{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["ANALIZA","065-2025.","LUS"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":38,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"ANALIZA","index":0,"n_rows":1320,"n_cols":25,"rows_kept":1320,"cut":false,"hidden":true,"merged":[[1260,0,1260,3],[1272,0,1272,5],[1273,0,1273,3],[1288,0,1288,3],[1204,0,1204,3],[1204,4,1204,5],[1205,0,1205,3],[1253,0,1253,3],[1137,4,1137,5],[1138,0,1138,3],[1185,0,1185,3],[1192,0,1192,3],[1073,0,1073,3],[1116,0,1116,3],[1128,0,1128,3],[1137,0,1137,3],[1065,0,1065,3],[1068,0,1068,3],[1071,0,1071,5],[1072,0,1072,3],[1072,4,1072,5],[1033,0,1033,3],[1052,0,1052,3],[1055,0,1055,3],[1060,0,1060,3],[1000,0,1000,3],[1006,0,1006,3],[1009,0,1009,3],[1030,0,1030,3],[927,0,927,3],[934,0,934,3],[941,0,941,5],[942,0,942,3],[878,0,878,3],[881,0,881,5],[882,0,882,3],[924,0,924,3],[864,0,864,3],[867,0,867,3],[872,0,872,3],[875,0,875,3],[852,0,852,3],[855,0,855,3],[858,0,858,3],[861,0,861,3],[822,0,822,3],[827,0,827,3],[834,0,834,3],[839,0,839,3],[786,0,786,3],[801,0,801,3],[808,0,808,3],[815,0,815,3],[766,0,766,3],[773,0,773,3],[778,0,778,3],[783,0,783,3],[732,0,732,3],[743,0,743,3],[752,0,752,3],[759,0,759,3],[702,0,702,3],[709,0,709,3],[716,0,716,3],[725,0,725,3],[670,0,670,3],[677,0,677,3],[686,0,686,3],[695,0,695,3],[630,0,630,3],[639,0,639,3],[648,0,648,3],[661,0,661,3],[593,0,593,3],[603,0,603,3],[612,0,612,3],[621,0,621,3],[572,0,572,3],[582,0,582,3],[591,0,591,5],[592,0,592,5],[562,0,562,3],[565,0,565,3],[568,0,568,3],[571,0,571,5],[544,0,544,3],[547,0,547,3],[550,0,550,3],[557,0,557,3],[532,0,532,3],[535,0,535,3],[538,0,538,3],[541,0,541,3],[504,0,504,3],[517,0,517,3],[522,0,522,3],[527,0,527,3],[492,0,492,3],[495,0,495,3],[498,0,498,3],[503,0,503,5],[476,0,476,3],[479,0,479,3],[484,0,484,3],[487,0,487,3],[466,0,466,5],[467,0,467,3],[470,0,470,3],[473,0,473,3],[432,0,432,3],[445,0,445,3],[454,0,454,3],[465,0,465,5],[354,0,354,5],[355,0,355,3],[399,0,399,3],[417,0,417,3],[338,0,338,3],[341,0,341,3],[348,0,348,3],[351,0,351,3],[308,0,308,3],[311,0,311,3],[316,0,316,3],[331,0,331,3],[265,0,265,3],[275,0,275,3],[289,0,289,3],[295,0,295,3],[239,0,239,3],[244,0,244,3],[247,0,247,3],[250,0,250,3],[206,0,206,3],[209,0,209,3],[232,0,232,3],[235,0,235,3],[185,0,185,3],[188,0,188,3],[193,0,193,3],[201,0,201,3],[167,0,167,3],[170,0,170,3],[174,0,174,3],[180,0,180,3],[144,0,144,3],[153,0,153,3],[156,0,156,3],[159,0,159,3],[128,0,128,3],[133,0,133,3],[136,0,136,3],[141,0,141,3],[1,0,1,5],[2,0,2,5],[3,0,3,5],[4,0,4,3],[114,0,114,3],[117,0,117,3],[120,0,120,3],[125,0,125,3],[104,0,104,3],[109,0,109,5],[110,0,110,5],[111,0,111,3],[63,0,63,3],[72,0,72,3],[89,0,89,3],[94,0,94,3]]}
["A/K/T","IZV","FP","KTO","NAZIV AKTIVNOSTI ILI PROJEKTA","NAZIV PROGRAMA","Izvorni plan\n2013.","Izvorni plan u limitu\n2013.\n(11,12,83)","Tekući plan (nakon rebalansa i preraspodjela)\n2013.","Tekući plan u limitu\n2013. (11,12,83)","Izvršenje\n2013.\ndo 30.9.2013.","Indeks izvršenja 2013.","Usvojena projekcija\n2014.","Usvojena projekcija u limitu\n2014.","Prijedlog plana\n2014.","Prijedlog plana 2014. u limitu (11,12,83)","Usvojena\nprojekcija\n2015.","Prijedlog projekcije 2015.","Prijedlog projekcije 2015. u limitu (11,12,83)","Prijedlog projekcije 2016.","Prijedlog projekcije 2016. u limitu (11,12,83)","Zadani limit\n2014.","Zadani limit\n2015.","Zadani limit\n2016."]
["065 MINISTARSTVO POMORSTVA, PROMETA I INFRASTRUKTURE",null,null,null,null,null,{"$f":"G3+G882+G942+G1073+G1138+G1273","v":5913645238},{"$f":"H3+H882+H942+H1073+H1138+H1273","v":5629557815},{"$f":"I3+I882+I942+I1073+I1138+I1273+I1205","v":5832235736},{"$f":"J3+J882+J942+J1073+J1138+J1273+J1205","v":5548148313},{"$f":"K3+K882+K942+K1073+K1138+K1273+K1205","v":4847989737.4899998},{"$f":"IF(I2=0, \"-\", K2/I2*100)","v":83.124036080457913},{"$f":"M3+M882+M942+M1073+M1138+M1273","v":6286351889},{"$f":"N3+N882+N942+N1073+N1138+N1273","v":5680154058},{"$f":"O3+O882+O942+O1073+O1138+O1273+O1205","v":6186582758.3699999},5829157588.5200005,10391326109,6725437792.6700001,5692576767.6700001,7155784873,5914659085,5886829000,6184769000,6505729000]
["Glava 05 Ministarstvo pomorstva, prometa i infrastrukture",null,null,null,null,null,{"$f":"G4+G110+G466+G592","v":5505620462},{"$f":"H4+H110+H466+H592","v":5226718599},{"$f":"I4+I110+I466+I592","v":5424210960},{"$f":"J4+J110+J466+J592","v":5145309097},{"$f":"K4+K110+K466+K592","v":4561239582.3200006},{"$f":"IF(I3=0, \"-\", K3/I3*100)","v":84.090379521669647},{"$f":"M4+M110+M466+M592","v":5852152673},5246054842,5778886758.3699999,5425842588.5200005,9954359893,6322022792.6700001,5289261767.6700001,6752369873,5511344085,{"$f":"V2-P2","v":57671411.479999542},{"$f":"W2-S2","v":492192232.32999992},{"$f":"X2-U2","v":591069915},"RAZLIKA"]
["Glavno tajništvo",null,null,null,null,null,{"$f":"G5+G64+G73+G90+G95+G105","v":89990603},{"$f":"H5+H64+H73+H90+H95+H105","v":89990603},{"$f":"I5+I64+I73+I90+I95+I105","v":93320603},{"$f":"J5+J64+J73+J90+J95+J105","v":93320603},{"$f":"K5+K64+K73+K90+K95+K105","v":65156433.720000006},69.819987896992046,{"$f":"M5+M64+M73+M90+M95+M105","v":84712169},84712169,112851000,112851000,88758998,128120150,128120150,124129000,124129000]
["A570000",null,null,null,"Administracija i upravljanje","3101 UPRAVLJANJE NA PODRUČJU PROMETNE POLITIKE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G6+G10+G12+G16+G21+G28+G38+G40+G47+G51+G53+G55+G57","v":72027000},{"$f":"H6+H10+H12+H16+H21+H28+H38+H40+H47+H51+H53+H55+H57","v":72027000},{"$f":"I6+I10+I12+I16+I21+I28+I38+I40+I47+I51+I53+I55+I57+I62","v":74357000},{"$f":"J6+J10+J12+J16+J21+J28+J38+J40+J47+J51+J53+J55+J57+J62","v":74357000},{"$f":"K6+K10+K12+K16+K21+K28+K38+K40+K47+K51+K53+K55+K57+K62","v":55999727.750000007},75.311978361149599,{"$f":"M6+M10+M12+M16+M21+M28+M38+M40+M47+M51+M53+M55+M57","v":70081442},{"$f":"N6+N10+N12+N16+N21+N28+N38+N40+N47+N51+N53+N55+N57","v":70081442},{"$f":"O6+O10+O12+O16+O21+O28+O38+O40+O47+O51+O53+O55+O57+O62","v":72741000},72741000,73740044,74730150,74730150,76579000,76579000]
["A570000",11,"0490",311,null,null,{"$f":"SUM(G7:G9)","v":36000000},{"$f":"SUM(H7:H9)","v":36000000},36000000,36000000,27793459.98,77.204055499999996,36000000,36000000,36150000,36150000,37900000,37300000,37300000,38200000,38200000,103811000,108987000,111379000,"limit plaća   065"]
["A570000",11,"0490",3111,"Plaće za redovan rad",null,35100000,35100000,35100000,35100000,27212038.780000001,77.527176011396008,35100000,35100000,35200000,{"$f":"O7","v":35200000},37000000,36300000,{"$f":"R7","v":36300000},37200000,{"$f":"T7","v":37200000},18120000,null,null,"limit plaća ostalih glava"]
["A570000",11,"0490",3113,"Plaće za prekovremeni rad",null,300000,300000,300000,300000,115525.95,38.508650000000003,350000,350000,300000,{"$f":"O8","v":300000},350000,300000,{"$f":"R8","v":300000},300000,{"$f":"T8","v":300000}]
["A570000",11,"0490",3114,"Plaće za posebne uvjete rada",null,600000,600000,600000,600000,465895.25,77.649208333333334,550000,550000,650000,650000,550000,700000,700000,700000,700000]
["A570000",11,"0490",312,null,null,{"$f":"SUM(G11)","v":500000},{"$f":"SUM(H11)","v":500000},500000,500000,126244.41,25.248882000000002,476527,476527,400000,400000,476527,500000,500000,500000,500000,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"31                065"]
["A570000",11,"0490",3121,"Ostali rashodi za zaposlene ",null,500000,500000,500000,500000,126244.41,25.248882000000002,476527,476527,400000,400000,476527,500000,500000,500000,500000,{"$f":"V6-V10","v":{"$error":"#REF!"}},{"$f":"W6-W10","v":{"$error":"#REF!"}},{"$f":"X6-X10","v":{"$error":"#REF!"}},"RAZLIKA"]
["A570000",11,"0490",313,null,null,{"$f":"SUM(G13:G15)","v":5800000},{"$f":"SUM(H13:H15)","v":5800000},5800000,5800000,4199826.97,72.410809827586192,5850000,5850000,{"$f":"SUM(O13:O15)","v":5541000},5541000,6300000,6887150,6887150,7309000,7309000]
["A570000",11,"0490",3131,"Doprinosi za mirovinsko osiguranje",null,0,0,0,0,0,"-",null,null,0,{"$f":"O13","v":0},null,null,0,null,0]
["A570000",11,"0490",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,5100000,5100000,5100000,5100000,3705729.26,72.661358039215685,5100000,5100000,4900000,{"$f":"O14","v":4900000},5500000,5900000,5900000,6200000,6200000]
["A570000",11,"0490",3133,"Doprinosi za obvezno osiguranje u slučaju nezaposlenosti",null,700000,700000,700000,700000,494097.71,70.585387142857144,750000,750000,641000,{"$f":"O15","v":641000},800000,987150,987150,1109000,1109000]
["A570000",11,"0490",321,null,null,{"$f":"SUM(G17:G20)","v":3950000},{"$f":"SUM(H17:H20)","v":3950000},3950000,3950000,2657377.8600000003,67.275388860759506,3989250,3989250,4300000,4300000,4049090,4370000,4370000,4480000,4480000]
["A570000",11,"0490",3211,"Službena putovanja",null,1780000,1780000,1780000,1780000,1566005.5799999998,87.9778415730337,1753300,1753300,2200000,2200000,1779600,2250000,2250000,2300000,2300000]
["A570000",11,"0490",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,1950000,1950000,1950000,1950000,991879.65,50.865623076923086,2019250,2019250,1700000,1700000,2049539,1700000,1700000,1700000,1700000]
["A570000",11,"0490",3213,"Stručno usavršavanje zaposlenika",null,100000,100000,100000,100000,88356.430000000008,88.356430000000003,98500,98500,250000,250000,99978,270000,270000,300000,300000]
["A570000",11,"0490",3214,"Ostale naknade troškova zaposlenima",null,120000,120000,120000,120000,11136.2,9.2801666666666662,118200,118200,150000,150000,119973,150000,150000,180000,180000]
["A570000",11,"0490",322,null,null,{"$f":"SUM(G22:G27)","v":7266000},{"$f":"SUM(H22:H27)","v":7266000},7266000,7266000,5081068.5900000008,69.929377786952941,5575010,5575010,7100000,7100000,6514636,7170000,7170000,7340000,7340000]
["A570000",11,"0490",3221,"Uredski materijal i ostali mater. rash.",null,1440000,1440000,1440000,1440000,1251065.55,86.879552083333337,1218400,1218400,1500000,1500000,1239676,1500000,1500000,1600000,1600000]
["A570000",11,"0490",3222,"Materijal i sirovine",null,16000,16000,16000,16000,0,0,15760,15760,0,0,15996,0,0,0,0]
["A570000",11,"0490",3223,"Energija",null,5500000,5500000,5500000,5500000,3583285.45,65.150644545454554,4035500,4035500,5000000,5000000,4949033,5000000,5000000,5000000,5000000]
["A570000",11,"0490",3224,"Materijal i dijelovi za tekuće i inv.odr.",null,110000,110000,110000,110000,123585.69,112.35062727272727,108350,108350,200000,200000,109975,200000,200000,200000,200000]
["A570000",11,"0490",3225,"Sitni inventar i auto-gume",null,100000,100000,100000,100000,23131.899999999998,23.131899999999998,98500,98500,100000,100000,99978,120000,120000,150000,150000]
["A570000",11,"0490",3227,"Službena, radna i zaštitna odjeća i obuća",null,100000,100000,100000,100000,100000,100,98500,98500,300000,300000,99978,350000,350000,390000,390000]
["A570000",11,"0490",323,null,null,{"$f":"SUM(G29:G37)","v":15600000},{"$f":"SUM(H29:H37)","v":15600000},17930000,17930000,11255575.699999999,62.775101505856099,15156750,15156750,15300000,15300000,15395601,15495000,15495000,15800000,15800000]
["A570000",11,"0490",3231,"Usluge telefona, pošte i prijevoza",null,5200000,5200000,5200000,5200000,1746094.5099999998,33.578740576923074,4825000,4825000,4000000,4000000,4898875,4100000,4100000,4200000,4200000]
["A570000",11,"0490",3232,"Usluge tekućeg i investicijskog održavanja",null,300000,300000,300000,300000,334653.14,111.55104666666666,591000,591000,400000,400000,599865,425000,425000,450000,450000]
["A570000",11,"0490",3233,"Usluge promidžbe i informiranja",null,600000,600000,600000,600000,512350.42,85.39173666666666,591000,591000,700000,700000,599865,700000,700000,700000,700000]
["A570000",11,"0490",3234,"Komunalne usluge",null,800000,800000,800000,800000,500613.89,62.576736249999996,541750,541750,800000,800000,549876,850000,850000,900000,900000]
["A570000",11,"0490",3235,"Zakupnine i najamnine",null,550000,550000,550000,550000,1337961.01,243.26563818181816,541750,541750,700000,700000,549876,720000,720000,750000,750000]
["A570000",11,"0490",3236,"Zdravstvene i veterinarske usluge",null,150000,150000,150000,150000,53991.19,35.994126666666673,147750,147750,300000,300000,149966,200000,200000,200000,200000]
["A570000",11,"0490",3237,"Intelektualne i osobne usluge",null,3900000,3900000,5900000,5900000,3452511.9099999997,58.517151016949143,3811500,3811500,4200000,4200000,3848673,4250000,4250000,4300000,4300000]
["A570000",11,"0490",3238,"Računalne usluge",null,0,0,330000,330000,330000,100,null,null,0,0,null,0,0,0,0]
["A570000",11,"0490",3239,"Ostale usluge",null,4100000,4100000,4100000,4100000,2987399.63,72.8634056097561,4107000,4107000,4200000,4200000,4198605,4250000,4250000,4300000,4300000]
["A570000",11,"0490",324,null,null,{"$f":"SUM(G39)","v":95000},{"$f":"SUM(H39)","v":95000},95000,95000,787,0.82842105263157895,93575,93575,50000,50000,94979,60000,60000,70000,70000]
["A570000",11,"0490",3241,"Naknada troškova osobama izvan radnog odnosa",null,95000,95000,95000,95000,787,0.82842105263157895,93575,93575,50000,50000,94979,60000,60000,70000,70000]
["A570000",11,"0490",329,null,null,{"$f":"SUM(G41:G46)","v":1463000},{"$f":"SUM(H41:H46)","v":1463000},1463000,1463000,771406.32000000007,52.727704716336298,1441055,1441055,1500000,1500000,1462671,1575000,1575000,1670000,1670000]
["A570000",11,"0490",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i sl.",null,700000,700000,700000,700000,416878.25,59.55403571428571,689500,689500,700000,700000,699843,750000,750000,800000,800000]
["A570000",11,"0490",3292,"Premije osiguranja",null,100000,100000,100000,100000,0,0,98500,98500,100000,100000,99977,100000,100000,100000,100000]
["A570000",11,"0490",3293,"Reprezentacija",null,220000,220000,220000,220000,141434.08000000002,64.288218181818195,216700,216700,290000,290000,219951,300000,300000,330000,330000]
["A570000",11,"0490",3294,"Članarine",null,300000,300000,300000,300000,167209.51999999999,55.736506666666664,295500,295500,300000,300000,299933,300000,300000,300000,300000]
["A570000",11,"0490",3295,"Pristojbe i naknade",null,23000,23000,23000,23000,3620,15.739130434782608,22655,22655,10000,10000,22994,15000,15000,20000,20000]
["A570000",11,"0490",3299,"Ostali nespomenuti rashodi poslovanja",null,120000,120000,120000,120000,42264.47,35.220391666666664,118200,118200,100000,100000,119973,110000,110000,120000,120000]
["A570000",11,"0490",343,null,null,{"$f":"SUM(G48:G50)","v":388000},{"$f":"SUM(H48:H50)","v":388000},388000,388000,45682.909999999996,11.773945876288659,388000,388000,250000,250000,388000,240000,240000,230000,230000]
["A570000",11,"0490",3431,"Bankarske usluge i usluge platnog prometa",null,40000,40000,40000,40000,30634.36,76.585900000000009,40000,40000,50000,50000,40000,60000,60000,70000,70000]
["A570000",11,"0490",3433,"Zatezne kamate",null,268000,268000,268000,268000,14620.81,5.4555261194029852,268000,268000,150000,150000,268000,130000,130000,110000,110000]
["A570000",11,"0490",3434,"Ostali nespomenuti financijski rashodi",null,80000,80000,80000,80000,427.74,0.53467500000000001,80000,80000,50000,50000,80000,50000,50000,50000,50000]
["A570000",11,"0490",363,null,null,{"$f":"SUM(G52)","v":5000},{"$f":"SUM(H52)","v":5000},5000,5000,0,0,5050,5050,5000,5000,5303,7500,7500,10000,10000]
["A570000",11,"0490",3631,"Tekuće pomoći unutar općeg proračuna",null,5000,5000,5000,5000,0,0,5050,5050,5000,5000,5303,7500,7500,10000,10000]
["A570000",11,"0490",372,null,null,{"$f":"SUM(G54)","v":130000},{"$f":"SUM(H54)","v":130000},130000,130000,25772.5,19.824999999999999,166000,166000,140000,140000,166000,150000,150000,160000,160000]
["A570000",11,"0490",3721,"Naknade građanima i kućanstvu u novcu",null,130000,130000,130000,130000,25772.5,19.824999999999999,166000,166000,140000,140000,166000,150000,150000,160000,160000]
["A570000",11,"0490",381,null,null,{"$f":"SUM(G56)","v":5000},{"$f":"SUM(H56)","v":5000},5000,5000,0,0,5050,5050,5000,5000,5303,5500,5500,10000,10000]
["A570000",11,"0490",3811,"Tekuće donacije u novcu",null,5000,5000,5000,5000,0,0,5050,5050,5000,5000,5303,5500,5500,10000,10000]
["A570000",11,"0490",422,null,null,{"$f":"SUM(G58:G61)","v":825000},{"$f":"SUM(H58:H61)","v":825000},825000,825000,100251.13,12.151652121212122,935175,935175,2000000,2000000,981934,970000,970000,800000,800000]
["A570000",11,"0490",4221,"Uredska oprema i namještaj",null,345000,345000,345000,345000,31543.75,9.1431159420289863,348795,348795,300000,300000,366235,350000,350000,400000,400000]
["A570000",11,"0490",4222,"Komunikacijska oprema",null,150000,150000,150000,150000,9005.2199999999993,6.0034799999999988,151650,151650,1200000,1200000,159233,300000,300000,150000,150000]
["A570000",11,"0490",4223,"Oprema za održavanje i zaštitu",null,170000,170000,170000,170000,46907.76,27.5928,171870,171870,100000,100000,180463,120000,120000,150000,150000]
["A570000",11,"0490",4227,"Uređaji, strojevi i oprema za ostale namjene",null,160000,160000,160000,160000,12794.4,7.9964999999999993,262860,262860,400000,400000,276003,200000,200000,100000,100000]
["A570000",61,"0490",326,null,null,null,null,{"$f":"I63","v":0},{"$f":"J63","v":0},{"$f":"K63","v":3942274.38},"-",null,null,{"$f":"O63","v":0},{"$f":"P63","v":0},0,0,0,0,0]
["A570000",61,"0490",3237,"Intelektualne i osobne usluge",null,null,null,0,null,3942274.38,"-"]
["K570319",null,null,null,"Obnova voznog parka","3101 UPRAVLJANJE NA PODRUČJU PROMETNE POLITIKE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G65+G67+G71","v":1740000},{"$f":"H65+H67+H71","v":1740000},2740000,2740000,1388852.3499999999,50.688041970802914,1713900,1713900,2300000,2300000,1739610,2400000,2400000,2670000,2670000]
["K570319",11,"0490",322,null,null,{"$f":"SUM(G66)","v":180000},{"$f":"SUM(H66)","v":180000},180000,180000,79131.960000000006,43.962200000000003,177300,177300,150000,150000,179960,150000,150000,150000,150000]
["K570319",11,"0490",3225,"Sitni inventar i auto-gume",null,180000,180000,180000,180000,79131.960000000006,43.962200000000003,177300,177300,150000,{"$f":"O66","v":150000},179960,150000,{"$f":"R66","v":150000},150000,{"$f":"T66","v":150000}]
["K570319",11,"0490",323,null,null,{"$f":"SUM(G68:G70)","v":1360000},{"$f":"SUM(H68:H70)","v":1360000},2360000,2360000,1112993.1499999999,47.160726694915247,1339600,1339600,1800000,1800000,1359695,1900000,1900000,2200000,2200000]
["K570319",11,"0490",3232,"Usluge tekućeg i investicijskog održavanja",null,680000,680000,680000,680000,416406.75,61.236286764705881,669800,669800,600000,{"$f":"O68","v":600000},679847,500000,{"$f":"R68","v":500000},500000,{"$f":"T68","v":500000}]
["K570319",11,"0490",3235,"Zakupnine i najamnine",null,500000,500000,1500000,1500000,599764.25,39.98428333333333,492500,492500,1000000,{"$f":"O69","v":1000000},499888,1200000,{"$f":"R69","v":1200000},1500000,{"$f":"T69","v":1500000}]
["K570319",11,"0490",3239,"Ostale usluge",null,180000,180000,180000,180000,96822.15,53.790083333333328,177300,177300,200000,{"$f":"O70","v":200000},179960,200000,{"$f":"R70","v":200000},200000,{"$f":"T70","v":200000}]
["K570319",11,"0490",329,null,null,{"$f":"SUM(G72)","v":200000},{"$f":"SUM(H72)","v":200000},200000,200000,196727.24,98.363619999999997,197000,197000,350000,350000,199955,350000,350000,320000,320000]
["K570319",11,"0490",3292,"Premije osiguranja",null,200000,200000,200000,200000,196727.24,98.363619999999997,197000,197000,350000,{"$f":"O72","v":350000},199955,350000,{"$f":"R72","v":350000},320000,{"$f":"T72","v":320000}]
["PROMJENA FP\nK570321",null,null,null,"Informatizacija","3101 UPRAVLJANJE NA PODRUČJU PROMETNE POLITIKE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G74+G76+G81+G84+G88","v":10257603},{"$f":"H74+H76+H81+H84+H88","v":10257603},10257603,10257603,6550421.8300000001,63.859186498054179,9035873,9035873,15610000,15610000,9345822,16220000,16220000,16730000,16730000]
["K570321",11,"0490",322,null,null,{"$f":"SUM(G75)","v":122000},{"$f":"SUM(H75)","v":122000},122000,122000,12258.74,10.048147540983607,120170,120170,50000,50000,121973,50000,50000,50000,50000]
["K570321",11,"0490",3224,"Materijal i dijelovi za tekuće i inv.odr.",null,122000,122000,122000,122000,12258.74,10.048147540983607,120170,120170,50000,{"$f":"O75","v":50000},121973,50000,{"$f":"R75","v":50000},50000,{"$f":"T75","v":50000}]
["K570321",11,"0490",323,null,null,{"$f":"SUM(G77:G80)","v":5868000},{"$f":"SUM(H77:H80)","v":5868000},5868000,5868000,4703463.3899999997,80.154454498977501,4575480,4575480,10950000,10950000,4666613,12620000,12620000,12980000,12980000]
["K570321",11,"0490",3232,"Usluge tekućeg i investicijskog održavanja",null,362000,362000,362000,362000,253139.62,69.928071823204419,356570,356570,400000,{"$f":"O77","v":400000},361919,350000,{"$f":"R77","v":350000},350000,{"$f":"T77","v":350000}]
["K570321",11,"0490",3235,"Zakupnine i najamnine",null,20000,20000,20000,20000,1950,9.75,19700,19700,3000000,3000000,19996,4400000,4400000,4500000,4500000]
["K570321",11,"0490",3237,"Intelektualne i osobne usluge",null,86000,86000,86000,86000,0,0,84710,84710,50000,50000,85980,70000,70000,80000,80000]
["K570321",11,"0490",3238,"Računalne usluge",null,5400000,5400000,5400000,5400000,4448373.7699999996,82.377292037037037,4114500,4114500,7500000,7500000,4198718,7800000,7800000,8050000,8050000]
["K570321",11,"0490",412,null,null,{"$f":"SUM(G82:G83)","v":1351000},{"$f":"SUM(H82:H83)","v":1351000},1351000,1351000,877362.33000000007,64.941697261287942,1365861,1365861,1610000,1610000,1434155,400000,400000,450000,450000]
["K570321",11,"0490",4123,"Licence",null,1350000,1350000,1350000,1350000,877362.33000000007,64.989802222222224,1364850,1364850,1610000,1610000,1433093,400000,400000,450000,450000]
["K570321",11,"0490",4126,"Ostala nematerijalna imovina",null,1000,1000,1000,1000,0,0,1011,1011,null,0,1062,null,0,null,0]
["K570321",11,"0490",422,null,null,{"$f":"SUM(G85:G87)","v":2066603},{"$f":"SUM(H85:H87)","v":2066603},2066603,2066603,895087.37000000011,43.312013482996015,2115012,2115012,2100000,2100000,2220763,2200000,2200000,2250000,2250000]
["K570321",11,"0490",4221,"Uredska oprema i namještaj",null,1800000,1800000,1800000,1800000,811476.83000000007,45.082046111111111,1819800,1819800,1850000,1850000,1910790,2000000,2000000,2000000,2000000]
["K570321",11,"0490",4222,"Komunikacijska oprema",null,252603,252603,252603,252603,83610.539999999994,33.099583140342745,281058,281058,250000,250000,295111,200000,200000,250000,250000]
["K570321",11,"0490",4225,"Instrumenti, uređaji i strojevi",null,14000,14000,14000,14000,0,0,14154,14154,null,0,14862,null,0,null,0]
["K570321",11,"0490",426,null,null,{"$f":"SUM(G89)","v":850000},{"$f":"SUM(H89)","v":850000},850000,850000,62250,7.3235294117647065,859350,859350,900000,900000,902318,950000,950000,1000000,1000000]
["K570321",11,"0490",4262,"Ulaganja u računalne programe",null,850000,850000,850000,850000,62250,7.3235294117647065,859350,859350,900000,900000,902318,950000,950000,1000000,1000000]
["A250997",null,null,null,"Obveze po sudskim sporovima","3101 UPRAVLJANJE NA PODRUČJU PROMETNE POLITIKE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G91+G93","v":4400000},{"$f":"H91+H93","v":4400000},4400000,4400000,32664.5,0.74237500000000001,2724800,2724800,3850000,3850000,2749622,4070000,4070000,4000000,4000000]
["A250997",11,"0490",329,null,null,{"$f":"SUM(G92)","v":2000000},{"$f":"SUM(H92)","v":2000000},2000000,2000000,32664.5,{"$f":"IF(I91=0, \"-\", K91/I91*100)","v":1.6332249999999999},654800,654800,1850000,1850000,679622,2000000,2000000,2000000,2000000]
["A250997",11,"0490",3299,"Ostali nespomenuti rashodi poslovanja",null,2000000,2000000,2000000,2000000,32664.5,1.6332249999999999,654800,654800,1850000,{"$f":"O92","v":1850000},679622,2000000,{"$f":"R92","v":2000000},2000000,{"$f":"T92","v":2000000}]
["A250997",11,"0490",343,null,null,{"$f":"SUM(G94)","v":2400000},{"$f":"SUM(H94)","v":2400000},2400000,2400000,0,0,2070000,2070000,2000000,2000000,2070000,2070000,2070000,2000000,2000000]
["A250997",11,"0490",3433,"Zatezne kamate",null,2400000,2400000,2400000,2400000,0,0,2070000,2070000,2000000,{"$f":"O94","v":2000000},2070000,2070000,{"$f":"R94","v":2070000},2000000,{"$f":"T94","v":2000000}]
["K810016",null,null,null,"Rekonstrukcija, obnova i održavanje poslovnih zgrada Ministarstva","3101 UPRAVLJANJE NA PODRUČJU PROMETNE POLITIKE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G96+G99+G101+G103","v":1566000},{"$f":"H96+H99+H101+H103","v":1566000},1566000,1566000,1184767.29,75.655637931034477,1156154,1156154,18100000,18100000,1183900,30000000,30000000,23650000,23650000]
["K810016",11,"0490",323,null,null,{"$f":"SUM(G97:G98)","v":872000},{"$f":"SUM(H97:H98)","v":872000},872000,872000,809983.26,92.887988532110086,858920,858920,4000000,4000000,871804,4000000,4000000,3500000,3500000]
["K810016",11,"0490",3232,"Usluge tekućeg i investicijskog održavanja",null,855000,855000,855000,855000,807483.26,94.44248654970761,842175,842175,2000000,{"$f":"O97","v":2000000},854808,1000000,{"$f":"R97","v":1000000},1000000,{"$f":"T97","v":1000000}]
["K810016",11,"0490",3237,"Intelektualne i osobne usluge",null,17000,17000,17000,17000,2500,14.705882352941178,16745,16745,2000000,{"$f":"O98","v":2000000},16996,3000000,{"$f":"R98","v":3000000},2500000,{"$f":"T98","v":2500000}]
["K810016",11,"0490",412,null,null,{"$f":"SUM(G100)","v":18000},{"$f":"SUM(H100)","v":18000},18000,18000,0,0,18198,18198,2000000,2000000,19108,3500000,3500000,50000,50000]
["K810016",11,"0490",4126,"Ostala nematerijalna imovina",null,18000,18000,18000,18000,null,0,18198,18198,2000000,{"$f":"O100","v":2000000},19108,3500000,{"$f":"R100","v":3500000},50000,{"$f":"T100","v":50000}]
["K810016",11,"0490",451,null,null,{"$f":"SUM(G102)","v":484000},{"$f":"SUM(H102)","v":484000},484000,484000,374784.03,77.434716942148768,186024,186024,12000000,12000000,195325,22000000,22000000,20000000,20000000]
["K810016",11,"0490",4511,"Dodatna ulaganja na građevinskim objektima",null,484000,484000,484000,484000,374784.03,77.434716942148768,186024,186024,12000000,{"$f":"O102","v":12000000},195325,22000000,{"$f":"R102","v":22000000},20000000,{"$f":"T102","v":20000000}]
["K810016",11,"0490",452,null,null,{"$f":"SUM(G104)","v":192000},{"$f":"SUM(H104)","v":192000},192000,192000,0,0,93012,93012,100000,100000,97663,500000,500000,100000,100000]
["K810016",11,"0490",4521,"Dodatna ulaganja na postrojenjima i opremi",null,192000,192000,192000,192000,null,0,93012,93012,100000,{"$f":"O104","v":100000},97663,500000,{"$f":"R104","v":500000},100000,{"$f":"T104","v":100000}]
["NOVO",null,null,null,"Provedba Projekta e-građani","3101 UPRAVLJANJE NA PODRUČJU PROMETNE POLITIKE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G108)","v":0},{"$f":"SUM(H108)","v":0},{"$f":"SUM(I108+I106)","v":0},{"$f":"SUM(J108+J106)","v":0},0,"-",0,0,250000,250000,0,700000,700000,500000,500000]
[null,11,"0490",323,null,null,null,null,{"$f":"I107","v":0},{"$f":"J107","v":0},0,"-",0,0,100000,100000,0,200000,200000,200000,200000]
[null,11,"0490",3238,"Računalne usluge",null,null,null,null,null,null,"-",null,null,100000,{"$f":"O107","v":100000},null,200000,{"$f":"R107","v":200000},200000,{"$f":"T107","v":200000}]
[null,11,"0490",426,null,null,{"$f":"SUM(G109)","v":0},{"$f":"SUM(H109)","v":0},0,0,0,"-",0,0,150000,150000,0,500000,500000,300000,300000]
[null,11,"0490",4262,"Ulaganja u računalne programe",null,null,null,null,null,null,"-",null,null,150000,{"$f":"O109","v":150000},null,500000,{"$f":"R109","v":500000},300000,{"$f":"T109","v":300000}]
["POMORSTVO",null,null,null,null,null,{"$f":"G111+G355","v":326771633},{"$f":"H111+H355","v":320019633},{"$f":"I111+I355","v":510057895},{"$f":"J111+J355","v":503305895},{"$f":"K111+K355","v":450658077.79999989},88.354299035014421,{"$f":"M111+M355","v":294503132},290273132,615538763,612411263,288672766,538737182,535737182,508683395,505683395]
["Uprava pomorske i unutarnje plovidbe, brodarstva, luka i pomorskog dobra",null,null,null,null,null,{"$f":"G112+G115+G118+G121+G126+G129+G134+G137+G142+G145+G154+G157+G160+G168+G171+G175+G181+G186+G189+G194+G202+G236+G240+G248+G251+G266+G276+G290+G296+G309+G312+G317+G332+G339+G342+G349+G352+G207+G210+G233","v":236063709},{"$f":"H112+H115+H118+H121+H126+H129+H134+H137+H142+H145+H154+H157+H160+H168+H171+H175+H181+H186+H189+H194+H202+H236+H240+H248+H251+H266+H276+H290+H296+H309+H312+H317+H332+H339+H342+H349+H352+H207+H210+H233","v":232311709},{"$f":"I112+I115+I118+I121+I126+I129+I134+I137+I142+I145+I154+I157+I160+I168+I171+I175+I181+I186+I189+I194+I202+I236+I240+I248+I251+I266+I276+I290+I296+I309+I312+I317+I332+I339+I342+I349+I352+I207+I210+I233+I245","v":420089473},416337473,389121511.21999991,92.62824617840397,202795559,201565559,{"$f":"O112+O115+O118+O121+O126+O129+O134+O137+O142+O145+O154+O157+O160+O168+O171+O175+O181+O186+O189+O194+O202+O236+O240+O248+O251+O266+O276+O290+O296+O309+O312+O317+O332+O339+O342+O349+O352+O207+O210+O233+O245","v":519592183},{"$f":"P112+P115+P118+P121+P126+P129+P134+P137+P142+P145+P154+P157+P160+P168+P171+P175+P181+P186+P189+P194+P202+P236+P240+P248+P251+P266+P276+P290+P296+P309+P312+P317+P332+P339+P342+P349+P352+P207+P210+P233+P245","v":519464683},194402220,440491773,440491773,409400409,409400409]
["PROMJENA PRIPRADNOSTI A570503",null,null,null,"Potpora Lučkoj upravi Ploče za realizaciju Projekta integracije trgovine i transporta","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G113)","v":1000000},{"$f":"SUM(H113)","v":1000000},31000000,31000000,31000000,100,1972000,1972000,44392500,44392500,0,6000000,6000000,0,0]
["A570503",11,"0452",382,null,null,{"$f":"SUM(G114)","v":1000000},1000000,31000000,31000000,31000000,100,1972000,1972000,44392500,44392500,0,6000000,6000000,0,0]
["A570503",11,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,1000000,1000000,31000000,31000000,31000000,100,1972000,1972000,44392500,{"$f":"O114","v":44392500},0,6000000,{"$f":"R114","v":6000000},0,{"$f":"T114","v":0}]
["PROMJENA PRIPRADNOSTI A810034",null,null,null,"Potpora Lučkoj upravi Ploče za otplatu Zajma Svjetske banke (IBRD) -Projekt integracije trgovine i transporta","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G116)","v":20000000},{"$f":"SUM(H116)","v":20000000},20000000,20000000,20000000,100,22000000,22000000,35000000,35000000,21650000,43000000,43000000,51000000,51000000]
["A810034",11,"0452",381,null,null,{"$f":"SUM(G117)","v":20000000},20000000,20000000,20000000,20000000,100,22000000,22000000,35000000,35000000,21650000,43000000,43000000,51000000,51000000]
["A810034",11,"0452",3811,"Tekuće donacije u novcu",null,20000000,20000000,20000000,20000000,20000000,100,22000000,22000000,35000000,{"$f":"O117","v":35000000},21650000,43000000,{"$f":"R117","v":43000000},51000000,{"$f":"T117","v":51000000}]
["ZATVORITI\nA570288",null,null,null,"Poticanje gradnje brodova za hrvatske brodare te izgradnja i rekonstrukcija plovnih objekata u hrvatskim brodogradilištima-Obveze iz prethodnog razdoblja","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G119)","v":9500000},{"$f":"SUM(H119)","v":9500000},136095764,136095764,136095764,100,0,0,0,0,0,0,0,0,0]
["A570288",11,"0452",386,null,null,{"$f":"SUM(G120)","v":9500000},9500000,136095764,136095764,136095764,100,0,0,0,0,0,0,0,0,0]
["A570288",11,"0452",3862,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima izvan javnog sektora",null,9500000,9500000,136095764,136095764,136095764,100,0,0,null,{"$f":"O120","v":0},0,null,{"$f":"R120","v":0},null,{"$f":"T120","v":0}]
["PROMJENA PRIPADNOSTI A819003",null,null,null,"Promocija pomorstva i intermodalnosti","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G122+G124","v":120000},{"$f":"H122+H124","v":120000},120000,120000,0,0,0,0,50000,50000,0,50000,50000,50000,50000]
["A819003",11,"0452",323,null,null,{"$f":"SUM(G123)","v":60000},{"$f":"SUM(H123)","v":60000},60000,60000,0,0,0,0,50000,50000,0,50000,50000,50000,50000]
["A819003",11,"0452",3233,"Usluge promidžbe i informiranja",null,60000,60000,60000,60000,0,0,0,0,50000,{"$f":"O123","v":50000},0,50000,50000,50000,{"$f":"T123","v":50000}]
["A819003",11,"0452",363,null,null,{"$f":"SUM(G125)","v":60000},{"$f":"SUM(H125)","v":60000},60000,60000,0,0,0,0,0,0,0,0,0,0,0]
["A819003",11,"0452",3631,"Tekuće pomoći unutar općeg proračuna",null,60000,60000,60000,60000,0,0,0,0,null,{"$f":"O125","v":0},0,null,{"$f":"R125","v":0},null,{"$f":"T125","v":0}]
["PROMJENA PRIPADNOSTI A570293",null,null,null,"Potpora Lučkoj upravi Rijeka za vraćanje obveza po zajmu EDCF - Projekt \"Samsung\"","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G127)","v":3000000},{"$f":"SUM(H127)","v":3000000},3000000,3000000,3000000,100,5000000,5000000,4000000,4000000,5000000,4000000,4000000,4000000,4000000]
["A570293",11,"0452",381,null,null,{"$f":"SUM(G128)","v":3000000},3000000,3000000,3000000,3000000,100,5000000,5000000,4000000,4000000,5000000,4000000,4000000,4000000,4000000]
["A570293",11,"0452",3811,"Tekuće donacije u novcu",null,3000000,3000000,3000000,3000000,3000000,100,5000000,5000000,4000000,{"$f":"O128","v":4000000},5000000,4000000,{"$f":"R128","v":4000000},4000000,{"$f":"T128","v":4000000}]
["PROMJENA PRIPADNOSTI A570294",null,null,null,"Potpora Lučkoj upravi Rijeka za realizaciju zajma Svjetske banke (IBRD) -Projekt obnove riječkog prometnog pravca","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G130+G132","v":52900000},{"$f":"H130+H132","v":52900000},53900000,53900000,52900000,98.144712430426722,51400000,51400000,105900000,105900000,48000000,108900000,108900000,105900000,105900000]
["A570294",11,"0452",381,null,null,{"$f":"SUM(G131)","v":35900000},{"$f":"SUM(H131)","v":35900000},35900000,35900000,35900000,100,34400000,34400000,45900000,45900000,31000000,45400000,45400000,43900000,43900000]
["A570294",11,"0452",3811,"Tekuće donacije u novcu",null,35900000,35900000,35900000,35900000,35900000,100,34400000,34400000,45900000,{"$f":"O131","v":45900000},31000000,45400000,{"$f":"R131","v":45400000},43900000,{"$f":"T131","v":43900000}]
["A570294",11,"0452",382,null,null,{"$f":"SUM(G133)","v":17000000},{"$f":"SUM(H133)","v":17000000},18000000,18000000,17000000,94.444444444444443,17000000,17000000,60000000,60000000,17000000,63500000,63500000,62000000,62000000]
["A570294",11,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,17000000,17000000,18000000,18000000,17000000,94.444444444444443,17000000,17000000,60000000,{"$f":"O133","v":60000000},17000000,63500000,{"$f":"R133","v":63500000},62000000,{"$f":"T133","v":62000000}]
["PROMJENA PRIPADNOSTI A570219",null,null,null,"Sanacija i rekonstrukcija objekata podgradnje u lukama otvorenim za javni promet od županijskog i lokalnog značaja te modernizacija, obnova i izgradnja ribarske infrastrukture","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G135)","v":26500000},{"$f":"SUM(H135)","v":26500000},26500000,26500000,17430000,65.773584905660371,26500000,26500000,27000000,27000000,26500000,27000000,27000000,27000000,27000000]
["A570219",11,"0452",382,null,null,{"$f":"SUM(G136)","v":26500000},26500000,26500000,26500000,17430000,65.773584905660371,26500000,26500000,27000000,27000000,26500000,27000000,27000000,27000000,27000000]
["A570219",11,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,26500000,26500000,26500000,26500000,17430000,65.773584905660371,26500000,26500000,27000000,{"$f":"O136","v":27000000},26500000,27000000,{"$f":"R136","v":27000000},27000000,{"$f":"T136","v":27000000}]
["PROMJENA PRIPADNOSTI K587039",null,null,null,"Izgradnja trajektne luke Gaženica","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G138+G140","v":48257709},{"$f":"H138+H140","v":48257709},73257709,73257709,73257709,100,25980000,25980000,223060000,223060000,28680000,176000000,176000000,152000000,152000000]
["K587039",11,"0452",381,null,null,{"$f":"SUM(G139)","v":33250000},{"$f":"SUM(H139)","v":33250000},33250000,33250000,33250000,100,25980000,25980000,161500000,161500000,28680000,175000000,175000000,151000000,151000000]
["K587039",11,"0452",3811,"Tekuće donacije u novcu",null,33250000,33250000,33250000,33250000,33250000,100,25980000,25980000,161500000,{"$f":"O139","v":161500000},28680000,175000000,{"$f":"R139","v":175000000},151000000,{"$f":"T139","v":151000000}]
["K587039",11,"0452",382,null,null,{"$f":"SUM(G141)","v":15007709},{"$f":"SUM(H141)","v":15007709},40007709,40007709,40007709,100,0,0,61560000,61560000,0,1000000,1000000,1000000,1000000]
["K587039",11,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,15007709,15007709,40007709,40007709,40007709,100,0,0,61560000,{"$f":"O141","v":61560000},0,1000000,{"$f":"R141","v":1000000},1000000,{"$f":"T141","v":1000000}]
["PROMJENA PRIPADNOSTI A570464",null,null,null,"Potpora Lučkoj upravi Dubrovnik za otplatu Zajma EBRD-Projekt izgradnje lučke infrastrukture-domaća komponenta","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G143)","v":12000000},{"$f":"SUM(H143)","v":12000000},12000000,12000000,12000000,100,12000000,12000000,15000000,15000000,12000000,22000000,22000000,22000000,22000000]
["A570464",11,"0452",381,null,null,{"$f":"SUM(G144)","v":12000000},12000000,12000000,12000000,12000000,100,12000000,12000000,15000000,15000000,12000000,22000000,22000000,22000000,22000000]
["A570464",11,"0452",3811,"Tekuće donacije u novcu",null,12000000,12000000,12000000,12000000,12000000,100,12000000,12000000,15000000,{"$f":"O144","v":15000000},12000000,22000000,{"$f":"R144","v":22000000},22000000,{"$f":"T144","v":22000000}]
["PROMJENA PRIPADNOSTI A570348",null,null,null,"Utvrđivanje i provedba granica pomorskog dobra s izvlaštenjem","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G146+G148+G150+G152","v":2500000},{"$f":"H146+H148+H150+H152","v":2500000},2500000,2500000,160283.95000000001,6.4113579999999999,4000000,4000000,1500000,1500000,4000000,1500000,1500000,1500000,1500000]
["A570348",11,"0452",323,null,null,{"$f":"SUM(G147)","v":200000},{"$f":"SUM(H147)","v":200000},200000,200000,160283.95000000001,80.141975000000016,200000,200000,800000,800000,200000,800000,800000,800000,800000]
["A570348",11,"0452",3237,"Intelektualne i osobne usluge",null,200000,200000,200000,200000,160283.95000000001,80.141975000000016,200000,200000,800000,{"$f":"O147","v":800000},200000,800000,{"$f":"R147","v":800000},800000,{"$f":"T147","v":800000}]
["A570348",11,"0452",363,null,null,{"$f":"SUM(G149)","v":1000000},{"$f":"SUM(H149)","v":1000000},1000000,1000000,0,0,1000000,1000000,200000,200000,1000000,200000,200000,200000,200000]
["A570348",11,"0452",3631,"Tekuće pomoći unutar općeg proračuna",null,1000000,1000000,1000000,1000000,0,0,1000000,1000000,200000,{"$f":"O149","v":200000},1000000,200000,{"$f":"R149","v":200000},200000,{"$f":"T149","v":200000}]
["A570348",11,"0452",383,null,null,{"$f":"SUM(G151)","v":1000000},{"$f":"SUM(H151)","v":1000000},1000000,1000000,0,0,2500000,2500000,200000,200000,2500000,200000,200000,200000,200000]
["A570348",11,"0452",3831,"Naknade šteta pravnim i fizičkim osobama",null,1000000,1000000,1000000,1000000,0,0,2500000,2500000,200000,{"$f":"O151","v":200000},2500000,200000,{"$f":"R151","v":200000},200000,{"$f":"T151","v":200000}]
["A570348",11,"0452",412,null,null,{"$f":"SUM(G153)","v":300000},{"$f":"SUM(H153)","v":300000},300000,300000,0,0,300000,300000,300000,300000,300000,300000,300000,300000,300000]
["A570348",11,"0452",4126,"Ostala nematerijalna imovina",null,300000,300000,300000,300000,0,0,300000,300000,300000,{"$f":"O153","v":300000},300000,300000,{"$f":"R153","v":300000},300000,{"$f":"T153","v":300000}]
["PROMJENA PRIPADNOSTI A570350",null,null,null,"Dodjela koncesija na pomorskom dobru","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G155)","v":65000},{"$f":"SUM(H155)","v":65000},65000,65000,2000,3.0769230769230771,65000,65000,65000,65000,65000,65000,65000,65000,65000]
["A570350",11,"0452",323,null,null,{"$f":"SUM(G156)","v":65000},65000,65000,65000,2000,3.0769230769230771,65000,65000,65000,65000,65000,65000,65000,65000,65000]
["A570350",11,"0452",3237,"Intelektualne i osobne usluge",null,65000,65000,65000,65000,2000,3.0769230769230771,65000,65000,65000,{"$f":"O156","v":65000},65000,65000,{"$f":"R156","v":65000},65000,{"$f":"T156","v":65000}]
["PROMJENA PRIPADNOSTI A570482",null,null,null,"Stipendiranje redovnih učenika i studenata srednjih pomorskih škola i pomorskih fakulteta, te vježbeničkog staža pomoraca","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G158)","v":5000000},{"$f":"SUM(H158)","v":5000000},5000000,5000000,3468000,{"$f":"IF(I157=0, \"-\", K157/I157*100)","v":69.36},5000000,5000000,6254559,6254559,5000000,6233220,6233220,6233220,6233220]
["A570482",11,"0452",372,null,null,{"$f":"SUM(G159)","v":5000000},5000000,5000000,5000000,3468000,69.36,5000000,5000000,6254559,6254559,5000000,6233220,6233220,6233220,6233220]
["A570482",11,"0452",3721,"Naknade građanima i kućanstvima u novcu",null,5000000,5000000,5000000,5000000,3468000,69.36,5000000,5000000,6254559,{"$f":"O159","v":6254559},5000000,6233220,{"$f":"R159","v":6233220},6233220,{"$f":"T159","v":6233220}]
["ZATVORITI\nA570501",null,null,null,"IPA I 2009-Sudjelovanje u programu Unije-Marco Polo II","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G161+G164+G166","v":1770000},{"$f":"H161+H164+H166","v":900000},1770000,900000,815836.14,46.092437288135599,0,0,0,0,0,0,0,0,0]
["A570501",11,"0485",323,null,null,{"$f":"SUM(G162:G163)","v":120000},{"$f":"SUM(H162:H163)","v":120000},120000,120000,0,0,0,0,0,0,0,0,0,0,0]
["A570501",11,"0485",3233,"Usluge promidžbe i informiranja",null,50000,50000,50000,50000,0,0,0,0,null,{"$f":"O162","v":0},0,null,{"$f":"R162","v":0},null,{"$f":"T162","v":0}]
["A570501",11,"0485",3237,"Intelektualne i osobne usluge",null,70000,70000,70000,70000,0,0,0,0,null,{"$f":"O163","v":0},0,null,{"$f":"R163","v":0},null,{"$f":"T163","v":0}]
["A570501",12,"0485",329,null,null,{"$f":"SUM(G165)","v":780000},{"$f":"SUM(H165)","v":780000},780000,780000,366162.13,46.94386282051282,0,0,0,0,0,0,0,0,0]
["A570501",12,"0485",3294,"Međunarodne članarine",null,780000,780000,780000,780000,366162.13,46.94386282051282,0,0,null,{"$f":"O165","v":0},0,null,{"$f":"R165","v":0},null,{"$f":"T165","v":0}]
["A570501",51,"0485",329,null,null,{"$f":"SUM(G167)","v":870000},{"$f":"SUM(H167)","v":0},870000,0,449674.01,51.686667816091955,0,0,0,0,0,0,0,0,0]
["A570501",51,"0485",3294,"Međunarodne članarine",null,870000,null,870000,null,449674.01,51.686667816091955,0]
["PROMJENA PRIPADNOSTI A587040",null,null,null,"Potpora Lučkoj upravi Zadar za otplatu kredita Fonda za razvoj i zapošljavanje (HPB-a Zagreb)","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G169)","v":3240000},{"$f":"SUM(H169)","v":3240000},3240000,3240000,3240000,100,1620000,1620000,1620000,1620000,0,0,0,0,0]
["A587040",11,"0452",381,null,null,{"$f":"SUM(G170)","v":3240000},3240000,3240000,3240000,3240000,100,1620000,1620000,1620000,1620000,0,0,0,0,0]
["A587040",11,"0452",3811,"Tekuće donacije u novcu",null,3240000,3240000,3240000,3240000,3240000,100,1620000,1620000,1620000,{"$f":"O170","v":1620000},0,0,0,0,0]
["ZATVORITI\n A587041",null,null,null,"Poticanje brodara u nacionalnoj plovidbi","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G172)","v":6000000},{"$f":"SUM(H172)","v":6000000},6000000,6000000,108632.94,1.8105490000000002,6000000,6000000,0,0,10000000,0,0,0,0]
["A587041",11,"0452",352,null,null,{"$f":"SUM(G173:G174)","v":6000000},{"$f":"SUM(H173:H174)","v":6000000},6000000,6000000,108632.94,1.8105490000000002,6000000,6000000,0,0,10000000,0,0,0,0]
["A587041",11,"0452",3522,"Subvencije trgovačkim društvima izvan javnog sektora",null,6000000,6000000,6000000,6000000,37682.94,0.62804900000000008,6000000,6000000,null,{"$f":"O173","v":0},10000000,null,{"$f":"R173","v":0},null,{"$f":"T173","v":0}]
["A587041",11,"0452",3523,"Subvencije poljoprivrednicima i obrtnicima",null,0,0,0,0,70950,"-",0,0,null,{"$f":"O174","v":0},0,null,{"$f":"R174","v":0},null,0]
["PROMJENA PRIPADNOSTI A820026",null,null,null,"Tehničko održavanje i upravljanje školskim brodom","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G176+G178","v":2000000},{"$f":"H176+H178","v":2000000},2800000,2800000,1533017.21,54.750614642857144,2000000,2000000,2600000,2600000,2000000,2600000,2600000,2600000,2600000]
["A820026",11,"0452",322,null,null,{"$f":"SUM(G177)","v":200000},{"$f":"SUM(H177)","v":200000},200000,200000,239.06,0.11953000000000001,200000,200000,100000,100000,200000,100000,100000,100000,100000]
["A820026",11,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,200000,200000,200000,200000,239.06,0.11953000000000001,200000,200000,100000,{"$f":"O177","v":100000},200000,100000,{"$f":"R177","v":100000},100000,{"$f":"T177","v":100000}]
["A820026",11,"0452",323,null,null,{"$f":"SUM(G179:G180)","v":1800000},{"$f":"SUM(H179:H180)","v":1800000},2600000,2600000,1532778.15,58.953005769230771,1800000,1800000,2500000,2500000,1800000,2500000,2500000,2500000,2500000]
["A820026",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,1700000,1700000,2500000,2500000,1532778.15,61.311125999999994,1700000,1700000,2500000,{"$f":"O179","v":2500000},1700000,2500000,{"$f":"R179","v":2500000},2500000,{"$f":"T179","v":2500000}]
["A820026",11,"0452",3239,"Ostale usluge",null,100000,100000,100000,100000,0,0,100000,100000,null,{"$f":"O180","v":0},100000,null,{"$f":"R180","v":0},null,{"$f":"T180","v":0}]
["PROMJENA PRIPADNOSTI A810019",null,null,null,"Potpora Lučkoj upravi Šibenik za realizaciju Zajma EBRD-Projekt modernizacije lučke infrastrukture luke Šibenik-domaća komponenta","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G182+G184","v":5000000},{"$f":"H182+H184","v":5000000},5000000,5000000,5000000,100,1000000,1000000,12850000,12850000,1000000,8200000,8200000,6800000,6800000]
["A810019",11,"0452",381,null,null,{"$f":"SUM(G183)","v":800000},{"$f":"SUM(H183)","v":800000},800000,800000,800000,100,1000000,1000000,8200000,8200000,1000000,8200000,8200000,6800000,6800000]
["A810019",11,"0452",3811,"Tekuće donacije u novcu",null,800000,800000,800000,800000,800000,100,1000000,1000000,8200000,{"$f":"O183","v":8200000},1000000,8200000,{"$f":"R183","v":8200000},6800000,{"$f":"T183","v":6800000}]
["A810019",11,"0452",382,null,null,{"$f":"SUM(G185)","v":4200000},{"$f":"SUM(H185)","v":4200000},4200000,4200000,4200000,100,0,0,4650000,4650000,0,0,0,0,0]
["A810019",11,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,4200000,4200000,4200000,4200000,4200000,100,0,0,4650000,{"$f":"O185","v":4650000},0,0,{"$f":"R185","v":0},0,{"$f":"T185","v":0}]
["PROMJENA PRIPADNOSTI T810018",null,null,null,"Upravljanje i nadzor balastnih voda i taloga","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G187)","v":400000},{"$f":"SUM(H187)","v":400000},400000,400000,400000,100,535000,535000,200000,200000,535000,200000,200000,200000,200000]
["T810018",11,"0530",426,null,null,{"$f":"SUM(G188)","v":400000},400000,400000,400000,400000,100,535000,535000,200000,200000,535000,200000,200000,200000,200000]
["T810018",11,"0530",4263,"Umjetnička, literarna i znanstvena djela",null,400000,400000,400000,400000,400000,100,535000,535000,200000,{"$f":"O188","v":200000},535000,200000,{"$f":"R188","v":200000},200000,{"$f":"T188","v":200000}]
["ZATVORITI\nT810031",null,null,null,"IPA I 2008 TAIB FPPRAC 2008 Strategija pomorskog razvitka","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G190+G192","v":525000},{"$f":"H190+H192","v":55000},525000,55000,0,0,0,0,0,0,0,0,0,0,0]
["T810031",12,"0485",412,null,null,{"$f":"SUM(G191)","v":55000},{"$f":"SUM(H191)","v":55000},55000,55000,0,0,0,0,0,0,0,0,0,0,0]
["T810031",12,"0485",4126,"Ostala nematerijalna imovina",null,55000,55000,55000,55000,0,0,0,0,null,{"$f":"O191","v":0},0,null,{"$f":"R191","v":0},null,{"$f":"T191","v":0}]
["T810031",51,"0485",412,null,null,{"$f":"SUM(G193)","v":470000},{"$f":"SUM(H193)","v":0},470000,0,0,0,0,0,0,0,0,0,0,0,0]
["T810031",51,"0485",4126,"Ostala nematerijalna imovina",null,470000,null,470000,null,0,0,0,null,null,null,0]
["PROMJENA PRIPADNOSTI T810033",null,null,null,"IPA ADRIATIC - Projekt razvoja autocesta mora na Jadranu (Adriatic MoS)","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G195+G197+G200","v":562000},{"$f":"H195+H197+H200","v":0},562000,0,0,0,0,0,127500,0,0,0,0,0,0]
["T810033",51,"0452",311,null,null,{"$f":"SUM(G196)","v":350000},{"$f":"SUM(H196)","v":0},350000,0,0,0,0,0,100000,0,0,0,0,0,0]
["T810033",51,"0452",3111,"Plaće za redovan rad",null,350000,null,350000,null,0,0,0,null,100000,null,0]
["T810033",51,"0452",313,null,null,{"$f":"SUM(G198:G199)","v":62000},{"$f":"SUM(H198:H199)","v":0},62000,0,0,0,0,0,27500,0,0,0,0,0,0]
["T810033",51,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,55000,null,55000,null,0,0,0,null,27500,null,0]
["T810033",51,"0452",3133,"Doprinosi za obvezno osiguranje u slučaju nezaposlenosti",null,7000,null,7000,null,0,0,0,null,null,null,0]
["T810033",51,"0452",323,null,null,{"$f":"SUM(G201)","v":150000},{"$f":"SUM(H201)","v":0},150000,0,0,0,0,0,0,0,0,0,0,0,0]
["T810033",51,"0452",3237,"Intelektualne i osobne usluge",null,150000,null,150000,null,0,0,0,null,null,null,0]
[" PROMJENA PRIPADNOSTI \nA810040",null,null,null,"Priprema projekata u pomorstvu","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G203+G205","v":1600000},{"$f":"H203+H205","v":1600000},1600000,1600000,80342.39,5.0213993749999997,2359559,2359559,300000,300000,2838220,300000,300000,300000,300000]
["A810040",11,"0452",323,null,null,{"$f":"SUM(G204)","v":800000},{"$f":"SUM(H204)","v":800000},800000,800000,80342.39,10.042798749999999,859559,859559,300000,300000,838220,300000,300000,300000,300000]
["A810040",11,"0452",3237,"Intelektualne i osobne usluge",null,800000,800000,800000,800000,80342.39,10.042798749999999,859559,859559,300000,{"$f":"O204","v":300000},838220,300000,{"$f":"R204","v":300000},300000,{"$f":"T204","v":300000}]
["A810040",11,"0452",382,null,null,{"$f":"SUM(G206)","v":800000},{"$f":"SUM(H206)","v":800000},800000,800000,0,0,1500000,1500000,0,0,2000000,0,0,0,0]
["A810040",11,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,800000,800000,800000,800000,0,0,1500000,1500000,null,{"$f":"O206","v":0},2000000,null,{"$f":"R206","v":0},null,{"$f":"T206","v":0}]
["ZATVORITI\nA810050",null,null,null,"Članarine u međunarodnim organizacijama i inicijativama u pomorstvu","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G208)","v":630000},{"$f":"SUM(H208)","v":630000},1260000,1260000,896621.6,71.160444444444437,630000,630000,0,0,630000,0,0,0,0]
["A810050",11,"0452",329,null,null,{"$f":"SUM(G209)","v":630000},630000,1260000,1260000,896621.6,71.160444444444437,630000,630000,0,0,630000,0,0,0,0]
["A810050",11,"0452",3294,"Članarine",null,630000,630000,1260000,1260000,896621.6,71.160444444444437,630000,630000,null,{"$f":"O209","v":0},630000,null,0,null,{"$f":"T209","v":0}]
["NOVA A",null,null,null,"Stalno predstavništvo RH pri IMO-u i članarine u međunarodnim organizacijama","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G211+G213+G216+G220+G226+G230","v":0},{"$f":"H211+H213+H216+H220+H226+H230","v":0},0,0,0,"-",0,0,2121624,2121624,0,2077303,2077303,2109876,2109876]
[null,11,"0452",311,null,null,{"$f":"SUM(G212)","v":0},{"$f":"SUM(H212)","v":0},0,0,0,"-",0,0,588976,588976,0,618425,618425,649347,649347]
[null,11,"0452",3111,"Plaće za redovan rad",null,null,null,null,null,null,"-",null,null,588976,{"$f":"O212","v":588976},null,618425,{"$f":"R212","v":618425},649347,{"$f":"T212","v":649347}]
[null,11,"0452",313,null,null,{"$f":"SUM(G214)","v":0},{"$f":"SUM(H214)","v":0},0,0,0,"-",0,0,{"$f":"SUM(O214:O215)","v":31444},{"$f":"SUM(P214:P215)","v":31444},0,33016,33016,34667,34667]
[null,11,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,null,null,null,null,null,"-",null,null,27745,27745,null,29132,29132,30589,30589]
[null,11,"0452",3133,"Doprinosi za obvezno osiguranje u slučaju nezaposlenosti",null,null,null,null,null,null,null,null,null,3699,{"$f":"O215","v":3699},null,3884,{"$f":"R215","v":3884},4078,{"$f":"T215","v":4078}]
[null,11,"0452",321,null,null,{"$f":"SUM(G217)","v":0},{"$f":"SUM(H217)","v":0},0,0,0,"-",0,0,{"$f":"SUM(O217:O219)","v":113970},{"$f":"SUM(P217:P219)","v":113970},0,38628,38628,38628,38628]
[null,11,"0452",3211,"Službena putovanja",null,null,null,null,null,null,"-",null,null,26100,26100,null,26100,26100,26100,26100]
[null,11,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,null,null,null,null,null,null,null,null,12528,12528,null,12528,12528,12528,12528]
[null,11,"0452",3214,"Ostale naknade troškova zaposlenima",null,null,null,null,null,null,null,null,null,75342,75342,null,0,0,0,0]
[null,11,"0452",323,null,null,{"$f":"SUM(G221)","v":0},{"$f":"SUM(H221)","v":0},0,0,0,"-",0,0,{"$f":"SUM(O221:O225)","v":516084},{"$f":"SUM(P221:P225)","v":516084},0,516084,516084,516084,516084]
[null,11,"0452",3231,"Usluge telefona, pošte i prijevoza",null,null,null,null,null,null,"-",null,null,17400,17400,null,17400,17400,17400,17400]
[null,11,"0452",3234,"Komunalne usluge",null,null,null,null,null,null,null,null,null,13050,13050,null,13050,13050,13050,13050]
[null,11,"0452",3235,"Zakupnine i najamnine",null,null,null,null,null,null,null,null,null,459360,459360,null,459360,459360,459360,459360]
[null,11,"0452",3236,"Zdravstvene i veterinarske usluge",null,null,null,null,null,null,null,null,null,24534,24534,null,24534,24534,24534,24534]
[null,11,"0452",3239,"Ostale usluge",null,null,null,null,null,null,null,null,null,1740,1740,null,1740,1740,1740,1740]
[null,11,"0452",329,null,null,{"$f":"SUM(G227:G228)","v":0},{"$f":"SUM(H227:H228)","v":0},0,0,0,"-",0,0,{"$f":"SUM(O227:O229)","v":829700},{"$f":"SUM(P227:P229)","v":829700},0,829700,829700,829700,829700]
[null,11,"0452",3293,"Reprezentacija",null,null,null,null,null,null,"-",null,null,52200,52200,null,52200,52200,52200,52200]
[null,11,"0452",3294,"Članarine",null,null,null,null,null,null,{"$f":"IF(I228=0, \"-\", K228/I228*100)","v":"-"},null,null,770000,770000,null,770000,770000,770000,770000]
[null,11,"0452",3299,"Ostali nespomenuti rashodi poslovanja",null,null,null,null,null,null,null,null,null,7500,7500,null,7500,7500,7500,7500]
[null,11,"0452",343,null,null,{"$f":"SUM(G231)","v":0},{"$f":"SUM(H231)","v":0},{"$f":"SUM(I231)","v":0},{"$f":"SUM(J231)","v":0},{"$f":"SUM(K231)","v":0},"-",{"$f":"SUM(M231)","v":0},{"$f":"SUM(N231)","v":0},{"$f":"SUM(O231:O232)","v":41450},{"$f":"SUM(P231:P232)","v":41450},0,41450,41450,41450,41450]
[null,11,"0452",3431,"Bankarske usluge i usluge platnog prometa",null,null,null,null,null,null,"-",null,null,2300,2300,null,2300,2300,2300,2300]
[null,11,"0452",3434,"Ostali nespomenuti financijski rashodi",null,null,null,null,null,null,null,null,null,39150,39150,null,39150,39150,39150,39150]
["NOVA A",null,null,null,"Projekt izgradnje vanjskih vezova na glavnom lukobranu u Gradskoj luci Split","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G234)","v":0},{"$f":"SUM(H234)","v":0},0,0,0,"-",0,0,12500000,12500000,0,6035000,6035000,0,0]
[null,11,"0452",381,null,null,{"$f":"SUM(G235)","v":0},0,0,0,0,"-",0,0,12500000,12500000,0,6035000,6035000,0,0]
[null,11,"0452",3811,"Tekuće donacije u novcu",null,null,null,null,null,null,"-",null,null,12500000,{"$f":"O235","v":12500000},null,6035000,{"$f":"R235","v":6035000},0,{"$f":"T235","v":0}]
["PROMJENA PRIPADNOSTI A570445",null,null,null,"Pomoć jedinicama lokalne i regionalne samouprave za razvoj riječnog prometa i županijskih luka i pristaništa","NOVI PROGRAM - RAZVOJ SUSTAVA PROMETA NA UNUTARNJIM VODNIM PUTOVIMA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G237)","v":1100000},{"$f":"SUM(H237)","v":1100000},1100000,1100000,1099816.81,99.983346363636372,2000000,2000000,1100000,1100000,2000000,1150000,1150000,1200000,1200000]
["A570445",11,"0452",363,null,null,{"$f":"SUM(G238:G239)","v":1100000},{"$f":"SUM(H238:H239)","v":1100000},1100000,1100000,1099816.81,99.983346363636372,2000000,2000000,1100000,1100000,2000000,1150000,1150000,1200000,1200000]
["A570445",11,"0452",3631,"Tekuće pomoći unutar općeg proračuna",null,500000,500000,500000,500000,500000,100,500000,500000,500000,{"$f":"O238","v":500000},500000,550000,{"$f":"R238","v":550000},600000,{"$f":"T238","v":600000}]
["A570445",11,"0452",3632,"Kapitalne pomoći unutar općeg proračuna",null,600000,600000,600000,600000,599816.81000000006,99.969468333333339,1500000,1500000,600000,{"$f":"O239","v":600000},1500000,600000,{"$f":"R239","v":600000},600000,{"$f":"T239","v":600000}]
["PROMJENA PRIPADNOSTI\nPROMJENA NAZIVA\n A570447",null,null,null,"Gradnja i modernizacija lučkih građevina u unutarnjoj plovidbi","NOVI PROGRAM - RAZVOJ SUSTAVA PROMETA NA UNUTARNJIM VODNIM PUTOVIMA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G241+G243","v":14000000},{"$f":"H241+H243","v":14000000},14000000,14000000,14000000,100,14500000,14500000,6000000,6000000,14500000,6300000,6300000,6600000,6600000]
["A570447",11,"0452",381,null,null,{"$f":"SUM(G242)","v":7350000},{"$f":"SUM(H242)","v":7350000},7350000,7350000,7350000,100,7850000,7850000,0,0,7850000,0,0,0,0]
["A570447",11,"0452",3811,"Tekuće donacije u novcu",null,7350000,7350000,7350000,7350000,7350000,100,7850000,7850000,null,{"$f":"O242","v":0},7850000,null,{"$f":"R242","v":0},null,{"$f":"T242","v":0}]
["A570447",11,"0452",382,null,null,{"$f":"SUM(G244)","v":6650000},{"$f":"SUM(H244)","v":6650000},6650000,6650000,6650000,100,6650000,6650000,6000000,6000000,6650000,6300000,6300000,6600000,6600000]
["A570447",11,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,6650000,6650000,6650000,6650000,6650000,100,6650000,6650000,6000000,{"$f":"O244","v":6000000},6650000,6300000,{"$f":"R244","v":6300000},6600000,{"$f":"T244","v":6600000}]
["NOVA A",null,null,null,"Poticanje redovnog obavljanja javne službe","NOVI PROGRAM - RAZVOJ SUSTAVA PROMETA NA UNUTARNJIM VODNIM PUTOVIMA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",null,null,{"$f":"I246","v":0},0,0,"-",0,0,{"$f":"O246","v":8000000},{"$f":"P246","v":8000000},0,8400000,8400000,8800000,8800000]
[null,11,"0452",381,null,null,null,null,0,0,0,"-",0,0,{"$f":"O247","v":8000000},8000000,0,8400000,8400000,8800000,8800000]
[null,11,"0452",3811,"Tekuće donacije u novcu",null,null,null,null,null,null,"-",null,null,8000000,{"$f":"O247","v":8000000},null,8400000,{"$f":"R247","v":8400000},8800000,{"$f":"T247","v":8800000}]
["PROMJENA PRIPADNOSTI A810015",null,null,null,"Potpora brodarima unutarnje plovidbe u nacionalnom prijevozu","NOVI PROGRAM - RAZVOJ SUSTAVA PROMETA NA UNUTARNJIM VODNIM PUTOVIMA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G249)","v":500000},{"$f":"SUM(H249)","v":500000},380000,380000,0,0,500000,500000,200000,200000,500000,210000,210000,220500,220500]
["A810015",11,"0452",352,null,null,{"$f":"SUM(G250)","v":500000},500000,380000,380000,0,0,500000,500000,200000,200000,500000,210000,210000,220500,220500]
["A810015",11,"0452",3522,"Subvencije trgovačkim društvima izvan javnog sektora",null,500000,500000,380000,380000,0,0,500000,500000,200000,{"$f":"O250","v":200000},500000,210000,{"$f":"R250","v":210000},220500,{"$f":"T250","v":220500}]
["PROMJENA PRIPADNOSTI A810036",null,null,null,"Sigurnost plovidbe unutarnjim vodama","NOVI PROGRAM - RAZVOJ SUSTAVA PROMETA NA UNUTARNJIM VODNIM PUTOVIMA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G252+G254+G258+G263","v":1060000},{"$f":"H252+H254+H258+H263","v":1060000},1180000,1180000,384927.96,32.621013559322037,1060000,1060000,1080000,1080000,1060000,1130000,1130000,1180750,1180750]
["A810036",11,"0452",321,null,null,{"$f":"SUM(G253)","v":10000},{"$f":"SUM(H253)","v":10000},10000,10000,4942.6000000000004,49.426000000000002,10000,10000,10000,10000,10000,15000,15000,20000,20000]
["A810036",11,"0452",3213,"Stručna usavršavanja zaposlenika",null,10000,10000,10000,10000,4942.6000000000004,49.426000000000002,10000,10000,10000,{"$f":"O253","v":10000},10000,15000,{"$f":"R253","v":15000},20000,{"$f":"T253","v":20000}]
["A810036",11,"0452",322,null,null,{"$f":"SUM(G255:G257)","v":485000},{"$f":"SUM(H255:H257)","v":485000},485000,485000,259198.78,53.443047422680415,485000,485000,485000,485000,485000,505000,505000,525000,525000]
["A810036",11,"0452",3221,"Uredski materijal i ostali mater. rash.",null,75000,75000,75000,75000,3000,4,75000,75000,75000,{"$f":"O255","v":75000},75000,75000,{"$f":"R255","v":75000},75000,{"$f":"T255","v":75000}]
["A810036",11,"0452",3223,"Energija",null,240000,240000,240000,240000,86247.53,35.936470833333331,240000,240000,240000,240000,240000,250000,250000,260000,260000]
["A810036",11,"0452",3227,"Službena, radna i zaštitna odjeća i obuća",null,170000,170000,170000,170000,169951.25,99.971323529411762,170000,170000,170000,170000,170000,180000,180000,190000,190000]
["A810036",11,"0452",323,null,null,{"$f":"SUM(G259:G262)","v":65000},{"$f":"SUM(H259:H262)","v":65000},185000,185000,21119.82,11.416118918918919,65000,65000,185000,185000,65000,195000,195000,205000,205000]
["A810036",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,15000,15000,15000,15000,0,0,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["A810036",11,"0452",3235,"Zakupnine i najamnine",null,20000,20000,20000,20000,0,0,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["A810036",11,"0452",3237,"Intelektualne i osobne usluge",null,10000,10000,10000,10000,5844.82,58.448199999999993,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["A810036",11,"0452",3239,"Ostale usluge",null,20000,20000,140000,140000,15275,10.910714285714286,20000,20000,140000,140000,20000,150000,150000,160000,160000]
["A810036",11,"0452",329,null,null,{"$f":"SUM(G264:G265)","v":500000},{"$f":"SUM(H264:H265)","v":500000},500000,500000,99666.76,19.933351999999999,500000,500000,400000,400000,500000,415000,415000,430750,430750]
["A810036",11,"0452",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i sl.",null,400000,400000,400000,400000,0,0,400000,400000,300000,300000,400000,315000,315000,330750,330750]
["A810036",11,"0452",3292,"Premije osiguranja",null,100000,100000,100000,100000,99666.76,99.666759999999996,100000,100000,100000,100000,100000,100000,100000,100000,100000]
[" PROMJENA PRIPADNOSTI  K570441             ",null,null,null,"Opremanje lučkih kapetanija unutarnjih voda plovilima, prijevoznim sredstvima, uređajima i ostalom opremom","NOVI PROGRAM - RAZVOJ SUSTAVA PROMETA NA UNUTARNJIM VODNIM PUTOVIMA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G267+G269+G271+G274","v":383000},{"$f":"H267+H269+H271+H274","v":383000},383000,383000,71847.81,18.759219321148823,383000,383000,383000,383000,383000,420000,420000,460000,460000]
["K570441",11,"0452",322,null,null,{"$f":"SUM(G268)","v":60000},{"$f":"SUM(H268)","v":60000},60000,60000,0,0,60000,60000,60000,60000,60000,70000,70000,80000,80000]
["K570441",11,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,60000,60000,60000,60000,0,0,60000,60000,60000,{"$f":"O268","v":60000},60000,70000,{"$f":"R268","v":70000},80000,{"$f":"T268","v":80000}]
["K570441",11,"0452",323,null,null,{"$f":"SUM(G270)","v":220000},{"$f":"SUM(H270)","v":220000},220000,220000,71847.81,32.658095454545453,220000,220000,220000,220000,220000,235000,235000,250000,250000]
["K570441",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,220000,220000,220000,220000,71847.81,32.658095454545453,220000,220000,220000,{"$f":"O270","v":220000},220000,235000,{"$f":"R270","v":235000},250000,{"$f":"T270","v":250000}]
["K570441",11,"0452",422,null,null,{"$f":"SUM(G272:G273)","v":53000},{"$f":"SUM(H272:H273)","v":53000},53000,53000,0,0,53000,53000,53000,53000,53000,60000,60000,70000,70000]
["K570441",11,"0452",4222,"Komunikacijska oprema",null,3000,3000,3000,3000,0,0,3000,3000,3000,{"$f":"O272","v":3000},3000,5000,{"$f":"R272","v":5000},10000,{"$f":"T272","v":10000}]
["K570441",11,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,50000,50000,50000,50000,0,0,50000,50000,50000,{"$f":"O273","v":50000},50000,55000,{"$f":"R273","v":55000},60000,{"$f":"T273","v":60000}]
["K570441",11,"0452",453,null,null,{"$f":"SUM(G275)","v":50000},{"$f":"SUM(H275)","v":50000},50000,50000,0,0,50000,50000,50000,50000,50000,55000,55000,60000,60000]
["K570441",11,"0452",4531,"Dodatna ulaganja na prijevoznim sredstvima",null,50000,50000,50000,50000,0,0,50000,50000,50000,{"$f":"O275","v":50000},50000,55000,{"$f":"R275","v":55000},60000,{"$f":"T275","v":60000}]
[" PROMJENA PRIPADNOSTI K587028              ",null,null,null,"Uspostava i održavanje informacijskog sustava sigurnosti plovidbe unutarnjim vodama","NOVI PROGRAM - RAZVOJ SUSTAVA PROMETA NA UNUTARNJIM VODNIM PUTOVIMA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G277+G279+G283+G286+G288","v":513000},{"$f":"H277+H279+H283+H286+H288","v":513000},513000,513000,67329.08,13.124576998050683,415000,415000,450000,450000,513000,505250,505250,560763,560763]
["K587028",11,"0452",322,null,null,{"$f":"SUM(G278)","v":15000},{"$f":"SUM(H278)","v":15000},15000,15000,2358.23,15.721533333333335,25000,25000,15000,15000,35000,20000,20000,25000,25000]
["K587028",11,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,15000,15000,15000,15000,2358.23,15.721533333333335,25000,25000,15000,{"$f":"O278","v":15000},35000,20000,{"$f":"R278","v":20000},25000,{"$f":"T278","v":25000}]
["K587028",11,"0452",323,null,null,{"$f":"SUM(G280:G282)","v":150000},{"$f":"SUM(H280:H282)","v":150000},150000,150000,16185.33,10.79022,140000,140000,150000,150000,130000,185000,185000,220000,220000]
["K587028",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,70000,70000,70000,70000,4474.6000000000004,6.3922857142857143,60000,60000,70000,{"$f":"O280","v":70000},50000,80000,{"$f":"R280","v":80000},90000,{"$f":"T280","v":90000}]
["K587028",11,"0452",3237,"Intelektualne i osobne usluge",null,30000,30000,30000,30000,11710.73,39.035766666666667,30000,30000,30000,30000,30000,30000,30000,30000,30000]
["K587028",11,"0452",3238,"Računalne usluge",null,50000,50000,50000,50000,0,0,50000,50000,50000,50000,50000,75000,75000,100000,100000]
["K587028",11,"0452",412,null,null,{"$f":"SUM(G284:G285)","v":130000},{"$f":"SUM(H284:H285)","v":130000},130000,130000,0,0,100000,100000,130000,130000,130000,130000,130000,130000,130000]
["K587028",11,"0452",4123,"Licence",null,50000,50000,50000,50000,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000]
["K587028",11,"0452",4126,"Ostala nematerijalna imovina",null,80000,80000,80000,80000,0,0,50000,50000,80000,80000,80000,80000,80000,80000,80000]
["K587028",11,"0452",422,null,null,{"$f":"SUM(G287)","v":50000},{"$f":"SUM(H287)","v":50000},50000,50000,48785.52,97.571039999999996,50000,50000,50000,50000,50000,60000,60000,70000,70000]
["K587028",11,"0452",4221,"Uredska oprema i namještaj",null,50000,50000,50000,50000,48785.52,97.571039999999996,50000,50000,50000,50000,50000,60000,60000,70000,70000]
["K587028",11,"0452",426,null,null,{"$f":"SUM(G289)","v":168000},{"$f":"SUM(H289)","v":168000},168000,168000,0,0,100000,100000,105000,105000,168000,110250,110250,115763,115763]
["K587028",11,"0452",4262,"Ulaganja u računalne programe",null,168000,168000,168000,168000,0,0,100000,100000,105000,105000,168000,110250,110250,115763,115763]
[" PROMJENA PRIPADNOSTI A570442",null,null,null,"Traganje i spašavanje na unutarnjim vodama","NOVI PROGRAM - RAZVOJ SUSTAVA PROMETA NA UNUTARNJIM VODNIM PUTOVIMA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G291+G294","v":280000},{"$f":"H291+H294","v":280000},280000,280000,0,0,300000,300000,200000,200000,300000,223500,223500,247425,247425]
["A570442",11,"0530",323,null,null,{"$f":"SUM(G292:G293)","v":270000},{"$f":"SUM(H292:H293)","v":270000},270000,270000,0,0,280000,280000,190000,190000,280000,208500,208500,227425,227425]
