПДР од ул.Столичке до излаза из Крупња",3220000,1888081,2620000,0,687111,2620000,1588000,0,1588000,1518000,600000,"Израда ПДР од ул.Столичке до излаза из Крупња","Усвојен ПДР од стране СО Крупањ",1,"0","Одлука СО","Славица Марковић, Општинска управа"]
[null,null,"1101-П2","Израда Пројекта Регионалног система управљ.отпадом",700000,582535,2300000,153930,0,50000,50000,50000,100000,0,0,"Добијање планског основа за израду пројекта регионалне депоније","Усвојен Регионални план управљања отпадом од стране СО Крупањ",1,"0","Одлука СО","Славица Марковић, Општинска управа"]
[null,null,"1101-П3","Измена Плана Генералне Регулације за насеље Крупањ",0,0,0,0,0,1350000,1350000,950000,2300000,0,0,"Измена ПГР за насеље Крупањ","Усвојене измене ПГР од стране СО Крупањ",1,"0","Одлука СО","Славица Марковић, Општинска управа"]
[null,null,"1101-П4","Легализација општинских објеката",0,0,0,0,0,240000,240000,480000,720000,0,0,"Легализација општинских објеката","Број издатих решења",10,"0","Решење о озакоњењу","Славица Марковић, Општинска управа"]
[null,null,"1101-П5","Израда Елабората о зонама санитарне заштите изворишта за водоснабдевање Крупња",0,0,0,0,359640,1078920,720000,0,720000,720000,479520,"Урађени елаборати о зонама санитарне заштите  за 3 водозахвата","Прихваћен елаборат",3,3,"Позитивно Решење Министарства здравља","Славица Марковић, Општинска управа"]
[null,null,"1101-П6","Израда ПДР Крупањ - Кржава",0,0,0,0,204000,1750000,1546000,120000,1666000,1546000,306000,"Израда ПДР Крупањ - Кржава","Усвојен ПДР од стране СО Крупањ",1,"0","Одлука СО","Славица Марковић, Општинска управа"]
[null,"0601",null,"Програм 2.  Комунална делатност",82988290,49044933,94451322,62011682,58928219.24,91510266.03999999,25702000,58828744,84530744,77843447.83,52300547.239999995,"Ефикасно и рационално спровођење комуналне делатности","Степен наплате комуналних услуга (изражен  у %) - ЈП \"Пут\"","100.00","88.45","Годишњи извештај о раду -  - ЈП \"Пут\"","Иван Исаиловић, Председник општине"]
[{"$nulls":16},"Степен наплате комуналних услуга (изражен  у %) - \"1.Мај\"","100.00","92.26","Годишњи извештај о раду - \"1.Мај\""]
[{"$nulls":15},"Максимална могућа покривеност  корисника и територије услугама комуналне делатности","Број насеља у којима се нуди  макар једна од услуга комуналне делатности у односу на укупан број насеља у општини","16/24","19/24","Годишњи извештај о раду -  \"1.Мај\""]
[null,null,"0601-0001","Водоснабдевање",18000000,17349205,20139032,20139032,18668285.85,18280711.64,0,21884902,21884902,19673263,15486782.29,"Адекватан квалитет  пружених услуга водоснабдевања","Број контрола које су показале неадекватан квалитет воде","0",1,"Годишњи извештај о раду - \"1.Мај\"","Милутин Поповић, директор ЈКП \"1. Мај\""]
[null,null,"0601-0002","Управљање отпадним водама",810000,810000,1810000,1782000,1633500,2910000,0,2910000,2910000,1910000,1810000,"Већа покривеност корисника и територије услугама уклањања отпадних вода","Број  Месних Заједница обухваћених услугом ","3","2","Годишњи извештај о раду - \"1.Мај\"","Милутин Поповић, директор ЈКП \"1. Мај\""]
[null,null,"0601-0003","Oдржавање депонија",0,0,0,0,0,500000,0,500000,500000,456860,406860,"Адекватан квалитет  пружених услуга уклањања чврстог отпада","Број инспекцијских налога због проблема неуклањања чврстог отпада","0","4","Годишњи извештај о раду - \"1.Мај\"","Милутин Поповић, директор ЈКП \"1. Мај\""]
[null,null,"0601-0004","Даљинско грејање",0,0,0,0,0,0,0,200000,200000,200000,0,"Ефикасно и рационално спровођење  даљинског грејања и минималан негативан утицај на животну средину","Број запослених по километру дистрибутивне мреже",1,1,"Годишњи извештај о раду Општинске управе","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0601-0005","Јавни превоз",0,0,0,0,0,0,0,20000,20000,0,0,"Адекватан квалитет пружених услуга јавног превоза ","Број примедби / притужби саобраћајном инспектору",5,"6","Записници саобраћајног инспектора","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0601-0006","Паркинг сервис",0,0,0,0,0,0,0,0,0,0,0,"Успостављање услуге паркинга","Успостављена услуга","да","не","Годишњи извештај о раду ЈКП \"1. Мај\"","Милутин Поповић, директор ЈКП \"1. Мај\""]
[null,null,"0601-0007","Уређивање, одржавање и коришћење пијаца",0,0,0,0,102794.75,240000,0,100000,100000,10000,0,"Адекватан квалитет  пружених услуга уређивања, одржавања и коришћења пијаца","Укупан број притужби закупаца локала/тезги на пијаци ",0,0,"Годишњи извештај о раду  ЈКП \"1. Мај\"","Милутин Поповић, директор ЈКП \"1. Мај\""]
[null,null,"0601-0008","Јавна хигијена",6108202,6108202,5700000,5700000,4750000,5700000,0,5700000,5700000,5700000,5700000,"Адекватан квалитет  пружених услуга одржавања чистоће јавних површина","Укупан број притужби на пружање услуга одржавања чистоће јавних површина","0","5","Годишњи извештај о раду  ЈП \"Пут\" ","Весна Обрадовић, директор ЈП \"Пут\", "]
[null,null,"0601-0009","Уређење и одржавање зеленила",0,0,300000,300000,59600,300000,0,300000,300000,300000,300000,"Максимална могућа покривеност насеља и територије услугама уређења и одржавања зеленила","Укупан број урбаних целина/паркова у којима се уређује и одржава зеленило","5","5","Годишњи извештај о раду  ЈП \"Пут\" ","Весна Обрадовић, директор ЈП \"Пут\""]
[null,null,"0601-0010","Јавна расвета",9539160,7718962,9539160,6124525,6852540.59,9143369,0,9143369,9143369,9686844.26,8705284.559999999,"Оптимална покривеност  насеља и територије услугама јавне расвете","Укупан број светиљки",1200,"1600","Елаборат  о могућностима уштеде електричне енергије у јавној расвети у Општини Крупањ","Весна Обрадовић, директор ЈП \"Пут\""]
[null,null,"0601-0011","Одржавање гробаља и погребне услуге",959991,959991,2472464,959991,1743361.4100000001,2472464,0,2472473,2472473,2256557.74,2247677.9699999997,"Већа покривеност  територије јединице локалне самоуправе одржавањем гробаља и погребним услугама од стране ЈП","Број одржаваних гробаља на територији  општини","3",1,"Годишњи извештај о раду  ЈП \"Пут\" ","Весна Обрадовић, директор ЈП \"Пут\""]
[null,null,"0601-0012","Одржавање стамбених зграда",0,0,0,0,0,100000,100000,250000,350000,4401336.03,0,"Подстицање одговорног управљања и одржавања стамбених згрда у етажном власништву","Број успостављених скупштина/савета станара",1,"0","Решење о регистрацији у АПР","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0601-0013","Ауто-такси превоз путника",0,0,0,0,0,0,0,0,0,0,0,"Уређење услуге ауто-таксија у складу са Законом","Успостављена уређена услуга","да","не","Годишњи извештај о раду Општинске управе","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0601-0014","Остале комуналне услуге - БАЗЕН",0,0,0,0,478274.4,478274.4,0,300000,300000,30000,0,"Обезбеђивање услова за задовољење других комуналних потреба грађања","Датум почетка рада отвореног базена","01.06.2014.","16.06.2014.","Годишњи извештај о раду   ЈКП \"1. Мај\"","Милутин Поповић, директор ЈКП \"1. Мај\""]
[null,null,"0601-П1","Реконструкција и доградња водовода у МЗ Завлака ",7360977,4167916,9626962,3724310,1207000.24,3530000,2323000,1697000,4020000,3272894,3258136.4800000004,"Водовод Завлака снабдева здравом водом за пиће становништво","Добијене дозволе","да","не","Решење о издатој употребној дозволи","Славица Марковић, Општинска управа"]
[{"$nulls":13},0,0,null,"ЈКП управља водоводом","да","не","Одлука СО о преузимању водовода"]
[null,null,"0601-П2","Водовод у МЗ Бела Црква",1453400,1453400,553337,553337,119480,920000,800000,120000,920000,0,0,"Водовод Бела Црква снабдева здравом водом за пиће становништво","Добијене дозволе","да","не","Решење о издатој употребној дозволи","Славица Марковић, Општинска управа"]
[{"$nulls":13},0,0,null,"ЈКП управља водоводом","да","не","Одлука СО о преузимању водовода"]
[null,null,"0601-П3","Реконструкција водозахвата и цевовода Змајевац",2200000,2048362,0,0,2649102.7,2942500,0,0,0,0,0]
[null,null,"0601-П4","Реконструкција водовода Голубовац",0,0,0,0,1571150,2000000,420000,12580000,13000000,12668648,12649364.14,"Ефикасније коришћење водовода по квалитету и квантитету","Добијена санитарна сагласност о употреби водовода","да","да","Позитивно Решење санитарног инспектора","Славица Марковић, Општинска управа"]
[{"$nulls":16},"Повећање протока","10-15 л/с","10-15 л/с","Записник о извршеном техничком прегледу"]
[null,null,"0601-П5","Замена водоводних азбестноцементних цеви",6335185,1120876,5346292,5345606,3128538,3175660,0,0,0,0,0]