["A570442",11,"0530",3234,"Komunalne usluge",null,20000,20000,20000,20000,0,0,30000,30000,20000,{"$f":"O292","v":20000},30000,30000,{"$f":"R292","v":30000},40000,{"$f":"T292","v":40000}]
["A570442",11,"0530",3235,"Zakupnine i najamnine",null,250000,250000,250000,250000,0,0,250000,250000,170000,{"$f":"O293","v":170000},250000,178500,{"$f":"R293","v":178500},187425,{"$f":"T293","v":187425}]
["A570442",11,"0530",324,null,null,{"$f":"SUM(G295)","v":10000},{"$f":"SUM(H295)","v":10000},10000,10000,0,0,20000,20000,10000,10000,20000,15000,15000,20000,20000]
["A570442",11,"0530",3241,"Naknade troškova osobama izvan radnog odnosa",null,10000,10000,10000,10000,0,0,20000,20000,10000,{"$f":"O295","v":10000},20000,15000,{"$f":"R295","v":15000},20000,{"$f":"T295","v":20000}]
[" PROMJENA PRIPADNOSTI K570358",null,null,null,"Obnova i održavanje poslovnog prostora lučkih kapetanija i ispostava unutarnjih voda","NOVI PROGRAM - RAZVOJ SUSTAVA PROMETA NA UNUTARNJIM VODNIM PUTOVIMA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G297+G299+G302+G304+G307","v":278000},{"$f":"H297+H299+H302+H304+H307","v":278000},278000,278000,203502.62,73.202381294964027,278000,278000,278000,278000,278000,320000,320000,375000,375000]
["K570358",11,"0452",322,null,null,{"$f":"SUM(G298)","v":3000},{"$f":"SUM(H298)","v":3000},3000,3000,0,{"$f":"IF(I297=0, \"-\", K297/I297*100)","v":0},3000,3000,3000,3000,3000,5000,5000,10000,10000]
["K570358",11,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,3000,3000,3000,3000,0,0,3000,3000,3000,{"$f":"O298","v":3000},3000,5000,{"$f":"R298","v":5000},10000,{"$f":"T298","v":10000}]
["K570358",11,"0452",323,null,null,{"$f":"SUM(G300:G301)","v":200000},{"$f":"SUM(H300:H301)","v":200000},200000,200000,162540.12,81.270060000000001,200000,200000,200000,200000,200000,220000,220000,240000,240000]
["K570358",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,180000,180000,180000,180000,162540.12,90.300066666666666,180000,180000,180000,{"$f":"O300","v":180000},180000,200000,{"$f":"R300","v":200000},220000,{"$f":"T300","v":220000}]
["K570358",11,"0452",3237,"Intelektualne i osobne usluge",null,20000,20000,20000,20000,0,0,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["K570358",11,"0452",412,null,null,{"$f":"SUM(G303)","v":5000},{"$f":"SUM(H303)","v":5000},5000,5000,0,0,5000,5000,5000,5000,5000,10000,10000,15000,15000]
["K570358",11,"0452",4126,"Ostala nematerijalna imovina",null,5000,5000,5000,5000,0,0,5000,5000,5000,5000,5000,10000,10000,15000,15000]
["K570358",11,"0452",422,null,null,{"$f":"SUM(G305:G306)","v":65000},{"$f":"SUM(H305:H306)","v":65000},65000,65000,40962.5,63.019230769230774,65000,65000,65000,65000,65000,75000,75000,90000,90000]
["K570358",11,"0452",4221,"Uredska oprema i namještaj",null,50000,50000,50000,50000,40962.5,81.924999999999997,50000,50000,50000,50000,50000,60000,60000,70000,70000]
["K570358",11,"0452",4223,"Oprema za održavanje i zaštitu",null,15000,15000,15000,15000,0,0,15000,15000,15000,15000,15000,15000,15000,20000,20000]
["K570358",11,"0452",451,null,null,{"$f":"SUM(G308)","v":5000},{"$f":"SUM(H308)","v":5000},5000,5000,0,0,5000,5000,5000,5000,5000,10000,10000,20000,20000]
["K570358",11,"0452",4511,"Dodatna ulaganja na građevinskim objektima",null,5000,5000,5000,5000,0,0,5000,5000,5000,5000,5000,10000,10000,20000,20000]
["PROMJENA PRIPADNOSTI A570487",null,null,null,"Istraživanje i razvoj novih tehnologija i sustava","NOVI PROGRAM - RAZVOJ SUSTAVA PROMETA NA UNUTARNJIM VODNIM PUTOVIMA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G310)","v":250000},{"$f":"SUM(H310)","v":250000},250000,250000,0,0,250000,250000,150000,150000,250000,157500,157500,165375,165375]
["A570487",11,"0452",386,null,null,{"$f":"SUM(G311)","v":250000},250000,250000,250000,0,0,250000,250000,150000,150000,250000,157500,157500,165375,165375]
["A570487",11,"0452",3862,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima izvan javnog sektora",null,250000,250000,250000,250000,0,0,250000,250000,150000,{"$f":"O311","v":150000},250000,157500,{"$f":"R311","v":157500},165375,{"$f":"T311","v":165375}]
["PROMJENA PRIPADNOSTI K570297",null,null,null,"Rad Savske i Dunavske komisije, te sudjelovanje u radu međunarodnih institucija s područja unutarnje plovidbe","NOVI PROGRAM - RAZVOJ SUSTAVA PROMETA NA UNUTARNJIM VODNIM PUTOVIMA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G313+G315","v":1320000},{"$f":"H313+H315","v":1320000},1320000,1320000,1271909.71,96.35679621212121,1340000,1340000,1320000,1320000,1340000,1320000,1320000,1320000,1320000]
["K570297",11,"0452",323,null,null,{"$f":"SUM(G314)","v":810000},{"$f":"SUM(H314)","v":810000},810000,810000,810000,100,820000,820000,810000,810000,820000,810000,810000,810000,810000]
["K570297",11,"0452",3235,"Zakupnine i najamnine",null,810000,810000,810000,810000,810000,100,820000,820000,810000,{"$f":"O314","v":810000},820000,810000,{"$f":"R314","v":810000},810000,{"$f":"T314","v":810000}]
["K570297",11,"0452",329,null,null,{"$f":"SUM(G316)","v":510000},{"$f":"SUM(H316)","v":510000},510000,510000,461909.71,90.570531372549027,520000,520000,510000,510000,520000,510000,510000,510000,510000]
["K570297",11,"0452",3294,"Članarine",null,510000,510000,510000,510000,461909.71,90.570531372549027,520000,520000,510000,{"$f":"O316","v":510000},520000,510000,{"$f":"R316","v":510000},510000,{"$f":"T316","v":510000}]
["PROMJENA PRIPADNOSTI K587029",null,null,null,"NCC-Nacionalni kontrolni centar","NOVI PROGRAM - RAZVOJ SUSTAVA PROMETA NA UNUTARNJIM VODNIM PUTOVIMA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G318+G322+G324+G328+G330","v":830000},{"$f":"H318+H322+H324+H328+H330","v":830000},830000,830000,149570,18.020481927710843,830000,830000,600000,600000,830000,671000,671000,742800,742800]
["K587029",11,"0452",323,null,null,{"$f":"SUM(G319:G321)","v":500000},{"$f":"SUM(H319:H321)","v":500000},500000,500000,0,0,500000,500000,350000,350000,500000,375000,375000,400750,400750]
["K587029",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,150000,150000,150000,150000,0,0,150000,150000,100000,{"$f":"O319","v":100000},150000,105000,{"$f":"R319","v":105000},110250,{"$f":"T319","v":110250}]
["K587029",11,"0452",3237,"Intelektualne i osobne usluge",null,50000,50000,50000,50000,0,0,50000,50000,50000,{"$f":"O320","v":50000},50000,60000,{"$f":"R320","v":60000},70000,{"$f":"T320","v":70000}]
["K587029",11,"0452",3238,"Računalne usluge",null,300000,300000,300000,300000,0,0,300000,300000,200000,200000,300000,210000,210000,220500,220500]
["K587029",11,"0452",412,null,null,{"$f":"SUM(G323)","v":100000},{"$f":"SUM(H323)","v":100000},100000,100000,0,0,100000,100000,100000,100000,100000,125000,125000,150000,150000]
["K587029",11,"0452",4126,"Ostala nematerijalna imovina",null,100000,100000,100000,100000,0,0,100000,100000,100000,100000,100000,125000,125000,150000,150000]
["K587029",11,"0452",422,null,null,{"$f":"SUM(G325:G326)","v":100000},{"$f":"SUM(H325:H326)","v":100000},{"$f":"SUM(I325:I326)","v":100000},{"$f":"SUM(J325:J326)","v":100000},{"$f":"SUM(K325:K327)","v":99670},99.67,{"$f":"SUM(M325:M326)","v":100000},{"$f":"SUM(N325:N326)","v":100000},{"$f":"SUM(O325:O327)","v":20000},20000,100000,21000,21000,22050,22050]
["K587029",11,"0452",4221,"Uredska oprema i namještaj",null,50000,50000,50000,50000,65420,130.84,50000,50000,10000,10000,50000,10500,10500,11025,11025]
["K587029",11,"0452",4222,"Komunikacijska oprema",null,50000,50000,50000,50000,0,0,50000,50000,10000,10000,50000,10500,10500,11025,11025]
["K587029",11,"0452",4223,null,null,null,null,0,0,34250,"-"]
["K587029",11,"0452",426,null,null,{"$f":"SUM(G329)","v":80000},{"$f":"SUM(H329)","v":80000},80000,80000,0,0,80000,80000,80000,80000,80000,100000,100000,120000,120000]
["K587029",11,"0452",4262,"Ulaganje u računalne programe",null,80000,80000,80000,80000,0,0,80000,80000,80000,80000,80000,100000,100000,120000,120000]
["K587029",11,"0452",451,null,null,{"$f":"SUM(G331)","v":50000},{"$f":"SUM(H331)","v":50000},50000,50000,49900,99.8,50000,50000,50000,50000,50000,50000,50000,50000,50000]
["K587029",11,"0452",4511,"Dodatna ulaganja na građevinskim objektima",null,50000,50000,50000,50000,49900,99.8,50000,50000,50000,50000,50000,50000,50000,50000,50000]
[" PROMJENA PRIPADNOSTI K587027",null,null,null,"Upravljanje infrastrukturnim projektima","NOVI PROGRAM - RAZVOJ SUSTAVA PROMETA NA UNUTARNJIM VODNIM PUTOVIMA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G333+G335+G337","v":270000},{"$f":"H333+H335+H337","v":270000},270000,270000,0,0,258000,258000,200000,200000,300000,209000,209000,218450,218450]
["K587027",11,"0452",321,null,null,{"$f":"SUM(G334)","v":50000},{"$f":"SUM(H334)","v":50000},50000,50000,0,0,50000,50000,20000,20000,50000,21000,21000,22050,22050]
["K587027",11,"0452",3213,"Stručno usavršavanje zaposlenika",null,50000,50000,50000,50000,0,0,50000,50000,20000,{"$f":"O334","v":20000},50000,21000,{"$f":"R334","v":21000},22050,{"$f":"T334","v":22050}]
["K587027",11,"0452",323,null,null,{"$f":"SUM(G336)","v":20000},{"$f":"SUM(H336)","v":20000},20000,20000,0,0,30000,30000,20000,20000,50000,20000,20000,20000,20000]
["K587027",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,20000,20000,20000,20000,0,0,30000,30000,20000,{"$f":"O336","v":20000},50000,20000,{"$f":"R336","v":20000},20000,{"$f":"T336","v":20000}]
["K587027",11,"0452",426,null,null,{"$f":"SUM(G338)","v":200000},{"$f":"SUM(H338)","v":200000},200000,200000,0,0,178000,178000,160000,160000,200000,168000,168000,176400,176400]
["K587027",11,"0452",4262,"Ulaganje u računalne programe",null,200000,200000,200000,200000,0,0,178000,178000,160000,{"$f":"O338","v":160000},200000,168000,{"$f":"R338","v":168000},176400,{"$f":"T338","v":176400}]
["PROMJENA PRIPADNOSTI A821014",null,null,null,"Stipendiranje redovnih studenata Fakulteta prometnih znanosti i učenika srednje škole","NOVI PROGRAM - RAZVOJ SUSTAVA PROMETA NA UNUTARNJIM VODNIM PUTOVIMA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G340)","v":250000},{"$f":"SUM(H340)","v":250000},250000,250000,134400,53.76,250000,250000,330000,330000,250000,330000,330000,330000,330000]
["A821014",11,"0452",372,null,null,{"$f":"SUM(G341)","v":250000},250000,250000,250000,134400,53.76,250000,250000,330000,330000,250000,330000,330000,330000,330000]
["A821014",11,"0452",3721,"Naknade građanima i kućanstvima u novcu",null,250000,250000,250000,250000,134400,53.76,250000,250000,330000,{"$f":"O341","v":330000},250000,330000,{"$f":"R341","v":330000},330000,{"$f":"T341","v":330000}]
[" PROMJENA PRIPADNOSTI K820033",null,null,null,"IPA I 2010-Akcijski plan za razvoj brodarstva","NOVI PROGRAM - RAZVOJ SUSTAVA PROMETA NA UNUTARNJIM VODNIM PUTOVIMA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G343+G345+G347","v":2110000},{"$f":"H343+H345+H347","v":260000},2110000,260000,0,0,1370000,140000,260000,260000,0,260000,260000,260000,260000]
["K820033",11,"0452",323,null,null,{"$f":"SUM(G344)","v":50000},{"$f":"SUM(H344)","v":50000},50000,50000,0,0,0,0,50000,50000,0,50000,50000,50000,50000]
["K820033",11,"0452",3237,"Intelektualne i osobne usluge",null,50000,50000,50000,50000,0,0,0,0,50000,{"$f":"O344","v":50000},0,50000,{"$f":"R344","v":50000},50000,{"$f":"T344","v":50000}]
["K820033",12,"0452",412,null,null,{"$f":"SUM(G346)","v":210000},{"$f":"SUM(H346)","v":210000},210000,210000,0,0,140000,140000,210000,210000,0,210000,210000,210000,210000]
["K820033",12,"0452",4126,"Ostala nematerijalna imovina",null,210000,210000,210000,210000,0,0,140000,140000,210000,{"$f":"O346","v":210000},0,210000,{"$f":"R346","v":210000},210000,{"$f":"T346","v":210000}]
["K820033",51,"0452",412,null,null,{"$f":"SUM(G348)","v":1850000},{"$f":"SUM(H348)","v":0},1850000,0,0,0,1230000,0,0,0,0,0,0,0,0]
["K820033",51,"0452",4126,"Ostala nematerijalna imovina",null,1850000,null,1850000,null,0,0,1230000,null,null,null,0,0,null,0]
["PROMJENA PRIPADNOSTI K810017",null,null,null,"Otkup zemljišta na lučkom području unutarnjih voda","NOVI PROGRAM - RAZVOJ SUSTAVA PROMETA NA UNUTARNJIM VODNIM PUTOVIMA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G350)","v":3850000},{"$f":"SUM(H350)","v":3850000},3850000,3850000,3850000,100,4000000,4000000,4500000,4500000,4000000,4725000,4725000,4961250,4961250]
["K810017",11,"0452",382,null,null,{"$f":"SUM(G351)","v":3850000},3850000,3850000,3850000,3850000,100,4000000,4000000,4500000,4500000,4000000,4725000,4725000,4961250,4961250]
["K810017",11,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,3850000,3850000,3850000,3850000,3850000,100,4000000,4000000,4500000,{"$f":"O351","v":4500000},4000000,4725000,{"$f":"R351","v":4725000},4961250,{"$f":"T351","v":4961250}]
[" ZATVORITI K810048",null,null,null,"Otkup zemljišta na lučkom području Osijek za potrebe financiranja projekata izgradnje lučke infrastrukture iz Strukturnih fondova EU","NOVI PROGRAM - RAZVOJ SUSTAVA PROMETA NA UNUTARNJIM VODNIM PUTOVIMA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G353)","v":6500000},{"$f":"SUM(H353)","v":6500000},6500000,6500000,6500000,100,7000000,7000000,0,0,0,0,0,0,0]
["K810048",11,"0452",382,null,null,{"$f":"SUM(G354)","v":6500000},6500000,6500000,6500000,6500000,100,7000000,7000000,0,0,0,0,0,0,0]
["K810048",11,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,6500000,6500000,6500000,6500000,6500000,100,7000000,7000000,null,{"$f":"O354","v":0},0,0,{"$f":"R354","v":0},0,{"$f":"T354","v":0}]
["Uprava za sigurnost plovidbe",null,null,null,null,null,{"$f":"G356+G400+G418+G433+G446+G455","v":90707924},{"$f":"H356+H400+H418+H433+H446+H455","v":87707924},89968422,86968422,61536566.580000006,68.397961431400901,91707573,88707573,95946580,92946580,94270546,98245409,95245409,99282986,96282986]
["A570017",null,null,null,"Sigurnost plovidbe","3109-SIGURNOST POMORSKOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G357+G361+G363+G367+G372+G376+G385+G387+G393+G396+G398","v":64887924},{"$f":"H357+H361+H363+H367+H372+H376+H385+H387+H393+H396+H398","v":61887924},65148422,62148422,47825977.840000004,73.410800095818146,64260573,61260573,67889580,64889580,66823546,70188409,67188409,71225986,68225986]
["A570017",11,"0452",311,null,null,{"$f":"SUM(G358:G360)","v":34100000},{"$f":"SUM(H358:H360)","v":34100000},34235974,34235974,24096934.830000002,70.384837977736524,33150000,33150000,{"$f":"SUM(O358:O360)","v":36510000},36510000,35100000,{"$f":"SUM(R358:R360)","v":37160000},37160000,37888000,37888000]
["A570017",11,"0452",3111,"Plaće za redovan rad",null,33000000,33000000,33106465,{"$f":"I358","v":33106465},23258185.690000001,70.252700461979259,31800000,31800000,35150000,{"$f":"O358","v":35150000},33700000,35800000,{"$f":"R358","v":35800000},36428000,{"$f":"T358","v":36428000}]
["A570017",11,"0452",3113,"Plaće za prekovremeni rad",null,450000,450000,459300,{"$f":"I359","v":459300},327760.46000000002,71.3608665360331,600000,600000,460000,{"$f":"O359","v":460000},600000,460000,{"$f":"R359","v":460000},460000,{"$f":"T359","v":460000}]
["A570017",11,"0452",3114,"Plaće za posebne uvjete rada",null,650000,650000,670209,{"$f":"I360","v":670209},510988.68,76.243183842652059,750000,750000,900000,{"$f":"O360","v":900000},800000,900000,{"$f":"R360","v":900000},1000000,1000000]
["A570017",11,"0452",312,null,null,{"$f":"SUM(G362)","v":460268},{"$f":"SUM(H362)","v":460268},466143,466143,327202.82,70.193657311168465,478100,478100,530000,530000,527546,530000,530000,530000,530000]
["A570017",11,"0452",3121,"Ostali rashodi za zaposlene ",null,460268,460268,466143,{"$f":"I362","v":466143},327202.82,{"$f":"IF(I362=0, \"-\", K362/I362*100)","v":70.193657311168465},478100,478100,530000,{"$f":"O362","v":530000},527546,530000,{"$f":"R362","v":530000},530000,530000]
["A570017",11,"0452",313,null,null,{"$f":"SUM(G364:G366)","v":4450000},{"$f":"SUM(H364:H366)","v":4450000},4521296,4521296,3686564.1100000003,81.537773903765654,4381473,4381473,5139580,5139580,5245000,6788409,6788409,7097986,7097986]
["A570017",11,"0452",3131,"Doprinosi za mirovinsko osiguranje",null,50000,50000,50000,{"$f":"I364","v":50000},0,0,{"$f":"L364","v":0},{"$f":"M364","v":0},75000,75000,{"$f":"P364","v":75000},75000,75000,80000,80000]
["A570017",11,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,3900000,3900000,3962907,{"$f":"I365","v":3962907},3252850.18,82.082425350885103,3800000,3800000,4450000,4450000,4550000,5739559,5739559,6017986,6017986]
["A570017",11,"0452",3133,"Doprinosi za obvezno osiguranje u slučaju nezaposlenosti",null,500000,500000,508389,{"$f":"I366","v":508389},433713.93,85.31143081380597,581473,581473,614580,614580,620000,973850,973850,1000000,1000000]
["A570017",11,"0452",321,null,null,{"$f":"SUM(G368:G371)","v":3055000},{"$f":"SUM(H368:H371)","v":3055000},3102353,3102353,1421372.53,45.815950989458649,3155000,3155000,2120000,2120000,3155000,2120000,2120000,2120000,2120000]
["A570017",11,"0452",3211,"Službena putovanja",null,1100000,1100000,1100000,{"$f":"I368","v":1100000},670090.39,60.917308181818186,1100000,1100000,870000,870000,1100000,870000,870000,870000,870000]
["A570017",11,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,1900000,1900000,1947353,{"$f":"I369","v":1947353},729833.14,37.478214786944122,2000000,2000000,1200000,1200000,2000000,1200000,1200000,1200000,1200000]
["A570017",11,"0452",3213,"Stručna usavršavanja zaposlenika",null,50000,50000,50000,{"$f":"I370","v":50000},18525,37.049999999999997,50000,50000,50000,50000,50000,50000,50000,50000,50000]
["A570017",11,"0452",3214,"Ostale naknade troškova zaposlenima",null,5000,5000,5000,{"$f":"I371","v":5000},2924,58.48,5000,5000,null,0,5000,null,0,null,0]
["A570017",11,"0452",322,null,null,{"$f":"SUM(G373:G375)","v":6176656},{"$f":"SUM(H373:H375)","v":6176656},6176656,6176656,4479889.41,72.529365566092721,6450000,6450000,6050000,6050000,6150000,6050000,6050000,6050000,6050000]
["A570017",11,"0452",3221,"Uredski materijal i ostali mater. rash.",null,1200000,1200000,1200000,1200000,1061627.0900000001,88.468924166666667,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000]
["A570017",11,"0452",3223,"Energija",null,4276656,4276656,4276656,4276656,2784731.0700000003,65.114684697576806,4250000,4250000,3850000,3850000,4250000,3850000,3850000,3850000,3850000]
["A570017",11,"0452",3227,"Službena, radna i zaštitna odjeća i obuća",null,700000,700000,700000,700000,633531.25,90.504464285714278,1000000,1000000,1000000,1000000,700000,1000000,1000000,1000000,1000000]
["A570017",11,"0452",323,null,null,{"$f":"SUM(G377:G384)","v":9220000},{"$f":"SUM(H377:H384)","v":9220000},9220000,9220000,7554332.9299999997,81.934196637744023,9220000,9220000,9730000,9730000,9220000,9730000,9730000,9730000,9730000]
["A570017",11,"0452",3231,"Usluge telefona, pošte i prijevoza",null,5000000,5000000,5000000,5000000,4474063.55,89.481270999999992,5000000,5000000,5300000,5300000,5000000,5300000,5300000,5300000,5300000]
["A570017",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,0,0,0,0,200,"-",null,null,null,0,null,null,0,null,0]
["A570017",11,"0452",3233,"Usluge promidžbe i informiranja",null,50000,50000,50000,50000,2540.5,5.0810000000000004,50000,50000,50000,50000,50000,50000,50000,50000,50000]
["A570017",11,"0452",3234,"Komunalne usluge",null,550000,550000,550000,550000,343632.32,62.478603636363637,550000,550000,450000,450000,550000,450000,450000,450000,450000]
["A570017",11,"0452",3235,"Zakupnine i najamnine",null,950000,950000,950000,950000,928050.08,97.689482105263153,950000,950000,950000,950000,950000,950000,950000,950000,950000]
["A570017",11,"0452",3236,"Zdravstvene i veterinarske usluge",null,100000,100000,100000,100000,1230,1.23,100000,100000,100000,100000,100000,100000,100000,100000,100000]
["A570017",11,"0452",3237,"Intelektualne i osobne usluge",null,470000,470000,470000,470000,471970.91,100.4193425531915,470000,470000,600000,600000,470000,600000,600000,600000,600000]
["A570017",11,"0452",3239,"Ostale usluge",null,2100000,2100000,2100000,2100000,1332645.5699999998,63.459312857142848,2100000,2100000,2280000,2280000,2100000,2280000,2280000,2280000,2280000]
["A570017",11,"0452",324,null,null,{"$f":"SUM(G386)","v":0},{"$f":"SUM(H386)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
["A570017",11,"0452","324X",null,null,null,null,null,null,null,"-",null,null,null,0,null,null,0,null,0]
["A570017",11,"0452",329,null,null,{"$f":"SUM(G388:G392)","v":4301000},{"$f":"SUM(H388:H392)","v":4301000},4301000,4301000,4128603.25,95.991705417344804,4301000,4301000,4735000,4735000,4301000,4735000,4735000,4735000,4735000]
["A570017",11,"0452",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i sl.",null,3900000,3900000,3900000,3900000,3901008.2,100.02585128205128,3900000,3900000,4400000,4400000,3900000,4400000,4400000,4400000,4400000]
["A570017",11,"0452",3293,"Reprezentacija",null,20000,20000,20000,20000,4753.1499999999996,23.765750000000001,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["A570017",11,"0452",3294,"Članarine",null,350000,350000,350000,350000,222541.9,63.583399999999997,350000,350000,300000,300000,350000,300000,300000,300000,300000]
["A570017",11,"0452",3295,"Pristojbe i naknade",null,1000,1000,1000,1000,null,0,1000,1000,10000,10000,1000,10000,10000,10000,10000]
["A570017",11,"0452",3299,"Ostali nespomenuti rashodi poslovanja",null,30000,30000,30000,30000,300,1,30000,30000,5000,5000,30000,5000,5000,5000,5000]
["A570017",11,"0452",343,null,null,{"$f":"SUM(G394:G395)","v":105000},{"$f":"SUM(H394:H395)","v":105000},105000,105000,30996.32,29.520304761904764,105000,105000,55000,55000,105000,55000,55000,55000,55000]
["A570017",11,"0452",3431,"Bankarske usluge i usluge platnog prometa",null,5000,5000,5000,5000,1199.19,23.983800000000002,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["A570017",11,"0452",3433,"Zatezne kamate",null,100000,100000,100000,100000,29797.13,29.797129999999999,100000,100000,50000,50000,100000,50000,50000,50000,50000]
["A570017",11,"0452",372,null,null,{"$f":"SUM(G397)","v":20000},{"$f":"SUM(H397)","v":20000},20000,20000,0,0,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["A570017",11,"0452",3721,"Naknade građanima i kućanstvu u novcu",null,20000,20000,20000,20000,0,0,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["A570017",31,"0452",329,null,null,{"$f":"SUM(G399)","v":3000000},{"$f":"SUM(H399)","v":0},3000000,0,2100081.64,70.002721333333341,3000000,0,3000000,0,3000000,3000000,0,3000000,0]
["A570017",31,"0452",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i sl.",null,3000000,null,3000000,null,2100081.64,70.002721333333341,3000000,null,3000000,null,3000000,3000000,null,3000000]
["K103278",null,null,null,"Opremanje lučkih kapetanija plovilima, vozilima, uređajima i ostalom opremom","3109-SIGURNOST POMORSKOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G401+G404+G407+G409+G411+G416","v":6090000},{"$f":"H401+H404+H407+H409+H411+H416","v":6090000},{"$f":"I401+I404+I407+I409+I411+I416+I414","v":6090000},{"$f":"J401+J404+J407+J409+J411+J416+J414","v":6090000},4812258.38,79.019021018062404,7270000,7270000,9330000,9330000,7270000,9330000,9330000,9330000,9330000]
["K103278",11,"0452",322,null,null,{"$f":"SUM(G402:G403)","v":500000},{"$f":"SUM(H402:H403)","v":500000},500000,500000,312736.26,62.547252,800000,800000,425000,425000,800000,425000,425000,425000,425000]
["K103278",11,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,350000,350000,350000,350000,261377.15,74.679185714285708,500000,500000,350000,{"$f":"O402","v":350000},500000,350000,{"$f":"R402","v":350000},350000,{"$f":"T402","v":350000}]
["K103278",11,"0452",3225,"Sitni inventar i auto-gume",null,150000,150000,150000,150000,51359.11,34.239406666666667,300000,300000,75000,{"$f":"O403","v":75000},300000,75000,{"$f":"R403","v":75000},75000,{"$f":"T403","v":75000}]
["K103278",11,"0452",323,null,null,{"$f":"SUM(G405:G406)","v":4000000},{"$f":"SUM(H405:H406)","v":4000000},4000000,4000000,3460047.45,86.501186250000003,4300000,4300000,6820000,6820000,4300000,6820000,6820000,6820000,6820000]
["K103278",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,3650000,3650000,3650000,3650000,3385897.45,92.764313698630147,3700000,3700000,6500000,6500000,3700000,6500000,6500000,6500000,6500000]
["K103278",11,"0452",3235,"Zakupnine i najamnine",null,350000,350000,350000,350000,74150,21.185714285714287,600000,600000,320000,320000,600000,320000,320000,320000,320000]
["K103278",11,"0452",329,null,null,{"$f":"SUM(G408)","v":240000},{"$f":"SUM(H408)","v":240000},240000,240000,108629.04,45.262099999999997,400000,400000,135000,135000,400000,135000,135000,135000,135000]
["K103278",11,"0452",3292,"Premije osiguranja",null,240000,240000,240000,240000,108629.04,45.262099999999997,400000,400000,135000,135000,400000,135000,135000,135000,135000]
["K103278",11,"0452",412,null,null,{"$f":"SUM(G410)","v":100000},{"$f":"SUM(H410)","v":100000},100000,100000,0,0,170000,170000,50000,50000,170000,50000,50000,50000,50000]
["K103278",11,"0452",4126,"Ostala nematerijalna imovina",null,100000,100000,100000,100000,0,0,170000,170000,50000,50000,170000,50000,50000,50000,50000]
["K103278",11,"0452",422,null,null,{"$f":"SUM(G412:G413)","v":500000},{"$f":"SUM(H412:H413)","v":500000},500000,500000,189132.08000000002,37.826416000000002,600000,600000,250000,250000,600000,250000,250000,250000,250000]
["K103278",11,"0452",4222,"Komunikacijska oprema",null,300000,300000,300000,300000,139268.17000000001,46.422723333333337,300000,300000,150000,150000,300000,150000,150000,150000,150000]
["K103278",11,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,200000,200000,200000,200000,49863.91,24.931955000000002,300000,300000,100000,100000,300000,100000,100000,100000,100000]
["K103278",11,"0452",423,null,null,null,null,{"$f":"I415","v":0},{"$f":"J415","v":0},0,"-",0,0,50000,50000,0,50000,50000,50000,50000]
["K103278",11,"0452",4231,"Prijevozna sredstva u cestovnom prometu",null,null,null,null,null,null,"-",null,null,50000,{"$f":"O415","v":50000},null,50000,{"$f":"R415","v":50000},50000,{"$f":"T415","v":50000}]
["K103278",11,"0452",453,null,null,{"$f":"SUM(G417)","v":750000},{"$f":"SUM(H417)","v":750000},750000,750000,741713.55,98.895139999999998,1000000,1000000,1600000,1600000,1000000,1600000,1600000,1600000,1600000]
["K103278",11,"0452",4531,"Dodatna ulaganja na prijevoznim sredstvima",null,750000,750000,750000,750000,741713.55,98.895139999999998,1000000,1000000,1600000,1600000,1000000,1600000,1600000,1600000,1600000]
["K250796",null,null,null,"Uspostava informacijskog sustava sigurnosti plovidbe","3109-SIGURNOST POMORSKOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G419+G421+G426+G429+G431","v":7540000},{"$f":"H419+H421+H426+H429+H431","v":7540000},7540000,7540000,4129718.5,54.770802387267906,6840000,6840000,8240000,8240000,6840000,8240000,8240000,8240000,8240000]
["K250796",11,"0452",322,null,null,{"$f":"SUM(G420)","v":30000},{"$f":"SUM(H420)","v":30000},30000,30000,0,0,30000,30000,0,0,30000,0,0,0,0]
["K250796",11,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,30000,30000,30000,30000,0,0,30000,30000,null,{"$f":"O420","v":0},30000,null,{"$f":"R420","v":0},null,{"$f":"T420","v":0}]
["K250796",11,"0452",323,null,null,{"$f":"SUM(G422:G425)","v":3770000},{"$f":"SUM(H422:H425)","v":3770000},3770000,3770000,2688337.9199999999,71.308698143236072,3510000,3510000,4750000,4750000,3510000,4750000,4750000,4750000,4750000]
["K250796",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,1050000,1050000,1050000,1050000,702197.8,66.875980952380957,1050000,1050000,900000,{"$f":"O422","v":900000},1050000,900000,{"$f":"R422","v":900000},900000,{"$f":"T422","v":900000}]
["K250796",11,"0452",3235,"Zakupnine i najamnine",null,420000,420000,420000,420000,296982.5,70.710119047619045,60000,60000,1000000,1000000,60000,1000000,1000000,1000000,1000000]
["K250796",11,"0452",3237,"Intelektualne i osobne usluge",null,100000,100000,100000,100000,92563.87,92.563869999999994,200000,200000,150000,150000,200000,150000,150000,150000,150000]
["K250796",11,"0452",3238,"Računalne usluge",null,2200000,2200000,2200000,2200000,1596593.75,72.572443181818187,2200000,2200000,2700000,2700000,2200000,2700000,2700000,2700000,2700000]
["K250796",11,"0452",412,null,null,{"$f":"SUM(G427:G428)","v":340000},{"$f":"SUM(H427:H428)","v":340000},340000,340000,336538.81,98.982002941176475,700000,700000,340000,340000,700000,340000,340000,340000,340000]
["K250796",11,"0452",4123,"Licence",null,240000,240000,240000,240000,236538.81,98.557837500000005,600000,600000,290000,290000,600000,290000,290000,290000,290000]
["K250796",11,"0452",4126,"Ostala nematerijalna imovina",null,100000,100000,100000,100000,100000,{"$f":"IF(I428=0, \"-\", K428/I428*100)","v":100},100000,100000,50000,50000,100000,50000,50000,50000,50000]
["K250796",11,"0452",422,null,null,{"$f":"SUM(G430)","v":650000},{"$f":"SUM(H430)","v":650000},650000,650000,288161.77,44.332580000000007,600000,600000,450000,450000,600000,450000,450000,450000,450000]
["K250796",11,"0452",4221,"Uredska oprema i namještaj",null,650000,650000,650000,650000,288161.77,44.332580000000007,600000,600000,450000,450000,600000,450000,450000,450000,450000]
["K250796",11,"0452",426,null,null,{"$f":"SUM(G432)","v":2750000},{"$f":"SUM(H432)","v":2750000},2750000,2750000,816680,29.697454545454544,2000000,2000000,2700000,2700000,2000000,2700000,2700000,2700000,2700000]
["K250796",11,"0452",4262,"Ulaganja u računalne programe",null,2750000,2750000,2750000,2750000,816680,29.697454545454544,2000000,2000000,2700000,2700000,2000000,2700000,2700000,2700000,2700000]
["K819013",null,null,null,"VTS SUSTAV- uspostava  nadzora plovidbe i sustava radioveza za praćenje pomorskog prometa","3109-SIGURNOST POMORSKOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G434+G438+G440+G442+G444","v":8750000},{"$f":"H434+H438+H440+H442+H444","v":8750000},7750000,7750000,3221239.23,41.564377161290324,8800000,8800000,7552000,7552000,8800000,7552000,7552000,7552000,7552000]
["K819013",11,"0452",323,null,null,{"$f":"SUM(G435:G437)","v":4950000},{"$f":"SUM(H435:H437)","v":4950000},4950000,4950000,2697472.98,54.494403636363629,4000000,4000000,5052000,5052000,4000000,5052000,5052000,5052000,5052000]
["K819013",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,4250000,4250000,4250000,4250000,1999126.25,47.038264705882355,3400000,3400000,4300000,{"$f":"O435","v":4300000},3400000,4300000,{"$f":"R435","v":4300000},4300000,{"$f":"T435","v":4300000}]
["K819013",11,"0452",3235,"Zakupnine i najamnine",null,500000,500000,500000,500000,498618,99.723600000000005,400000,400000,510000,{"$f":"O436","v":510000},400000,510000,{"$f":"R436","v":510000},510000,{"$f":"T436","v":510000}]
["K819013",11,"0452",3237,"Intelektualne i osobne usluge",null,200000,200000,200000,200000,199728.73,99.864365000000006,200000,200000,242000,242000,200000,242000,242000,242000,242000]
["K819013",11,"0452",411,null,null,{"$f":"SUM(G439)","v":0},{"$f":"SUM(H439)","v":0},0,0,0,"-",100000,100000,0,0,100000,0,0,0,0]
["K819013",11,"0452",4111,"Zemljište",null,null,null,null,null,null,"-",100000,100000,0,0,100000,null,0,null,0]
["K819013",11,"0452",412,null,null,{"$f":"SUM(G441)","v":300000},{"$f":"SUM(H441)","v":300000},300000,300000,0,0,450000,450000,200000,200000,450000,200000,200000,200000,200000]
["K819013",11,"0452",4126,"Ostala nematerijalna imovina",null,300000,300000,300000,300000,0,0,450000,450000,200000,200000,450000,200000,200000,200000,200000]
["K819013",11,"0452",422,null,null,{"$f":"SUM(G443)","v":3500000},{"$f":"SUM(H443)","v":3500000},2500000,2500000,523766.25,20.95065,4000000,4000000,1750000,1750000,4000000,1750000,1750000,1750000,1750000]
["K819013",11,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,3500000,3500000,2500000,2500000,523766.25,20.95065,4000000,4000000,1750000,1750000,4000000,1750000,1750000,1750000,1750000]
["K819013",11,"0452",426,null,null,{"$f":"SUM(G445)","v":0},{"$f":"SUM(H445)","v":0},0,0,0,"-",250000,250000,550000,550000,250000,550000,550000,550000,550000]
["K819013",11,"0452",4262,"Ulaganja u računalne programe",null,null,null,null,null,null,"-",250000,250000,550000,550000,250000,550000,550000,550000,550000]
[" PROMJENA PRIPADNOSTI A576182",null,null,null,"Planovi intervencija, traganje i spašavanje na moru","3109-SIGURNOST POMORSKOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G447+G451+G453","v":1340000},{"$f":"H447+H451+H453","v":1340000},1340000,1340000,181589.45,13.551451492537314,1390000,1390000,1010000,1010000,1390000,1010000,1010000,1010000,1010000]
["A576182",11,"0530",323,null,null,{"$f":"SUM(G448:G450)","v":1000000},{"$f":"SUM(H448:H450)","v":1000000},1000000,1000000,181589.45,18.158945000000003,950000,950000,700000,700000,950000,700000,700000,700000,700000]
["A576182",11,"0530",3234,"Komunalne usluge",null,400000,400000,400000,400000,0,0,400000,400000,200000,{"$f":"O448","v":200000},400000,200000,{"$f":"R448","v":200000},200000,{"$f":"T448","v":200000}]
["A576182",11,"0530",3235,"Zakupnine i najamnine",null,400000,400000,400000,400000,0,0,400000,400000,300000,{"$f":"O449","v":300000},400000,300000,{"$f":"R449","v":300000},300000,{"$f":"T449","v":300000}]
["A576182",11,"0530",3237,"Intelektualne i osobne usluge",null,200000,200000,200000,200000,181589.45,90.794725000000014,150000,150000,200000,{"$f":"O450","v":200000},150000,200000,{"$f":"R450","v":200000},200000,{"$f":"T450","v":200000}]
["A576182",11,"0530",324,null,null,{"$f":"SUM(G452)","v":40000},{"$f":"SUM(H452)","v":40000},40000,40000,0,0,40000,40000,10000,10000,40000,10000,10000,10000,10000]
["A576182",11,"0530",3241,"Naknade troškova osobama izvan radnog odnosa",null,40000,40000,40000,40000,0,0,40000,40000,10000,{"$f":"O452","v":10000},40000,10000,{"$f":"R452","v":10000},10000,{"$f":"T452","v":10000}]
["A576182",11,"0530",412,null,null,{"$f":"SUM(G454)","v":300000},{"$f":"SUM(H454)","v":300000},300000,300000,0,0,400000,400000,300000,300000,400000,300000,300000,300000,300000]
["A576182",11,"0530",4126,"Ostala nematerijalna imovina",null,300000,300000,300000,300000,0,0,400000,400000,300000,{"$f":"O454","v":300000},400000,300000,{"$f":"R454","v":300000},300000,{"$f":"T454","v":300000}]
["K570411",null,null,null,"Obnova i održavanje poslovnog prostora lučkih kapetanija i ispostava","3109-SIGURNOST POMORSKOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G456+G458+G461+G464","v":2100000},{"$f":"H456+H458+H461+H464","v":2100000},2100000,2100000,1365783.1800000002,65.037294285714296,3147000,3147000,1925000,1925000,3147000,1925000,1925000,1925000,1925000]
["K570411",11,"0452",322,null,null,{"$f":"SUM(G457)","v":50000},{"$f":"SUM(H457)","v":50000},50000,50000,3525,7.0499999999999989,50000,50000,0,0,50000,0,0,0,0]
["K570411",11,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,50000,50000,50000,50000,3525,7.0499999999999989,50000,50000,0,{"$f":"O457","v":0},50000,null,{"$f":"R457","v":0},null,{"$f":"T457","v":0}]
["K570411",11,"0452",323,null,null,{"$f":"SUM(G459:G460)","v":600000},{"$f":"SUM(H459:H460)","v":600000},600000,600000,528080.41,88.013401666666667,700000,700000,600000,600000,700000,600000,600000,600000,600000]
["K570411",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,500000,500000,500000,500000,430777.13,86.155426000000006,500000,500000,400000,400000,500000,400000,400000,400000,400000]
["K570411",11,"0452",3237,"Intelektualne i osobne usluge",null,100000,100000,100000,100000,97303.28,97.303280000000001,200000,200000,200000,200000,200000,200000,200000,200000,200000]
["K570411",11,"0452",422,null,null,{"$f":"SUM(G462:G463)","v":450000},{"$f":"SUM(H462:H463)","v":450000},450000,450000,145522.77000000002,32.338393333333336,600000,600000,175000,175000,600000,175000,175000,175000,175000]
["K570411",11,"0452",4221,"Uredska oprema i namještaj",null,250000,250000,250000,250000,120754.27,48.301708000000005,400000,400000,125000,125000,400000,125000,125000,125000,125000]
["K570411",11,"0452",4223,"Oprema za održavanje i zaštitu",null,200000,200000,200000,200000,24768.5,12.38425,200000,200000,50000,50000,200000,50000,50000,50000,50000]
["K570411",11,"0452",451,null,null,{"$f":"SUM(G465)","v":1000000},{"$f":"SUM(H465)","v":1000000},1000000,1000000,688655,68.865499999999997,1797000,1797000,1150000,1150000,1797000,1150000,1150000,1150000,1150000]
["K570411",11,"0452",4511,"Dodatna ulaganja na građevinskim objektima",null,1000000,1000000,1000000,1000000,688655,68.865499999999997,1797000,1797000,1150000,1150000,1797000,1150000,1150000,1150000,1150000]
["PROMET",null,null,null,null,null,{"$f":"G467+G504+G572","v":1516692750},{"$f":"H467+H504+H572","v":1514542750},{"$f":"I467+I504+I572","v":1238409240},{"$f":"J467+J504+J572","v":1234914240},{"$f":"K467+K504+K572","v":1228221403.4400003},99.177344917097059,{"$f":"M467+M504+M572","v":1539400000},{"$f":"N467+N504+N572","v":1538700000},1356900000,1356900000,1539085000,1329780000,1329780000,1303150000,1303150000]
["Uprava cestovnog i željezničkog prometa",null,null,null,null,null,{"$f":"G468+G471+G474+G477+G480+G485+G488+G493+G496+G499","v":1395877750},{"$f":"H468+H471+H474+H477+H480+H485+H488+H493+H496+H499","v":1394847750},1001087240,1000057240,994694321.29000008,99.361402437813524,1432330000,1431630000,1225380000,1225380000,1431880000,1197480000,1197480000,1210780000,1210780000]
["PROMJENA PRIPADNOSTI A810020",null,null,null,"Nadogradnja registra prijevoznika u domaćem cestovnom prijevozu, registra vozila osoba s invaliditetom i informacijskog sustava cestovnog prometa","NOVI PROGRAM - RAZVOJ SUSTAVA CESTOVNOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G469)","v":200000},{"$f":"SUM(H469)","v":200000},200000,200000,82500,41.25,200000,200000,400000,400000,200000,300000,300000,200000,200000]
["A810020",11,"0451",323,null,null,{"$f":"SUM(G470)","v":200000},200000,200000,200000,82500,41.25,200000,200000,400000,400000,200000,300000,300000,200000,200000]
["A810020",11,"0451",3238,"Računalne usluge",null,200000,200000,200000,200000,82500,41.25,200000,200000,400000,{"$f":"O470","v":400000},200000,300000,{"$f":"R470","v":300000},200000,{"$f":"T470","v":200000}]
["PROMJENA PRIPADNOSTI A570014",null,null,null,"Sigurnost prometa na cestama","NOVI PROGRAM - RAZVOJ SUSTAVA CESTOVNOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G472)","v":190000},{"$f":"SUM(H472)","v":190000},190000,190000,100177.3,52.72489473684211,100000,100000,150000,150000,100000,150000,150000,150000,150000]
["A570014",11,"0451",323,null,null,{"$f":"SUM(G473)","v":190000},190000,190000,190000,100177.3,52.72489473684211,100000,100000,150000,150000,100000,150000,150000,150000,150000]
["A570014",11,"0451",3237,"Intelektualne i osobne usluge",null,190000,190000,190000,190000,100177.3,52.72489473684211,100000,100000,150000,{"$f":"O473","v":150000},100000,150000,{"$f":"R473","v":150000},150000,{"$f":"T473","v":150000}]
["PROMJENA PRIPADNOSTI A754005",null,null,null,"Godišnja naknada za uporabu javnih cesta i cestarina za najteže invalide","NOVI PROGRAM - RAZVOJ SUSTAVA CESTOVNOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G475)","v":25300000},{"$f":"SUM(H475)","v":25300000},25300000,25300000,21401312.219999999,84.590166877470352,25400000,25400000,27000000,27000000,25650000,28000000,28000000,28000000,28000000]
["A754005",11,"0451",372,null,null,{"$f":"SUM(G476)","v":25300000},25300000,25300000,25300000,21401312.219999999,84.590166877470352,25400000,25400000,27000000,27000000,25650000,28000000,28000000,28000000,28000000]
["A754005",11,"0451",3721,"Ostale naknade iz proračuna u novcu",null,25300000,25300000,25300000,25300000,21401312.219999999,84.590166877470352,25400000,25400000,27000000,{"$f":"O476","v":27000000},25650000,28000000,{"$f":"R476","v":28000000},28000000,{"$f":"T476","v":28000000}]
["PROMJENA PRIPADNOSTI K810049",null,null,null,"Potpora za izradu projektno-tehničke dokumentacije vezano za razvoj integriranog putničkog prijevoza (IPP)","NOVI PROGRAM - RAZVOJ SUSTAVA ŽELJEZNIČKOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G478)","v":2000000},{"$f":"SUM(H478)","v":2000000},2000000,2000000,0,0,0,0,500000,500000,0,0,0,0,0]
["K810049",11,"0453",363,null,null,{"$f":"SUM(G479)","v":2000000},2000000,2000000,2000000,0,0,0,0,500000,500000,0,0,0,0,0]
["K810049",11,"0453",3632,"Kapitalne pomoći unutar općeg proračuna",null,2000000,2000000,2000000,2000000,0,0,0,0,500000,{"$f":"O479","v":500000},0,0,{"$f":"R479","v":0},0,{"$f":"T479","v":0}]
["PROMJENA PRIPADNOSTI A570491",null,null,null,"Unapređenje strukturnih reformi željeznice u predpristupnom procesu","NOVI PROGRAM - RAZVOJ SUSTAVA ŽELJEZNIČKOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G481+G483","v":330000},{"$f":"H481+H483","v":330000},330000,330000,206565.08,62.59547878787879,250000,250000,330000,330000,330000,330000,330000,330000,330000]
["A570491",11,"0453",323,null,null,{"$f":"SUM(G482)","v":100000},{"$f":"SUM(H482)","v":100000},100000,100000,0,0,60000,60000,100000,100000,100000,100000,100000,100000,100000]
["A570491",11,"0453",3237,"Intelektualne i osobne usluge",null,100000,100000,100000,100000,0,0,60000,60000,100000,{"$f":"O482","v":100000},100000,100000,{"$f":"R482","v":100000},100000,{"$f":"T482","v":100000}]
["A570491",11,"0453",329,null,null,{"$f":"SUM(G484)","v":230000},{"$f":"SUM(H484)","v":230000},230000,230000,206565.08,89.810904347826082,190000,190000,230000,230000,230000,230000,230000,230000,230000]
["A570491",11,"0453",3294,"Članarine",null,230000,230000,230000,230000,206565.08,89.810904347826082,190000,190000,230000,{"$f":"O484","v":230000},230000,230000,{"$f":"R484","v":230000},230000,{"$f":"T484","v":230000}]
["PROMJENA PRIPADNOSTI T761012",null,null,null,"Modernizacija željezničkih vozila","NOVI PROGRAM - RAZVOJ SUSTAVA ŽELJEZNIČKOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G486)","v":45000000},{"$f":"SUM(H486)","v":45000000},45000000,45000000,45000000,100,45000000,45000000,45000000,45000000,45000000,16700000,16700000,30100000,30100000]
["T761012",11,"0453",386,null,null,{"$f":"SUM(G487)","v":45000000},45000000,45000000,45000000,45000000,100,45000000,45000000,45000000,45000000,45000000,16700000,16700000,30100000,30100000]
["T761012",11,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,45000000,45000000,45000000,45000000,45000000,100,45000000,45000000,45000000,{"$f":"O487","v":45000000},45000000,16700000,{"$f":"R487","v":16700000},30100000,{"$f":"T487","v":30100000}]
["PROMJENA PRIPADNOSTI A570334",null,null,null,"Održavanje željezničke infrastrukture i regulacija prometa","NOVI PROGRAM - RAZVOJ SUSTAVA ŽELJEZNIČKOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G491)","v":860600000},{"$f":"SUM(H491)","v":860600000},{"$f":"SUM(I491+I489)","v":515809490},{"$f":"SUM(J491+J489)","v":515809490},515809490,100,860600000,860600000,516000000,516000000,860600000,516000000,516000000,516000000,516000000]
["A570334",11,"0453",386,null,null,null,null,{"$f":"I490","v":0},{"$f":"J490","v":0},0,"-",0,0,516000000,516000000,0,516000000,516000000,516000000,516000000]
["A570334",11,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-",null,null,516000000,{"$f":"O490","v":516000000},null,516000000,{"$f":"R490","v":516000000},516000000,{"$f":"T490","v":516000000}]
["A570334",11,"0453",351,null,null,{"$f":"SUM(G492)","v":860600000},{"$f":"SUM(H492)","v":860600000},515809490,515809490,515809490,100,860600000,860600000,0,0,860600000,0,0,0,0]
["A570334",11,"0453",3512,"Subvencije trgovačkim društvima u javnom sektoru",null,860600000,860600000,515809490,515809490,515809490,100,860600000,860600000,null,{"$f":"O492","v":0},860600000,null,{"$f":"R492","v":0},null,{"$f":"T492","v":0}]
["ZATVORITI\nK761009",null,null,null,"Osuvremenjivanje i izgradnja željezničke infrastrukture","NOVI PROGRAM - RAZVOJ SUSTAVA ŽELJEZNIČKOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G494)","v":106107750},{"$f":"SUM(H494)","v":106107750},56107750,56107750,56107750,100,100000000,100000000,0,0,100000000,0,0,0,0]
["K761009",11,"0453",386,null,null,{"$f":"SUM(G495)","v":106107750},106107750,56107750,56107750,56107750,{"$f":"IF(I494=0, \"-\", K494/I494*100)","v":100},100000000,100000000,0,0,100000000,0,0,0,0]
["K761009",11,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,106107750,106107750,56107750,56107750,56107750,100,100000000,100000000,null,{"$f":"O495","v":0},100000000,null,{"$f":"R495","v":0},null,{"$f":"T495","v":0}]
["PROMJENA PRIPADNOSTI A761011",null,null,null,"Poticanje željezničkog putničkog prijevoza","NOVI PROGRAM - RAZVOJ SUSTAVA ŽELJEZNIČKOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G497)","v":355000000},{"$f":"SUM(H497)","v":355000000},355000000,355000000,355000000,100,400000000,400000000,636000000,636000000,400000000,636000000,636000000,636000000,636000000]
["A761011",11,"0453",351,null,null,{"$f":"SUM(G498)","v":355000000},355000000,355000000,355000000,355000000,100,400000000,400000000,636000000,636000000,400000000,636000000,636000000,636000000,636000000]
["A761011",11,"0453",3512,"Subvencije trgovačkim društvima u javnom sektoru",null,355000000,355000000,355000000,355000000,355000000,100,400000000,400000000,636000000,{"$f":"O498","v":636000000},400000000,636000000,{"$f":"R498","v":636000000},636000000,{"$f":"T498","v":636000000}]
["PROMJENA PRIPADNOSTI A810037",null,null,null,"IPA I 2010 TAIB  - Razvoj standardiziranog prikupljanja podataka u prometu u Republici Hrvatskoj","NOVI PROGRAM - RAZVOJ SUSTAVA ŽELJEZNIČKOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G500+G502","v":1150000},{"$f":"H500+H502","v":120000},1150000,120000,986526.69000000006,85.784929565217396,780000,80000,0,0,0,0,0,0,0]
["A810037",12,"0485",323,null,null,{"$f":"SUM(G501)","v":120000},{"$f":"SUM(H501)","v":120000},120000,120000,98652.67,82.210558333333324,80000,80000,0,0,0,0,0,0,0]
["A810037",12,"0485",3237,"Intelektualne i osobne usluge",null,120000,120000,120000,120000,98652.67,82.210558333333324,80000,80000,null,{"$f":"O501","v":0},0,null,{"$f":"R501","v":0},null,{"$f":"T501","v":0}]
["A810037",51,"0485",323,null,null,{"$f":"SUM(G503)","v":1030000},{"$f":"SUM(H503)","v":0},1030000,0,887874.02,86.201361165048539,700000,0,0,0,0,0,0,0,0]
["A810037",51,"0485",3237,"Intelektualne i osobne usluge",null,1030000,null,1030000,null,887874.02,86.201361165048539,700000,null,null,null,0]
["Uprava zračnog prometa, elektroničkih komunikacija i pošte",null,null,null,null,null,{"$f":"SUM(G505+G518+G523+G528+G536+G539+G542+G551+G558+G563+G566+G545+G548+G569)","v":119465000},{"$f":"SUM(H505+H518+H523+H528+H536+H539+H542+H551+H558+H563+H566+H545+H548+H569)","v":119095000},234465000,234095000,231622033.00999999,98.787466363849603,106440000,106440000,130890000,130890000,106495000,131590000,131590000,91590000,91590000]
["PROMJENA PRIPADNOSTI A570001",null,null,null,"Suradnja s međunarodnim organizacijama te provedba mjera razvitka zračnog prometa","NOVI PROGRAM - RAZVOJ SUSTAVA ZRAČNOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G506+G508+G510+G515","v":795000},{"$f":"H506+H508+H510+H515","v":795000},795000,795000,514651.69,64.736061635220125,840000,840000,1390000,1390000,895000,1390000,1390000,1390000,1390000]
["A570001",11,"0454",321,null,null,{"$f":"SUM(G507)","v":10000},{"$f":"SUM(H507)","v":10000},10000,10000,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["A570001",11,"0454",3213,"Stručno usavršavanje zaposlenika",null,10000,10000,10000,10000,0,0,10000,10000,10000,{"$f":"O507","v":10000},10000,10000,{"$f":"R507","v":10000},10000,{"$f":"T507","v":10000}]
["A570001",11,"0454",322,null,null,{"$f":"SUM(G509)","v":5000},{"$f":"SUM(H509)","v":5000},5000,5000,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["A570001",11,"0454",3221,"Uredski materijal i ostali materijalni rashodi",null,5000,5000,5000,5000,0,0,5000,5000,5000,{"$f":"O509","v":5000},5000,5000,{"$f":"R509","v":5000},5000,{"$f":"T509","v":5000}]
["A570001",11,"0454",323,null,null,{"$f":"SUM(G511:G514)","v":210000},{"$f":"SUM(H511:H514)","v":210000},210000,210000,99804,47.525714285714287,210000,210000,210000,210000,215000,210000,210000,210000,210000]
["A570001",11,"0454",3231,"Usluge telefona, pošte i prijevoza",null,50000,50000,50000,50000,36692.129999999997,73.384259999999983,50000,50000,50000,50000,55000,50000,50000,50000,50000]
["A570001",11,"0454",3235,"Zakupnine i najamnine",null,10000,10000,10000,10000,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["A570001",11,"0454",3237,"Intelektualne i osobne usluge",null,120000,120000,120000,120000,63111.87,52.593224999999997,120000,120000,120000,120000,120000,120000,120000,120000,120000]
["A570001",11,"0454",3238,"Računalne usluge",null,30000,30000,30000,30000,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000]
["A570001",11,"0454",329,null,null,{"$f":"SUM(G516:G517)","v":570000},{"$f":"SUM(H516:H517)","v":570000},570000,570000,414847.69,72.780296491228071,615000,615000,1165000,1165000,665000,1165000,1165000,1165000,1165000]
["A570001",11,"0454",3294,"Članarine",null,550000,550000,550000,550000,414847.69,75.426852727272731,600000,600000,1165000,1165000,650000,1165000,1165000,1165000,1165000]
["A570001",11,"0454",3299,"Ostali nespomenuti rashodi poslovanja",null,20000,20000,20000,20000,0,0,15000,15000,null,0,15000,null,0,null,0]
["PROMJENA PRIPADNOSTI A570249",null,null,null,"Gorske službe spašavanja","NOVI PROGRAM - RAZVOJ SUSTAVA ZRAČNOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G519+G521","v":650000},{"$f":"H519+H521","v":650000},650000,650000,0,0,650000,650000,650000,650000,650000,650000,650000,650000,650000]
["A570249",11,"0490",381,null,null,{"$f":"SUM(G520)","v":250000},{"$f":"SUM(H520)","v":250000},250000,250000,0,0,250000,250000,250000,250000,250000,250000,250000,250000,250000]
["A570249",11,"0490",3811,"Tekuće donacije u novcu",null,250000,250000,250000,250000,0,0,250000,250000,250000,{"$f":"O520","v":250000},250000,250000,{"$f":"R520","v":250000},250000,{"$f":"T520","v":250000}]
["A570249",11,"0490",382,null,null,{"$f":"SUM(G522)","v":400000},{"$f":"SUM(H522)","v":400000},400000,400000,0,0,400000,400000,400000,400000,400000,400000,400000,400000,400000]
["A570249",11,"0490",3821,"Kapitalne donacije neprofitnim organizacijama",null,400000,400000,400000,400000,0,0,400000,400000,400000,{"$f":"O522","v":400000},400000,400000,{"$f":"R522","v":400000},400000,{"$f":"T522","v":400000}]
["PROMJENA PRIPADNOSTI A570193",null,null,null,"Razvoj infrastrukture zračnog prometa","NOVI PROGRAM - RAZVOJ SUSTAVA ZRAČNOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G524+G526","v":6500000},{"$f":"H524+H526","v":6500000},6500000,6500000,6000000,92.307692307692307,6500000,6500000,6500000,6500000,6500000,6500000,6500000,6500000,6500000]
["A570193",11,"0454",363,null,null,{"$f":"SUM(G525)","v":500000},{"$f":"SUM(H525)","v":500000},500000,500000,0,0,500000,500000,500000,500000,500000,500000,500000,500000,500000]
["A570193",11,"0454",3632,"Kapitalne pomoći unutar općeg proračuna",null,500000,500000,500000,500000,0,0,500000,500000,500000,{"$f":"O525","v":500000},500000,500000,{"$f":"R525","v":500000},500000,{"$f":"T525","v":500000}]
["A570193",11,"0454",386,null,null,{"$f":"SUM(G527)","v":6000000},{"$f":"SUM(H527)","v":6000000},6000000,6000000,6000000,100,6000000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,6000000]
["A570193",11,"0454",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,6000000,6000000,6000000,6000000,6000000,100,6000000,6000000,6000000,{"$f":"O527","v":6000000},6000000,6000000,{"$f":"R527","v":6000000},6000000,{"$f":"T527","v":6000000}]
["PROMJENA PRIPADNOSTI A570333",null,null,null,"Osiguranje sigurnosno prometnih standarda u zračnim lukama RH","NOVI PROGRAM - RAZVOJ SUSTAVA ZRAČNOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G529+G531","v":17500000},{"$f":"H529+H531","v":17500000},17500000,17500000,17500000,100,17300000,17300000,17400000,17400000,17300000,17400000,17400000,17400000,17400000]
["A570333",11,"0454",351,null,null,{"$f":"SUM(G530)","v":6500000},{"$f":"SUM(H530)","v":6500000},6500000,6500000,6500000,100,6300000,6300000,6400000,6400000,6300000,6400000,6400000,6400000,6400000]
["A570333",11,"0454",3512,"Subvencije trgovačkim društvima u javnom sektoru",null,6500000,6500000,6500000,6500000,6500000,100,6300000,6300000,6400000,{"$f":"O530","v":6400000},6300000,6400000,{"$f":"R530","v":6400000},6400000,{"$f":"T530","v":6400000}]
["A570333",11,"0454",386,null,null,{"$f":"SUM(G532)","v":11000000},{"$f":"SUM(H532)","v":11000000},11000000,11000000,11000000,100,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000]
["A570333",11,"0454",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,11000000,11000000,11000000,11000000,11000000,100,11000000,11000000,11000000,{"$f":"O532","v":11000000},11000000,11000000,{"$f":"R532","v":11000000},11000000,{"$f":"T532","v":11000000}]
["ZATVORITI\nK271210",null,null,null,"Strategija zračnog prometa","NOVI PROGRAM - RAZVOJ SUSTAVA ZRAČNOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G534)","v":0},{"$f":"SUM(H534)","v":0},0,0,0,"-",600000,600000,0,0,0,0,0,0,0]
["K271210",11,"0454",412,null,null,{"$f":"SUM(G535)","v":0},0,0,0,0,"-",600000,600000,0,0,0,0,0,0,0]
["K271210",11,"0454",4126,"Ostala nematerijalna imovina",null,null,null,null,null,null,"-",600000,600000,null,{"$f":"O535","v":0},0,null,0,null,{"$f":"T535","v":0}]
["PROMJENA PRIPADNOSTI A570312",null,null,null,"Nacionalna povjerenstva iz područja zračnog prometa","NOVI PROGRAM - RAZVOJ SUSTAVA ZRAČNOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G537)","v":450000},{"$f":"SUM(H537)","v":450000},450000,450000,302203.40999999997,67.15631333333333,550000,550000,450000,450000,550000,450000,450000,450000,450000]
["A570312",11,"0454",329,null,null,{"$f":"SUM(G538)","v":450000},450000,450000,450000,302203.40999999997,67.15631333333333,550000,550000,450000,450000,550000,450000,450000,450000,450000]
["A570312",11,"0454",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i sl.",null,450000,450000,450000,450000,302203.40999999997,67.15631333333333,550000,550000,450000,{"$f":"O538","v":450000},550000,450000,{"$f":"R538","v":450000},450000,{"$f":"T538","v":450000}]
["PROMJENA PRIPADNOSTI A570465",null,null,null,"VHS sustav-Uspostava organizacije višenamjenske helikopterske službe u RH","NOVI PROGRAM - RAZVOJ SUSTAVA ZRAČNOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G540)","v":100000},{"$f":"SUM(H540)","v":100000},100000,100000,0,0,1500000,1500000,100000,100000,1500000,100000,100000,100000,100000]
["A570465",11,"0454",323,null,null,{"$f":"SUM(G541)","v":100000},100000,100000,100000,0,0,1500000,1500000,100000,100000,1500000,100000,100000,100000,100000]
["A570465",11,"0454",3239,"Ostale  usluge",null,100000,100000,100000,100000,0,0,1500000,1500000,100000,{"$f":"O541","v":100000},1500000,100000,{"$f":"R541","v":100000},100000,{"$f":"T541","v":100000}]
["PROMJENA PRIPADNOSTI A587050",null,null,null,"Očuvanje prometne povezanosti regija (domaći linijski zračni prijevoz)","NOVI PROGRAM - RAZVOJ SUSTAVA ZRAČNOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G543)","v":90000000},{"$f":"SUM(H543)","v":90000000},205000000,205000000,205000000,100,76000000,76000000,100000000,100000000,76000000,100000000,100000000,60000000,60000000]
["A587050",11,"0454",351,null,null,{"$f":"SUM(G544)","v":90000000},90000000,205000000,205000000,205000000,100,76000000,76000000,100000000,100000000,76000000,100000000,100000000,60000000,60000000]
["A587050",11,"0454",3512,"Subvencije trgovačkim društvima u javnom sektoru",null,90000000,90000000,205000000,205000000,205000000,100,76000000,76000000,100000000,{"$f":"O544","v":100000000},76000000,100000000,{"$f":"R544","v":100000000},60000000,{"$f":"T544","v":60000000}]
["NOVA A",null,null,null,"Nadoknada troškova Hrvatskoj kontroli zračne plovidbe za rutne i terminalne naknade za izuzete letove","NOVI PROGRAM - RAZVOJ SUSTAVA ZRAČNOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G546)","v":0},{"$f":"SUM(H546)","v":0},0,0,0,"-",0,0,1000000,1000000,0,2000000,2000000,2000000,2000000]
[null,11,"0454",351,null,null,{"$f":"SUM(G547)","v":0},0,0,0,0,"-",0,0,1000000,1000000,0,2000000,2000000,2000000,2000000]
[null,11,"0454",3512,null,null,null,null,null,null,null,"-",null,null,1000000,{"$f":"O547","v":1000000},null,2000000,{"$f":"R547","v":2000000},2000000,{"$f":"T547","v":2000000}]
["NOVO",null,null,null,"Novi putnički terminal Zračne luke Zagreb","NOVI PROGRAM - RAZVOJ SUSTAVA ZRAČNOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G549)","v":0},{"$f":"SUM(H549)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,11,"0454",386,null,null,{"$f":"SUM(G550)","v":0},0,0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,11,"0454",3861,null,null,null,null,null,null,null,"-",null,null,0,{"$f":"O550","v":0},null,null,{"$f":"R550","v":0},null,{"$f":"T550","v":0}]
["A570340",null,null,null,"Razvoj elektroničkih komunikacija, informacijskog društva i poštanskih usluga","3107 RAZVOJ TRŽIŠTA POŠTANSKIH USLUGA I ELEKTRONIČKIH KOMUNIKACIJA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G552+G554+G556","v":2200000},{"$f":"H552+H554+H556","v":2200000},2200000,2200000,1463591.6600000001,66.526893636363639,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000]
["A570340",11,"0460",323,null,null,{"$f":"SUM(G553)","v":100000},{"$f":"SUM(H553)","v":100000},100000,100000,11162.5,11.1625,100000,100000,100000,100000,100000,100000,100000,100000,100000]
["A570340",11,"0460",3237,"Intelektualne i osobne usluge",null,100000,100000,100000,100000,11162.5,11.1625,100000,100000,100000,{"$f":"O553","v":100000},100000,100000,{"$f":"R553","v":100000},100000,{"$f":"T553","v":100000}]
["A570340",11,"0460",329,null,null,{"$f":"SUM(G555)","v":1800000},{"$f":"SUM(H555)","v":1800000},1800000,1800000,1240392.04,68.910668888888893,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000,1800000]
["A570340",11,"0460",3294,"Članarine",null,1800000,1800000,1800000,1800000,1240392.04,68.910668888888893,1800000,1800000,1800000,{"$f":"O555","v":1800000},1800000,1800000,{"$f":"R555","v":1800000},1800000,{"$f":"T555","v":1800000}]
["A570340",11,"0460",381,null,null,{"$f":"SUM(G557)","v":300000},{"$f":"SUM(H557)","v":300000},300000,300000,212037.12,70.679039999999986,100000,100000,100000,100000,100000,100000,100000,100000,100000]
["A570340",11,"0460",3811,"Tekuće donacije u novcu",null,300000,300000,300000,300000,212037.12,70.679039999999986,100000,100000,100000,{"$f":"O557","v":100000},100000,100000,{"$f":"R557","v":100000},100000,{"$f":"T557","v":100000}]
["A820032",null,null,null,"Poticanje razvoja širokopojasnog pristupa internetu","3107 RAZVOJ TRŽIŠTA POŠTANSKIH USLUGA I ELEKTRONIČKIH KOMUNIKACIJA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G559+G561","v":900000},{"$f":"H559+H561","v":900000},900000,900000,450000,{"$f":"IF(I558=0, \"-\", K558/I558*100)","v":50},1100000,1100000,800000,800000,1100000,1100000,1100000,1100000,1100000]
["A820032",11,"0460",323,null,null,{"$f":"SUM(G560)","v":450000},{"$f":"SUM(H560)","v":450000},450000,450000,0,0,0,0,600000,600000,0,500000,500000,500000,500000]
["A820032",11,"0460",3239,"Ostale  usluge",null,450000,450000,450000,450000,0,0,0,0,600000,{"$f":"O560","v":600000},0,500000,{"$f":"R560","v":500000},500000,{"$f":"T560","v":500000}]
["A820032",11,"0460",412,null,null,{"$f":"SUM(G562)","v":450000},{"$f":"SUM(H562)","v":450000},450000,450000,450000,100,1100000,1100000,200000,200000,1100000,600000,600000,600000,600000]
["A820032",11,"0460",4126,"Ostala nematerijalna imovina",null,450000,450000,450000,450000,450000,100,1100000,1100000,200000,{"$f":"O562","v":200000},1100000,600000,{"$f":"R562","v":600000},600000,{"$f":"T562","v":600000}]
["\nZATVORITI\nT810022",null,null,null,"IPA II 2009-Digitalna televizija u Jugoistočnoj Europi-HAKOM","3107 RAZVOJ TRŽIŠTA POŠTANSKIH USLUGA I ELEKTRONIČKIH KOMUNIKACIJA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G564)","v":370000},{"$f":"SUM(H564)","v":0},370000,0,185732.65,50.198013513513516,0,0,0,0,0,0,0,0,0]
["T810022",51,"0460",381,null,null,{"$f":"SUM(G565)","v":370000},0,370000,0,185732.65,50.198013513513516,0,0,0,0,0,0,0,0,0]
["T810022",51,"0460",3811,"Tekuće donacije u novcu",null,370000,null,370000,null,185732.65,50.198013513513516,0,null,null,null,0]
["ZATVORITI\nT810021",null,null,null,"IPA I 2009-Podrška HAKOM-u u području računovodstvenog razdvajanja poštanskih usluga - Twinning light","3107 RAZVOJ TRŽIŠTA POŠTANSKIH USLUGA I ELEKTRONIČKIH KOMUNIKACIJA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G567)","v":0},{"$f":"SUM(H567)","v":0},0,0,205853.6,"-",0,0,0,0,0,0,0,0,0]
["T810021",51,"0460",381,null,null,{"$f":"SUM(G568)","v":0},0,0,0,205853.6,"-",0,0,0,0,0,0,0,0,0]
["T810021",51,"0460",3811,"Tekuće donacije u novcu",null,0,null,0,null,205853.6,"-",0,null,null,null,0]
["REAKTIVIRANJE\nK587047",null,null,null,"Strategija razvoja poštanskog sektora u Republici Hrvatskoj","3107 RAZVOJ TRŽIŠTA POŠTANSKIH USLUGA I ELEKTRONIČKIH KOMUNIKACIJA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G570)","v":0},{"$f":"SUM(H570)","v":0},0,0,0,"-",0,0,600000,600000,0,0,0,0,0]
["K587047",11,"0460",412,null,null,{"$f":"SUM(G571)","v":0},0,0,0,0,"-",0,0,600000,600000,0,0,0,0,0]
["K587047",11,"0460",4126,"Ostala nematerijalna imovina",null,null,null,null,null,null,"-",null,null,600000,{"$f":"O571","v":600000},null,0,{"$f":"R571","v":0},0,{"$f":"T571","v":0}]
["Uprava prometne inspekcije",null,null,null,null,null,{"$f":"G573+G583","v":1350000},{"$f":"H573+H583","v":600000},2857000,762000,1905049.14,66.680053902695136,630000,630000,630000,630000,710000,710000,710000,780000,780000]
["PROMJENA PRIPADNOSTI K761028",null,null,null,"Opremanje inspekcije opremom i ostalim uređajima","NOVI PROGRAM - INSPEKCIJSKI NADZOR CESTOVNOG I ŽELJEZNIČKOG PROMETA I CESTA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G574+G576+G581","v":550000},{"$f":"H574+H576+H581","v":550000},550000,550000,110998.71,20.181583636363637,630000,630000,630000,630000,710000,710000,710000,780000,780000]
["K761028",11,"0451",323,null,null,{"$f":"SUM(G575)","v":40000},{"$f":"SUM(H575)","v":40000},40000,40000,18768.75,46.921875,50000,50000,50000,50000,50000,50000,50000,50000,50000]
["K761028",11,"0451",3232,"Usluge tekućeg i investicijskog održavanja",null,40000,40000,40000,40000,18768.75,46.921875,50000,50000,50000,{"$f":"O575","v":50000},50000,50000,{"$f":"R575","v":50000},50000,{"$f":"T575","v":50000}]
["K761028",11,"0451",422,null,null,{"$f":"SUM(G577:G580)","v":410000},{"$f":"SUM(H577:H580)","v":410000},260000,260000,6313.3,2.4281923076923078,430000,430000,430000,430000,510000,510000,510000,530000,530000]
["K761028",11,"0451",4221,"Uredska oprema i namještaj",null,60000,60000,60000,60000,1313.3,2.1888333333333332,60000,60000,50000,{"$f":"O577","v":50000},60000,50000,{"$f":"R577","v":50000},50000,{"$f":"T577","v":50000}]
["K761028",11,"0451",4222,"Komunikacijska oprema",null,50000,50000,50000,50000,0,0,70000,70000,70000,{"$f":"O578","v":70000},70000,70000,{"$f":"R578","v":70000},70000,{"$f":"T578","v":70000}]
["K761028",11,"0451",4223,null,null,null,null,null,null,null,null,null,null,10000,{"$f":"O579","v":10000},null,10000,{"$f":"R579","v":10000},10000,{"$f":"T579","v":10000}]
["K761028",11,"0451",4227,"Uređaji, strojevi i oprema za ostale namjene",null,300000,300000,150000,150000,5000,3.3333333333333335,300000,300000,300000,{"$f":"O580","v":300000},380000,380000,{"$f":"R580","v":380000},400000,{"$f":"T580","v":400000}]
["K761028",11,"0451",426,null,null,{"$f":"SUM(G582)","v":100000},{"$f":"SUM(H582)","v":100000},250000,250000,85916.66,34.366664,150000,150000,150000,150000,150000,150000,150000,200000,200000]
["K761028",11,"0451",4262,"Ulaganje u računalne programe",null,100000,100000,250000,250000,85916.66,34.366664,150000,150000,150000,{"$f":"O582","v":150000},150000,150000,{"$f":"R582","v":150000},200000,{"$f":"T582","v":200000}]
["ZATVORITI\nK819028",null,null,null,"IPA I 2008-Učinkovito djelovanje sustava inspekcije cestovnog prometa","NOVI PROGRAM - INSPEKCIJSKI NADZOR CESTOVNOG I ŽELJEZNIČKOG PROMETA I CESTA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G584+G586+G588+G590","v":800000},{"$f":"H584+H586+H588+H590","v":50000},2307000,212000,1794050.43,77.765514954486349,0,0,0,0,0,0,0,0,0]
["K819028",12,"0451",323,null,null,{"$f":"SUM(G585)","v":50000},{"$f":"SUM(H585)","v":50000},92000,92000,66005.399999999994,71.74499999999999,0,0,0,0,0,0,0,0,0]
["K819028",12,"0451",3237,"Intelektualne i osobne usluge",null,50000,50000,92000,92000,66005.399999999994,71.74499999999999,0,0,null,{"$f":"O585","v":0},0,null,{"$f":"R585","v":0},null,{"$f":"T585","v":0}]
["K819028",12,"0451",422,null,null,{"$f":"SUM(G587)","v":0},{"$f":"SUM(H587)","v":0},120000,120000,118538.07,98.781725000000009,0,0,0,0,0,0,0,0,0]
["K819028",12,"0451",4227,"Uređaji, strojevi i oprema za ostale namjene",null,0,0,120000,120000,118538.07,98.781725000000009,0,0,null,{"$f":"O587","v":0},0,null,{"$f":"R587","v":0},null,{"$f":"T587","v":0}]
["K819028",51,"0451",323,null,null,{"$f":"SUM(G589)","v":750000},{"$f":"SUM(H589)","v":0},1735000,0,1254103.6499999999,72.282631123919302,0,0,0,0,0,0,0,0,0]
["K819028",51,"0451",3237,"Intelektualne i osobne usluge",null,750000,null,1735000,null,1254103.6499999999,72.282631123919302,0,null,null,null,0]
["K819028",51,"0451",422,null,null,{"$f":"SUM(G591)","v":0},{"$f":"SUM(H591)","v":0},360000,0,355403.31,98.723141666666663,0,0,0,0,0,0,0,0,0]
["K819028",51,"0451",4227,"Uređaji, strojevi i oprema za ostale namjene",null,0,null,360000,null,355403.31,98.723141666666663,0,null,null,null,0]
["INFRASTRUKTURA",null,null,null,null,null,{"$f":"SUM(G593)","v":3572165476},{"$f":"SUM(H593)","v":3302165613},{"$f":"SUM(I593)","v":3582423222},{"$f":"SUM(J593)","v":3313768359},{"$f":"SUM(K593)","v":2817203667.3600001},78.63961047537002,{"$f":"SUM(M593)","v":3933537372},3332369541,3693596995.3699999,3343680325.52,8037843129,4325385460.6700001,3295624435.6700001,4816407478,3578381690]
["Uprava za prometnu infrastrukturu i fondove EU",null,null,null,null,null,{"$f":"G604+G613+G622+G631+G640+G649+G662+G671+G678+G687+G696+G703+G710+G717+G726+G733+G744+G753+G760+G784+G787+G802+G809+G816+G823+G828+G853+G856+G862+G865+G868+G873+G876+G879+G767+G774+G779+G840","v":3572165476},{"$f":"H604+H613+H622+H631+H640+H649+H662+H671+H678+H687+H696+H703+H710+H717+H726+H733+H744+H753+H760+H784+H787+H802+H809+H816+H823+H828+H853+H856+H862+H865+H868+H873+H876+H879+H767+H774+H779+H840","v":3302165613},{"$f":"I604+I613+I622+I631+I640+I649+I662+I671+I678+I687+I696+I703+I710+I717+I726+I733+I744+I753+I760+I784+I787+I802+I809+I816+I823+I828+I853+I856+I862+I865+I868+I873+I876+I879+I767+I774+I779+I840+I835+I594+I859","v":3582423222},{"$f":"J604+J613+J622+J631+J640+J649+J662+J671+J678+J687+J696+J703+J710+J717+J726+J733+J744+J753+J760+J784+J787+J802+J809+J816+J823+J828+J853+J856+J862+J865+J868+J873+J876+J879+J767+J774+J779+J840+J835+J594+J859","v":3313768359},2817203667.3600001,78.63961047537002,3933537372,3332369541,3693596995.3699999,3343680325.52,8037843129,4325385460.6700001,3295624435.6700001,4816407478,3578381690]
["NOVO A",null,null,null,"OP Promet","NOVI PROGRAM - PLANIRANJE, IZGRADNJA, MODERNIZACIJA I ODRŽAVANJE KAPITALNIH OBJEKATA PROMETNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",null,null,{"$f":"SUM(I595:I603)","v":0},{"$f":"SUM(J595:J603)","v":0},0,"-",0,0,473198969.37,160803329.51999998,3360663717,1500320946.6700001,497987091.66999996,1973758600,765040240]
[null,null,null,null,null,null,null,null,null,null,null,"-",null,null,473198969.37,160803329.51999998,3360663717,1500320946.6700001,497987091.66999996,1973758600,765040240]
[null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,"-"]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nK821027",null,null,null,"IPA IIIa 2007-Rekonstukcija Luke Vukovar-Nova luka istok 2.1.2.","3105 RAZVOJ I SIGURNOST UNUTARNJE PLOVIDBE, LUČKE INFRASTRUKTURE I PLOVNIH PUTOVA UNUTARNJIH VODA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G605+G607+G609","v":8200000},{"$f":"H605+H607+H609","v":1315000},{"$f":"I605+I607+I609+I611","v":8200000},{"$f":"J605+J607+J609+J611","v":1315000},7380887.6099999994,90.010824512195114,7750000,3160000,0,0,0,0,0,0,0]
["K821027",11,"0452",381,null,null,{"$f":"SUM(G606)","v":100000},{"$f":"SUM(H606)","v":100000},100000,100000,100000,100,2350000,2350000,0,0,0,0,0,0,0]
["K821027",11,"0452",3811,"Tekuće donacije u novcu",null,100000,100000,100000,100000,100000,100,2350000,2350000,0,{"$f":"O606","v":0},0,0,{"$f":"R606","v":0},0,{"$f":"T606","v":0}]
["K821027",12,"0452",382,null,null,{"$f":"SUM(G608)","v":1215000},{"$f":"SUM(H608)","v":1215000},1215000,1215000,1148063.02,94.49078353909465,810000,810000,0,0,0,0,0,0,0]
["K821027",12,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,1215000,1215000,1215000,1215000,1148063.02,94.49078353909465,810000,810000,0,{"$f":"O608","v":0},0,null,{"$f":"R608","v":0},0,{"$f":"T608","v":0}]
["K821027",51,"0452",382,null,null,{"$f":"SUM(G610)","v":6885000},{"$f":"SUM(H610)","v":0},6885000,0,6132824.5899999999,89.075157443718226,4590000,0,0,0,0,0,0,0,0]
["K821027",51,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,6885000,null,6885000,null,6132824.5899999999,89.075157443718226,4590000,null,0,null,0,null,null,0]
["K821027",563,"0452",382,null,null,null,null,{"$f":"I612","v":0},{"$f":"J612","v":0},0,"-",0,0,0,0,0,0,0,0,0]
["K821027",563,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,null,null,null,null,null,"-"]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\" K819034",null,null,null,"IPA IIIa 2010-Izrada master plana Nova luka Sisak 2.1.5.","3105 RAZVOJ I SIGURNOST UNUTARNJE PLOVIDBE, LUČKE INFRASTRUKTURE I PLOVNIH PUTOVA UNUTARNJIH VODA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G614+G616+G618","v":4430109},{"$f":"H614+H616+H618","v":770109},{"$f":"I614+I616+I618+I620","v":4430109},{"$f":"J614+J616+J618+J620","v":770109},120000.07,2.7087385434534457,50000,50000,0,0,0,0,0,0,0]
["K819034",11,"0452",381,null,null,{"$f":"SUM(G615)","v":120000},{"$f":"SUM(H615)","v":120000},120000,120000,120000,100,50000,50000,0,0,0,0,0,0,0]
["K819034",11,"0452",3811,"Tekuće donacije u novcu",null,120000,120000,120000,120000,120000,100,50000,50000,0,{"$f":"O615","v":0},0,0,{"$f":"R615","v":0},0,{"$f":"T615","v":0}]
["K819034",12,"0452",382,null,null,{"$f":"SUM(G617)","v":650109},{"$f":"SUM(H617)","v":650109},650109,650109,7.0000000000000007E-2,1.0767425154858647E-5,0,0,0,0,0,0,0,0,0]
["K819034",12,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,650109,650109,650109,650109,7.0000000000000007E-2,1.0767425154858647E-5,0,0,null,{"$f":"O617","v":0},0,0,{"$f":"R617","v":0},0,{"$f":"T617","v":0}]
["K819034",51,"0452",382,null,null,{"$f":"SUM(G619)","v":3660000},{"$f":"SUM(H619)","v":0},3660000,0,0,0,0,0,0,0,0,0,0,0,0]
["K819034",51,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,3660000,null,3660000,null,0,0,0,null,null,null,0,0,null,0]
["K819034",563,"0452",382,null,null,null,null,{"$f":"I621","v":0},{"$f":"J621","v":0},0,"-",0,0,0,0,0,0,0,0,0]
["K819034",563,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,null,null,null,null,null,"-"]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nK820034",null,null,null,"IPA IIIa 2010- Terminal za opasne terete Slavonski Brod 2.1.4.","3105 RAZVOJ I SIGURNOST UNUTARNJE PLOVIDBE, LUČKE INFRASTRUKTURE I PLOVNIH PUTOVA UNUTARNJIH VODA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G623+G625+G627","v":1550000},{"$f":"H623+H625+H627","v":275000},{"$f":"I623+I625+I627+I629","v":1550000},{"$f":"J623+J625+J627+J629","v":275000},846191.57,54.593004516129028,0,0,0,0,0,0,0,0,0]
["K820034",11,"0452",381,null,null,{"$f":"SUM(G624)","v":50000},{"$f":"SUM(H624)","v":50000},50000,50000,50000,100,0,0,0,0,0,0,0,0,0]
["K820034",11,"0452",3811,"Tekuće donacije u novcu",null,50000,50000,50000,50000,50000,100,0,0,0,{"$f":"O624","v":0},0,0,{"$f":"R624","v":0},0,{"$f":"T624","v":0}]
["K820034",12,"0452",382,null,null,{"$f":"SUM(G626)","v":225000},{"$f":"SUM(H626)","v":225000},225000,225000,119428.74,53.079439999999998,0,0,0,0,0,0,0,0,0]
["K820034",12,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,225000,225000,225000,225000,119428.74,53.079439999999998,0,0,null,{"$f":"O626","v":0},0,0,{"$f":"R626","v":0},0,{"$f":"T626","v":0}]
["K820034",51,"0452",382,null,null,{"$f":"SUM(G628)","v":1275000},{"$f":"SUM(H628)","v":0},1275000,0,676762.83,53.079437647058825,0,0,0,0,0,0,0,0,0]
["K820034",51,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,1275000,null,1275000,null,676762.83,53.079437647058825,0,null,null,null,0,0,null,0]
["K820034",563,"0452",382,null,null,null,null,{"$f":"I630","v":0},{"$f":"J630","v":0},0,"-",0,0,0,0,0,0,0,0,0]
["K820034",563,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,null,null,null,null,null,"-"]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nK821034",null,null,null,"IPA IIIa 2007- Rekonstrukcija južne obale luke Osijek, tehnička pomoć, 2.1.3.","3105 RAZVOJ I SIGURNOST UNUTARNJE PLOVIDBE, LUČKE INFRASTRUKTURE I PLOVNIH PUTOVA UNUTARNJIH VODA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G632+G634+G636","v":5850000},{"$f":"H632+H634+H636","v":877500},{"$f":"I632+I634+I636+I638","v":5950000},{"$f":"J632+J634+J636+J638","v":977500},100000,1.680672268907563,3900000,585000,0,0,0,0,0,0,0]
["K821034",11,"0452",381,null,null,{"$f":"SUM(G633)","v":0},{"$f":"SUM(H633)","v":0},100000,100000,100000,100,0,0,0,0,0,0,0,0,0]
["K821034",11,"0452",3811,"Tekuće donacije u novcu",null,0,0,100000,100000,100000,100,0,0,0,{"$f":"O633","v":0},0,0,{"$f":"R633","v":0},0,{"$f":"T633","v":0}]
["K821034",12,"0452",382,null,null,{"$f":"SUM(G635)","v":877500},{"$f":"SUM(H635)","v":877500},877500,877500,0,0,585000,585000,0,0,0,0,0,0,0]
["K821034",12,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,877500,877500,877500,877500,0,0,585000,585000,0,{"$f":"O635","v":0},0,null,{"$f":"R635","v":0},0,{"$f":"T635","v":0}]
["K821034",51,"0452",382,null,null,{"$f":"SUM(G637)","v":4972500},{"$f":"SUM(H637)","v":0},4972500,0,0,0,3315000,0,0,0,0,0,0,0,0]
["K821034",51,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,4972500,null,4972500,null,0,0,3315000,null,0,null,0,null,null,0]
["K821034",563,"0452",382,null,null,null,null,{"$f":"I639","v":0},{"$f":"J639","v":0},0,"-",0,0,0,0,0,0,0,0,0]
["K821034",563,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,null,null,null,null,null,"-"]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nK810007",null,null,null,"IPA IIIa 2007-Rehabilitacija i unapređenje plovnog puta rijeke Save 2.1.1.","3105 RAZVOJ I SIGURNOST UNUTARNJE PLOVIDBE, LUČKE INFRASTRUKTURE I PLOVNIH PUTOVA UNUTARNJIH VODA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G641+G643+G645","v":15300000},{"$f":"H641+H643+H645","v":6502500},{"$f":"I641+I643+I645+I647","v":15300000},{"$f":"J641+J643+J645+J647","v":6502500},10304501.16,{"$f":"IF(I640=0, \"-\", K640/I640*100)","v":67.349680784313719},9975000,4110000,0,0,0,0,0,0,0]
["K810007",11,"0452",386,null,null,{"$f":"SUM(G642)","v":4950000},{"$f":"SUM(H642)","v":4950000},4950000,4950000,0,0,3075000,3075000,0,0,0,0,0,0,0]
["K810007",11,"0452",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,4950000,4950000,4950000,4950000,0,0,3075000,3075000,0,{"$f":"O642","v":0},0,0,{"$f":"R642","v":0},0,{"$f":"T642","v":0}]
["K810007",12,"0452",386,null,null,{"$f":"SUM(G644)","v":1552500},{"$f":"SUM(H644)","v":1552500},1552500,1552500,1545675.17,99.560397423510466,1035000,1035000,0,0,0,0,0,0,0]
["K810007",12,"0452",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,1552500,1552500,1552500,1552500,1545675.17,99.560397423510466,1035000,1035000,0,{"$f":"O644","v":0},0,null,{"$f":"R644","v":0},0,{"$f":"T644","v":0}]
["K810007",51,"0452",386,null,null,{"$f":"SUM(G646)","v":8797500},{"$f":"SUM(H646)","v":0},8797500,0,8758825.9900000002,99.560397726626888,5865000,0,0,0,0,0,0,0,0]
["K810007",51,"0452",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,8797500,null,8797500,null,8758825.9900000002,99.560397726626888,5865000,null,0,null,0,null,null,0]
["K810007",563,"0452",386,null,null,null,null,{"$f":"I648","v":0},{"$f":"J648","v":0},0,"-",0,0,0,0,0,0,0,0,0]
["K810007",563,"0452",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-"]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nK810043",null,null,null,"IPA 2007 IIIa-Potpuna provedba riječnog informacijskog servisa na vodnom putu rijeke Save (RIS)","3105 RAZVOJ I SIGURNOST UNUTARNJE PLOVIDBE, LUČKE INFRASTRUKTURE I PLOVNIH PUTOVA UNUTARNJIH VODA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G650+G652+G654+G656","v":8400000},{"$f":"H650+H652+H654+H656","v":1260000},{"$f":"I650+I652+I654+I656+I658+I660","v":8400000},{"$f":"J650+J652+J654+J656+J658+J660","v":1260000},0,0,0,0,0,0,3600000,0,0,0,0]
["K810043",12,"0452",323,null,null,{"$f":"SUM(G651)","v":810000},{"$f":"SUM(H651)","v":810000},810000,810000,0,0,0,0,0,0,540000,0,0,0,0]
["K810043",12,"0452",3238,"Računalne usluge",null,810000,810000,810000,810000,0,0,0,0,null,{"$f":"O651","v":0},540000,null,{"$f":"R651","v":0},null,{"$f":"T651","v":0}]
["K810043",12,"0452",422,null,null,{"$f":"SUM(G653)","v":450000},{"$f":"SUM(H653)","v":450000},450000,450000,0,0,0,0,0,0,0,0,0,0,0]
["K810043",12,"0452",4222,"Komunikacijska oprema",null,450000,450000,450000,450000,0,0,0,0,null,{"$f":"O653","v":0},0,null,{"$f":"R653","v":0},null,{"$f":"T653","v":0}]
["K810043",51,"0452",323,null,null,{"$f":"SUM(G655)","v":4590000},{"$f":"SUM(H655)","v":0},4590000,0,0,0,0,0,0,0,3060000,0,0,0,0]
["K810043",51,"0452",3238,"Računalne usluge",null,4590000,null,4590000,null,0,0,0,null,null,null,3060000]
["K810043",51,"0452",422,null,null,{"$f":"SUM(G657)","v":2550000},{"$f":"SUM(H657)","v":0},2550000,0,0,0,0,0,0,0,0,0,0,0,0]
["K810043",51,"0452",4222,"Komunikacijska oprema",null,2550000,null,2550000,null,0,0,0,null,null,null,0]
["K810043",563,"0452",323,null,null,null,null,{"$f":"I659","v":0},{"$f":"J659","v":0},0,"-",0,0,0,0,0,0,0,0,0]
["K810043",563,"0452",3238,"Računalne usluge",null,null,null,null,null,null,"-"]
["K810043",563,"0452",422,null,null,null,null,{"$f":"I661","v":0},{"$f":"J661","v":0},0,"-",0,0,0,0,0,0,0,0,0]
["K810043",563,"0452",4222,"Komunikacijska oprema",null,null,null,null,null,null,"-"]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nK761029",null,null,null,"IPA IIIa 2007I-Rehabilitacija dionice pruge Okučani-Novska 1.1.1.","3102 RAZVOJ I SIGURNOST ŽELJEZNIČKOG PROMETA, INFRASTRUKTURE I ŽIČARA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G663+G665+G667","v":165204251},{"$f":"H663+H665+H667","v":26905638},{"$f":"I663+I665+I667+I669","v":170204251},{"$f":"J663+J665+J667+J669","v":31905638},68850577.24000001,40.451737741849939,29179251,6076888,0,0,0,0,0,0,0]
["K761029",11,"0453",386,null,null,{"$f":"SUM(G664)","v":2500000},{"$f":"SUM(H664)","v":2500000},7500000,7500000,7500000,100,2000000,2000000,0,0,0,0,0,0,0]
["K761029",11,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,2500000,2500000,7500000,7500000,7500000,100,2000000,2000000,null,{"$f":"O664","v":0},0,0,{"$f":"R664","v":0},0,{"$f":"T664","v":0}]
["K761029",12,"0453",386,null,null,{"$f":"SUM(G666)","v":24405638},{"$f":"SUM(H666)","v":24405638},24405638,24405638,9202586.5700000003,37.706805984748279,4076888,4076888,0,0,0,0,0,0,0]
["K761029",12,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,24405638,24405638,24405638,24405638,9202586.5700000003,37.706805984748279,4076888,4076888,null,{"$f":"O666","v":0},0,0,{"$f":"R666","v":0},0,{"$f":"T666","v":0}]
["K761029",51,"0453",386,null,null,{"$f":"SUM(G668)","v":138298613},{"$f":"SUM(H668)","v":0},138298613,0,52147990.670000002,37.706806698054166,23102363,0,0,0,0,0,0,0,0]
["K761029",51,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,138298613,null,138298613,null,52147990.670000002,37.706806698054166,23102363,null,null,null,0,0,null,0]
["K761029",563,"0453",386,null,null,null,null,{"$f":"I670","v":0},{"$f":"J670","v":0},0,0,0,0,0,0,0,0,0,0,0]
["K761029",563,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru"]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nK761035",null,null,null,"IPA IIIa 2007-Rekonstrukcija kolosijeka pruge Dugo Selo-Novska, projektna dokumentacija faza 1, 1.1.2. ","3102 RAZVOJ I SIGURNOST ŽELJEZNIČKOG PROMETA, INFRASTRUKTURE I ŽIČARA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G672+G674+G676","v":36175000},{"$f":"H672+H674+H676","v":36175000},3250000,3250000,3250000,100,126746115,112970917,0,0,144500000,0,0,0,0]
["K761035",11,"0453",386,null,null,{"$f":"SUM(G673)","v":36175000},{"$f":"SUM(H673)","v":36175000},3250000,3250000,3250000,100,110540000,110540000,0,0,0,0,0,0,0]
["K761035",11,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,36175000,36175000,3250000,3250000,3250000,100,110540000,110540000,null,{"$f":"O673","v":0},0,null,{"$f":"R673","v":0},null,{"$f":"T673","v":0}]
["K761035",12,"0453",386,null,null,{"$f":"SUM(G675)","v":0},{"$f":"SUM(H675)","v":0},0,0,0,"-",2430917,2430917,0,0,21675000,0,0,0,0]
["K761035",12,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-",2430917,2430917,null,{"$f":"O675","v":0},21675000,0,{"$f":"R675","v":0},null,{"$f":"T675","v":0}]
["K761035",51,"0453",386,null,null,{"$f":"SUM(G677)","v":0},{"$f":"SUM(H677)","v":0},0,0,0,"-",13775198,0,0,0,122825000,0,0,0,0]
["K761035",51,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-",13775198,null,null,null,122825000,0]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nT820047",null,null,null,"IPA IIIa 2007-Rekonstrukcija kolosijeka i izgradnja drugog kolosijeka pruge Dugo Selo-Novska, projektna dokumentacija faza 2, 3, 1.1.8.","3102 RAZVOJ I SIGURNOST ŽELJEZNIČKOG PROMETA, INFRASTRUKTURE I ŽIČARA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G679+G681+G683","v":79335000},{"$f":"H679+H681+H683","v":16796250},{"$f":"I679+I681+I683+I685","v":75175000},{"$f":"J679+J681+J683+J685","v":12636250},0,0,71266560,71266560,0,0,294868936,0,0,0,0]
["T820047",11,"0453",386,null,null,{"$f":"SUM(G680)","v":5760000},{"$f":"SUM(H680)","v":5760000},1600000,1600000,0,0,71266560,71266560,0,0,88618936,0,0,0,0]
["T820047",11,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,5760000,5760000,1600000,1600000,0,0,71266560,71266560,null,{"$f":"O680","v":0},88618936,null,{"$f":"R680","v":0},null,{"$f":"T680","v":0}]
["T820047",12,"0453",386,null,null,{"$f":"SUM(G682)","v":11036250},{"$f":"SUM(H682)","v":11036250},11036250,11036250,0,0,0,0,0,0,30937500,0,0,0,0]
["T820047",12,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,11036250,11036250,11036250,11036250,0,0,0,0,null,{"$f":"O682","v":0},30937500,null,{"$f":"R682","v":0},null,{"$f":"T682","v":0}]
["T820047",51,"0453",386,null,null,{"$f":"SUM(G684)","v":62538750},{"$f":"SUM(H684)","v":0},62538750,0,0,0,0,0,0,0,175312500,0,0,0,0]
["T820047",51,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,62538750,null,62538750,null,0,0,0,null,null,null,175312500]
["T820047",563,"0453",386,null,null,null,null,{"$f":"I686","v":0},{"$f":"J686","v":0},0,"-",0,0,0,0,0,0,0,0,0]
["T820047",563,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-"]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nT810041",null,null,null,"IPA IIIa 2007-Priprema projekata i ostale projektne dokumentacije za Rekonstrukciju i elektrifikaciju željezničke pruge Vinkovci-Vukovar  1.1.9.","3102 RAZVOJ I SIGURNOST ŽELJEZNIČKOG PROMETA, INFRASTRUKTURE I ŽIČARA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G688+G690+G692","v":17390000},{"$f":"H688+H690+H692","v":4767500},{"$f":"I688+I690+I692+I694","v":14990000},{"$f":"J688+J690+J692+J694","v":2367500},140000,0.93395597064709812,5080000,5080000,0,0,14980000,0,0,0,0]
["T810041",11,"0453",386,null,null,{"$f":"SUM(G689)","v":2540000},{"$f":"SUM(H689)","v":2540000},140000,140000,140000,100,5080000,5080000,0,0,5080000,0,0,0,0]
["T810041",11,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,2540000,2540000,140000,140000,140000,100,5080000,5080000,null,{"$f":"O689","v":0},5080000,null,{"$f":"R689","v":0},0,{"$f":"T689","v":0}]
["T810041",12,"0453",386,null,null,{"$f":"SUM(G691)","v":2227500},{"$f":"SUM(H691)","v":2227500},2227500,2227500,0,0,0,0,0,0,1485000,0,0,0,0]
["T810041",12,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,2227500,2227500,2227500,2227500,0,0,0,0,0,{"$f":"O691","v":0},1485000,null,{"$f":"R691","v":0},null,{"$f":"T691","v":0}]
["T810041",51,"0453",386,null,null,{"$f":"SUM(G693)","v":12622500},{"$f":"SUM(H693)","v":0},12622500,0,0,0,0,0,0,0,8415000,0,0,0,0]
["T810041",51,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,12622500,null,12622500,null,0,0,0,null,0,null,8415000]
["T810041",563,"0453",386,null,null,null,null,{"$f":"I695","v":0},{"$f":"J695","v":0},0,"-",0,0,0,0,0,0,0,0,0]
["T810041",563,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-"]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nT810042",null,null,null,"SF-Projekt rekonstrukcije i elektrifikacije željezničke pruge na dionici Zaprešić-Zabok ","3102 RAZVOJ I SIGURNOST ŽELJEZNIČKOG PROMETA, INFRASTRUKTURE I ŽIČARA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G697+G699+G701","v":48500000},{"$f":"H697+H699+H701","v":48500000},3800000,3800000,3800000,100,153000000,22950000,0,0,204000000,0,0,0,{"$f":"U697+U699+U701","v":0}]
["T810042",11,"0453",386,null,null,{"$f":"SUM(G698)","v":48500000},{"$f":"SUM(H698)","v":48500000},3800000,3800000,3800000,100,0,0,0,0,0,0,0,0,0]
["T810042",11,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,48500000,48500000,3800000,3800000,3800000,100,0,0,null,{"$f":"O698","v":0},0,0,{"$f":"R698","v":0},0,{"$f":"T698","v":0}]
["T810042",12,"0453",386,null,null,{"$f":"SUM(G700)","v":0},{"$f":"SUM(H700)","v":0},0,0,0,"-",22950000,22950000,0,0,30600000,0,0,0,0]
["T810042",12,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-",22950000,22950000,0,{"$f":"O700","v":0},30600000,null,{"$f":"R700","v":0},null,{"$f":"T700","v":0}]
["T810042",51,"0453",386,null,null,{"$f":"SUM(G702)","v":0},{"$f":"SUM(H702)","v":0},0,0,0,"-",130050000,0,0,0,173400000,0,0,0,0]
["T810042",51,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-",130050000,null,0,null,173400000]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nT810044",null,null,null,"SF-Izgradnja nove željezničke pruge za prigradski promet na dionici Gradec-Sv. Ivan Žabno","3102 RAZVOJ I SIGURNOST ŽELJEZNIČKOG PROMETA, INFRASTRUKTURE I ŽIČARA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G704+G706+G708","v":4000000},{"$f":"H704+H706+H708","v":4000000},4000000,4000000,4000000,100,60000000,9000000,0,0,100000000,0,0,0,0]
["T810044",11,"0453",386,null,null,{"$f":"SUM(G705)","v":4000000},{"$f":"SUM(H705)","v":4000000},4000000,4000000,4000000,100,0,0,0,0,0,0,0,0,0]
["T810044",11,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,4000000,4000000,4000000,4000000,4000000,100,0,0,0,{"$f":"O705","v":0},0,0,{"$f":"R705","v":0},0,{"$f":"T705","v":0}]
["T810044",12,"0453",386,null,null,{"$f":"SUM(G707)","v":0},{"$f":"SUM(H707)","v":0},0,0,0,"-",9000000,9000000,0,0,15000000,0,0,0,0]
["T810044",12,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-",9000000,9000000,null,{"$f":"O707","v":0},15000000,null,{"$f":"R707","v":0},null,{"$f":"T707","v":0}]
["T810044",51,"0453",386,null,null,{"$f":"SUM(G709)","v":0},{"$f":"SUM(H709)","v":0},0,0,0,"-",51000000,0,0,0,85000000,0,0,0,0]
["T810044",51,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-",51000000,null,null,null,85000000]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nK810045",null,null,null,"SF-Projekt izgradnje nove željezničke pruge za prigradski promet na dionici Podsused Tvornica-Samobor Perivoj ","3102 RAZVOJ I SIGURNOST ŽELJEZNIČKOG PROMETA, INFRASTRUKTURE I ŽIČARA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G711+G713+G715","v":36000000},{"$f":"H711+H713+H715","v":36000000},6000000,6000000,6000000,100,145798200,21869730,0,0,194397600,0,0,0,0]
["K810045",11,"0453",386,null,null,{"$f":"SUM(G712)","v":36000000},{"$f":"SUM(H712)","v":36000000},6000000,6000000,6000000,100,0,0,0,0,0,0,0,0,0]
["K810045",11,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,36000000,36000000,6000000,6000000,6000000,100,0,0,0,{"$f":"O712","v":0},0,0,{"$f":"R712","v":0},0,{"$f":"T712","v":0}]
["K810045",12,"0453",386,null,null,{"$f":"SUM(G714)","v":0},{"$f":"SUM(H714)","v":0},0,0,0,"-",21869730,21869730,0,0,29159640,0,0,0,0]
["K810045",12,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-",21869730,21869730,null,{"$f":"O714","v":0},29159640,null,{"$f":"R714","v":0},null,{"$f":"T714","v":0}]
["K810045",51,"0453",386,null,null,{"$f":"SUM(G716)","v":0},{"$f":"SUM(H716)","v":0},0,0,0,"-",123928470,0,0,0,165237960,0,0,0,0]
["K810045",51,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-",123928470,null,null,null,165237960]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nT821028",null,null,null,"IPA IIIa 2007-Sustav signalnosigurnosnih uređaja na zagrebačkom Glavnom kolodvoru 1.2.1.","3102 RAZVOJ I SIGURNOST ŽELJEZNIČKOG PROMETA, INFRASTRUKTURE I ŽIČARA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G718+G720+G722","v":12000000},{"$f":"H718+H720+H722","v":2905000},{"$f":"I718+I720+I722+I724","v":18795231},{"$f":"J718+J720+J722+J724","v":7330231},20197452.469999999,{"$f":"IF(I717=0, \"-\", K717/I717*100)","v":107.46051735144941},0,0,0,0,0,0,0,0,0]
["T821028",11,"0453",386,null,null,{"$f":"SUM(G719)","v":1300000},{"$f":"SUM(H719)","v":1300000},5045107,5045107,5045107,100,0,0,0,0,0,0,0,0,0]
["T821028",11,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,1300000,1300000,5045107,5045107,5045107,100,0,0,null,{"$f":"O719","v":0},0,null,{"$f":"R719","v":0},null,{"$f":"T719","v":0}]
["T821028",12,"0453",386,null,null,{"$f":"SUM(G721)","v":1605000},{"$f":"SUM(H721)","v":1605000},2285124,2285124,2272851.94,99.462958684080164,0,0,0,0,0,0,0,0,0]
["T821028",12,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,1605000,1605000,2285124,2285124,2272851.94,99.462958684080164,0,0,null,{"$f":"O721","v":0},0,null,{"$f":"R721","v":0},null,{"$f":"T721","v":0}]
["T821028",51,"0453",386,null,null,{"$f":"SUM(G723)","v":9095000},{"$f":"SUM(H723)","v":0},11465000,0,12879493.529999999,112.33749262974268,0,0,0,0,0,0,0,0,0]
["T821028",51,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,9095000,null,11465000,null,12879493.529999999,112.33749262974268,0,null,null,null,0]
["T821028",563,"0453",386,null,null,null,null,{"$f":"I725","v":0},{"$f":"J725","v":0},0,"-",0,0,0,0,0,0,0,0,0]
["T821028",563,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-"]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nK820035",null,null,null,"IPA IIIa 2007-Potpora operativnoj strukturi za promet u samostalnoj identifikaciji, ocjenjivanju i pripremi projekata 3.1.1.","3101 UPRAVLJANJE NA PODRUČJU PROMETNE POLITIKE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G727+G729","v":1800000},{"$f":"H727+H729","v":270000},{"$f":"I727+I729+I731","v":1857000},{"$f":"J727+J729+J731","v":327000},1074909.33,57.884185783521815,0,0,0,0,0,0,0,0,0]
["K820035",12,"0485",323,null,null,{"$f":"SUM(G728)","v":270000},{"$f":"SUM(H728)","v":270000},327000,327000,161236.4,49.307767584097853,0,0,0,0,0,0,0,0,0]
["K820035",12,"0485",3237,"Intelektualne i osobne usluge",null,270000,270000,327000,327000,161236.4,49.307767584097853,0,0,null,{"$f":"O728","v":0},0,null,{"$f":"R728","v":0},null,{"$f":"T728","v":0}]
["K820035",51,"0485",323,null,null,{"$f":"SUM(G730)","v":1530000},{"$f":"SUM(H730)","v":0},1530000,0,913672.93,59.717184967320271,0,0,0,0,0,0,0,0,0]
["K820035",51,"0485",3237,"Intelektualne i osobne usluge",null,1530000,null,1530000,null,913672.93,59.717184967320271,0,null,null,null,0]
["K820035",563,"0485",323,null,null,null,null,{"$f":"I732","v":0},{"$f":"J732","v":0},0,"-",0,0,0,0,0,0,0,0,0]
["K820035",563,"0485",3237,"Intelektualne i osobne usluge",null,null,null,null,null,null,"-"]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nT810035",null,null,null,"IPA IIIa 2007-Tehnička pomoć operativnoj strukturi za promet za upravljanje operativnim programom i provedbu projekata-ugovor o uslugama  3.1.4.","3105 RAZVOJ I SIGURNOST UNUTARNJE PLOVIDBE, LUČKE INFRASTRUKTURE I PLOVNIH PUTOVA UNUTARNJIH VODA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G734+G736+G738+G740","v":795703},{"$f":"H734+H736+H738+H740","v":120703},{"$f":"I734+I736+I738+I740+I742","v":795703},{"$f":"J734+J736+J738+J740+J742","v":120703},0,0,1856246,281246,0,0,1325476,0,0,0,0]
["T810035",12,"0485",323,null,null,{"$f":"SUM(G735)","v":120703},{"$f":"SUM(H735)","v":120703},120703,120703,0,0,281246,281246,0,0,200476,0,0,0,0]
["T810035",12,"0485",3237,"Intelektualne i osobne usluge",null,120703,120703,120703,120703,0,0,281246,281246,null,{"$f":"O735","v":0},200476,null,{"$f":"R735","v":0},0,{"$f":"T735","v":0}]
["T810035",12,"0485",386,null,null,{"$f":"SUM(G737)","v":0},{"$f":"SUM(H737)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
["T810035",12,"0485","386X",null,null,null,null,null,null,null,"-",null,null,null,{"$f":"O737","v":0},null,null,{"$f":"R737","v":0},null,{"$f":"T737","v":0}]
["T810035",51,"0485",323,null,null,{"$f":"SUM(G739)","v":675000},{"$f":"SUM(H739)","v":0},675000,0,0,0,1575000,0,0,0,1125000,0,0,0,0]
["T810035",51,"0485",3237,"Intelektualne i osobne usluge",null,675000,null,675000,null,0,0,1575000,null,null,null,1125000,null,null,0]
["T810035",51,"0485",386,null,null,{"$f":"SUM(G741)","v":0},{"$f":"SUM(H741)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
["T810035",51,"0485",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-"]
["T810035",563,"0485",323,null,null,null,null,{"$f":"I743","v":0},{"$f":"J743","v":0},0,"-",0,0,0,0,0,0,0,0,0]
["T810035",563,"0485",3237,"Intelektualne i osobne usluge",null,null,null,null,null,null,"-"]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nT810025",null,null,null,"IPA IIIa 2007- Izrada projektne dokumentacije za izgradnju poslovne zgrade Agencije za sigurnost željezničkog prometa 1.2.2.","3102 RAZVOJ I SIGURNOST ŽELJEZNIČKOG PROMETA, INFRASTRUKTURE I ŽIČARA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G745+G747+G749","v":3600000},{"$f":"H745+H747+H749","v":540000},{"$f":"I745+I747+I749+I751","v":3600000},{"$f":"J745+J747+J749+J751","v":540000},2494873.91,69.302053055555561,2400000,360000,0,0,0,0,0,0,0]
["T810025",11,"0453",386,null,null,{"$f":"SUM(G746)","v":0},{"$f":"SUM(H746)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
["T810025",11,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,0,0,null,"-",null,null,null,{"$f":"O746","v":0},null,0,{"$f":"R746","v":0},0,{"$f":"T746","v":0}]
["T810025",12,"0453",386,null,null,{"$f":"SUM(G748)","v":540000},{"$f":"SUM(H748)","v":540000},540000,540000,374231.08,69.302051851851857,360000,360000,0,0,0,0,0,0,0]
["T810025",12,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,540000,540000,540000,540000,374231.08,69.302051851851857,360000,360000,null,{"$f":"O748","v":0},0,0,{"$f":"R748","v":0},0,{"$f":"T748","v":0}]
["T810025",51,"0453",386,null,null,{"$f":"SUM(G750)","v":3060000},{"$f":"SUM(H750)","v":0},3060000,0,2120642.83,69.302053267973861,2040000,0,0,0,0,0,0,0,0]
["T810025",51,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,3060000,null,3060000,null,2120642.83,69.302053267973861,2040000,null,null,null,0,0,null,0]
["T810025",563,"0453",386,null,null,null,null,{"$f":"I752","v":0},{"$f":"J752","v":0},0,"-",0,0,0,0,0,0,0,0,0]
["T810025",563,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-"]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nT810026",null,null,null,"IPA IIIa 2007-Priprema projektne dokumentacije za projekt Rekonstrukcija pruge Hrvatski Leskovac-Karlovac  1.1.11.","3102 RAZVOJ I SIGURNOST ŽELJEZNIČKOG PROMETA, INFRASTRUKTURE I ŽIČARA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G754+G756+G758","v":500000},{"$f":"H754+H756+H758","v":500000},500000,500000,500000,100,20000000,20000000,0,0,85000000,0,0,0,0]
["T810026",11,"0452",386,null,null,{"$f":"SUM(G755)","v":500000},{"$f":"SUM(H755)","v":500000},500000,500000,500000,100,20000000,20000000,0,0,85000000,0,0,0,0]
["T810026",11,"0452",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,500000,500000,500000,500000,500000,100,20000000,20000000,null,{"$f":"O755","v":0},85000000,null,{"$f":"R755","v":0},null,{"$f":"T755","v":0}]
["T810026",12,"0452",386,null,null,{"$f":"SUM(G757)","v":0},{"$f":"SUM(H757)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
["T810026",12,"0452",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-",null,null,0,{"$f":"O757","v":0},null,null,{"$f":"R757","v":0},0,{"$f":"T757","v":0}]
["T810026",51,"0452",386,null,null,{"$f":"SUM(G759)","v":0},{"$f":"SUM(H759)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
["T810026",51,"0452",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-",null,null,0,null,null,null,null,0]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nT810027",null,null,null,"IPA IIIa 2007-Priprema projektne dokumentacije za projekt Izgradnje drugog željezničkog kolosijeka Goljak-Skradnik 1.1.4.","3102 RAZVOJ I SIGURNOST ŽELJEZNIČKOG PROMETA, INFRASTRUKTURE I ŽIČARA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G761+G763+G765","v":1000000},{"$f":"H761+H763+H765","v":1000000},1000000,1000000,1000000,100,25000000,25000000,0,0,120000000,0,0,0,0]
["T810027",11,"0453",386,null,null,{"$f":"SUM(G762)","v":1000000},{"$f":"SUM(H762)","v":1000000},1000000,1000000,1000000,100,25000000,25000000,0,0,120000000,0,0,0,0]
["T810027",11,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,1000000,1000000,1000000,1000000,1000000,100,25000000,25000000,null,{"$f":"O762","v":0},120000000,null,{"$f":"R762","v":0},0,{"$f":"T762","v":0}]
["T810027",12,"0453",386,null,null,{"$f":"SUM(G764)","v":0},{"$f":"SUM(H764)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
["T810027",12,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-",null,null,0,{"$f":"O764","v":0},null,null,{"$f":"R764","v":0},0,{"$f":"T764","v":0}]
["T810027",51,"0453",386,null,null,{"$f":"SUM(G766)","v":0},{"$f":"SUM(H766)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
["T810027",51,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-",null,null,0,null,null,null,null,0]
["NOVO",null,null,null,"SF Priprema projektne dokumentacije za projekt rekonstrukcije Okučani-Vninkovci",null,{"$f":"G768+G770+G772","v":0},{"$f":"H768+H770+H772","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,11,"0453",386,null,null,{"$f":"SUM(G769)","v":0},{"$f":"SUM(H769)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,11,"0453","386X",null,null,null,null,null,null,null,"-",null,null,0,{"$f":"O769","v":0},null,null,{"$f":"R769","v":0},null,{"$f":"T769","v":0}]
[null,12,"0453",386,null,null,{"$f":"SUM(G771)","v":0},{"$f":"SUM(H771)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,12,"0453","386X",null,null,null,null,null,null,null,"-",null,null,null,{"$f":"O771","v":0},null,null,{"$f":"R771","v":0},null,{"$f":"T771","v":0}]
[null,51,"0453",386,null,null,{"$f":"SUM(G773)","v":0},{"$f":"SUM(H773)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,51,"0453","386X",null,null,null,null,null,null,null,"-"]
["NOVO",null,null,null,"SF Uvođenje sustava daljinskog upravljanja prometom na željezničkoj mreži",null,{"$f":"G775+G777","v":0},{"$f":"H775+H777","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,12,"0453",386,null,null,{"$f":"SUM(G776)","v":0},{"$f":"SUM(H776)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,12,"0453","386X",null,null,null,null,null,null,null,"-",null,null,0,{"$f":"O776","v":0},null,null,{"$f":"R776","v":0},null,{"$f":"T776","v":0}]
[null,51,"0453",386,null,null,{"$f":"SUM(G778)","v":0},{"$f":"SUM(H778)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,51,"0453","386X",null,null,null,null,null,null,null,"-",null,null,0]
["NOVO",null,null,null,"SF Uvođenje telekomunikacijkog sustava GSM-R na željezničkoj mreži",null,{"$f":"G780+G782","v":0},{"$f":"H780+H782","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,12,"0453",386,null,null,{"$f":"SUM(G781)","v":0},{"$f":"SUM(H781)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,12,"0453","386X",null,null,null,null,null,null,null,"-",null,null,0,{"$f":"O781","v":0},null,null,{"$f":"R781","v":0},null,{"$f":"T781","v":0}]
[null,51,"0453",386,null,null,{"$f":"SUM(G783)","v":0},{"$f":"SUM(H783)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,51,"0453","386X",null,null,null,null,null,null,null,"-",null,null,0]
["A570497",null,null,null,"SEETO-financiranje tajništva SEETO-a","3101 UPRAVLJANJE NA PODRUČJU PROMETNE POLITIKE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G785)","v":285000},{"$f":"SUM(H785)","v":285000},285000,285000,134079.69,47.045505263157892,0,0,0,0,0,0,0,0,0]
["A570497",11,"0485",329,null,null,{"$f":"SUM(G786)","v":285000},285000,285000,285000,134079.69,47.045505263157892,0,0,0,0,0,0,0,0,0]
["A570497",11,"0485",3294,"Članarine",null,285000,285000,285000,285000,134079.69,47.045505263157892,0,0,null,{"$f":"O786","v":0},0,null,{"$f":"R786","v":0},null,{"$f":"T786","v":0}]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nT819036",null,null,null,"IPA IIIa 2010-Pomoć u izradi Strategije prometnog razvitka Republike Hrvatske i nacionalnog Prometnog modela 3.1.5.","3101 UPRAVLJANJE NA PODRUČJU PROMETNE POLITIKE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G788+G790+G792+G794+G796","v":5300000},{"$f":"H788+H790+H792+H794+H796","v":965000},{"$f":"I788+I790+I792+I794+I796+I798+I800","v":5300000},{"$f":"J788+J790+J792+J794+J796+J798+J800","v":965000},1498084.2200000002,28.265740000000005,1208000,181200,0,0,3624000,0,0,0,0]
["T819036",11,"0485",323,null,null,{"$f":"SUM(G789)","v":200000},{"$f":"SUM(H789)","v":200000},200000,200000,0,0,0,0,0,0,0,0,0,0,0]
["T819036",11,"0485",3237,"Intelektualne i osobne usluge",null,200000,200000,200000,200000,0,{"$f":"IF(I789=0, \"-\", K789/I789*100)","v":0},0,0,null,{"$f":"O789","v":0},0,null,{"$f":"R789","v":0},null,{"$f":"T789","v":0}]
["T819036",12,"0485",323,null,null,{"$f":"SUM(G791)","v":90000},{"$f":"SUM(H791)","v":90000},90000,90000,0,0,0,0,0,0,0,0,0,0,0]
["T819036",12,"0485",3237,"Intelektualne i osobne usluge",null,90000,90000,90000,90000,0,0,0,0,null,{"$f":"O791","v":0},0,null,{"$f":"R791","v":0},null,{"$f":"T791","v":0}]
["T819036",12,"0485",412,null,null,{"$f":"SUM(G793)","v":675000},{"$f":"SUM(H793)","v":675000},675000,675000,224712.63,33.290760000000006,181200,181200,0,0,543600,0,0,0,0]
["T819036",12,"0485",4126,"Ostala nematerijalna imovina",null,675000,675000,675000,675000,224712.63,33.290760000000006,181200,181200,null,{"$f":"O793","v":0},543600,null,{"$f":"R793","v":0},null,{"$f":"T793","v":0}]
["T819036",51,"0485",323,null,null,{"$f":"SUM(G795)","v":510000},{"$f":"SUM(H795)","v":0},510000,0,0,0,0,0,0,0,0,0,0,0,0]
["T819036",51,"0485",3237,"Intelektualne i osobne usluge",null,510000,null,510000,null,0,0,0,null,null,null,0]
["T819036",51,"0485",412,null,null,{"$f":"SUM(G797)","v":3825000},{"$f":"SUM(H797)","v":0},3825000,0,1273371.5900000001,33.290760522875814,1026800,0,0,0,3080400,0,0,0,0]
["T819036",51,"0485",4126,"Ostala nematerijalna imovina",null,3825000,null,3825000,null,1273371.5900000001,33.290760522875814,1026800,null,null,null,3080400]
["T819036",563,"0485",323,null,null,null,null,{"$f":"I799","v":0},{"$f":"J799","v":0},0,"-",0,0,0,0,0,0,0,0,0]
["T819036",563,"0485",3237,"Intelektualne i osobne usluge",null,null,null,null,null,null,"-"]
["T819036",563,"0485",412,null,null,null,null,{"$f":"I801","v":0},{"$f":"J801","v":0},0,"-",0,0,0,0,0,0,0,0,0]
["T819036",563,"0485",4126,"Ostala nematerijalna imovina",null,null,null,null,null,null,"-"]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nK810038",null,null,null,"IPA IIIa 2007- Izrada projektno tehničke dokumentacije za projekt: Izgradnja drugog kolosijeka i rekonstrukcija dionice pruge Križevci-Koprivnica-državna granica 1.1.6.","3102 RAZVOJ I SIGURNOST ŽELJEZNIČKOG PROMETA, INFRASTRUKTURE I ŽIČARA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G803+G805+G807","v":8600000},{"$f":"H803+H805+H807","v":4885000},3985876,3985876,700000,17.562011462473993,44148000,44148000,0,0,77882000,0,0,0,0]
["K810038",11,"0453",386,null,null,{"$f":"SUM(G804)","v":700000},{"$f":"SUM(H804)","v":700000},700000,700000,700000,100,44148000,44148000,0,0,77882000,0,0,0,0]
["K810038",11,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,700000,700000,700000,700000,700000,100,44148000,44148000,null,{"$f":"O804","v":0},77882000,null,{"$f":"R804","v":0},null,{"$f":"T804","v":0}]
["K810038",12,"0453",386,null,null,{"$f":"SUM(G806)","v":4185000},{"$f":"SUM(H806)","v":4185000},3285876,3285876,0,0,0,0,0,0,0,0,0,0,0]
["K810038",12,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,4185000,4185000,3285876,3285876,null,0,0,0,0,{"$f":"O806","v":0},0,0,{"$f":"R806","v":0},null,{"$f":"T806","v":0}]
["K810038",51,"0453",386,null,null,{"$f":"SUM(G808)","v":3715000},{"$f":"SUM(H808)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
["K810038",51,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,3715000,null,0,null,0,"-",0,null,0,null,0,0]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nK810029",null,null,null,"SF-Izgradnja drugog kolosijeka i rekonstrukcija dionice pruge Dugo Selo -Križevci  1.1.12.","3102 RAZVOJ I SIGURNOST ŽELJEZNIČKOG PROMETA, INFRASTRUKTURE I ŽIČARA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G810+G812+G814","v":78072050},{"$f":"H810+H812+H814","v":78072050},22000000,22000000,22000000,100,293900000,53000000,0,0,496400000,0,0,0,0]
["K810029",11,"0453",386,null,null,{"$f":"SUM(G811)","v":78072050},{"$f":"SUM(H811)","v":78072050},22000000,22000000,22000000,100,10500000,10500000,0,0,3500000,0,0,0,0]
["K810029",11,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,78072050,78072050,22000000,22000000,22000000,100,10500000,10500000,null,{"$f":"O811","v":0},3500000,null,{"$f":"R811","v":0},null,{"$f":"T811","v":0}]
["K810029",12,"0453",386,null,null,{"$f":"SUM(G813)","v":0},{"$f":"SUM(H813)","v":0},0,0,0,"-",42500000,42500000,0,0,73900000,0,0,0,0]
["K810029",12,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-",42500000,42500000,null,{"$f":"O813","v":0},73900000,null,{"$f":"R813","v":0},null,{"$f":"T813","v":0}]
["K810029",51,"0453",386,null,null,{"$f":"SUM(G815)","v":0},{"$f":"SUM(H815)","v":0},0,0,0,"-",240900000,0,0,0,419000000,0,0,0,0]
["K810029",51,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-",240900000,null,null,null,419000000]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nT810046",null,null,null,"Priprema projekata za financiranje kroz SF","3101 UPRAVLJANJE NA PODRUČJU PROMETNE POLITIKE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G817+G819+G821","v":4840000},{"$f":"H817+H819+H821","v":4840000},9840000,9840000,1409000,14.31910569105691,0,0,0,0,0,0,0,0,0]
["T810046",11,"0485",323,null,null,{"$f":"SUM(G818)","v":1840000},{"$f":"SUM(H818)","v":1840000},3840000,3840000,59000,1.5364583333333333,0,0,0,0,0,0,0,0,0]
["T810046",11,"0485",3237,"Intelektualne i osobne usluge",null,1840000,1840000,3840000,3840000,59000,1.5364583333333333,0,0,null,{"$f":"O818","v":0},0,null,{"$f":"R818","v":0},null,{"$f":"T818","v":0}]
["T810046",11,"0485",382,null,null,{"$f":"SUM(G820)","v":2000000},{"$f":"SUM(H820)","v":2000000},4000000,4000000,1350000,33.75,0,0,0,0,0,0,0,0,0]
["T810046",11,"0485",3821,"Kapitalne donacije neprofitnim organizacijama",null,2000000,2000000,4000000,4000000,1350000,33.75,0,0,null,{"$f":"O820","v":0},0,null,{"$f":"R820","v":0},null,{"$f":"T820","v":0}]
["T810046",11,"0485",386,null,null,{"$f":"SUM(G822)","v":1000000},{"$f":"SUM(H822)","v":1000000},2000000,2000000,0,0,0,0,0,0,0,0,0,0,0]
["T810046",11,"0485",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,1000000,1000000,2000000,2000000,0,0,0,0,null,{"$f":"O822","v":0},0,null,{"$f":"R822","v":0},null,{"$f":"T822","v":0}]
[" PROMJENA PRIPADNOSTI K821048",null,null,null,"IPA I 2009 - Studija prometnog povezivanja teritorija Republike Hrvatske","NOVI PROGRAM - PLANIRANJE, IZGRADNJA, MODERNIZACIJA I ODRŽAVANJE KAPITALNIH OBJEKATA PROMETNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G824+G826","v":1560000},{"$f":"H824+H826","v":160000},1560000,160000,812711.24,52.096874358974354,0,0,0,0,0,0,0,0,0]
["K821048",12,"0451",412,null,null,{"$f":"SUM(G825)","v":160000},{"$f":"SUM(H825)","v":160000},160000,160000,81231.58,50.769737499999998,0,0,0,0,0,0,0,0,0]
["K821048",12,"0451",4126,"Ostala nematerijalna imovina",null,160000,160000,160000,160000,81231.58,50.769737499999998,0,0,null,{"$f":"O825","v":0},0,null,{"$f":"R825","v":0},null,{"$f":"T825","v":0}]
["K821048",51,"0451",412,null,null,{"$f":"SUM(G827)","v":1400000},{"$f":"SUM(H827)","v":0},1400000,0,731479.66,52.248547142857149,0,0,0,0,0,0,0,0,0]
["K821048",51,"0451",4126,"Ostala nematerijalna imovina",null,1400000,null,1400000,null,731479.66,52.248547142857149,0,null,null,null,0]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nK821035",null,null,null,"IPA IIIa 2007 - Tehnička pomoć operativnoj strukturi za promet za upravljanje operativnim programom i provedbu projekata","3101 UPRAVLJANJE NA PODRUČJU PROMETNE POLITIKE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G829+G831","v":0},{"$f":"H829+H831","v":0},{"$f":"I829+I831+I833","v":0},{"$f":"J829+J831+J833","v":0},379520.69,"-",0,0,0,0,0,0,0,0,0]
["K821035",14,"0485",386,null,null,{"$f":"SUM(G830)","v":0},{"$f":"SUM(H830)","v":0},0,0,56928.12,"-",0,0,0,0,0,0,0,0,0]
["K821035",14,"0485",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,0,null,0,null,56928.12,"-",0,null,null,null,0]
["K821035",51,"0485",386,null,null,{"$f":"SUM(G832)","v":0},{"$f":"SUM(H832)","v":0},0,0,322592.57,"-",0,0,0,0,0,0,0,0,0]
["K821035",51,"0485",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,0,null,0,null,322592.57,"-",0,null,null,null,0]
["K821035",563,"0485",386,null,null,null,null,{"$f":"I834","v":0},{"$f":"J834","v":0},0,"-",0,0,0,0,0,0,0,0,0]
["K821035",563,"0485",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-"]
["SPAJANJE PODPROGRAMA U NOVU A \"OP Promet\"\nK754024",null,null,null,"Strateška procjena utjecaja na okoliš za Strategiju prometnog razvoja","3101 UPRAVLJANJE NA PODRUČJU PROMETNE POLITIKE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",null,null,{"$f":"I836+I838","v":0},{"$f":"J836+J838","v":0},{"$f":"K836+K838","v":372804.92},"-",null,null,{"$f":"O836+O838","v":0},{"$f":"P836+P838","v":0},0,0,0,0,0]
["K754024",12,"0485",412,null,null,null,null,{"$f":"I837","v":0},{"$f":"J837","v":0},{"$f":"K837","v":0},"-",null,null,{"$f":"O837","v":0},{"$f":"P837","v":0},0,0,0,0,0]
["K754024",12,"0485",4126,"Ostala nematerijalna imovina",null,null,null,0,{"$f":"I837","v":0},0,"-",null,null,null,{"$f":"O837","v":0},null,null,{"$f":"R837","v":0},null,{"$f":"T837","v":0}]
["K754024",563,"0485",412,null,null,null,null,{"$f":"I839","v":0},{"$f":"J839","v":0},{"$f":"K839","v":372804.92},"-",null,null,{"$f":"O839","v":0},{"$f":"P839","v":0},0,0,0,0,0]
["K754024",563,"0485",4126,"Ostala nematerijalna imovina",null,null,null,0,null,372804.92,"-"]
["NOVO",null,null,null,"SF-Tehnička pomoć",null,{"$f":"G841+G843+G845+G847+G849+G851","v":0},{"$f":"H841+H843+H845+H847+H849+H851","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,12,null,323,null,null,{"$f":"SUM(G842)","v":0},{"$f":"SUM(H842)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,12,null,3237,null,null,null,null,null,null,null,"-",null,null,null,{"$f":"O842","v":0},null,null,{"$f":"R842","v":0},null,{"$f":"T842","v":0}]
[null,12,null,422,null,null,{"$f":"SUM(G844)","v":0},{"$f":"SUM(H844)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,12,null,"422X",null,null,null,null,null,null,null,"-",null,null,null,{"$f":"O844","v":0},null,0,{"$f":"R844","v":0},0,{"$f":"T844","v":0}]
[null,12,null,423,null,null,{"$f":"SUM(G846)","v":0},{"$f":"SUM(H846)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,12,null,"423X",null,null,null,null,null,null,null,"-",null,null,null,{"$f":"O846","v":0},null,0,{"$f":"R846","v":0},0,{"$f":"T846","v":0}]
[null,51,null,323,null,null,{"$f":"SUM(G848)","v":0},{"$f":"SUM(H848)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,51,null,3237,null,null,null,null,null,null,null,"-"]
[null,51,null,422,null,null,{"$f":"SUM(G850)","v":0},{"$f":"SUM(H850)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,51,null,"422X",null,null,null,null,null,null,null,"-",null,null,null,null,null,0,null,0]
[null,51,null,423,null,null,{"$f":"SUM(G852)","v":0},{"$f":"SUM(H852)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,51,null,"423X",null,null,null,null,null,null,null,"-",null,null,null,null,null,0,null,0]
["PROMJENA PRIPADNOSTI A570504",null,null,null,"Naknada u cijeni goriva za HAC d.o.o.","NOVI PROGRAM - PLANIRANJE, IZGRADNJA, MODERNIZACIJA I ODRŽAVANJE KAPITALNIH OBJEKATA PROMETNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G854)","v":1387872000},{"$f":"SUM(H854)","v":1387872000},1387872000,1387872000,1122050852.01,80.846854177474583,1400000000,1400000000,466666667,466666667,1400000000,466666667,466666667,466666667,466666667]
["A570504",11,"0451",386,null,null,{"$f":"SUM(G855)","v":1387872000},1387872000,1387872000,1387872000,1122050852.01,80.846854177474583,1400000000,1400000000,466666667,466666667,1400000000,466666667,466666667,466666667,466666667]
["A570504",11,"0451",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,1387872000,1387872000,1387872000,1387872000,1122050852.01,80.846854177474583,1400000000,1400000000,466666667,{"$f":"O855","v":466666667},1400000000,466666667,{"$f":"R855","v":466666667},466666667,{"$f":"T855","v":466666667}]
["PROMJENA PRIPADNOSTI A570506",null,null,null,"Naknada u cijeni goriva za HC d.o.o.","NOVI PROGRAM - PLANIRANJE, IZGRADNJA, MODERNIZACIJA I ODRŽAVANJE KAPITALNIH OBJEKATA PROMETNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G857)","v":1387872000},{"$f":"SUM(H857)","v":1387872000},1387872000,1387872000,1122051353.23,80.846890291756011,1400000000,1400000000,1866666666,1866666666,1400000000,1866666666,1866666666,1866666666,1866666666]
["A570506",11,"0451",363,null,null,{"$f":"SUM(G858)","v":1387872000},1387872000,1387872000,1387872000,1122051353.23,80.846890291756011,1400000000,1400000000,1866666666,1866666666,1400000000,1866666666,1866666666,1866666666,1866666666]
["A570506",11,"0451",3632,"Kapitalne pomoći unutar općeg proračuna",null,1387872000,1387872000,1387872000,1387872000,1122051353.23,80.846890291756011,1400000000,1400000000,1866666666,{"$f":"O858","v":1866666666},1400000000,1866666666,{"$f":"R858","v":1866666666},1866666666,{"$f":"T858","v":1866666666}]
["NOVA A",null,null,null,"Naknada u cijeni goriva za HŽ Infrastrukturu d.o.o.","NOVI PROGRAM - PLANIRANJE, IZGRADNJA, MODERNIZACIJA I ODRŽAVANJE KAPITALNIH OBJEKATA PROMETNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",null,null,{"$f":"I860","v":0},{"$f":"J860","v":0},0,"-",0,0,466666667,466666667,0,4666667,4666667,4666667,4666667]
[null,11,"0453",386,null,null,null,null,{"$f":"I861","v":0},0,0,"-",0,0,466666667,466666667,0,4666667,4666667,4666667,4666667]
[null,11,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-",null,null,466666667,{"$f":"O861","v":466666667},null,4666667,{"$f":"R861","v":4666667},4666667,{"$f":"T861","v":4666667}]
["PROMJENA PRIPADNOSTI A821001",null,null,null,"Provedba ugovora o koncesiji - Autocesta Rijeka-Zagreb","NOVI PROGRAM - PLANIRANJE, IZGRADNJA, MODERNIZACIJA I ODRŽAVANJE KAPITALNIH OBJEKATA PROMETNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G863)","v":3500000},{"$f":"SUM(H863)","v":3500000},4782566,4782566,4782566,100,37000000,37000000,114098720,114098720,38400000,186851150,186851150,168200000,168200000]
["A821001",11,"0451",352,null,null,{"$f":"SUM(G864)","v":3500000},3500000,4782566,4782566,4782566,100,37000000,37000000,114098720,114098720,38400000,186851150,186851150,168200000,168200000]
["A821001",11,"0451",3522,"Subvencije trgovačkim društvima izvan javnog sektora",null,3500000,3500000,4782566,4782566,4782566,100,37000000,37000000,114098720,{"$f":"O864","v":114098720},38400000,186851150,{"$f":"R864","v":186851150},168200000,{"$f":"T864","v":168200000}]
["ZATVORITI\nA820048",null,null,null,"Provedba ugovora o koncesiji - Autocesta Rijeka-Zagreb-Obveze iz prethodnog razdoblja","NOVI PROGRAM - PLANIRANJE, IZGRADNJA, MODERNIZACIJA I ODRŽAVANJE KAPITALNIH OBJEKATA PROMETNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G866)","v":106396500},{"$f":"SUM(H866)","v":106396500},141563308,141563308,141563308,100,0,0,0,0,0,0,0,0,0]
["A820048",11,"0451",352,null,null,{"$f":"SUM(G867)","v":106396500},106396500,141563308,141563308,141563308,100,0,0,0,0,0,0,0,0,0]
["A820048",11,"0451",3522,"Subvencije trgovačkim društvima izvan javnog sektora",null,106396500,106396500,141563308,141563308,141563308,{"$f":"IF(I867=0, \"-\", K867/I867*100)","v":100},0,0,null,{"$f":"O867","v":0},0,null,{"$f":"R867","v":0},null,{"$f":"T867","v":0}]
["PROMJENA PRIPADNOSTI K570344",null,null,null,"Provedba ugovora o koncesiji za izgradnju autoceste Zagreb-Macelj","NOVI PROGRAM - PLANIRANJE, IZGRADNJA, MODERNIZACIJA I ODRŽAVANJE KAPITALNIH OBJEKATA PROMETNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G869+G871","v":54000000},{"$f":"H869+H871","v":54000000},79000000,79000000,79000000,100,58000000,58000000,95669306,58148276,63000000,89563364,62136194,95778878,66471450]
["K570344",11,"0451",352,null,null,{"$f":"SUM(G870)","v":54000000},{"$f":"SUM(H870)","v":54000000},54000000,54000000,54000000,100,58000000,58000000,58148276,58148276,63000000,62136194,62136194,66471450,66471450]
["K570344",11,"0451",3522,"Subvencije trgovačkim društvima izvan javnog sektora",null,54000000,54000000,54000000,54000000,54000000,100,58000000,58000000,58148276,{"$f":"O870","v":58148276},63000000,62136194,{"$f":"R870","v":62136194},66471450,{"$f":"T870","v":66471450}]
["K570344",11,"0451",516,null,null,{"$f":"SUM(G872)","v":0},{"$f":"SUM(H872)","v":0},25000000,25000000,25000000,100,0,0,37521030,0,0,27427170,0,29307428,0]
["K570344",11,"0451",5163,"Dani zajmovi tuzemnim trgovačkim društvima izvan javnog sektora",null,0,0,25000000,25000000,25000000,100,0,0,37521030,null,0,27427170,null,29307428]
["PROMJENA PRIPADNOSTI A820029",null,null,null,"Naknada cestarina za NATO i EUFOR vozila","NOVI PROGRAM - PLANIRANJE, IZGRADNJA, MODERNIZACIJA I ODRŽAVANJE KAPITALNIH OBJEKATA PROMETNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G874)","v":550000},{"$f":"SUM(H874)","v":550000},550000,550000,374816,68.148363636363641,630000,630000,630000,630000,650000,650000,650000,670000,670000]
["A820029",11,"0451",352,null,null,{"$f":"SUM(G875)","v":550000},550000,550000,550000,374816,68.148363636363641,630000,630000,630000,630000,650000,650000,650000,670000,670000]
["A820029",11,"0451",3522,"Subvencije trgovačkim društvima izvan javnog sektora",null,550000,550000,550000,550000,374816,68.148363636363641,630000,630000,630000,{"$f":"O875","v":630000},650000,650000,{"$f":"R875","v":650000},670000,{"$f":"T875","v":670000}]
["PROMJENA PRIPADNOSTI A819031",null,null,null,"Provedba ugovora o koncesiji -  Bina-Istra","NOVI PROGRAM - PLANIRANJE, IZGRADNJA, MODERNIZACIJA I ODRŽAVANJE KAPITALNIH OBJEKATA PROMETNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G877)","v":25323000},{"$f":"SUM(H877)","v":25323000},132050315,132050315,132050315,100,36650000,36650000,210000000,210000000,34551400,210000000,210000000,240000000,240000000]
["A819031",11,"0451",352,null,null,{"$f":"SUM(G878)","v":25323000},25323000,132050315,132050315,132050315,100,36650000,36650000,210000000,210000000,34551400,210000000,210000000,240000000,240000000]
["A819031",11,"0451",3522,"Subvencije trgovačkim društvima izvan javnog sektora",null,25323000,25323000,132050315,132050315,132050315,100,36650000,36650000,210000000,{"$f":"O878","v":210000000},34551400,210000000,{"$f":"R878","v":210000000},240000000,{"$f":"T878","v":240000000}]
["ZATVORITI\nA821046",null,null,null,"Provedba ugovora o koncesiji -  Bina-Istra-Obveze iz prethodnog razdoblja","NOVI PROGRAM - PLANIRANJE, IZGRADNJA, MODERNIZACIJA I ODRŽAVANJE KAPITALNIH OBJEKATA PROMETNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G880)","v":57964863},{"$f":"SUM(H880)","v":57964863},57964863,57964863,57964863,100,0,0,0,0,0,0,0,0,0]
["A821046",11,"0451",352,null,null,{"$f":"SUM(G881)","v":57964863},57964863,57964863,57964863,57964863,100,0,0,0,0,0,0,0,0,0]
["A821046",11,"0451",3522,"Subvencije trgovačkim društvima izvan javnog sektora",null,57964863,57964863,57964863,57964863,57964863,100,0,0,null,{"$f":"O881","v":0},0,null,{"$f":"R881","v":0},null,{"$f":"T881","v":0}]
["Glava 45 Agencija za obalni linijski promet",null,null,null,null,null,{"$f":"G883+G925+G928+G935","v":357799100},{"$f":"H883+H925+H928+H935","v":357799100},357799100,357799100,258219377.35999998,72.168816903116863,387799100,387799100,356100000,356100000,387799100,356100000,356100000,356100000,356100000]
["PROMJENA PRIPADNOSTI A587023",null,null,null,"Administracija i upravljanje Agencije za obalni linijski promet","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G884+G886+G888+G891+G896+G901+G909+G911+G918+G921+G923","v":2726400},{"$f":"H884+H886+H888+H891+H896+H901+H909+H911+H918+H921+H923","v":2726400},2726400,2726400,1833554.41,67.251848958333326,2736400,2736400,2682600,2682600,2736400,2667600,2667600,2667600,2667600]
["A587023",11,"0452",311,null,null,{"$f":"SUM(G885)","v":1449000},{"$f":"SUM(H885)","v":1449000},1449000,1449000,1034815.59,71.415844720496892,1449000,1449000,1460000,1460000,1449000,1460000,1460000,1458000,1458000,1700000,null,null,"limit         06540"]
["A587023",11,"0452",3111,"Plaće za redovan rad",null,1449000,1449000,1449000,1449000,1034815.59,71.415844720496892,1449000,1449000,1460000,{"$f":"O885","v":1460000},1449000,1460000,{"$f":"R885","v":1460000},1458000,{"$f":"T885","v":1458000},{"$f":"O884+O886+O888","v":1700000},null,null,"31           06540"]
["A587023",11,"0452",312,null,null,{"$f":"SUM(G887)","v":6000},{"$f":"SUM(H887)","v":6000},6000,6000,3000,50,6000,6000,12200,12200,6000,12200,12200,16000,16000,{"$f":"V884-V885","v":0},null,null,"RAZLIKA"]
["A587023",11,"0452",3121,"Ostali rashodi za zaposlene",null,6000,6000,6000,6000,3000,50,6000,6000,12200,{"$f":"O887","v":12200},6000,12200,{"$f":"R887","v":12200},16000,{"$f":"T887","v":16000}]
["A587023",11,"0452",313,null,null,{"$f":"SUM(G889:G890)","v":225000},{"$f":"SUM(H889:H890)","v":225000},225000,225000,157311.82,69.91636444444444,225000,225000,227800,227800,225000,227800,227800,226000,226000]
["A587023",11,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,198000,198000,198000,198000,139717.70000000001,70.564494949494957,198000,198000,200000,200000,198000,200000,200000,199000,199000]
["A587023",11,"0452",3133,"Doprinosi za obvezno osiguranje u slučaju nezaposlenosti",null,27000,27000,27000,27000,17594.12,65.163407407407405,27000,27000,27800,27800,27000,27800,27800,27000,27000]
["A587023",11,"0452",321,null,null,{"$f":"SUM(G892:G895)","v":123600},{"$f":"SUM(H892:H895)","v":123600},123600,123600,38608.51,31.236658576051781,123600,123600,111600,111600,123600,121600,121600,121600,121600]
["A587023",11,"0452",3211,"Službena putovanja",null,65000,65000,65000,65000,21097.52,32.457723076923081,65000,65000,55000,55000,65000,65000,65000,65000,65000]
["A587023",11,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,42000,42000,42000,42000,15392.99,36.649976190476188,42000,42000,40000,40000,42000,40000,40000,40000,40000]
["A587023",11,"0452",3213,"Stručno usavršavanje zaposlenika",null,9600,9600,9600,9600,2100,21.875,9600,9600,9600,9600,9600,9600,9600,9600,9600]
["A587023",11,"0452",3214,"Ostale naknade troškova zaposlenima",null,7000,7000,7000,7000,18,0.25714285714285712,7000,7000,7000,7000,7000,7000,7000,7000,7000]
["A587023",11,"0452",322,null,null,{"$f":"SUM(G897:G900)","v":95500},{"$f":"SUM(H897:H900)","v":95500},95500,95500,56082.14,58.724753926701567,95500,95500,105500,105500,95500,105500,105500,105500,105500]
["A587023",11,"0452",3221,"Uredski materijal i ostali materijalni rashodi",null,35000,35000,35000,35000,13658.7,39.024857142857144,35000,35000,40000,40000,35000,40000,40000,40000,40000]
["A587023",11,"0452",3223,"Energija",null,41500,41500,41500,41500,28562.94,68.826361445783121,41500,41500,41500,41500,41500,41500,41500,41500,41500]
["A587023",11,"0452",3224,"Materijal i dijelovi za tekuće i inv. održavanje ",null,3000,3000,3000,3000,0,0,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["A587023",11,"0452",3225,"Sitni inventar i auto gume",null,16000,16000,16000,16000,13860.5,86.628124999999997,16000,16000,21000,21000,16000,21000,21000,21000,21000]
["A587023",11,"0452",323,null,null,{"$f":"SUM(G902:G908)","v":318300},{"$f":"SUM(H902:H908)","v":318300},318300,318300,221992.06,69.743028589381083,328300,328300,328000,328000,328300,328000,328000,328000,328000]
["A587023",11,"0452",3231,"Usluge telefona, pošte i prijevoza",null,55000,55000,55000,55000,29236.74,53.157709090909087,55000,55000,55000,55000,55000,55000,55000,55000,55000]
["A587023",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,22000,22000,22000,22000,14466.94,65.758818181818185,22000,22000,25000,25000,22000,25000,25000,25000,25000]
["A587023",11,"0452",3233,"Usluge promidžbe i informiranja",null,55000,55000,55000,55000,84406.36,153.4661090909091,55000,55000,55000,55000,55000,55000,55000,55000,55000]
["A587023",11,"0452",3234,"Komunalne usluge",null,22000,22000,22000,22000,0,0,32000,32000,27000,27000,32000,27000,27000,27000,27000]
["A587023",11,"0452",3237,"Intelektualne i osobne usluge",null,95000,95000,95000,95000,40680.75,42.821842105263158,95000,95000,95000,95000,95000,95000,95000,95000,95000]
["A587023",11,"0452",3238,"Računalne usluge",null,26000,26000,26000,26000,19346,74.407692307692315,26000,26000,26000,26000,26000,26000,26000,26000,26000]
["A587023",11,"0452",3239,"Ostale usluge",null,43300,43300,43300,43300,33855.269999999997,78.187690531177822,43300,43300,45000,45000,43300,45000,45000,45000,45000]
["A587023",11,"0452",324,null,null,{"$f":"SUM(G910)","v":29000},{"$f":"SUM(H910)","v":29000},29000,29000,11837.5,40.818965517241381,29000,29000,29000,29000,29000,29000,29000,29000,29000]
["A587023",11,"0452",3241,"Naknade troškova osobama izvan radnog odnosa",null,29000,29000,29000,29000,11837.5,40.818965517241381,29000,29000,29000,29000,29000,29000,29000,29000,29000]
["A587023",11,"0452",329,null,null,{"$f":"SUM(G912:G917)","v":463000},{"$f":"SUM(H912:H917)","v":463000},463000,463000,306467.77999999997,66.191745140388761,463000,463000,366000,366000,463000,366000,366000,366000,366000]
["A587023",11,"0452",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,384000,384000,384000,384000,279179.73,72.703054687499986,384000,384000,290000,290000,384000,290000,290000,290000,290000]
["A587023",11,"0452",3292,"Premije osiguranja",null,13000,13000,13000,13000,7875.37,60.57976923076923,13000,13000,10000,10000,13000,10000,10000,10000,10000]
["A587023",11,"0452",3293,"Reprezentacija",null,50000,50000,50000,50000,15885.18,31.770360000000004,50000,50000,50000,50000,50000,50000,50000,50000,50000]
["A587023",11,"0452",3294,"Članarine",null,3500,3500,3500,3500,555,15.857142857142856,3500,3500,3500,3500,3500,3500,3500,3500,3500]
["A587023",11,"0452",3295,"Pristojbe i naknade",null,5000,5000,5000,5000,2972.5,59.45,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["A587023",11,"0452",3299,"Ostali nespomenuti rashodi poslovanja",null,7500,7500,7500,7500,0,0,7500,7500,7500,7500,7500,7500,7500,7500,7500]
["A587023",11,"0452",343,null,null,{"$f":"SUM(G919:G920)","v":2000},{"$f":"SUM(H919:H920)","v":2000},2000,2000,1.51,7.5499999999999998E-2,2000,2000,2500,2500,2000,2500,2500,2500,2500]
["A587023",11,"0452",3431,"Bankarske usluge i usluge platnog prometa",null,500,500,500,500,0,0,500,500,500,500,500,500,500,500,500]
["A587023",11,"0452",3433,"Zatezne kamate",null,1500,1500,1500,1500,1.51,0.10066666666666668,1500,1500,2000,2000,1500,2000,2000,2000,2000]
["A587023",11,"0452",422,null,null,{"$f":"SUM(G922)","v":15000},{"$f":"SUM(H922)","v":15000},15000,15000,3437.5,22.916666666666664,15000,15000,25000,25000,15000,15000,15000,15000,15000]
["A587023",11,"0452",4221,"Uredska oprema i namještaj",null,15000,15000,15000,15000,3437.5,22.916666666666664,15000,15000,25000,25000,15000,15000,15000,15000,15000]
["A587023",11,"0452",426,null,null,{"$f":"SUM(G924)","v":0},{"$f":"SUM(H924)","v":0},0,0,0,"-",0,0,15000,15000,0,0,0,0,0]
["A587023",11,"0452",4262,"Ulaganja u računalne programe",null,null,null,null,null,null,"-",null,null,15000,{"$f":"O924","v":15000},null,0,{"$f":"R924","v":0},0,{"$f":"T924","v":0}]
["PROMJENA PRIPADNOSTI A570323",null,null,null,"Poticanje redovitih pomorskih putničkih i brzobrodskih linija","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G926)","v":355000000},{"$f":"SUM(H926)","v":355000000},355000000,355000000,256348128.88,72.210740529577464,385000000,385000000,347354400,347354400,385000000,350369400,350369400,350369400,350369400]
["A570323",11,"0452",351,null,null,{"$f":"SUM(G927)","v":355000000},355000000,355000000,355000000,256348128.88,72.210740529577464,385000000,385000000,347354400,347354400,385000000,350369400,350369400,350369400,350369400]
["A570323",11,"0452",3512,"Subvencije trgovačkim društvima u javnom sektoru",null,355000000,355000000,355000000,355000000,256348128.88,72.210740529577464,385000000,385000000,347354400,{"$f":"O927","v":347354400},385000000,350369400,{"$f":"R927","v":350369400},350369400,{"$f":"T927","v":350369400}]
["PROMJENA PRIPADNOSTI K587052",null,null,null,"Obnova voznog parka","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G929+G933","v":72700},{"$f":"H929+H933","v":72700},72700,72700,37694.07,51.848789546079779,62700,62700,63000,63000,62700,63000,63000,63000,63000]
["K587052",11,"0452",323,null,null,{"$f":"SUM(G930:G932)","v":60700},{"$f":"SUM(H930:H932)","v":60700},60700,60700,30029.33,49.471713344316314,50700,50700,55000,55000,50700,55000,55000,55000,55000]
["K587052",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,4000,4000,4000,4000,630.13,15.75325,4000,4000,6000,{"$f":"O930","v":6000},4000,6000,{"$f":"R930","v":6000},6000,{"$f":"T930","v":6000}]
["K587052",11,"0452",3235,"Zakupnine i najamnine",null,55000,55000,55000,55000,28100.720000000001,{"$f":"IF(I931=0, \"-\", K931/I931*100)","v":51.092218181818183},45000,45000,45000,{"$f":"O931","v":45000},45000,45000,{"$f":"R931","v":45000},45000,{"$f":"T931","v":45000}]
["K587052",11,"0452",3239,"Ostale usluge",null,1700,1700,1700,1700,1298.48,76.381176470588244,1700,1700,4000,{"$f":"O932","v":4000},1700,4000,{"$f":"R932","v":4000},4000,{"$f":"T932","v":4000}]
["K587052",11,"0452",329,null,null,{"$f":"SUM(G934)","v":12000},{"$f":"SUM(H934)","v":12000},12000,12000,7664.74,63.872833333333332,12000,12000,8000,8000,12000,8000,8000,8000,8000]
["K587052",11,"0452",3292,"Premije osiguranja",null,12000,12000,12000,12000,7664.74,63.872833333333332,12000,12000,8000,{"$f":"O934","v":8000},12000,8000,{"$f":"R934","v":8000},8000,{"$f":"T934","v":8000}]
["NOVO",null,null,null,"Informatizacija u obalnom linijskom pomorskom prometu","NOVI PROGRAM - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA MORSKOG OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G936+G938+G940","v":0},{"$f":"H936+H938+H940","v":0},0,0,0,"-",0,0,6000000,6000000,0,3000000,3000000,3000000,3000000]
[null,11,"0452",323,null,null,{"$f":"G937","v":0},{"$f":"H937","v":0},0,0,0,"-",0,0,3000000,3000000,0,3000000,3000000,3000000,3000000]
[null,11,"0452",3239,"Ostale usluge",null,null,null,null,null,null,"-",null,null,3000000,{"$f":"O937","v":3000000},null,3000000,{"$f":"R937","v":3000000},3000000,{"$f":"T937","v":3000000}]
[null,11,"0452",422,null,null,{"$f":"G939","v":0},{"$f":"H939","v":0},0,0,0,"-",0,0,1000000,1000000,0,0,0,0,0]
[null,11,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,null,null,null,null,null,"-",null,null,1000000,{"$f":"O939","v":1000000},null,null,{"$f":"R939","v":0},null,{"$f":"T939","v":0}]
[null,11,"0452",426,null,null,{"$f":"SUM(G941)","v":0},{"$f":"SUM(H941)","v":0},0,0,0,"-",0,0,2000000,2000000,0,0,0,0,0]
[null,11,"0452",4262,"Ulaganje u računalne programe",null,null,null,null,null,null,"-",null,null,2000000,{"$f":"O941","v":2000000},null,null,{"$f":"R941","v":0},null,{"$f":"T941","v":0}]
["Glava 50 Agencija za vodne putove",null,null,null,null,null,{"$f":"G943+G1001+G1007+G1010+G1031+G1034+G1053+G1056+G1061+G1066+G1069","v":21464575},{"$f":"H943+H1001+H1007+H1010+H1031+H1034+H1053+H1056+H1061+H1066+H1069","v":21364575},21464575,21364575,15771543.300000001,73.477081656636585,22724575,22624575,23216000,23100000,22184575,23200000,23100000,23200000,23100000]
["PROMJENA PRIPADNOSTI A570448",null,null,null,"Administracija i upravljanje Agencije za vodne putove","NOVI PROGRAM - RAZVOJ SUSTAVA PROMETA NA UNUTARNJIM VODNIM PUTOVIMA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G944+G948+G950+G953+G958+G965+G975+G977+G983+G989+G991+G997+G999+G987","v":7064200},7064200,7064200,7064200,4639231.6400000006,65.672427734209123,6765700,6765700,{"$f":"O944+O948+O950+O953+O958+O965+O975+O977+O983+O989+O991+O997+O999+O987","v":7465000},{"$f":"P944+P948+P950+P953+P958+P965+P975+P977+P983+P989+P991+P997+P999+P987","v":7449000},7073200,7470000,7470000,7470000,7470000]
["A570448",11,"0452",311,null,null,{"$f":"SUM(G945:G947)","v":2610000},{"$f":"SUM(H945:H947)","v":2610000},2610000,2610000,1960242.32,75.105069731800768,2610000,2610000,2705000,2705000,2610000,2705000,2705000,2705000,2705000,3100000,null,null,"limit plaća       06550"]
["A570448",11,"0452",3111,"Plaće za redovan rad",null,2600000,2600000,2600000,2600000,1960242.32,75.393935384615389,2600000,2600000,2700000,{"$f":"O945","v":2700000},2600000,2700000,{"$f":"R945","v":2700000},2700000,{"$f":"T945","v":2700000},{"$f":"O944+O948+O950","v":3100000},null,null,"31                     06550"]
["A570448",11,"0452",3113,"Plaće za prekovremeni rad",null,5000,5000,5000,5000,null,0,5000,5000,0,{"$f":"O946","v":0},5000,0,{"$f":"R946","v":0},0,{"$f":"T946","v":0},{"$f":"V944-V945","v":0},null,null,"RAZLIKA"]
["A570448",11,"0452",3114,"Plaće za posebne uvjete rada",null,5000,5000,5000,5000,null,0,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["A570448",11,"0452",312,null,null,{"$f":"SUM(G949)","v":30000},{"$f":"SUM(H949)","v":30000},30000,30000,1788.52,5.9617333333333331,30000,30000,50000,50000,30000,50000,50000,50000,50000]
["A570448",11,"0452",3121,"Ostali rashodi za zaposlene",null,30000,30000,30000,30000,1788.52,5.9617333333333331,30000,30000,50000,50000,30000,50000,50000,50000,50000]
["A570448",11,"0452",313,null,null,{"$f":"SUM(G951:G952)","v":460000},{"$f":"SUM(H951:H952)","v":460000},460000,460000,299918.36,65.199643478260867,460000,460000,345000,345000,460000,345000,345000,345000,345000]
["A570448",11,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,404000,404000,404000,404000,264632.94,65.503202970297025,404000,404000,300000,300000,404000,300000,300000,300000,300000]
["A570448",11,"0452",3133,"Doprinosi za obvezno osiguranje u slučaju nezaposlenosti",null,56000,56000,56000,56000,35285.42,63.009678571428573,56000,56000,45000,45000,56000,45000,45000,45000,45000]