[null,null,"474-7","Учешће у реконстр.изворишта \"Лазе\"",{"$nulls":9},527044.8,527044.8,"Нормално одвијање процеса снабдевања исправном водом за пиће","Извршена реконструмција водовода","да","да","Записник о примопредаји радова","Славица Марковић, Општинска управа"]
[null,null,"0601-П6","Изградња филтерског постројења  са резервоаром за пијаћу воду  на водоводу у Крупњу ",0,0,0,0,9700,50000,40000,10000,50000,0,0,"Исправна вода за пиће","Ламеларни таложник пуштен у рад","да","не","Решење о издатој употребној дозволи","Славица Марковић, Општинска управа"]
[null,null,"0601-П7","Истражив.подземн.вода за потреб.водоснабд.Крупња",0,0,0,0,0,50000,50000,150000,200000,200000,192000,"Проналажење подземне воде","Број позитивних истражних бушотина","1",1,"Записник о примопредаји документације","Славица Марковић, Општинска управа"]
[null,null,"0601-П8","Фаза Изградње система за пречишћавање и одвођење отпадних вода - колектор",24750000,5362708,32030035,12655400,39315,19380000,19339000,691000,20030000,15050000,1877,"Повећање покривености канализационом мрежом","Продужетак главног канализационог колектора","650 м","250 м","Извештај надзорног органа","Славица Марковић, Општинска управа"]
[null,null,"0601-П9","Изградња секундарне канализационе мреже у Бањевцу",0,0,0,0,12487260.7,13278487,0,0,0,0,0]
[null,null,"0601-П10","Изградња трафостаница и електро-енер.објеката",300000,300000,3500000,1583089,3369515.6,5500000,2130000,1800000,3930000,1000000,515520,"Стабилно снабдевање електричном енергијом у мрежи у руралним подручјима","Број замењених оштећених бандера","800","240","Уговор о набавци бандера","Весна Обрадовић, директор ЈП \"Пут\""]
[null,null,"0601-11","Учешће у изградњи водовода ",960506,934442,214040,214040,58800,58800,0,0,0]
[null,null,"0601-12","Изградња канализације у МЗ Крупањ (Радничка улица)",3500000,0,2720000,2717297,0,0,0,0,0]
[null,null,"0601-13","Специјализоване услуге (АЗИЛ)",710869,710869,500000,213055,0,500000,500000,0,500000,500000,500000,"Обезбеђивање услова за задовољење других комуналних потреба грађања","Број и капацитет прихватилишта и азила за напуштене псе о мачке","1-120","0","Пројектна документација и Годишњи извештај о раду  ЈКП \"1. Мај\"","Милутин Поповић, директор ЈКП \"1. Мај\", Александар Филиповић Општинска управа"]
[{"$nulls":16},"Проценат искоришћења буџетских средстава у односу на планирана","100,00","100,00","Одлука о завршном рачуну за 2016. годину"]
[null,"1501",null,"Програм 3.  Локални економски развој",78594457,76136462,27501285,21826657,19035806.07,24975038,1100000,21954610,23054610,27389952.27,19639221.619999997,"Повећање  запослености на територији општине","Број евидентираних незапослених лица на евиденцији НСЗ ",2100,"2275","Евиденција Националне службе за запошљавање","Блаженковић Никола,помоћник Председника општине"]
[null,null,"1501-0001","Подршка постојећој привреди",348000,347895,330000,330000,235185,295000,0,30000,30000,229000,229000,"Успостављање сарадње  између представника привреде и локалне самоуправе","Број организованих партнерстава локалне привреде и ЛС за подршку локалној привреди (пословни савети, јавно-приватна партнерства)",1,"0","Одлука СО о успостављању","Милорад Симћ, Начелник Општинске управе "]
[null,null,"1501-0002","Унапређење привредног амбијента (КЛЕР)",220000,220000,200000,180000,200000,1200000,1000000,300000,1300000,200000,200000,"Успостављање ефикасног механизма за привлачење директних инвестиција (маркетинг и промоција инвестиционих потенцијала, учествовање на сајмовима привреде и инвестиција, подршка потенциланим инвеститиорима...)","Проценат  искоришћења буџетских средстава у односу на планирана","100,00","100,00","Одлука о завршном рачуну за 2016. годину","Милорад Симћ, Начелник Општинске управе "]
[null,null,"1501-0003","Подстицаји за развој предузетништва",0,0,0,0,0,0,0,30000,30000,0,0,"Ослобађање од појединих локалних такси","Број донетих Одлука СО","2","0","Годишњи извештај о раду СО","Милорад Симћ, Начелник Општинске управе "]
[null,null,"1501-0004","Одржавање економске инфраструктуре",13271422,12813646,10962285,10962285,9375527.69,10785610,0,10285610,10285610,10721078.84,10721078.03,"Ефикасан и континуран рад Јавних Предузећа при обављању поверених послова (субвенционирање цене комуналних услуга и набавка опреме кроз увећање власничког удела)","Број одобрених програма субвенција/вредност  набављене опреме","3/1400000","0/1399992","Одлуке СО, Годишњи извештај о раду Јавних Предузећа, Одлука о завршном рачуну за 2016. годину","Милорад Симћ, Начелник Општинске управе "]
[null,null,"1501-0005","Финансијска подршка локалном економском развоју",4000000,2000000,4500000,1750000,1488840.36,3500000,0,4500000,4500000,2500000,2468870.16,"Успостављање механизама за финансијску подршку запошљавању","Број новозапослених по свим програмима Локалног акционог плана запошљавања за 2016. годину","60","42","Потписани Уговори са корисницима ","Јелена Милосављевић, Општинска управа"]
[null,null,"1501-П1","Стипендирање ученика и студената",10600,10600,5709000,4983800,4536253.02,5709000,0,5709000,5709000,6539873.43,4820273.43,"Унапређење материјалног положаја ученика и студената, мотивација за учење и останак и повратак у средину","Број ученика којима су одобрене стипендије","10","11","Потписани Уговори са корисницима ","Милорад Симћ, Начелник Општинске управе "]
[{"$nulls":16},"Број студената којима су одобрене стипендије","60","64","Потписани Уговори са корисницима "]
[null,null,"1501-2","Учешћ.општ.у фин.Рег.разв.агенц.Подр., Подгор.и Рађев.",300000,300000,1300000,1300000,1200000,1300000,100000,1100000,1200000,1200000,1200000,"Успостављање сарадње  између представника привреде и локалне самоуправе","Број организованих партнерстава локалне привреде и ЛС за подршку локалној привреди (пословни савети, јавно-приватна партнерства)",1,"0","Потписани Уговори са партнерима","Милорад Симћ, Начелник Општинске управе "]
[null,null,"1501-3","Изградња индустријске зоне",60444435,60444321,4500000,2320572,2000000,2185428,0,0,0,6000000,0,"Стварање услова за привлачење директних инвестиција ","Проценат искоришћења буџетских средстава у односу на планирана","100,00","0,00","Одлука о завршном рачуну за 2016. годину","Блаженковић Никола,помоћник Председника општине"]
[{"$nulls":15},"Ревитализација браунфилд локација за покретање привредних активости","Број предузећа отворених кроз ревитализацију браунфилд локација за покретање привредних активности ","1","0","Годишњи извештај о раду Општинске управе       (КЛЕР-а)"]
[null,"1502",null,"Програм 4.  Развој туризма",2642202,2523036,3831606,2865430,3209147.54,4010308,57745,4145384,4203129,4037109,3756459.1799999997,"Усвојеност и испуњење циљева дефинисаних  у релевантној стратегији која се односи на туризам ","Укупан број ноћења  (домаћи и страни гости)",16000,"17700","Евиденција о броју гостију установљена од стране Туристичке организације","Милан Гајић, члан Општинског већа"]
[null,null,"1502-0001","Управљање развојем туризма",2642202,2523036,2907428,2815430,2491365.25,2846928,57745,2960228,3017973,3017973,2803923.68,"Повећање капацитета туристичке организације кроз доступност  туристичке понуде општине и на енглеском језику","Постављен сајт на енглеском језику","да","да","Интернет страница Туристичке организације Крупањ","Александар Петровић, директор Туристичке организације"]
[null,null,"1502-0002","Туристичка промоција",0,0,284774,50000,140492,220456,0,170456,170456,190456,190429.69,"Адекватна промоција туристичке понуде општине на циљаним тржиштима","Број догађаја који промовишу туристичку понуду општине у земљи на којима учествује ТО општине",15,17,"Годишњи извештај о раду Туристичке организације Крупањ","Александар Петровић, директор Туристичке организације"]
[null,null,"1502-П1","Лазаревдан",0,0,159874,0,81730.68,81731,0,170000,170000,137513,137512.55,"Очување народне традиције.Промоција фолклора Рађевине и упознавање са играма из разних делова Србије и окружења","Број учесника",180,"325","Пријаве за учешће, извештај са манифестације, новине тв.","Александар Петровић, директор Туристичке организације"]
[{"$nulls":16},"Број посетилаца",2000,2500,"Фотографије, видео"]
[null,null,"1502-П2","Дани Међаша",0,0,24449,0,88193,88193,0,160000,160000,103847,103846.36,"Очување обичаја, неговање народне традиције,спортска надметања","Број учесника",250,300,"Пријавни листови за такмичење","Александар Петровић, директор Туристичке организације"]
[{"$nulls":16},"Број посетилаца",5000,6000,"Фотографије, видео"]