["A570448",11,"0452",321,null,null,{"$f":"SUM(G954:G957)","v":610000},{"$f":"SUM(H954:H957)","v":610000},610000,610000,382665.38000000006,62.732029508196732,595000,595000,595000,595000,595000,595000,595000,595000,595000]
["A570448",11,"0452",3211,"Službena putovanja",null,165000,165000,165000,165000,71495.210000000006,43.330430303030312,150000,150000,150000,150000,150000,150000,150000,150000,150000]
["A570448",11,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,400000,400000,400000,400000,294669.21000000002,73.667302500000005,400000,400000,400000,400000,400000,400000,400000,400000,400000]
["A570448",11,"0452",3213,"Stručno usavršavanje zaposlenika",null,40000,40000,40000,40000,14062.56,35.156399999999998,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["A570448",11,"0452",3214,"Ostale naknade troškova zaposlenima",null,5000,5000,5000,5000,2438.4,48.768000000000001,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["A570448",11,"0452",322,null,null,{"$f":"SUM(G959:G964)","v":1258000},{"$f":"SUM(H959:H964)","v":1258000},1258000,1258000,712294.83,56.621210651828292,1258000,1258000,1258000,1258000,1390000,1380000,1380000,1380000,1380000]
["A570448",11,"0452",3221,"Uredski materijal i ostali materijalni rashodi",null,60000,60000,60000,60000,39459.54,65.765900000000002,60000,60000,60000,60000,60000,60000,60000,60000,60000]
["A570448",11,"0452",3222,"Materijal i sirovine",null,5000,5000,5000,5000,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["A570448",11,"0452",3223,"Energija",null,1100000,1100000,1100000,1100000,617775.31999999995,56.16139272727272,1100000,1100000,1100000,1100000,1200000,1200000,1200000,1200000,1200000]
["A570448",11,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,43000,43000,43000,43000,30210.77,70.257604651162794,43000,43000,43000,43000,45000,45000,45000,45000,45000]
["A570448",11,"0452",3225,"Sitni inventar i auto gume",null,20000,20000,20000,20000,23978.33,119.89165000000001,20000,20000,20000,20000,30000,30000,30000,30000,30000]
["A570448",11,"0452",3227,"Službena i radna odjeća",null,30000,30000,30000,30000,870.87,2.9028999999999998,30000,30000,30000,30000,50000,40000,40000,40000,40000]
["A570448",11,"0452",323,null,null,{"$f":"SUM(G966:G974)","v":1268000},{"$f":"SUM(H966:H974)","v":1268000},1268000,1268000,725320.16,57.201905362776031,1163000,1163000,1320800,1320800,1265000,1355000,1355000,1356000,1356000]
["A570448",11,"0452",3231,"Usluge telefona, pošte i prijevoza",null,130000,130000,130000,130000,89449.02,68.806938461538465,130000,130000,130000,130000,130000,130000,130000,130000,130000]
["A570448",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,700000,700000,700000,700000,321450.92,45.921559999999999,600000,600000,627800,627800,700000,700000,700000,700000,700000]
["A570448",11,"0452",3233,"Usluge promidžbe i informiranja",null,50000,50000,50000,50000,39839.69,79.679379999999995,50000,50000,50000,50000,50000,50000,50000,50000,50000]
["A570448",11,"0452",3234,"Komunalne usluge",null,10000,10000,10000,10000,5830.45,58.304500000000004,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["A570448",11,"0452",3235,"Zakupnine i najamnine",null,50000,50000,50000,50000,33548.410000000003,67.096820000000008,45000,45000,{"$f":"45000+40000","v":85000},85000,45000,45000,45000,46000,46000]
["A570448",11,"0452",3236,"Zdravstvene i veterinarske usluge",null,20000,20000,20000,20000,4267.53,21.33765,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["A570448",11,"0452",3237,"Intelektualne i osobne usluge",null,60000,60000,60000,60000,16227.5,27.045833333333334,60000,60000,60000,60000,60000,60000,60000,60000,60000]
["A570448",11,"0452",3238,"Računalne usluge",null,18000,18000,18000,18000,83177.66,462.09811111111111,18000,18000,18000,18000,20000,20000,20000,20000,20000]
["A570448",11,"0452",3239,"Ostale usluge",null,230000,230000,230000,230000,131528.98000000001,57.186513043478271,230000,230000,320000,320000,230000,320000,320000,320000,320000]
["A570448",11,"0452",324,null,null,{"$f":"SUM(G976)","v":10000},{"$f":"SUM(H976)","v":10000},10000,10000,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["A570448",11,"0452",3241,"Naknade troškova osobama izvan radnog odnosa",null,10000,10000,10000,10000,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["A570448",11,"0452",329,null,null,{"$f":"SUM(G978:G982)","v":485000},{"$f":"SUM(H978:H982)","v":485000},485000,485000,309247.53000000003,63.762377319587635,485000,485000,722000,722000,505000,535000,535000,535000,535000]
["A570448",11,"0452",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,300000,300000,300000,300000,247106.5,82.368833333333342,300000,300000,330000,330000,300000,330000,330000,330000,330000]
["A570448",11,"0452",3292,"Premije osiguranja",null,90000,90000,90000,90000,10504.95,11.672166666666667,90000,90000,90000,90000,100000,100000,100000,100000,100000]
["A570448",11,"0452",3293,"Reprezentacija",null,60000,60000,60000,60000,19652.77,32.754616666666671,60000,60000,60000,60000,60000,60000,60000,60000,60000]
["A570448",11,"0452",3295,"Pristojbe i naknade",null,10000,10000,10000,10000,29936.55,299.3655,10000,10000,10000,10000,20000,20000,20000,20000,20000]
["A570448",11,"0452",3299,"Ostali nespomenuti rashodi poslovanja",null,25000,25000,25000,25000,2046.76,8.1870399999999997,25000,25000,232000,232000,25000,25000,25000,25000,25000]
["A570448",11,"0452",343,null,null,{"$f":"SUM(G984:G986)","v":13200},{"$f":"SUM(H984:H986)","v":13200},13200,13200,641.79999999999995,4.8621212121212123,13200,13200,13200,13200,13200,10000,10000,9000,9000]
["A570448",11,"0452",3431,"Bankarske usluge i usluge platnog prometa",null,3600,3600,3600,3600,135,3.75,3600,3600,3600,3600,3600,3500,3500,3000,3000]
["A570448",11,"0452",3433,"Zatezne kamate",null,3600,3600,3600,3600,106.8,2.9666666666666668,3600,3600,3600,3600,3600,3500,3500,3000,3000]
["A570448",11,"0452",3434,"Ostali nespomenuti financijski rashodi",null,6000,6000,6000,6000,400,6.666666666666667,6000,6000,6000,6000,6000,3000,3000,3000,3000]
["A570448",11,"0452",386,null,null,{"$f":"G988","v":0},0,0,0,0,"-",0,0,{"$f":"O988","v":250000},{"$f":"P988","v":250000},0,250000,250000,250000,250000]
["A570448",11,"0452",3861,"kapitalne pomoći trgovačkim društvima u javnom sektoru",null,null,null,null,null,null,"-",null,null,250000,{"$f":"O988","v":250000},null,250000,{"$f":"R988","v":250000},250000,{"$f":"T988","v":250000}]
["A570448",11,"0452",412,null,null,{"$f":"SUM(G990)","v":0},{"$f":"SUM(H990)","v":0},0,0,0,"-",20000,20000,40000,40000,20000,40000,40000,40000,40000]
["A570448",11,"0452",4123,"Licence",null,null,null,null,null,null,"-",20000,20000,40000,40000,20000,40000,40000,40000,40000]
["A570448",11,"0452",422,null,null,{"$f":"SUM(G992:G996)","v":170000},{"$f":"SUM(H992:H996)","v":170000},170000,170000,168986.44,99.403788235294115,101500,101500,120000,120000,155000,155000,155000,155000,155000]
["A570448",11,"0452",4221,"Uredska oprema i namještaj",null,20000,20000,20000,20000,32337.69,161.68844999999999,20000,20000,20000,20000,45000,45000,45000,45000,45000]
["A570448",11,"0452",4222,"Komunikacijska oprema",null,10000,10000,10000,10000,81762.5,817.625,21500,21500,40000,40000,50000,50000,50000,50000,50000]
["A570448",11,"0452",4223,"Oprema za održavanje i zaštitu",null,20000,20000,20000,20000,0,0,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["A570448",11,"0452",4225,"Instrumenti, uređaji i strojevi",null,100000,100000,100000,100000,0,0,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["A570448",11,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,20000,20000,20000,20000,54886.25,274.43124999999998,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["A570448",11,"0452",426,null,null,{"$f":"SUM(G998)","v":150000},{"$f":"SUM(H998)","v":150000},150000,150000,73050,48.699999999999996,20000,20000,20000,20000,20000,40000,40000,40000,40000]
["A570448",11,"0452",4262,"Ulaganja u računalne programe",null,150000,150000,150000,150000,73050,48.699999999999996,20000,20000,20000,20000,20000,40000,40000,40000,40000]
["A570448",43,"0452",324,null,null,null,null,{"$f":"I1000","v":0},{"$f":"J1000","v":0},{"$f":"K1000","v":5076.3},"-",{"$f":"M1000","v":0},0,16000,0,0,0,0,0,0]
["A570448",43,"0452",3241,"Naknade troškova osobama izvan radnog odnosa",null,null,null,0,null,5076.3,"-",null,null,16000]
["PROMJENA PRIPADNOSTI K810023",null,null,null,"Obnova voznog parka","NOVI PROGRAM - RAZVOJ SUSTAVA PROMETA NA UNUTARNJIM VODNIM PUTOVIMA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G1002+G1005","v":100000},{"$f":"H1002+H1005","v":100000},100000,100000,28796.25,28.796250000000001,100000,100000,120000,120000,100000,120000,120000,120000,120000]
["K810023",11,"0452",323,null,null,{"$f":"SUM(G1003:G1004)","v":90000},{"$f":"SUM(H1003:H1004)","v":90000},90000,90000,28796.25,31.995833333333334,90000,90000,110000,110000,90000,110000,110000,110000,110000]
["K810023",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,10000,10000,10000,10000,0,{"$f":"IF(I1003=0, \"-\", K1003/I1003*100)","v":0},10000,10000,10000,{"$f":"O1003","v":10000},10000,10000,{"$f":"R1003","v":10000},10000,{"$f":"T1003","v":10000}]
["K810023",11,"0452",3235,"Zakupnine i najamnine",null,80000,80000,80000,80000,28796.25,35.995312499999997,80000,80000,100000,{"$f":"O1004","v":100000},80000,100000,{"$f":"R1004","v":100000},100000,{"$f":"T1004","v":100000}]
["K810023",11,"0452",329,null,null,{"$f":"SUM(G1006)","v":10000},{"$f":"SUM(H1006)","v":10000},10000,10000,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["K810023",11,"0452",3292,"Premije osiguranja",null,10000,10000,10000,10000,0,0,10000,10000,10000,{"$f":"O1006","v":10000},10000,10000,{"$f":"R1006","v":10000},10000,{"$f":"T1006","v":10000}]
["PROMJENA PRIPADNOSTI K810024",null,null,null,"Izgradnja plovila i plovnih objekata u riječnoj plovidbi","NOVI PROGRAM - RAZVOJ SUSTAVA PROMETA NA UNUTARNJIM VODNIM PUTOVIMA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G1008)","v":600000},{"$f":"SUM(H1008)","v":600000},600000,600000,577825,96.304166666666674,500000,500000,600000,600000,400000,600000,600000,0,0]
["K810024",11,"0452",423,null,null,{"$f":"SUM(G1009)","v":600000},600000,600000,600000,577825,96.304166666666674,500000,500000,600000,600000,400000,600000,600000,0,0]
["K810024",11,"0452",4233,"Prijevozna sredstva u pomorskom i riječnom prometu",null,600000,600000,600000,600000,577825,96.304166666666674,500000,500000,600000,{"$f":"O1009","v":600000},400000,600000,{"$f":"R1009","v":600000},0,{"$f":"T1009","v":0}]
["PROMJENA PRIPADNOSTI K810001",null,null,null,"Gradnja i tehničko održavanje plovnih putova unutarnjih voda","NOVI PROGRAM - RAZVOJ SUSTAVA PROMETA NA UNUTARNJIM VODNIM PUTOVIMA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G1011+G1015+G1018+G1021+G1023+G1025+G1027+G1029","v":12600000},{"$f":"H1011+H1015+H1018+H1021+H1023+H1025+H1027+H1029","v":12500000},12600000,12500000,9603709.3900000006,76.219915793650799,14100000,14000000,13680000,13580000,14011375,14410000,14310000,15010000,14910000]
["K810001",11,"0452",323,null,null,{"$f":"SUM(G1012:G1014)","v":5500000},5500000,5500000,5500000,5486557.0899999999,99.755583454545445,6150000,6150000,{"$f":"SUM(O1012:O1014)","v":6260000},{"$f":"SUM(P1012:P1014)","v":6260000},6014875,6350000,6350000,6950000,6950000]
["K810001",11,"0452",3231,"Usluge telefona, pošte i prijevoza",null,null,null,null,null,null,"-",null,null,50000,{"$f":"O1012","v":50000},null,40000,{"$f":"R1012","v":40000},40000,{"$f":"T1012","v":40000}]
["K810001",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,5500000,5500000,5500000,5500000,5486557.0899999999,99.755583454545445,6150000,6150000,5900000,{"$f":"O1013","v":5900000},6014875,6000000,{"$f":"R1013","v":6000000},6600000,{"$f":"T1013","v":6600000}]
["K810001",11,"0452",3235,"Zakupnine i najamnine",null,null,null,null,null,null,null,null,null,310000,{"$f":"O1014","v":310000},null,310000,{"$f":"R1014","v":310000},310000,{"$f":"T1014","v":310000}]
["K810001",11,"0452",363,null,null,{"$f":"SUM(G1016:G1017)","v":200000},{"$f":"SUM(H1016:H1017)","v":200000},200000,200000,0,0,200000,200000,20000,20000,250000,260000,260000,260000,260000]
["K810001",11,"0452",3631,"Tekuće pomoći ostalim izvanproračunskim korisnicima državnog proračuna",null,null,null,null,null,null,"-",100000,100000,10000,10000,150000,250000,{"$f":"R1016","v":250000},250000,{"$f":"T1016","v":250000}]
["K810001",11,"0452",3632,"Kapitalne pomoći ostalim izvanproračunskim korisnicima državnog proračuna",null,200000,200000,200000,200000,null,0,100000,100000,10000,10000,100000,10000,10000,10000,10000]
["K810001",11,"0452",412,null,null,{"$f":"SUM(G1019:G1020)","v":1350000},{"$f":"SUM(H1019:H1020)","v":1350000},1350000,1350000,61120,4.5274074074074067,1250000,1250000,1350000,1350000,1100000,1200000,1200000,1200000,1200000]
["K810001",11,"0452",4123,null,null,null,null,null,null,null,"-",null,null,100000,{"$f":"O1019","v":100000},null,100000,{"$f":"R1019","v":100000},100000,{"$f":"T1019","v":100000}]
["K810001",11,"0452",4126,"Ostala nematerijalna imovina",null,1350000,1350000,1350000,1350000,61120,4.5274074074074067,1250000,1250000,1250000,1250000,1100000,1100000,1100000,1100000,1100000]
["K810001",11,"0452",421,null,null,{"$f":"SUM(G1022)","v":3450000},{"$f":"SUM(H1022)","v":3450000},3450000,3450000,3384344.8,98.096950724637679,4400000,4400000,4200000,4200000,4746500,5000000,5000000,5000000,5000000]
["K810001",11,"0452",4214,"Ostali građevinski objekti",null,3450000,3450000,3450000,3450000,3384344.8,98.096950724637679,4400000,4400000,4200000,4200000,4746500,5000000,5000000,5000000,5000000]
["K810001",11,"0452",451,null,null,{"$f":"SUM(G1024)","v":800000},{"$f":"SUM(H1024)","v":800000},800000,800000,371750,46.46875,800000,800000,1650000,1650000,600000,1300000,1300000,1300000,1300000]
["K810001",11,"0452",4511,"Dodatna ulaganja na građevinskim objektima",null,800000,800000,800000,800000,371750,46.46875,800000,800000,1650000,1650000,600000,1300000,1300000,1300000,1300000]
["K810001",11,"0452",454,null,null,{"$f":"SUM(G1026)","v":1200000},{"$f":"SUM(H1026)","v":1200000},1200000,1200000,45000,3.75,1200000,1200000,100000,100000,1200000,200000,200000,200000,200000]
["K810001",11,"0452","4541","Dodatna ulaganja za ostalu nefinacijsku imovinu",null,1200000,1200000,1200000,1200000,45000,3.75,1200000,1200000,100000,100000,1200000,200000,200000,200000,200000]
["K810001",52,"0452",323,null,null,{"$f":"SUM(G1028)","v":50000},{"$f":"SUM(H1028)","v":0},50000,0,0,0,50000,0,0,0,50000,0,0,0,0]
["K810001",52,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,50000,null,50000,null,0,0,50000,null,null,null,50000]
["K810001",52,"0452",412,null,null,{"$f":"SUM(G1030)","v":50000},{"$f":"SUM(H1030)","v":0},50000,0,254937.5,509.875,50000,0,100000,0,50000,100000,0,100000,0]
["K810001",52,"0452","4126","Ostala nematerijalna imovina",null,50000,null,50000,null,254937.5,509.875,50000,null,100000,null,50000,100000,null,100000]
["PROMJENA PRIPADNOSTI K810006",null,null,null,"Izgradnja višenamjenskog kanala Dunav-Sava","NOVI PROGRAM - RAZVOJ SUSTAVA PROMETA NA UNUTARNJIM VODNIM PUTOVIMA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(G1032)","v":600000},{"$f":"SUM(H1032)","v":600000},600000,600000,600000,100,600000,600000,600000,600000,600000,600000,600000,600000,600000]
["K810006",11,"0452",412,null,null,{"$f":"SUM(G1033)","v":600000},600000,600000,600000,600000,100,600000,600000,600000,600000,600000,600000,600000,600000,600000]
["K810006",11,"0452","4126","Ostala nematerijalna imovina",null,600000,600000,600000,600000,600000,100,600000,600000,600000,{"$f":"O1033","v":600000},600000,600000,{"$f":"R1033","v":600000},600000,{"$f":"T1033","v":600000}]
["PROMJENA PRIPADNOSTI K810039",null,null,null,"IPA II 2007-Mreža povezivanja ustanova za praćenje i upravljanje vodnog puta na rijeci Dunav-Newada duo","NOVI PROGRAM - RAZVOJ SUSTAVA PROMETA NA UNUTARNJIM VODNIM PUTOVIMA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G1035+G1037+G1041+G1043+G1045+G1047+G1049+G1051","v":500375},500375,500375,500375,321981.02,64.347943042717972,658875,658875,{"$f":"O1035+O1037+O1041+O1043+O1045+O1047+O1049+O1051","v":751000},{"$f":"P1035+P1037+P1041+P1043+P1045+P1047+P1049+P1051","v":751000},0,0,0,0,0]
["K810039",11,"0452",321,null,null,{"$f":"SUM(G1036)","v":121000},{"$f":"SUM(H1036)","v":121000},121000,121000,75262.5,62.200413223140494,121000,121000,0,0,0,0,0,0,0]
["K810039",11,"0452","3211","Službena putovanja",null,121000,121000,121000,121000,75262.5,62.200413223140494,121000,121000,null,{"$f":"O1036","v":0},0,null,{"$f":"R1036","v":0},null,{"$f":"T1036","v":0}]
["K810039",11,"0452",323,null,null,{"$f":"SUM(G1038:G1040)","v":235375},{"$f":"SUM(H1038:H1040)","v":235375},235375,235375,224218.52,95.260125331917152,515375,515375,0,0,0,0,0,0,0]
["K810039",11,"0452",3233,"Usluge promidžbe i informiranja",null,11250,11250,11250,11250,2715,24.133333333333333,11250,11250,null,0,0,null,0,null,0]
["K810039",11,"0452","3237","Intelektualne i osobne usluge",null,4125,4125,4125,4125,1503.52,36.448969696969698,4125,4125,null,0,0,null,0,null,0]
["K810039",11,"0452",3238,"Računalne usluge",null,220000,220000,220000,220000,220000,100,500000,500000,null,0,0,null,0,null,0]
["K810039",11,"0452",329,null,null,{"$f":"SUM(G1042)","v":22500},{"$f":"SUM(H1042)","v":22500},22500,22500,22500,100,22500,22500,0,0,0,0,0,0,0]
["K810039",11,"0452",3293,"Reprezentacija",null,22500,22500,22500,22500,22500,100,22500,22500,null,0,0,null,0,null,0]
["K810039",11,"0452",422,null,null,{"$f":"SUM(G1044)","v":121500},{"$f":"SUM(H1044)","v":121500},121500,121500,0,0,0,0,0,0,0,0,0,0,0]
["K810039",11,"0452",4222,"Komunikacijska oprema",null,121500,121500,121500,121500,0,0,0,0,null,0,0,null,0,null,0]
["K810039",12,"0452",321,null,null,{"$f":"SUM(G1046)","v":0},{"$f":"SUM(H1046)","v":0},0,0,0,"-",0,0,151000,151000,0,0,0,0,0]
["K810039",12,"0452",3211,"Službena putovanja",null,null,null,null,null,null,"-",null,null,151000,151000,null,null,0,null,0]
["K810039",12,"0452",323,null,null,{"$f":"SUM(G1048)","v":0},{"$f":"SUM(H1048)","v":0},0,0,0,"-",0,0,460000,460000,0,0,0,0,0]
["K810039",12,"0452",3237,"Intelektualne i osobne usluge",null,null,null,null,null,null,"-",null,null,460000,460000,null,null,0,null,0]
["K810039",12,"0452",329,null,null,{"$f":"SUM(G1050)","v":0},{"$f":"SUM(H1050)","v":0},0,0,0,"-",0,0,15000,15000,0,0,0,0,0]
["K810039",12,"0452",3293,"Reprezentacija",null,null,null,null,null,null,"-",null,null,15000,15000,null,null,0,null,0]
["K810039",12,"0452",422,null,null,{"$f":"G1052","v":0},{"$f":"H1052","v":0},0,0,0,"-",0,0,125000,125000,0,0,0,0,0]
["K810039",12,"0452",4222,"Komunikacijska oprema",null,null,null,null,null,null,"-",null,null,125000,{"$f":"O1052","v":125000},null,null,{"$f":"R1052","v":0},null,{"$f":"T1052","v":0}]
["NOVO",null,null,null,"VKDS-studija opravdanosti",null,{"$f":"SUM(G1054)","v":0},{"$f":"SUM(H1054)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,11,null,412,null,null,{"$f":"SUM(G1055)","v":0},0,0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,11,null,4126,null,null,null,null,null,null,null,"-",null,null,null,{"$f":"O1055","v":0},null,null,{"$f":"R1055","v":0},null,{"$f":"T1055","v":0}]
["NOVO",null,null,null,"Izgradnja zimovnika u Opatovcu",null,{"$f":"G1057+G1059","v":0},null,null,null,null,"-",null,null,{"$f":"O1058+O1060","v":0},{"$f":"P1058+P1060","v":0},0,0,0,0,0]
[null,11,null,412,null,null,{"$f":"SUM(G1058)","v":0},{"$f":"SUM(H1058)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,11,null,"412X",null,null,null,null,null,null,null,"-",null,null,null,{"$f":"O1058","v":0},null,0,{"$f":"R1058","v":0},0,{"$f":"T1058","v":0}]
[null,11,null,421,null,null,{"$f":"SUM(G1060)","v":0},{"$f":"SUM(H1060)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,11,null,4214,"Ostali građevinski objekti",null,null,null,null,null,null,"-",null,null,null,{"$f":"O1060","v":0},null,null,{"$f":"R1060","v":0},null,{"$f":"T1060","v":0}]
["NOVO",null,null,null,"Uređenje vodnog puta rijeke Dunav kod Sotina",null,{"$f":"G1062+G1064","v":0},null,null,null,null,"-",null,null,{"$f":"O1063+O1065","v":0},{"$f":"P1063+P1065","v":0},0,0,0,0,0]
[null,11,null,412,null,null,{"$f":"SUM(G1063)","v":0},{"$f":"SUM(H1063)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,11,null,"412X",null,null,null,null,null,null,null,"-",null,null,null,{"$f":"O1063","v":0},null,0,{"$f":"R1063","v":0},0,{"$f":"T1063","v":0}]
[null,11,null,421,null,null,{"$f":"SUM(G1065)","v":0},{"$f":"SUM(H1065)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,11,null,4214,null,null,null,null,null,null,null,"-",null,null,0,{"$f":"O1065","v":0},null,null,{"$f":"R1065","v":0},null,{"$f":"T1065","v":0}]
["NOVO",null,null,null,"Nabava brodova za nadzor plovnih putova",null,{"$f":"SUM(G1067)","v":0},{"$f":"SUM(H1067)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,11,null,412,null,null,{"$f":"SUM(G1068)","v":0},0,0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,11,null,"412X",null,null,null,null,null,null,null,"-",null,null,null,{"$f":"O1068","v":0},null,null,{"$f":"R1068","v":0},null,{"$f":"T1068","v":0}]
["NOVO",null,null,null,"Obnova i unapređenje plovnog puta rijeke Save",null,{"$f":"SUM(G1070)","v":0},{"$f":"SUM(H1070)","v":0},0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,11,null,421,null,null,{"$f":"SUM(G1071)","v":0},0,0,0,0,"-",0,0,0,0,0,0,0,0,0]
[null,11,null,4214,"Ostali građevinski objekti",null,null,null,null,null,null,"-",null,null,0,{"$f":"O1071","v":0},null,0,{"$f":"R1071","v":0},null,{"$f":"T1071","v":0}]
["Glava 51  Agencije u prometu i infrastrukturi",null,null,null,null,null,{"$f":"G1073+G1138","v":17575560},{"$f":"H1073+H1138","v":12490000},{"$f":"I1073+I1138","v":17575560},{"$f":"J1073+J1138","v":12490000},{"$f":"K1073+K1138","v":5034716.0599999996},{"$f":"IF(I1072=0, \"-\", K1072/I1072*100)","v":28.64612029431779},{"$f":"M1073+M1138","v":12490000},{"$f":"N1073+N1138","v":12490000},5945000,5945000,9252000,5945000,5945000,5945000,5945000]
["RKP 45228",null,null,null,"AGENCIJA ZA SIGURNOST ŽELJEZNIČKOG PROMETA",null,{"$f":"SUM(G1074+G1117+G1129)","v":5945000},{"$f":"SUM(H1074+H1117+H1129)","v":5945000},5945000,5945000,2352392.4799999995,39.569259545836829,5945000,5945000,5945000,5945000,5945000,5945000,5945000,5945000,5945000]
["PROMJENA PRIPADNOSTI A840001",null,null,null,"Administracija i upravljanje Agencije za sigurnost željezničkog prometa","NOVI PROGRAM - RAZVOJ SUSTAVA ŽELJEZNIČKOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G1075+G1078+G1080+G1083+G1088+G1092+G1102+G1104+G1110+G1113+G1115","v":5290000},{"$f":"H1075+H1078+H1080+H1083+H1088+H1092+H1102+H1104+H1110+H1113+H1115","v":5290000},5290000,5290000,2144249.6399999997,40.534019659735343,5290000,5290000,5390000,5390000,5290000,5390000,5390000,5390000,5390000]
["A840001",11,"0453",311,null,null,{"$f":"SUM(G1076:G1077)","v":2110000},{"$f":"SUM(H1076:H1077)","v":2110000},2110000,2110000,985668.02,46.714124170616117,2110000,2110000,2110000,2110000,2110000,2110000,2110000,2110000,2110000,2700000,null,null,"limit plaća      45228"]
["A840001",11,"0453","3111","Plaće za redovan rad",null,2100000,2100000,2100000,2100000,985668.02,46.936572380952377,2100000,2100000,2100000,{"$f":"O1076","v":2100000},2100000,2100000,{"$f":"R1076","v":2100000},2100000,{"$f":"T1076","v":2100000},{"$f":"O1075+O1078+O1080","v":2700000},null,null,"31                    45228"]
["A840001",11,"0453","3113","Plaće za prekovremeni rad",null,10000,10000,10000,10000,0,0,10000,10000,10000,{"$f":"O1077","v":10000},10000,10000,{"$f":"R1077","v":10000},10000,{"$f":"T1077","v":10000},{"$f":"V1075-V1076","v":0},null,null,"RAZLIKA"]
["A840001",11,"0453",312,null,null,{"$f":"SUM(G1079)","v":40000},{"$f":"SUM(H1079)","v":40000},40000,40000,0,0,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["A840001",11,"0453","3121","Ostali rashodi za zaposlene",null,40000,40000,40000,40000,0,0,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["A840001",11,"0453",313,null,null,{"$f":"SUM(G1081:G1082)","v":550000},{"$f":"SUM(H1081:H1082)","v":550000},550000,550000,149821.46,27.240265454545455,550000,550000,550000,550000,550000,550000,550000,550000,550000]
["A840001",11,"0453","3132","Doprinosi za obvezno zdravstveno osiguranje",null,450000,450000,450000,450000,133065.12,29.570026666666667,450000,450000,450000,450000,450000,450000,450000,450000,450000]
["A840001",11,"0453",3133,"Doprinosi za obvezno osiguranje u slučaju nezaposlenosti",null,100000,100000,100000,100000,16756.34,16.756340000000002,100000,100000,100000,100000,100000,100000,100000,100000,100000]
["A840001",11,"0453",321,null,null,{"$f":"SUM(G1084:G1087)","v":540000},{"$f":"SUM(H1084:H1087)","v":540000},540000,540000,95348.37,17.657105555555557,540000,540000,470000,470000,540000,470000,470000,470000,470000]
["A840001",11,"0453","3211","Službena putovanja",null,290000,290000,290000,290000,79002.37,27.242196551724135,290000,290000,220000,220000,290000,220000,220000,220000,220000]
["A840001",11,"0453","3212","Naknade za prijevoz, za rad na terenu i odvojeni život",null,80000,80000,80000,80000,13230,16.537499999999998,80000,80000,80000,80000,80000,80000,80000,80000,80000]
["A840001",11,"0453","3213","Stručno usavršavanje zaposlenika",null,120000,120000,120000,120000,900,0.75,120000,120000,120000,120000,120000,120000,120000,120000,120000]
["A840001",11,"0453","3214","Ostale naknade troškova zaposlenima",null,50000,50000,50000,50000,2216,4.4319999999999995,50000,50000,50000,50000,50000,50000,50000,50000,50000]
["A840001",11,"0453",322,null,null,{"$f":"SUM(G1089:G1091)","v":140000},{"$f":"SUM(H1089:H1091)","v":140000},140000,140000,53202.27,38.001621428571426,140000,140000,180000,180000,140000,180000,180000,180000,180000]
["A840001",11,"0453","3221","Uredski materijal i ostali materijalni rashodi",null,50000,50000,50000,50000,20161.829999999998,40.323659999999997,50000,50000,50000,50000,50000,50000,50000,50000,50000]
["A840001",11,"0453","3223","Energija",null,50000,50000,50000,50000,30902.34,61.804679999999998,50000,50000,90000,90000,50000,90000,90000,90000,90000]
["A840001",11,"0453","3225","Sitni inventar i auto gume",null,40000,40000,40000,40000,2138.1,5.3452500000000001,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["A840001",11,"0453",323,null,null,{"$f":"SUM(G1093:G1101)","v":1065000},{"$f":"SUM(H1093:H1101)","v":1065000},1065000,1065000,650002.59,61.033107042253519,1065000,1065000,1395000,1395000,1065000,1395000,1395000,1395000,1395000]
["A840001",11,"0453","3231","Usluge telefona, pošte i prijevoza",null,100000,100000,100000,100000,19501.47,19.501470000000001,100000,100000,50000,50000,100000,50000,50000,50000,50000]
["A840001",11,"0453","3232","Usluge tekućeg i investicijskog održavanja",null,70000,70000,70000,70000,64466.25,92.094642857142858,70000,70000,150000,150000,70000,150000,150000,150000,150000]
["A840001",11,"0453","3233","Usluge promidžbe i informiranja",null,40000,40000,40000,40000,0,0,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["A840001",11,"0453","3234","Komunalne usluge",null,90000,90000,90000,90000,26277.88,29.19764444444445,90000,90000,90000,90000,90000,90000,90000,90000,90000]
["A840001",11,"0453","3235","Zakupnine i najamnine",null,400000,400000,400000,400000,400000,100,400000,400000,750000,750000,400000,750000,750000,750000,750000]
["A840001",11,"0453","3236","Zdravstvene i veterinarske usluge",null,10000,10000,10000,10000,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["A840001",11,"0453","3237","Intelektualne i osobne usluge",null,250000,250000,250000,250000,111267.24,44.506896000000005,250000,250000,200000,200000,250000,200000,200000,200000,200000]
["A840001",11,"0453","3238","Računalne usluge",null,80000,80000,80000,80000,250,0.3125,80000,80000,80000,80000,80000,80000,80000,80000,80000]
["A840001",11,"0453","3239","Ostale usluge",null,25000,25000,25000,25000,28239.75,112.959,25000,25000,25000,25000,25000,25000,25000,25000,25000]
["A840001",11,"0453",324,null,null,{"$f":"SUM(G1103)","v":35000},{"$f":"SUM(H1103)","v":35000},35000,35000,0,0,35000,35000,35000,35000,35000,35000,35000,35000,35000]
["A840001",11,"0453","3241","Naknade troškova osobama izvan radnog odnosa",null,35000,35000,35000,35000,0,0,35000,35000,35000,35000,35000,35000,35000,35000,35000]
["A840001",11,"0453",329,null,null,{"$f":"SUM(G1105:G1109)","v":525000},{"$f":"SUM(H1105:H1109)","v":525000},525000,525000,208716.34,39.755493333333334,525000,525000,475000,475000,525000,475000,475000,475000,475000]
["A840001",11,"0453","3291","Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i sl.",null,300000,300000,300000,300000,205185.57,68.395189999999999,300000,300000,300000,300000,300000,300000,300000,300000,300000]
["A840001",11,"0453","3292","Premije osiguranja",null,80000,80000,80000,80000,0,0,80000,80000,30000,30000,80000,30000,30000,30000,30000]
["A840001",11,"0453","3293","Reprezentacija",null,60000,60000,60000,60000,3530.77,5.8846166666666662,60000,60000,60000,60000,60000,60000,60000,60000,60000]
["A840001",11,"0453","3295","Pristojbe i naknade",null,60000,60000,60000,60000,0,0,60000,60000,60000,60000,60000,60000,60000,60000,60000]
["A840001",11,"0453","3299","Ostali nespomenuti rashodi poslovanja",null,25000,25000,25000,25000,0,0,25000,25000,25000,25000,25000,25000,25000,25000,25000]
["A840001",11,"0453",343,null,null,{"$f":"SUM(G1111:G1112)","v":15000},{"$f":"SUM(H1111:H1112)","v":15000},15000,15000,7.34,4.8933333333333336E-2,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["A840001",11,"0453","3431","Bankarske usluge i usluge platnog prometa",null,15000,15000,15000,15000,1.57,1.0466666666666668E-2,15000,15000,8000,8000,15000,8000,8000,8000,8000]
["A840001",11,"0453",3433,"Zatezne kamate",null,0,0,0,0,5.77,"-",0,0,7000,7000,0,7000,7000,7000,7000]
["A840001",11,"0453",422,null,null,{"$f":"SUM(G1114)","v":250000},{"$f":"SUM(H1114)","v":250000},250000,250000,1483.25,0.59329999999999994,250000,250000,100000,100000,250000,100000,100000,100000,100000]
["A840001",11,"0453","4221","Uredska oprema i namještaj",null,250000,250000,250000,250000,1483.25,0.59329999999999994,250000,250000,100000,100000,250000,100000,100000,100000,100000]
["A840001",11,"0453",431,null,null,{"$f":"SUM(G1116)","v":20000},{"$f":"SUM(H1116)","v":20000},20000,20000,0,0,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["A840001",11,"0453","4312","Pohranjene knjige, umjetnička djela i slične vrijednosti",null,20000,20000,20000,20000,0,0,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["PROMJENA PRIPADNOSTI K840002",null,null,null,"Informatizacija","NOVI PROGRAM - RAZVOJ SUSTAVA ŽELJEZNIČKOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G1118+G1122+G1124+G1127","v":480000},{"$f":"H1118+H1122+H1124+H1127","v":480000},480000,480000,208142.83999999997,43.363091666666662,480000,480000,380000,380000,480000,380000,380000,380000,380000]
["K840002",11,"0453",323,null,null,{"$f":"SUM(G1119:G1121)","v":70000},{"$f":"SUM(H1119:H1121)","v":70000},70000,70000,3368.75,4.8125,70000,70000,70000,70000,70000,70000,70000,70000,70000]
["K840002",11,"0453","3232","Usluge tekućeg i investicijskog održavanja",null,20000,20000,20000,20000,3368.75,16.84375,20000,20000,20000,{"$f":"O1119","v":20000},20000,20000,{"$f":"R1119","v":20000},20000,{"$f":"T1119","v":20000}]
["K840002",11,"0453","3235","Zakupnine i najamnine",null,25000,25000,25000,25000,0,0,25000,25000,25000,{"$f":"O1120","v":25000},25000,25000,{"$f":"R1120","v":25000},25000,{"$f":"T1120","v":25000}]
["K840002",11,"0453","3238","Računalne usluge",null,25000,25000,25000,25000,0,0,25000,25000,25000,25000,25000,25000,25000,25000,25000]
["K840002",11,"0453",412,null,null,{"$f":"SUM(G1123)","v":30000},{"$f":"SUM(H1123)","v":30000},30000,30000,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000]
["K840002",11,"0453","4123","licence",null,30000,30000,30000,30000,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000]
["K840002",11,"0453",422,null,null,{"$f":"SUM(G1125:G1126)","v":280000},{"$f":"SUM(H1125:H1126)","v":280000},280000,280000,132451.10999999999,47.303967857142851,280000,280000,180000,180000,280000,180000,180000,180000,180000]
["K840002",11,"0453",4221,"Uredska oprema i namještaj",null,200000,200000,200000,200000,132451.10999999999,66.225554999999986,200000,200000,100000,100000,200000,100000,100000,100000,100000]
["K840002",11,"0453","4222","Komunikacijska oprema",null,80000,80000,80000,80000,0,0,80000,80000,80000,80000,80000,80000,80000,80000,80000]
["K840002",11,"0453",426,null,null,{"$f":"SUM(G1128)","v":100000},{"$f":"SUM(H1128)","v":100000},100000,100000,72322.98,72.322979999999987,100000,100000,100000,100000,100000,100000,100000,100000,100000]
["K840002",11,"0453","4262","Ulaganja u računalne programe",null,100000,100000,100000,100000,72322.98,72.322979999999987,100000,100000,100000,100000,100000,100000,100000,100000,100000]
["PROMJENA PRIPADNOSTI K840003",null,null,null,"Obnova voznog parka","NOVI PROGRAM - RAZVOJ SUSTAVA ŽELJEZNIČKOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G1130+G1134+G1136","v":175000},{"$f":"H1130+H1134+H1136","v":175000},175000,175000,0,0,175000,175000,175000,175000,175000,175000,175000,175000,175000]
["K840003",11,"0453",323,null,null,{"$f":"SUM(G1131:G1133)","v":135000},{"$f":"SUM(H1131:H1133)","v":135000},135000,135000,0,0,135000,135000,135000,135000,135000,135000,135000,135000,135000]
["K840003",11,"0453","3231","Usluge telefona, pošte i prijevoza",null,10000,10000,10000,10000,0,0,10000,10000,10000,{"$f":"O1131","v":10000},10000,10000,{"$f":"R1131","v":10000},10000,{"$f":"T1131","v":10000}]
["K840003",11,"0453","3232","Usluge tekućeg i investicijskog održavanja",null,25000,25000,25000,25000,0,0,25000,25000,25000,{"$f":"O1132","v":25000},25000,25000,{"$f":"R1132","v":25000},25000,{"$f":"T1132","v":25000}]
["K840003",11,"0453","3235","Zakupnine i najamnine",null,100000,100000,100000,100000,0,0,100000,100000,100000,{"$f":"O1133","v":100000},100000,100000,{"$f":"R1133","v":100000},100000,{"$f":"T1133","v":100000}]
["K840003",11,"0453",329,null,null,{"$f":"SUM(G1135)","v":20000},{"$f":"SUM(H1135)","v":20000},20000,20000,0,0,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["K840003",11,"0453","3292","Premije osiguranja",null,20000,20000,20000,20000,0,0,20000,20000,20000,{"$f":"O1135","v":20000},20000,20000,{"$f":"R1135","v":20000},20000,{"$f":"T1135","v":20000}]
["K840003",11,"0453",423,null,null,{"$f":"SUM(G1137)","v":20000},{"$f":"SUM(H1137)","v":20000},20000,20000,0,{"$f":"IF(I1136=0, \"-\", K1136/I1136*100)","v":0},20000,20000,20000,20000,20000,20000,20000,20000,20000]
["K840003",11,"0453","4231","Prijevozna sredstva u cestovnom prometu",null,20000,20000,20000,20000,0,0,20000,20000,20000,{"$f":"O1137","v":20000},20000,20000,{"$f":"R1137","v":20000},20000,{"$f":"T1137","v":20000}]
["ZATVARANJE\nRKP 45084",null,null,null,"AGENCIJA ZA ISTRAŽIVANJE NESREĆA I OZBILJNIH NEZGODA ZRAKOPLOVA",null,{"$f":"G1139+G1193+G1186","v":11630560},{"$f":"H1139+H1193+H1186","v":6545000},11630560,6545000,2682323.58,23.062720797622816,6545000,6545000,0,0,3307000,0,0,0,0]
["A838002",null,null,null,"Administracija i upravljanje Agencije za istraživanje nesreća i ozbiljnih nezgoda zrakoplova","3106 RAZVOJ I SIGURNOST ZRAČNOG PROMETA I INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G1140+G1142+G1144+G1147+G1151+G1157+G1166+G1170+G1173+G1175+G1177+G1182+G1184","v":6245000},{"$f":"H1140+H1142+H1144+H1147+H1151+H1157+H1166+H1170+H1173+H1175+H1177+H1182+H1184","v":6245000},6245000,6245000,1799780.0799999998,28.819536909527621,6345000,6345000,0,0,3107000,0,0,0,0]
["A838002",11,"0454",311,null,null,{"$f":"SUM(G1141)","v":1150000},{"$f":"SUM(H1141)","v":1150000},1150000,1150000,749942.89,65.212425217391299,1150000,1150000,0,0,0,0,0,0,0]
["A838002",11,"0454","3111","Plaće za redovan rad",null,1150000,1150000,1150000,1150000,749942.89,65.212425217391299,1150000,1150000]
["A838002",11,"0454",312,null,null,{"$f":"SUM(G1143)","v":20000},{"$f":"SUM(H1143)","v":20000},20000,20000,4210.29,21.051449999999999,20000,20000,0,0,0,0,0,0,0]
["A838002",11,"0454","3121","Ostali rashodi za zaposlene",null,20000,20000,20000,20000,4210.29,21.051449999999999,20000,20000]
["A838002",11,"0454",313,null,null,{"$f":"SUM(G1145:G1146)","v":193000},{"$f":"SUM(H1145:H1146)","v":193000},193000,193000,113991.31,59.062854922279797,193000,193000,0,0,0,0,0,0,0]
["A838002",11,"0454","3132","Doprinosi za obvezno zdravstveno osiguranje",null,170000,170000,170000,170000,101242.28,59.554282352941179,170000,170000]
["A838002",11,"0454","3133","Doprinosi za obvezno osiguranje u slučaju nezaposlenosti",null,23000,23000,23000,23000,12749.03,55.430565217391305,23000,23000]
["A838002",11,"0454",321,null,null,{"$f":"SUM(G1148:G1150)","v":860000},{"$f":"SUM(H1148:H1150)","v":860000},860000,860000,184507.68,21.454381395348836,860000,860000,0,0,360000,0,0,0,0]
["A838002",11,"0454","3211","Službena putovanja",null,500000,500000,500000,500000,168954.6,33.79092,500000,500000]
["A838002",11,"0454","3212","Naknade za prijevoz, za rad na terenu i odvojeni život",null,60000,60000,60000,60000,11178.08,18.630133333333333,60000,60000,null,{"$f":"O1149","v":0},60000,null,{"$f":"R1149","v":0},null,{"$f":"T1149","v":0}]
["A838002",11,"0454","3213","Stručno usavršavanje zaposlenika",null,300000,300000,300000,300000,4375,1.4583333333333333,300000,300000,null,{"$f":"O1150","v":0},300000,null,{"$f":"R1150","v":0},null,{"$f":"T1150","v":0}]
["A838002",11,"0454",322,null,null,{"$f":"SUM(G1152:G1156)","v":370000},{"$f":"SUM(H1152:H1156)","v":370000},370000,370000,79362.750000000015,21.449391891891896,390000,390000,0,0,340000,0,0,0,0]
["A838002",11,"0454","3221","Uredski materijal i ostali materijalni rashodi",null,50000,50000,50000,50000,48306.18,96.612359999999995,50000,50000]
["A838002",11,"0454","3223","Energija",null,170000,170000,170000,170000,11668.7,6.8639411764705898,190000,190000,null,{"$f":"O1153","v":0},190000,null,{"$f":"R1153","v":0},null,{"$f":"T1153","v":0}]
["A838002",11,"0454","3224","Materijal i dijelovi za tekuće i investicijsko održavanje",null,60000,60000,60000,60000,14730.99,24.551649999999999,60000,60000,null,{"$f":"O1154","v":0},60000,null,{"$f":"R1154","v":0},null,{"$f":"T1154","v":0}]
["A838002",11,"0454","3225","Sitni inventar i auto gume",null,50000,50000,50000,50000,1969,3.9379999999999997,50000,50000,null,{"$f":"O1155","v":0},50000,null,{"$f":"R1155","v":0},null,{"$f":"T1155","v":0}]
["A838002",11,"0454","3227","Službena, radna i zaštitna odjeća i obuća",null,40000,40000,40000,40000,2687.88,6.7197000000000005,40000,40000,null,{"$f":"O1156","v":0},40000,null,{"$f":"R1156","v":0},null,{"$f":"T1156","v":0}]
["A838002",11,"0454",323,null,null,{"$f":"SUM(G1158:G1165)","v":2200000},{"$f":"SUM(H1158:H1165)","v":2200000},2200000,2200000,586794.62,26.67248272727273,2220000,2220000,0,0,2060000,0,0,0,0]
["A838002",11,"0454","3231","Usluge telefona, pošte i prijevoza",null,160000,160000,160000,160000,35760.06,22.350037499999999,160000,160000]
["A838002",11,"0454","3232","Usluge tekućeg i investicijskog održavanja",null,70000,70000,70000,70000,104847.5,149.78214285714287,70000,70000,null,{"$f":"O1159","v":0},70000,null,{"$f":"R1159","v":0},null,{"$f":"T1159","v":0}]
["A838002",11,"0454","3233","Usluge promidžbe i informiranja",null,30000,30000,30000,30000,5000,16.666666666666664,30000,30000,null,0,30000,null,0,null,0]
["A838002",11,"0454","3234","Komunalne usluge",null,70000,70000,70000,70000,0,0,70000,70000,null,0,70000,null,0,null,0]
["A838002",11,"0454","3235","Zakupnine i najamnine",null,100000,100000,100000,100000,108027.06,108.02705999999999,100000,100000,null,0,100000,null,0,null,0]
["A838002",11,"0454","3237","Intelektualne i osobne usluge",null,150000,150000,150000,150000,146355,97.570000000000007,150000,150000,null,0,150000,null,0,null,0]
["A838002",11,"0454","3238","Računalne usluge",null,120000,120000,120000,120000,55600,46.333333333333329,140000,140000,null,0,140000,null,0,null,0]
["A838002",11,"0454","3239","Ostale usluge",null,1500000,1500000,1500000,1500000,131205,8.7469999999999999,1500000,1500000,null,0,1500000,null,0,null,0]
["A838002",11,"0454",329,null,null,{"$f":"SUM(G1167:G1169)","v":90000},{"$f":"SUM(H1167:H1169)","v":90000},90000,90000,3565.96,3.9621777777777778,90000,90000,0,0,70000,0,0,0,0]
["A838002",11,"0454","3292","Premije osiguranja",null,20000,20000,20000,20000,null,0,20000,20000]
["A838002",11,"0454","3293","Reprezentacija",null,50000,50000,50000,50000,3565.96,7.13192,50000,50000,null,{"$f":"O1168","v":0},50000,null,{"$f":"R1168","v":0},null,{"$f":"T1168","v":0}]
["A838002",11,"0454","3295","Pristojbe i naknade",null,20000,20000,20000,20000,null,0,20000,20000,null,{"$f":"O1169","v":0},20000,null,{"$f":"R1169","v":0},null,{"$f":"T1169","v":0}]
["A838002",11,"0454",343,null,null,{"$f":"SUM(G1171:G1172)","v":40000},{"$f":"SUM(H1171:H1172)","v":40000},40000,40000,553.38,1.3834499999999998,40000,40000,0,0,10000,0,0,0,0]
["A838002",11,"0454","3431","Bankarske usluge i usluge platnog prometa",null,30000,30000,30000,30000,553.38,1.8446,30000,30000]
["A838002",11,"0454",3433,"Zatezne kamate",null,10000,10000,10000,10000,null,0,10000,10000,null,{"$f":"O1172","v":0},10000,null,{"$f":"R1172","v":0},null,{"$f":"T1172","v":0}]
["A838002",11,"0454",372,null,null,{"$f":"SUM(G1174)","v":20000},{"$f":"SUM(H1174)","v":20000},20000,20000,0,0,20000,20000,0,0,0,0,0,0,0]
["A838002",11,"0454",3721,"Naknade građanima i kućanstvima u novcu",null,20000,20000,20000,20000,0,0,20000,20000]
["A838002",11,"0454",412,null,null,{"$f":"SUM(G1176)","v":45000},{"$f":"SUM(H1176)","v":45000},45000,45000,7474.39,16.609755555555555,45000,45000,0,0,0,0,0,0,0]
["A838002",11,"0454",4123,"licence",null,45000,45000,45000,45000,7474.39,16.609755555555555,45000,45000]
["A838002",11,"0454",422,null,null,{"$f":"SUM(G1178:G1181)","v":417000},{"$f":"SUM(H1178:H1181)","v":417000},417000,417000,23480,5.6306954436450845,417000,417000,0,0,267000,0,0,0,0]
["A838002",11,"0454",4221,"Uredska oprema i namještaj",null,150000,150000,150000,150000,0,0,150000,150000]
["A838002",11,"0454",4222,"Komunikacijska oprema",null,80000,80000,80000,80000,0,0,80000,80000,null,{"$f":"O1179","v":0},80000,null,{"$f":"R1179","v":0},null,{"$f":"T1179","v":0}]
["A838002",11,"0454",4223,"Oprema za održavanje i zaštitu",null,37000,37000,37000,37000,23480,63.459459459459453,37000,37000,null,{"$f":"O1180","v":0},37000,null,{"$f":"R1180","v":0},null,{"$f":"T1180","v":0}]
["A838002",11,"0454",4227,"Uređaji, strojevi i oprema za ostale namjene",null,150000,150000,150000,150000,0,0,150000,150000,null,{"$f":"O1181","v":0},150000,null,{"$f":"R1181","v":0},null,{"$f":"T1181","v":0}]
["A838002",11,"0454",426,null,null,{"$f":"SUM(G1183)","v":100000},{"$f":"SUM(H1183)","v":100000},100000,100000,45896.81,45.896810000000002,100000,100000,0,0,0,0,0,0,0]
["A838002",11,"0454",4262,"Ulaganja u računalne programe",null,100000,100000,100000,100000,45896.81,45.896810000000002,100000,100000]
["A838002",11,"0454",451,null,null,{"$f":"SUM(G1185)","v":740000},{"$f":"SUM(H1185)","v":740000},740000,740000,0,0,800000,800000,0,0,0,0,0,0,0]
["A838002",11,"0454",4511,"Dodatna ulaganja na građevinskim objektima",null,740000,740000,740000,740000,0,0,800000,800000]
["K838003",null,null,null,"Obnova voznog parka","3106 RAZVOJ I SIGURNOST ZRAČNOG PROMETA I INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G1187+G1191","v":200000},{"$f":"H1187+H1191","v":200000},200000,200000,22447.809999999998,11.223904999999998,200000,200000,0,0,200000,0,0,0,0]
["K838003",11,"0454",323,null,null,{"$f":"SUM(G1188:G1190)","v":160000},{"$f":"SUM(H1188:H1190)","v":160000},160000,160000,17668.719999999998,11.042949999999999,160000,160000,0,0,160000,0,0,0,0]
["K838003",11,"0454",3232,"Usluge tekućeg i investicijskog održavanja",null,50000,50000,50000,50000,6270.91,12.541820000000001,50000,50000,null,{"$f":"O1188","v":0},50000,null,{"$f":"R1188","v":0},null,{"$f":"T1188","v":0}]
["K838003",11,"0454",3235,"Zakupnine i najamnine",null,70000,70000,70000,70000,9473.3799999999992,13.533399999999999,70000,70000,null,{"$f":"O1189","v":0},70000,null,{"$f":"R1189","v":0},null,{"$f":"T1189","v":0}]
["K838003",11,"0454",3239,"Ostale usluge",null,40000,40000,40000,40000,1924.43,4.8110749999999998,40000,40000,null,{"$f":"O1190","v":0},40000,null,{"$f":"R1190","v":0},null,{"$f":"T1190","v":0}]
["K838003",11,"0454",329,null,null,{"$f":"SUM(G1192)","v":40000},{"$f":"SUM(H1192)","v":40000},40000,40000,4779.09,11.947725,40000,40000,0,0,40000,0,0,0,0]
["K838003",11,"0454",3292,"Premije osiguranja",null,40000,40000,40000,40000,4779.09,11.947725,40000,40000,null,{"$f":"O1192","v":0},40000,null,{"$f":"R1192","v":0},null,{"$f":"T1192","v":0}]
["K838001",null,null,null,"IPA I 2009-Jačanje tehničke sposobnosti Agencije za istraživanje nesreća i ozbiljnih nezgoda zrakoplova","3106 RAZVOJ I SIGURNOST ZRAČNOG PROMETA I INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G1194+G1196+G1198+G1200+G1202","v":5185560},{"$f":"H1194+H1196+H1198+H1200+H1202","v":100000},5185560,100000,860095.69000000006,16.586360778777991,0,0,0,0,0,0,0,0,0]
["K838001",12,"0454",323,null,null,{"$f":"SUM(G1195)","v":40000},{"$f":"SUM(H1195)","v":40000},40000,40000,0,0,0,0,0,0,0,0,0,0,0]
["K838001",12,"0454",3237,"Intelektualne i osobne usluge",null,40000,40000,40000,40000,0,0,0,0,null,{"$f":"O1195","v":0},0,null,{"$f":"R1195","v":0},null,{"$f":"T1195","v":0}]
["K838001",12,"0454",422,null,null,{"$f":"SUM(G1197)","v":60000},{"$f":"SUM(H1197)","v":60000},60000,60000,9935.15,16.558583333333331,0,0,0,0,0,0,0,0,0]
["K838001",12,"0454",4227,"Uređaji, strojevi i oprema za ostale namjene",null,60000,60000,60000,60000,9935.15,16.558583333333331,0,0,null,{"$f":"O1197","v":0},0,null,{"$f":"R1197","v":0},null,{"$f":"T1197","v":0}]
["K838001",51,"0454",323,null,null,{"$f":"SUM(G1199)","v":660000},{"$f":"SUM(H1199)","v":0},660000,0,0,0,0,0,0,0,0,0,0,0,0]
["K838001",51,"0454",3237,"Intelektualne i osobne usluge",null,660000,null,660000,null,0,0,0,null,null,null,0]
["K838001",51,"0454",382,null,null,{"$f":"SUM(G1201)","v":4250560},{"$f":"SUM(H1201)","v":0},4250560,0,820355.18,{"$f":"IF(I1200=0, \"-\", K1200/I1200*100)","v":19.299931773695704},0,0,0,0,0,0,0,0,0]
["K838001",51,"0454",3821,"Kapitalne donacije neprofitnim organizacijama",null,4250560,null,4250560,null,820355.18,19.299931773695704,0,null,null,null,0]
["K838001",51,"0454",422,null,null,{"$f":"SUM(G1203:G1204)","v":175000},{"$f":"SUM(H1203:H1204)","v":0},175000,0,29805.360000000001,17.031634285714286,0,0,0,0,0,0,0,0,0]
["K838001",51,"0454",4221,"Uredska oprema i namještaj",null,0,null,0,null,29805.360000000001,"-",0,null,null,null,0]
["K838001",51,"0454",4227,"Uređaji, strojevi i oprema za ostale namjene",null,175000,null,175000,null,0,0,0,null,null,null,0]
[" NOVO RKP 48031",null,null,null,"AGENCIJA ZA ISTRAŽIVANJE NESREĆA U ZRAČNOM, POMORSKOM I ŽELJEZNIČKOM PROMETU",null,{"$f":"G1206+G1261+G1254","v":11630560},{"$f":"H1206+H1261+H1254","v":6545000},{"$f":"I1206+I1261+I1254","v":0},{"$f":"J1206+J1261+J1254","v":0},{"$f":"K1206+K1261+K1254","v":0},"-",{"$f":"M1206+M1261+M1254","v":6545000},6545000,11245000,6980000,6545000,6980000,6980000,6980000,6980000]
["NOVA A",null,null,null,"Administracija i upravljanje Agencije za istraživanje nesreća u zračnom, pomorskom i željezničkom prometu","NOVI PROGRAM - ISTRAŽIVANJE NESREĆA U PROMETU - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G1207+G1209+G1211+G1214+G1218+G1224+G1233+G1238+G1241+G1243+G1245+G1250+G1252","v":6245000},{"$f":"H1207+H1209+H1211+H1214+H1218+H1224+H1233+H1238+H1241+H1243+H1245+H1250+H1252","v":6245000},{"$f":"I1207+I1209+I1211+I1214+I1218+I1224+I1233+I1238+I1241+I1243+I1245+I1250+I1252","v":0},{"$f":"J1207+J1209+J1211+J1214+J1218+J1224+J1233+J1238+J1241+J1243+J1245+J1250+J1252","v":0},{"$f":"K1207+K1209+K1211+K1214+K1218+K1224+K1233+K1238+K1241+K1243+K1245+K1250+K1252","v":0},"-",{"$f":"M1207+M1209+M1211+M1214+M1218+M1224+M1233+M1238+M1241+M1243+M1245+M1250+M1252","v":6345000},6345000,6650000,6650000,6345000,6740000,6740000,6740000,6740000]
["A838002",11,"0454",311,null,null,{"$f":"SUM(G1208)","v":1150000},{"$f":"SUM(H1208)","v":1150000},0,0,0,"-",1150000,1150000,1410000,1410000,1150000,1410000,1410000,1410000,1410000,1680000,null,null,"limit plaća        48031"]
["A838002",11,"0454","3111","Plaće za redovan rad",null,1150000,1150000,null,null,null,"-",1150000,1150000,1410000,{"$f":"O1208","v":1410000},1150000,1410000,{"$f":"R1208","v":1410000},1410000,{"$f":"T1208","v":1410000},{"$f":"O1207+O1209+O1211","v":1680000},null,null,"31                      48031"]
["A838002",11,"0454",312,null,null,{"$f":"SUM(G1210)","v":20000},{"$f":"SUM(H1210)","v":20000},0,0,0,"-",20000,20000,30000,30000,20000,30000,30000,30000,30000,{"$f":"V1207-V1208","v":0},null,null,"RAZLIKA"]
["A838002",11,"0454","3121","Ostali rashodi za zaposlene",null,20000,20000,null,null,null,"-",20000,20000,30000,{"$f":"O1210","v":30000},20000,30000,{"$f":"R1210","v":30000},30000,{"$f":"T1210","v":30000}]
["A838002",11,"0454",313,null,null,{"$f":"SUM(G1212:G1213)","v":193000},{"$f":"SUM(H1212:H1213)","v":193000},{"$f":"SUM(I1212:I1213)","v":0},{"$f":"SUM(J1212:J1213)","v":0},{"$f":"SUM(K1212:K1213)","v":0},"-",{"$f":"SUM(M1212:M1213)","v":193000},193000,240000,240000,193000,240000,240000,240000,240000]
["A838002",11,"0454","3132","Doprinosi za obvezno zdravstveno osiguranje",null,170000,170000,null,null,null,"-",170000,170000,200000,{"$f":"O1212","v":200000},170000,200000,{"$f":"R1212","v":200000},200000,{"$f":"T1212","v":200000}]
["A838002",11,"0454","3133","Doprinosi za obvezno osiguranje u slučaju nezaposlenosti",null,23000,23000,null,null,null,"-",23000,23000,40000,{"$f":"O1213","v":40000},23000,40000,{"$f":"R1213","v":40000},40000,{"$f":"T1213","v":40000}]
["A838002",11,"0454",321,null,null,{"$f":"SUM(G1215:G1217)","v":860000},{"$f":"SUM(H1215:H1217)","v":860000},{"$f":"SUM(I1215:I1217)","v":0},{"$f":"SUM(J1215:J1217)","v":0},{"$f":"SUM(K1215:K1217)","v":0},"-",{"$f":"SUM(M1215:M1217)","v":860000},860000,880000,880000,860000,970000,970000,970000,970000]
["A838002",11,"0454","3211","Službena putovanja",null,500000,500000,null,null,null,"-",500000,500000,600000,{"$f":"O1215","v":600000},500000,650000,{"$f":"R1215","v":650000},650000,{"$f":"T1215","v":650000}]
["A838002",11,"0454","3212","Naknade za prijevoz, za rad na terenu i odvojeni život",null,60000,60000,null,null,null,"-",60000,60000,70000,{"$f":"O1216","v":70000},60000,70000,{"$f":"R1216","v":70000},70000,{"$f":"T1216","v":70000}]
["A838002",11,"0454","3213","Stručno usavršavanje zaposlenika",null,300000,300000,null,null,null,"-",300000,300000,210000,{"$f":"O1217","v":210000},300000,250000,{"$f":"R1217","v":250000},250000,{"$f":"T1217","v":250000}]
["A838002",11,"0454",322,null,null,{"$f":"SUM(G1219:G1223)","v":370000},{"$f":"SUM(H1219:H1223)","v":370000},{"$f":"SUM(I1219:I1223)","v":0},{"$f":"SUM(J1219:J1223)","v":0},{"$f":"SUM(K1219:K1223)","v":0},"-",{"$f":"SUM(M1219:M1223)","v":390000},390000,440000,440000,390000,440000,440000,440000,440000]
["A838002",11,"0454","3221","Uredski materijal i ostali materijalni rashodi",null,50000,50000,null,null,null,"-",50000,50000,70000,{"$f":"O1219","v":70000},50000,70000,{"$f":"R1219","v":70000},70000,{"$f":"T1219","v":70000}]
["A838002",11,"0454","3223","Energija",null,170000,170000,null,null,null,"-",190000,190000,150000,{"$f":"O1220","v":150000},190000,150000,{"$f":"R1220","v":150000},150000,{"$f":"T1220","v":150000}]
["A838002",11,"0454","3224","Materijal i dijelovi za tekuće i investicijsko održavanje",null,60000,60000,null,null,null,"-",60000,60000,100000,{"$f":"O1221","v":100000},60000,100000,{"$f":"R1221","v":100000},100000,{"$f":"T1221","v":100000}]
["A838002",11,"0454","3225","Sitni inventar i auto gume",null,50000,50000,null,null,null,"-",50000,50000,50000,{"$f":"O1222","v":50000},50000,50000,{"$f":"R1222","v":50000},50000,{"$f":"T1222","v":50000}]
["A838002",11,"0454","3227","Službena, radna i zaštitna odjeća i obuća",null,40000,40000,null,null,null,"-",40000,40000,70000,{"$f":"O1223","v":70000},40000,70000,{"$f":"R1223","v":70000},70000,{"$f":"T1223","v":70000}]
["A838002",11,"0454",323,null,null,{"$f":"SUM(G1225:G1232)","v":2200000},{"$f":"SUM(H1225:H1232)","v":2200000},{"$f":"SUM(I1225:I1232)","v":0},{"$f":"SUM(J1225:J1232)","v":0},{"$f":"SUM(K1225:K1232)","v":0},"-",{"$f":"SUM(M1225:M1232)","v":2220000},2220000,2400000,2400000,2220000,2400000,2400000,2400000,2400000]
["A838002",11,"0454","3231","Usluge telefona, pošte i prijevoza",null,160000,160000,null,null,null,"-",160000,160000,120000,{"$f":"O1225","v":120000},160000,120000,{"$f":"R1225","v":120000},120000,{"$f":"T1225","v":120000}]
["A838002",11,"0454","3232","Usluge tekućeg i investicijskog održavanja",null,70000,70000,null,null,null,"-",70000,70000,150000,150000,70000,150000,150000,150000,150000]
["A838002",11,"0454","3233","Usluge promidžbe i informiranja",null,30000,30000,null,null,null,"-",30000,30000,20000,20000,30000,20000,20000,20000,20000]
["A838002",11,"0454","3234","Komunalne usluge",null,70000,70000,null,null,null,"-",70000,70000,90000,90000,70000,90000,90000,90000,90000]
["A838002",11,"0454","3235","Zakupnine i najamnine",null,100000,100000,null,null,null,"-",100000,100000,270000,270000,100000,270000,270000,270000,270000]
["A838002",11,"0454","3237","Intelektualne i osobne usluge",null,150000,150000,null,null,null,"-",150000,150000,150000,150000,150000,150000,150000,150000,150000]
["A838002",11,"0454","3238","Računalne usluge",null,120000,120000,null,null,null,"-",140000,140000,100000,100000,140000,100000,100000,100000,100000]
["A838002",11,"0454","3239","Ostale usluge",null,1500000,1500000,null,null,null,"-",1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000]
["A838002",11,"0454",329,null,null,{"$f":"SUM(G1234:G1237)","v":90000},90000,0,0,0,"-",90000,90000,{"$f":"SUM(O1234:O1237)","v":290000},{"$f":"SUM(P1234:P1237)","v":290000},90000,290000,290000,290000,290000]
["A838002",11,"0454",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i sl.",null,null,null,null,null,null,"-",null,null,200000,{"$f":"O1234","v":200000},null,200000,{"$f":"R1234","v":200000},200000,{"$f":"T1234","v":200000}]
["A838002",11,"0454","3292","Premije osiguranja",null,20000,20000,null,null,null,"-",20000,20000,20000,{"$f":"O1235","v":20000},20000,20000,{"$f":"R1235","v":20000},20000,{"$f":"T1235","v":20000}]
["A838002",11,"0454","3293","Reprezentacija",null,50000,50000,null,null,null,"-",50000,50000,50000,{"$f":"O1236","v":50000},50000,50000,{"$f":"R1236","v":50000},50000,{"$f":"T1236","v":50000}]
["A838002",11,"0454","3295","Pristojbe i naknade",null,20000,20000,null,null,null,"-",20000,20000,20000,{"$f":"O1237","v":20000},20000,20000,{"$f":"R1237","v":20000},20000,{"$f":"T1237","v":20000}]
["A838002",11,"0454",343,null,null,{"$f":"SUM(G1239:G1240)","v":40000},{"$f":"SUM(H1239:H1240)","v":40000},{"$f":"SUM(I1239:I1240)","v":0},{"$f":"SUM(J1239:J1240)","v":0},{"$f":"SUM(K1239:K1240)","v":0},"-",{"$f":"SUM(M1239:M1240)","v":40000},40000,50000,50000,40000,50000,50000,50000,50000]
["A838002",11,"0454","3431","Bankarske usluge i usluge platnog prometa",null,30000,30000,null,null,null,"-",30000,30000,30000,{"$f":"O1239","v":30000},30000,30000,{"$f":"R1239","v":30000},30000,{"$f":"T1239","v":30000}]
["A838002",11,"0454",3433,"Zatezne kamate",null,10000,10000,null,null,null,"-",10000,10000,20000,{"$f":"O1240","v":20000},10000,20000,{"$f":"R1240","v":20000},20000,{"$f":"T1240","v":20000}]
["A838002",11,"0454",372,null,null,{"$f":"SUM(G1242)","v":20000},{"$f":"SUM(H1242)","v":20000},0,0,0,"-",20000,20000,20000,20000,20000,20000,20000,20000,20000]
["A838002",11,"0454",3721,"Naknade građanima i kućanstvima u novcu",null,20000,20000,null,null,null,"-",20000,20000,20000,{"$f":"O1242","v":20000},20000,20000,{"$f":"R1242","v":20000},20000,{"$f":"T1242","v":20000}]
["A838002",11,"0454",412,null,null,{"$f":"SUM(G1244)","v":45000},{"$f":"SUM(H1244)","v":45000},0,0,0,"-",45000,45000,50000,50000,45000,50000,50000,50000,50000]
["A838002",11,"0454",4123,"licence",null,45000,45000,null,null,null,"-",45000,45000,50000,{"$f":"O1244","v":50000},45000,50000,{"$f":"R1244","v":50000},50000,{"$f":"T1244","v":50000}]
["A838002",11,"0454",422,null,null,{"$f":"SUM(G1246:G1249)","v":417000},{"$f":"SUM(H1246:H1249)","v":417000},{"$f":"SUM(I1246:I1249)","v":0},{"$f":"SUM(J1246:J1249)","v":0},{"$f":"SUM(K1246:K1249)","v":0},"-",{"$f":"SUM(M1246:M1249)","v":417000},417000,340000,340000,417000,340000,340000,340000,340000]
["A838002",11,"0454",4221,"Uredska oprema i namještaj",null,150000,150000,null,null,null,"-",150000,150000,140000,{"$f":"O1246","v":140000},150000,140000,{"$f":"R1246","v":140000},140000,{"$f":"T1246","v":140000}]
["A838002",11,"0454",4222,"Komunikacijska oprema",null,80000,80000,null,null,null,"-",80000,80000,50000,{"$f":"O1247","v":50000},80000,50000,{"$f":"R1247","v":50000},50000,{"$f":"T1247","v":50000}]
["A838002",11,"0454",4223,"Oprema za održavanje i zaštitu",null,37000,37000,null,null,null,"-",37000,37000,50000,{"$f":"O1248","v":50000},37000,50000,{"$f":"R1248","v":50000},50000,{"$f":"T1248","v":50000}]
["A838002",11,"0454",4227,"Uređaji, strojevi i oprema za ostale namjene",null,150000,150000,null,null,null,"-",150000,150000,100000,{"$f":"O1249","v":100000},150000,100000,{"$f":"R1249","v":100000},100000,{"$f":"T1249","v":100000}]
["A838002",11,"0454",426,null,null,{"$f":"SUM(G1251)","v":100000},{"$f":"SUM(H1251)","v":100000},0,0,0,"-",100000,100000,100000,100000,100000,100000,100000,100000,100000]
["A838002",11,"0454",4262,"Ulaganja u računalne programe",null,100000,100000,null,null,null,"-",100000,100000,100000,{"$f":"O1251","v":100000},100000,100000,{"$f":"R1251","v":100000},100000,{"$f":"T1251","v":100000}]
["A838002",11,"0454",451,null,null,{"$f":"SUM(G1253)","v":740000},{"$f":"SUM(H1253)","v":740000},0,0,0,"-",800000,800000,400000,400000,800000,400000,400000,400000,400000]
["A838002",11,"0454",4511,"Dodatna ulaganja na građevinskim objektima",null,740000,740000,null,null,null,"-",800000,800000,400000,{"$f":"O1253","v":400000},800000,400000,{"$f":"R1253","v":400000},400000,{"$f":"T1253","v":400000}]
["NOVI K",null,null,null,"Obnova voznog parka","NOVI PROGRAM - ISTRAŽIVANJE NESREĆA U PROMETU - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G1255+G1259","v":200000},{"$f":"H1255+H1259","v":200000},{"$f":"I1255+I1259","v":0},{"$f":"J1255+J1259","v":0},{"$f":"K1255+K1259","v":0},"-",{"$f":"M1255+M1259","v":200000},200000,240000,240000,200000,240000,240000,240000,240000]
["K838003",11,"0454",323,null,null,{"$f":"SUM(G1256:G1258)","v":160000},{"$f":"SUM(H1256:H1258)","v":160000},{"$f":"SUM(I1256:I1258)","v":0},{"$f":"SUM(J1256:J1258)","v":0},{"$f":"SUM(K1256:K1258)","v":0},"-",{"$f":"SUM(M1256:M1258)","v":160000},160000,200000,200000,160000,200000,200000,200000,200000]
["K838003",11,"0454",3232,"Usluge tekućeg i investicijskog održavanja",null,50000,50000,null,null,null,"-",50000,50000,50000,{"$f":"O1256","v":50000},50000,50000,{"$f":"R1256","v":50000},50000,{"$f":"T1256","v":50000}]
["K838003",11,"0454",3235,"Zakupnine i najamnine",null,70000,70000,null,null,null,"-",70000,70000,100000,{"$f":"O1257","v":100000},70000,100000,{"$f":"R1257","v":100000},100000,{"$f":"T1257","v":100000}]
["K838003",11,"0454",3239,"Ostale usluge",null,40000,40000,null,null,null,"-",40000,40000,50000,{"$f":"O1258","v":50000},40000,50000,{"$f":"R1258","v":50000},50000,{"$f":"T1258","v":50000}]
["K838003",11,"0454",329,null,null,{"$f":"SUM(G1260)","v":40000},{"$f":"SUM(H1260)","v":40000},0,0,0,"-",40000,40000,40000,40000,40000,40000,40000,40000,40000]
["K838003",11,"0454",3292,"Premije osiguranja",null,40000,40000,null,null,null,"-",40000,40000,40000,{"$f":"O1260","v":40000},40000,40000,{"$f":"R1260","v":40000},40000,{"$f":"T1260","v":40000}]
["NOVI K",null,null,null,"IPA I 2009-Jačanje tehničke sposobnosti Agencije za istraživanje nesreća","NOVI PROGRAM - ISTRAŽIVANJE NESREĆA U PROMETU - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G1262+G1264+G1266+G1268+G1270","v":5185560},{"$f":"H1262+H1264+H1266+H1268+H1270","v":100000},{"$f":"I1262+I1264+I1266+I1268+I1270","v":0},{"$f":"J1262+J1264+J1266+J1268+J1270","v":0},{"$f":"K1262+K1264+K1266+K1268+K1270","v":0},"-",{"$f":"M1262+M1264+M1266+M1268+M1270","v":0},0,4355000,90000,0,0,0,0,0]
["K838001",12,"0454",323,null,null,{"$f":"SUM(G1263)","v":40000},{"$f":"SUM(H1263)","v":40000},0,0,0,"-",0,0,40000,40000,0,0,0,0,0]
["K838001",12,"0454",3237,"Intelektualne i osobne usluge",null,40000,40000,null,null,null,"-",0,0,40000,{"$f":"O1263","v":40000},0,null,{"$f":"R1263","v":0},null,{"$f":"T1263","v":0}]
["K838001",12,"0454",422,null,null,{"$f":"SUM(G1265)","v":60000},{"$f":"SUM(H1265)","v":60000},0,0,0,"-",0,0,50000,50000,0,0,0,0,0]
["K838001",12,"0454",4227,"Uređaji, strojevi i oprema za ostale namjene",null,60000,60000,null,null,null,"-",0,0,50000,{"$f":"O1265","v":50000},0,null,{"$f":"R1265","v":0},null,{"$f":"T1265","v":0}]
["K838001",51,"0454",323,null,null,{"$f":"SUM(G1267)","v":660000},{"$f":"SUM(H1267)","v":0},0,0,0,"-",0,0,660000,0,0,0,0,0,0]
["K838001",51,"0454",3237,"Intelektualne i osobne usluge",null,660000,null,null,null,null,"-",0,null,660000,null,0]
["K838001",51,"0454",382,null,null,{"$f":"SUM(G1269)","v":4250560},{"$f":"SUM(H1269)","v":0},0,0,0,{"$f":"IF(I1268=0, \"-\", K1268/I1268*100)","v":"-"},0,0,3430000,0,0,0,0,0,0]
["K838001",51,"0454",3821,"Kapitalne donacije neprofitnim organizacijama",null,4250560,null,null,null,null,{"$f":"IF(I1269=0, \"-\", K1269/I1269*100)","v":"-"},0,null,3430000,null,0]
["K838001",51,"0454",422,null,null,{"$f":"SUM(G1271:G1272)","v":175000},{"$f":"SUM(H1271:H1272)","v":0},{"$f":"SUM(I1271:I1272)","v":0},{"$f":"SUM(J1271:J1272)","v":0},{"$f":"SUM(K1271:K1272)","v":0},{"$f":"IF(I1270=0, \"-\", K1270/I1270*100)","v":"-"},{"$f":"SUM(M1271:M1272)","v":0},0,175000,0,0,0,0,0,0]
["K838001",51,"0454",4221,"Uredska oprema i namještaj",null,0,null,null,null,null,{"$f":"IF(I1271=0, \"-\", K1271/I1271*100)","v":"-"},0,null,null,null,0]
["K838001",51,"0454",4227,"Uređaji, strojevi i oprema za ostale namjene",null,175000,null,null,null,null,{"$f":"IF(I1272=0, \"-\", K1272/I1272*100)","v":"-"},0,null,175000,null,0]
["Glava 60 Hrvatski hidrografski institut",null,null,null,null,null,{"$f":"SUM(G1274+G1289)","v":11185541},{"$f":"SUM(H1274+H1289)","v":11185541},11185541,11185541,7724518.4499999993,69.058067464059164,11185541,11185541,11190000,11190000,11185541,11190000,11190000,11190000,11190000]
["A663000 ",null,null,null,"Administracija i upravljanje Hrvatskog hidrografskog instituta","3109-SIGURNOST POMORSKOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G1275+G1277+G1279+G1282+G1284+G1287","v":10998755},{"$f":"H1275+H1277+H1279+H1282+H1284+H1287","v":10998755},10998755,10998755,7537732.4499999993,68.532597098489774,10998755,10998755,11003214,11003214,10998755,11003214,11003214,11003214,11003214]
["A663000 ",11,"0452",311,null,null,{"$f":"SUM(G1276)","v":7642758},{"$f":"SUM(H1276)","v":7642758},7642758,7642758,5554294.75,72.673958144429022,7642758,7642758,7677450,7677450,7642758,7677450,7677450,7677450,7677450,8940000,null,null,"limit plaća      06560"]
["A663000 ",11,"0452","3111","Plaće za redovan rad",null,7642758,7642758,7642758,7642758,5554294.75,72.673958144429022,7642758,7642758,7677450,{"$f":"O1276","v":7677450},7642758,7677450,{"$f":"R1276","v":7677450},7677450,{"$f":"T1276","v":7677450},{"$f":"O1275+O1277+O1279","v":8940000},null,null,"31                     06560"]
["A663000 ",11,"0452",312,null,null,{"$f":"SUM(G1278)","v":87900},{"$f":"SUM(H1278)","v":87900},87900,87900,37012.019999999997,42.106962457337879,87900,87900,87900,87900,87900,87900,87900,87900,87900,{"$f":"V1275-V1276","v":0},null,null,"RAZLIKA"]
["A663000 ",11,"0452","3121","Ostali rashodi za zaposlene",null,87900,87900,87900,87900,37012.019999999997,42.106962457337879,87900,87900,87900,{"$f":"O1278","v":87900},87900,87900,{"$f":"R1278","v":87900},87900,{"$f":"T1278","v":87900}]
["A663000 ",11,"0452",313,null,null,{"$f":"SUM(G1280:G1281)","v":1169342},{"$f":"SUM(H1280:H1281)","v":1169342},1169342,1169342,847743.52,72.497483199953479,1169342,1169342,1174650,1174650,1169342,1174650,1174650,1174650,1174650]
["A663000 ",11,"0452","3132","Doprinosi za obvezno zdravstveno osiguranje",null,1031772,1031772,1031772,1031772,748008.99,72.497508170409745,1031772,1031772,1036456,1036456,1031772,1036456,1036456,1036456,1036456]
["A663000 ",11,"0452","3133","Doprinosi za obvezno osiguranje u slučaju nezaposlenosti",null,137570,137570,137570,137570,99734.53,72.497295922076034,137570,137570,138194,138194,137570,138194,138194,138194,138194]
["A663000 ",11,"0452",322,null,null,{"$f":"SUM(G1283)","v":893755},{"$f":"SUM(H1283)","v":893755},893755,893755,492978.16,55.158086947765327,893755,893755,873454,873454,893755,873454,873454,873454,873454]
["A663000 ",11,"0452","3223","Energija",null,893755,893755,893755,893755,492978.16,55.158086947765327,893755,893755,873454,873454,893755,873454,873454,873454,873454]
["A663000 ",11,"0452",323,null,null,{"$f":"SUM(G1285:G1286)","v":1015000},{"$f":"SUM(H1285:H1286)","v":1015000},1015000,1015000,605704,59.67527093596059,1015000,1015000,939760,939760,1015000,939760,939760,939760,939760]
["A663000 ",11,"0452","3232","Usluge tekućeg i investicijskog održavanja",null,765000,765000,765000,765000,605704,79.176993464052288,765000,765000,786760,786760,765000,786760,786760,786760,786760]
["A663000 ",11,"0452",3235,"Zakupnine i najamnine",null,250000,250000,250000,250000,0,0,250000,250000,153000,153000,250000,153000,153000,153000,153000]
["A663000 ",11,"0452",329,null,null,{"$f":"SUM(G1288)","v":190000},{"$f":"SUM(H1288)","v":190000},190000,190000,0,0,190000,190000,250000,250000,190000,250000,250000,250000,250000]
["A663000 ",11,"0452",3294,"Članarine",null,190000,190000,190000,190000,0,0,190000,190000,250000,250000,190000,250000,250000,250000,250000]
["K663002",null,null,null,"Informatizacija","3109-SIGURNOST POMORSKOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"G1290","v":186786},{"$f":"H1290","v":186786},186786,186786,186786,100,186786,186786,186786,186786,186786,186786,186786,186786,186786]
["K663002",11,"0452",422,null,null,{"$f":"SUM(G1291)","v":186786},{"$f":"SUM(H1291)","v":186786},186786,186786,186786,100,186786,186786,186786,186786,186786,186786,186786,186786,186786]
["K663002",11,"0452","4221","Uredska oprema i namještaj",null,186786,186786,186786,186786,186786,100,186786,186786,186786,{"$f":"O1291","v":186786},186786,186786,{"$f":"R1291","v":186786},186786,{"$f":"T1291","v":186786}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,Q6:Q1279)","v":47911067362}]

{"sheet":"065-2025.","index":1,"n_rows":4632,"n_cols":17,"rows_kept":4632,"cut":false,"hidden":false,"merged":[[4539,1,4539,4],[4364,1,4364,4],[4126,1,4126,4],[3940,1,3940,4],[3673,1,3673,4],[3193,1,3193,4],[2867,1,2867,4],[2735,1,2735,4],[2374,1,2374,4],[2027,1,2027,4],[2026,1,2026,5],[1944,1,1944,5],[1848,1,1848,5],[1760,1,1760,4],[1642,1,1642,4],[1554,1,1554,4],[1553,1,1553,5],[1479,1,1479,5],[1133,1,1133,5],[1134,1,1134,5],[1069,1,1069,5],[939,1,939,5],[717,1,717,5],[716,1,716,5],[546,1,546,5],[1,1,1,5],[229,1,229,5],[155,1,155,5],[156,1,156,5],[3,1,3,5],[2,1,2,5]]}
["Glava","A/K/T","IZV","FP","KTO","NAZIV","PROGRAM","Plan\n2025.\n(NN 149/2024)","Preraspodjela I","Preraspodjela II","Preraspodjela III","Preraspodjela IV","Preraspodjela VI","Preraspodjela V","Preraspodjela VII","Preraspodjela VIII","Rebalans\n2025."]