[null,null,"1502-П3","Плодови Рађевине",0,0,155081,0,225897,258000,0,294700,294700,294700,232017.1,"Пласман привредних производа, очување традиционалних вредности, повећање броја посетилаца","Број учесника",70,80,"Пријаве за учешће и такмичење.","Александар Петровић, директор Туристичке организације"]
[{"$nulls":16},"Број посетилаца",2000,3000,"Фотографије, видео"]
[null,null,"1502-П4","Учешће на сајмовима туризма",0,0,300000,0,127949.61,290000,0,290000,290000,235000,231110,"Промоција туристичких вредности Општине, привлачење великог броја туриста из земље и иностранства","Учешће на сајму туризма","да","да","Билтен учесника сајма","Александар Петровић, директор Туристичке организације"]
[{"$nulls":16},"Број посетилаца",80000,90000,"Званични подаци  сајма"]
[null,null,"1502-П5","Израда комплетне верзије сајта Туристичке организације",0,0,0,0,0,150000,0,0,0,0,0]
[null,null,"1502-П6","Стручно усавршавање запослених",0,0,0,0,18520,40000,0,40000,40000,0,0,"Унапређење квалитета туристичке промоције","Број стручних предавања",1,1,"Пријава за учешће","Александар Петровић, директор Туристичке организације"]
[null,null,"1502-П7","Петровдан - вашар у Добром Потоку",0,0,0,0,35000,35000,0,60000,60000,57620,57619.8,"Промоција туристичких вредности  и народне традицијеОпштине, привлачење великог броја туриста из земље и иностранства","Број такмичара и излагача",200,220,"Евиденција  установљена од стране Туристичке организације","Александар Петровић, директор Туристичке организације"]
[{"$nulls":16},"Број посетилаца",5000,5500,"Фотографије, видео"]
[null,"0101",null,"Програм 5.  Развој пољопривреде",22322682,17145470,17272433,16565178,7303868.48,22165661,1500000,18650471,20150471,21628015,19827060.92,"Спровођење усвојене пољопривредне политике и политике руралног развоја на подручју локалне самоуправе ","Усвојени програ развоја пољопривреде и руралног развоја ","1","0","Одлука СО","Душко Нешић, члан Општинског већа"]
[null,null,"0101-0001","Унапређење услова за пољопривредну делатност",0,0,1247321,0,0,0,0,10000,10000,0,0,"Ефикасно управљање пољопривредним земљиштем ","Усвојен  годишњи  програма заштите, уређења и  коришћења пољопривредног земљишта општине Крупањ",1,1,"Одлука СО","Зорица Маринковић, Општинска управа"]
[null,null,"0101-0002","Подстицаји пољопривредној производњи",18000000,13137029,15515650,16255716,6137198.5,20705661,1500000,16400471,17900471,17862971,16591842.32,"Изградња одрживог, ефикасаног и конкурентаног пољопривредног сектора","Одобрен програм локалних подстицаја од стране надлежног министарства ","1","1","Одлука СО","Александар Гошић, Општинска управа"]
[null,null,"0101-0003","Рурални развој",0,0,200000,0,0,10000,0,440000,440000,100000,38000,"Подизање нивоа знања пољопривредних произвођача","Број одржаних стручних едукација","10","10","Поднети извештај Општинском већу","Зорица Маринковић, Општинска управа"]
[null,null,"0101-П1","Насипање атарских путева у дужини 5000 метара",4322682,4008441,309462,309462,1166669.98,1450000,0,1800000,1800000,3665044,3197218.6,"Унапређење руралне инфраструктуре","Дужина урађеног пута у  м","5.000 ","7.900","Записник о примопредаји изведених радова","Славица Марковић, Општинска управа"]
[null,null,"0101-П2",null,0,0,0,0,0,0,0,0,0]
[null,"0401",null,"Програм 6.  Заштита животне средине",11787506,2847614,10745015,1549653,3840252.6599999997,13039754,7740000,3945246,11685246,11319185.96,886267.54,"Унапређење  квалитета животне  средине ","Усвојени стратешки и оперативни планови из  области  заштите  животне  средине (План управљања отпадом, План заштите од буке, План и програм мониторинга елемената животне средине.)/% утрошених буџетских средстава намењених за заштиту животне средине","3/100.00","0/7.83","Одлука СО, Одлука о завршном рачуну за 2016. годину","Синиша Живковић, члан Општинског већа"]
[null,null,"0401-0001","Управљање животном средином и заштита",4567106,1663270,1360000,56678,220824.88,1740000,1140000,100000,1240000,440000,66000,"Испуњење обавеза у складу са законима у домену постојања стратешких и оперативних планова као и мера заштите","Усвојен Локални еколошки акциони план/% утрошених буџетских средстава намењених за управљање животном средином","1/100,00","1/15.00","Одлука СО, Одлука о завршном рачуну за 2016. годину","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0401-0002","Управљање комуналним отпадом",2531280,288144,4019689,938617,2237678.53,3516318,923000,600000,1523000,1523000,443209.67,"Испуњење обавеза у складу са законима у домену постојања стратешких и оперативних планова као и мера забране и ограничења утицаја на животну средину","Усвојен иновирани локални план управљања отпадом/% утрошених буџетских средстава намењених за уклањање комуналног отпада","1/100.00","0/29.10","Одлука СО, Одлука о завршном рачуну за 2016. годину","Милинко Мићановић, директор ЈКП \"1. Мај\""]
[null,null,"0401-0003","Праћење квалитета елемената животне средине",80000,0,314990,36000,10200,428990,417000,50000,467000,467000,0,"Испуњење обавеза у складу са законима у домену постојања стратешких и оперативних планова као и мера забране и ограничења утицаја на животну средину","Усвојен иновирани локални план управљања отпадом/% утрошених буџетских средстава намењених за контролу квалитета животне средине","1/100","0/00,00","Одлука СО, Одлука о завршном рачуну за 2016. годину","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0401-0004","Заштита природних вредности и унапређење ",376000,376000,495246,330000,323244.97,812846,360000,115246,475246,789185.96,313939.96,"Испуњење обавеза у складу са законима у домену постојања стратешких и оперативних планова као и мера забране и ограничења утицаја на животну средину","Усвојен локални план управљања отпадом/% утрошених буџетских средстава намењених за заштиту природних вредности","1/100","0/39.78","Одлука СО, Одлука о завршном рачуну за 2016. годину","Милутин Поповић, директор ЈКП \"1. Мај\"; Весна Обрадовић, директор ЈП \"Пут\"; Милорад Симћ, Начелник Општинске управе "]
[null,null,"0401-П1","Набавка канти и контејнера",817220,520200,547020,30288,974100,711600,0,0,0,600000,0,"Набавка металних контејнера од 1,1 м3 чиме се смањује настајање отпада и стварање неуређених депонија и проширује обухват сакупљања отпада.","Постављени контејнери","30","30","Записник о примопредаји","Александар Гошић, Општинска управа"]
[null,null,"0401-П2","Пројекат GIZ IMPACT Управљање отпадом и отп.водама",0,0,158070,158070,66040.28,430000,0,430000,430000,100000,58117.91,"Извештавање према Агенцији за заштиту животне средине","Мерење количине и састава комун. Отпада",3,4,"Извештај Агенцији","Славица Марковић, Општинска управа"]
[null,null,null,0,{"$nulls":9},0,0,null,"Мерење количине и састава отпад.вода",2,2,"Извештај Агенцији"]
[null,null,"0401-П3","Израдa \"Пројекта рециклажног дворишта\"",0,0,0,0,8164,500000,0,500000,500000,50000,5000,"Смањење рециклабилних материјала у саставу комуналног отпада","Урађен пројекат  за рециклажно двориште","1",1,"Издата грађевинска дозвола","Славица Марковић, Општинска управа"]
[null,null,"0401-П4","Набавка покретних тоалета",0,0,0,0,0,0,0,1100000,500000,0,0,"Испуњавање стандарда за извоз пољопривредних производа у Европску Унију ","Број Захтева за постављање нових тоалета"]
[null,null,"0401-П5","Набавка механиз.за сакупљ.отпада са неприступ.локација",{"$nulls":8},600000,1800000,0,"Набавка возила за сакупљање отпада са неприступачних локација","Набављено возило","да","не","Записник о примопредаји","Синиша Живковић, члан Општинског већа"]
[null,null,"0401-5","Шуме - Реализација Програма пошумљавања",3415900,0,3450000,0,0,4500000,4500000,1050000,5550000,5550000,0,"Подизање нових шума, у циљу заштите животне средине и предузимање превентивних мера на заштити од клизишта, спровођење противерозивних мера ради спречавања и отклањања штетног дејства ерозије и бујица","Усвојен Планови у складу са члановима 16. , 22. и 72. Закона о шумама (\"Сл.Гласник РС\" бр.30/2010, 93/2012 и 89/2015), Основе газдовања шумама, План заштите шуме од пожара, План санације шума, Годишњи план газдовања шумама","1","0","Одлука СО","Александар Гошић"]
[null,null,"0401-6","Шуме - Реализација Прогр.заштит.живот.средине",0,0,400000,0,0,400000,400000,0,400000,0,0,"Заштита и доступност заштићених природних ресурса (резерват Данилова коса)","Број организованих посета резервату Данилова коса",null,null,null,"Александар Гошић"]