[null,"065 MINISTARSTVO MORA, PROMETA I INFRASTRUKTURE",null,null,null,null,null,{"$f":"H3+H1480+H1554+H1849+H1945+H2027","v":1735968201},1735868201,1735868201,1735968201,1735968201,1736857295,1736857295,1736857295,1767880073,1776651982]
["06505","Glava 06505 Ministarstvo mora, prometa i infrastrukture",null,null,null,null,null,{"$f":"H4+H156+H717+H1134","v":1436784998},1436784998,1436784998,1436784998,1436784998,1437674092,1437674092,1437674092,1468696870,1480499049]
["06505","Glavno tajništvo i zajednički rashodi",null,null,null,null,null,{"$f":"H5+H67+H80+H99+H120+H140+H145+H152","v":24289176},24289176,24307926,24307926,24307926,24307926,24307926,24307926,24307926,22367537]
["06505","A570000",null,null,null,"Administracija i upravljanje","3101 - UPRAVLJANJE NA PODRUČJU PROMETNE POLITIKE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H6+H15+H45+H50+H57+H64+H54","v":17970428},{"$f":"I6+I15+I45+I50+I57+I64+I54","v":17970428},17970428,17970428,17970428,17970428,17970428,17970428,17970428,16945853]
["06505","A570000",11,null,31,null,null,{"$f":"H7+H10+H12","v":13692700},13692700,13692700,13692700,13692700,{"$f":"M7+M10+M12","v":13692700},13692700,{"$f":"O7+O10+O12","v":13692700},13692700,{"$f":"Q7+Q10+Q12","v":13342700}]
["06505","A570000",11,null,311,null,null,{"$f":"SUM(H8:H9)","v":11422100},11422100,11422100,11422100,11422100,{"$f":"SUM(M8:M9)","v":11422100},11422100,{"$f":"SUM(O8:O9)","v":11422100},11422100,{"$f":"SUM(Q8:Q9)","v":11192100}]
["06505","A570000",11,"0490",3111,"Plaće za redovan rad",null,11242100,11242100,11242100,11242100,11242100,11242100,11242100,11242100,11242100,10942100]
["06505","A570000",11,"0490",3113,"Plaće za prekovremeni rad",null,180000,180000,180000,180000,180000,180000,180000,180000,180000,250000]
["06505","A570000",11,null,312,null,null,{"$f":"SUM(H11)","v":433500},433500,433500,433500,433500,433500,433500,433500,433500,383500]
["06505","A570000",11,"0490",3121,"Ostali rashodi za zaposlene ",null,433500,433500,433500,433500,433500,433500,433500,433500,433500,383500]
["06505","A570000",11,null,313,null,null,{"$f":"SUM(H13:H14)","v":1837100},1837100,1837100,1837100,1837100,{"$f":"SUM(M13:M14)","v":1837100},1837100,{"$f":"SUM(O13:O14)","v":1837100},1837100,{"$f":"SUM(Q13:Q14)","v":1767100}]
["06505","A570000",11,"0490",3131,"Doprinosi za mirovinsko osiguranje za staž s povećanim trajanjem",null,100,100,100,100,100,100,100,100,100,100]
["06505","A570000",11,"0490",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1837000,1837000,1837000,1837000,1837000,1837000,1837000,1837000,1837000,1767000]
["06505","A570000",11,null,32,null,null,{"$f":"H16+H21+H27+H36+H38","v":4015228},4015228,4015228,4015228,4015228,{"$f":"M16+M21+M27+M36+M38","v":4015228},4015228,{"$f":"O16+O21+O27+O36+O38","v":4015228},4015228,3427228]
["06505","A570000",11,null,321,null,null,{"$f":"SUM(H17:H20)","v":830089},830089,830089,830089,830089,{"$f":"SUM(M17:M20)","v":830089},830089,{"$f":"SUM(O17:O20)","v":830089},830089,{"$f":"SUM(Q17:Q20)","v":795089}]
["06505","A570000",11,"0490",3211,"Službena putovanja",null,410000,410000,410000,410000,410000,410000,410000,410000,410000,380000]
["06505","A570000",11,"0490",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000]
["06505","A570000",11,"0490",3213,"Stručno usavršavanje zaposlenika",null,33089,33089,33089,33089,33089,33089,33089,33089,33089,28089]
["06505","A570000",11,"0490",3214,"Ostale naknade troškova zaposlenima",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["06505","A570000",11,null,322,null,null,{"$f":"SUM(H22:H26)","v":1484725},1484725,1484725,1484725,1484725,{"$f":"SUM(M22:M26)","v":1484725},1484725,{"$f":"SUM(O22:O26)","v":1484725},1484725,905725]
["06505","A570000",11,"0490",3221,"Uredski materijal i ostali materijalni rashodi",null,155000,155000,155000,155000,155000,155000,155000,155000,155000,95000]
["06505","A570000",11,"0490",3223,"Energija",null,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,1250000,750000]
["06505","A570000",11,"0490",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,59725,59725,59725,59725,59725,59725,59725,59725,59725,49725]
["06505","A570000",11,"0490",3225,"Sitni inventar i autogume",null,14000,14000,14000,14000,14000,14000,14000,14000,14000,9000]
["06505","A570000",11,"0490",3227,"Službena, radna i zaštitna odjeća i obuća",null,6000,6000,6000,6000,6000,6000,6000,6000,6000,2000]
["06505","A570000",11,null,323,null,null,{"$f":"SUM(H28:H35)","v":1400347},1400347,1400347,1400347,1400347,{"$f":"SUM(M28:M35)","v":1400347},1400347,{"$f":"SUM(O28:O35)","v":1400347},1400347,1490347]
["06505","A570000",11,"0490",3231,"Usluge telefona, interneta, pošte i prijevoza",null,270000,270000,270000,270000,270000,270000,270000,270000,270000,265000]
["06505","A570000",11,"0490",3232,"Usluge tekućeg i investicijskog održavanja",null,50000,50000,50000,50000,50000,50000,50000,50000,50000,45000]
["06505","A570000",11,"0490",3233,"Usluge promidžbe i informiranja",null,103723,103723,103723,103723,103723,103723,103723,103723,103723,93723]
["06505","A570000",11,"0490",3234,"Komunalne usluge",null,99542,99542,99542,99542,99542,99542,99542,99542,99542,89542]
["06505","A570000",11,"0490",3235,"Zakupnine i najamnine",null,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000]
["06505","A570000",11,"0490",3236,"Zdravstvene i veterinarske usluge",null,72998,72998,72998,72998,72998,72998,72998,72998,72998,32998]
["06505","A570000",11,"0490",3237,"Intelektualne i osobne usluge",null,199084,199084,199084,199084,199084,199084,199084,199084,199084,199084]
["06505","A570000",11,"0490",3239,"Ostale usluge",null,480000,480000,480000,480000,480000,480000,480000,480000,480000,640000]
["06505","A570000",11,null,324,null,null,{"$f":"SUM(H37)","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,5000]
["06505","A570000",11,"0490",3241,"Naknade troškova osobama izvan radnog odnosa",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,5000]
["06505","A570000",11,null,329,null,null,{"$f":"SUM(H39:H44)","v":290067},290067,290067,290067,290067,{"$f":"SUM(M39:M44)","v":290067},290067,{"$f":"SUM(O39:O44)","v":290067},290067,231067]
["06505","A570000",11,"0490",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,1000]
["06505","A570000",11,"0490",3292,"Premije osiguranja",null,13272,13272,13272,13272,13272,13272,13272,13272,13272,8272]
["06505","A570000",11,"0490",3293,"Reprezentacija",null,66361,66361,66361,66361,66361,66361,66361,66361,66361,46361]
["06505","A570000",11,"0490",3294,"Članarine i norme",null,113345,113345,113345,113345,113345,113345,113345,113345,113345,113345]
["06505","A570000",11,"0490",3295,"Pristojbe i naknade",null,68817,68817,68817,68817,68817,68817,68817,68817,68817,58817]
["06505","A570000",11,"0490",3299,"Ostali nespomenuti rashodi poslovanja",null,13272,13272,13272,13272,13272,13272,13272,13272,13272,3272]
["06505","A570000",11,null,34,null,null,{"$f":"H46","v":9500},9500,9500,9500,9500,9500,9500,9500,9500,7500]
["06505","A570000",11,null,343,null,null,{"$f":"SUM(H47:H49)","v":9500},9500,9500,9500,9500,{"$f":"SUM(M47:M49)","v":9500},9500,{"$f":"SUM(O47:O49)","v":9500},9500,{"$f":"SUM(Q47:Q49)","v":7500}]
["06505","A570000",11,"0490",3431,"Bankarske usluge i usluge platnog prometa",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,2000]
["06505","A570000",11,"0490",3433,"Zatezne kamate",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["06505","A570000",11,"0490",3434,"Ostali nespomenuti financijski rashodi",null,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500]
["06505","A570000",11,null,37,null,null,{"$f":"H51","v":85000},85000,85000,85000,85000,85000,85000,85000,85000,80000]
["06505","A570000",11,null,372,null,null,{"$f":"SUM(H52:H53)","v":85000},85000,85000,85000,85000,{"$f":"SUM(M52:M53)","v":85000},85000,{"$f":"SUM(O52:O53)","v":85000},85000,{"$f":"SUM(Q52:Q53)","v":80000}]
["06505","A570000",11,"0490",3721,"Naknade građanima i kućanstvima u novcu",null,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000]
["06505","A570000",11,"0490",3722,"Naknade građanima i kućanstvima u naravi",null,50000,50000,50000,50000,50000,50000,50000,50000,50000,45000]
["06505","A570000",11,null,38,null,null,{"$f":"H55","v":0},{"$f":"I55","v":0},0,0,0,0,0,0,0,425]
["06505","A570000",11,null,383,null,null,{"$f":"H56","v":0},0,0,0,0,0,0,0,0,425]
["06505","A570000",11,"0490",3831,"Naknade šteta pravnim i fizičkim osobama",null,0,0,0,0,0,0,0,0,0,425]
["06505","A570000",11,null,42,null,null,{"$f":"H58","v":148000},148000,148000,148000,148000,148000,148000,148000,148000,68000]
["06505","A570000",11,null,422,null,null,{"$f":"SUM(H59:H63)","v":148000},148000,148000,148000,148000,{"$f":"SUM(M59:M63)","v":148000},148000,{"$f":"SUM(O59:O63)","v":148000},148000,{"$f":"SUM(Q59:Q63)","v":68000}]
["06505","A570000",11,"0490",4221,"Uredska oprema i namještaj",null,50000,50000,50000,50000,50000,50000,50000,50000,50000,13000]
["06505","A570000",11,"0490",4222,"Komunikacijska oprema",null,30000,30000,30000,30000,30000,30000,30000,30000,30000,20000]
["06505","A570000",11,"0490",4223,"Oprema za održavanje i zaštitu",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,10000]
["06505","A570000",11,"0490",4225,"Instrumenti i uređaji",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,0]
["06505","A570000",11,"0490",4227,"Uređaji, strojevi i oprema za ostale namjene",null,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000]
["06505","A570000",51,null,32,null,null,{"$f":"H65","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000]
["06505","A570000",51,null,321,null,null,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["06505","A570000",51,"0490",3211,"Službena putovanja",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["06505","K570319",null,null,null,"Obnova voznog parka","3101 - UPRAVLJANJE NA PODRUČJU PROMETNE POLITIKE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H68+H77","v":640000},640000,640000,640000,640000,{"$f":"M68+M77","v":640000},640000,{"$f":"O68+O77","v":640000},640000,{"$f":"Q68+Q77","v":600000}]
["06505","K570319",11,null,32,null,null,{"$f":"H69+H71+H75","v":420000},420000,420000,420000,420000,{"$f":"M69+M71+M75","v":420000},420000,{"$f":"O69+O71+O75","v":420000},420000,{"$f":"Q69+Q71+Q75","v":380000}]
["06505","K570319",11,null,322,null,null,{"$f":"SUM(H70)","v":35000},35000,35000,35000,35000,35000,35000,35000,35000,35000]
["06505","K570319",11,"0490",3225,"Sitni inventar i autogume",null,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000]
["06505","K570319",11,null,323,null,null,{"$f":"SUM(H72:H74)","v":270000},270000,270000,270000,270000,{"$f":"SUM(M72:M74)","v":270000},270000,{"$f":"SUM(O72:O74)","v":270000},270000,230000]
["06505","K570319",11,"0490",3232,"Usluge tekućeg i investicijskog održavanja",null,120000,120000,120000,120000,120000,120000,120000,120000,120000,99000]
["06505","K570319",11,"0490",3235,"Zakupnine i najamnine",null,70000,70000,70000,70000,70000,70000,70000,70000,70000,51000]
["06505","K570319",11,"0490",3239,"Ostale usluge",null,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000]
["06505","K570319",11,null,329,null,null,{"$f":"SUM(H76)","v":115000},115000,115000,115000,115000,115000,115000,115000,115000,115000]
["06505","K570319",11,"0490",3292,"Premije osiguranja",null,115000,115000,115000,115000,115000,115000,115000,115000,115000,115000]
["06505","K570319",11,null,42,null,null,{"$f":"H78","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000]
["06505","K570319",11,null,423,null,null,{"$f":"SUM(H79)","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000]
["06505","K570319",11,"0490",4231,"Prijevozna sredstva u cestovnom prometu",null,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000]
["06505","K570321",null,null,null,"Informatizacija","3101 - UPRAVLJANJE NA PODRUČJU PROMETNE POLITIKE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H81+H89+H93","v":2769072},2769072,2769072,2769072,2769072,{"$f":"M81+M89+M93","v":2769072},2769072,{"$f":"O81+O89+O93","v":2769072},2769072,{"$f":"Q81+Q89+Q93","v":2669072}]
["06505","K570321",11,null,32,null,null,{"$f":"H82+H84","v":2001533},2001533,2001533,2001533,2001533,{"$f":"M82+M84","v":2001533},2001533,{"$f":"O82+O84","v":2001533},2001533,{"$f":"Q82+Q84","v":2001533}]
["06505","K570321",11,null,322,null,null,{"$f":"SUM(H83)","v":8627},8627,8627,8627,8627,8627,8627,8627,8627,8627]
["06505","K570321",11,"0490",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,8627,8627,8627,8627,8627,8627,8627,8627,8627,8627]
["06505","K570321",11,null,323,null,null,{"$f":"SUM(H85:H88)","v":1992906},1992906,1992906,1992906,1992906,{"$f":"SUM(M85:M88)","v":1992906},1992906,{"$f":"SUM(O85:O88)","v":1992906},1992906,1992906]
["06505","K570321",11,"0490",3232,"Usluge tekućeg i investicijskog održavanja",null,59725,59725,59725,59725,59725,59725,59725,59725,59725,59725]
["06505","K570321",11,"0490",3235,"Zakupnine i najamnine",null,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000]
["06505","K570321",11,"0490",3237,"Intelektualne i osobne usluge",null,33181,33181,33181,33181,33181,33181,33181,33181,33181,33181]
["06505","K570321",11,"0490",3238,"Računalne usluge",null,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000]
["06505","K570321",11,null,41,null,null,{"$f":"H90","v":172539},172539,172539,172539,172539,172539,172539,172539,172539,172539]
["06505","K570321",11,null,412,null,null,{"$f":"SUM(H91:H92)","v":172539},172539,172539,172539,172539,{"$f":"SUM(M91:M92)","v":172539},172539,{"$f":"SUM(O91:O92)","v":172539},172539,{"$f":"SUM(Q91:Q92)","v":172539}]
["06505","K570321",11,"0490",4123,"Licence",null,152631,152631,152631,152631,152631,152631,152631,152631,152631,167631]
["06505","K570321",11,"0490",4126,"Ostala nematerijalna imovina",null,19908,19908,19908,19908,19908,19908,19908,19908,19908,4908]
["06505","K570321",11,null,42,null,null,{"$f":"H94+H97","v":595000},595000,595000,595000,595000,{"$f":"M94+M97","v":595000},595000,{"$f":"O94+O97","v":595000},595000,{"$f":"Q94+Q97","v":495000}]
["06505","K570321",11,null,422,null,null,{"$f":"SUM(H95:H96)","v":450000},450000,450000,450000,450000,{"$f":"SUM(M95:M96)","v":450000},450000,{"$f":"SUM(O95:O96)","v":450000},450000,{"$f":"SUM(Q95:Q96)","v":450000}]
["06505","K570321",11,"0490",4221,"Uredska oprema i namještaj",null,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000]
["06505","K570321",11,"0490",4222,"Komunikacijska oprema",null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000]
["06505","K570321",11,null,426,null,null,{"$f":"SUM(H98)","v":145000},145000,145000,145000,145000,145000,145000,145000,145000,45000]
["06505","K570321",11,"0490",4262,"Ulaganja u računalne programe",null,145000,145000,145000,145000,145000,145000,145000,145000,145000,45000]
["06505","A250997",null,null,null,"Obveze po sudskim sporovima","3101 - UPRAVLJANJE NA PODRUČJU PROMETNE POLITIKE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H100+H107+H113+H116","v":880500},880500,880500,880500,880500,{"$f":"M100+M107+M113+M116","v":880500},880500,{"$f":"O100+O107+O113+O116","v":880500},880500,{"$f":"Q100+Q107+Q113+Q116","v":435500}]
["06505","A250997",11,null,31,null,null,{"$f":"H101+H104","v":61500},61500,61500,61500,61500,{"$f":"M101+M104","v":61500},61500,{"$f":"O101+O104","v":61500},61500,{"$f":"Q101+Q104","v":31500}]
["06505","A250997",11,null,311,null,null,{"$f":"SUM(H102:H103)","v":54000},54000,54000,54000,54000,{"$f":"SUM(M102:M103)","v":54000},54000,{"$f":"SUM(O102:O103)","v":54000},54000,{"$f":"SUM(Q102:Q103)","v":24000}]
["06505","A250997",11,"0490",3111,"Plaće za redovan rad",null,14000,14000,14000,14000,14000,14000,14000,14000,14000,4000]
["06505","A250997",11,"0490",3113,"Plaće za prekovremeni rad",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,20000]
["06505","A250997",11,null,313,null,null,{"$f":"SUM(H105:H106)","v":7500},7500,7500,7500,7500,{"$f":"SUM(M105:M106)","v":7500},7500,{"$f":"SUM(O105:O106)","v":7500},7500,7500]
["06505","A250997",11,"0490",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,6500,6500,6500,6500,6500,6500,6500,6500,6500,6500]
["06505","A250997",11,"0490",3133,"Doprinosi za obvezno osiguranje u slučaju nezaposlenosti",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","A250997",11,null,32,null,null,{"$f":"H108+H110","v":307000},307000,307000,307000,307000,{"$f":"M108+M110","v":307000},307000,{"$f":"O108+O110","v":307000},307000,{"$f":"Q108+Q110","v":147000}]
["06505","A250997",11,null,323,null,null,{"$f":"H109","v":67000},67000,67000,67000,67000,67000,67000,67000,67000,7000]
["06505","A250997",11,"0490",3235,"Zakupnine i najamnine",null,67000,67000,67000,67000,67000,67000,67000,67000,67000,7000]
["06505","A250997",11,null,329,null,null,{"$f":"SUM(H111:H112)","v":240000},240000,240000,240000,240000,{"$f":"SUM(M111:M112)","v":240000},240000,{"$f":"SUM(O111:O112)","v":240000},240000,140000]
["06505","A250997",11,"0490",3296,"Troškovi sudskih postupaka",null,200000,200000,200000,200000,200000,200000,200000,200000,200000,100000]
["06505","A250997",11,"0490",3299,"Ostali nespomenuti rashodi poslovanja",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["06505","A250997",11,null,34,null,null,{"$f":"H114","v":305000},305000,305000,305000,305000,305000,305000,305000,305000,155000]
["06505","A250997",11,null,343,null,null,{"$f":"SUM(H115)","v":305000},305000,305000,305000,305000,305000,305000,305000,305000,155000]
["06505","A250997",11,"0490",3433,"Zatezne kamate",null,305000,305000,305000,305000,305000,305000,305000,305000,305000,155000]
["06505","A250997",11,null,38,null,null,{"$f":"H117","v":207000},207000,207000,207000,207000,207000,207000,207000,207000,102000]
["06505","A250997",11,null,383,null,null,{"$f":"H118+H119","v":207000},207000,207000,207000,207000,{"$f":"M118+M119","v":207000},207000,{"$f":"O118+O119","v":207000},207000,{"$f":"Q118+Q119","v":102000}]
["06505","A250997",11,"0490",3831,"Naknade šteta pravnim i fizičkim osobama",null,200000,200000,200000,200000,200000,200000,200000,200000,200000,100000]
["06505","A250997",11,"0490",3835,"Ostale kazne",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,2000]
["06505","K810016",null,null,null,"Rekonstrukcija, obnova i održavanje poslovnih zgrada Ministarstva","3101 - UPRAVLJANJE NA PODRUČJU PROMETNE POLITIKE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H121+H125+H128+H131+H134+H137","v":1036270},{"$f":"I121+I125+I128+I131+I134+I137","v":1036270},1036270,1036270,1036270,1036270,1036270,1036270,{"$f":"P121+P125+P128+P131+P134+P137","v":1036270},{"$f":"Q121+Q125+Q128+Q131+Q134+Q137","v":796362}]
["06505","K810016",11,null,32,null,null,{"$f":"H122","v":703181},703181,703181,703181,703181,703181,703181,703181,703181,483181]
["06505","K810016",11,null,323,null,null,{"$f":"SUM(H123:H124)","v":703181},703181,703181,703181,703181,{"$f":"SUM(M123:M124)","v":703181},703181,{"$f":"SUM(O123:O124)","v":703181},703181,{"$f":"SUM(Q123:Q124)","v":483181}]
["06505","K810016",11,"0490",3232,"Usluge tekućeg i investicijskog održavanja",null,670000,670000,670000,670000,670000,670000,670000,670000,670000,470000]
["06505","K810016",11,"0490",3237,"Intelektualne i osobne usluge",null,33181,33181,33181,33181,33181,33181,33181,33181,33181,13181]
["06505","K810016",11,null,36,null,null,{"$f":"H126","v":250000},250000,250000,250000,250000,250000,250000,250000,250000,250000]
["06505","K810016",11,null,363,null,null,{"$f":"SUM(H127:H127)","v":250000},250000,250000,250000,250000,250000,250000,250000,250000,250000]
["06505","K810016",11,"0490",3632,"Kapitalne pomoći unutar općeg proračuna",null,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000]
["06505","K810016",11,null,41,null,null,{"$f":"H129","v":19908},19908,19908,19908,19908,19908,19908,19908,19908,0]
["06505","K810016",11,null,412,null,null,{"$f":"SUM(H130:H130)","v":19908},19908,19908,19908,19908,19908,19908,19908,19908,0]
["06505","K810016",11,"0490",4126,"Ostala nematerijalna imovina",null,19908,19908,19908,19908,19908,19908,19908,19908,19908,0]
["06505","K810016",11,null,45,null,null,{"$f":"H132","v":30000},30000,30000,30000,30000,30000,30000,30000,30000,30000]
["06505","K810016",11,null,451,null,null,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000]
["06505","K810016",11,"0490",4511,"Dodatna ulaganja na građevinskim objektima",null,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000]
["06505","K810016",31,null,32,null,null,{"$f":"H135","v":33181},33181,33181,33181,33181,33181,33181,33181,33181,33043]
["06505","K810016",31,null,323,null,null,{"$f":"SUM(H136:H136)","v":33181},33181,33181,33181,33181,33181,33181,33181,33181,33043]
["06505","K810016",31,"0490",3232,"Usluge tekućeg i investicijskog održavanja",null,33181,33181,33181,33181,33181,33181,33181,33181,33181,33043]
["06505","K810016",31,null,45,null,null,{"$f":"H138","v":0},0,0,0,0,0,0,0,0,138]
["06505","K810016",31,null,451,null,null,0,0,0,0,0,0,0,0,0,138]
["06505","K810016",31,"0490",4511,"Dodatna ulaganja na građevinskim objektima",null,0,0,0,0,0,0,0,0,0,138]
["06505","K754026",null,null,null,"Provedba Projekta e-građani","3101 - UPRAVLJANJE NA PODRUČJU PROMETNE POLITIKE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H141","v":92906},92906,92906,92906,92906,92906,92906,92906,92906,0]
["06505","K754026",11,null,32,null,null,92906,92906,92906,92906,92906,92906,92906,92906,92906,0]
["06505","K754026",11,null,323,null,null,{"$f":"H144+H143","v":92906},92906,92906,92906,92906,{"$f":"M144+M143","v":92906},92906,{"$f":"O144+O143","v":92906},92906,{"$f":"Q144+Q143","v":0}]
["06505","K754026",11,"0490",3237,"Intelektualne i osobne usluge",null,6636,6636,6636,6636,6636,6636,6636,6636,6636,0]
["06505","K754026",11,"0490",3238,"Računalne usluge",null,86270,86270,86270,86270,86270,86270,86270,86270,86270,0]
["06505","T754069",null,null,null,"Program dodjele državnih potpora sektoru mora, prometa, prometne infrastrukture i povezanim djelatnostima u aktualnoj pandemiji COVID-a 19","3101 - UPRAVLJANJE NA PODRUČJU PROMETNE POLITIKE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H149+H146","v":900000},900000,918750,918750,918750,{"$f":"M149+M146","v":918750},918750,{"$f":"O149+O146","v":918750},918750,{"$f":"Q149+Q146","v":918750}]
["06505","T754069",11,null,32,null,null,{"$f":"H147","v":0},{"$f":"I147","v":0},{"$f":"J147","v":18750},18750,18750,18750,18750,18750,18750,18750]
["06505","T754069",11,null,323,null,null,{"$f":"H148","v":0},{"$f":"I148","v":0},18750,18750,18750,18750,18750,18750,18750,18750]
["06505","T754069",11,"0490",3237,"Intelektualne i osobne usluge",null,0,0,18750,18750,18750,18750,18750,18750,18750,18750]
["06505","T754069",11,null,38,null,null,{"$f":"H150","v":900000},900000,900000,900000,900000,900000,900000,900000,900000,900000]
["06505","T754069",11,null,386,null,null,900000,900000,900000,900000,900000,900000,900000,900000,900000,900000]
["06505","T754069",11,"0490",3865,"Kapitalne pomoći trgovačkim društvima i obrtnicima po protestiranim jamstvima u tuzemstvu i inozemstvu",null,900000,900000,900000,900000,900000,900000,900000,900000,900000,900000]
["06505","A754081",null,null,null,"Povrat neprihvatljivih troškova financiranih iz EU sredstava","3111 - PRIPREMA I PROVEDBA PROJEKATA SUFINANCIRANIH SREDSTVIMA FONDOVA EU - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H153","v":0},0,0,0,{"$f":"L153","v":0},0,0,0,0,2000]
["06505","A754081",31,null,38,null,null,0,0,0,0,0,0,0,0,0,2000]
["06505","A754081",31,null,383,null,null,0,0,0,0,0,0,0,0,0,{"$f":"Q155","v":2000}]
["06505","A754081",31,"0451",3835,"Ostale kazne",null,0,0,0,0,0,0,0,0,0,2000]
["06505","POMORSTVO, UNUTARNJA PLOVIDBA I SIGURNOST PLOVIDBE",null,null,null,null,null,{"$f":"H157+H230+H547","v":85488956},85488956,85488956,86033956,86033956,{"$f":"M157+M230+M547","v":86033956},86033956,{"$f":"O157+O230+O547","v":86033956},86033956,{"$f":"Q157+Q230+Q547","v":73660565}]
["06505","Uprava pomorstva",null,null,null,null,null,{"$f":"H158+H165+H183+H190+H198+H209+H213+H220+H226","v":17232131},17232131,17232131,17997131,17997131,{"$f":"M158+M165+M183+M190+M198+M209+M213+M220+M226","v":17997131},17997131,{"$f":"O158+O165+O183+O190+O198+O209+O213+O220+O226","v":17997131},17997131,{"$f":"Q158+Q165+Q183+Q190+Q198+Q209+Q213+Q220+Q226","v":17403931}]
["06505","A570219",null,null,null,"Izgradnja, sanacija i rekonstrukcija objekata podgradnje u lukama otvorenim za javni promet od županijskog i lokalnog značaja te modernizacija, obnova i izgradnja ribarske infrastrukture","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H162+H159","v":14686550},14686550,14686550,15451550,15451550,{"$f":"M162+M159","v":15451550},15451550,{"$f":"O162+O159","v":15451550},15451550,{"$f":"Q162+Q159","v":15451550}]
["06505","A570219",11,null,36,null,null,{"$f":"H160","v":3936550},3936550,3936550,4101550,4101550,4101550,4101550,4101550,4101550,4101550]
["06505","A570219",11,null,363,null,null,3936550,3936550,3936550,4101550,4101550,4101550,4101550,4101550,4101550,4101550]
["06505","A570219",11,"0452",3632,"Kapitalne pomoći unutar općeg proračuna",null,3936550,3936550,3936550,4101550,4101550,4101550,4101550,4101550,4101550,4101550]
["06505","A570219",11,null,38,null,null,{"$f":"H163","v":10750000},10750000,10750000,11350000,11350000,11350000,11350000,11350000,11350000,11350000]
["06505","A570219",11,null,382,null,null,{"$f":"SUM(H164)","v":10750000},10750000,10750000,11350000,11350000,11350000,11350000,11350000,11350000,11350000]
["06505","A570219",11,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,10750000,10750000,10750000,11350000,11350000,11350000,11350000,11350000,11350000,11350000]
["06505","A570348",null,null,null,"Utvrđivanje i provedba granica pomorskog dobra s izvlaštenjem","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H166+H171+H174+H177+H180","v":692560},692560,692560,692560,692560,{"$f":"M166+M171+M174+M177+M180","v":692560},692560,{"$f":"O166+O171+O174+O177+O180","v":692560},692560,{"$f":"Q166+Q171+Q174+Q177+Q180","v":322560}]
["06505","A570348",11,null,32,null,null,{"$f":"H167","v":189960},189960,189960,189960,189960,189960,189960,189960,189960,169960]
["06505","A570348",11,null,323,null,null,{"$f":"SUM(H168:H170)","v":189960},189960,189960,189960,189960,{"$f":"SUM(M168:M170)","v":189960},189960,{"$f":"SUM(O168:O170)","v":189960},189960,{"$f":"SUM(Q168:Q170)","v":169960}]
["06505","A570348",11,"0452",3233,"Usluge promidžbe i informiranja",null,1330,1330,1330,1330,1330,1330,1330,1330,1330,1330]
["06505","A570348",11,"0452",3237,"Intelektualne i osobne usluge",null,35630,35630,35630,35630,35630,35630,35630,35630,35630,15630]
["06505","A570348",11,"0452",3238,"Računalne usluge",null,153000,153000,153000,153000,153000,153000,153000,153000,153000,153000]
["06505","A570348",11,null,36,null,null,{"$f":"H172","v":100000},100000,100000,100000,100000,100000,100000,100000,100000,100000]
["06505","A570348",11,null,363,null,null,{"$f":"SUM(H173)","v":100000},100000,100000,100000,100000,100000,100000,100000,100000,100000]
["06505","A570348",11,"0452",3631,"Tekuće pomoći drugom proračunu i izvanproračunskim korisnicima",null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000]
["06505","A570348",11,null,38,null,null,{"$f":"H175","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,50000]
["06505","A570348",11,null,383,null,null,{"$f":"SUM(H176)","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,50000]
["06505","A570348",11,"0452",3831,"Naknade šteta pravnim i fizičkim osobama",null,200000,200000,200000,200000,200000,200000,200000,200000,200000,50000]
["06505","A570348",11,null,41,null,null,{"$f":"H178","v":2600},2600,2600,2600,2600,2600,2600,2600,2600,2600]
["06505","A570348",11,null,412,null,null,{"$f":"SUM(H179)","v":2600},2600,2600,2600,2600,2600,2600,2600,2600,2600]
["06505","A570348",11,"0452",4126,"Ostala nematerijalna imovina",null,2600,2600,2600,2600,2600,2600,2600,2600,2600,2600]
["06505","A570348",11,null,42,null,null,{"$f":"H181","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,0]
["06505","A570348",11,null,426,null,null,200000,200000,200000,200000,200000,200000,200000,200000,200000,0]
["06505","A570348",11,"0452",4262,"Ulaganja u računalne programe",null,200000,200000,200000,200000,200000,200000,200000,200000,200000,0]
["06505","A570350",null,null,null,"Dodjela koncesija na pomorskom dobru","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H184+H187","v":125000},125000,125000,125000,125000,{"$f":"M184+M187","v":125000},125000,{"$f":"O184+O187","v":125000},125000,{"$f":"Q184+Q187","v":35000}]
["06505","A570350",11,null,32,null,null,{"$f":"H185","v":35000},35000,35000,35000,35000,35000,35000,35000,35000,35000]
["06505","A570350",11,null,323,null,null,{"$f":"SUM(H186)","v":35000},35000,35000,35000,35000,35000,35000,35000,35000,35000]
["06505","A570350",11,"0452",3237,"Intelektualne i osobne usluge",null,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000]
["06505","A570350",11,null,41,null,null,{"$f":"H188","v":90000},90000,90000,90000,90000,90000,90000,90000,90000,0]
["06505","A570350",11,null,412,null,null,90000,90000,90000,90000,90000,90000,90000,90000,90000,0]
["06505","A570350",11,"0452",4126,"Ostala nematerijalna imovina",null,90000,90000,90000,90000,90000,90000,90000,90000,90000,0]
["06505","A810040",null,null,null,"Priprema i provedba projekata u pomorstvu","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H191+H195","v":160000},160000,160000,160000,160000,{"$f":"M191+M195","v":160000},160000,{"$f":"O191+O195","v":160000},160000,{"$f":"Q191+Q195","v":140000}]
["06505","A810040",11,null,32,null,null,{"$f":"H192","v":135000},135000,135000,135000,135000,135000,135000,135000,135000,135000]
["06505","A810040",11,null,323,null,null,{"$f":"SUM(H193:H194)","v":135000},135000,135000,135000,135000,{"$f":"SUM(M193:M194)","v":135000},135000,{"$f":"SUM(O193:O194)","v":135000},135000,{"$f":"SUM(Q193:Q194)","v":135000}]
["06505","A810040",11,"0452",3237,"Intelektualne i osobne usluge",null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000]
["06505","A810040",11,"0452",3238,"Računalne usluge",null,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000]
["06505","A810040",11,null,41,null,null,{"$f":"H196","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,5000]
["06505","A810040",11,null,412,null,null,25000,25000,25000,25000,25000,25000,25000,25000,25000,5000]
["06505","A810040",11,"0452",4126,"Ostala nematerijalna imovina",null,25000,25000,25000,25000,25000,25000,25000,25000,25000,5000]
["06505","A754044",null,null,null,"Promidžba pomorstva Republike Hrvatske","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H199","v":66000},66000,66000,66000,66000,66000,66000,66000,66000,66000]
["06505","A754044",11,null,32,null,null,{"$f":"H200+H207+H205","v":66000},66000,66000,66000,66000,{"$f":"M200+M207+M205","v":66000},66000,{"$f":"O200+O207+O205","v":66000},66000,{"$f":"Q200+Q207+Q205","v":66000}]
["06505","A754044",11,null,323,null,null,{"$f":"SUM(H201:H204)","v":43500},43500,43500,43500,43500,{"$f":"SUM(M201:M204)","v":43500},43500,{"$f":"SUM(O201:O204)","v":43500},43500,{"$f":"SUM(Q201:Q204)","v":43500}]
["06505","A754044",11,"0452",3233,"Usluge promidžbe i informiranja",null,13280,13280,13280,13280,13280,13280,13280,13280,13280,13280]
["06505","A754044",11,"0452",3235,"Zakupnine i najamnine",null,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920]
["06505","A754044",11,"0452",3237,"Intelektualne i osobne usluge",null,9300,9300,9300,9300,9300,9300,9300,9300,9300,9300]
["06505","A754044",11,"0452",3239,"Ostale usluge",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["06505","A754044",11,null,324,null,null,{"$f":"H206","v":2600},2600,2600,2600,2600,2600,2600,2600,2600,2600]
["06505","A754044",11,"0452",3241,"Naknade troškova osobama izvan radnog odnosa",null,2600,2600,2600,2600,2600,2600,2600,2600,2600,2600]
["06505","A754044",11,null,329,null,null,{"$f":"H208","v":19900},19900,19900,19900,19900,19900,19900,19900,19900,19900]
["06505","A754044",11,"0452",3293,"Reprezentacija",null,19900,19900,19900,19900,19900,19900,19900,19900,19900,19900]
["06505","A754030",null,null,null,"Članarine u međunarodnim organizacijama u pomorstvu","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H210","v":66361},66361,66361,66361,66361,66361,66361,66361,66361,53161]
["06505","A754030",11,null,32,null,null,66361,66361,66361,66361,66361,66361,66361,66361,66361,53161]
["06505","A754030",11,null,329,null,null,{"$f":"SUM(H212:H212)","v":66361},66361,66361,66361,66361,66361,66361,66361,66361,53161]
["06505","A754030",11,"0452",3294,"Članarine i norme",null,66361,66361,66361,66361,66361,66361,66361,66361,66361,53161]
["06505","A570482",null,null,null,"Stipendiranje redovnih učenika i studenata srednjih pomorskih škola i pomorskih fakulteta","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H217+H214","v":373878},373878,373878,373878,373878,{"$f":"M217+M214","v":373878},373878,{"$f":"O217+O214","v":373878},373878,{"$f":"Q217+Q214","v":273878}]
["06505","A570482",11,null,32,null,null,{"$f":"H215","v":3982},3982,3982,3982,3982,3982,3982,3982,3982,3982]
["06505","A570482",11,null,329,null,null,3982,3982,3982,3982,3982,3982,3982,3982,3982,3982]
["06505","A570482",11,"0452",3295,"Pristojbe i naknade",null,3982,3982,3982,3982,3982,3982,3982,3982,3982,3982]
["06505","A570482",11,null,37,null,null,{"$f":"H218","v":369896},369896,369896,369896,369896,369896,369896,369896,369896,269896]
["06505","A570482",11,null,372,null,null,{"$f":"SUM(H219)","v":369896},369896,369896,369896,369896,369896,369896,369896,369896,269896]
["06505","A570482",11,"0452",3721,"Naknade građanima i kućanstvima u novcu",null,369896,369896,369896,369896,369896,369896,369896,369896,369896,269896]
["06505","A754037",null,null,null,"Sufinanciranje ukrcaja vježbenika na brodove u međunarodnoj i nacionalnoj plovidbi","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H221","v":1061782},1061782,1061782,1061782,1061782,1061782,1061782,1061782,1061782,1061782]
["06505","A754037",11,null,35,null,null,{"$f":"H224+H222","v":1061782},1061782,1061782,1061782,1061782,{"$f":"M224+M222","v":1061782},1061782,{"$f":"O224+O222","v":1061782},1061782,{"$f":"Q224+Q222","v":1061782}]
["06505","A754037",11,null,352,null,null,{"$f":"H223","v":322000},322000,322000,322000,322000,322000,322000,322000,322000,322000]
["06505","A754037",11,"0452",3512,"Subvencije trgovačkim društvima u javnom sektoru",null,322000,322000,322000,322000,322000,322000,322000,322000,322000,322000]
["06505","A754037",11,null,352,null,null,739782,739782,739782,739782,739782,739782,739782,739782,739782,739782]
["06505","A754037",11,"0452",3522,"Subvencije trgovačkim društvima i zadrugama izvan javnog sektora",null,739782,739782,739782,739782,739782,739782,739782,739782,739782,739782]
["06505","K820085",null,null,null,"NPOO C2.3. R2-I1 – Nadogradnja Jedinstvene nacionalne baze podataka pomorskog dobra Republike Hrvatske","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H227","v":0},0,0,0,0,0,0,0,0,0]
["06505","K820085",581,null,42,null,null,0,0,0,0,0,0,0,0,0,0]
["06505","K820085",581,null,426,null,null,0,0,0,0,0,0,0,0,0,0]
["06505","K820085",581,"0452",4262,"Ulaganja u računalne programe",null,0,0,0,0,0,0,0,0,0,0]
["06505","Uprava sigurnosti plovidbe",null,null,null,null,null,{"$f":"H231+H360+H340+H367+H371+H336+H378+H456+H512+H356","v":59592475},59592475,59592475,59592475,59592475,{"$f":"M231+M360+M340+M367+M371+M336+M378+M456+M512+M356","v":59592475},59592475,{"$f":"O231+O360+O340+O367+O371+O336+O378+O456+O512+O356","v":59592475},59592475,{"$f":"Q231+Q360+Q340+Q367+Q371+Q336+Q378+Q456+Q512+Q356","v":50298319}]
["06505","A570017",null,null,null,"Sigurnost plovidbe","3109 - SIGURNOST PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H232+H241+H271+H276+H283+H287+H297+H302+H318+H321+H328+H315+H280+H333","v":41137152},{"$f":"I232+I241+I271+I276+I283+I287+I297+I302+I318+I321+I328+I315+I280+I333","v":41137152},41137152,41137152,41137152,41137152,41140152,{"$f":"O232+O241+O271+O276+O283+O287+O297+O302+O318+O321+O328+O315+O280+O333","v":41174152},{"$f":"P232+P241+P271+P276+P283+P287+P297+P302+P318+P321+P328+P315+P280+P333","v":41174152},{"$f":"Q232+Q241+Q271+Q276+Q283+Q287+Q297+Q302+Q318+Q321+Q328+Q315+Q280+Q333","v":37522106}]
["06505","A570017",11,null,31,null,null,{"$f":"H233+H236+H238","v":16110000},16110000,16110000,16110000,16110000,{"$f":"M233+M236+M238","v":16110000},16110000,{"$f":"O233+O236+O238","v":16110000},16110000,{"$f":"Q233+Q236+Q238","v":14935000}]
["06505","A570017",11,null,311,null,null,{"$f":"SUM(H234:H235)","v":13230000},13230000,13230000,13230000,13230000,{"$f":"SUM(M234:M235)","v":13230000},13230000,{"$f":"SUM(O234:O235)","v":13230000},13230000,{"$f":"SUM(Q234:Q235)","v":12305000}]
["06505","A570017",11,"0452",3111,"Plaće za redovan rad",null,12870000,12870000,12870000,12870000,12870000,12870000,12870000,12870000,12870000,11870000]
["06505","A570017",11,"0452",3113,"Plaće za prekovremeni rad",null,360000,360000,360000,360000,360000,360000,360000,360000,360000,435000]
["06505","A570017",11,null,312,null,null,{"$f":"SUM(H237)","v":630000},630000,630000,630000,630000,630000,630000,630000,630000,630000]
["06505","A570017",11,"0452",3121,"Ostali rashodi za zaposlene ",null,630000,630000,630000,630000,630000,630000,630000,630000,630000,630000]
["06505","A570017",11,null,313,null,null,{"$f":"SUM(H239:H240)","v":2250000},2250000,2250000,2250000,2250000,{"$f":"SUM(M239:M240)","v":2250000},2250000,{"$f":"SUM(O239:O240)","v":2250000},2250000,{"$f":"SUM(Q239:Q240)","v":2000000}]
["06505","A570017",11,"0452",3131,"Doprinosi za mirovinsko osiguranje za staž s povećanim trajanjem",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["06505","A570017",11,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,2210000,2210000,2210000,2210000,2210000,2210000,2210000,2210000,2210000,1960000]
["06505","A570017",11,null,32,null,null,{"$f":"H242+H247+H253+H263+H265","v":10337736},10337336,10337336,10337036,10337036,{"$f":"M242+M247+M253+M263+M265","v":10337036},10337036,{"$f":"O242+O247+O253+O263+O265","v":10371036},10371036,{"$f":"Q242+Q247+Q253+Q263+Q265","v":8533036}]
["06505","A570017",11,null,321,null,null,{"$f":"SUM(H243:H246)","v":750000},{"$f":"SUM(I243:I246)","v":750000},750000,{"$f":"SUM(K243:K246)","v":750000},750000,{"$f":"SUM(M243:M246)","v":750000},750000,{"$f":"SUM(O243:O246)","v":750000},750000,{"$f":"SUM(Q243:Q246)","v":720000}]
["06505","A570017",11,"0452",3211,"Službena putovanja",null,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000]
["06505","A570017",11,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000]
["06505","A570017",11,"0452",3213,"Stručno usavršavanje zaposlenika",null,50000,50000,50000,50000,50000,50000,50000,50000,50000,20000]
["06505","A570017",11,"0452",3214,"Ostale naknade troškova zaposlenima",null,0,0,0,0,0,0,0,0,0,0]
["06505","A570017",11,null,322,null,null,{"$f":"SUM(H248:H252)","v":4026716},4026716,4026716,4026716,4026716,{"$f":"SUM(M248:M252)","v":4026716},4026716,{"$f":"SUM(O248:O252)","v":4026716},4026716,{"$f":"SUM(Q248:Q252)","v":3351716}]
["06505","A570017",11,"0452",3221,"Uredski materijal i ostali materijalni rashodi",null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000]
["06505","A570017",11,"0452",3223,"Energija",null,1115000,1115000,1115000,1115000,1115000,1115000,1115000,1115000,1115000,750000]
["06505","A570017",11,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,53089,53089,53089,53089,53089,53089,53089,53089,53089,43089]
["06505","A570017",11,"0452",3225,"Sitni inventar i autogume",null,8627,8627,8627,8627,8627,8627,8627,8627,8627,8627]
["06505","A570017",11,"0452",3227,"Službena, radna i zaštitna odjeća i obuća",null,2750000,2750000,2750000,2750000,2750000,2750000,2750000,2750000,2750000,2450000]
["06505","A570017",11,null,323,null,null,{"$f":"SUM(H254:H262)","v":5365000},5365000,5365000,5364700,5364700,{"$f":"SUM(M254:M262)","v":5364700},5364700,{"$f":"SUM(O254:O262)","v":5368700},5368700,{"$f":"SUM(Q254:Q262)","v":4235700}]
["06505","A570017",11,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,1300000,1300000,1300000,1300000,1300000,1300000,1300000,1300000,1300000,900000]
["06505","A570017",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,1950777,1950777,1950777,1950777,1950777,1950777,1950777,1950777,1950777,1215777]
["06505","A570017",11,"0452",3233,"Usluge promidžbe i informiranja",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["06505","A570017",11,"0452",3234,"Komunalne usluge",null,382723,382723,382723,382723,382723,382723,382723,382723,382723,277723]
["06505","A570017",11,"0452",3235,"Zakupnine i najamnine",null,751200,751200,751200,751200,751200,751200,751200,753700,753700,753700]
["06505","A570017",11,"0452",3236,"Zdravstvene i veterinarske usluge",null,66300,66300,66300,66300,66300,66300,66300,66300,66300,66300]
["06505","A570017",11,"0452",3237,"Intelektualne i osobne usluge",null,210000,210000,210000,209700,209700,209700,209700,209700,209700,209700]
["06505","A570017",11,"0452",3238,"Računalne usluge",null,450000,450000,450000,450000,450000,450000,450000,450000,450000,497000]
["06505","A570017",11,"0452",3239,"Ostale usluge",null,239000,239000,239000,239000,239000,239000,239000,240500,240500,300500]
["06505","A570017",11,null,324,null,null,{"$f":"SUM(H264)","v":17254},17254,17254,17254,17254,17254,17254,17254,17254,17254]
["06505","A570017",11,"0452",3241,"Naknade troškova osobama izvan radnog odnosa",null,17254,17254,17254,17254,17254,17254,17254,17254,17254,17254]
["06505","A570017",11,null,329,null,null,{"$f":"SUM(H266:H270)","v":178766},178366,178366,178366,178366,{"$f":"SUM(M266:M270)","v":178366},178366,{"$f":"SUM(O266:O270)","v":208366},208366,{"$f":"SUM(Q266:Q270)","v":208366}]
["06505","A570017",11,"0452",3292,"Premije osiguranja",null,70000,69600,69600,69600,69600,69600,69600,69600,69600,69600]
["06505","A570017",11,"0452",3293,"Reprezentacija",null,7466,7466,7466,7466,7466,7466,7466,37466,37466,37466]
["06505","A570017",11,"0452",3294,"Članarine i norme",null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000]
["06505","A570017",11,"0452",3295,"Pristojbe i naknade",null,650,650,650,650,650,650,650,650,650,650]
["06505","A570017",11,"0452",3299,"Ostali nespomenuti rashodi poslovanja",null,650,650,650,650,650,650,650,650,650,650]
["06505","A570017",11,null,34,null,null,{"$f":"H272","v":1300},1300,1300,1300,1300,1300,4300,4300,4300,4300]
["06505","A570017",11,null,343,null,null,{"$f":"SUM(H273:H275)","v":1300},1300,1300,1300,1300,{"$f":"SUM(M273:M275)","v":1300},4300,{"$f":"SUM(O273:O275)","v":4300},4300,{"$f":"SUM(Q273:Q275)","v":4300}]
["06505","A570017",11,"0452",3431,"Bankarske usluge i usluge platnog prometa",null,600,600,600,600,600,600,600,600,600,600]
["06505","A570017",11,"0452",3433,"Zatezne kamate",null,600,600,600,600,600,600,3600,3600,3600,3600]
["06505","A570017",11,"0452",3434,"Ostali nespomenuti financijski rashodi",null,100,100,100,100,100,100,100,100,100,100]
["06505","A570017",11,null,37,null,null,{"$f":"H277","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000]
["06505","A570017",11,null,372,null,null,{"$f":"SUM(H278:H279)","v":20000},20000,20000,20000,20000,{"$f":"SUM(M278:M279)","v":20000},20000,{"$f":"SUM(O278:O279)","v":20000},20000,{"$f":"SUM(Q278:Q279)","v":20000}]
["06505","A570017",11,"0452",3721,"Naknade građanima i kućanstvima u novcu",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["06505","A570017",11,"0452",3722,"Naknade građanima i kućanstvima u naravi",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["06505","A570017",11,null,38,null,null,{"$f":"H281","v":0},400,400,700,700,700,700,700,700,700]
["06505","A570017",11,null,383,null,null,0,400,400,700,700,700,700,700,700,700]
["06505","A570017",11,"0452",3834,"Ugovorne kazne i ostale naknade štete",null,0,400,400,700,700,700,700,700,700,700]
["06505","A570017",11,null,41,null,null,{"$f":"H284","v":224325},224325,224325,224325,224325,224325,224325,224325,224325,189325]
["06505","A570017",11,null,412,null,null,{"$f":"H285+H286","v":224325},224325,224325,224325,224325,{"$f":"M285+M286","v":224325},224325,{"$f":"O285+O286","v":224325},224325,{"$f":"Q285+Q286","v":189325}]
["06505","A570017",11,"0452",4123,"Licence",null,150000,150000,150000,150000,150000,150000,150000,150000,150000,165000]
["06505","A570017",11,"0452",4126,"Ostala nematerijalna imovina",null,74325,74325,74325,74325,74325,74325,74325,74325,74325,24325]
["06505","A570017",11,null,42,null,null,{"$f":"H288+H295+H293","v":3399722},3399722,3399722,3399722,3399722,{"$f":"M288+M295+M293","v":3399722},3399722,{"$f":"O288+O295+O293","v":3399722},3399722,{"$f":"Q288+Q295+Q293","v":2949722}]
["06505","A570017",11,null,422,null,null,{"$f":"H289+H290+H291+H292","v":2916999},2916999,2916999,2916999,2916999,{"$f":"M289+M290+M291+M292","v":2916999},2916999,{"$f":"O289+O290+O291+O292","v":2916999},2916999,{"$f":"Q289+Q290+Q291+Q292","v":2466999}]
["06505","A570017",11,"0452",4221,"Uredska oprema i namještaj",null,458000,458000,458000,458000,458000,458000,458000,458000,458000,208000]
["06505","A570017",11,"0452",4222,"Komunikacijska oprema",null,257000,257000,257000,257000,257000,257000,257000,257000,257000,57000]
["06505","A570017",11,"0452",4223,"Oprema za održavanje i zaštitu",null,36499,36499,36499,36499,36499,36499,36499,36499,36499,36499]
["06505","A570017",11,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,2165500,2165500,2165500,2165500,2165500,2165500,2165500,2165500,2165500,2165500]
["06505","A570017",11,null,423,null,null,{"$f":"H294","v":132723},132723,132723,132723,132723,132723,132723,132723,132723,132723]
["06505","A570017",11,"0452",4231,"Prijevozna sredstva u cestovnom prometu",null,132723,132723,132723,132723,132723,132723,132723,132723,132723,132723]
["06505","A570017",11,null,426,null,null,{"$f":"H296","v":350000},350000,350000,350000,350000,350000,350000,350000,350000,350000]
["06505","A570017",11,"0452",4262,"Ulaganja u računalne programe",null,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000]
["06505","A570017",11,null,45,null,null,{"$f":"H298+H300","v":1850000},1850000,1850000,1850000,1850000,{"$f":"M298+M300","v":1850000},1850000,{"$f":"O298+O300","v":1850000},1850000,{"$f":"Q298+Q300","v":1300000}]
["06505","A570017",11,null,451,null,null,{"$f":"H299","v":1050000},1050000,1050000,1050000,1050000,1050000,1050000,1050000,1050000,600000]
["06505","A570017",11,"0452",4511,"Dodatna ulaganja na građevinskim objektima",null,1050000,1050000,1050000,1050000,1050000,1050000,1050000,1050000,1050000,600000]
["06505","A570017",11,null,453,null,null,{"$f":"H301","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,700000]
["06505","A570017",11,"0452",4531,"Dodatna ulaganja na prijevoznim sredstvima",null,800000,800000,800000,800000,800000,800000,800000,800000,800000,700000]
["06505","A570017",43,null,32,null,null,{"$f":"H303+H305+H312","v":5462252},5462252,5462252,5462252,5462252,{"$f":"M303+M305+M312","v":5462252},5462252,{"$f":"O303+O305+O312","v":5462252},5462252,{"$f":"Q303+Q305+Q312","v":5507252}]
["06505","A570017",43,null,321,null,null,{"$f":"H304","v":30000},30000,30000,30000,30000,30000,30000,30000,30000,30000]
["06505","A570017",43,"0452",3213,"Stručno usavršavanje zaposlenika",null,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000]
["06505","A570017",43,null,323,null,null,{"$f":"SUM(H306:H311)","v":3762252},3762252,3762252,3762252,3762252,{"$f":"SUM(M306:M311)","v":3762252},3762252,{"$f":"SUM(O306:O311)","v":3762252},3762252,{"$f":"SUM(Q306:Q311)","v":3807252}]
["06505","A570017",43,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,2500000,2500000,2500000,2500000,2500000,2500000,2500000,2500000,2500000,2500000]
["06505","A570017",43,"0452",3234,"Komunalne usluge",null,302000,302000,302000,302000,302000,302000,302000,302000,302000,302000]
["06505","A570017",43,"0452",3235,"Zakupnine i najamnine",null,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000]
["06505","A570017",43,"0452",3237,"Intelektualne i osobne usluge",null,252,252,252,252,252,252,252,252,252,252]
["06505","A570017",43,"0452",3238,"Računalne usluge",null,550000,550000,550000,550000,550000,550000,550000,550000,550000,595000]
["06505","A570017",43,"0452",3239,"Ostale usluge",null,360000,360000,360000,360000,360000,360000,360000,360000,360000,360000]
["06505","A570017",43,null,329,null,null,{"$f":"SUM(H313:H314)","v":1670000},1670000,1670000,1670000,1670000,{"$f":"SUM(M313:M314)","v":1670000},1670000,{"$f":"SUM(O313:O314)","v":1670000},1670000,{"$f":"SUM(Q313:Q314)","v":1670000}]
["06505","A570017",43,"0452",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,1600000,1600000,1600000,1600000,1600000,1600000,1600000,1600000,1600000,1600000]
["06505","A570017",43,"0452",3292,"Premije osiguranja",null,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000]
["06505","A570017",43,null,36,null,null,{"$f":"H316","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","A570017",43,null,363,null,null,{"$f":"SUM(H317)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","A570017",43,"0452",3631,"Tekuće pomoći drugom proračunu i izvanproračunskim korisnicima",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","A570017",43,null,41,null,null,{"$f":"H319","v":26000},26000,26000,26000,26000,26000,26000,26000,26000,26000]
["06505","A570017",43,null,412,null,null,{"$f":"SUM(H320)","v":26000},26000,26000,26000,26000,26000,26000,26000,26000,26000]
["06505","A570017",43,"0452",4123,"Licence",null,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000]
["06505","A570017",43,null,42,null,null,{"$f":"H322+H326","v":865000},865000,865000,865000,865000,{"$f":"M322+M326","v":865000},865000,{"$f":"O322+O326","v":865000},865000,{"$f":"Q322+Q326","v":1215000}]
["06505","A570017",43,null,422,null,null,{"$f":"SUM(H323:H325)","v":535000},535000,535000,535000,535000,{"$f":"SUM(M323:M325)","v":535000},535000,{"$f":"SUM(O323:O325)","v":535000},535000,{"$f":"SUM(Q323:Q325)","v":535000}]
["06505","A570017",43,"0452",4221,"Uredska oprema i namještaj",null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000]
["06505","A570017",43,"0452",4222,"Komunikacijska oprema",null,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000]
["06505","A570017",43,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000]
["06505","A570017",43,null,426,null,null,{"$f":"H327","v":330000},330000,330000,330000,330000,330000,330000,330000,330000,680000]
["06505","A570017",43,"0452",4262,"Ulaganja u računalne programe",null,330000,330000,330000,330000,330000,330000,330000,330000,330000,680000]
["06505","A570017",43,null,45,null,null,{"$f":"H329+H331","v":2839817},2839817,2839817,2839817,2839817,{"$f":"M329+M331","v":2839817},2839817,{"$f":"O329+O331","v":2839817},2839817,{"$f":"Q329+Q331","v":2839817}]
["06505","A570017",43,null,452,null,null,{"$f":"H330","v":2026545},2026545,2026545,2026545,2026545,2026545,2026545,2026545,2026545,2026545]
["06505","A570017",43,"0452",4521,"Dodatna ulaganja na postrojenjima i opremi",null,2026545,2026545,2026545,2026545,2026545,2026545,2026545,2026545,2026545,2026545]
["06505","A570017",43,null,453,null,null,{"$f":"H332","v":813272},813272,813272,813272,813272,813272,813272,813272,813272,813272]
["06505","A570017",43,"0452",4531,"Dodatna ulaganja na prijevoznim sredstvima",null,813272,813272,813272,813272,813272,813272,813272,813272,813272,813272]
["06505","A570017",51,null,32,null,null,{"$f":"H334","v":0},{"$f":"I334","v":0},0,0,0,0,0,0,0,954]
["06505","A570017",51,null,321,null,null,{"$f":"SUM(H335)","v":0},{"$f":"SUM(I335)","v":0},0,0,0,0,0,0,0,954]
["06505","A570017",51,"0452",3211,"Službena putovanja",null,0,0,0,0,0,0,0,0,0,954]
["06505","K820078",null,null,null,"Obnova SAR flote lučkih kapetanija ","3109 - SIGURNOST PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(H337)","v":9160000},9160000,9160000,9160000,9160000,9160000,9160000,9160000,9160000,7660000]
["06505","K820078",11,null,42,null,null,9160000,9160000,9160000,9160000,9160000,9160000,9160000,9160000,9160000,7660000]
["06505","K820078",11,null,423,null,null,9160000,9160000,9160000,9160000,9160000,9160000,9160000,9160000,9160000,7660000]
["06505","K820078",11,"0452",4233,"Prijevozna sredstva u pomorskom i riječnom prometu",null,9160000,9160000,9160000,9160000,9160000,9160000,9160000,9160000,9160000,7660000]
["06505","T810059",null,null,null,"Nacionalni sustav za suzbijanje  onečišćenja mora velikih razmjera - EAS HR","3109 - SIGURNOST PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H353+H341","v":1985000},1984600,1984600,1984600,1984600,{"$f":"M353+M341","v":1984600},1984600,{"$f":"O353+O341","v":1948840},1948840,{"$f":"Q353+Q341","v":233840}]
["06505","T810059",11,null,32,null,null,{"$f":"H342+H344+H346+H351","v":85000},84600,84600,84600,84600,{"$f":"M342+M344+M346+M351","v":84600},84600,{"$f":"O342+O344+O346+O351","v":114600},114600,{"$f":"Q342+Q344+Q346+Q351","v":99600}]
["06505","T810059",11,null,321,null,null,{"$f":"H343","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000]
["06505","T810059",11,"0452",3213,"Stručno usavršavanje zaposlenika",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["06505","T810059",11,null,322,null,null,{"$f":"SUM(H345:H345)","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000]
["06505","T810059",11,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["06505","T810059",11,null,323,null,null,{"$f":"SUM(H347:H350)","v":30000},29600,29600,29600,29600,{"$f":"SUM(M347:M350)","v":29600},29600,{"$f":"SUM(O347:O350)","v":59600},59600,{"$f":"SUM(Q347:Q350)","v":59600}]
["06505","T810059",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["06505","T810059",11,"0452",3235,"Zakupnine i najamnine",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["06505","T810059",11,"0452",3237,"Intelektualne i osobne usluge",null,5000,5000,5000,5000,5000,5000,5000,35000,35000,35000]
["06505","T810059",11,"0452",3239,"Ostale usluge",null,10000,9600,9600,9600,9600,9600,9600,9600,9600,9600]
["06505","T810059",11,null,329,null,null,{"$f":"H352","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,25000]
["06505","T810059",11,"0452",3292,"Premije osiguranja",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,25000]
["06505","T810059",11,null,42,null,null,{"$f":"H354","v":1900000},1900000,1900000,1900000,1900000,1900000,1900000,1834240,1834240,134240]
["06505","T810059",11,null,422,null,null,1900000,1900000,1900000,1900000,1900000,1900000,1900000,1834240,1834240,134240]
["06505","T810059",11,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,1900000,1900000,1900000,1900000,1900000,1900000,1900000,1834240,1834240,134240]
["06505","K820084",null,null,null,"Modernizacija flote trgovačkog društva Plovput d.o.o.","3109 - SIGURNOST PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H357","v":1500000},1500000,1500000,1500000,1500000,1500000,1494300,1494300,1494300,1494300]
["06505","K820084",11,null,38,null,null,1500000,1500000,1500000,1500000,1500000,1500000,1494300,1494300,1494300,1494300]
["06505","K820084",11,null,386,null,null,1500000,1500000,1500000,1500000,1500000,1500000,1494300,1494300,1494300,1494300]
["06505","K820084",11,"0452",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,1500000,1500000,1500000,1500000,1500000,1500000,1494300,1494300,1494300,1494300]
["06505","A754057",null,null,null,"Jačanje tehničkih kapaciteta srednjoškolskih i visokoškolskih pomorskih i brodarskih učilišta","3109 - SIGURNOST PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H361","v":2300000},2300000,2300000,2300000,2300000,2300000,2300000,2300000,2300000,894000]
["06505","A754057",11,null,36,null,null,{"$f":"H362+H365","v":2300000},2300000,2300000,2300000,2300000,{"$f":"M362+M365","v":2300000},2300000,{"$f":"O362+O365","v":2300000},2300000,{"$f":"Q362+Q365","v":894000}]
["06505","A754057",11,null,366,null,null,{"$f":"SUM(H363:H364)","v":2020000},2020000,2020000,2020000,2020000,{"$f":"SUM(M363:M364)","v":2020000},2020000,{"$f":"SUM(O363:O364)","v":2020000},2020000,{"$f":"SUM(Q363:Q364)","v":344000}]
["06505","A754057",11,"0452",3661,"Tekuće pomoći proračunskim korisnicima drugih proračuna",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,64000]
["06505","A754057",11,"0452",3662,"Kapitalne pomoći proračunskim korisnicima drugih proračuna",null,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,280000]
["06505","A754057",11,null,369,null,null,{"$f":"H366","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,550000]
["06505","A754057",11,"0452",3692,"Kapitalni prijenosi između proračunskih korisnika istog proračuna",null,280000,280000,280000,280000,280000,280000,280000,280000,280000,550000]
["06505","A754063",null,null,null,"Održavanje mreže plovila - čistača za djelovanje kod iznenadnih onečišćenja mora","3109 - SIGURNOST PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H368","v":305262},305262,305262,305262,305262,305262,305262,305262,305262,305262]
["06505","A754063",11,null,36,null,null,305262,305262,305262,305262,305262,305262,305262,305262,305262,305262]
["06505","A754063",11,null,363,null,null,{"$f":"SUM(H370)","v":305262},305262,305262,305262,305262,305262,305262,305262,305262,305262]
["06505","A754063",11,"0452",3631,"Tekuće pomoći drugom proračunu i izvanproračunskim korisnicima",null,305262,305262,305262,305262,305262,305262,305262,305262,305262,305262]
["06505","A754065",null,null,null,"Uklanjanje podrtina i potonulih stvari","3109 - SIGURNOST PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H372+H375","v":1067361},1067361,1067361,1067361,1067361,{"$f":"M372+M375","v":1067361},1067361,{"$f":"O372+O375","v":1067361},1067361,{"$f":"Q372+Q375","v":67361}]
["06505","A754065",11,null,35,null,null,{"$f":"H373","v":1066361},1066361,1066361,1066361,1066361,1066361,1066361,1066361,1066361,66361]
["06505","A754065",11,null,351,null,null,1066361,1066361,1066361,1066361,1066361,1066361,1066361,1066361,1066361,66361]
["06505","A754065",11,"0452",3512,"Subvencije trgovačkim društvima u javnom sektoru",null,1066361,1066361,1066361,1066361,1066361,1066361,1066361,1066361,1066361,66361]
["06505","A754065",43,null,36,null,null,{"$f":"H376","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","A754065",43,null,363,null,null,{"$f":"SUM(H377)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","A754065",43,"0452",3631,"Tekuće pomoći drugom proračunu i izvanproračunskim korisnicima",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","K819082",null,null,null,"CEF 2014.-2020. - RIS COMEX 2 - Primjena RIS-a u upravljanju prometnim koridorima","3109 - SIGURNOST PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"+H436+H379+H399+H404+H391+H394+H416+H419+H448+H451+H424+H429+H433","v":1663250},1663250,1663250,1663250,1663250,{"$f":"+M436+M379+M399+M404+M391+M394+M416+M419+M448+M451+M424+M429+M433","v":1663250},1647050,{"$f":"+O436+O379+O399+O404+O391+O394+O416+O419+O448+O451+O424+O429+O433","v":1647050},1647050,{"$f":"+Q436+Q379+Q399+Q404+Q391+Q394+Q416+Q419+Q448+Q451+Q424+Q429+Q433","v":1646050}]
["06505","K819082",11,null,32,null,null,{"$f":"H380+H383+H385+H389","v":146250},146250,146250,146250,146250,{"$f":"M380+M383+M385+M389","v":146250},146250,{"$f":"O380+O383+O385+O389","v":146250},146250,{"$f":"Q380+Q383+Q385+Q389","v":146250}]
["06505","K819082",11,null,321,null,null,{"$f":"SUM(H381:H382)","v":3000},3000,3000,3000,3000,{"$f":"SUM(M381:M382)","v":3000},3000,{"$f":"SUM(O381:O382)","v":3000},3000,{"$f":"SUM(Q381:Q382)","v":3000}]
["06505","K819082",11,"0452",3211,"Službena putovanja",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["06505","K819082",11,"0452",3213,"Stručno usavršavanje zaposlenika",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","K819082",11,null,322,null,null,{"$f":"H384","v":500},500,500,500,500,500,500,500,500,500]
["06505","K819082",11,"0452",3223,"Energija",null,500,500,500,500,500,500,500,500,500,500]
["06505","K819082",11,null,323,null,null,{"$f":"SUM(H386:H388)","v":142000},142000,142000,142000,142000,{"$f":"SUM(M386:M388)","v":142000},142000,{"$f":"SUM(O386:O388)","v":142000},142000,{"$f":"SUM(Q386:Q388)","v":142000}]
["06505","K819082",11,"0452",3233,"Usluge promidžbe i informiranja",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["06505","K819082",11,"0452",3237,"Intelektualne i osobne usluge",null,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000]
["06505","K819082",11,"0452",3238,"Računalne usluge",null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000]
["06505","K819082",11,null,329,null,null,{"$f":"H390","v":750},750,750,750,750,750,750,750,750,750]
["06505","K819082",11,"0452",3293,"Reprezentacija",null,750,750,750,750,750,750,750,750,750,750]
["06505","K819082",11,null,41,null,null,{"$f":"H392","v":7500},7500,7500,7500,7500,7500,7500,7500,7500,7500]
["06505","K819082",11,null,412,null,null,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500]
["06505","K819082",11,"0452",4123,"Licence",null,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500]
["06505","K819082",11,null,42,null,null,{"$f":"H395+H397","v":150000},150000,150000,150000,150000,{"$f":"M395+M397","v":150000},150000,{"$f":"O395+O397","v":150000},150000,{"$f":"Q395+Q397","v":150000}]
["06505","K819082",11,null,422,null,null,{"$f":"SUM(H396:H396)","v":75000},75000,75000,75000,75000,75000,75000,75000,75000,75000]
["06505","K819082",11,"0452",4222,"Komunikacijska oprema",null,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000]
["06505","K819082",11,null,426,null,null,{"$f":"H398","v":75000},75000,75000,75000,75000,75000,75000,75000,75000,75000]
["06505","K819082",11,"0452",4262,"Ulaganja u računalne programe",null,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000]
["06505","K819082",12,null,31,null,null,{"$f":"H400+H402","v":5250},5250,5250,5250,5250,{"$f":"M400+M402","v":5250},5250,{"$f":"O400+O402","v":5250},5250,{"$f":"Q400+Q402","v":5250}]
["06505","K819082",12,null,311,null,null,{"$f":"H401","v":4500},4500,4500,4500,4500,4500,4500,4500,4500,4500]
["06505","K819082",12,"0452",3111,"Plaće za redovan rad",null,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500]
["06505","K819082",12,null,313,null,null,{"$f":"H403","v":750},750,750,750,750,750,750,750,750,750]
["06505","K819082",12,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,750,750,750,750,750,750,750,750,750,750]
["06505","K819082",12,null,32,null,null,{"$f":"H405+H408+H410+H414","v":289500},289500,289500,289500,289500,{"$f":"M405+M408+M410+M414","v":289500},289500,{"$f":"O405+O408+O410+O414","v":289500},289500,{"$f":"Q405+Q408+Q410+Q414","v":289500}]
["06505","K819082",12,null,321,null,null,{"$f":"SUM(H406:H407)","v":6000},6000,6000,6000,6000,{"$f":"SUM(M406:M407)","v":6000},6000,{"$f":"SUM(O406:O407)","v":6000},6000,{"$f":"SUM(Q406:Q407)","v":6000}]
["06505","K819082",12,"0452",3211,"Službena putovanja",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
["06505","K819082",12,"0452",3213,"Stručno usavršavanje zaposlenika",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["06505","K819082",12,null,322,null,null,{"$f":"H409","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","K819082",12,"0452",3223,"Energija",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","K819082",12,null,323,null,null,{"$f":"SUM(H411:H413)","v":281000},281000,281000,281000,281000,{"$f":"SUM(M411:M413)","v":281000},281000,{"$f":"SUM(O411:O413)","v":281000},281000,{"$f":"SUM(Q411:Q413)","v":281000}]
["06505","K819082",12,"0452",3233,"Usluge promidžbe i informiranja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","K819082",12,"0452",3237,"Intelektualne i osobne usluge",null,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000]
["06505","K819082",12,"0452",3238,"Računalne usluge",null,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000]
["06505","K819082",12,null,329,null,null,{"$f":"H415","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500]
["06505","K819082",12,"0452",3293,"Reprezentacija",null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
["06505","K819082",12,null,41,null,null,{"$f":"H417","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000]
["06505","K819082",12,null,412,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["06505","K819082",12,"0452",4123,"Licence",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["06505","K819082",12,null,42,null,null,{"$f":"H420+H422","v":300000},300000,300000,300000,300000,{"$f":"M420+M422","v":300000},300000,{"$f":"O420+O422","v":300000},300000,{"$f":"Q420+Q422","v":300000}]
["06505","K819082",12,null,422,null,null,{"$f":"SUM(H421:H421)","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000]
["06505","K819082",12,"0452",4222,"Komunikacijska oprema",null,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000]
["06505","K819082",12,null,426,null,null,{"$f":"H423","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000]
["06505","K819082",12,"0452",4262,"Ulaganja u računalne programe",null,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000]
["06505","K819082",51,null,31,null,null,{"$f":"H425+H427","v":5250},5250,5250,5250,5250,{"$f":"M425+M427","v":5250},5250,{"$f":"O425+O427","v":5250},5250,{"$f":"Q425+Q427","v":5250}]
["06505","K819082",51,null,311,null,null,{"$f":"H426","v":4500},4500,4500,4500,4500,4500,4500,4500,4500,4500]
["06505","K819082",51,"0452",3111,"Plaće za redovan rad",null,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500]