[null,"0701",null,"Програм 7.  Путна инфраструктура",92278808,80837637,38057786,29199658,67470181.77,115750669.5,24770922,103073125,127844047,123185302.39,103940903.46000001,"Развијеност инфраструктуре у контексту доприноса социо-економском развоју","Проценат искоришћења буџетских средстава у односу на планирана","100.00","84.38","Одлука о завршном рачуну за 2016. годину","Марко Дамњановић, члан Општинског већа"]
[{"$nulls":15},"Ефикасно, правовремено и целисходно одржавање локалних путева","Проценат искоришћења буџетских средстава у односу на планирана","100.00","84.38","Одлука о завршном рачуну за 2016. годину"]
[null,null,"0701-0001","Управљање саобраћајном инфраструктуром",0,0,0,0,0,1247766,1216922,1400000,2616922,2625088.3899999997,587254.12,"Несметано и безбедно одвијање саобраћаја на путевима у надлежности Општине","Број извршених инспекцијских надзора","40","46","Записници о извршеним инспекцијским надзорима","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0701-0002","Одржавање путева",23275405,21710200,19991905,18730970,18217173.29,26205255.5,0,23173125,23173125,25384212.000000004,25168014.520000003,"Ефикасно, правовремено и целисходно одржавање локалних путева и улица","Број километара  реконструисаних путева и улица у надлежности општине","40","115","Годишњи извештај о раду  ЈП \"Пут\" ","Весна Обрадовић, директор ЈП \"Пут\""]
[null,null,"0701-П1","Појачано одржав.некатегорис.пута Марковићи у Брштици",0,0,0,0,6272420.84,6294180,0,0,0,0,0]
[null,null,"0701-П2","Реконструкција локалног пута Л 25 Завлака - Цветуља",0,0,0,0,5304723,6019860,0,0,0,0,0]
[null,null,"0701-П3","Локални пут Л 13 Ликодра - Церова",0,0,0,0,4119425,4944588,0,0,0,0,0]
[null,null,"0701-П4","Некат.пут у МЗ Г.Брезовице - Заселак Лазићи",0,0,0,0,4764162.4,5717328,0,0,0,0,0]
[null,null,"0701-П5","Локални пут Столице - Церова (Обрадовића брдо)",0,0,0,0,6075119.64,6075672,0,0,0,0,0]
[null,null,"0701-П6","Појач.одржав.локал.пута Л20 (а) Б.Црква - Белотић - Комирић",0,0,5496,5496,5819330.5,6901578,0,0,0,0,0]
[null,null,"0701-П7","Инвестиционо одржавање дела улице Змајевац",5000000,0,0,0,0,4504200,0,0,0,0,0]
[null,null,"0701-П8","Реконструкција градских улица и тротоара",15522206,15522206,6530000,0,15406184.71,18873000,0,10000000,10000000,12900000,0,"Извршена реконструмција","Завршени радови","1","0","Записник о примопредаји радова","Славица Марковић, Општинска управа"]
[null,null,"0701-П9","Набавка основних средстава за ЈП \"Пут\"",3241565,3241565,3200000,3057720,0,3307280,0,0,0,400000,400000,"Набављена основна средства","Стављање средстава у употребу","да","да","Решења о преносу средстава ЈП \"Пут\"","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0701-П10","Изградња моста у МЗ Ставе",1200000,0,1468906,1065965,505912.32,505912,0,0,0,0,0]
[null,null,"0701-П11","Набавка основних средстава за ЈКП \"1. Мај\"",2000000,1055856,1805889,1805889,876530.07,1600050,0,1000000,1000000,1000000,999991.74,"Набављена основна средства","Стављање средстава у употребу","да","да","Решења о преносу средстава ЈКП \"1.Мај\"","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0701-П12","Санација локалног пута Л 10 (Бањевац - Толисавац)",0,0,0,0,0,4000000,4000000,0,4000000,0,0,"Асфалтирана деоница пута","Завршени радови на","1","0","Записник о примопредаји радова","Славица Марковић, Општинска управа"]
[null,null,"0701-П13","Ул.Народног Ослобођења (асфалтирање и кишна канал.)",0,0,0,0,0,12000000,12000000,0,12000000,8900000,7001878.57,"Асфалтирана улица и урађена кишна канализација","Завршени радови","1","1","Записник о примопредаји радова","Славица Марковић, Општинска управа"]
[null,null,"0701-П14","Изградња тротоара у улици Владе Зечевића",0,0,0,0,0,4000000,4000000,0,4000000,350000,0,"Урађен тротоар","Завршени радови","1","1","Записник о примопредаји радова","Славица Марковић, Општинска управа"]
[null,null,"0701-П15","Санац.и адапт.општ.пута Л-3а Дворска (Ђукановићи) -Ступница",0,0,0,0,0,0,0,7000000,7000000,7000000,6999972.5,"Асфалтирана деоница пута","Завршени радови","1","1","Записник о примопредаји радова","Славица Марковић, Општинска управа"]
[null,null,"0701-П16","Појачано одржавање општ.пута Л-24 Д.Брезовице-Дворска",0,0,0,0,0,0,0,7000000,7000000,6650000,6466665.24,"Асфалтирана деоница пута","Завршени радови","1","1","Записник о примопредаји радова","Славица Марковић, Општинска управа"]
[null,null,"0701-П17","Адаптација и санација дела општ.пута Л-9 Толисавац (Јованин брег-школа)",0,0,0,0,0,0,0,7000000,7000000,6865696,6865581.3,"Асфалтирана деоница пута","Завршени радови","1","1","Записник о примопредаји радова","Славица Марковић, Општинска управа"]
[null,null,"0701-П18","Појачано одржавање некатег.пута Црквине",0,0,0,0,0,0,0,7000000,7000000,6910000,6909656,"Асфалтирана деоница пута","Завршени радови","1","1","Записник о примопредаји радова","Славица Марковић, Општинска управа"]
[null,null,"0701-П19","Појачано одржавање општин.пута Л-8 Шљивова-Ставе",0,0,0,0,0,0,0,7000000,7000000,7000000,6999516,"Асфалтирана деоница пута","Завршени радови","1","1","Записник о примопредаји радова","Славица Марковић, Општинска управа"]
[null,null,"0701-П20","Појачано одржавање општин.пута Л-19 Бела Црква - Врбић",0,0,0,0,0,0,0,7000000,7000000,6843236,6843027.63,"Асфалтирана деоница пута","Завршени радови","1","1","Записник о примопредаји радова","Славица Марковић, Општинска управа"]
[null,null,"0701-П21","Инвестиционо одржавање некатег.пута Кржава-водовод Голубовац",0,0,0,0,0,0,0,4000000,4000000,4000000,3999952.4,"Асфалтирана деоница пута","Завршени радови","1","1","Записник о примопредаји радова","Славица Марковић, Општинска управа"]
[null,null,"0701-П22","Инвестиционо одржавање некатег.пута Дворска Пајићи",0,0,0,0,0,0,0,2500000,2500000,2500000,2499909,"Асфалтирана деоница пута","Завршени радови","1","1","Записник о примопредаји радова","Славица Марковић, Општинска управа"]
[null,null,"0701-П23","Инвестиционо одржавање некатег.пута Томањ Тадића брег",0,0,0,0,0,0,0,4000000,4000000,4000000,3999774,"Асфалтирана деоница пута","Завршени радови","1","1","Записник о примопредаји радова","Славица Марковић, Општинска управа"]
[null,null,"0701-П24","Инвестиционо одржавање дела општ.пута Л-6 и некатег.пута Богоштица Станимировићи",0,0,0,0,0,0,0,1500000,1500000,2571305,2571305,"Асфалтирана деоница пута","Завршени радови","1","1","Записник о примопредаји радова","Славица Марковић, Општинска управа"]
[null,null,"0701-П25","Појачано одржавање некатег.пута Ликодра Гајиновци",0,0,0,0,0,0,0,1500000,1500000,1500000,1499839,"Асфалтирана деоница пута","Завршени радови","1","1","Записник о примопредаји радова","Славица Марковић, Општинска управа"]
[null,null,"0701-П26","Појачано одржавање општ.пута Л-14а Ликодра Мађупац",0,0,0,0,0,0,0,2000000,2000000,2231765,2231764.5,"Асфалтирана деоница пута","Завршени радови","1","1","Записник о примопредаји радова","Славица Марковић, Општинска управа"]
[null,null,"0701-П27","Обнова поплавама порушене инфраструктуре",0,0,0,0,79200,3554000,3554000,4000000,7554000,7554000,5897250.34,"Обновљена инфраструктура","Завршени радови","1","1","Записник о примопредаји радова","Славица Марковић, Општинска управа"]
[null,null,"0701-28"," - реконструкција других локалних путева",2300000,1823281,0,0,0,0,0,0,0]
[null,null,"0701-29"," - ред.и повр.одрж.локал.путн.мреже (наменска средства)",19079000,17347247,1723796,1723796,0,0,0,0,0]
[null,null,"0701-30"," - Реконструкција некатегорисаног пута Шљивова - Ставе",5718855,5718854,0,0,0,0,0,0,0]
[null,null,"0701-31"," - Санација и адаптација локалног пута Л19 ",7998000,7976028,0,0,0,0,0,0,0]
[null,null,"0701-32"," - Реконструкција општинског  пута Л22 Мојковић(школа)Равнаја ",4255200,4255200,0,0,0,0,0,0,0]
[null,null,"0701-33","Пројекат грејања јавних предузећа",0,0,1399950,1303910,0,0,0,0,0]
[null,null,"0701-34","Куповина теренског возила(ЈП \"Пут\")",0,0,1100000,1089990,0,0,0,0,0]
[null,null,"0701-П36","Инвестиционо одржавање општ.пута Л-2 Красава",0,0,0,0,0,0,0,3500000,3500000,3500000,3499719.8,"Асфалтирана деоница пута","Завршени радови","1","1","Записник о примопредаји радова","Славица Марковић, Општинска управа"]
[null,null,"0701-П37","Инвестиционо одржавање некат.пута \"Милутинова улица\"",0,0,0,0,0,0,0,2500000,2500000,2500000,2499831.8,"Обновљена инфраструктура","Завршени радови","1","1","Записник о примопредаји радова","Славица Марковић, Општинска управа"]
[{"$nulls":4},0,0,0,0,0]
[null,"2001",null,"Програм 8.  Предшколско васпитање",18646993,18082227,18442320,17602981,17842884.400000002,20561071.6,319580,19454097,19773677,20567663,19681288,"Потпуни територијални  обухват општине са предшколским васпитањем  и  образовањем","Број територијалних јединица у којима је организован неки вид предшколског образовања и васпитања у односу на укупан број територијалних јединица у општини","15/24","13/24","Годишњи извештај о раду Предшколске установе","Андријана Влајковић, члан Општинског већа"]
[{"$nulls":16},"Укупан број деце на листи  чекања",20,20,"Листа чекања"]
[null,null,"2001-0001","Функционисање предшколских установа",18646993,18082227,18442320,17602981,15975231.8,18408820,319580,19024795,19344375,20138361,19251986,"Обезбеђени прописани технички услови за васпитно-образовни рад са децом","Број објеката предшколскх установа који испуњавају прописане услове","12","12","Годишњи извештај о раду Предшколске установе","Славица Кодић, директор установе"]
[{"$nulls":16},"Просечан број деце у групи (јасле, предшколски,ппп)",25,25,"Годишњи извештај о раду Предшколске установе"]
[{"$nulls":16},"Просечан број деце по васпитачици (јасле, предшколски, припремни предшколски програм)","15","15","Годишњи извештај о раду Предшколске установе"]
[null,null,"2001-П1","Замена столарије",0,0,0,0,1590668.6,1690148.6,0,0,0,0,0]
[null,null,"2001-П2","Растимо уз плес на трговима 2016",0,0,0,0,0,0,0,60000,60000,60000,60000,"Већи обухват деце из предшколског образовања у додатним садржајима и њихово учешће у манифестацијама од регионалног и републичког значаја","Број деце учесника манифестације","205","205","Извештај о раду васпитно-образовног већа и План рада директора","Славица Кодић, директор установе"]
[null,null,"2001-П3","Пројекат вртићи без граница 2",0,0,0,0,276984,462103,0,369302,369302,369302,369302,"Већи обухват деце узраста од  3 до 5.5 година која су укључена у посебне и специјализоване програме.  ","Број обухваћене деце ","26","26","Групни и професионални портфолио (радна књига васпитача)","Славица Кодић, директор установе"]
[]
[null,"2002",null,"Програм 9.  Основно образовање",34778079,32008605,35451112,31002379,29500616.57,40442052,0,37014435,37014435,37855115.68000001,36953768.62,"Потпуни територијални  обухват општине са основним  образовањем и  васпитањем","Број деце која су обухваћена основним образовањем у ОШ Крупањ","962","954","Годишњи извештај о раду Основне школе Крупањ","Андријана Влајковић, члан Општинског већа"]
[{"$nulls":16},"Број деце која су обухваћена основним образовањем у ОШ Бела Црква","273","272","Годишњи извештај о раду Основне школе Крупањ"]
[null,null,"2002-0001","Функционисање основних школа",34778079,32008605,35451112,31002379,26081140.28,35059207,0,35761828,35761828,36602508.68000001,35709212.62,"Обезбеђени прописани услови за васпитно-образовни рад са децом у основним школама ","Број запослених/број ученика који су завршили разред  у  ОШ Крупањ","0.14","0.14","Годишњи извештај о раду Основне школе Крупањ","Драган Благојевић, директор школе, Зоран Алексић, директор школе"]
[{"$nulls":13},0,0,null,"Број запослених/број ученика који су завршили разред  у  ОШ Бела Црква","0.22","0.23","Годишњи извештај о раду Основне школе Крупањ"]
[null,null,"2002-П1","Постављ.вид.надзора у Матич.школи и фискултур.сали",0,0,0,0,0,0,0,493080,493080,493080,491760,"Обезбеђивање основних услова за функционисање школе.","Пријем извршених радова","да","да","Записник о примопредаји радова","Драган Благојевић, директор школе"]
[null,null,"2002-П2","Уградња громобрана на матичној школи у Крупњу",0,0,0,0,0,478800,0,0,0,0,0]
[null,null,"2002-П3","Тестирање громобрана на школи у Ликодри",0,0,0,0,232632,232632,0,0,0,0,0]
[null,null,"2002-П4","Санација школске кухиње у Костајнику",0,0,0,0,250530,379100,0,0,0,0,0]
[null,null,"2002-П5","Тестир.громобр.у свим објект.ОШ \"Боривоје Ж. Милојевић\"",0,0,0,0,139896,141600,0,0,0,0,0]
[null,null,"2002-П6","Санација школе у Толисавцу",0,0,0,0,704653.5,2000000,0,0,0,0,0]
[null,null,"2002-П7","Изградња степеништа и платоа на улазу у школу у Брштици",0,0,0,0,0,0,0,254000,254000,254000,253300,"Стварање услова за безбедан боравак деце у школи","Пријем извршених радова","да","да","Записник о примопредаји радова","Драган Благојевић, директор школе"]
[null,null,"2002-П8","Реконструкција школске кухиње у Завлаци",0,0,0,0,1322944.79,1380613,0,0,0,0,0]
[null,null,"2002-П9","Санација подова у школи у Белој Цркви",0,0,0,0,330000,330000,0,0,0,0,0]
[null,null,"2002-П10","Хидроизолација крова на школи у Белој Цркви",0,0,0,0,296220,297500,0,0,0,0,0]
[null,null,"2002-П11","Набавка два агрегата",0,0,0,0,142600,142600,0,0,0,0,0]
[null,null,"2002-П12","Радови на хобловању и лакирању паркета",0,0,0,0,0,0,0,300000,300000,300000,298980,"Побољшање услова за извођење наставе","Пријем извршених радова ","да","да","Записник о примопредаји радова","Зоран Алексић, директор школе"]
[null,null,"2002-П13","Набавка косачице и тримера за траву",0,0,0,0,0,0,0,100000,100000,100000,96872,"Побољшање услова за извођење наставе","Пријем извршених радова ","да","да","Записник о примопредаји радова","Зоран Алексић, директор школе"]
[null,null,"2002-П14","Набавка опреме за образовање",0,0,0,0,0,0,0,105527,105527,105527,103644,"Побољшање квалитета наставе","Набавка наставних средстава","да","да","Решења о преносу средстава","Зоран Алексић, директор школе"]
[{"$nulls":4},0,null,0,null,null,null,0]
[null,"2003",null,"Програм 10. Средње образовање",5950377,5847075,6004544,5238322,6663105.18,8644710,0,6725645,6725645,7306514.03,6785389.03,"Доступност  средњег образовања за све категорије ученика (и за ученике са посебним потребама)","Прилагођен простор за ученике инвалиде","да","да","Годишњи извештај о раду Средње школе Крупањ","Андријана Влајковић, члан Општинског већа"]
[null,null,"2003-0001","Функционисање средњих школа",5950377,5847075,6004544,5238322,3979606.5,5748325,0,6379325,6379325,6960194.03,6785389.03,"Обезбеђени прописани услови за васпитно-образовни рад у средњој школи и безбедно одвијање наставе","Број озбиљнијих поремећаја у раду школе (застоји у раду, међуљудски односи, проблеми са руковођењем ...)","0","0","Годишњи извештај о раду Средње школе Крупањ","Драган Дојић, директор школе"]
[null,null,"2003-П1","Реконстр., адапт.и опремање радионице за практ.наставу",0,0,0,0,1862082.68,1906385,0,0,0,0,0]
[null,null,"2003-П2","Ограђивање школског дворишта",0,0,0,0,485376,490000,0,0,0,0,0]
[null,null,"2003-П3","Израда летње позорнице-Амфитеатра у школ.дворишту",0,0,0,0,0,0,0,346320,346320,346320,0,"Побољшање услова за извођење наставе","Пријем извршених радова ","да","не","Одлука о завршном рачуну за 2016. годину","Драган Дојић, директор школе"]
[null,null,"2003-П4","Обележавање 50 година Средње школе у Крупњу",0,0,0,0,336040,500000,0,0,0,0,0]
[null,"0901",null,"Програм 11.  Социјална  и дечја заштита",23861544,23256174,23126159,20865092,18939844.37,22733560,530000,22373560,22903560,24577324.35,23193972.96,"Унапређење положаја грађана који припадају угроженим групама обезбеђивањем мера материјалне подршке ","%  буџетских издвајања за мере материјалне подршке грађанима у односу на укупне расходе у 2016. години","4.58","5.23","Одлука о завршном рачуну за 2016. годину","Предраг Радић, Заменик председника општине"]
[{"$nulls":15},"Јачање локалних ресурса за имплементацију стратегије развоја система социјалне заштите","Број корисника мера и услуга социјалне заштите обухваћених Одлуком о правима и облицима социјалне заштите који се финансирају из буџета ЛС","1056","2419","Евиденција Центра за социјални рад","Мара Дамњановић, директор Центра за социјални рад"]
[null,null,"0901-0001","Социјалне помоћи",9554971,9401947,8495885,8286593,6772361.2,8406286,0,8406286,8406286,9195986,9115389.97,"Унапређење заштите сиромашних ","Број корисника једнократне новчане помоћи за болесне","132","932","Евиденција Центра за социјални рад","Мара Дамњановић, директор Центра за социјални рад"]
[{"$nulls":16},"Број корисника натуралне помоћи","150","355","Евиденција Центра за социјални рад","Мара Дамњановић, директор Центра за социјални рад"]
[{"$nulls":16},"Висина буџетских издвајања за мере матријалне подршке породицама погинулих ","210.000","205.063","Одлука о завршном рачуну за 2016. годину","Милорад Симић, Начелник Општинске управе"]
[{"$nulls":16},"Број корисника једнократне новчане помоћи за социјално угрожене","774","1132","Евиденција Центра за социјални рад","Мара Дамњановић, директор Центра за социјални рад"]