["06505","K819082",51,null,313,null,null,{"$f":"H428","v":750},750,750,750,750,750,750,750,750,750]
["06505","K819082",51,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,750,750,750,750,750,750,750,750,750,750]
["06505","K819082",51,null,32,null,null,{"$f":"H430","v":100000},100000,100000,100000,100000,100000,100000,100000,100000,100000]
["06505","K819082",51,null,323,null,null,{"$f":"SUM(H431:H432)","v":100000},100000,100000,100000,100000,{"$f":"SUM(M431:M432)","v":100000},100000,{"$f":"SUM(O431:O432)","v":100000},100000,{"$f":"SUM(Q431:Q432)","v":100000}]
["06505","K819082",51,"0452",3237,"Intelektualne i osobne usluge",null,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000]
["06505","K819082",51,"0452",3238,"Računalne usluge",null,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000]
["06505","K819082",51,null,42,null,null,{"$f":"H434","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000]
["06505","K819082",51,null,422,null,null,{"$f":"SUM(H435:H435)","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000]
["06505","K819082",51,"0452",4222,"Komunikacijska oprema",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["06505","K819082",559,null,32,null,null,{"$f":"H437+H440+H442+H446","v":289500},289500,289500,289500,289500,{"$f":"M437+M440+M442+M446","v":289500},273300,{"$f":"O437+O440+O442+O446","v":273300},273300,{"$f":"Q437+Q440+Q442+Q446","v":272300}]
["06505","K819082",559,null,321,null,null,{"$f":"SUM(H438:H439)","v":6000},6000,6000,6000,6000,{"$f":"SUM(M438:M439)","v":6000},6000,{"$f":"SUM(O438:O439)","v":6000},6000,{"$f":"SUM(Q438:Q439)","v":6000}]
["06505","K819082",559,"0452",3211,"Službena putovanja",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
["06505","K819082",559,"0452",3213,"Stručno usavršavanje zaposlenika",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["06505","K819082",559,null,322,null,null,{"$f":"H441","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","K819082",559,"0452",3223,"Energija",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","K819082",559,null,323,null,null,{"$f":"SUM(H443:H445)","v":281000},281000,281000,281000,281000,{"$f":"SUM(M443:M445)","v":281000},264800,{"$f":"SUM(O443:O445)","v":264800},264800,{"$f":"SUM(Q443:Q445)","v":263800}]
["06505","K819082",559,"0452",3233,"Usluge promidžbe i informiranja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","K819082",559,"0452",3237,"Intelektualne i osobne usluge",null,150000,150000,150000,150000,150000,150000,133800,133800,133800,132800]
["06505","K819082",559,"0452",3238,"Računalne usluge",null,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000]
["06505","K819082",559,null,329,null,null,{"$f":"H447","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500]
["06505","K819082",559,"0452",3293,"Reprezentacija",null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
["06505","K819082",559,null,41,null,null,{"$f":"H449","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000]
["06505","K819082",559,null,412,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["06505","K819082",559,"0452",4123,"Licence",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["06505","K819082",559,null,42,null,null,{"$f":"H452+H454","v":300000},300000,300000,300000,300000,{"$f":"M452+M454","v":300000},300000,{"$f":"O452+O454","v":300000},300000,{"$f":"Q452+Q454","v":300000}]
["06505","K819082",559,null,422,null,null,{"$f":"SUM(H453:H453)","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000]
["06505","K819082",559,"0452",4222,"Komunikacijska oprema",null,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000]
["06505","K819082",559,null,426,null,null,{"$f":"H455","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000]
["06505","K819082",559,"0452",4262,"Ulaganja u računalne programe",null,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000]
["06505","K819083",null,null,null,"Kibernetička sigurnost u hrvatskom pomorskom prometu - CYSCROMS","3109 - SIGURNOST PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"+H457+H464+H474+H481+H491+H494+H497+H504","v":356000},356000,356000,356000,356000,{"$f":"+M457+M464+M474+M481+M491+M494+M497+M504","v":356000},356000,{"$f":"+O457+O464+O474+O481+O491+O494+O497+O504","v":345660},345660,{"$f":"+Q457+Q464+Q474+Q481+Q491+Q494+Q497+Q504","v":324550}]
["06505","K819083",12,null,31,null,null,{"$f":"H458+H462+H460","v":19000},19000,19000,19000,19000,{"$f":"M458+M462+M460","v":19000},19000,{"$f":"O458+O462+O460","v":19000},19000,{"$f":"Q458+Q462+Q460","v":18000}]
["06505","K819083",12,null,311,null,null,{"$f":"H459","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000]
["06505","K819083",12,"0452",3111,"Plaće za redovan rad",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["06505","K819083",12,null,312,null,null,{"$f":"H461","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,0]
["06505","K819083",12,"0452",3121,"Ostali rashodi za zaposlene",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,0]
["06505","K819083",12,null,313,null,null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["06505","K819083",12,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["06505","K819083",12,null,32,null,null,{"$f":"H465+H468+H472","v":154000},154000,154000,154000,154000,{"$f":"M465+M468+M472","v":154000},154000,{"$f":"O465+O468+O472","v":154000},154000,{"$f":"Q465+Q468+Q472","v":147250}]
["06505","K819083",12,null,321,null,null,{"$f":"SUM(H466:H467)","v":11000},{"$f":"SUM(I466:I467)","v":11000},11000,11000,11000,11000,11000,11000,11000,{"$f":"SUM(Q466:Q467)","v":7000}]
["06505","K819083",12,"0452",3211,"Službena putovanja",null,11000,11000,11000,11000,11000,11000,11000,11000,11000,4000]
["06505","K819083",12,"0452",3213,"Stručno usavršavanje zaposlenika",null,0,0,0,0,0,0,0,0,0,3000]
["06505","K819083",12,null,323,null,null,{"$f":"SUM(H469:H471)","v":140500},140500,140500,140500,140500,{"$f":"SUM(M469:M471)","v":140500},140500,{"$f":"SUM(O469:O471)","v":140500},140500,{"$f":"SUM(Q469:Q471)","v":139750}]
["06505","K819083",12,"0452",3233,"Usluge promidžbe i informiranja",null,3750,3750,3750,3750,3750,3750,3750,3750,3750,500]
["06505","K819083",12,"0452",3235,"Zakupnine i najamnine",null,0,0,0,0,0,0,0,0,0,2500]
["06505","K819083",12,"0452",3237,"Intelektualne i osobne usluge",null,136750,136750,136750,136750,136750,136750,136750,136750,136750,136750]
["06505","K819083",12,null,329,null,null,{"$f":"H473","v":2500},2500,2500,2500,2500,2500,2500,2500,2500,500]
["06505","K819083",12,"0452",3293,"Reprezentacija",null,2500,2500,2500,2500,2500,2500,2500,2500,2500,500]
["06505","K819083",51,null,31,null,null,{"$f":"H475+H479+H477","v":12800},12800,12800,12800,12800,{"$f":"M475+M479+M477","v":12800},12800,{"$f":"O475+O479+O477","v":12800},12800,{"$f":"Q475+Q479+Q477","v":18000}]
["06505","K819083",51,null,311,null,null,{"$f":"H476","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,15000]
["06505","K819083",51,"0452",3111,"Plaće za redovan rad",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,15000]
["06505","K819083",51,null,312,null,null,{"$f":"H478","v":800},800,800,800,800,800,800,800,800,0]
["06505","K819083",51,"0452",3121,"Ostali rashodi za zaposlene",null,800,800,800,800,800,800,800,800,800,0]
["06505","K819083",51,null,313,null,null,2000,2000,2000,2000,2000,2000,2000,2000,2000,3000]
["06505","K819083",51,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,3000]
["06505","K819083",51,null,32,null,null,{"$f":"H482+H485+H489","v":144000},144000,144000,144000,144000,{"$f":"M482+M485+M489","v":144000},144000,{"$f":"O482+O485+O489","v":144000},144000,{"$f":"Q482+Q485+Q489","v":140500}]
["06505","K819083",51,null,321,null,null,{"$f":"SUM(H483:H484)","v":9000},9000,9000,9000,9000,9000,9000,9000,{"$f":"SUM(P483:P484)","v":9000},{"$f":"SUM(Q483:Q484)","v":7000}]
["06505","K819083",51,"0452",3211,"Službena putovanja",null,9000,9000,9000,9000,9000,9000,9000,9000,9000,4000]
["06505","K819083",51,"0452",3213,"Stručno usavršavanje zaposlenika",null,0,0,0,0,0,0,0,0,0,3000]
["06505","K819083",51,null,323,null,null,{"$f":"SUM(H486:H488)","v":133000},133000,133000,133000,133000,{"$f":"SUM(M486:M488)","v":133000},133000,{"$f":"SUM(O486:O488)","v":133000},133000,{"$f":"SUM(Q486:Q488)","v":133000}]
["06505","K819083",51,"0452",3233,"Usluge promidžbe i informiranja",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,500]
["06505","K819083",51,"0452",3235,"Zakupnine i najamnine",null,0,0,0,0,0,0,0,0,0,2500]
["06505","K819083",51,"0452",3237,"Intelektualne i osobne usluge",null,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000]
["06505","K819083",51,null,329,null,null,{"$f":"H490","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,500]
["06505","K819083",51,"0452",3293,"Reprezentacija",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,500]
["06505","K819083",51,null,35,null,null,{"$f":"H492","v":5000},5000,5000,{"$f":"K492","v":5000},5000,5000,5000,5000,5000,100]
["06505","K819083",51,null,353,null,null,5000,5000,5000,5000,5000,5000,5000,5000,5000,100]
["06505","K819083",51,"0452",3531,"Subvencije trgovačkim društvima, zadrugama, poljoprivrednicima i obrtnicima iz EU sredstava ",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,100]
["06505","K819083",51,null,38,null,null,5000,5000,5000,5000,5000,5000,5000,5000,5000,100]
["06505","K819083",51,null,386,null,null,5000,5000,5000,5000,5000,5000,5000,5000,5000,100]
["06505","K819083",51,"0452",3864,"Kapitalne pomoći iz EU sredstava ",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,100]
["06505","K819083",559,null,31,null,null,{"$f":"H498+H502+H500","v":6200},6200,6200,6200,6200,{"$f":"M498+M502+M500","v":6200},6200,{"$f":"O498+O502+O500","v":5410},5410,{"$f":"Q498+Q502+Q500","v":150}]
["06505","K819083",559,null,311,null,null,{"$f":"H499","v":5000},5000,5000,5000,5000,5000,5000,4210,4210,100]
["06505","K819083",559,"0452",3111,"Plaće za redovan rad",null,5000,5000,5000,5000,5000,5000,5000,4210,4210,100]
["06505","K819083",559,null,312,null,null,{"$f":"H501","v":200},200,200,200,200,200,200,200,200,0]
["06505","K819083",559,"0452",3121,"Ostali rashodi za zaposlene",null,200,200,200,200,200,200,200,200,200,0]
["06505","K819083",559,null,313,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,50]
["06505","K819083",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,50]
["06505","K819083",559,null,32,null,null,{"$f":"H505+H507+H510","v":10000},10000,10000,10000,10000,{"$f":"M505+M507+M510","v":10000},10000,{"$f":"O505+O507+O510","v":450},450,{"$f":"Q505+Q507+Q510","v":450}]
["06505","K819083",559,null,321,null,null,{"$f":"SUM(H506:H506)","v":2000},2000,2000,2000,2000,2000,2000,100,100,100]
["06505","K819083",559,"0452",3211,"Službena putovanja",null,2000,2000,2000,2000,2000,2000,2000,100,100,100]
["06505","K819083",559,null,323,null,null,{"$f":"SUM(H508:H509)","v":7500},7500,7500,7500,7500,{"$f":"SUM(M508:M509)","v":7500},7500,{"$f":"SUM(O508:O509)","v":300},300,{"$f":"SUM(Q508:Q509)","v":300}]
["06505","K819083",559,"0452",3233,"Usluge promidžbe i informiranja",null,750,750,750,750,750,750,750,50,50,50]
["06505","K819083",559,"0452",3237,"Intelektualne i osobne usluge",null,6750,6750,6750,6750,6750,6750,6750,250,250,250]
["06505","K819083",559,null,329,null,null,{"$f":"H511","v":500},500,500,500,500,500,500,50,50,50]
["06505","K819083",559,"0452",3293,"Reprezentacija",null,500,500,500,500,500,500,500,50,50,50]
["06505","T820083",null,null,null,"Mehanizam zaštite osjetljivih područja Jadrana - ASAP","3109 - SIGURNOST PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H513+H530+H520+H537","v":118450},118850,118850,118850,118850,{"$f":"M513+M530+M520+M537","v":118850},137750,{"$f":"O513+O530+O520+O537","v":149850},149850,{"$f":"Q513+Q530+Q520+Q537","v":150850}]
["06505","T820083",12,null,31,null,null,{"$f":"H514+H516+H518","v":6600},6600,6600,6600,6600,{"$f":"M514+M516+M518","v":6600},6600,{"$f":"O514+O516+O518","v":6600},6600,{"$f":"Q514+Q516+Q518","v":6600}]
["06505","T820083",12,null,311,null,null,{"$f":"H515","v":5500},5500,5500,5500,5500,5500,5500,5500,5500,5500]
["06505","T820083",12,"0452",3111,"Plaće za redovan rad",null,5500,5500,5500,5500,5500,5500,5500,5500,5500,5500]
["06505","T820083",12,null,312,null,null,{"$f":"H517","v":200},200,200,200,200,200,200,200,200,200]
["06505","T820083",12,"0452",3121,"Ostali rashodi za zaposlene",null,200,200,200,200,200,200,200,200,200,200]
["06505","T820083",12,null,313,null,null,{"$f":"H519","v":900},900,900,900,900,900,900,900,900,900]
["06505","T820083",12,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,900,900,900,900,900,900,900,900,900,900]
["06505","T820083",12,null,32,null,null,{"$f":"H521+H523+H528","v":11550},11950,11950,11950,11950,{"$f":"M521+M523+M528","v":11950},14650,{"$f":"O521+O523+O528","v":16410},16410,{"$f":"Q521+Q523+Q528","v":16410}]
["06505","T820083",12,null,321,null,null,{"$f":"SUM(H522:H522)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T820083",12,"0452",3211,"Službena putovanja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T820083",12,null,323,null,null,{"$f":"SUM(H524:H527)","v":5150},5550,5550,5550,5550,{"$f":"SUM(M524:M527)","v":5550},8250,{"$f":"SUM(O524:O527)","v":10010},10010,{"$f":"SUM(Q524:Q527)","v":10010}]
["06505","T820083",12,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800]
["06505","T820083",12,"0452",3233,"Usluge promidžbe i informiranja",null,0,400,400,400,400,400,400,460,460,460]
["06505","T820083",12,"0452",3235,"Zakupnine i najamnine",null,1800,1800,1800,1800,1800,1800,4500,4500,4500,4500]
["06505","T820083",12,"0452",3237,"Intelektualne i osobne usluge",null,1550,1550,1550,1550,1550,1550,1550,3250,3250,3250]
["06505","T820083",12,null,329,null,null,{"$f":"H529","v":5400},5400,5400,5400,5400,5400,5400,5400,5400,5400]
["06505","T820083",12,"0452",3293,"Reprezentacija",null,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400]
["06505","T820083",559,null,31,null,null,{"$f":"H531+H533+H535","v":35000},35000,35000,35000,35000,{"$f":"M531+M533+M535","v":35000},35000,{"$f":"O531+O533+O535","v":35000},35000,{"$f":"Q531+Q533+Q535","v":35000}]
["06505","T820083",559,null,311,null,null,{"$f":"H532","v":29000},29000,29000,29000,29000,29000,29000,29000,29000,29000]
["06505","T820083",559,"0452",3111,"Plaće za redovan rad",null,29000,29000,29000,29000,29000,29000,29000,29000,29000,29000]
["06505","T820083",559,null,312,null,null,{"$f":"H534","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T820083",559,"0452",3121,"Ostali rashodi za zaposlene",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T820083",559,null,313,null,null,{"$f":"H536","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000]
["06505","T820083",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["06505","T820083",559,null,32,null,null,{"$f":"H538+H540+H545","v":65300},65300,65300,65300,65300,{"$f":"M538+M540+M545","v":65300},81500,{"$f":"O538+O540+O545","v":91840},91840,{"$f":"Q538+Q540+Q545","v":92840}]
["06505","T820083",559,null,321,null,null,{"$f":"SUM(H539:H539)","v":5500},5500,5500,5500,5500,5500,5500,5500,5500,5500]
["06505","T820083",559,"0452",3211,"Službena putovanja",null,5500,5500,5500,5500,5500,5500,5500,5500,5500,5500]
["06505","T820083",559,null,323,null,null,{"$f":"SUM(H541:H544)","v":29200},29200,29200,29200,29200,{"$f":"SUM(M541:M544)","v":29200},45400,{"$f":"SUM(O541:O544)","v":55740},55740,{"$f":"SUM(Q541:Q544)","v":56740}]
["06505","T820083",559,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,10200,10200,10200,10200,10200,10200,10200,10200,10200,10200]
["06505","T820083",559,"0452",3233,"Usluge promidžbe i informiranja",null,0,0,0,0,0,0,900,1240,1240,2240]
["06505","T820083",559,"0452",3235,"Zakupnine i najamnine",null,10200,10200,10200,10200,10200,10200,25500,25500,25500,25500]
["06505","T820083",559,"0452",3237,"Intelektualne i osobne usluge",null,8800,8800,8800,8800,8800,8800,8800,18800,18800,18800]
["06505","T820083",559,null,329,null,null,{"$f":"H546","v":30600},30600,30600,30600,30600,30600,30600,30600,30600,30600]
["06505","T820083",559,"0452",3293,"Reprezentacija",null,30600,30600,30600,30600,30600,30600,30600,30600,30600,30600]
["06505","Uprava unutarnje plovidbe",null,null,null,null,null,{"$f":"H548+H553+H560+H564+H570+H581+H585+H614+H621+H625","v":8664350},8664350,8664350,8444350,8444350,{"$f":"M548+M553+M560+M564+M570+M581+M585+M614+M621+M625","v":8444350},8444350,{"$f":"O548+O553+O560+O564+O570+O581+O585+O614+O621+O625","v":8444350},8444350,{"$f":"Q548+Q553+Q560+Q564+Q570+Q581+Q585+Q614+Q621+Q625+Q713","v":5958315}]
["06505","A570445",null,null,null,"Pomoć jedinicama lokalne i regionalne samouprave za razvoj riječnog prometa i županijskih luka i pristaništa","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H549","v":500000},500000,500000,500000,500000,500000,500000,475000,475000,248690]
["06505","A570445",11,null,36,null,null,500000,500000,500000,500000,500000,500000,500000,475000,475000,248690]
["06505","A570445",11,null,363,null,null,{"$f":"SUM(H551:H552)","v":500000},500000,500000,500000,500000,{"$f":"SUM(M551:M552)","v":500000},500000,{"$f":"SUM(O551:O552)","v":475000},475000,{"$f":"SUM(Q551:Q552)","v":248690}]
["06505","A570445",11,"0452",3631,"Tekuće pomoći drugom proračunu i izvanproračunskim korisnicima",null,250000,250000,250000,250000,250000,250000,250000,237500,237500,222245]
["06505","A570445",11,"0452",3632,"Kapitalne pomoći drugom proračunu i izvanproračunskim korisnicima",null,250000,250000,250000,250000,250000,250000,250000,237500,237500,26445]
["06505","A821014",null,null,null,"Stipendiranje redovnih studenata i učenika obrazovnog usmjerenja iz područja unutarnje plovidbe, te vježbeničkog staža brodaraca unutarnje plovidbe","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H557+H554","v":26600},26600,26600,26600,26600,{"$f":"M557+M554","v":26600},26600,{"$f":"O557+O554","v":26600},26600,{"$f":"Q557+Q554","v":6600}]
["06505","A821014",11,null,32,null,null,{"$f":"H555","v":700},700,700,700,700,700,700,700,700,700]
["06505","A821014",11,null,329,null,null,{"$f":"SUM(H556)","v":700},700,700,700,700,700,700,700,700,700]
["06505","A821014",11,"0452",3295,"Pristojbe i naknade",null,700,700,700,700,700,700,700,700,700,700]
["06505","A821014",11,null,37,null,null,{"$f":"H558","v":25900},25900,25900,25900,25900,25900,25900,25900,25900,5900]
["06505","A821014",11,null,372,null,null,{"$f":"SUM(H559)","v":25900},25900,25900,25900,25900,25900,25900,25900,25900,5900]
["06505","A821014",11,"0452",3721,"Naknade građanima i kućanstvima u novcu",null,25900,25900,25900,25900,25900,25900,25900,25900,25900,5900]
["06505","A810015",null,null,null,"Potpora brodarima unutarnje plovidbe u nacionalnom prijevozu","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H561","v":1000000},1000000,1000000,950000,950000,950000,950000,950000,950000,800000]
["06505","A810015",11,null,35,null,null,1000000,1000000,1000000,950000,950000,950000,950000,950000,950000,800000]
["06505","A810015",11,null,352,null,null,{"$f":"SUM(H563)","v":1000000},1000000,1000000,950000,950000,950000,950000,950000,950000,800000]
["06505","A810015",11,"0452",3522,"Subvencije trgovačkim društvima i zadrugama izvan javnog sektora",null,1000000,1000000,1000000,950000,950000,950000,950000,950000,950000,800000]
["06505","K570297",null,null,null,"Rad Savske komisije, te sudjelovanje u radu međunarodnih institucija s područja unutarnje plovidbe","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H565","v":192000},192000,192000,192000,192000,192000,192000,192000,192000,192000]
["06505","K570297",11,null,32,null,null,{"$f":"H566+H568","v":192000},192000,192000,192000,192000,{"$f":"M566+M568","v":192000},192000,{"$f":"O566+O568","v":192000},192000,{"$f":"Q566+Q568","v":192000}]
["06505","K570297",11,null,323,null,null,{"$f":"SUM(H567)","v":120000},120000,120000,120000,120000,120000,120000,120000,120000,120000]
["06505","K570297",11,"0452",3235,"Zakupnine i najamnine",null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000]
["06505","K570297",11,null,329,null,null,{"$f":"SUM(H569)","v":72000},72000,72000,72000,72000,72000,72000,72000,72000,72000]
["06505","K570297",11,"0452",3294,"Članarine i norme",null,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000]
["06505","A754036",null,null,null,"Priprema projekata i planskih dokumenata u unutarnjoj plovidbi","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H571+H578+H575","v":608000},608000,608000,597000,597000,{"$f":"M571+M578+M575","v":597000},597000,{"$f":"O571+O578+O575","v":597000},597000,{"$f":"Q571+Q578+Q575","v":530500}]
["06505","A754036",11,null,32,null,null,{"$f":"H572","v":66000},66000,66000,66000,66000,66000,66000,66000,66000,50000]
["06505","A754036",11,null,323,null,null,{"$f":"H573+H574","v":66000},66000,66000,66000,66000,{"$f":"M573+M574","v":66000},66000,{"$f":"O573+O574","v":66000},66000,{"$f":"Q573+Q574","v":50000}]
["06505","A754036",11,"0452",3237,"Intelektualne i osobne usluge",null,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000]
["06505","A754036",11,"0452",3238,"Računalne usluge",null,16000,16000,16000,16000,16000,16000,16000,16000,16000,0]
["06505","A754036",11,null,36,null,null,{"$f":"H576","v":250000},250000,250000,250000,250000,250000,250000,250000,250000,177000]
["06505","A754036",11,null,363,null,null,250000,250000,250000,250000,250000,250000,250000,250000,250000,177000]
["06505","A754036",11,"0452",3632,"Kapitalne pomoći drugom proračunu i izvanproračunskim korisnicima",null,250000,250000,250000,250000,250000,250000,250000,250000,250000,177000]
["06505","A754036",11,null,41,null,null,{"$f":"H579","v":292000},292000,292000,281000,281000,281000,281000,281000,281000,303500]
["06505","A754036",11,null,412,null,null,292000,292000,292000,281000,281000,281000,281000,281000,281000,303500]
["06505","A754036",11,"0452",4126,"Ostala nematerijalna imovina",null,292000,292000,292000,281000,281000,281000,281000,281000,281000,303500]
["06505","K810024",null,null,null,"Izgradnja plovila i plovnih objekata u riječnoj plovidbi","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H582","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000]
["06505","K810024",11,null,42,null,null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["06505","K810024",11,null,423,null,null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["06505","K810024",11,"0452",4233,"Prijevozna sredstva u pomorskom i riječnom prometu",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["06505","K810001",null,null,null,"Gradnja i tehničko održavanje plovnih putova unutarnjih voda","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H586+H601+H605","v":2912000},2912000,2912000,2774500,2774500,{"$f":"M586+M601+M605","v":2774500},2774500,{"$f":"O586+O601+O605","v":2816100},2816100,{"$f":"Q586+Q601+Q605","v":2439100}]
["06505","K810001",11,null,32,null,null,{"$f":"H592+H587+H599","v":2079000},2079000,2079000,1981500,1981500,{"$f":"M592+M587+M599","v":1981500},1981500,{"$f":"O592+O587+O599","v":2023100},2023100,{"$f":"Q592+Q587+Q599","v":2366100}]
["06505","K810001",11,null,322,null,null,{"$f":"SUM(H588:H591)","v":25000},25000,25000,25000,25000,{"$f":"SUM(M588:M591)","v":25000},25000,{"$f":"SUM(O588:O591)","v":25000},25000,{"$f":"SUM(Q588:Q591)","v":50000}]
["06505","K810001",11,"0452",3223,"Energija",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["06505","K810001",11,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000]
["06505","K810001",11,"0452",3225,"Sitni inventar i autogume",null,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000]
["06505","K810001",11,"0452",3227,"Službena, radna i zaštitna odjeća i obuća",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,29000]
["06505","K810001",11,null,323,null,null,{"$f":"SUM(H593:H598)","v":2014000},2014000,2014000,1916500,1916500,{"$f":"SUM(M593:M598)","v":1916500},1916500,{"$f":"SUM(O593:O598)","v":1958100},1958100,{"$f":"SUM(Q593:Q598)","v":2276100}]
["06505","K810001",11,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["06505","K810001",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,1600000,1600000,1600000,1520000,1520000,1520000,1520000,1561600,1561600,1879600]
["06505","K810001",11,"0452",3235,"Zakupnine i najamnine",null,16000,16000,16000,16000,16000,16000,16000,16000,16000,16000]
["06505","K810001",11,"0452",3237,"Intelektualne i osobne usluge",null,350000,350000,350000,332500,332500,332500,332500,332500,332500,332500]
["06505","K810001",11,"0452",3238,"Računalne usluge",null,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000]
["06505","K810001",11,"0452",3239,"Ostale usluge",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["06505","K810001",11,null,329,null,null,{"$f":"H600","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000]
["06505","K810001",11,"0452",3292,"Premije osiguranja",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["06505","K810001",11,null,41,null,null,{"$f":"H602","v":308000},308000,308000,293000,293000,293000,293000,293000,293000,43000]
["06505","K810001",11,null,412,null,null,{"$f":"H603+H604","v":308000},308000,308000,293000,293000,{"$f":"M603+M604","v":293000},293000,{"$f":"O603+O604","v":293000},293000,{"$f":"Q603+Q604","v":43000}]
["06505","K810001",11,"0452",4123,"Licence",null,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000]
["06505","K810001",11,"0452",4126,"Ostala nematerijalna imovina",null,300000,300000,300000,285000,285000,285000,285000,285000,285000,35000]
["06505","K810001",11,null,42,null,null,{"$f":"H606+H612+H608","v":525000},525000,525000,500000,500000,{"$f":"M606+M612+M608","v":500000},500000,{"$f":"O606+O612+O608","v":500000},500000,{"$f":"Q606+Q612+Q608","v":30000}]
["06505","K810001",11,null,421,null,null,{"$f":"H607","v":500000},500000,500000,475000,475000,475000,475000,475000,475000,5000]
["06505","K810001",11,"0452",4214,"Ostali građevinski objekti",null,500000,500000,500000,475000,475000,475000,475000,475000,475000,5000]
["06505","K810001",11,null,422,null,null,{"$f":"SUM(H609:H611)","v":18000},18000,18000,18000,18000,{"$f":"SUM(M609:M611)","v":18000},18000,{"$f":"SUM(O609:O611)","v":18000},18000,{"$f":"SUM(Q609:Q611)","v":18000}]
["06505","K810001",11,"0452",4221,"Uredska oprema i namještaj",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000]
["06505","K810001",11,"0452",4225,"Instrumenti i uređaji",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000]
["06505","K810001",11,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
["06505","K810001",11,null,426,null,null,{"$f":"H613","v":7000},7000,7000,7000,7000,7000,7000,7000,7000,7000]
["06505","K810001",11,"0452",4262,"Ulaganja u računalne programe",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000]
["06505","K810006",null,null,null,"Izgradnja višenamjenskog kanala Dunav-Sava","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H618+H615","v":430000},430000,430000,408500,408500,{"$f":"M618+M615","v":408500},408500,{"$f":"O618+O615","v":408500},408500,{"$f":"Q618+Q615","v":5000}]
["06505","K810006",11,null,32,null,null,{"$f":"H616","v":130000},130000,130000,123500,123500,123500,123500,123500,123500,2500]
["06505","K810006",11,null,323,null,null,130000,130000,130000,123500,123500,123500,123500,123500,123500,2500]
["06505","K810006",11,"0452",3237,"Intelektualne i osobne usluge",null,130000,130000,130000,123500,123500,123500,123500,123500,123500,2500]
["06505","K810006",11,null,41,null,null,{"$f":"H619","v":300000},300000,300000,285000,285000,285000,285000,285000,285000,2500]
["06505","K810006",11,null,412,null,null,300000,300000,300000,285000,285000,285000,285000,285000,285000,2500]
["06505","K810006",11,"0452",4126,"Ostala nematerijalna imovina",null,300000,300000,300000,285000,285000,285000,285000,285000,285000,2500]
["06505","K754068",null,null,null,"EKO - REKUPA - revitalizacija rijeke Kupe za putničku i sportsku plovidbu","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H622","v":332000},332000,332000,332000,332000,332000,332000,315400,315400,134000]
["06505","K754068",11,null,41,null,null,332000,332000,332000,332000,332000,332000,332000,315400,315400,134000]
["06505","K754068",11,null,412,null,null,332000,332000,332000,332000,332000,332000,332000,315400,315400,134000]
["06505","K754068",11,"0452",4126,"Ostala nematerijalna imovina",null,332000,332000,332000,332000,332000,332000,332000,315400,315400,134000]
["06505","K761084",null,null,null,"CEF - FAIRWAY DANUBE II - Budući koraci za unaprjeđenje plovidbe na Dunavu","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H667+H672+H685+H644+H649+H662+H690+H695+H708+H626+H639","v":2623750},2623750,2623750,2623750,2623750,{"$f":"M667+M672+M685+M644+M649+M662+M690+M695+M708+M626+M639","v":2623750},2623750,{"$f":"O667+O672+O685+O644+O649+O662+O690+O695+O708+O626+O639","v":2623750},2623750,{"$f":"Q667+Q672+Q685+Q644+Q649+Q662+Q690+Q695+Q708+Q626+Q639","v":1514725}]
["06505","K761084",11,null,32,null,null,{"$f":"H627+H629+H637","v":165750},165750,165750,165750,165750,{"$f":"M627+M629+M637","v":165750},165750,{"$f":"O627+O629+O637","v":165750},165750,{"$f":"Q627+Q629+Q637","v":149425}]
["06505","K761084",11,null,321,null,null,{"$f":"SUM(H628:H628)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,2000]
["06505","K761084",11,"0452",3211,"Službena putovanja",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,2000]
["06505","K761084",11,null,323,null,null,{"$f":"SUM(H630:H636)","v":159500},159500,159500,159500,159500,{"$f":"SUM(M630:M636)","v":159500},159500,{"$f":"SUM(O630:O636)","v":159500},159500,{"$f":"SUM(Q630:Q636)","v":146175}]
["06505","K761084",11,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,500,500,500,500,500,500,500,500,500,500]
["06505","K761084",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,85000,85000,85000,85000,85000,85000,85000,85000,85000,75300]
["06505","K761084",11,"0452",3233,"Usluge promidžbe i informiranja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,500]
["06505","K761084",11,"0452",3235,"Zakupnine i najamnine",null,500,500,500,500,500,500,500,500,500,500]
["06505","K761084",11,"0452",3237,"Intelektualne i osobne usluge",null,67000,67000,67000,67000,67000,67000,67000,67000,67000,66375]
["06505","K761084",11,"0452",3238,"Računalne usluge",null,500,500,500,500,500,500,500,500,500,0]
["06505","K761084",11,"0452",3239,"Ostale usluge",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,3000]
["06505","K761084",11,null,329,null,null,{"$f":"SUM(H638:H638)","v":1250},1250,1250,1250,1250,1250,1250,1250,1250,1250]
["06505","K761084",11,"0452",3293,"Reprezentacija",null,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250]
["06505","K761084",11,null,42,null,null,{"$f":"H642+H640","v":192000},192000,192000,192000,192000,{"$f":"M642+M640","v":192000},192000,{"$f":"O642+O640","v":192000},192000,{"$f":"Q642+Q640","v":133000}]
["06505","K761084",11,null,422,null,null,{"$f":"SUM(H641:H641)","v":135000},135000,135000,135000,135000,135000,135000,135000,135000,133000]
["06505","K761084",11,"0452",4222,"Komunikacijska oprema",null,135000,135000,135000,135000,135000,135000,135000,135000,135000,133000]
["06505","K761084",11,null,426,null,null,{"$f":"SUM(H643)","v":57000},57000,57000,57000,57000,57000,57000,57000,57000,0]
["06505","K761084",11,"0452",4262,"Ulaganja u računalne programe",null,57000,57000,57000,57000,57000,57000,57000,57000,57000,0]
["06505","K761084",12,null,31,null,null,{"$f":"H645+H647","v":47000},47000,47000,47000,47000,{"$f":"M645+M647","v":47000},47000,{"$f":"O645+O647","v":47000},47000,{"$f":"Q645+Q647","v":35000}]
["06505","K761084",12,null,311,null,null,{"$f":"H646","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,30000]
["06505","K761084",12,"0452",3111,"Plaće za redovan rad",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,30000]
["06505","K761084",12,null,313,null,null,{"$f":"H648","v":7000},7000,7000,7000,7000,7000,7000,7000,7000,5000]
["06505","K761084",12,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,5000]
["06505","K761084",12,null,32,null,null,{"$f":"H650+H652+H660","v":335500},335500,335500,335500,335500,{"$f":"M650+M652+M660","v":335500},335500,{"$f":"O650+O652+O660","v":335500},335500,{"$f":"Q650+Q652+Q660","v":292400}]
["06505","K761084",12,null,321,null,null,{"$f":"SUM(H651:H651)","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,5000]
["06505","K761084",12,"0452",3211,"Službena putovanja",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,5000]
["06505","K761084",12,null,323,null,null,{"$f":"SUM(H653:H659)","v":323000},323000,323000,323000,323000,{"$f":"SUM(M653:M659)","v":323000},323000,{"$f":"SUM(O653:O659)","v":323000},323000,{"$f":"SUM(Q653:Q659)","v":284900}]
["06505","K761084",12,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,500,500,500,500,500,500,500,500,500,500]
["06505","K761084",12,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,170000,170000,170000,170000,170000,170000,170000,170000,170000,150400]
["06505","K761084",12,"0452",3233,"Usluge promidžbe i informiranja",null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1000]
["06505","K761084",12,"0452",3235,"Zakupnine i najamnine",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","K761084",12,"0452",3237,"Intelektualne i osobne usluge",null,135000,135000,135000,135000,135000,135000,135000,135000,135000,125000]
["06505","K761084",12,"0452",3238,"Računalne usluge",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,0]
["06505","K761084",12,"0452",3239,"Ostale usluge",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,7000]
["06505","K761084",12,null,329,null,null,{"$f":"SUM(H661:H661)","v":2500},2500,2500,2500,2500,2500,2500,2500,2500,2500]
["06505","K761084",12,"0452",3293,"Reprezentacija",null,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500]
["06505","K761084",12,null,42,null,null,{"$f":"H663+H665","v":390000},390000,390000,390000,390000,{"$f":"M663+M665","v":390000},390000,{"$f":"O663+O665","v":390000},390000,{"$f":"Q663+Q665","v":266000}]
["06505","K761084",12,null,422,null,null,{"$f":"SUM(H664:H664)","v":270000},270000,270000,270000,270000,270000,270000,270000,270000,266000]
["06505","K761084",12,"0452",4222,"Komunikacijska oprema",null,270000,270000,270000,270000,270000,270000,270000,270000,270000,266000]
["06505","K761084",12,null,426,null,null,{"$f":"SUM(H666)","v":120000},120000,120000,120000,120000,120000,120000,120000,120000,0]
["06505","K761084",12,"0452",4262,"Ulaganja u računalne programe",null,120000,120000,120000,120000,120000,120000,120000,120000,120000,0]
["06505","K761084",51,null,31,null,null,{"$f":"H668+H670","v":29500},29500,29500,29500,29500,{"$f":"M668+M670","v":29500},29500,{"$f":"O668+O670","v":29500},29500,{"$f":"Q668+Q670","v":29500}]
["06505","K761084",51,null,311,null,null,{"$f":"H669","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000]
["06505","K761084",51,"0452",3111,"Plaće za redovan rad",null,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000]
["06505","K761084",51,null,313,null,null,{"$f":"H671","v":4500},4500,4500,4500,4500,4500,4500,4500,4500,4500]
["06505","K761084",51,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500]
["06505","K761084",51,null,32,null,null,{"$f":"H673+H675+H683","v":305500},305500,305500,305500,305500,{"$f":"M673+M675+M683","v":305500},305500,{"$f":"O673+O675+O683","v":305500},305500,{"$f":"Q673+Q675+Q683","v":24000}]
["06505","K761084",51,null,321,null,null,{"$f":"SUM(H674:H674)","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,5000]
["06505","K761084",51,"0452",3211,"Službena putovanja",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,5000]
["06505","K761084",51,null,323,null,null,{"$f":"SUM(H676:H682)","v":293000},293000,293000,293000,293000,{"$f":"SUM(M676:M682)","v":293000},293000,{"$f":"SUM(O676:O682)","v":293000},293000,{"$f":"SUM(Q676:Q682)","v":16500}]
["06505","K761084",51,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,500,500,500,500,500,500,500,500,500,500]
["06505","K761084",51,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,170000,170000,170000,170000,170000,170000,170000,170000,170000,5000]
["06505","K761084",51,"0452",3233,"Usluge promidžbe i informiranja",null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1000]
["06505","K761084",51,"0452",3235,"Zakupnine i najamnine",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","K761084",51,"0452",3237,"Intelektualne i osobne usluge",null,109000,109000,109000,109000,109000,109000,109000,109000,109000,4000]
["06505","K761084",51,"0452",3238,"Računalne usluge",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,0]
["06505","K761084",51,"0452",3239,"Ostale usluge",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,5000]
["06505","K761084",51,null,329,null,null,{"$f":"SUM(H684:H684)","v":2500},2500,2500,2500,2500,2500,2500,2500,2500,2500]
["06505","K761084",51,"0452",3293,"Reprezentacija",null,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500]
["06505","K761084",51,null,42,null,null,{"$f":"H686+H688","v":390000},390000,390000,390000,390000,{"$f":"M686+M688","v":390000},390000,{"$f":"O686+O688","v":390000},390000,{"$f":"Q686+Q688","v":195000}]
["06505","K761084",51,null,422,null,null,{"$f":"SUM(H687:H687)","v":270000},270000,270000,270000,270000,270000,270000,270000,270000,195000]
["06505","K761084",51,"0452",4222,"Komunikacijska oprema",null,270000,270000,270000,270000,270000,270000,270000,270000,270000,195000]
["06505","K761084",51,null,426,null,null,{"$f":"SUM(H689)","v":120000},120000,120000,120000,120000,120000,120000,120000,120000,0]
["06505","K761084",51,"0452",4262,"Ulaganja u računalne programe",null,120000,120000,120000,120000,120000,120000,120000,120000,120000,0]
["06505","K761084",559,null,31,null,null,{"$f":"H691+H693","v":47000},47000,47000,47000,47000,{"$f":"M691+M693","v":47000},47000,{"$f":"O691+O693","v":47000},47000,{"$f":"Q691+Q693","v":25000}]
["06505","K761084",559,null,311,null,null,{"$f":"H692","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,20000]
["06505","K761084",559,"0452",3111,"Plaće za redovan rad",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,20000]
["06505","K761084",559,null,313,null,null,{"$f":"H694","v":7000},7000,7000,7000,7000,7000,7000,7000,7000,5000]
["06505","K761084",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,5000]
["06505","K761084",559,null,32,null,null,{"$f":"H696+H698+H706","v":331500},331500,331500,331500,331500,{"$f":"M696+M698+M706","v":331500},331500,{"$f":"O696+O698+O706","v":331500},331500,{"$f":"Q696+Q698+Q706","v":290400}]
["06505","K761084",559,null,321,null,null,{"$f":"SUM(H697:H697)","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,5000]
["06505","K761084",559,"0452",3211,"Službena putovanja",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,5000]
["06505","K761084",559,null,323,null,null,{"$f":"SUM(H699:H705)","v":319000},319000,319000,319000,319000,{"$f":"SUM(M699:M705)","v":319000},319000,{"$f":"SUM(O699:O705)","v":319000},319000,{"$f":"SUM(Q699:Q705)","v":282900}]
["06505","K761084",559,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,500,500,500,500,500,500,500,500,500,500]
["06505","K761084",559,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,170000,170000,170000,170000,170000,170000,170000,170000,170000,150400]
["06505","K761084",559,"0452",3233,"Usluge promidžbe i informiranja",null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1000]
["06505","K761084",559,"0452",3235,"Zakupnine i najamnine",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","K761084",559,"0452",3237,"Intelektualne i osobne usluge",null,135000,135000,135000,135000,135000,135000,135000,135000,135000,125000]
["06505","K761084",559,"0452",3238,"Računalne usluge",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,0]
["06505","K761084",559,"0452",3239,"Ostale usluge",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,5000]
["06505","K761084",559,null,329,null,null,{"$f":"SUM(H707:H707)","v":2500},2500,2500,2500,2500,2500,2500,2500,2500,2500]
["06505","K761084",559,"0452",3293,"Reprezentacija",null,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500]
["06505","K761084",559,null,42,null,null,{"$f":"H709+H711","v":390000},390000,390000,390000,390000,{"$f":"M709+M711","v":390000},390000,{"$f":"O709+O711","v":390000},390000,{"$f":"Q709+Q711","v":75000}]
["06505","K761084",559,null,422,null,null,{"$f":"SUM(H710:H710)","v":270000},270000,270000,270000,270000,270000,270000,270000,270000,75000]
["06505","K761084",559,"0452",4222,"Komunikacijska oprema",null,270000,270000,270000,270000,270000,270000,270000,270000,270000,75000]
["06505","K761084",559,null,426,null,null,{"$f":"SUM(H712)","v":120000},120000,120000,120000,120000,120000,120000,120000,120000,0]
["06505","K761084",559,"0452",4262,"Ulaganja u računalne programe",null,120000,120000,120000,120000,120000,120000,120000,120000,120000,0]
["06505","K810067",null,null,null,"CEF 2014.-2020.- Priprema FAIRway 2 radova na Rajna - Dunav koridoru","3111 - PRIPREMA I PROVEDBA PROJEKATA SUFINANCIRANIH SREDSTVIMA FONDOVA EU - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"SUM(H714:H714)","v":0},0,0,0,0,0,0,0,0,47700]
["06505","K810067",11,null,32,null,null,{"$f":"H715","v":0},{"$f":"I715","v":0},0,0,0,0,0,0,0,47700]
["06505","K810067",11,null,323,null,null,{"$f":"SUM(H716)","v":0},{"$f":"SUM(I716)","v":0},{"$f":"SUM(J716)","v":0},0,0,0,0,0,0,47700]
["06505","K810067",11,"0452",3237,"Intelektualne i osobne usluge",null,null,null,0,0,0,0,0,0,0,47700]
["06505","PROMET I INFRASTRUKTURA",null,null,null,null,null,{"$f":"H718+H1070+H940","v":1092014367},1092014367,1092014367,1092014367,1097014367,1097014367,1097014367,1097014367,{"$f":"P718+P1070+P940","v":1128037145},1243806230]
["06505","Uprava za cestovni promet, cestovnu infrastrukturu i inspekciju ",null,null,null,null,null,{"$f":"H719+H723+H727+H731+H738+H742+H746+H805+H809+H831+H750+H794+H813+H820+H827+H860+H864+H894+H932+H936","v":482077542},482077542,482077542,482077542,487077542,487077542,487077542,487077542,{"$f":"P719+P723+P727+P731+P738+P742+P746+P805+P809+P831+P750+P794+P813+P820+P827+P860+P864+P894+P932+P936","v":487077542},487054975]
["06505","A754005",null,null,null,"Godišnja naknada za uporabu javnih cesta i cestarina za najteže invalide","3110 - IZGRADNJA I ODRŽAVANJE CESTOVNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H720","v":4820000},4820000,4820000,4820000,4820000,4820000,4820000,4820000,4820000,5520000]
["06505","A754005",11,null,37,null,null,{"$f":"H721","v":4820000},4820000,4820000,4820000,4820000,4820000,4820000,4820000,4820000,5520000]
["06505","A754005",11,null,372,null,null,{"$f":"SUM(H722:H722)","v":4820000},4820000,4820000,4820000,4820000,4820000,4820000,4820000,4820000,5520000]
["06505","A754005",11,"0451",3722,"Naknade građanima i kućanstvima u naravi",null,4820000,4820000,4820000,4820000,4820000,4820000,4820000,4820000,4820000,5520000]
["06505","A570504",null,null,null,"Naknada u cijeni goriva za HAC d.o.o.","3110 - IZGRADNJA I ODRŽAVANJE CESTOVNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H724","v":19000000},19000000,19000000,19000000,19000000,19000000,19000000,19000000,19000000,19000000]
["06505","A570504",11,null,36,null,null,19000000,19000000,19000000,19000000,19000000,19000000,19000000,19000000,19000000,19000000]
["06505","A570504",11,null,363,null,null,19000000,19000000,19000000,19000000,19000000,19000000,19000000,19000000,19000000,19000000]
["06505","A570504",11,"0451",3632,"Kapitalne pomoći drugom proračunu i izvanproračunskim korisnicima",null,19000000,19000000,19000000,19000000,19000000,19000000,19000000,19000000,19000000,19000000]
["06505","A570506",null,null,null,"Naknada u cijeni goriva za HC d.o.o.","3110 - IZGRADNJA I ODRŽAVANJE CESTOVNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H728","v":355050491},355050491,355050491,355050491,355050491,355050491,355050491,355050491,355050491,355050491]
["06505","A570506",11,null,36,null,null,355050491,355050491,355050491,355050491,355050491,355050491,355050491,355050491,355050491,355050491]
["06505","A570506",11,null,363,null,null,{"$f":"SUM(H730)","v":355050491},355050491,355050491,355050491,355050491,355050491,355050491,355050491,355050491,355050491]
["06505","A570506",11,"0451",3632,"Kapitalne pomoći drugom proračunu i izvanproračunskim korisnicima",null,355050491,355050491,355050491,355050491,355050491,355050491,355050491,355050491,355050491,355050491]
["06505","K570344",null,null,null,"Provedba ugovora o koncesiji - Autocesta Zagreb-Macelj","3110 - IZGRADNJA I ODRŽAVANJE CESTOVNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H732+H735","v":27400000},27400000,27400000,27400000,27400000,{"$f":"M732+M735","v":27400000},27400000,{"$f":"O732+O735","v":27400000},27400000,{"$f":"Q732+Q735","v":17281000}]
["06505","K570344",11,null,35,null,null,{"$f":"H733","v":13400000},13400000,13400000,13400000,13400000,13400000,13400000,13400000,13400000,13200000]
["06505","K570344",11,null,352,null,null,{"$f":"SUM(H734)","v":13400000},13400000,13400000,13400000,13400000,13400000,13400000,13400000,13400000,13200000]
["06505","K570344",11,"0451",3522,"Subvencije trgovačkim društvima i zadrugama izvan javnog sektora",null,13400000,13400000,13400000,13400000,13400000,13400000,13400000,13400000,13400000,13200000]
["06505","K570344",11,null,38,null,null,{"$f":"H736","v":14000000},14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,4081000]
["06505","K570344",11,null,386,null,null,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,4081000]
["06505","K570344",11,"0451",3862,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima i zadrugama izvan javnog sektora",null,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,14000000,4081000]
["06505","A820029",null,null,null,"Naknada cestarina za NATO i EUFOR vozila","3110 - IZGRADNJA I ODRŽAVANJE CESTOVNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H739","v":100000},100000,100000,100000,100000,100000,100000,100000,100000,100000]
["06505","A820029",11,null,36,null,null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000]
["06505","A820029",11,null,362,null,null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000]
["06505","A820029",11,"0451",3621,"Tekuće pomoći međunarodnim organizacijama te institucijama i tijelima EU",null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000]
["06505","A754061",null,null,null,"Naknada dijela cestarine za korištenje autocesta i objekata pod naplatom za vozila hitnih službi","3110 - IZGRADNJA I ODRŽAVANJE CESTOVNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H743","v":92906},92906,92906,92906,92906,92906,92906,92906,92906,0]
["06505","A754061",11,null,35,null,null,92906,92906,92906,92906,92906,92906,92906,92906,92906,0]
["06505","A754061",11,null,352,null,null,92906,92906,92906,92906,92906,92906,92906,92906,92906,0]
["06505","A754061",11,"0451",3522,"Subvencije trgovačkim društvima i zadrugama izvan javnog sektora",null,92906,92906,92906,92906,92906,92906,92906,92906,92906,0]
["06505","A819031",null,null,null,"Provedba ugovora o koncesiji - Bina-Istra","3110 - IZGRADNJA I ODRŽAVANJE CESTOVNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H747","v":32598761},32598761,32598761,32598761,32598761,32598761,31534546,31534546,31534546,29933510]
["06505","A819031",11,null,35,null,null,32598761,32598761,32598761,32598761,32598761,32598761,31534546,31534546,31534546,29933510]
["06505","A819031",11,null,352,null,null,{"$f":"SUM(H749)","v":32598761},32598761,32598761,32598761,32598761,32598761,31534546,31534546,31534546,29933510]
["06505","A819031",11,"0451",3522,"Subvencije trgovačkim društvima i zadrugama izvan javnog sektora",null,32598761,32598761,32598761,32598761,32598761,32598761,31534546,31534546,31534546,29933510]
["06505","T819077",null,null,null,"CEF PSA NAPCOORE PROJEKT – Akcija programske podrške za provedbu mehanizma koordinacije za objedinjavanje nacionalnih pristupnih točaka ","3110 - IZGRADNJA I ODRŽAVANJE CESTOVNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H751+H757+H762+H779+H784+H790+H768+H773+H776","v":183500},183500,183500,183500,183500,{"$f":"M751+M757+M762+M779+M784+M790+M768+M773+M776","v":183500},183500,{"$f":"O751+O757+O762+O779+O784+O790+O768+O773+O776","v":183500},183500,{"$f":"Q751+Q757+Q762+Q779+Q784+Q790+Q768+Q773+Q776","v":201800}]
["06505","T819077",11,null,32,null,null,{"$f":"H752+H755","v":9650},9650,9650,9650,9650,{"$f":"M752+M755","v":9650},9650,{"$f":"O752+O755","v":9650},9650,{"$f":"Q752+Q755","v":9650}]
["06505","T819077",11,null,321,null,null,{"$f":"H753+H754","v":1600},1600,1600,1600,1600,{"$f":"M753+M754","v":1600},1600,{"$f":"O753+O754","v":1600},1600,{"$f":"Q753+Q754","v":1600}]
["06505","T819077",11,"0451",3211,"Službena putovanja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T819077",11,"0451",3213,"Stručno usavršavanje zaposlenika",null,600,600,600,600,600,600,600,600,600,600]
["06505","T819077",11,null,323,null,null,{"$f":"H756","v":8050},8050,8050,8050,8050,8050,8050,8050,8050,8050]
["06505","T819077",11,"0451",3237,"Intelektualne i osobne usluge",null,8050,8050,8050,8050,8050,8050,8050,8050,8050,8050]
["06505","T819077",12,null,31,null,null,{"$f":"H758+H760","v":2850},2850,2850,2850,2850,{"$f":"M758+M760","v":2850},2850,{"$f":"O758+O760","v":2850},2850,{"$f":"Q758+Q760","v":2850}]
["06505","T819077",12,null,311,null,null,{"$f":"H759","v":2400},2400,2400,2400,2400,2400,2400,2400,2400,2400]
["06505","T819077",12,"0451",3111,"Plaće za redovan rad",null,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400]
["06505","T819077",12,null,313,null,null,{"$f":"H761","v":450},450,450,450,450,450,450,450,450,450]
["06505","T819077",12,"0451",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,450,450,450,450,450,450,450,450,450,450]
["06505","T819077",12,null,32,null,null,{"$f":"H763+H766","v":6200},6200,6200,6200,6200,{"$f":"M763+M766","v":6200},6200,{"$f":"O763+O766","v":6200},6200,{"$f":"Q763+Q766","v":6200}]
["06505","T819077",12,null,321,null,null,{"$f":"H764+H765","v":950},950,950,950,950,{"$f":"M764+M765","v":950},950,{"$f":"O764+O765","v":950},950,{"$f":"Q764+Q765","v":950}]
["06505","T819077",12,"0451",3211,"Službena putovanja",null,500,500,500,500,500,500,500,500,500,500]
["06505","T819077",12,"0451",3213,"Stručno usavršavanje zaposlenika",null,450,450,450,450,450,450,450,450,450,450]
["06505","T819077",12,null,323,null,null,{"$f":"H767","v":5250},5250,5250,5250,5250,5250,5250,5250,5250,5250]
["06505","T819077",12,"0451",3237,"Intelektualne i osobne usluge",null,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250]
["06505","T819077",51,null,31,null,null,{"$f":"H769+H771","v":15300},15300,15300,15300,15300,{"$f":"M769+M771","v":15300},15300,{"$f":"O769+O771","v":15300},15300,{"$f":"Q769+Q771","v":15300}]
["06505","T819077",51,null,311,null,null,{"$f":"H770","v":13000},13000,13000,13000,13000,13000,13000,13000,13000,13000]
["06505","T819077",51,"0451",3111,"Plaće za redovan rad",null,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000]
["06505","T819077",51,null,313,null,null,{"$f":"H772","v":2300},2300,2300,2300,2300,2300,2300,2300,2300,2300]
["06505","T819077",51,"0451",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300]
["06505","T819077",51,null,32,null,null,{"$f":"H774","v":1600},1600,1600,1600,1600,1600,1600,1600,1600,1600]
["06505","T819077",51,null,321,null,null,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600]
["06505","T819077",51,"0451",3211,"Službena putovanja",null,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600]
["06505","T819077",51,null,36,null,null,{"$f":"H777","v":74100},74100,74100,74100,74100,74100,74100,74100,74100,32637]
["06505","T819077",51,null,368,null,null,{"$f":"SUM(H778:H778)","v":74100},74100,74100,74100,74100,74100,74100,74100,74100,32637]
["06505","T819077",51,"0451",3682,"Kapitalne pomoći temeljem prijenosa EU sredstava",null,74100,74100,74100,74100,74100,74100,74100,74100,74100,32637]
["06505","T819077",559,null,31,null,null,{"$f":"H780+H782","v":200},200,200,200,200,{"$f":"M780+M782","v":200},200,{"$f":"O780+O782","v":200},200,{"$f":"Q780+Q782","v":200}]
["06505","T819077",559,null,311,null,null,{"$f":"H781","v":100},100,100,100,100,100,100,100,100,100]
["06505","T819077",559,"0451",3111,"Plaće za redovan rad",null,100,100,100,100,100,100,100,100,100,100]
["06505","T819077",559,null,313,null,null,{"$f":"H783","v":100},100,100,100,100,100,100,100,100,100]
["06505","T819077",559,"0451",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,100,100,100,100,100,100,100,100,100,100]
["06505","T819077",559,null,32,null,null,{"$f":"H785+H788","v":40000},40000,40000,40000,40000,{"$f":"M785+M788","v":40000},40000,{"$f":"O785+O788","v":40000},40000,{"$f":"Q785+Q788","v":40000}]
["06505","T819077",559,null,321,null,null,{"$f":"H786+H787","v":5000},5000,5000,5000,5000,{"$f":"M786+M787","v":5000},5000,{"$f":"O786+O787","v":5000},5000,{"$f":"Q786+Q787","v":5000}]
["06505","T819077",559,"0451",3211,"Službena putovanja",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["06505","T819077",559,"0451",3213,"Stručno usavršavanje zaposlenika",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["06505","T819077",559,null,323,null,null,{"$f":"H789","v":35000},35000,35000,35000,35000,35000,35000,35000,35000,35000]
["06505","T819077",559,"0451",3237,"Intelektualne i osobne usluge",null,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000]
["06505","T819077",559,null,36,null,null,{"$f":"H791","v":33600},33600,33600,33600,33600,33600,33600,33600,33600,93363]
["06505","T819077",559,null,368,null,null,{"$f":"SUM(H792:H793)","v":33600},33600,33600,33600,33600,{"$f":"SUM(M792:M793)","v":33600},33600,{"$f":"SUM(O792:O793)","v":33600},33600,{"$f":"SUM(Q792:Q793)","v":93363}]
["06505","T819077",559,"0451",3681,"Tekuće pomoći temeljem prijenosa EU sredstava",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T819077",559,"0451",3682,"Kapitalne pomoći temeljem prijenosa EU sredstava",null,32600,32600,32600,32600,32600,32600,32600,32600,32600,92363]
["06505","A587081",null,null,null,"Suradnja s međunarodnim organizacijama i planiranje razvoja cestovne infrastrukture","3110 - IZGRADNJA I ODRŽAVANJE CESTOVNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H795+H802","v":1639415},1639415,1639415,1639415,1639415,{"$f":"M795+M802","v":1639415},1639415,{"$f":"O795+O802","v":1639415},1639415,{"$f":"Q795+Q802","v":1639415}]
["06505","A587081",11,null,32,null,null,{"$f":"H796+H800","v":139415},139415,139415,139415,139415,{"$f":"M796+M800","v":139415},139415,{"$f":"O796+O800","v":139415},139415,{"$f":"Q796+Q800","v":139415}]
["06505","A587081",11,null,323,null,null,{"$f":"SUM(H797:H799)","v":91635},91635,91635,91635,91635,{"$f":"SUM(M797:M799)","v":91635},91635,{"$f":"SUM(O797:O799)","v":91635},91635,{"$f":"SUM(Q797:Q799)","v":91635}]
["06505","A587081",11,"0451",3233,"Usluge promidžbe i informiranja",null,26545,26545,26545,26545,26545,26545,26545,26545,26545,33145]
["06505","A587081",11,"0451",3237,"Intelektualne i osobne usluge",null,53090,53090,53090,53090,53090,53090,53090,53090,53090,46490]
["06505","A587081",11,"0451",3238,"Računalne usluge",null,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000]
["06505","A587081",11,null,329,null,null,{"$f":"H801","v":47780},47780,47780,47780,47780,47780,47780,47780,47780,47780]
["06505","A587081",11,"0451",3294,"Članarine i norme",null,47780,47780,47780,47780,47780,47780,47780,47780,47780,47780]
["06505","A587081",11,null,36,null,null,{"$f":"H803","v":1500000},1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000]
["06505","A587081",11,null,363,null,null,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000]
["06505","A587081",11,"0451",3632,"Kapitalne pomoći drugom proračunu i izvanproračunskim korisnicima",null,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000]
["06505","A820076",null,null,null,"Sufinanciranje javne usluge u cestovnom prijevozu putnika","3118-RAZVOJ I SIGURNOST KOPNENOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJA",{"$f":"H806","v":17774190},17774190,17774190,17774190,17774190,17774190,17774190,17774190,17774190,19074190]
["06505","A820076",11,null,36,null,null,17774190,17774190,17774190,17774190,17774190,17774190,17774190,17774190,17774190,19074190]
["06505","A820076",11,null,363,null,null,17774190,17774190,17774190,17774190,17774190,17774190,17774190,17774190,17774190,19074190]
["06505","A820076",11,"0451",3631,"Tekuće pomoći drugom proračunu i izvanproračunskim korisnicima",null,17774190,17774190,17774190,17774190,17774190,17774190,17774190,17774190,17774190,19074190]
["06505","A819076",null,null,null,"Poticanje otočnog javnog cestovnog prijevoza ","3118-RAZVOJ I SIGURNOST KOPNENOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJA",{"$f":"H810","v":5311566},5311566,5311566,5311566,5311566,5311566,5311566,5311566,5311566,6811566]
["06505","A819076",11,null,36,null,null,{"$f":"H811","v":5311566},5311566,5311566,5311566,5311566,5311566,5311566,5311566,5311566,6811566]
["06505","A819076",11,null,363,null,null,5311566,5311566,5311566,5311566,5311566,5311566,5311566,5311566,5311566,6811566]
["06505","A819076",11,"0451",3631,"Tekuće pomoći drugom proračunu i izvanproračunskim korisnicima",null,5311566,5311566,5311566,5311566,5311566,5311566,5311566,5311566,5311566,6811566]
["06505","T820081",null,null,null,"Nadoknada dijela troška dizelskog goriva koje se koristi kao pogonsko gorivo u komercijalnom prijevozu putnika","3118-RAZVOJ I SIGURNOST KOPNENOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJA",{"$f":"H814","v":5000000},5000000,5000000,5000000,10000000,10000000,10000000,10000000,10000000,10000000]
["06505","T820081",11,null,35,null,null,{"$f":"H815+H817","v":5000000},5000000,5000000,5000000,10000000,{"$f":"M815+M817","v":10000000},10000000,{"$f":"O815+O817","v":10000000},10000000,{"$f":"Q815+Q817","v":10000000}]
["06505","T820081",11,null,351,null,null,{"$f":"H816","v":2100000},2100000,2100000,2100000,4200000,4200000,4200000,4200000,4200000,4200000]
["06505","T820081",11,"0451",3512,"Subvencije trgovačkim društvima u javnom sektoru",null,2100000,2100000,2100000,2100000,4200000,4200000,4200000,4200000,4200000,4200000]
["06505","T820081",11,null,352,null,null,{"$f":"H818+H819","v":2900000},2900000,2900000,2900000,5800000,{"$f":"M818+M819","v":5800000},5800000,{"$f":"O818+O819","v":5800000},5800000,{"$f":"Q818+Q819","v":5800000}]
["06505","T820081",11,"0451",3522,"Subvencije trgovačkim društvima i zadrugama izvan javnog sektora",null,2500000,2500000,2500000,2500000,5000000,5000000,5000000,5000000,5000000,5000000]
["06505","T820081",11,"0451",3523,"Subvencije poljoprivrednicima i obrtnicima",null,400000,400000,400000,400000,800000,800000,800000,800000,800000,800000]
["06505","A821084",null,null,null,"Održavanje sustava za središnju obradu tahografskih podataka - SOTAH ","3118-RAZVOJ I SIGURNOST KOPNENOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJA",{"$f":"H821","v":400000},400000,400000,400000,400000,400000,400000,400000,400000,407100]
["06505",{"$f":"B820","v":"A821084"},52,null,35,null,null,{"$f":"H824+H822","v":400000},400000,400000,400000,400000,{"$f":"M824+M822","v":400000},400000,{"$f":"O824+O822","v":400000},400000,{"$f":"Q824+Q822","v":407100}]
["06505","A821084",52,null,351,null,null,{"$f":"SUM(H823)","v":14717},14717,14717,14717,14717,14717,14717,14717,14717,21817]
["06505","A821084",52,"0451",3512,"Subvencije trgovačkim društvima u javnom sektoru",null,14717,14717,14717,14717,14717,14717,14717,14717,14717,21817]
["06505","A821084",52,null,352,null,null,{"$f":"SUM(H825:H826)","v":385283},385283,385283,385283,385283,{"$f":"SUM(M825:M826)","v":385283},385283,{"$f":"SUM(O825:O826)","v":385283},385283,{"$f":"SUM(Q825:Q826)","v":385283}]
["06505","A821084",52,"0451",3522,"Subvencije trgovačkim društvima i zadrugama izvan javnog sektora",null,245049,245049,245049,245049,245049,245049,245049,245049,245049,245049]
["06505","A821084",52,"0451",3523,"Subvencije poljoprivrednicima i obrtnicima",null,140234,140234,140234,140234,140234,140234,140234,140234,140234,140234]
["06505","T754082",null,null,null,"Pomoći BiH u prometnoj povezanosti i integraciji","3110 - IZGRADNJA I ODRŽAVANJE CESTOVNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H828","v":4350000},4350000,4350000,4350000,4350000,4350000,5355915,5349915,5349915,7999915]
["06505","T754082",11,null,36,null,null,{"$f":"H829","v":4350000},4350000,4350000,4350000,4350000,4350000,5355915,5349915,5349915,7999915]
["06505","T754082",11,null,361,null,null,4350000,4350000,4350000,4350000,4350000,4350000,5355915,5349915,5349915,7999915]
["06505","T754082",11,"0451",3612,"Kapitalne pomoći inozemnim vladama",null,4350000,4350000,4350000,4350000,4350000,4350000,5355915,5349915,5349915,7999915]
["06505","K761028",null,null,null,"Razvoj i unaprjeđenje sustava sigurnosti i inspekcije cestovnog prometa i cesta ","3112 - INSPEKCIJSKI NADZOR CESTOVNOG PROMETA, CESTA I ŽIČARA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H832+H841+H844+H850+H855","v":967700},{"$f":"I832+I841+I844+I850+I855","v":967700},967700,967700,967700,967700,967700,967700,{"$f":"P832+P841+P844+P850+P855","v":967700},1200075]
["06505","K761028",11,null,32,null,null,{"$f":"H833+H836","v":297000},297000,297000,297000,297000,{"$f":"M833+M836","v":297000},297000,{"$f":"O833+O836","v":297000},297000,{"$f":"Q833+Q836","v":247000}]
["06505","K761028",11,null,322,null,null,{"$f":"SUM(H834:H835)","v":163000},163000,163000,163000,163000,{"$f":"SUM(M834:M835)","v":163000},163000,{"$f":"SUM(O834:O835)","v":163000},163000,{"$f":"SUM(Q834:Q835)","v":113000}]
["06505","K761028",11,"0451",3225,"Sitni inventar i autogume",null,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000]
["06505","K761028",11,"0451",3227,"Službena, radna i zaštitna odjeća i obuća",null,150000,150000,150000,150000,150000,150000,150000,150000,150000,100000]
["06505","K761028",11,null,323,null,null,{"$f":"SUM(H837:H840)","v":134000},134000,134000,134000,134000,{"$f":"SUM(M837:M840)","v":134000},134000,{"$f":"SUM(O837:O840)","v":134000},134000,{"$f":"SUM(Q837:Q840)","v":134000}]
["06505","K761028",11,"0451",3232,"Usluge tekućeg i investicijskog održavanja",null,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000]
["06505","K761028",11,"0451",3233,"Usluge promidžbe i informiranja",null,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000]
["06505","K761028",11,"0451",3235,"Zakupnine i najamnine",null,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000]
["06505","K761028",11,"0451",3238,"Računalne usluge",null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000]
["06505","K761028",11,null,38,null,null,{"$f":"H842","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","K761028",11,null,383,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","K761028",11,"0451",3831,"Naknade šteta pravnim i fizičkim osobama",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","K761028",11,null,42,null,null,{"$f":"H845","v":69700},69700,69700,69700,69700,69700,69700,69700,69700,69700]
["06505","K761028",11,null,422,null,null,{"$f":"SUM(H846:H849)","v":69700},69700,69700,69700,69700,{"$f":"SUM(M846:M849)","v":69700},69700,{"$f":"SUM(O846:O849)","v":69700},69700,{"$f":"SUM(Q846:Q849)","v":69700}]
["06505","K761028",11,"0451",4221,"Uredska oprema i namještaj",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
["06505","K761028",11,"0451",4222,"Komunikacijska oprema",null,700,700,700,700,700,700,700,700,700,700]
["06505","K761028",11,"0451",4223,"Oprema za održavanje i zaštitu",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["06505","K761028",11,"0451",4227,"Uređaji, strojevi i oprema za ostale namjene",null,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000]
["06505","K761028",52,null,32,null,null,{"$f":"H851+H853","v":0},0,0,0,0,0,0,0,{"$f":"P851+P853","v":0},75375]
["06505","K761028",52,null,323,null,null,{"$f":"SUM(H852)","v":0},{"$f":"SUM(I852)","v":0},0,0,0,0,{"$f":"SUM(N852)","v":0},0,0,39375]
["06505","K761028",52,"0451",3238,"Računalne usluge",null,0,0,0,0,0,0,0,0,0,39375]
["06505","K761028",52,null,329,null,null,{"$f":"SUM(H854)","v":0},{"$f":"SUM(I854)","v":0},0,0,0,0,0,{"$f":"SUM(O854)","v":0},{"$f":"SUM(P854)","v":0},{"$f":"SUM(Q854)","v":36000}]
["06505","K761028",52,"0451",3294,"Članarine i norme",null,0,0,0,0,0,0,0,0,0,36000]
["06505","K761028",52,null,42,null,null,{"$f":"H856+H858","v":600000},600000,600000,600000,600000,{"$f":"M856+M858","v":600000},600000,{"$f":"O856+O858","v":600000},600000,{"$f":"Q856+Q858","v":807000}]
["06505","K761028",52,null,422,null,null,{"$f":"SUM(H857:H857)","v":400000},400000,400000,400000,400000,400000,400000,400000,400000,400000]
["06505","K761028",52,"0451",4227,"Uređaji, strojevi i oprema za ostale namjene",null,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000]
["06505","K761028",52,null,423,null,null,{"$f":"H859","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,407000]
["06505","K761028",52,"0451",4231,"Prijevozna sredstva u cestovnom prometu",null,200000,200000,200000,200000,200000,200000,200000,200000,200000,407000]
["06505","A810057",null,null,null,"Potpora županijskim upravama za ceste i jedinicama lokalne i regionalne samouprave za održavanje, rekonstrukciju i građenje županijskih, lokalnih i nerazvrstanih cesta","3110 - IZGRADNJA I ODRŽAVANJE CESTOVNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H861","v":7000000},7000000,7000000,7000000,7000000,7000000,7058300,7058300,7058300,10838300]