[null,null,"0901-0002","ПРИХВАТИЛИШТА, ПРИХВАТНЕ СТАНИЦЕ И ДРУГЕ ВРСТЕ СМЕШТАЈА",0,0,0,0,0,500000,500000,250000,750000,1000000,0,"Побољшање социјално-економских услова живота грађана који припадају посебно осетљивим социјаним групама ( Роми, избегли, ИРЛ, повратници по Споразуму о реадмисији,...) кроз програме стамбеног збрињавања","Број лица и породица обухваћених програмима стамбеног збрињавања","10-10","10-3","Извештај о раду Општинске управе за 2016. годину","Милорад Симић, Начелник Општинске управе"]
[null,null,"0901-0003","ПОДРШКА СОЦИО-ХУМАНИТАРНИМ ОРГАНИЗАЦИЈАМА",431414,431278,481414,471477,743409.38,871414,0,326414,326414,715414,515381.43,"Подстицање развоја разноврсних социјалних услуга у заједници и укључивање у сферу пружања услуга што више различитих социјалних актера","Број удружења / хуманитарних организација које добијају средства из буџета ЛС",3,3,"Одлука о завршном рачуну за 2016. годину","Милорад Симић, Начелник Општинске управе"]
[null,null,"0901-0004","САВЕТОДАВНО-ТЕРАПИЈСКЕ И СОЦИО-ЕДУКАТИВНЕ УСЛУГЕ",0,0,0,0,0,30000,30000,0,30000,0,0,"Подршка развоју мреже ванинституционалне услуге  социјалне заштите предвиђене Одлуком о социјалној заштити и Закону о социјалној заштити ","%   буџетских издвајања за дневне услуге у заједници у односу на укупан износ % буџетских издвајања за социјалну заштиту из локалног буџета ","0.63","0.75","Одлука о завршном рачуну за 2016. годину","Милорад Симић, Начелник Општинске управе"]
[null,null,"0901-0005","АКТИВНОСТИ ЦРВЕНОГ КРСТА",1015860,1015860,980860,980860,1030477,1240860,0,1590860,1590860,1590860,1586114.22,"Социјално деловање - олакшавање људске патње пружањем неопходне ургентне помоћи лицима у невољи, развијањем солидарности међу људима, организовањем различитих облика помоћи","Број волонтера Црвеног крста ",21,"30","Годишњи извештај о раду Црвеног Крста","Горица Недић, директор Црвеног Крста"]
[null,null,"0901-0006","ДЕЧИЈА ЗАШТИТА",3758463,3644463,3450000,3197842,3290824,3450000,0,5250000,5250000,4923299,4898997,"Обезбеђивање материјалне подршке за децу и породицу ","%   буџетских издвајања за мере материјалне подршке деци и породици ","0.91","1.10","Одлука о завршном рачуну","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0901-П1","Помоћ и нега у кући за стара лица и особе са инвалидитетом",3326792,3326792,3400000,3393576,3135784.04,3400000,0,3400000,3400000,3400000,3341462.93,"Унапређење квалитата живота старих лица и ОСИ  и обезбеђење задовољења основних егзистенцијалних потреба корисника у породичном окружењу","Број корисника",62,"70","Решења Центра за социјални рад о коришћењу услуге","Јелена Милосављевић, Општинска управа"]
[null,null,"0901-П2","Днев.борав.за децу и младе са сметњ.у разв.",3322044,2984088,3150000,2941744,2383549.75,3150000,0,3150000,3150000,3150000,3139862.06,"Унапређење квалитета живота деце и младих са сметњама у развоју , њихових\nпородица као и сензибилисање заједнице за разумевање,прихватање, вредновање и\nстварање једнаке шансе за све грађане у општини","Број корисника услуге дневног боравка ","12",12,"Листа корисника","Јелена Милосављевић, Општинска управа"]
[null,null,"0901-3","Комесаријат за избеглице",2452000,2451746,2987500,1425000,1583439,1672500,0,0,0,470000,470000,"Побољшање социјално-економских услова живота грађана који припадају посебно осетљивим социјаним групама ( Роми, избегли, ИРЛ, повратници по Споразуму о реадмисији,...) кроз програме стамбеног збрињавања","Број корисника обухваћених програмима према акционом плану","10","8","Извештај о раду повереника за избеглице","Јелена Милосављевић, Општинска управа"]
[null,null,"0901-4","Комесаријат за избеглице (учешћ.општине у прој.комесар.)",0,0,180500,168000,0,12500,0,0,0,131765.35,126765.35,"Побољшање социјално-економских услова живота грађана који припадају посебно осетљивим социјаним групама ( Роми, избегли, ИРЛ, повратници по Споразуму о реадмисији,...) кроз програме стамбеног збрињавања","Број корисника обухваћених програмима према акционом плану","10","8","Извештај о раду повереника за избеглице","Јелена Милосављевић, Општинска управа"]
[]
[null,"1801",null,"Програм 12.  Примарна здравствена заштита",5123701,5081516,20144487,20068827,3449110.75,8538958,4166645,3036908,7203553,8430729.780000001,7941266.18,"Унапређење безбедности и квалитета здравствене заштите","Број примедби / притужби заштитнику пацијентових права",0,"15","Годишњи извештај Заштитника пацијената","Предраг Радић,Заменик председника општине"]
[null,null,"1801-0001","Функционисање установа примарне здравствене заштите",1752957,1712431,2156856,2083197,2172432.75,2668208,0,2486908,2486908,3414510.7800000003,3006885.15,"Унапређење доступности и правичности примарне здравствене заштите (ПЗЗ) ","Број насеља у којима нема сеоске станице/амбуланте или није адекватно опремљена (не обезбеђује минимум услова)","17","21","Годишњи извештај о раду Дома здравља","Љубица Радић, директор Дома здравља"]
[null,null,"1801-П1","Набавка медицинске опреме",3370744,3369085,2055931,2055931,1276678,1704105,0,0,0,0,0,{"$nulls":5},"Љубица Радић"]
[null,null,"1801-П2","Реконструкција Стационара",0,0,13966645,13966645,0,4166645,4166645,0,4166645,4166645,4100249.43,"Унапређење квалитета и доступности примарне здравствене заштите","Завршена реконструкција објекта","да","да","Записник о техничком прегледу","Славица Марковић, Општинска управа"]
[null,null,"1801-П3","Набавка ситног инвентара за опремање ординација",0,0,536566,536566,0,0,0,550000,550000,550000,534557.6,"Унапређење квалитета  здравствене заштите кроз бољу опремљеност","%   буџетских издвајања за набавку опреме у односу на планирана","100.00","97.19","Одлука о завршном рачуну за 2016. годину","Љубица Радић, директор Дома здравља"]
[null,null,"474-5","Капит.одрж.Дома здравља-Куповина РТГ",0,0,1428489,1426488,0,0,0,0,0,96462,96462,"Унапређење квалитета  здравствене заштите кроз бољу опремљеност","Набављен РТГ","да","да","Решење о преносу средстава Дому здравља","Љубица Радић, директор Дома здравља"]
[null,null,"474-6","Капит.одрж.Дома здравља-Куповина комарника",0,0,0,0,0,0,0,0,0,203112,203112,"Унапређење квалитета  здравствене заштите кроз бољу опремљеност","Набављен комарник","да","да","Решење о преносу средстава Дому здравља","Љубица Радић, директор Дома здравља"]
[null,"1201",null,"Програм 13.  Развој културе",15033168,14346787,16048423,15071813,13371678.98,15831480.89,169750,12751246,12920996,15582926,13846062.39,"Подстицање развоја културе кроз јачање капацитета културне инфраструктуре","% укупних   буџетских издвајања за културу у оквиру локалног буџета","2.91","3.12","Одлука о завршном рачуну за 2016. годину","Милан Гајић, члан Општинског већа"]
[null,null,"1201-0001","Функционисање локалних установа културе",10862168,10409062,10918423,10407611,9540729.780000001,11074730.89,169750,10126246,10295996,10082996,9031533.08,"Подстицање развоја културе кроз  јачање капацитета установа културе","Проценат  учешћа трошкова зарада  у буџету  установа културе ","54.76","57.66","Одлука о завршном рачуну за 2016. годину","Драгослава Остојић, директор Дома културе"]
[null,null,"1201-0002","Подстицаји културном и уметничком стваралаштву",1375000,1374837,1330000,1194375,887874.5,1056750,0,825000,825000,1761000,1761000,"Подизање квалитета и квантитета културних дешавања као мотивација за подизање свести младима о култури","Број секција организованих у Дому/број гостовања еминентних трупа и појединаца","3/25","3/27","Годишњи извештај о раду Дома културе","Драгослава Остојић, директор Дома културе"]
[{"$nulls":15},"Подстицање развоја културе код младих","Број посета школа установама културе на годишњем нивоу",30,40,"Годишњи извештај о раду Дома културе"]
[null,null,"1201-П1","Набавка књига у књижни фонд Библиотеке",200000,196373,200000,200000,205553.84,200000,0,200000,200000,200000,151417.51,"Повећање књижног фонда","Број књига","40000","43087","Пописна листа на крају 2016. године","Драгослава Остојић, директор Дома културе"]
[{"$nulls":16},"Број чланова библиотеке ",600,"609","Евиденција Дома културе"]
[null,null,"1201-П2","Санација објекта Библиотеке \"Политика\"",990000,774246,1600000,1304278,1448300.86,1600000,0,0,0,800000,695246.4,"Ефикасније коришћење Дома културе кроз побољшање загревања велике сале","Изведени радови","да","да","Записник о примопредаји радова","Драгослава Остојић, директор Дома културе"]
[null,null,"1201-П3","Опремање велике сале",100000,86510,400000,393430,104220,300000,0,0,0,0,0]
[null,null,"1201-П4","Пројекти верских заједница",1506000,1505759,1600000,1572119,1185000,1600000,0,1600000,1600000,1600000,1067935.4,"Помоћ верским заједницама у обнови и изградњи верских објеката","Број верских објеката који су користили помоћ","9","9","Решења о исплати верским заједницама","Миодраг Васиљевић, свештеник СПЦ  у Крупњу"]
[null,null,"1201-П5","Културно лето у Крупњу 2016.године",0,0,0,0,0,0,0,0,0,1138930,1138930," Унапредити туристичку понуду Општине Крупањ  кроз богатија и садржајнија културна дешавања","Број одржаних манифестација","17","16","Годишњи извештај о раду Канцеларије за младе","Марија Манојловић, Канцеларија за младе"]
[]
[null,"1301",null,"Програм 14.  Развој спорта и омладине",14970270,6852848,14207203,13355988,11656060.69,16227171.45,3000000,9996750,12996750,9337066.63,9180777.17,"Планско подстицање и креирање услова за бављење спортом за све грађане и  грађанке  града/општине","Укупан буџет општине намењен за спорт у односу на укупно утрошена средства","1.74","2.07","Одлука о завршном рачуну за 2016. годину","Жарко Недић, члан Општинског већа"]
[null,null,"1301-0001","Подршка локалним спортским организацијама,",4967000,4937808,5027000,5006500,7165383.92,7917000,0,7917000,7917000,7983258,7868107.8,"Обезбеђивање услова за рад и унапређење капацитета спортских организација преко којих се остварује јавни интерес у области спорта у граду/општини","Проценат буџета намењен финансирању спортских организација у односу на укупна средства издвојена за спорт","85.50","85.70","Одлука о завршном рачуну за 2016. годину","Милорад Симћ, Начелник Општинске управе "]
[null,null,"1301-0002","Подршка предшколском, школском и рекреативном спорту",1224270,1158902,1224270,1214925,170886.06,410000,0,410000,410000,250000,208860.74,"Добра сарадња са предшколским и школским установама у циљу организованог бављења спортом деце и омладине","Број годишњих и посебних програма намењених развијању предшколског и школског спорта ",3,"1","Одлука о завршном рачуну за 2016. годину","Драган Благојевић, Зоран Алексић, Драган Дојић - директори школа; Славица Кодић, директор предшколске установе"]
[null,null,"1301-0003","Одржавање спортске инфраструктуре",779000,756138,279000,237630,673660.2,669145,0,370000,370000,804058.63,804058.63,"Израдња нових, реконструкција постојећих и редовно одржавање спортских објеката који су од интереса за општину","Број изграђених- реконструисаних спортских објеката/број одржаваних спортских објеката","2/5","0/3","Годишњи извештај о раду Спортског савеза општине","Зоран Антонић, Спортски савез општине "]
[null,null,"1301-П1","Уређење кошаркашког терена на малим спортским теренима у Крупњу",0,0,780000,0,3405276.08,3989280,0,0,0,0,0]
[null,null,"1301-П2","Уградња вештачке траве на спортском терену на базену",0,0,0,0,0,1000000,1000000,0,1000000,0,0,"Повећање разноликости спортске туристичке понуде и подизање квалитета услова за бављење спортом","Завршени радови","да","не","Записник о примопредаји радова","Жарко Недић, члан Општинског већа"]
[null,null,"1301-П3","Реконструкција крова на спортској хали у Крупњу",0,0,0,0,0,2000000,2000000,1000000,3000000,0,0,"Заштита објекта спортске хале од прокишњавања","Завршени радови","да","не","Записник о примопредаји радова","Жарко Недић, члан Општинског већа"]
[null,null,"1301-П4","Карате турнир \"Трофеј Крупња\"",0,0,0,0,52500,52500,0,52500,52500,52500,52500,"Обезбеђивање  финансијских  средстава  за  трошкове  организације  спортске  манифестације карате  турнир \"Трофеј  Крупња\"  ","Број  учесника","220","200","Пријаве такмичара клубова","Жарко Недић, члан Општинског већа"]
[null,null,"1301-П5","Улична трка поводом Дана Општине",0,0,0,0,102250,102250,0,102250,102250,102250,102250,"Промоција и подстицај бављењем спортом и атлетиком и обележавање дана општине","Број  учесника трке","250","390","Извештај Атлетског клуба за Општинско веће","Жарко Недић, члан Општинског већа"]
[null,null,"1301-П6","Општински фудбалски куп",0,0,0,0,36607.979999999996,37500,0,37500,37500,37500,37500,"Популаризација спорта - нарочито фудбала на територији општине Крупањ ","Број клубова који учествују",9,"8","Евиденција Општинског фудбалског савеза","Жарко Недић, члан Општинског већа"]
[null,null,"1301-П7","Меморијални турнир Живановић Драган-Жиле",0,0,0,0,37500,37500,0,37500,37500,37500,37500,"Популаризација спорта - нарочито фудбала на територији општине Крупањ ","Број клубова који учествују",4,4,"Евиденција ФК Столице","Жарко Недић, члан Општинског већа"]
[null,null,"1301-П8","Божићни турнир у малом фудбалу",0,0,0,0,0,0,0,70000,70000,70000,70000,"Популаризација спорта - нарочито фудбала на територији општине Крупањ ","Број екипа који учествују","35","43","Број уплаћених Котизацијa за  учешће на турниру","Жарко Недић, члан Општинског већа"]
[null,null,"1301-9","Реконструкција спортске хале",8000000,0,6896933,6896933,11996.45,11996.45,0,0,0]
[null,"0602",null,"Програм 15.  Локална самоуправа",130451668.66666667,120209850,207453517,154324779,98099374.54000002,136089115.15000004,10909233,124358339.99000001,135267572.99,127942115.30999999,115447788.18,"Одрживо управно и финансијско функционисање општине у складу са надлежностима и пословима локалне самоуправе","Однос броја запослених у општини и законом утврђених максимума броја запослених",54,"52","Извештај Министарству финансија за децембар месец 2016. године","Драгослав Штефика, Председник Скупштине Општине"]
[null,null,"0602-0001","функционисање локалне самоуправе и градских општина",94950146.66666667,90001048,162625215,117870750,73119444.84,94785732.77000001,5694427,84623781.99000001,90318208.99000001,93007203.09,84779885.38,"Обезбеђено континуирано функционисање органа ЈЛС и органа градске општине","Број седница скупштине општине",8,8,"Записници са одржаних седница","Милорад Симћ, Начелник Општинске управе "]
[{"$nulls":16},"Број седница општинског већа",20,"35","Записници са одржаних седница"]
[{"$nulls":16},"Број седница разних комисија","30","38","Записници са одржаних седница"]
[{"$nulls":15},"Унапређења у различитим областима од јавног интереса у којима делују удружења грађана и активно учествују у реализацији програма и пројеката","% буџета који се издваја за пројекте удружења грађана (износ средстава према планираним и оствареним приходима)","3.69","3.64","Одлука о завршном рачуну за 2016. годину"]
[{"$nulls":15},"Изградња ефикасног превентивног система заштите и спасавања на избегавању последица елементарних и других непогода ","Формирање, обука и опремање јединице за цивилну заштиту","да","не","Годишњи извештај о раду Скупштине"]
[{"$nulls":15},"Стварање услова за ефикасно оперативно деловање на смањивању и ублажавању последица елементарних и других непогода ","Припремљен прихват броја становника у односу на укупан број становника (хитни смештај, здравствена заштита, итд.)","1.000","0","Годишњи извештај о раду Општинске управе"]
[{"$nulls":15},"Изградња ефикасног превентивног система заштите и спасавања на ублажавању последица елементарних и других непогода ","Формирана, обучена и опремљена јединица за цивилну заштиту","да","не","Годишњи извештај о раду Скупштине"]
[null,null,"0602-0002","Месне заједнице",8059425,6780841,8757631,7253388,4227662.44,7551853.77,0,7686707,7686707,9485275.35,8602785.43,"Несметано функционисање МЗ у оквиру поверених надлежности ","Степен реализације поверених надлежности исказан кроз искоришћење планираних средстава ","100,00","90,61","Одлука о завршном рачуну за 2016. годину","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0602-0003","Управљање јавним дугом",8000000,6426042,15600000,14936050,13511408.65,15290000,0,14000000,14000000,13964311.01,13453678.030000001,"Одржавање финансијске стабилности општине и финансирање капиталних инвестиционих расхода ","Проценат кредитног задужења према укупним приходима","2,61","2,61","Одлука о завршном рачуну за 2016. годину","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0602-0004","Општинско јавно правобранилаштво",348230,348230,611565,604585,1113662.05,1246295,0,1240581,1240581,1209736,1219487.3499999999,"Заштита имовинских права и интереса  општине  ","Број предмета у раду правобранилаштва","238","234","Годишњи извештај о раду Правобранилаштва","Горан Пајић, Општински правобранилац"]