["06505","A810057",11,null,36,null,null,7000000,7000000,7000000,7000000,7000000,7000000,7058300,7058300,7058300,10838300]
["06505","A810057",11,null,363,null,null,7000000,7000000,7000000,7000000,7000000,7000000,7058300,7058300,7058300,10838300]
["06505","A810057",11,"0451",3632,"Kapitalne pomoći drugom proračunu i izvanproračunskim korisnicima",null,7000000,7000000,7000000,7000000,7000000,7000000,7058300,7058300,7058300,10838300]
["06505","T821083",null,null,null,"CEF X4ITS - Srednjoeuropska prekogranična suradnja za inteligentne transportne sustave (ITS)","3110 - IZGRADNJA I ODRŽAVANJE CESTOVNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H865+H871+H876+H891+H882+H887","v":45863},45863,45863,45863,45863,{"$f":"M865+M871+M876+M891+M882+M887","v":45863},45863,{"$f":"O865+O871+O876+O891+O882+O887","v":51863},51863,{"$f":"Q865+Q871+Q876+Q891+Q882+Q887","v":54463}]
["06505","T821083",11,null,32,null,null,{"$f":"H866+H869","v":5313},5313,5313,5313,5313,{"$f":"M866+M869","v":5313},5313,{"$f":"O866+O869","v":5313},5313,{"$f":"Q866+Q869","v":5313}]
["06505","T821083",11,null,321,null,null,{"$f":"H867+H868","v":1250},1250,1250,1250,1250,{"$f":"M867+M868","v":1250},1250,{"$f":"O867+O868","v":1250},1250,{"$f":"Q867+Q868","v":1250}]
["06505","T821083",11,"0451",3211,"Službena putovanja",null,750,750,750,750,750,750,750,750,750,750]
["06505","T821083",11,"0451",3213,"Stručno usavršavanje zaposlenika",null,500,500,500,500,500,500,500,500,500,500]
["06505","T821083",11,null,323,null,null,{"$f":"H870","v":4063},4063,4063,4063,4063,4063,4063,4063,4063,4063]
["06505","T821083",11,"0451",3237,"Intelektualne i osobne usluge",null,4063,4063,4063,4063,4063,4063,4063,4063,4063,4063]
["06505","T821083",12,null,31,null,null,{"$f":"H872+H874","v":9650},9650,9650,9650,9650,{"$f":"M872+M874","v":9650},9650,{"$f":"O872+O874","v":15650},15650,{"$f":"Q872+Q874","v":15650}]
["06505","T821083",12,null,311,null,null,{"$f":"H873","v":8000},8000,8000,8000,8000,8000,8000,13000,13000,13000]
["06505","T821083",12,"0451",3111,"Plaće za redovan rad",null,8000,8000,8000,8000,8000,8000,8000,13000,13000,13000]
["06505","T821083",12,null,313,null,null,{"$f":"H875","v":1650},1650,1650,1650,1650,1650,1650,2650,2650,2650]
["06505","T821083",12,"0451",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1650,1650,1650,1650,1650,1650,1650,2650,2650,2650]
["06505","T821083",12,null,32,null,null,{"$f":"H877+H880","v":10625},10625,10625,10625,10625,{"$f":"M877+M880","v":10625},10625,{"$f":"O877+O880","v":10625},10625,{"$f":"Q877+Q880","v":10625}]
["06505","T821083",12,null,321,null,null,{"$f":"H878+H879","v":2500},2500,2500,2500,2500,{"$f":"M878+M879","v":2500},2500,{"$f":"O878+O879","v":2500},2500,{"$f":"Q878+Q879","v":2500}]
["06505","T821083",12,"0451",3211,"Službena putovanja",null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
["06505","T821083",12,"0451",3213,"Stručno usavršavanje zaposlenika",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T821083",12,null,323,null,null,{"$f":"H881","v":8125},8125,8125,8125,8125,8125,8125,8125,8125,8125]
["06505","T821083",12,"0451",3237,"Intelektualne i osobne usluge",null,8125,8125,8125,8125,8125,8125,8125,8125,8125,8125]
["06505","T821083",51,null,31,null,null,{"$f":"H883+H885","v":9650},9650,9650,9650,9650,{"$f":"M883+M885","v":9650},9650,{"$f":"O883+O885","v":9650},9650,{"$f":"Q883+Q885","v":12250}]
["06505","T821083",51,null,311,null,null,{"$f":"H884","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,10600]
["06505","T821083",51,"0451",3111,"Plaće za redovan rad",null,8000,8000,8000,8000,8000,8000,8000,8000,8000,10600]
["06505","T821083",51,null,313,null,null,{"$f":"H886","v":1650},1650,1650,1650,1650,1650,1650,1650,1650,1650]
["06505","T821083",51,"0451",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1650,1650,1650,1650,1650,1650,1650,1650,1650,1650]
["06505","T821083",51,null,32,null,null,{"$f":"H888","v":2500},2500,2500,2500,2500,2500,2500,2500,2500,2500]
["06505","T821083",51,null,321,null,null,{"$f":"H889+H890","v":2500},2500,2500,2500,2500,{"$f":"M889+M890","v":2500},2500,{"$f":"O889+O890","v":2500},2500,{"$f":"Q889+Q890","v":2500}]
["06505","T821083",51,"0451",3211,"Službena putovanja",null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
["06505","T821083",51,"0451",3213,"Stručno usavršavanje zaposlenika",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T821083",559,null,32,null,null,{"$f":"H892","v":8125},8125,8125,8125,8125,8125,8125,8125,8125,8125]
["06505","T821083",559,null,323,null,null,8125,8125,8125,8125,8125,8125,8125,8125,8125,8125]
["06505","T821083",559,"0451",3237,"Intelektualne i osobne usluge",null,8125,8125,8125,8125,8125,8125,8125,8125,8125,8125]
["06505","T587084",null,null,null,"INTERREG Projekt ACTIVE2PUBLIC Transport - Podrška boljem kombiniranju biciklizma, pješačenja i javnog prijevoza u dunavskoj regiji","3110 - IZGRADNJA I ODRŽAVANJE CESTOVNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H895+H901+H904+H909+H915+H918+H923+H929","v":215150},215150,215150,215150,215150,{"$f":"M895+M901+M904+M909+M915+M918+M923+M929","v":215150},215150,{"$f":"O895+O901+O904+O909+O915+O918+O923+O929","v":215150},215150,{"$f":"Q895+Q901+Q904+Q909+Q915+Q918+Q923+Q929","v":215150}]
["06505","T587084",11,null,32,null,null,{"$f":"H896+H899","v":27620},27620,27620,27620,27620,{"$f":"M896+M899","v":27620},27620,{"$f":"O896+O899","v":27620},27620,{"$f":"Q896+Q899","v":27620}]
["06505","T587084",11,null,321,null,null,{"$f":"H897+H898","v":1120},1120,1120,1120,1120,{"$f":"M897+M898","v":1120},1120,{"$f":"O897+O898","v":1120},1120,{"$f":"Q897+Q898","v":1120}]
["06505","T587084",11,"0451",3211,"Službena putovanja",null,870,870,870,870,870,870,870,870,870,870]
["06505","T587084",11,"0451",3213,"Stručno usavršavanje zaposlenika",null,250,250,250,250,250,250,250,250,250,250]
["06505","T587084",11,null,323,null,null,{"$f":"H900","v":26500},26500,26500,26500,26500,26500,26500,26500,26500,26500]
["06505","T587084",11,"0451",3237,"Intelektualne i osobne usluge",null,26500,26500,26500,26500,26500,26500,26500,26500,26500,26500]
["06505","T587084",11,null,42,null,null,{"$f":"H902","v":11250},11250,11250,11250,11250,11250,11250,11250,11250,11250]
["06505","T587084",11,null,422,null,null,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250]
["06505","T587084",11,"0451",4227,"Uređaji, strojevi i oprema za ostale namjene",null,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250]
["06505","T587084",12,null,31,null,null,{"$f":"H905+H907","v":4136},4136,4136,4136,4136,{"$f":"M905+M907","v":4136},4136,{"$f":"O905+O907","v":4136},4136,{"$f":"Q905+Q907","v":4136}]
["06505","T587084",12,null,311,null,null,{"$f":"H906","v":3516},3516,3516,3516,3516,3516,3516,3516,3516,3516]
["06505","T587084",12,"0451",3111,"Plaće za redovan rad",null,3516,3516,3516,3516,3516,3516,3516,3516,3516,3516]
["06505","T587084",12,null,313,null,null,{"$f":"H908","v":620},620,620,620,620,620,620,620,620,620]
["06505","T587084",12,"0451",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,620,620,620,620,620,620,620,620,620,620]
["06505","T587084",12,null,32,null,null,{"$f":"H910+H913","v":22000},22000,22000,22000,22000,{"$f":"M910+M913","v":22000},22000,{"$f":"O910+O913","v":22000},22000,{"$f":"Q910+Q913","v":22000}]
["06505","T587084",12,null,321,null,null,{"$f":"H911+H912","v":1200},1200,1200,1200,1200,{"$f":"M911+M912","v":1200},1200,{"$f":"O911+O912","v":1200},1200,{"$f":"Q911+Q912","v":1200}]
["06505","T587084",12,"0451",3211,"Službena putovanja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T587084",12,"0451",3213,"Stručno usavršavanje zaposlenika",null,200,200,200,200,200,200,200,200,200,200]
["06505","T587084",12,null,323,null,null,{"$f":"H914","v":20800},20800,20800,20800,20800,20800,20800,20800,20800,20800]
["06505","T587084",12,"0451",3237,"Intelektualne i osobne usluge",null,20800,20800,20800,20800,20800,20800,20800,20800,20800,20800]
["06505","T587084",12,null,42,null,null,{"$f":"H916","v":9000},9000,9000,9000,9000,9000,9000,9000,9000,9000]
["06505","T587084",12,null,422,null,null,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000]
["06505","T587084",12,"0451",4227,"Uređaji, strojevi i oprema za ostale namjene",null,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000]
["06505","T587084",559,null,31,null,null,{"$f":"H919+H921","v":16544},16544,16544,16544,16544,{"$f":"M919+M921","v":16544},16544,{"$f":"O919+O921","v":16544},16544,{"$f":"Q919+Q921","v":16544}]
["06505","T587084",559,null,311,null,null,{"$f":"H920","v":14063},14063,14063,14063,14063,14063,14063,14063,14063,14063]
["06505","T587084",559,"0451",3111,"Plaće za redovan rad",null,14063,14063,14063,14063,14063,14063,14063,14063,14063,14063]
["06505","T587084",559,null,313,null,null,{"$f":"H922","v":2481},2481,2481,2481,2481,2481,2481,2481,2481,2481]
["06505","T587084",559,"0451",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,2481,2481,2481,2481,2481,2481,2481,2481,2481,2481]
["06505","T587084",559,null,32,null,null,{"$f":"H924+H927","v":65400},65400,65400,65400,65400,{"$f":"M924+M927","v":65400},65400,{"$f":"O924+O927","v":65400},65400,{"$f":"Q924+Q927","v":65400}]
["06505","T587084",559,null,321,null,null,{"$f":"H925+H926","v":5400},5400,5400,5400,5400,{"$f":"M925+M926","v":5400},5400,{"$f":"O925+O926","v":5400},5400,{"$f":"Q925+Q926","v":5400}]
["06505","T587084",559,"0451",3211,"Službena putovanja",null,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800]
["06505","T587084",559,"0451",3213,"Stručno usavršavanje zaposlenika",null,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600]
["06505","T587084",559,null,323,null,null,{"$f":"H928","v":60000},60000,60000,60000,60000,60000,60000,60000,60000,60000]
["06505","T587084",559,"0451",3237,"Intelektualne i osobne usluge",null,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000]
["06505","T587084",559,null,42,null,null,{"$f":"H930","v":59200},59200,59200,59200,59200,59200,59200,59200,59200,59200]
["06505","T587084",559,null,422,null,null,59200,59200,59200,59200,59200,59200,59200,59200,59200,59200]
["06505","T587084",559,"0451",4227,"Uređaji, strojevi i oprema za ostale namjene",null,59200,59200,59200,59200,59200,59200,59200,59200,59200,59200]
["06505","A754066",null,null,null,"Sufinanciranje izdavanja licencija inženjerima tehnologije prometa i transporta","3118-RAZVOJ I SIGURNOST KOPNENOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJA",{"$f":"H933","v":28000},28000,28000,28000,28000,28000,28000,28000,28000,28000]
["06505","A754066",11,null,38,null,null,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000]
["06505","A754066",11,null,381,null,null,{"$f":"SUM(H935:H935)","v":28000},28000,28000,28000,28000,28000,28000,28000,28000,28000]
["06505","A754066",11,"0451",3811,"Tekuće donacije u novcu",null,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000]
["06505","A819085",null,null,null,"Javne isprave kojima se ostvaruju povlastice u prometu","3110 - IZGRADNJA I ODRŽAVANJE CESTOVNE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H937","v":100000},100000,100000,100000,100000,100000,100000,100000,100000,1700000]
["06505",{"$f":"B936","v":"A819085"},11,null,35,null,null,100000,100000,100000,100000,100000,100000,100000,100000,100000,1700000]
["06505",{"$f":"B937","v":"A819085"},{"$f":"C937","v":11},null,351,null,null,100000,100000,100000,100000,100000,100000,100000,100000,100000,1700000]
["06505",{"$f":"B938","v":"A819085"},{"$f":"C938","v":11},"0451",3512,"Subvencije trgovačkim društvima u javnom sektoru",null,100000,100000,100000,100000,100000,100000,100000,100000,100000,1700000]
["06505","Uprava za željezničku infrastrukturu i promet",null,null,null,null,null,{"$f":"H941+H946+H950+H954+H987+H1002+H1013+H1017+H963+H1027+H967+H974+H995+H1023","v":566234286},566234286,566234286,566234286,566234286,{"$f":"M941+M946+M950+M954+M987+M1002+M1013+M1017+M963+M1027+M967+M974+M995+M1023","v":566234286},566234286,{"$f":"O941+O946+O950+O954+O987+O1002+O1013+O1017+O963+O1027+O967+O974+O995+O1023","v":566234286},597257064,{"$f":"Q941+Q946+Q950+Q954+Q987+Q1002+Q1013+Q1017+Q963+Q1027+Q967+Q974+Q995+Q1023+Q983+Q979","v":713680716}]
["06505","T754034",null,null,null,"Potpora trgovačkim društvima u javnom sektoru u pripremi i provedbi projekata planiranih za sufinanciranje iz EU fondova","3114 -IZGRADNJA I ODRŽAVANJE ŽELJEZNIČKE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H942","v":6000000},6000000,6000000,6000000,6000000,6000000,5100300,5100300,5100300,5100300]
["06505","T754034",11,null,36,null,null,6000000,6000000,6000000,6000000,6000000,6000000,5100300,5100300,5100300,5100300]
["06505","T754034",11,null,363,null,null,{"$f":"H945+H944","v":6000000},6000000,6000000,6000000,6000000,{"$f":"M945+M944","v":6000000},5100300,{"$f":"O945+O944","v":5100300},5100300,{"$f":"Q945+Q944","v":5100300}]
["06505","T754034",11,"0453",3631,"Tekuće pomoći drugom proračunu i izvanproračunskim korisnicima",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,18000]
["06505","T754034",11,"0453",3632,"Kapitalne pomoći drugom proračunu i izvanproračunskim korisnicima",null,5998000,5998000,5998000,5998000,5998000,5998000,5098300,5098300,5098300,5082300]
["06505","T754054",null,null,null,"Prilagodba željezničkih graničnih prijelaza za provedbu schengenske pravne stečevine","3114 -IZGRADNJA I ODRŽAVANJE ŽELJEZNIČKE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H947","v":3000000},3000000,3000000,3000000,3000000,3000000,2550000,2550000,2550000,1550000]
["06505","T754054",11,null,36,null,null,3000000,3000000,3000000,3000000,3000000,3000000,2550000,2550000,2550000,1550000]
["06505","T754054",11,null,363,null,null,3000000,3000000,3000000,3000000,3000000,3000000,2550000,2550000,2550000,1550000]
["06505","T754054",11,"0453",3632,"Kapitalne pomoći drugom proračunu i izvanproračunskim korisnicima",null,3000000,3000000,3000000,3000000,3000000,3000000,2550000,2550000,2550000,1550000]
["06505","A754029",null,null,null,"Naknada u cijeni goriva za HŽ Infrastrukturu d.o.o.","3114 -IZGRADNJA I ODRŽAVANJE ŽELJEZNIČKE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H951","v":96500000},96500000,96500000,96500000,96500000,96500000,96500000,96500000,96500000,101585708]
["06505","A754029",11,null,36,null,null,96500000,96500000,96500000,96500000,96500000,96500000,96500000,96500000,96500000,101585708]
["06505","A754029",11,null,363,null,null,96500000,96500000,96500000,96500000,96500000,96500000,96500000,96500000,96500000,101585708]
["06505","A754029",11,"0453",3632,"Kapitalne pomoći drugom proračunu i izvanproračunskim korisnicima",null,96500000,96500000,96500000,96500000,96500000,96500000,96500000,96500000,96500000,101585708]
["06505","T754048",null,null,null,"Potpora u provedbi CEF projekata željezničkog sektora","3114 -IZGRADNJA I ODRŽAVANJE ŽELJEZNIČKE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H955+H959","v":17000000},17000000,17000000,17000000,17000000,{"$f":"M955+M959","v":17000000},18349700,{"$f":"O955+O959","v":18349700},18349700,{"$f":"Q955+Q959","v":19299700}]
["06505","T754048",11,null,36,null,null,{"$f":"H956","v":16000000},16000000,16000000,16000000,16000000,16000000,16000000,16000000,16000000,16800000]
["06505","T754048",11,null,363,null,null,{"$f":"SUM(H957:H958)","v":16000000},16000000,16000000,16000000,16000000,{"$f":"SUM(M957:M958)","v":16000000},16000000,{"$f":"SUM(O957:O958)","v":16000000},16000000,{"$f":"SUM(Q957:Q958)","v":16800000}]
["06505","T754048",11,"0453",3631,"Tekuće pomoći drugom proračunu i izvanproračunskim korisnicima",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["06505","T754048",11,"0453",3632,"Kapitalne pomoći drugom proračunu i izvanproračunskim korisnicima",null,15990000,15990000,15990000,15990000,15990000,15990000,15990000,15990000,15990000,16790000]
["06505","T754048",12,null,36,null,null,{"$f":"H960","v":1000000},1000000,1000000,1000000,1000000,1000000,2349700,2349700,2349700,2499700]
["06505","T754048",12,null,363,null,null,{"$f":"H962+H961","v":1000000},1000000,1000000,1000000,1000000,{"$f":"M962+M961","v":1000000},2349700,{"$f":"O962+O961","v":2349700},2349700,{"$f":"Q962+Q961","v":2499700}]
["06505","T754048",12,"0453",3631,"Tekuće pomoći drugom proračunu i izvanproračunskim korisnicima",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["06505","T754048",12,"0453",3632,"Kapitalne pomoći drugom proračunu i izvanproračunskim korisnicima",null,960000,960000,960000,960000,960000,960000,2309700,2309700,2309700,2459700]
["06505","T819078",null,null,null,"Opremanje pruga uređajem za automatsku zaštitu vlaka","3114 -IZGRADNJA I ODRŽAVANJE ŽELJEZNIČKE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H964","v":133000},133000,133000,133000,133000,133000,133000,133000,133000,133000]
["06505","T819078",11,null,36,null,null,133000,133000,133000,133000,133000,133000,133000,133000,133000,133000]
["06505","T819078",11,null,363,null,null,{"$f":"H966","v":133000},133000,133000,133000,133000,133000,133000,133000,133000,133000]
["06505","T819078",11,"0453",3631,"Tekuće pomoći drugom proračunu i izvanproračunskim korisnicima",null,133000,133000,133000,133000,133000,133000,133000,133000,133000,133000]
["06505","A820082",null,null,null,"Financiranje i sufinanciranje građenja, modernizacije i obnove željezničke infrastrukture","3114 -IZGRADNJA I ODRŽAVANJE ŽELJEZNIČKE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H968+H971","v":154941000},154941000,154941000,154941000,154941000,{"$f":"M968+M971","v":154941000},154941000,{"$f":"O968+O971","v":154941000},185963778,{"$f":"Q968+Q971","v":240577644}]
["06505","A820082",11,null,36,null,null,{"$f":"H969","v":49000000},49000000,49000000,49000000,49000000,49000000,49000000,49000000,80022778,134636644]
["06505","A820082",11,null,363,null,null,49000000,49000000,49000000,49000000,49000000,49000000,49000000,49000000,80022778,134636644]
["06505","A820082",11,"0453",3632,"Kapitalne pomoći drugom proračunu i izvanproračunskim korisnicima",null,49000000,49000000,49000000,49000000,49000000,49000000,49000000,49000000,80022778,134636644]
["06505","A820082",810,null,36,null,null,{"$f":"H972","v":105941000},105941000,105941000,105941000,105941000,105941000,105941000,105941000,105941000,105941000]
["06505","A820082",810,null,363,null,null,105941000,105941000,105941000,105941000,105941000,105941000,105941000,105941000,105941000,105941000]
["06505","A820082",810,"0453",3632,"Kapitalne pomoći drugom proračunu i izvanproračunskim korisnicima",null,105941000,105941000,105941000,105941000,105941000,105941000,105941000,105941000,105941000,105941000]
["06505","T821082",null,null,null,"Potpora u provedbi NPOO projekata željezničkog sektora","3114 -IZGRADNJA I ODRŽAVANJE ŽELJEZNIČKE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H975","v":3600000},3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,2500000]
["06505","T821082",11,null,36,null,null,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,2500000]
["06505","T821082",11,null,363,null,null,{"$f":"H977+H978","v":3600000},3600000,3600000,3600000,3600000,{"$f":"M977+M978","v":3600000},3600000,{"$f":"O977+O978","v":3600000},3600000,{"$f":"Q977+Q978","v":2500000}]
["06505","T821082",11,"0453",3631,"Tekuće pomoći drugom proračunu i izvanproračunskim korisnicima",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
["06505","T821082",11,"0453",3632,"Kapitalne pomoći drugom proračunu i izvanproračunskim korisnicima",null,3596000,3596000,3596000,3596000,3596000,3596000,3596000,3596000,3596000,2496000]
["06505","T761086",null,null,null,"Potpora društvu HŽ Infrastruktura za dovršetak projekta financiranog iz IBRD zajma","3114 -IZGRADNJA I ODRŽAVANJE ŽELJEZNIČKE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H980","v":0},0,0,0,0,0,0,0,0,994204]
["06505","T761086",11,null,36,null,null,0,0,0,0,0,0,0,0,0,994204]
["06505","T761086",11,null,363,null,null,{"$f":"H982","v":0},0,0,0,0,0,0,0,0,994204]
["06505","T761086",11,"0453",3631,"Tekuće pomoći drugom proračunu i izvanproračunskim korisnicima",null,0,0,0,0,0,0,0,0,0,994204]
["06505","T819086",null,null,null,"Program sanacije onečišćenja okoliša na lokaciji \"Praonice vagona i dezinfekcije stanice u Botovu\"","3114 -IZGRADNJA I ODRŽAVANJE ŽELJEZNIČKE INFRASTRUKTURE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H984","v":0},0,0,0,0,0,0,0,0,130000]
["06505","T819086",11,null,36,null,null,0,0,0,0,0,0,0,0,0,130000]
["06505","T819086",11,null,363,null,null,{"$f":"H986","v":0},0,0,0,0,0,0,0,0,130000]
["06505","T819086",11,"0453",3631,"Tekuće pomoći drugom proračunu i izvanproračunskim korisnicima",null,0,0,0,0,0,0,0,0,0,130000]
["06505","A761011",null,null,null,"Poticanje željezničkog putničkog prijevoza","3118-RAZVOJ I SIGURNOST KOPNENOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJA",{"$f":"H988+H992","v":144200000},144200000,144200000,144200000,144200000,{"$f":"M988+M992","v":144200000},144200000,{"$f":"O988+O992","v":144200000},144200000,{"$f":"Q988+Q992","v":159100000}]
["06505","A761011",11,null,36,null,null,{"$f":"H989","v":105400000},105400000,105400000,105400000,105400000,105400000,105400000,105400000,105400000,120300000]
["06505","A761011",11,null,363,null,null,{"$f":"H990+H991","v":105400000},105400000,105400000,105400000,105400000,{"$f":"M990+M991","v":105400000},105400000,{"$f":"O990+O991","v":105400000},105400000,{"$f":"Q990+Q991","v":120300000}]
["06505","A761011",11,"0453",3631,"Tekuće pomoći drugom proračunu i izvanproračunskim korisnicima",null,104400000,104400000,104400000,104400000,104400000,104400000,104400000,104400000,104400000,119000000]
["06505","A761011",11,"0453",3632,"Kapitalne pomoći drugom proračunu i izvanproračunskim korisnicima",null,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1300000]
["06505","A761011",810,null,36,null,null,{"$f":"H993","v":38800000},38800000,38800000,38800000,38800000,38800000,38800000,38800000,38800000,38800000]
["06505","A761011",810,null,363,null,null,38800000,38800000,38800000,38800000,38800000,38800000,38800000,38800000,38800000,38800000]
["06505","A761011",810,"0453",3632,"Kapitalne pomoći drugom proračunu i izvanproračunskim korisnicima",null,38800000,38800000,38800000,38800000,38800000,38800000,38800000,38800000,38800000,38800000]
["06505","A587082"," "," "," ","Izuzeto javno dobro","3118-RAZVOJ I SIGURNOST KOPNENOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJA",{"$f":"H996","v":35617825},35617825,35617825,35617825,35617825,35617825,35617825,35617825,35617825,{"$f":"Q996+Q999","v":63785940}]
["06505","A587082",11," ",38," "," ",35617825,35617825,35617825,35617825,35617825,35617825,35617825,35617825,35617825,35617825]
["06505","A587082",11," ",383," "," ",35617825,35617825,35617825,35617825,35617825,35617825,35617825,35617825,35617825,35617825]
["06505","A587082",11,"0453",3831,"Naknade šteta pravnim i fizičkim osobama"," ",35617825,35617825,35617825,35617825,35617825,35617825,35617825,35617825,35617825,35617825]
["06505","A587082",11," ",53," "," ",0,0,0,0,0,0,0,0,0,28168115]
["06505","A587082",11," ",532," "," ",0,0,0,0,0,0,0,0,0,28168115]
["06505","A587082",11,"0453",5321,"Dionice i udjeli u glavnici trgovačkih društava u javnom sektoru"," ",0,0,0,0,0,0,0,0,0,28168115]
["06505","A570491",null,null,null,"Unapređenje strukturnih reformi željeznice ","3118-RAZVOJ I SIGURNOST KOPNENOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJA",{"$f":"H1003","v":276500},276500,276500,276500,276500,276500,276500,276500,276500,276500]
["06505","A570491",11,null,32,null,null,{"$f":"H1004+H1007+H1010","v":276500},276500,276500,276500,276500,{"$f":"M1004+M1007+M1010","v":276500},276500,{"$f":"O1004+O1007+O1010","v":276500},276500,{"$f":"Q1004+Q1007+Q1010","v":276500}]
["06505","A570491",11,null,321,null,null,{"$f":"SUM(H1005:H1006)","v":20000},20000,20000,20000,20000,{"$f":"SUM(M1005:M1006)","v":20000},20000,{"$f":"SUM(O1005:O1006)","v":20000},20000,{"$f":"SUM(Q1005:Q1006)","v":20000}]
["06505","A570491",11,"0453",3211,"Službena putovanja",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["06505","A570491",11,"0453",3213,"Stručno usavršavanje zaposlenika",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["06505","A570491",11,null,323,null,null,{"$f":"SUM(H1008:H1009)","v":213000},213000,213000,213000,213000,{"$f":"SUM(M1008:M1009)","v":213000},213000,{"$f":"SUM(O1008:O1009)","v":213000},213000,{"$f":"SUM(Q1008:Q1009)","v":213000}]
["06505","A570491",11,"0453",3233,"Usluge promidžbe i informiranja",null,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000]
["06505","A570491",11,"0453",3237,"Intelektualne i osobne usluge",null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000]
["06505","A570491",11,null,329,null,null,{"$f":"SUM(H1011:H1012)","v":43500},43500,43500,43500,43500,{"$f":"SUM(M1011:M1012)","v":43500},43500,{"$f":"SUM(O1011:O1012)","v":43500},43500,{"$f":"SUM(Q1011:Q1012)","v":43500}]
["06505","A570491",11,"0453",3293,"Reprezentacija",null,6500,6500,6500,6500,6500,6500,6500,6500,6500,6500]
["06505","A570491",11,"0453",3294,"Članarine i norme",null,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000]
["06505","A570334",null,null,null,"Upravljanje, organizacija i regulacija željezničkog prometa","3118-RAZVOJ I SIGURNOST KOPNENOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJA",{"$f":"H1014","v":103900000},103950000,103950000,103950000,103950000,103950000,103950000,103950000,103950000,117631759]
["06505","A570334",11,null,36,null,null,103900000,103950000,103950000,103950000,103950000,103950000,103950000,103950000,103950000,117631759]
["06505","A570334",11,null,363,null,null,103900000,103950000,103950000,103950000,103950000,103950000,103950000,103950000,103950000,117631759]
["06505","A570334",11,"0453",3631,"Tekuće pomoći drugom proračunu i izvanproračunskim korisnicima",null,103900000,103950000,103950000,103950000,103950000,103950000,103950000,103950000,103950000,117631759]
["06505","A754064",null,null,null,"Poticaji u kombiniranom prijevozu tereta","3118-RAZVOJ I SIGURNOST KOPNENOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJA",{"$f":"H1018","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000]
["06505","A754064",11,null,35,null,null,{"$f":"H1019+H1021","v":20000},20000,20000,20000,20000,{"$f":"M1019+M1021","v":20000},20000,{"$f":"O1019+O1021","v":20000},20000,{"$f":"Q1019+Q1021","v":20000}]
["06505","A754064",11,null,351,null,null,{"$f":"H1020","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000]
["06505","A754064",11,"0453",3512,"Subvencije trgovačkim društvima u javnom sektoru",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["06505","A754064",11,null,352,null,null,{"$f":"H1022","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000]
["06505","A754064",11,"0453",3522,"Subvencije trgovačkim društvima i zadrugama izvan javnog sektora",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["06505","T761085",null,null,null,"Financiranje projekta \"Globalnog sustava pokretnih komunikacija za željeznički promet (GSM-R) i migracija na FRMSC na željezničkim prugama kojima upravlja HŽ Infrastruktura d.o.o.\"","3118-RAZVOJ I SIGURNOST KOPNENOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJA",{"$f":"H1024","v":1000000},950000,950000,950000,950000,950000,950000,950000,950000,950000]
["06505","T761085",11,null,36,null,null,1000000,950000,950000,950000,950000,950000,950000,950000,950000,950000]
["06505","T761085",11,null,363,null,null,1000000,950000,950000,950000,950000,950000,950000,950000,950000,950000]
["06505","T761085",11,"0453",3632,"Kapitalne pomoći drugom proračunu i izvanproračunskim korisnicima",null,1000000,950000,950000,950000,950000,950000,950000,950000,950000,950000]
["06505","T821079",null,null,null,"Promicanje željezničkog prometa kroz politiku održivog prijevoza i razvoja - \"Culture on Rails Towards Green Future\"","3118-RAZVOJ I SIGURNOST KOPNENOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJA",{"$f":"H1028+H1033+H1043+H1046+H1049+H1054+H1064+H1067","v":45961},45961,45961,45961,45961,{"$f":"M1028+M1033+M1043+M1046+M1049+M1054+M1064+M1067","v":45961},45961,{"$f":"O1028+O1033+O1043+O1046+O1049+O1054+O1064+O1067","v":45961},45961,{"$f":"Q1028+Q1033+Q1043+Q1046+Q1049+Q1054+Q1064+Q1067","v":45961}]
["06505","T821079",12,null,31,null,null,{"$f":"H1029+H1031","v":1991},1991,1991,1991,1991,{"$f":"M1029+M1031","v":1991},1991,{"$f":"O1029+O1031","v":1991},1991,{"$f":"Q1029+Q1031","v":1991}]
["06505","T821079",12,null,311,null,null,{"$f":"H1030","v":1659},1659,1659,1659,1659,1659,1659,1659,1659,1659]
["06505","T821079",12,"0453",3111,"Plaće za redovan rad",null,1659,1659,1659,1659,1659,1659,1659,1659,1659,1659]
["06505","T821079",12,null,313,null,null,{"$f":"H1032","v":332},332,332,332,332,332,332,332,332,332]
["06505","T821079",12,"0453",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,332,332,332,332,332,332,332,332,332,332]
["06505","T821079",12,null,32,null,null,{"$f":"H1034+H1036+H1038+H1041","v":1061},1061,1061,1061,1061,{"$f":"M1034+M1036+M1038+M1041","v":1061},1061,{"$f":"O1034+O1036+O1038+O1041","v":1061},1061,{"$f":"Q1034+Q1036+Q1038+Q1041","v":1061}]
["06505","T821079",12,null,321,null,null,{"$f":"H1035","v":398},398,398,398,398,398,398,398,398,398]
["06505","T821079",12,"0453",3211,"Službena putovanja",null,398,398,398,398,398,398,398,398,398,398]
["06505","T821079",12,null,322,null,null,{"$f":"H1037","v":186},186,186,186,186,186,186,186,186,186]
["06505","T821079",12,"0453",3223,"Energija",null,186,186,186,186,186,186,186,186,186,186]
["06505","T821079",12,null,323,null,null,{"$f":"SUM(H1039:H1040)","v":278},278,278,278,278,{"$f":"SUM(M1039:M1040)","v":278},278,{"$f":"SUM(O1039:O1040)","v":278},278,{"$f":"SUM(Q1039:Q1040)","v":278}]
["06505","T821079",12,"0453",3233,"Usluge promidžbe i informiranja",null,212,212,212,212,212,212,212,212,212,212]
["06505","T821079",12,"0453",3237,"Intelektualne i osobne usluge",null,66,66,66,66,66,66,66,66,66,66]
["06505","T821079",12,null,329,null,null,{"$f":"H1042","v":199},199,199,199,199,199,199,199,199,199]
["06505","T821079",12,"0453",3293,"Reprezentacija",null,199,199,199,199,199,199,199,199,199,199]
["06505","T821079",12,null,35,null,null,{"$f":"H1044","v":2654},2654,2654,2654,2654,2654,2654,2654,2654,2654]
["06505","T821079",12,null,352,null,null,2654,2654,2654,2654,2654,2654,2654,2654,2654,2654]
["06505","T821079",12,"0453",3523,"Subvencije poljoprivrednicima i obrtnicima",null,2654,2654,2654,2654,2654,2654,2654,2654,2654,2654]
["06505","T821079",12,null,36,null,null,{"$f":"H1047","v":6238},6238,6238,6238,6238,6238,6238,6238,6238,6238]
["06505","T821079",12,null,361,null,null,6238,6238,6238,6238,6238,6238,6238,6238,6238,6238]
["06505","T821079",12,"0453",3611,"Tekuće pomoći inozemnim vladama",null,6238,6238,6238,6238,6238,6238,6238,6238,6238,6238]
["06505","T821079",51,null,31,null,null,{"$f":"H1050+H1052","v":4646},4646,4646,4646,4646,{"$f":"M1050+M1052","v":4646},4646,{"$f":"O1050+O1052","v":4646},4646,{"$f":"Q1050+Q1052","v":4646}]
["06505","T821079",51,null,311,null,null,{"$f":"H1051","v":3982},3982,3982,3982,3982,3982,3982,3982,3982,3982]
["06505","T821079",51,"0453",3111,"Plaće za redovan rad",null,3982,3982,3982,3982,3982,3982,3982,3982,3982,3982]
["06505","T821079",51,null,313,null,null,{"$f":"H1053","v":664},664,664,664,664,664,664,664,664,664]
["06505","T821079",51,"0453",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,664,664,664,664,664,664,664,664,664,664]
["06505","T821079",51,null,32,null,null,{"$f":"H1055+H1057+H1059+H1062","v":2030},2030,2030,2030,2030,{"$f":"M1055+M1057+M1059+M1062","v":2030},2030,{"$f":"O1055+O1057+O1059+O1062","v":2030},2030,{"$f":"Q1055+Q1057+Q1059+Q1062","v":2030}]
["06505","T821079",51,null,321,null,null,{"$f":"H1056","v":398},398,398,398,398,398,398,398,398,398]
["06505","T821079",51,"0453",3211,"Službena putovanja",null,398,398,398,398,398,398,398,398,398,398]
["06505","T821079",51,null,322,null,null,{"$f":"H1058","v":66},66,66,66,66,66,66,66,66,66]
["06505","T821079",51,"0453",3223,"Energija",null,66,66,66,66,66,66,66,66,66,66]
["06505","T821079",51,null,323,null,null,{"$f":"SUM(H1060:H1061)","v":849},849,849,849,849,{"$f":"SUM(M1060:M1061)","v":849},849,{"$f":"SUM(O1060:O1061)","v":849},849,{"$f":"SUM(Q1060:Q1061)","v":849}]
["06505","T821079",51,"0453",3233,"Usluge promidžbe i informiranja",null,650,650,650,650,650,650,650,650,650,650]
["06505","T821079",51,"0453",3237,"Intelektualne i osobne usluge",null,199,199,199,199,199,199,199,199,199,199]
["06505","T821079",51,null,329,null,null,{"$f":"H1063","v":717},717,717,717,717,717,717,717,717,717]
["06505","T821079",51,"0453",3293,"Reprezentacija",null,717,717,717,717,717,717,717,717,717,717]
["06505","T821079",51,null,35,null,null,{"$f":"H1065","v":7963},7963,7963,7963,7963,7963,7963,7963,7963,7963]
["06505","T821079",51,null,352,null,null,7963,7963,7963,7963,7963,7963,7963,7963,7963,7963]
["06505","T821079",51,"0453",3523,"Subvencije poljoprivrednicima i obrtnicima",null,7963,7963,7963,7963,7963,7963,7963,7963,7963,7963]
["06505","T821079",51,null,36,null,null,{"$f":"H1068","v":19378},19378,19378,19378,19378,19378,19378,19378,19378,19378]
["06505","T821079",51,null,361,null,null,19378,19378,19378,19378,19378,19378,19378,19378,19378,19378]
["06505","T821079",51,"0453",3611,"Tekuće pomoći inozemnim vladama",null,19378,19378,19378,19378,19378,19378,19378,19378,19378,19378]
["06505","Uprava zračnog prometa, elektroničkih komunikacija i pošte",null,null,null,null,null,{"$f":"H1071+H1084+H1090+H1100+H1106+H1110+H1114+H1123+H1130","v":43702539},43702539,43702539,43702539,43702539,{"$f":"M1071+M1084+M1090+M1100+M1106+M1110+M1114+M1123+M1130","v":43702539},43702539,{"$f":"O1071+O1084+O1090+O1100+O1106+O1110+O1114+O1123+O1130","v":43702539},43702539,{"$f":"Q1071+Q1084+Q1090+Q1100+Q1106+Q1110+Q1114+Q1123+Q1130","v":43070539}]
["06505","A570001",null,null,null,"Suradnja s međunarodnim organizacijama te provedba mjera razvitka zračnog prometa","3113 - RAZVOJ SUSTAVA ZRAČNOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1072+H1079","v":1270750},1270750,1270750,1270750,1270750,{"$f":"M1072+M1079","v":1270750},1270750,{"$f":"O1072+O1079","v":1270750},1270750,{"$f":"Q1072+Q1079","v":1228750}]
["06505","A570001",11,null,32,null,null,{"$f":"H1073+H1076","v":138800},138800,138800,138800,138800,{"$f":"M1073+M1076","v":138800},138800,{"$f":"O1073+O1076","v":138800},138800,{"$f":"Q1073+Q1076","v":96800}]
["06505","A570001",11,null,323,null,null,{"$f":"SUM(H1074:H1075)","v":24800},24800,24800,24800,24800,{"$f":"SUM(M1074:M1075)","v":24800},24800,{"$f":"SUM(O1074:O1075)","v":24800},24800,{"$f":"SUM(Q1074:Q1075)","v":4800}]
["06505","A570001",11,"0454",3231,"Usluge telefona, interneta, pošte i prijevoza",null,13300,13300,13300,13300,13300,13300,13300,13300,13300,3300]
["06505","A570001",11,"0454",3237,"Intelektualne i osobne usluge",null,11500,11500,11500,11500,11500,11500,11500,11500,11500,1500]
["06505","A570001",11,null,329,null,null,{"$f":"SUM(H1077:H1078)","v":114000},114000,114000,114000,114000,{"$f":"SUM(M1077:M1078)","v":114000},114000,{"$f":"SUM(O1077:O1078)","v":114000},114000,{"$f":"SUM(Q1077:Q1078)","v":92000}]
["06505","A570001",11,"0454",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,8000,8000,8000,8000,8000,8000,8000,8000,8000,3000]
["06505","A570001",11,"0454",3294,"Članarine i norme",null,106000,106000,106000,106000,106000,106000,106000,106000,106000,89000]
["06505","A570001",11,null,36,null,null,{"$f":"H1080+H1082","v":1131950},1131950,1131950,1131950,1131950,{"$f":"M1080+M1082","v":1131950},1131950,{"$f":"O1080+O1082","v":1131950},1131950,{"$f":"Q1080+Q1082","v":1131950}]
["06505","A570001",11,null,361,null,null,{"$f":"SUM(H1081)","v":950000},950000,950000,950000,950000,950000,950000,950000,950000,950000]
["06505","A570001",11,"0454",3611,"Tekuće pomoći inozemnim vladama",null,950000,950000,950000,950000,950000,950000,950000,950000,950000,950000]
["06505","A570001",11,null,363,null,null,{"$f":"SUM(H1083)","v":181950},181950,181950,181950,181950,181950,181950,181950,181950,181950]
["06505","A570001",11,"0454",3631,"Tekuće pomoći drugom proračunu i izvanproračunskim korisnicima",null,181950,181950,181950,181950,181950,181950,181950,181950,181950,181950]
["06505","A570249",null,null,null,"Gorske službe spašavanja","3113 - RAZVOJ SUSTAVA ZRAČNOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1085","v":66300},66300,66300,66300,66300,66300,86500,86500,86500,86500]
["06505","A570249",11,null,38,null,null,{"$f":"H1086+H1088","v":66300},66300,66300,66300,66300,{"$f":"M1086+M1088","v":66300},86500,{"$f":"O1086+O1088","v":86500},86500,{"$f":"Q1086+Q1088","v":86500}]
["06505","A570249",11,null,381,null,null,{"$f":"SUM(H1087)","v":26500},26500,26500,26500,26500,26500,36500,36500,36500,36500]
["06505","A570249",11,"0490",3811,"Tekuće donacije u novcu",null,26500,26500,26500,26500,26500,26500,36500,36500,36500,36500]
["06505","A570249",11,null,382,null,null,{"$f":"SUM(H1089)","v":39800},39800,39800,39800,39800,39800,50000,50000,50000,50000]
["06505","A570249",11,"0490",3821,"Kapitalne donacije neprofitnim organizacijama",null,39800,39800,39800,39800,39800,39800,50000,50000,50000,50000]
["06505","A570333",null,null,null,"Osiguranje sigurnosno prometnih standarda u zračnim lukama RH","3113 - RAZVOJ SUSTAVA ZRAČNOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1091+H1094+H1097","v":7441650},7441650,7441650,7441650,7441650,{"$f":"M1091+M1094+M1097","v":7441650},7441650,{"$f":"O1091+O1094+O1097","v":7441650},7441650,{"$f":"Q1091+Q1094+Q1097","v":7141650}]
["06505","A570333",11,null,35,null,null,{"$f":"H1092","v":3240000},3240000,3240000,3240000,3240000,3240000,3240000,3240000,3240000,2940000]
["06505","A570333",11,null,351,null,null,{"$f":"SUM(H1093)","v":3240000},3240000,3240000,3240000,3240000,3240000,3240000,3240000,3240000,2940000]
["06505","A570333",11,"0454",3512,"Subvencije trgovačkim društvima u javnom sektoru",null,3240000,3240000,3240000,3240000,3240000,3240000,3240000,3240000,3240000,2940000]
["06505","A570333",11,null,38,null,null,{"$f":"H1095","v":4200000},4200000,4200000,4200000,4200000,4200000,4200000,4200000,4200000,4200000]
["06505","A570333",11,null,386,null,null,{"$f":"SUM(H1096)","v":4200000},4200000,4200000,4200000,4200000,4200000,4200000,4200000,4200000,4200000]
["06505","A570333",11,"0454",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,4200000,4200000,4200000,4200000,4200000,4200000,4200000,4200000,4200000,4200000]
["06505","A570333",11,null,53,null,null,{"$f":"H1098","v":1650},1650,1650,1650,1650,1650,1650,1650,1650,1650]
["06505","A570333",11,null,532,null,null,1650,1650,1650,1650,1650,1650,1650,1650,1650,1650]
["06505","A570333",11,"0454",5321,"Dionice i udjeli u glavnici trgovačkih društava u javnom sektoru",null,1650,1650,1650,1650,1650,1650,1650,1650,1650,1650]
["06505","A587050",null,null,null,"Očuvanje prometne povezanosti regija (domaći linijski zračni prijevoz)","3113 - RAZVOJ SUSTAVA ZRAČNOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1101","v":18773660},18773660,18773660,18773660,18773660,18773660,18773660,18773660,18773660,18773660]
["06505","A587050",11,null,35,null,null,{"$f":"H1102+H1104","v":18773660},18773660,18773660,18773660,18773660,{"$f":"M1102+M1104","v":18773660},18773660,{"$f":"O1102+O1104","v":18773660},18773660,{"$f":"Q1102+Q1104","v":18773660}]
["06505","A587050",11,null,351,null,null,{"$f":"SUM(H1103)","v":13730160},13730160,13730160,13730160,13730160,13730160,13730160,13730160,13730160,13730160]
["06505","A587050",11,"0454",3512,"Subvencije trgovačkim društvima u javnom sektoru",null,13730160,13730160,13730160,13730160,13730160,13730160,13730160,13730160,13730160,13730160]
["06505","A587050",11,null,352,null,null,{"$f":"H1105","v":5043500},5043500,5043500,5043500,5043500,5043500,5043500,5043500,5043500,5043500]
["06505","A587050",11,"0454",3522,"Subvencije trgovačkim društvima i zadrugama izvan javnog sektora",null,5043500,5043500,5043500,5043500,5043500,5043500,5043500,5043500,5043500,5043500]
["06505","A754025",null,null,null,"Nadoknada troškova Hrvatskoj kontroli zračne plovidbe za rutne i terminalne naknade za izuzete letove","3113 - RAZVOJ SUSTAVA ZRAČNOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1107","v":720000},720000,720000,720000,720000,720000,699800,699800,699800,584800]
["06505","A754025",11,null,35,null,null,720000,720000,720000,720000,720000,720000,699800,699800,699800,584800]
["06505","A754025",11,null,351,null,null,{"$f":"SUM(H1109)","v":720000},720000,720000,720000,720000,720000,699800,699800,699800,584800]
["06505","A754025",11,"0454",3512,"Subvencije trgovačkim društvima u javnom sektoru",null,720000,720000,720000,720000,720000,720000,699800,699800,699800,584800]
["06505","A754035",null,null,null,"Provedba ugovora o koncesiji za izgradnju novog putničkog terminala Zračne luke Zagreb","3113 - RAZVOJ SUSTAVA ZRAČNOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1111","v":182494},182494,182494,182494,182494,182494,182494,182494,182494,32494]
["06505","A754035",11,null,32,null,null,182494,182494,182494,182494,182494,182494,182494,182494,182494,32494]
["06505","A754035",11,null,329,null,null,182494,182494,182494,182494,182494,182494,182494,182494,182494,32494]
["06505","A754035",11,"0454",3299,"Ostali nespomenuti rashodi poslovanja",null,182494,182494,182494,182494,182494,182494,182494,182494,182494,32494]
["06505","A570340",null,null,null,"Razvoj elektroničkih komunikacija, informacijskog društva i poštanskih usluga","3107 - RAZVOJ TRŽIŠTA POŠTANSKIH USLUGA I ELEKTRONIČKIH KOMUNIKACIJA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1115+H1120","v":207250},207250,207250,207250,207250,{"$f":"M1115+M1120","v":207250},207250,{"$f":"O1115+O1120","v":207250},207250,{"$f":"Q1115+Q1120","v":207250}]
["06505","A570340",11,null,32,null,null,{"$f":"H1116+H1118","v":197950},197950,197950,197950,197950,{"$f":"M1116+M1118","v":197950},197950,{"$f":"O1116+O1118","v":197950},197950,{"$f":"Q1116+Q1118","v":197950}]
["06505","A570340",11,null,323,null,null,{"$f":"SUM(H1117)","v":5950},5950,5950,5950,5950,5950,5950,5950,5950,5950]
["06505","A570340",11,"0460",3237,"Intelektualne i osobne usluge",null,5950,5950,5950,5950,5950,5950,5950,5950,5950,5950]
["06505","A570340",11,null,329,null,null,{"$f":"SUM(H1119)","v":192000},192000,192000,192000,192000,192000,192000,192000,192000,192000]
["06505","A570340",11,"0460",3294,"Članarine i norme",null,192000,192000,192000,192000,192000,192000,192000,192000,192000,192000]
["06505","A570340",11,null,38,null,null,{"$f":"H1121","v":9300},9300,9300,9300,9300,9300,9300,9300,9300,9300]
["06505","A570340",11,null,381,null,null,{"$f":"SUM(H1122)","v":9300},9300,9300,9300,9300,9300,9300,9300,9300,9300]
["06505","A570340",11,"0460",3811,"Tekuće donacije u novcu",null,9300,9300,9300,9300,9300,9300,9300,9300,9300,9300]
["06505","A820032",null,null,null,"Poticanje razvoja širokopojasnog pristupa internetu","3107 - RAZVOJ TRŽIŠTA POŠTANSKIH USLUGA I ELEKTRONIČKIH KOMUNIKACIJA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1124","v":50435},50435,50435,50435,50435,50435,50435,50435,50435,25435]
["06505","A820032",11,null,32,null,null,{"$f":"H1125+H1128","v":50435},50435,50435,50435,50435,{"$f":"M1125+M1128","v":50435},50435,{"$f":"O1125+O1128","v":50435},50435,{"$f":"Q1125+Q1128","v":25435}]
["06505","A820032",11,null,323,null,null,{"$f":"SUM(H1126:H1127)","v":46453},46453,46453,46453,46453,{"$f":"SUM(M1126:M1127)","v":46453},46453,{"$f":"SUM(O1126:O1127)","v":46453},46453,{"$f":"SUM(Q1126:Q1127)","v":21453}]
["06505","A820032",11,"0460",3237,"Intelektualne i osobne usluge",null,39817,39817,39817,39817,39817,39817,39817,39817,39817,19817]
["06505","A820032",11,"0460",3239,"Ostale usluge",null,6636,6636,6636,6636,6636,6636,6636,6636,6636,1636]
["06505","A820032",11,null,329,null,null,{"$f":"SUM(H1129)","v":3982},3982,3982,3982,3982,3982,3982,3982,3982,3982]
["06505","A820032",11,"0460",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,3982,3982,3982,3982,3982,3982,3982,3982,3982,3982]
["06505","A754032",null,null,null,"Naknada koja se dodjeljuje poduzetnicima kojima je povjereno obavljanje univerzalne poštanske usluge ","3107 - RAZVOJ TRŽIŠTA POŠTANSKIH USLUGA I ELEKTRONIČKIH KOMUNIKACIJA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1131","v":14990000},14990000,14990000,14990000,14990000,14990000,14990000,14990000,14990000,14990000]
["06505","A754032",11,null,35,null,null,14990000,14990000,14990000,14990000,14990000,14990000,14990000,14990000,14990000,14990000]
["06505","A754032",11,null,351,null,null,14990000,14990000,14990000,14990000,14990000,14990000,14990000,14990000,14990000,14990000]
["06505","A754032",11,"0460",3512,"Subvencije trgovačkim društvima u javnom sektoru",null,14990000,14990000,14990000,14990000,14990000,14990000,14990000,14990000,14990000,14990000]
["06505","UPRAVLJANJE FONDOVIMA EU",null,null,null,null,null,{"$f":"SUM(H1135)","v":234992499},234992499,234973749,234428749,229428749,230317843,230317843,230317843,230317843,140664717]
["06505","Uprava za EU fondove i strateško planiranje",null,null,null,null,null,{"$f":"H1136+H1192+H1175+H1219+H1260+H1248","v":234992499},234992499,234973749,234428749,229428749,{"$f":"M1136+M1192+M1175+M1219+M1260+M1248","v":230317843},230317843,{"$f":"O1136+O1192+O1175+O1219+O1260+O1248","v":230317843},230317843,{"$f":"Q1136+Q1192+Q1175+Q1219+Q1260+Q1248","v":140664717}]
["06505","T754039",null,null,null,"OP Konkurentnost i kohezija, prioritetna os 7. Povezanost i mobilnost","3111 - PRIPREMA I PROVEDBA PROJEKATA SUFINANCIRANIH SREDSTVIMA FONDOVA EU - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1137+H1140+H1146+H1153+H1157+H1163+H1171","v":2000},2000,2000,2000,2000,{"$f":"M1137+M1140+M1146+M1153+M1157+M1163+M1171","v":2000},2000,{"$f":"O1137+O1140+O1146+O1153+O1157+O1163+O1171","v":2000},2000,{"$f":"Q1137+Q1140+Q1146+Q1153+Q1157+Q1163+Q1171","v":2000}]
["06505","T754039",12,null,35,null,null,{"$f":"H1138","v":100},100,100,100,100,100,100,100,100,100]
["06505","T754039",12,null,351,null,null,{"$f":"SUM(H1139:H1139)","v":100},100,100,100,100,100,100,100,100,100]
["06505","T754039",12,"0453",3512,"Subvencije trgovačkim društvima u javnom sektoru",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754039",12,null,36,null,null,{"$f":"H1141","v":400},400,400,400,400,400,400,400,400,400]
["06505","T754039",12,null,363,null,null,{"$f":"H1142+H1143+H1144+H1145","v":400},400,400,400,400,{"$f":"M1142+M1143+M1144+M1145","v":400},400,{"$f":"O1142+O1143+O1144+O1145","v":400},400,{"$f":"Q1142+Q1143+Q1144+Q1145","v":400}]
["06505","T754039",12,"0451",3631,"Tekuće pomoći drugom proračunu i izvanproračunskim korisnicima",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754039",12,"0453",3631,"Tekuće pomoći drugom proračunu i izvanproračunskim korisnicima",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754039",12,"0451",3632,"Kapitalne pomoći drugom proračunu i izvanproračunskim korisnicima",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754039",12,"0453",3632,"Kapitalne pomoći drugom proračunu i izvanproračunskim korisnicima",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754039",12,null,38,null,null,{"$f":"H1147+H1149+H1151","v":300},300,300,300,300,{"$f":"M1147+M1149+M1151","v":300},300,{"$f":"O1147+O1149+O1151","v":300},300,{"$f":"Q1147+Q1149+Q1151","v":300}]
["06505","T754039",12,null,381,null,null,{"$f":"H1148","v":100},100,100,100,100,100,100,100,100,100]
["06505","T754039",12,"0452",3811,"Tekuće donacije u novcu",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754039",12,null,382,null,null,{"$f":"SUM(H1150:H1150)","v":100},100,100,100,100,100,100,100,100,100]
["06505","T754039",12,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754039",12,null,386,null,null,{"$f":"SUM(H1152:H1152)","v":100},100,100,100,100,100,100,100,100,100]
["06505","T754039",12,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754039",562,null,35,null,null,{"$f":"H1154","v":200},200,200,200,200,200,200,200,200,200]
["06505","T754039",562,null,353,null,null,{"$f":"SUM(H1155:H1156)","v":200},200,200,200,200,{"$f":"SUM(M1155:M1156)","v":200},200,{"$f":"SUM(O1155:O1156)","v":200},200,{"$f":"SUM(Q1155:Q1156)","v":200}]
["06505","T754039",562,"0451",3531,"Subvencije trgovačkim društvima, zadrugama, poljoprivrednicima i obrtnicima iz EU sredstava",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754039",562,"0453",3531,"Subvencije trgovačkim društvima, zadrugama, poljoprivrednicima i obrtnicima iz EU sredstava",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754039",562,null,36,null,null,{"$f":"H1158","v":400},400,400,400,400,400,400,400,400,400]
["06505","T754039",562,null,368,null,null,{"$f":"H1159+H1160+H1161+H1162","v":400},400,400,400,400,{"$f":"M1159+M1160+M1161+M1162","v":400},400,{"$f":"O1159+O1160+O1161+O1162","v":400},400,{"$f":"Q1159+Q1160+Q1161+Q1162","v":400}]
["06505","T754039",562,"0451",3681,"Tekuće pomoći temeljem prijenosa EU sredstava",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754039",562,"0453",3681,"Tekuće pomoći temeljem prijenosa EU sredstava",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754039",562,"0451",3682,"Kapitalne pomoći temeljem prijenosa EU sredstava",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754039",562,"0453",3682,"Kapitalne pomoći temeljem prijenosa EU sredstava",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754039",562,null,38,null,null,{"$f":"H1164+H1166+H1168","v":400},400,400,400,400,{"$f":"M1164+M1166+M1168","v":400},400,{"$f":"O1164+O1166+O1168","v":400},400,{"$f":"Q1164+Q1166+Q1168","v":400}]
["06505","T754039",562,null,381,null,null,{"$f":"H1165","v":100},100,100,100,100,100,100,100,100,100]
["06505","T754039",562,"0452",3813,"Tekuće donacije iz EU sredstava",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754039",562,null,382,null,null,{"$f":"H1167","v":100},100,100,100,100,100,100,100,100,100]
["06505","T754039",562,"0452",3823,"Kapitalne donacije iz EU sredstava",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754039",562,null,386,null,null,{"$f":"H1170+H1169","v":200},200,200,200,200,{"$f":"M1170+M1169","v":200},200,{"$f":"O1170+O1169","v":200},200,{"$f":"Q1170+Q1169","v":200}]
["06505","T754039",562,"0451",3864,"Kapitalne pomoći iz EU sredstava",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754039",562,"0453",3864,"Kapitalne pomoći iz EU sredstava",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754039",563,null,36,null,null,{"$f":"H1172","v":200},200,200,200,200,200,200,200,200,200]
["06505","T754039",563,null,368,null,null,{"$f":"SUM(H1173:H1174)","v":200},200,200,200,200,{"$f":"SUM(M1173:M1174)","v":200},200,{"$f":"SUM(O1173:O1174)","v":200},200,{"$f":"SUM(Q1173:Q1174)","v":200}]
["06505","T754039",563,"0451",3681,"Tekuće pomoći temeljem prijenosa EU sredstava",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754039",563,"0451",3682,"Kapitalne pomoći temeljem prijenosa EU sredstava",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754041",null,null,null,"OP Konkurentnost i kohezija, specifični cilj 2a1 Razvoj infrastrukture širokopojasne mreže sljedeće generacije","3111 - PRIPREMA I PROVEDBA PROJEKATA SUFINANCIRANIH SREDSTVIMA FONDOVA EU - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1179+H1182+H1185+H1189+H1176","v":600},600,600,600,600,{"$f":"M1179+M1182+M1185+M1189+M1176","v":600},600,{"$f":"O1179+O1182+O1185+O1189+O1176","v":600},600,{"$f":"Q1179+Q1182+Q1185+Q1189+Q1176","v":800}]
["06505","T754041",12,null,35,null,null,{"$f":"H1177","v":100},100,100,100,100,100,100,100,100,100]
["06505","T754041",12,null,351,null,null,100,100,100,100,100,100,100,100,100,100]
["06505","T754041",12,"0460",3512,"Subvencije trgovačkim društvima u javnom sektoru",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754041",12,null,38,null,null,{"$f":"H1180","v":100},100,100,100,100,100,100,100,100,100]
["06505","T754041",12,null,386,null,null,{"$f":"SUM(H1181)","v":100},100,100,100,100,100,100,100,100,100]
["06505","T754041",12,"0460",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754041",563,null,35,null,null,{"$f":"H1183","v":100},100,100,100,100,100,100,100,100,200]
["06505","T754041",563,null,353,null,null,100,100,100,100,100,100,100,100,100,200]
["06505","T754041",563,"0460",3531,"Subvencije trgovačkim društvima, zadrugama, poljoprivrednicima i obrtnicima iz EU sredstava",null,100,100,100,100,100,100,100,100,100,200]
["06505","T754041",563,null,36,null,null,{"$f":"H1186","v":200},200,200,200,200,200,200,200,200,200]
["06505","T754041",563,null,368,null,null,{"$f":"SUM(H1187:H1188)","v":200},200,200,200,200,{"$f":"SUM(M1187:M1188)","v":200},200,{"$f":"SUM(O1187:O1188)","v":200},200,{"$f":"SUM(Q1187:Q1188)","v":200}]
["06505","T754041",563,"0460",3681,"Tekuće pomoći temeljem prijenosa EU sredstava",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754041",563,"0460",3682,"Kapitalne pomoći temeljem prijenosa EU sredstava",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754041",563,null,38,null,null,{"$f":"H1190","v":100},100,100,100,100,100,100,100,100,200]
["06505","T754041",563,null,386,null,null,{"$f":"SUM(H1191:H1191)","v":100},100,100,100,100,100,100,100,100,200]
["06505","T754041",563,"0460",3864,"Kapitalne pomoći iz EU sredstava",null,100,100,100,100,100,100,100,100,100,200]
["06505","T754040",null,null,null,"CEF Tehnička pomoć","3111 - PRIPREMA I PROVEDBA PROJEKATA SUFINANCIRANIH SREDSTVIMA FONDOVA EU - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1193+H1207","v":256300},256300,294300,294300,294300,{"$f":"M1193+M1207","v":294300},294300,{"$f":"O1193+O1207","v":294300},294300,{"$f":"Q1193+Q1207","v":389400}]
["06505","T754040",11,null,32,null,null,{"$f":"H1194+H1197+H1199+H1205","v":65700},65700,103700,103700,103700,{"$f":"M1194+M1197+M1199+M1205","v":103700},103700,{"$f":"O1194+O1197+O1199+O1205","v":103700},103700,{"$f":"Q1194+Q1197+Q1199+Q1205","v":65750}]
["06505","T754040",11,null,321,null,null,{"$f":"H1195+H1196","v":200},200,200,200,200,{"$f":"M1195+M1196","v":200},200,{"$f":"O1195+O1196","v":200},200,{"$f":"Q1195+Q1196","v":2450}]
["06505","T754040",11,"0490",3211,"Službena putovanja",null,100,100,100,100,100,100,100,100,100,2350]
["06505","T754040",11,"0490",3213,"Stručno usavršavanje zaposlenika",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754040",11,null,322,null,null,{"$f":"H1198","v":100},100,100,100,100,100,100,100,100,0]
["06505","T754040",11,"0490",3221,"Uredski materijal i ostali materijalni rashodi",null,100,100,100,100,100,100,100,100,100,0]
["06505","T754040",11,null,323,null,null,{"$f":"SUM(H1200:H1204)","v":65300},65300,103300,103300,103300,{"$f":"SUM(M1200:M1204)","v":103300},103300,{"$f":"SUM(O1200:O1204)","v":103300},103300,{"$f":"SUM(Q1200:Q1204)","v":63200}]
["06505","T754040",11,"0490",3232,"Usluge tekućeg i investicijskog održavanja",null,100,100,100,100,100,100,100,100,100,1000]
["06505","T754040",11,"0490",3233,"Usluge promidžbe i informiranja",null,100,100,100,100,100,100,100,100,100,2500]
["06505","T754040",11,"0490",3235,"Zakupnine i najamnine",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754040",11,"0490",3237,"Intelektualne i osobne usluge",null,30000,30000,68000,68000,68000,68000,68000,68000,68000,31100]
["06505","T754040",11,"0490",3238,"Računalne usluge",null,35000,35000,35000,35000,35000,35000,35000,35000,35000,28500]
["06505","T754040",11,null,329,null,null,{"$f":"H1206","v":100},100,100,100,100,100,100,100,100,100]
["06505","T754040",11,"0490",3293,"Reprezentacija",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754040",51,null,32,null,null,{"$f":"H1208+H1211+H1217","v":190600},190600,190600,190600,190600,{"$f":"M1208+M1211+M1217","v":190600},190600,{"$f":"O1208+O1211+O1217","v":190600},190600,{"$f":"Q1208+Q1211+Q1217","v":323650}]
["06505","T754040",51,null,321,null,null,{"$f":"H1209+H1210","v":200},200,200,200,200,{"$f":"M1209+M1210","v":200},200,{"$f":"O1209+O1210","v":200},200,{"$f":"Q1209+Q1210","v":20100}]
["06505","T754040",51,"0490",3211,"Službena putovanja",null,100,100,100,100,100,100,100,100,100,20000]
["06505","T754040",51,"0490",3213,"Stručno usavršavanje zaposlenika",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754040",51,null,323,null,null,{"$f":"SUM(H1212:H1216)","v":190300},190300,190300,190300,190300,{"$f":"SUM(M1212:M1216)","v":190300},190300,{"$f":"SUM(O1212:O1216)","v":190300},190300,{"$f":"SUM(Q1212:Q1216)","v":303450}]
["06505","T754040",51,"0490",3232,"Usluge tekućeg i investicijskog održavanja",null,100,100,100,100,100,100,100,100,100,1000]
["06505","T754040",51,"0490",3233,"Usluge promidžbe i informiranja",null,100,100,100,100,100,100,100,100,100,6000]
["06505","T754040",51,"0490",3235,"Zakupnine i najamnine",null,100,100,100,100,100,100,100,100,100,100]
["06505","T754040",51,"0490",3237,"Intelektualne i osobne usluge",null,50000,50000,50000,50000,50000,50000,50000,50000,50000,156350]
["06505","T754040",51,"0490",3238,"Računalne usluge",null,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000]
["06505","T754040",51,null,329,null,null,{"$f":"H1218","v":100},100,100,100,100,100,100,100,100,100]
["06505","T754040",51,"0490",3293,"Reprezentacija",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820077",null,null,null,"Promet i komunikacije-NPOO-C.1.4. (C.7.1.), C2.3.R.4.","3111 - PRIPREMA I PROVEDBA PROJEKATA SUFINANCIRANIH SREDSTVIMA FONDOVA EU - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1231+H1236+H1220+H1225+H1245","v":136535078},136535078,136535078,136538878,136538878,{"$f":"M1231+M1236+M1220+M1225+M1245","v":136538878},136538878,{"$f":"O1231+O1236+O1220+O1225+O1245","v":136538878},{"$f":"P1231+P1236+P1220+P1225+P1245","v":136538878},{"$f":"Q1231+Q1236+Q1220+Q1225+Q1245","v":50033538}]
["06505","T820077",11,null,31,null,null,{"$f":"H1221+H1223","v":4900},4900,4900,4900,4900,{"$f":"M1221+M1223","v":4900},4900,{"$f":"O1221+O1223","v":4900},4900,{"$f":"Q1221+Q1223","v":600}]
["06505","T820077",11,null,311,null,null,{"$f":"H1222","v":4100},4100,4100,4100,4100,4100,4100,4100,4100,500]
["06505","T820077",11,"0490",3111,"Plaće za redovan rad",null,4100,4100,4100,4100,4100,4100,4100,4100,4100,500]
["06505","T820077",11,null,313,null,null,{"$f":"H1224","v":800},800,800,800,800,800,800,800,800,100]
["06505","T820077",11,"0490",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,800,800,800,800,800,800,800,800,800,100]
["06505","T820077",11,null,32,null,null,{"$f":"H1226+H1228","v":40000},{"$f":"I1226+I1228","v":40000},40000,43800,43800,{"$f":"M1226+M1228","v":43800},43800,{"$f":"O1226+O1228","v":43800},43800,{"$f":"Q1226+Q1228","v":21000}]
["06505","T820077",11,null,321,null,null,{"$f":"H1227","v":0},0,0,0,0,0,0,0,0,1000]
["06505","T820077",11,"0490",3211,"Službena putovanja",null,0,0,0,0,0,0,0,0,0,1000]
["06505","T820077",11,null,323,null,null,{"$f":"SUM(H1229:H1230)","v":40000},{"$f":"SUM(I1229:I1230)","v":40000},40000,43800,{"$f":"SUM(L1229:L1230)","v":43800},43800,{"$f":"SUM(N1229:N1230)","v":43800},43800,{"$f":"SUM(P1229:P1230)","v":43800},20000]
["06505","T820077",11,"0490",3233,"Usluge promidžbe i informiranja",null,0,0,0,3800,3800,3800,3800,3800,3800,10000]
["06505","T820077",11,"0490",3237,"Intelektualne i osobne usluge",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,10000]
["06505","T820077",581,null,36,null,null,{"$f":"SUM(H1232)","v":54347368},54347368,54347368,54347368,54347368,54347368,54347368,{"$f":"SUM(O1232)","v":54347368},{"$f":"SUM(P1232)","v":54347368},{"$f":"SUM(Q1232)","v":18485351}]
["06505","T820077",581,null,368,null,null,{"$f":"SUM(H1233:H1235)","v":54347368},{"$f":"SUM(I1233:I1235)","v":54347368},54347368,54347368,54347368,54347368,54347368,{"$f":"SUM(O1233:O1235)","v":54347368},{"$f":"SUM(P1233:P1235)","v":54347368},{"$f":"SUM(Q1233:Q1235)","v":18485351}]
["06505","T820077",581,"0451",3682,"Kapitalne pomoći temeljem prijenosa EU sredstava",null,23929000,23929000,23929000,23929000,23929000,23929000,23929000,23929000,23929000,4530000]
["06505","T820077",581,"0453",3682,"Kapitalne pomoći temeljem prijenosa EU sredstava",null,30418368,30418368,30418368,30418368,30418368,30418368,30418368,30418368,30418368,13855351]
["06505","T820077",581,"0460",3682,"Kapitalne pomoći temeljem prijenosa EU sredstava",null,0,0,0,0,0,0,0,0,0,100000]
["06505","T820077",581,null,38,null,null,{"$f":"H1237+H1239","v":54142810},54142810,54142810,54142810,54142810,{"$f":"M1237+M1239","v":54142810},54142810,{"$f":"O1237+O1239","v":54142810},54142810,{"$f":"Q1237+Q1239","v":28526587}]
["06505","T820077",581,null,382,null,null,{"$f":"SUM(H1238)","v":500000},500000,500000,500000,500000,500000,500000,500000,500000,1000]
["06505","T820077",581,"0452",3823,"Kapitalne donacije iz EU sredstava",null,500000,500000,500000,500000,500000,500000,500000,500000,500000,1000]
["06505","T820077",581,null,386,null,null,{"$f":"SUM(H1240:H1244)","v":53642810},53642810,53642810,53642810,53642810,{"$f":"SUM(M1240:M1244)","v":53642810},53642810,{"$f":"SUM(O1240:O1244)","v":53642810},53642810,{"$f":"SUM(Q1240:Q1244)","v":28525587}]
["06505","T820077",581,"0451",3864,"Kapitalne pomoći iz EU sredstava",null,35292810,35292810,35292810,35292810,35292810,35292810,35292810,35292810,35292810,1666370]
["06505","T820077",581,"0452",3864,"Kapitalne pomoći iz EU sredstava",null,500000,500000,500000,500000,500000,500000,500000,500000,500000,0]
["06505","T820077",581,"0453",3864,"Kapitalne pomoći iz EU sredstava",null,8500000,8500000,8500000,8500000,8500000,8500000,8500000,8500000,8500000,23016000]
["06505","T820077",581,"0454",3864,"Kapitalne pomoći iz EU sredstava",null,2850000,2850000,2850000,2850000,2850000,2850000,2850000,2850000,2850000,943217]
["06505","T820077",581,"0460",3864,"Kapitalne pomoći iz EU sredstava",null,6500000,6500000,6500000,6500000,6500000,6500000,6500000,6500000,6500000,2900000]
["06505","T820077",815,null,36,null,null,{"$f":"H1246","v":28000000},28000000,28000000,28000000,28000000,28000000,28000000,28000000,28000000,3000000]
["06505","T820077",815,null,368,null,null,{"$f":"SUM(H1247:H1247)","v":28000000},28000000,28000000,28000000,28000000,28000000,28000000,28000000,28000000,3000000]
["06505","T820077",815,"0451",3682,"Kapitalne pomoći temeljem prijenosa EU sredstava",null,28000000,28000000,28000000,28000000,28000000,28000000,28000000,28000000,28000000,3000000]
["06505","T821080",null,null,null,"Fond solidarnosti Europske Unije-područje prijevoza, pošta i telekomunikacija","3111 - PRIPREMA I PROVEDBA PROJEKATA SUFINANCIRANIH SREDSTVIMA FONDOVA EU - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1257+H1249+H1254","v":672200},672200,672200,672200,672200,{"$f":"M1257+M1249+M1254","v":1561294},1561294,{"$f":"O1257+O1249+O1254","v":1561294},1561294,{"$f":"Q1257+Q1249+Q1254","v":1712364}]
["06505","T821080",11,null,31,null,null,{"$f":"H1250+H1252","v":1200},1200,1200,1200,1200,{"$f":"M1250+M1252","v":1200},1200,{"$f":"O1250+O1252","v":1200},1200,{"$f":"Q1250+Q1252","v":1200}]
["06505","T821080",11,null,311,null,null,{"$f":"H1251","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T821080",11,"0490",3113,"Plaće za prekovremeni rad",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T821080",11,null,313,null,null,{"$f":"H1253","v":200},200,200,200,200,200,200,200,200,200]
["06505","T821080",11,"0490",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,200,200,200,200,200,200,200,200,200,200]
["06505","T821080",11,null,32,null,null,{"$f":"H1255","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T821080",11,null,321,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T821080",11,"0490",3211,"Službena putovanja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T821080",11,null,36,null,null,{"$f":"H1258","v":670000},670000,670000,670000,670000,1559094,1559094,1559094,1559094,1710164]
["06505","T821080",11,null,363,null,null,{"$f":"+H1259","v":670000},670000,670000,670000,670000,1559094,1559094,1559094,1559094,1710164]
["06505","T821080",11,"0451",3632,"Kapitalne pomoći drugom proračunu i izvanproračunskim korisnicima",null,670000,670000,670000,670000,670000,1559094,1559094,1559094,1559094,1710164]
["06505","T820079",null,null,null,"Program Konkurentnost i kohezija 2021.-2027.","3111 - PRIPREMA I PROVEDBA PROJEKATA SUFINANCIRANIH SREDSTVIMA FONDOVA EU - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1261+H1286+H1294+H1322+H1326+H1329+H1335+H1339+H1391+H1398+H1422+H1430+H1454+H1463+H1467+H1450+H1457+H1351+H1475+H1356+H1364+H1395+H1401+H1405+H1417+H1280+H1283","v":97526321},97526321,97469571,96920771,91920771,{"$f":"M1261+M1286+M1294+M1322+M1326+M1329+M1335+M1339+M1391+M1398+M1422+M1430+M1454+M1463+M1467+M1450+M1457+M1351+M1475+M1356+M1364+M1395+M1401+M1405+M1417+M1280+M1283","v":91920771},91920771,{"$f":"O1261+O1286+O1294+O1322+O1326+O1329+O1335+O1339+O1391+O1398+O1422+O1430+O1454+O1463+O1467+O1450+O1457+O1351+O1475+O1356+O1364+O1395+O1401+O1405+O1417+O1280+O1283","v":91920771},91920771,{"$f":"Q1261+Q1286+Q1294+Q1322+Q1326+Q1329+Q1335+Q1339+Q1391+Q1398+Q1422+Q1430+Q1454+Q1463+Q1467+Q1450+Q1457+Q1351+Q1475+Q1356+Q1364+Q1395+Q1401+Q1405+Q1417+Q1280+Q1283","v":88526615}]
["06505","T820079",11,null,32,null,null,{"$f":"H1262+H1266+H1269+H1278","v":47000},47000,55250,55250,55250,{"$f":"M1262+M1266+M1269+M1278","v":55250},55250,{"$f":"O1262+O1266+O1269+O1278","v":55250},55250,{"$f":"Q1262+Q1266+Q1269+Q1278","v":53800}]