[null,null,"0602-0005","Заштитник грађана",0,0,0,0,0,0,0,30000,30000,0,0,"Обезбеђена заштита права грађана пред управом и јавним службама  општине  и контрола над повредама прописа и општих аката  општине  ","Број поднетих притужби",0,0,"Годишњи извештај о раду Општинске управе","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0602-0006","Информисање",3188011,3188010,3181500,2769767,1808721.52,2800000,0,2800000,2800000,2600000,2098946.97,"Унапређење јавног информисања од локалног значаја","Број саопштења за медије",35,"150","Годишњи извештај о раду Општинске управе","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0602-0007","Канцеларија за младе",4600000,3475832,391000,377095,914837.53,1121000,0,1121000,1121000,1226714.28,1111082.54,"Успостављени институционални услови у  општини за подршку активном укључивању младих, подршку различитим друштвеним активностима младих и креативном испољавању њихових потреба","% буџета утрошен за канцеларију за младе у односу на укупна утрошена средства","0,23","0,25","Одлука о завршном рачуну за 2016. годину","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0602-0008","Програми националних мањина",0,0,0,0,0,0,0,30000,30000,0,0,"Остваривање права националних мањина у локалној заједници","Број притужби на националној основи","0","0","Годишњи извештај о раду Општинске управе","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0602-0009","Правна помоћ",0,0,0,0,0,0,0,30000,30000,0,0,"Организована правна помоћ грађанима","Укупан број пружених услуга правне помоћи ",0,0,"Годишњи извештај о раду Општинске управе","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0602-0010","Резерве",1113121,0,3656028,0,0,4009400.7,0,11039827,11039827,1784339.52,0,"Обезбеђење снабдевености и стабилности на тржишту у складу са потребама општине  и осигуране потребе  општине  у ванредним ситуацијама и ванредног или ратног стања","Број интервенција из текуће буџетске резерве","85","149","Аналитички конто у рачуноводству Општинске управе","Милорад Симћ, Начелник Општинске управе "]
[{"$nulls":16},"Број интервенција из сталне буџетске резерве","13","19","Аналитички конто у рачуноводству Општинске управе"]
[null,null,"474-1","Учешће у донаторским пројектима",1753936,1652566,1313385,688927,0,0,0,0,0]
[null,null,"474-2","Капитално одржавање објјеката индиректних корисника",5933043,5850009,8571884,8190686,1073129.12,1073129.12,0,0,0]
[null,null,"474-3","Машине и опрема индиректних корисника",1174526,1156042,1445309,1433747,241187.78999999998,241187.78999999998,0,0,0]
[null,null,"474-4","Реконструкција канцеларије МЗ Цветуља",0,0,0,0,0,0,0,0,0,300000,0,"Стварање бољих услова за рад МЗ","Завршена реконструкција објекта","да","не","Записник о примопредаји радова","Славица Марковић, Општинска управа"]
[null,null,"474-8","Учешће у санација воденице у МЗ Толисавац",{"$nulls":9},31000,31000,"Обнова и оспособљавање за рад објекта","Завршена санација објекта","да","да","Записник о примопредаји радова","Славица Марковић, Општинска управа"]
[null,null,"0602-П1","Модернизација Општинске управе",331230,331230,300000,170590,68990.52,606270,0,396000,396000,396000,280543.01,"Боља опремљеност Општинске управе","%  утрошених средстава у односу на планирана у 2016. години","100,00","70,84","Одлука о завршном рачуну за 2016. годину","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0602-П2","Израда фасаде на делу зграде Општине",1000000,1000000,1000000,29194,0,3330806,3330806,0,3330806,0,0,"Бољи изглед зграде Општине Крупањ","Урађена нова фасада","да","не","Одлука о завршном рачуну за 2016. годину","Славица Марковић, Општинска управа"]
[null,null,"0602-П3","Реновирање Канц.за младе и Омладинских клубова",0,0,0,0,90000,120000,0,0,0,0,0]
[null,null,"0602-П4","Куповина радара за Полицијску станицу у Крупњу",0,0,0,0,0,1500000,1500000,0,1500000,0,0,"Повећање безбедности учесника у саобраћају","Купљен радар","да","не","Одлука о завршном рачуну за 2016. годину","Милорад Симћ, Начелник Општинске управе "]
[{"$nulls":16},"Повећани приходи од казни за саобраћајне прекршаје","да","?","Одлука о завршном рачуну за 2016. годину"]
[null,null,"0602-П5","Прослава Дана Општине",0,0,0,0,640200,730000,0,400000,400000,404028,365950.04000000004,"Стимулисање појединаца, установа, привредних друштава, предузетника и удружења на доприносу развоју општине Крупањ у свим областима друштвених и привредних делатности","Број награђених за остварене посебне резултате",5,6,"Одлука комисије за доделу признања Скупштине Општине Крупањ","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0602-П6","Прослава Општинске славе - Свети Спасовдан",0,0,0,0,434700,434700,0,171000,171000,31151,31150.4,"Одржавање традиције ","Одржана манифестација","да","да","Одлука о завршном рачуну за 2016. годину","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0602-П7","Израда монографије општине Крупањ",0,0,0,0,0,384000,384000,0,384000,945340,945340,"Израда целовите студије о општини Крупањ која ће сагледати њено место и развој са становишта актуелне ситуације","Тираж књиге од 500 примерака","да","да","Решење о исплати издавачу","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0602-П8","Обележавање Дана Устанка у II Светском рату",0,0,0,0,0,0,0,42500,42500,38002,38001.48,"Неговање слободарских традиција","Одржана манифестација","да","да","Одлука о завршном рачуну за 2016. годину","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0602-П9","Обележавање Годишњице битке на Мачковом Камену",0,0,0,0,42277.53,42500,0,42500,42500,3500,3500,"Неговање слободарских традиција","Одржана манифестација","да","да","Одлука о завршном рачуну за 2016. годину","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0602-П10","Оснивање аматерског позоришта",0,0,0,0,115000,115000,0,0,0,0,0]
[null,null,"0602-П11","\"Дани младих 2016\"",0,0,0,0,75200,75200,0,215000,215000,218600,217850,"Повећање нивоа забавних садржаја за младе током лета","Износ  утрошених средстава у односу на планирана у 2016. години","100,00","99,66","Одлука о завршном рачуну за 2016. годину","Марија Манојловић, Канцеларија за младе"]
[null,null,"0602-П12","Пројекат \"Упознај Србију\"",0,0,0,0,124500,124500,0,0,0,0,0]
[null,null,"0602-П13","Пројекат \"Неформалног образовања младих\"",0,0,0,0,82500,82500,0,0,0,0,0]
[null,null,"0602-П14","Пројекат \"Фонд омладинских идеја\"",0,0,0,0,27000,27000,0,0,0,0,0]
[null,null,"0602-П15","Израда локал.акци.плана за младе за пер. 2016-2020 год.",0,0,0,0,0,0,0,70000,70000,0,0,"Целовито сагледавање положаја и проблематике младих на територији општине Крупањ","Урађен план","да","не","Одлука о завршном рачуну за 2016. годину","Марија Манојловић, Канцеларија за младе"]
[null,null,"0602-П16","Помоћ младима из руралних подручја",0,0,0,0,0,0,0,85000,85000,24500,24500,"Шири обухват младих из руралних подручја у раду канцеларије за младе ","Износ утрошених средстава у односу на планирана у 2016. години","100,00","100,00","Одлука о завршном рачуну за 2016. годину","Марија Манојловић, Канцеларија за младе"]
[null,null,"0602-П20","Ревизија базе података обвезника пореза на имовину",{"$nulls":9},1844750.49,1816424.32,"Стварање потпуне базе података као основа за уравнотежен и на закону заснован разрез пореза ","Завршен попис","да","не","Годишњи извештај о раду Општинске управе","Милорад Симћ, Начелник Општинске управе "]
[null,null,"0602-П17","Пантелиндан - Вашар у Крупњу",0,0,0,0,147257.98,147022,0,111481,111481,161267.57,161267.57,"Одржавање традиције и омогућавање пласмана производа предузетника и кућне радиности","% утрошених средстава у односу на приходована од вашера","40.00","35.28","Извештај о раду Комисије формиране за реализацију вашера","Милован Ђокић, Општинска управа"]
[null,null,"0602-П18","Томиндан - Вашар у Крупњу",0,0,0,0,147257.98,156581,0,111481,111481,161268,161267.57,"Одржавање традиције и омогућавање пласмана производа предузетника и кућне радиности","% утрошених средстава у односу на приходована од вашера","45.00","43.03","Извештај о раду Комисије формиране за реализацију вашера","Ивица Окановић, Општинска управа"]
[null,null,"0602-П19","Ивандан - Вашар у Белој Цркви",0,0,0,0,94436.59,94437,0,111481,111481,105129,105128.09,"Одржавање традиције и омогућавање пласмана производа предузетника и кућне радиности","% утрошених средстава у односу на приходована од вашера","60.00","55.68","Извештај о раду Комисије формиране за реализацију вашера","Ивица Окановић, Општинска управа"]
[{"$nulls":4},0,null,0,null,null,null,0]
[null,"УКУПНИ ПРОГРАМСКИ ЈАВНИ РАСХОДИ ",null,null,552899031.6666667,464129812,544706498,416281678,362856954.24000007,554058021.63,87777875,454658560.99,542436435.99,535723828.22999996,443386983.9]
[{"$nulls":4},552899031.6666667,464129812,544706498,416281678,362856954.64000005,554058022,87777875,454658560.99]
[{"$nulls":4},0,0,0,0,0.3999999761581421,0.3700000047683716,0,0]
[{"$nulls":12},542436435.99,535723828,443386983]
[{"$nulls":13},-0.22999995946884155,-0.8999999761581421]