["06505","T820079",11,null,321,null,null,{"$f":"H1263+H1264+H1265","v":2000},{"$f":"I1263+I1264+I1265","v":2000},10250,{"$f":"K1263+K1264+K1265","v":10250},10250,{"$f":"M1263+M1264+M1265","v":10250},10250,{"$f":"O1263+O1264+O1265","v":10250},10250,{"$f":"Q1263+Q1264+Q1265","v":6400}]
["06505","T820079",11,"0490",3211,"Službena putovanja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T820079",11,"0490",3213,"Stručno usavršavanje zaposlenika",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T820079",11,"0490",3214,"Ostale naknade troškova zaposlenima",null,0,0,8250,8250,8250,8250,8250,8250,8250,4400]
["06505","T820079",11,null,322,null,null,{"$f":"H1267+H1268","v":2000},2000,2000,2000,2000,{"$f":"M1267+M1268","v":2000},2000,{"$f":"O1267+O1268","v":2000},2000,{"$f":"Q1267+Q1268","v":2000}]
["06505","T820079",11,"0490",3221,"Uredski materijal i ostali materijalni rashodi",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T820079",11,"0490",3223,"Energija",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T820079",11,null,323,null,null,{"$f":"SUM(H1270:H1277)","v":42000},42000,42000,42000,42000,{"$f":"SUM(M1270:M1277)","v":42000},42000,{"$f":"SUM(O1270:O1277)","v":42000},42000,{"$f":"SUM(Q1270:Q1277)","v":44400}]
["06505","T820079",11,"0490",3231,"Usluge telefona, interneta, pošte i prijevoza",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T820079",11,"0490",3232,"Usluge tekućeg i investicijskog održavanja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T820079",11,"0490",3233,"Usluge promidžbe i informiranja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,3400]
["06505","T820079",11,"0490",3234,"Komunalne usluge",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T820079",11,"0490",3235,"Zakupnine i najamnine",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T820079",11,"0490",3237,"Intelektualne i osobne usluge",null,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000]
["06505","T820079",11,"0490",3238,"Računalne usluge",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T820079",11,"0490",3239,"Ostale usluge",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T820079",11,null,329,null,null,{"$f":"H1279","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T820079",11,"0490",3293,"Reprezentacija",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T820079",11,null,36,null,null,{"$f":"H1281","v":7000000},7000000,7000000,6650000,1650000,1650000,1650000,1650000,1650000,0]
["06505","T820079",11,null,363,null,null,7000000,7000000,7000000,6650000,1650000,1650000,1650000,1650000,1650000,0]
["06505","T820079",11,"0453",3632,"Kapitalne pomoći drugom proračunu i izvanproračunskim korisnicima",null,7000000,7000000,7000000,6650000,1650000,1650000,1650000,1650000,1650000,0]
["06505","T820079",11,null,38,null,null,{"$f":"H1284","v":5288398},5288398,5223348,5028348,5028348,5028348,5028348,5028348,5028348,0]
["06505","T820079",11,null,386,null,null,5288398,5288398,5223348,5028348,5028348,5028348,5028348,5028348,5028348,0]
["06505","T820079",11,"0460",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,5288398,5288398,5223348,5028348,5028348,5028348,5028348,5028348,5028348,0]
["06505","T820079",12,null,31,null,null,{"$f":"H1287+H1290+H1292","v":284300},284300,284300,284300,284300,{"$f":"M1287+M1290+M1292","v":284300},284300,{"$f":"O1287+O1290+O1292","v":284300},284300,{"$f":"Q1287+Q1290+Q1292","v":267050}]
["06505","T820079",12,null,311,null,null,{"$f":"H1288+H1289","v":240300},240300,240300,240300,240300,{"$f":"M1288+M1289","v":240300},240300,{"$f":"O1288+O1289","v":240300},240300,{"$f":"Q1288+Q1289","v":223050}]
["06505","T820079",12,"0490",3111,"Plaće za redovan rad",null,240000,240000,240000,240000,240000,240000,240000,240000,240000,222750]
["06505","T820079",12,"0490",3113,"Plaće za prekovremeni rad",null,300,300,300,300,300,300,300,300,300,300]
["06505","T820079",12,null,312,null,null,{"$f":"H1291","v":6900},6900,6900,6900,6900,6900,6900,6900,6900,6900]
["06505","T820079",12,"0490",3121,"Ostali rashodi za zaposlene",null,6900,6900,6900,6900,6900,6900,6900,6900,6900,6900]
["06505","T820079",12,null,313,null,null,{"$f":"H1293","v":37100},37100,37100,37100,37100,37100,37100,37100,37100,37100]
["06505","T820079",12,"0490",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,37100,37100,37100,37100,37100,37100,37100,37100,37100,37100]
["06505","T820079",12,null,32,null,null,{"$f":"H1295+H1300+H1303+H1320","v":280110},280110,280160,280160,280160,{"$f":"M1295+M1300+M1303+M1320","v":280160},280160,{"$f":"O1295+O1300+O1303+O1320","v":280160},280160,{"$f":"Q1295+Q1300+Q1303+Q1320","v":118258}]
["06505","T820079",12,null,321,null,null,{"$f":"H1296+H1297+H1298+H1299","v":13820},{"$f":"I1296+I1297+I1298+I1299","v":13820},13870,{"$f":"K1296+K1297+K1298+K1299","v":13870},13870,{"$f":"M1296+M1297+M1298+M1299","v":13870},13870,{"$f":"O1296+O1297+O1298+O1299","v":13870},13870,{"$f":"Q1296+Q1297+Q1298+Q1299","v":13870}]
["06505","T820079",12,"0490",3211,"Službena putovanja",null,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000]
["06505","T820079",12,"0490",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,4800,4800,4800,4800,4800,4800,4800,4800,4800,4800]
["06505","T820079",12,"0490",3213,"Stručno usavršavanje zaposlenika",null,3020,3020,3020,3020,3020,3020,3020,3020,3020,3020]
["06505","T820079",12,"0490",3214,"Ostale naknade troškova zaposlenima",null,0,0,50,50,50,50,50,50,50,50]
["06505","T820079",12,null,322,null,null,{"$f":"H1301+H1302","v":4000},4000,4000,4000,4000,{"$f":"M1301+M1302","v":4000},4000,{"$f":"O1301+O1302","v":4000},4000,{"$f":"Q1301+Q1302","v":7000}]
["06505","T820079",12,"0490",3221,"Uredski materijal i ostali materijalni rashodi",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06505","T820079",12,"0490",3223,"Energija",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,6000]
["06505","T820079",12,null,323,null,null,{"$f":"SUM(H1304:H1319)","v":261200},261200,261200,261200,261200,{"$f":"SUM(M1304:M1319)","v":261200},261200,{"$f":"SUM(O1304:O1319)","v":261200},261200,{"$f":"SUM(Q1304:Q1319)","v":96298}]
["06505","T820079",12,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",12,"0490",3231,"Usluge telefona, interneta, pošte i prijevoza",null,700,700,700,700,700,700,700,700,700,700]
["06505","T820079",12,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",12,"0490",3232,"Usluge tekućeg i investicijskog održavanja",null,21450,21450,21450,21450,21450,21450,21450,21450,21450,21450]
["06505","T820079",12,"0452",3233,"Usluge promidžbe i informiranja",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",12,"0490",3233,"Usluge promidžbe i informiranja",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["06505","T820079",12,"0452",3234,"Komunalne usluge",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",12,"0490",3234,"Komunalne usluge",null,600,600,600,600,600,600,600,600,600,600]
["06505","T820079",12,"0452",3235,"Zakupnine i najamnine",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",12,"0490",3235,"Zakupnine i najamnine",null,750,750,750,750,750,750,750,750,750,4977]
["06505","T820079",12,"0452",3237,"Intelektualne i osobne usluge",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",12,"0490",3237,"Intelektualne i osobne usluge",null,187500,187500,187500,187500,187500,187500,187500,187500,187500,18000]
["06505","T820079",12,"0452",3238,"Računalne usluge",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",12,"0490",3238,"Računalne usluge",null,7300,7300,7300,7300,7300,7300,7300,7300,7300,7671]
["06505","T820079",12,"0452",3239,"Ostale usluge",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",12,"0490",3239,"Ostale usluge",null,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100]
["06505","T820079",12,null,329,null,null,{"$f":"H1321","v":1090},1090,1090,1090,1090,1090,1090,1090,1090,1090]
["06505","T820079",12,"0490",3293,"Reprezentacija",null,1090,1090,1090,1090,1090,1090,1090,1090,1090,1090]
["06505","T820079",12,null,36,null,null,{"$f":"H1323","v":3930440},3930440,3930440,3926640,3926640,3926640,3926640,3926640,3926640,2859115]
["06505","T820079",12,null,363,null,null,{"$f":"SUM(H1324:H1325)","v":3930440},3930440,3930440,3926640,3926640,{"$f":"SUM(M1324:M1325)","v":3926640},3926640,{"$f":"SUM(O1324:O1325)","v":3926640},3926640,{"$f":"SUM(Q1324:Q1325)","v":2859115}]
["06505","T820079",12,"0451",3632,"Kapitalne pomoći drugom proračunu i izvanproračunskim korisnicima",null,2730440,2730440,2730440,2726640,2726640,2726640,2726640,2726640,2726640,417632]
["06505","T820079",12,"0453",3632,"Kapitalne pomoći drugom proračunu i izvanproračunskim korisnicima",null,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,2441483]
["06505","T820079",12,null,37,null,null,{"$f":"H1327","v":2200},2200,2200,2200,2200,2200,2200,2200,2200,2200]
["06505","T820079",12,null,372,null,null,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200]
["06505","T820079",12,"0490",3721,"Naknade građanima i kućanstvima u novcu",null,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200]
["06505","T820079",12,null,38,null,null,{"$f":"H1330+H1332","v":12543500},12543500,12543500,12543500,12543500,{"$f":"M1330+M1332","v":12543500},12543500,{"$f":"O1330+O1332","v":12543500},12543500,{"$f":"Q1330+Q1332","v":3885000}]
["06505","T820079",12,null,382,null,null,{"$f":"SUM(H1331:H1331)","v":5320000},5320000,5320000,5320000,5320000,5320000,5320000,5320000,5320000,2420000]
["06505","T820079",12,"0452",3821,"Kapitalne donacije neprofitnim organizacijama",null,5320000,5320000,5320000,5320000,5320000,5320000,5320000,5320000,5320000,2420000]
["06505","T820079",12,null,386,null,null,{"$f":"SUM(H1333:H1334)","v":7223500},7223500,7223500,7223500,7223500,{"$f":"SUM(M1333:M1334)","v":7223500},7223500,{"$f":"SUM(O1333:O1334)","v":7223500},7223500,{"$f":"SUM(Q1333:Q1334)","v":1465000}]
["06505","T820079",12,"0460",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,1567600,1567600,1567600,1567600,1567600,1567600,1567600,1567600,1567600,300000]
["06505","T820079",12,"0453",3861,"Kapitalne pomoći kreditnim i ostalim financijskim institucijama te trgovačkim društvima u javnom sektoru",null,5655900,5655900,5655900,5655900,5655900,5655900,5655900,5655900,5655900,1165000]
["06505","T820079",12,null,41,null,null,{"$f":"H1336","v":200},200,200,200,200,200,200,200,200,4400]
["06505","T820079",12,null,412,null,null,{"$f":"H1337+H1338","v":200},200,200,200,200,{"$f":"M1337+M1338","v":200},200,{"$f":"O1337+O1338","v":200},200,{"$f":"Q1337+Q1338","v":4400}]
["06505","T820079",12,"0490",4123,"Licence",null,100,100,100,100,100,100,100,100,100,4300]
["06505","T820079",12,"0490",4126,"Ostala nematerijalna imovina",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",12,null,42,null,null,{"$f":"H1340+H1349","v":3780},3780,3780,3780,3780,{"$f":"M1340+M1349","v":3780},3780,{"$f":"O1340+O1349","v":3780},3780,{"$f":"Q1340+Q1349","v":3780}]
["06505","T820079",12,null,422,null,null,{"$f":"SUM(H1341:H1348)","v":3680},3680,3680,3680,3680,{"$f":"SUM(M1341:M1348)","v":3680},3680,{"$f":"SUM(O1341:O1348)","v":3680},3680,{"$f":"SUM(Q1341:Q1348)","v":3680}]
["06505","T820079",12,"0452",4221,"Uredska oprema i namještaj",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",12,"0490",4221,"Uredska oprema i namještaj",null,2540,2540,2540,2540,2540,2540,2540,2540,2540,2540]
["06505","T820079",12,"0452",4222,"Komunikacijska oprema",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",12,"0490",4222,"Komunikacijska oprema",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",12,"0452",4223,"Oprema za održavanje i zaštitu",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",12,"0490",4223,"Oprema za održavanje i zaštitu",null,540,540,540,540,540,540,540,540,540,540]
["06505","T820079",12,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",12,"0490",4227,"Uređaji, strojevi i oprema za ostale namjene",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",12,null,423,null,null,{"$f":"H1350","v":100},100,100,100,100,100,100,100,100,100]
["06505","T820079",12,"0490",4231,"Prijevozna sredstva u cestovnom prometu",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",12,null,45,null,null,{"$f":"H1352+H1354","v":200},200,200,200,200,{"$f":"M1352+M1354","v":200},200,{"$f":"O1352+O1354","v":200},200,{"$f":"Q1352+Q1354","v":200}]
["06505","T820079",12,null,451,null,null,{"$f":"H1353","v":100},100,100,100,100,100,100,100,100,100]
["06505","T820079",12,"0490",4511,"Dodatna ulaganja na građevinskim objektima",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",12,null,452,null,null,{"$f":"H1355","v":100},100,100,100,100,100,100,100,100,100]
["06505","T820079",12,"0490",4521,"Dodatna ulaganja na postrojenjima i opremi",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,null,31,null,null,{"$f":"H1357+H1360+H1362","v":400},400,400,400,400,{"$f":"M1357+M1360+M1362","v":400},400,{"$f":"O1357+O1360+O1362","v":400},400,{"$f":"Q1357+Q1360+Q1362","v":400}]
["06505","T820079",562,null,311,null,null,{"$f":"H1358+H1359","v":200},200,200,200,200,{"$f":"M1358+M1359","v":200},200,{"$f":"O1358+O1359","v":200},200,{"$f":"Q1358+Q1359","v":200}]
["06505","T820079",562,"0490",3111,"Plaće za redovan rad",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",3113,"Plaće za prekovremeni rad",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,null,312,null,null,{"$f":"H1361","v":100},100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",3121,"Ostali rashodi za zaposlene",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,null,313,null,null,{"$f":"H1363","v":100},100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,null,32,null,null,{"$f":"H1365+H1369+H1372+H1389","v":172018},172018,172018,172018,172018,{"$f":"M1365+M1369+M1372+M1389","v":172018},172018,{"$f":"O1365+O1369+O1372+O1389","v":172018},172018,{"$f":"Q1365+Q1369+Q1372+Q1389","v":2200}]
["06505","T820079",562,null,321,null,null,{"$f":"SUM(H1366:H1368)","v":300},300,300,300,300,{"$f":"SUM(M1366:M1368)","v":300},300,{"$f":"SUM(O1366:O1368)","v":300},300,{"$f":"SUM(Q1366:Q1368)","v":300}]
["06505","T820079",562,"0490",3211,"Službena putovanja",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",3213,"Stručno usavršavanje zaposlenika",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,null,322,null,null,{"$f":"SUM(H1370:H1371)","v":200},200,200,200,200,{"$f":"SUM(M1370:M1371)","v":200},200,{"$f":"SUM(O1370:O1371)","v":200},200,{"$f":"SUM(Q1370:Q1371)","v":200}]
["06505","T820079",562,"0490",3221,"Uredski materijal i ostali materijalni rashodi",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",3223,"Energija",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,null,323,null,null,{"$f":"SUM(H1373:H1388)","v":171418},171418,171418,171418,171418,{"$f":"SUM(M1373:M1388)","v":171418},171418,{"$f":"SUM(O1373:O1388)","v":171418},171418,{"$f":"SUM(Q1373:Q1388)","v":1600}]
["06505","T820079",562,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",3231,"Usluge telefona, interneta, pošte i prijevoza",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",3232,"Usluge tekućeg i investicijskog održavanja",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0452",3233,"Usluge promidžbe i informiranja",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",3233,"Usluge promidžbe i informiranja",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0452",3234,"Komunalne usluge",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",3234,"Komunalne usluge",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0452",3235,"Zakupnine i najamnine",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",3235,"Zakupnine i najamnine",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0452",3237,"Intelektualne i osobne usluge",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",3237,"Intelektualne i osobne usluge",null,169918,169918,169918,169918,169918,169918,169918,169918,169918,100]
["06505","T820079",562,"0452",3238,"Računalne usluge",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",3238,"Računalne usluge",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0452",3239,"Ostale usluge",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",3239,"Ostale usluge",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,null,329,null,null,{"$f":"H1390","v":100},100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",3293,"Reprezentacija",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,null,36,null,null,{"$f":"H1392","v":13816200},13816200,13816200,13816200,13816200,13816200,13816200,13816200,13816200,11024226]
["06505","T820079",562,null,368,null,null,{"$f":"+H1393+H1394","v":13816200},13816200,13816200,13816200,13816200,{"$f":"+M1393+M1394","v":13816200},13816200,{"$f":"+O1393+O1394","v":13816200},13816200,{"$f":"+Q1393+Q1394","v":11024226}]
["06505","T820079",562,"0451",3682,"Kapitalne pomoći temeljem prijenosa EU sredstava",null,8866200,8866200,8866200,8866200,8866200,8866200,8866200,8866200,8866200,781726]
["06505","T820079",562,"0453",3682,"Kapitalne pomoći temeljem prijenosa EU sredstava",null,4950000,4950000,4950000,4950000,4950000,4950000,4950000,4950000,4950000,10242500]
["06505","T820079",562,null,37,null,null,{"$f":"H1396","v":100},100,100,100,100,100,100,100,100,100]
["06505","T820079",562,null,372,null,null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",3721,"Naknade građanima i kućanstvima u novcu",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,null,38,null,null,{"$f":"H1399","v":2844000},2844000,2844000,2844000,2844000,2844000,2844000,2844000,2844000,302738]
["06505","T820079",562,null,386,null,null,2844000,2844000,2844000,2844000,2844000,2844000,2844000,2844000,2844000,302738]
["06505","T820079",562,"0453",3864,"Kapitalne pomoći iz EU sredstava",null,2844000,2844000,2844000,2844000,2844000,2844000,2844000,2844000,2844000,302738]
["06505","T820079",562,null,41,null,null,{"$f":"H1402","v":200},200,200,200,200,200,200,200,200,200]
["06505","T820079",562,null,412,null,null,{"$f":"H1403+H1404","v":200},200,200,200,200,{"$f":"M1403+M1404","v":200},200,{"$f":"O1403+O1404","v":200},200,{"$f":"Q1403+Q1404","v":200}]
["06505","T820079",562,"0490",4123,"Licence",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",4126,"Ostala nematerijalna imovina",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,null,42,null,null,{"$f":"H1406+H1415","v":900},900,900,900,900,{"$f":"M1406+M1415","v":900},900,{"$f":"O1406+O1415","v":900},900,{"$f":"Q1406+Q1415","v":900}]
["06505","T820079",562,null,422,null,null,{"$f":"SUM(H1407:H1414)","v":800},800,800,800,800,{"$f":"SUM(M1407:M1414)","v":800},800,{"$f":"SUM(O1407:O1414)","v":800},800,{"$f":"SUM(Q1407:Q1414)","v":800}]
["06505","T820079",562,"0452",4221,"Uredska oprema i namještaj",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",4221,"Uredska oprema i namještaj",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0452",4222,"Komunikacijska oprema",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",4222,"Komunikacijska oprema",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0452",4223,"Oprema za održavanje i zaštitu",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",4223,"Oprema za održavanje i zaštitu",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",4227,"Uređaji, strojevi i oprema za ostale namjene",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,null,423,null,null,{"$f":"H1416","v":100},100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",4231,"Prijevozna sredstva u cestovnom prometu",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,null,45,null,null,{"$f":"H1418+H1420","v":200},200,200,200,200,{"$f":"M1418+M1420","v":200},200,{"$f":"O1418+O1420","v":200},200,{"$f":"Q1418+Q1420","v":200}]
["06505","T820079",562,null,451,null,null,{"$f":"H1419","v":100},100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",4511,"Dodatna ulaganja na građevinskim objektima",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",562,null,452,null,null,{"$f":"H1421","v":100},100,100,100,100,100,100,100,100,100]
["06505","T820079",562,"0490",4521,"Dodatna ulaganja na postrojenjima i opremi",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",563,null,31,null,null,{"$f":"H1423+H1426+H1428","v":1611030},1611030,1611030,1611030,1611030,{"$f":"M1423+M1426+M1428","v":1611030},1611030,{"$f":"O1423+O1426+O1428","v":1611030},1611030,{"$f":"Q1423+Q1426+Q1428","v":1513280}]
["06505","T820079",563,null,311,null,null,{"$f":"H1424+H1425","v":1361700},1361700,1361700,1361700,1361700,{"$f":"M1424+M1425","v":1361700},1361700,{"$f":"O1424+O1425","v":1361700},1361700,{"$f":"Q1424+Q1425","v":1263950}]
["06505","T820079",563,"0490",3111,"Plaće za redovan rad",null,1360000,1360000,1360000,1360000,1360000,1360000,1360000,1360000,1360000,1262250]
["06505","T820079",563,"0490",3113,"Plaće za prekovremeni rad",null,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700]
["06505","T820079",563,null,312,null,null,{"$f":"H1427","v":39100},39100,39100,39100,39100,39100,39100,39100,39100,39100]
["06505","T820079",563,"0490",3121,"Ostali rashodi za zaposlene",null,39100,39100,39100,39100,39100,39100,39100,39100,39100,39100]
["06505","T820079",563,null,313,null,null,{"$f":"H1429","v":210230},210230,210230,210230,210230,210230,210230,210230,210230,210230]
["06505","T820079",563,"0490",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,210230,210230,210230,210230,210230,210230,210230,210230,210230,210230]
["06505","T820079",563,null,32,null,null,{"$f":"H1431+H1436+H1439+H1448","v":1413162},1413162,1413162,1413162,1413162,{"$f":"M1431+M1436+M1439+M1448","v":1413162},1413162,{"$f":"O1431+O1436+O1439+O1448","v":1413162},1413162,{"$f":"Q1431+Q1436+Q1439+Q1448","v":663098}]
["06505","T820079",563,null,321,null,null,{"$f":"SUM(H1432:H1435)","v":78340},{"$f":"SUM(I1432:I1435)","v":78340},78340,{"$f":"SUM(K1432:K1435)","v":78340},78340,{"$f":"SUM(M1432:M1435)","v":78340},78340,{"$f":"SUM(O1432:O1435)","v":78340},78340,{"$f":"SUM(Q1432:Q1435)","v":78340}]
["06505","T820079",563,"0490",3211,"Službena putovanja",null,34000,34000,34000,34000,34000,34000,34000,34000,34000,34000]
["06505","T820079",563,"0490",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,27200,27200,27200,27200,27200,27200,27200,27200,27200,27200]
["06505","T820079",563,"0490",3213,"Stručno usavršavanje zaposlenika",null,17140,17140,17140,17140,17140,17140,17140,17140,17140,17140]
["06505","T820079",563,"0490",3214,"Ostale naknade troškova zaposlenima",null,0,0,0,0,0,0,0,0,0,0]
["06505","T820079",563,null,322,null,null,{"$f":"SUM(H1437:H1438)","v":22670},22670,22670,22670,22670,{"$f":"SUM(M1437:M1438)","v":22670},22670,{"$f":"SUM(O1437:O1438)","v":22670},22670,{"$f":"SUM(Q1437:Q1438)","v":37670}]
["06505","T820079",563,"0490",3221,"Uredski materijal i ostali materijalni rashodi",null,5670,5670,5670,5670,5670,5670,5670,5670,5670,5670]
["06505","T820079",563,"0490",3223,"Energija",null,17000,17000,17000,17000,17000,17000,17000,17000,17000,32000]
["06505","T820079",563,null,323,null,null,{"$f":"SUM(H1440:H1447)","v":1306202},1306202,1306202,1306202,1306202,{"$f":"SUM(M1440:M1447)","v":1306202},1306202,{"$f":"SUM(O1440:O1447)","v":1306202},1306202,{"$f":"SUM(Q1440:Q1447)","v":541138}]
["06505","T820079",563,"0490",3231,"Usluge telefona, interneta, pošte i prijevoza",null,3970,3970,3970,3970,3970,3970,3970,3970,3970,3970]
["06505","T820079",563,"0490",3232,"Usluge tekućeg i investicijskog održavanja",null,121560,121560,121560,121560,121560,121560,121560,121560,121560,121560]
["06505","T820079",563,"0490",3233,"Usluge promidžbe i informiranja",null,226670,226670,226670,226670,226670,226670,226670,226670,226670,226670]
["06505","T820079",563,"0490",3234,"Komunalne usluge",null,3400,3400,3400,3400,3400,3400,3400,3400,3400,3400]
["06505","T820079",563,"0490",3235,"Zakupnine i najamnine",null,4250,4250,4250,4250,4250,4250,4250,4250,4250,28170]
["06505","T820079",563,"0490",3237,"Intelektualne i osobne usluge",null,893082,893082,893082,893082,893082,893082,893082,893082,893082,102000]
["06505","T820079",563,"0490",3238,"Računalne usluge",null,41370,41370,41370,41370,41370,41370,41370,41370,41370,43468]
["06505","T820079",563,"0490",3239,"Ostale usluge",null,11900,11900,11900,11900,11900,11900,11900,11900,11900,11900]
["06505","T820079",563,null,329,null,null,{"$f":"H1449","v":5950},5950,5950,5950,5950,5950,5950,5950,5950,5950]
["06505","T820079",563,"0490",3293,"Reprezentacija",null,5950,5950,5950,5950,5950,5950,5950,5950,5950,5950]
["06505","T820079",563,null,36,null,null,{"$f":"H1451","v":10151500},10151500,10151500,10151500,10151500,10151500,10151500,10151500,10151500,51746952]
["06505","T820079",563,null,368,null,null,{"$f":"SUM(H1452:H1453)","v":10151500},10151500,10151500,10151500,10151500,{"$f":"SUM(M1452:M1453)","v":10151500},10151500,{"$f":"SUM(O1452:O1453)","v":10151500},10151500,{"$f":"SUM(Q1452:Q1453)","v":51746952}]
["06505","T820079",563,"0451",3682,"Kapitalne pomoći temeljem prijenosa EU sredstava",null,7601500,7601500,7601500,7601500,7601500,7601500,7601500,7601500,7601500,44661882]
["06505","T820079",563,"0453",3682,"Kapitalne pomoći temeljem prijenosa EU sredstava",null,2550000,2550000,2550000,2550000,2550000,2550000,2550000,2550000,2550000,7085070]
["06505","T820079",563,null,37,null,null,{"$f":"H1455","v":12470},12470,12470,12470,12470,12470,12470,12470,12470,12470]
["06505","T820079",563,null,372,null,null,12470,12470,12470,12470,12470,12470,12470,12470,12470,12470]
["06505","T820079",563,"0490",3721,"Naknade građanima i kućanstvima u novcu",null,12470,12470,12470,12470,12470,12470,12470,12470,12470,12470]
["06505","T820079",563,null,38,null,null,{"$f":"+H1458+H1460","v":38105883},38105883,38105883,38105883,38105883,{"$f":"+M1458+M1460","v":38105883},38105883,{"$f":"+O1458+O1460","v":38105883},38105883,{"$f":"+Q1458+Q1460","v":16023651}]
["06505","T820079",563,null,382,null,null,{"$f":"H1459","v":18510583},18510583,18510583,18510583,18510583,18510583,18510583,18510583,18510583,8024634]
["06505","T820079",563,"0452",3823,"Kapitalne donacije iz EU sredstava",null,18510583,18510583,18510583,18510583,18510583,18510583,18510583,18510583,18510583,8024634]
["06505","T820079",563,null,386,null,null,{"$f":"H1461+H1462","v":19595300},19595300,19595300,19595300,19595300,{"$f":"M1461+M1462","v":19595300},19595300,{"$f":"O1461+O1462","v":19595300},19595300,{"$f":"Q1461+Q1462","v":7999017}]
["06505","T820079",563,"0453",3864,"Kapitalne pomoći iz EU sredstava",null,10712000,10712000,10712000,10712000,10712000,10712000,10712000,10712000,10712000,6299017]
["06505","T820079",563,"0460",3864,"Kapitalne pomoći iz EU sredstava",null,8883300,8883300,8883300,8883300,8883300,8883300,8883300,8883300,8883300,1700000]
["06505","T820079",563,null,41,null,null,{"$f":"H1464","v":200},200,200,200,200,200,200,200,200,24467]
["06505","T820079",563,null,412,null,null,{"$f":"H1465+H1466","v":200},200,200,200,200,{"$f":"M1465+M1466","v":200},200,{"$f":"O1465+O1466","v":200},200,{"$f":"Q1465+Q1466","v":24467}]
["06505","T820079",563,"0490",4123,"Licence",null,100,100,100,100,100,100,100,100,100,24367]
["06505","T820079",563,"0490",4126,"Ostala nematerijalna imovina",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",563,null,42,null,null,{"$f":"H1468+H1473","v":17730},17730,17730,17730,17730,{"$f":"M1468+M1473","v":17730},17730,{"$f":"O1468+O1473","v":17730},17730,{"$f":"Q1468+Q1473","v":17730}]
["06505","T820079",563,null,422,null,null,{"$f":"SUM(H1469:H1472)","v":17630},17630,17630,17630,17630,{"$f":"SUM(M1469:M1472)","v":17630},17630,{"$f":"SUM(O1469:O1472)","v":17630},17630,{"$f":"SUM(Q1469:Q1472)","v":17630}]
["06505","T820079",563,"0490",4221,"Uredska oprema i namještaj",null,14350,14350,14350,14350,14350,14350,14350,14350,14350,14350]
["06505","T820079",563,"0490",4222,"Komunikacijska oprema",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",563,"0490",4223,"Oprema za održavanje i zaštitu",null,3080,3080,3080,3080,3080,3080,3080,3080,3080,3080]
["06505","T820079",563,"0490",4227,"Uređaji, strojevi i oprema za ostale namjene",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",563,null,423,null,null,{"$f":"H1474","v":100},100,100,100,100,100,100,100,100,100]
["06505","T820079",563,"0490",4231,"Prijevozna sredstva u cestovnom prometu",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",563,null,45,null,null,{"$f":"H1476+H1478","v":200},200,200,200,200,{"$f":"M1476+M1478","v":200},200,{"$f":"O1476+O1478","v":200},200,{"$f":"Q1476+Q1478","v":200}]
["06505","T820079",563,null,451,null,null,{"$f":"H1477","v":100},100,100,100,100,100,100,100,100,100]
["06505","T820079",563,"0490",4511,"Dodatna ulaganja na građevinskim objektima",null,100,100,100,100,100,100,100,100,100,100]
["06505","T820079",563,null,452,null,null,{"$f":"H1479","v":100},100,100,100,100,100,100,100,100,100]
["06505","T820079",563,"0490",4521,"Dodatna ulaganja na postrojenjima i opremi",null,100,100,100,100,100,100,100,100,100,100]
["06545","Glava 06545 Agencija za obalni linijski pomorski promet",null,null,null,null,null,{"$f":"H1481+H1528+H1534+H1546","v":93192048},93192048,93192048,93192048,93192048,{"$f":"M1481+M1528+M1534+M1546","v":93192048},93192048,{"$f":"O1481+O1528+O1534+O1546","v":93192048},93192048,{"$f":"Q1481+Q1528+Q1534+Q1546","v":97807048}]
["06545","A587023",null,null,null,"Administracija i upravljanje Agencije za obalni linijski pomorski promet","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1482+H1489+H1519+H1523","v":682748},682748,682748,682748,682748,{"$f":"M1482+M1489+M1519+M1523","v":682748},682748,{"$f":"O1482+O1489+O1519+O1523","v":682748},682748,{"$f":"Q1482+Q1489+Q1519+Q1523","v":698398}]
["06545","A587023",11,null,31,null,null,{"$f":"H1483+H1485+H1487","v":550000},550000,550000,550000,550000,{"$f":"M1483+M1485+M1487","v":550000},550000,{"$f":"O1483+O1485+O1487","v":550000},550000,{"$f":"Q1483+Q1485+Q1487","v":550000}]
["06545","A587023",11,null,311,null,null,{"$f":"SUM(H1484)","v":460000},460000,460000,460000,460000,460000,460000,460000,460000,460000]
["06545","A587023",11,"0452",3111,"Plaće za redovan rad",null,460000,460000,460000,460000,460000,460000,460000,460000,460000,460000]
["06545","A587023",11,null,312,null,null,{"$f":"SUM(H1486)","v":14000},14000,14000,14000,14000,14000,14000,14000,14000,14000]
["06545","A587023",11,"0452",3121,"Ostali rashodi za zaposlene",null,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000]
["06545","A587023",11,null,313,null,null,{"$f":"SUM(H1488:H1488)","v":76000},76000,76000,76000,76000,76000,76000,76000,76000,76000]
["06545","A587023",11,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,76000,76000,76000,76000,76000,76000,76000,76000,76000,76000]
["06545","A587023",11,null,32,null,null,{"$f":"H1490+H1495+H1500+H1509+H1511","v":127448},127448,127448,127448,127448,{"$f":"M1490+M1495+M1500+M1509+M1511","v":127448},127448,{"$f":"O1490+O1495+O1500+O1509+O1511","v":127448},127448,{"$f":"Q1490+Q1495+Q1500+Q1509+Q1511","v":143098}]
["06545","A587023",11,null,321,null,null,{"$f":"SUM(H1491:H1494)","v":17200},17200,17200,17200,17200,{"$f":"SUM(M1491:M1494)","v":17200},17200,{"$f":"SUM(O1491:O1494)","v":17200},17200,{"$f":"SUM(Q1491:Q1494)","v":17200}]
["06545","A587023",11,"0452",3211,"Službena putovanja",null,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500]
["06545","A587023",11,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,6500,6500,6500,6500,6500,6500,6500,6500,6500,6500]
["06545","A587023",11,"0452",3213,"Stručno usavršavanje zaposlenika",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["06545","A587023",11,"0452",3214,"Ostale naknade troškova zaposlenima",null,200,200,200,200,200,200,200,200,200,200]
["06545","A587023",11,null,322,null,null,{"$f":"SUM(H1496:H1499)","v":10400},10400,10400,10400,10400,{"$f":"SUM(M1496:M1499)","v":10400},10400,{"$f":"SUM(O1496:O1499)","v":10400},10400,{"$f":"SUM(Q1496:Q1499)","v":10750}]
["06545","A587023",11,"0452",3221,"Uredski materijal i ostali materijalni rashodi",null,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700]
["06545","A587023",11,"0452",3223,"Energija",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,7350]
["06545","A587023",11,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,200,200,200,200,200,200,200,200,200,200]
["06545","A587023",11,"0452",3225,"Sitni inventar i autogume",null,500,500,500,500,500,500,500,500,500,500]
["06545","A587023",11,null,323,null,null,{"$f":"SUM(H1501:H1508)","v":58200},58200,58200,58200,58200,{"$f":"SUM(M1501:M1508)","v":58200},58200,{"$f":"SUM(O1501:O1508)","v":58200},58200,{"$f":"SUM(Q1501:Q1508)","v":58200}]
["06545","A587023",11,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000]
["06545","A587023",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000]
["06545","A587023",11,"0452",3233,"Usluge promidžbe i informiranja",null,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000]
["06545","A587023",11,"0452",3234,"Komunalne usluge",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["06545","A587023",11,"0452",3236,"Zdravstvene i veterinarske usluge",null,500,500,500,500,500,500,500,500,500,500]
["06545","A587023",11,"0452",3237,"Intelektualne i osobne usluge",null,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000]
["06545","A587023",11,"0452",3238,"Računalne usluge",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["06545","A587023",11,"0452",3239,"Ostale usluge",null,10700,10700,10700,10700,10700,10700,10700,10700,10700,10700]
["06545","A587023",11,null,324,null,null,{"$f":"SUM(H1510)","v":300},300,300,300,300,300,300,300,300,300]
["06545","A587023",11,"0452",3241,"Naknade troškova osobama izvan radnog odnosa",null,300,300,300,300,300,300,300,300,300,300]
["06545","A587023",11,null,329,null,null,{"$f":"H1512+H1513+H1514+H1515+H1516+H1517+H1518","v":41348},41348,41348,41348,41348,{"$f":"M1512+M1513+M1514+M1515+M1516+M1517+M1518","v":41348},41348,{"$f":"O1512+O1513+O1514+O1515+O1516+O1517+O1518","v":41348},41348,{"$f":"Q1512+Q1513+Q1514+Q1515+Q1516+Q1517+Q1518","v":56648}]
["06545","A587023",11,"0452",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,29000,29000,29000,29000,29000,29000,29000,29000,29000,29000]
["06545","A587023",11,"0452",3292,"Premije osiguranja",null,400,400,400,400,400,400,400,400,400,400]
["06545","A587023",11,"0452",3293,"Reprezentacija",null,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800]
["06545","A587023",11,"0452",3294,"Članarine i norme",null,500,500,500,500,500,500,500,500,500,500]
["06545","A587023",11,"0452",3295,"Pristojbe i naknade",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,20000]
["06545","A587023",11,"0452",3296,"Troškovi sudskih postupaka",null,2348,2348,2348,2348,2348,2348,2348,2348,2348,2348]
["06545","A587023",11,"0452",3299,"Ostali nespomenuti rashodi poslovanja",null,300,300,300,300,300,300,300,300,300,600]
["06545","A587023",11,null,34,null,null,{"$f":"H1520","v":100},100,100,100,100,100,100,100,100,100]
["06545","A587023",11,null,343,null,null,{"$f":"SUM(H1521:H1522)","v":100},100,100,100,100,{"$f":"SUM(M1521:M1522)","v":100},100,{"$f":"SUM(O1521:O1522)","v":100},100,{"$f":"SUM(Q1521:Q1522)","v":100}]
["06545","A587023",11,"0452",3431,"Bankarske usluge i usluge platnog prometa",null,50,50,50,50,50,50,50,50,50,50]
["06545","A587023",11,"0452",3433,"Zatezne kamate",null,50,50,50,50,50,50,50,50,50,50]
["06545","A587023",11,null,42,null,null,{"$f":"H1524+H1526","v":5200},5200,5200,5200,5200,{"$f":"M1524+M1526","v":5200},5200,{"$f":"O1524+O1526","v":5200},5200,{"$f":"Q1524+Q1526","v":5200}]
["06545","A587023",11,null,422,null,null,{"$f":"SUM(H1525)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000]
["06545","A587023",11,"0452",4221,"Uredska oprema i namještaj",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["06545","A587023",11,null,426,null,null,{"$f":"SUM(H1527)","v":200},200,200,200,200,200,200,200,200,200]
["06545","A587023",11,"0452",4262,"Ulaganja u računalne programe",null,200,200,200,200,200,200,200,200,200,200]
["06545","A570323",null,null,null,"Poticanje redovitih pomorskih putničkih i brzobrodskih linija","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1529","v":91700000},91700000,91700000,91700000,91700000,91700000,91700000,91700000,91700000,96200000]
["06545","A570323",11,null,35,null,null,{"$f":"H1530+H1532","v":91700000},91700000,91700000,91700000,91700000,{"$f":"M1530+M1532","v":91700000},91700000,{"$f":"O1530+O1532","v":91700000},91700000,{"$f":"Q1530+Q1532","v":96200000}]
["06545","A570323",11,null,351,null,null,{"$f":"SUM(H1531)","v":70840000},70840000,70840000,70840000,70840000,70840000,70840000,70840000,70840000,75340000]
["06545","A570323",11,"0452",3512,"Subvencije trgovačkim društvima u javnom sektoru",null,70840000,70840000,70840000,70840000,70840000,70840000,70840000,70840000,70840000,75340000]
["06545","A570323",11,null,352,null,null,{"$f":"H1533","v":20860000},20860000,20860000,20860000,20860000,20860000,20860000,20860000,20860000,20860000]
["06545","A570323",11,"0452",3522,"Subvencije trgovačkim društvima i zadrugama izvan javnog sektora",null,20860000,20860000,20860000,20860000,20860000,20860000,20860000,20860000,20860000,20860000]
["06545","K587052",null,null,null,"Obnova voznog parka","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1535","v":19300},19300,19300,19300,19300,19300,19300,19300,19300,19400]
["06545","K587052",11,null,32,null,null,{"$f":"H1538+H1542+H1536","v":19300},19300,19300,19300,19300,{"$f":"M1538+M1542+M1536","v":19300},19300,{"$f":"O1538+O1542+O1536","v":19300},19300,{"$f":"Q1538+Q1542+Q1536","v":19400}]
["06545","K587052",11,null,322,null,null,{"$f":"H1537","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06545","K587052",11,"0452",3225,"Sitni inventar i autogume",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06545","K587052",11,null,323,null,null,{"$f":"SUM(H1539:H1541)","v":15500},15500,15500,15500,15500,{"$f":"SUM(M1539:M1541)","v":15500},15500,{"$f":"SUM(O1539:O1541)","v":15500},15500,{"$f":"SUM(Q1539:Q1541)","v":15600}]
["06545","K587052",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["06545","K587052",11,"0452",3235,"Zakupnine i najamnine",null,12600,12600,12600,12600,12600,12600,12600,12600,12600,12600]
["06545","K587052",11,"0452",3239,"Ostale usluge",null,900,900,900,900,900,900,900,900,900,1000]
["06545","K587052",11,null,329,null,null,{"$f":"SUM(H1543:H1545)","v":2800},2800,2800,2800,2800,{"$f":"SUM(M1543:M1545)","v":2800},2800,{"$f":"SUM(O1543:O1545)","v":2800},2800,{"$f":"SUM(Q1543:Q1545)","v":2800}]
["06545","K587052",11,"0452",3292,"Premije osiguranja",null,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400]
["06545","K587052",11,"0452",3294,"Članarine i norme",null,200,200,200,200,200,200,200,200,200,200]
["06545","K587052",11,"0452",3299,"Ostali nespomenuti rashodi poslovanja",null,200,200,200,200,200,200,200,200,200,200]
["06545","A587053",null,null,null,"Informatizacija u obalnom linijskom pomorskom prometu","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1547+H1551","v":790000},790000,790000,790000,790000,{"$f":"M1547+M1551","v":790000},790000,{"$f":"O1547+O1551","v":790000},790000,{"$f":"Q1547+Q1551","v":889250}]
["06545","A587053",11,null,32,null,null,{"$f":"H1548","v":740000},740000,740000,740000,740000,740000,740000,740000,740000,840000]
["06545","A587053",11,null,323,null,null,{"$f":"H1550+H1549","v":740000},740000,740000,740000,740000,{"$f":"M1550+M1549","v":740000},740000,{"$f":"O1550+O1549","v":740000},740000,{"$f":"Q1550+Q1549","v":840000}]
["06545","A587053",11,"0452",3238,"Računalne usluge",null,170000,170000,170000,170000,170000,170000,170000,170000,170000,170000]
["06545","A587053",11,"0452",3239,"Ostale usluge",null,570000,570000,570000,570000,570000,570000,570000,570000,570000,670000]
["06545","A587053",11,null,42,null,null,{"$f":"H1552","v":50000},50000,50000,50000,50000,50000,50000,50000,50000,49250]
["06545","A587053",11,null,426,null,null,50000,50000,50000,50000,50000,50000,50000,50000,50000,49250]
["06545","A587053",11,"0452",4262,"Ulaganja u računalne programe",null,50000,50000,50000,50000,50000,50000,50000,50000,50000,49250]
["06551","Glava 06551  Agencije u prometu i infrastrukturi",null,null,null,null,null,{"$f":"H1555+H1643+H1761","v":16634359},16634359,16634359,16634359,16634359,16634359,16634359,16634359,16634359,18143814]
["45228","RKP 45228",null,null,null,"Agencija za sigurnost željezničkog prometa",null,{"$f":"H1556+H1628","v":1423329},1423329,1423329,1423329,1423329,{"$f":"M1556+M1628","v":1423329},1423329,{"$f":"O1556+O1628","v":1423329},1423329,{"$f":"Q1556+Q1628","v":1434279}]
["45228","A840001",null,null,null,"Administracija i upravljanje Agencije za sigurnost željezničkog prometa","3118-RAZVOJ I SIGURNOST KOPNENOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJA",{"$f":"H1557+H1565+H1596+H1600+H1603+H1607+H1613+H1616+H1619+H1624","v":1372029},1372029,1372029,1372029,1372029,{"$f":"M1557+M1565+M1596+M1600+M1603+M1607+M1613+M1616+M1619+M1624","v":1372029},1372029,{"$f":"O1557+O1565+O1596+O1600+O1603+O1607+O1613+O1616+O1619+O1624","v":1372029},1372029,{"$f":"Q1557+Q1565+Q1596+Q1600+Q1603+Q1607+Q1613+Q1616+Q1619+Q1624","v":1388039}]
["45228","A840001",11,null,31,null,null,{"$f":"H1558+H1561+H1563","v":1077679},1077679,1077679,1077679,1077679,{"$f":"M1558+M1561+M1563","v":1077679},1077679,{"$f":"O1558+O1561+O1563","v":1077679},1077679,{"$f":"Q1558+Q1561+Q1563","v":1086979}]
["45228","A840001",11,null,311,null,null,{"$f":"SUM(H1559:H1560)","v":906179},906179,906179,906179,906179,{"$f":"SUM(M1559:M1560)","v":906179},906179,{"$f":"SUM(O1559:O1560)","v":906179},906179,{"$f":"SUM(Q1559:Q1560)","v":914179}]
["45228","A840001",11,"0453",3111,"Plaće za redovan rad",null,905500,905500,905500,905500,905500,905500,905500,905500,905500,913500]
["45228","A840001",11,"0453",3113,"Plaće za prekovremeni rad",null,679,679,679,679,679,679,679,679,679,679]
["45228","A840001",11,null,312,null,null,{"$f":"SUM(H1562)","v":22000},22000,22000,22000,22000,22000,22000,22000,22000,22000]
["45228","A840001",11,"0453",3121,"Ostali rashodi za zaposlene",null,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000]
["45228","A840001",11,null,313,null,null,{"$f":"SUM(H1564:H1564)","v":149500},149500,149500,149500,149500,149500,149500,149500,149500,150800]
["45228","A840001",11,"0453",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,149500,149500,149500,149500,149500,149500,149500,149500,149500,150800]
["45228","A840001",11,null,32,null,null,{"$f":"H1566+H1571+H1577+H1586+H1588","v":247450},247450,247450,247450,247450,{"$f":"M1566+M1571+M1577+M1586+M1588","v":247450},247450,{"$f":"O1566+O1571+O1577+O1586+O1588","v":247450},247450,{"$f":"Q1566+Q1571+Q1577+Q1586+Q1588","v":252260}]
["45228","A840001",11,null,321,null,null,{"$f":"SUM(H1567:H1570)","v":63500},63500,63500,63500,63500,{"$f":"SUM(M1567:M1570)","v":63500},63500,{"$f":"SUM(O1567:O1570)","v":63500},63500,{"$f":"SUM(Q1567:Q1570)","v":63500}]
["45228","A840001",11,"0453",3211,"Službena putovanja",null,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000]
["45228","A840001",11,"0453",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500]
["45228","A840001",11,"0453",3213,"Stručno usavršavanje zaposlenika",null,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000]
["45228","A840001",11,"0453",3214,"Ostale naknade troškova zaposlenima",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["45228","A840001",11,null,322,null,null,{"$f":"SUM(H1572:H1576)","v":17500},17500,17500,17500,17500,{"$f":"SUM(M1572:M1576)","v":17500},17500,{"$f":"SUM(O1572:O1576)","v":17500},17500,{"$f":"SUM(Q1572:Q1576)","v":17070}]
["45228","A840001",11,"0453",3221,"Uredski materijal i ostali materijalni rashodi",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,6570]
["45228","A840001",11,"0453",3223,"Energija",null,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500]
["45228","A840001",11,"0453",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400]
["45228","A840001",11,"0453",3225,"Sitni inventar i autogume",null,100,100,100,100,100,100,100,100,100,100]
["45228","A840001",11,"0453",3227,"Službena, radna i zaštitna odjeća i obuća",null,500,500,500,500,500,500,500,500,500,500]
["45228","A840001",11,null,323,null,null,{"$f":"SUM(H1578:H1585)","v":137800},137800,137800,137800,137800,{"$f":"SUM(M1578:M1585)","v":137800},137800,{"$f":"SUM(O1578:O1585)","v":137800},137800,{"$f":"SUM(Q1578:Q1585)","v":138240}]
["45228","A840001",11,"0453",3231,"Usluge telefona, interneta, pošte i prijevoza",null,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000]
["45228","A840001",11,"0453",3232,"Usluge tekućeg i investicijskog održavanja",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,14500]
["45228","A840001",11,"0453",3233,"Usluge promidžbe i informiranja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,500]
["45228","A840001",11,"0453",3234,"Komunalne usluge",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["45228","A840001",11,"0453",3235,"Zakupnine i najamnine",null,87300,87300,87300,87300,87300,87300,87300,87300,87300,87410]
["45228","A840001",11,"0453",3236,"Zdravstvene i veterinarske usluge",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["45228","A840001",11,"0453",3237,"Intelektualne i osobne usluge",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,16330]
["45228","A840001",11,"0453",3239,"Ostale usluge",null,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500]
["45228","A840001",11,null,324,null,null,{"$f":"SUM(H1587)","v":50},50,50,50,50,50,50,50,50,50]
["45228","A840001",11,"0453",3241,"Naknade troškova osobama izvan radnog odnosa",null,50,50,50,50,50,50,50,50,50,50]
["45228","A840001",11,null,329,null,null,{"$f":"SUM(H1589:H1595)","v":28600},28600,28600,28600,28600,{"$f":"SUM(M1589:M1595)","v":28600},28600,{"$f":"SUM(O1589:O1595)","v":28600},28600,{"$f":"SUM(Q1589:Q1595)","v":33400}]
["45228","A840001",11,"0453",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000]
["45228","A840001",11,"0453",3292,"Premije osiguranja",null,50,50,50,50,50,50,50,50,50,50]
["45228","A840001",11,"0453",3293,"Reprezentacija",null,2500,2500,2500,2500,2500,2500,2500,2500,2500,5100]
["45228","A840001",11,"0453",3294,"Članarine i norme",null,200,200,200,200,200,200,200,200,200,200]
["45228","A840001",11,"0453",3295,"Pristojbe i naknade",null,500,500,500,500,500,500,500,500,500,2700]
["45228","A840001",11,"0453",3296,"Troškovi sudskih postupaka",null,50,50,50,50,50,50,50,50,50,50]
["45228","A840001",11,"0453",3299,"Ostali nespomenuti rashodi poslovanja",null,300,300,300,300,300,300,300,300,300,300]
["45228","A840001",11,null,34,null,null,{"$f":"H1597","v":100},100,100,100,100,100,100,100,100,100]
["45228","A840001",11,null,343,null,null,{"$f":"SUM(H1598:H1599)","v":100},100,100,100,100,{"$f":"SUM(M1598:M1599)","v":100},100,{"$f":"SUM(O1598:O1599)","v":100},100,{"$f":"SUM(Q1598:Q1599)","v":100}]
["45228","A840001",11,"0453",3431,"Bankarske usluge i usluge platnog prometa",null,50,50,50,50,50,50,50,50,50,50]
["45228","A840001",11,"0453",3433,"Zatezne kamate",null,50,50,50,50,50,50,50,50,50,50]
["45228","A840001",11,null,37,null,null,{"$f":"H1601","v":50},50,50,50,50,50,50,50,50,50]
["45228","A840001",11,null,372,null,null,50,50,50,50,50,50,50,50,50,50]
["45228","A840001",11,"0453",3721,"Naknade građanima i kućanstvima u novcu",null,50,50,50,50,50,50,50,50,50,50]
["45228","A840001",11,null,38,null,null,{"$f":"H1604","v":100},100,100,100,100,100,100,100,100,100]
["45228","A840001",11,null,383,null,null,{"$f":"H1605+H1606","v":100},100,100,100,100,{"$f":"M1605+M1606","v":100},100,{"$f":"O1605+O1606","v":100},100,{"$f":"Q1605+Q1606","v":100}]
["45228","A840001",11,"0453",3833,"Naknade šteta zaposlenicima",null,50,50,50,50,50,50,50,50,50,50]
["45228","A840001",11,"0453",3835,"Ostale kazne",null,50,50,50,50,50,50,50,50,50,50]
["45228","A840001",11,null,42,null,null,{"$f":"H1608","v":2100},2100,2100,2100,2100,2100,2100,2100,2100,4000]
["45228","A840001",11,null,422,null,null,{"$f":"SUM(H1609:H1612)","v":2100},2100,2100,2100,2100,{"$f":"SUM(M1609:M1612)","v":2100},2100,{"$f":"SUM(O1609:O1612)","v":2100},2100,{"$f":"SUM(Q1609:Q1612)","v":4000}]
["45228","A840001",11,"0453",4221,"Uredska oprema i namještaj",null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
["45228","A840001",11,"0453",4222,"Komunikacijska oprema",null,500,500,500,500,500,500,500,500,500,2400]
["45228","A840001",11,"0453",4225,"Instrumenti i uređaji",null,50,50,50,50,50,50,50,50,50,50]
["45228","A840001",11,"0453",4227,"Uređaji, strojevi i oprema za ostale namjene",null,50,50,50,50,50,50,50,50,50,50]
["45228","A840001",11,null,43,null,null,{"$f":"H1614","v":50},50,50,50,50,50,50,50,50,50]
["45228","A840001",11,null,431,null,null,{"$f":"SUM(H1615)","v":50},50,50,50,50,50,50,50,50,50]
["45228","A840001",11,"0453",4312,"Pohranjene knjige, umjetnička djela i slične vrijednosti",null,50,50,50,50,50,50,50,50,50,50]
["45228","A840001",51,null,32,null,null,{"$f":"H1617","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000]
["45228","A840001",51,null,321,null,null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["45228","A840001",51,"0453",3211,"Službena putovanja",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["45228","A840001",559,null,31,null,null,{"$f":"H1620+H1622","v":41000},41000,41000,41000,41000,{"$f":"M1620+M1622","v":41000},41000,{"$f":"O1620+O1622","v":41000},41000,{"$f":"Q1620+Q1622","v":41000}]
["45228","A840001",559,null,311,null,null,{"$f":"H1621","v":35000},35000,35000,35000,35000,35000,35000,35000,35000,35000]
["45228","A840001",559,"0453",3111,"Plaće za redovan rad",null,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000]
["45228","A840001",559,null,313,null,null,{"$f":"H1623","v":6000},6000,6000,6000,6000,6000,6000,6000,6000,6000]
["45228","A840001",559,"0453",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000]
["45228","A840001",559,null,32,null,null,{"$f":"H1625","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500]
["45228","A840001",559,null,321,null,null,{"$f":"H1626+H1627","v":1500},1500,1500,1500,1500,{"$f":"M1626+M1627","v":1500},1500,{"$f":"O1626+O1627","v":1500},1500,{"$f":"Q1626+Q1627","v":1500}]
["45228","A840001",559,"0453",3211,"Službena putovanja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["45228","A840001",559,"0453",3214,"Ostale naknade troškova zaposlenima",null,500,500,500,500,500,500,500,500,500,500]
["45228","K840002",null,null,null,"Informatizacija","3118-RAZVOJ I SIGURNOST KOPNENOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJA",{"$f":"H1629+H1634+H1637","v":51300},51300,51300,51300,51300,{"$f":"M1629+M1634+M1637","v":51300},51300,{"$f":"O1629+O1634+O1637","v":51300},51300,{"$f":"Q1629+Q1634+Q1637","v":46240}]
["45228","K840002",11,null,32,null,null,{"$f":"H1630","v":22600},22600,22600,22600,22600,22600,22600,22600,22600,21600]
["45228","K840002",11,null,323,null,null,{"$f":"SUM(H1631:H1633)","v":22600},22600,22600,22600,22600,{"$f":"SUM(M1631:M1633)","v":22600},22600,{"$f":"SUM(O1631:O1633)","v":22600},22600,{"$f":"SUM(Q1631:Q1633)","v":21600}]
["45228","K840002",11,"0453",3232,"Usluge tekućeg i investicijskog održavanja",null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1000]
["45228","K840002",11,"0453",3235,"Zakupnine i najamnine",null,19500,19500,19500,19500,19500,19500,19500,19500,19500,19500]
["45228","K840002",11,"0453",3238,"Računalne usluge",null,1600,1600,1600,1600,1600,1600,1600,1600,1600,1100]
["45228","K840002",11,null,41,null,null,{"$f":"H1635","v":7500},7500,7500,7500,7500,7500,7500,7500,7500,4500]
["45228","K840002",11,null,412,null,null,{"$f":"SUM(H1636)","v":7500},7500,7500,7500,7500,7500,7500,7500,7500,4500]
["45228","K840002",11,"0453",4123,"Licence",null,7500,7500,7500,7500,7500,7500,7500,7500,7500,4500]
["45228","K840002",11,null,42,null,null,{"$f":"H1638+H1641","v":21200},21200,21200,21200,21200,{"$f":"M1638+M1641","v":21200},21200,{"$f":"O1638+O1641","v":21200},21200,{"$f":"Q1638+Q1641","v":20140}]
["45228","K840002",11,null,422,null,null,{"$f":"SUM(H1639:H1640)","v":5200},5200,5200,5200,5200,{"$f":"SUM(M1639:M1640)","v":5200},5200,{"$f":"SUM(O1639:O1640)","v":5200},5200,{"$f":"SUM(Q1639:Q1640)","v":3700}]
["45228","K840002",11,"0453",4221,"Uredska oprema i namještaj",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,3500]
["45228","K840002",11,"0453",4222,"Komunikacijska oprema",null,200,200,200,200,200,200,200,200,200,200]
["45228","K840002",11,null,426,null,null,{"$f":"SUM(H1642)","v":16000},16000,16000,16000,16000,16000,16000,16000,16000,16440]
["45228","K840002",11,"0453",4262,"Ulaganja u računalne programe",null,16000,16000,16000,16000,16000,16000,16000,16000,16000,16440]
["48031","RKP 48031",null,null,null,"Agencija za istraživanje nesreća u zračnom, pomorskom i željezničkom prometu",null,{"$f":"H1644+H1708+H1722","v":967825},967825,967825,967825,967825,{"$f":"M1644+M1708+M1722","v":967825},967825,{"$f":"O1644+O1708+O1722","v":967825},967825,{"$f":"Q1644+Q1708+Q1722","v":1041300}]
["48031","A870003",null,null,null,"Administracija i upravljanje","3117 - ISTRAŽIVANJE NESREĆA U PROMETU - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1645+H1653+H1684+H1688+H1691+H1694+H1702+H1705","v":872976},872976,872976,872976,872976,{"$f":"M1645+M1653+M1684+M1688+M1691+M1694+M1702+M1705","v":872976},872976,{"$f":"O1645+O1653+O1684+O1688+O1691+O1694+O1702+O1705","v":872976},872976,{"$f":"Q1645+Q1653+Q1684+Q1688+Q1691+Q1694+Q1702+Q1705","v":934746}]
["48031","A870003",11,null,31,null,null,{"$f":"H1646+H1649+H1651","v":611516},611516,611516,611516,611516,{"$f":"M1646+M1649+M1651","v":611516},611516,{"$f":"O1646+O1649+O1651","v":611516},611516,{"$f":"Q1646+Q1649+Q1651","v":619016}]
["48031","A870003",11,null,311,null,null,{"$f":"SUM(H1647:H1648)","v":524000},524000,524000,524000,524000,{"$f":"SUM(M1647:M1648)","v":524000},524000,{"$f":"SUM(O1647:O1648)","v":524000},524000,{"$f":"SUM(Q1647:Q1648)","v":524000}]
["48031","A870003",11,"0454",3111,"Plaće za redovan rad",null,514000,514000,514000,514000,514000,514000,514000,514000,514000,514000]
["48031","A870003",11,"0454",3113,"Plaće za prekovremeni rad",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["48031","A870003",11,null,312,null,null,{"$f":"SUM(H1650)","v":12000},12000,12000,12000,12000,12000,12000,12000,12000,12000]
["48031","A870003",11,"0454",3121,"Ostali rashodi za zaposlene",null,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000]
["48031","A870003",11,null,313,null,null,{"$f":"SUM(H1652:H1652)","v":75516},75516,75516,75516,75516,75516,75516,75516,75516,83016]
["48031","A870003",11,"0454",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,75516,75516,75516,75516,75516,75516,75516,75516,75516,83016]
["48031","A870003",11,null,32,null,null,{"$f":"H1654+H1659+H1666+H1676","v":236548},236548,236548,236548,236548,{"$f":"M1654+M1659+M1666+M1676","v":236548},236548,{"$f":"O1654+O1659+O1666+O1676","v":236548},236548,{"$f":"Q1654+Q1659+Q1666+Q1676","v":297668}]
["48031","A870003",11,null,321,null,null,{"$f":"SUM(H1655:H1658)","v":49854},49854,49854,49854,49854,{"$f":"SUM(M1655:M1658)","v":49854},49854,{"$f":"SUM(O1655:O1658)","v":49854},49854,{"$f":"SUM(Q1655:Q1658)","v":51854}]
["48031","A870003",11,"0454",3211,"Službena putovanja",null,30772,30772,30772,30772,30772,30772,30772,30772,30772,30772]
["48031","A870003",11,"0454",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,4982,4982,4982,4982,4982,4982,4982,4982,4982,6982]
["48031","A870003",11,"0454",3213,"Stručno usavršavanje zaposlenika",null,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000]
["48031","A870003",11,"0454",3214,"Ostale naknade troškova zaposlenima",null,100,100,100,100,100,100,100,100,100,100]
["48031","A870003",11,null,322,null,null,{"$f":"SUM(H1660:H1665)","v":25000},25000,25000,25000,25000,{"$f":"SUM(M1660:M1665)","v":25000},25000,{"$f":"SUM(O1660:O1665)","v":25000},25000,{"$f":"SUM(Q1660:Q1665)","v":21770}]
["48031","A870003",11,"0454",3221,"Uredski materijal i ostali materijalni rashodi",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,5000]
["48031","A870003",11,"0454",3222,"Materijal i sirovine",null,133,133,133,133,133,133,133,133,133,133]
["48031","A870003",11,"0454",3223,"Energija",null,16500,16500,16500,16500,16500,16500,16500,16500,16500,12270]
["48031","A870003",11,"0454",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["48031","A870003",11,"0454",3225,"Sitni inventar i autogume",null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
["48031","A870003",11,"0454",3227,"Službena, radna i zaštitna odjeća i obuća",null,1867,1867,1867,1867,1867,1867,1867,1867,1867,1867]
["48031","A870003",11,null,323,null,null,{"$f":"SUM(H1667:H1675)","v":136631},136631,136631,136631,136631,{"$f":"SUM(M1667:M1675)","v":136631},136631,{"$f":"SUM(O1667:O1675)","v":136631},136631,{"$f":"SUM(Q1667:Q1675)","v":195131}]
["48031","A870003",11,"0454",3231,"Usluge telefona, interneta, pošte i prijevoza",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000]
["48031","A870003",11,"0454",3232,"Usluge tekućeg i investicijskog održavanja",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
["48031","A870003",11,"0454",3233,"Usluge promidžbe i informiranja",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,4000]
["48031","A870003",11,"0454",3234,"Komunalne usluge",null,3918,3918,3918,3918,3918,3918,3918,3918,3918,16418]
["48031","A870003",11,"0454",3235,"Zakupnine i najamnine",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,85000]
["48031","A870003",11,"0454",3236,"Zdravstvene i veterinarske usluge",null,1265,1265,1265,1265,1265,1265,1265,1265,1265,1265]
["48031","A870003",11,"0454",3237,"Intelektualne i osobne usluge",null,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000]
["48031","A870003",11,"0454",3238,"Računalne usluge",null,31000,31000,31000,31000,31000,31000,31000,31000,31000,31000]
["48031","A870003",11,"0454",3239,"Ostale usluge",null,18448,18448,18448,18448,18448,18448,18448,18448,18448,18448]
["48031","A870003",11,null,329,null,null,{"$f":"SUM(H1677:H1683)","v":25063},25063,25063,25063,25063,{"$f":"SUM(M1677:M1683)","v":25063},25063,{"$f":"SUM(O1677:O1683)","v":25063},25063,{"$f":"SUM(Q1677:Q1683)","v":28913}]
["48031","A870003",11,"0454",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,15263,15263,15263,15263,15263,15263,15263,15263,15263,14263]
["48031","A870003",11,"0454",3292,"Premije osiguranja",null,1167,1167,1167,1167,1167,1167,1167,1167,1167,1167]
["48031","A870003",11,"0454",3293,"Reprezentacija",null,6500,6500,6500,6500,6500,6500,6500,6500,6500,6500]
["48031","A870003",11,"0454",3294,"Članarine i norme",null,700,700,700,700,700,700,700,700,700,700]
["48031","A870003",11,"0454",3295,"Pristojbe i naknade",null,600,600,600,600,600,600,600,600,600,600]
["48031","A870003",11,"0454",3296,"Troškovi sudskih postupaka",null,133,133,133,133,133,133,133,133,133,4983]
["48031","A870003",11,"0454",3299,"Ostali nespomenuti rashodi poslovanja",null,700,700,700,700,700,700,700,700,700,700]
["48031","A870003",11,null,34,null,null,{"$f":"H1685","v":266},266,266,266,266,266,266,266,266,266]
["48031","A870003",11,null,343,null,null,{"$f":"SUM(H1686:H1687)","v":266},266,266,266,266,{"$f":"SUM(M1686:M1687)","v":266},266,{"$f":"SUM(O1686:O1687)","v":266},266,{"$f":"SUM(Q1686:Q1687)","v":266}]
["48031","A870003",11,"0454",3431,"Bankarske usluge i usluge platnog prometa",null,133,133,133,133,133,133,133,133,133,133]
["48031","A870003",11,"0454",3433,"Zatezne kamate",null,133,133,133,133,133,133,133,133,133,133]
["48031","A870003",11,null,37,null,null,{"$f":"H1689","v":133},133,133,133,133,133,133,133,133,133]
["48031","A870003",11,null,372,null,null,{"$f":"H1690","v":133},{"$f":"I1690","v":133},133,133,133,133,133,133,133,133]
["48031","A870003",11,"0454",3721,"Naknade građanima i kućanstvima u novcu",null,133,133,133,133,133,133,133,133,133,133]
["48031","A870003",11,null,41,null,null,{"$f":"H1692","v":14000},14000,14000,14000,14000,14000,14000,14000,14000,5550]
["48031","A870003",11,null,412,null,null,{"$f":"SUM(H1693)","v":14000},14000,14000,14000,14000,14000,14000,14000,14000,5550]
["48031","A870003",11,"0454",4123,"Licence",null,14000,14000,14000,14000,14000,14000,14000,14000,14000,5550]
["48031","A870003",11,null,42,null,null,{"$f":"H1695+H1700","v":9053},9053,9053,9053,9053,{"$f":"M1695+M1700","v":9053},9053,{"$f":"O1695+O1700","v":9053},9053,{"$f":"Q1695+Q1700","v":10653}]
["48031","A870003",11,null,422,null,null,{"$f":"SUM(H1696:H1699)","v":8920},8920,8920,8920,8920,{"$f":"SUM(M1696:M1699)","v":8920},8920,{"$f":"SUM(O1696:O1699)","v":8920},8920,{"$f":"SUM(Q1696:Q1699)","v":10520}]
["48031","A870003",11,"0454",4221,"Uredska oprema i namještaj",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["48031","A870003",11,"0454",4222,"Komunikacijska oprema",null,1133,1133,1133,1133,1133,1133,1133,1133,1133,1133]
["48031","A870003",11,"0454",4223,"Oprema za održavanje i zaštitu",null,133,133,133,133,133,133,133,133,133,1733]
["48031","A870003",11,"0454",4227,"Uređaji, strojevi i oprema za ostale namjene",null,2654,2654,2654,2654,2654,2654,2654,2654,2654,2654]
["48031","A870003",11,null,426,null,null,{"$f":"SUM(H1701)","v":133},133,133,133,133,133,133,133,133,133]
["48031","A870003",11,"0454",4262,"Ulaganja u računalne programe",null,133,133,133,133,133,133,133,133,133,133]
["48031","A870003",11,null,45,null,null,{"$f":"H1703","v":133},133,133,133,133,133,133,133,133,133]
["48031","A870003",11,null,451,null,null,{"$f":"SUM(H1704)","v":133},133,133,133,133,133,133,133,133,133]
["48031","A870003",11,"0454",4511,"Dodatna ulaganja na građevinskim objektima",null,133,133,133,133,133,133,133,133,133,133]
["48031","A870003",51,null,32,null,null,{"$f":"H1706","v":1327},1327,1327,1327,1327,1327,1327,1327,1327,1327]
["48031","A870003",51,null,321,null,null,1327,1327,1327,1327,1327,1327,1327,1327,1327,1327]
["48031","A870003",51,"0454",3211,"Službena putovanja",null,1327,1327,1327,1327,1327,1327,1327,1327,1327,1327]
["48031","K870001",null,null,null,"Obnova voznog parka","3117 - ISTRAŽIVANJE NESREĆA U PROMETU - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1709+H1716+H1719","v":16676},16676,16676,16676,16676,{"$f":"M1709+M1716+M1719","v":16676},16676,{"$f":"O1709+O1716+O1719","v":16676},16676,{"$f":"Q1709+Q1716+Q1719","v":16676}]
["48031","K870001",11,null,32,null,null,{"$f":"H1710+H1714","v":10322},10322,10322,10322,10322,{"$f":"M1710+M1714","v":10322},10322,{"$f":"O1710+O1714","v":10322},10322,{"$f":"Q1710+Q1714","v":10322}]
["48031","K870001",11,null,323,null,null,{"$f":"SUM(H1711:H1713)","v":8198},8198,8198,8198,8198,{"$f":"SUM(M1711:M1713)","v":8198},8198,{"$f":"SUM(O1711:O1713)","v":8198},8198,{"$f":"SUM(Q1711:Q1713)","v":8198}]
["48031","K870001",11,"0454",3232,"Usluge tekućeg i investicijskog održavanja",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["48031","K870001",11,"0454",3235,"Zakupnine i najamnine",null,4800,4800,4800,4800,4800,4800,4800,4800,4800,4800]
["48031","K870001",11,"0454",3239,"Ostale usluge",null,398,398,398,398,398,398,398,398,398,398]
["48031","K870001",11,null,329,null,null,{"$f":"SUM(H1715)","v":2124},2124,2124,2124,2124,2124,2124,2124,2124,2124]
["48031","K870001",11,"0454",3292,"Premije osiguranja",null,2124,2124,2124,2124,2124,2124,2124,2124,2124,2124]
["48031","K870001",11,null,34,null,null,{"$f":"H1717","v":1402},1402,1402,1402,1402,1402,1402,1402,1402,1402]
["48031","K870001",11,null,342,null,null,1402,1402,1402,1402,1402,1402,1402,1402,1402,1402]
["48031","K870001",11,"0454",3423,"Kamate za primljene kredite i zajmoveod kreditnih i ostalih financijskih institucija izvan javnog sektora",null,1402,1402,1402,1402,1402,1402,1402,1402,1402,1402]
["48031","K870001",11,null,54,null,null,{"$f":"H1720","v":4952},4952,4952,4952,4952,4952,4952,4952,4952,4952]
["48031","K870001",11,null,544,null,null,4952,4952,4952,4952,4952,4952,4952,4952,4952,4952]
["48031","K870001",11,"0454",5445,"Otplata glavnice primljenih zajmova od ostalih tuzemnih financijskih institucija izvan javnog sektora",null,4952,4952,4952,4952,4952,4952,4952,4952,4952,4952]
["48031","T870004",null,null,null,"INTERREG Italija-Hrvatska 2021.-2027.- Prekogranične ICT strategije za logističku integraciju, optimizaciju, održivost i sigurnost tereta na željezničkim prugama i lukama  (CROSSFREIGHT).","3117 - ISTRAŽIVANJE NESREĆA U PROMETU - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1723+H1728+H1737+H1742+H1747+H1756","v":78173},78173,78173,78173,78173,78173,78173,78173,78173,89878]
["48031","T870004",12,null,31,null,null,{"$f":"H1724+H1726","v":3878},3878,3878,3878,3878,{"$f":"M1724+M1726","v":3878},3878,{"$f":"O1724+O1726","v":3878},3878,{"$f":"Q1724+Q1726","v":5678}]
["48031","T870004",12,null,311,null,null,{"$f":"SUM(H1725:H1725)","v":3296},3296,3296,3296,3296,3296,3296,3296,3296,4796]
["48031","T870004",12,"0454",3111,"Plaće za redovan rad",null,3296,3296,3296,3296,3296,3296,3296,3296,3296,4796]
["48031","T870004",12,null,313,null,null,{"$f":"SUM(H1727)","v":582},582,582,582,582,582,582,582,582,882]
["48031","T870004",12,"0454",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,582,582,582,582,582,582,582,582,582,882]
["48031","T870004",12,null,32,null,null,{"$f":"H1729+H1732+H1735","v":6367},6367,6367,6367,6367,{"$f":"M1729+M1732+M1735","v":6367},6367,{"$f":"O1729+O1732+O1735","v":6367},6367,{"$f":"Q1729+Q1732+Q1735","v":7797}]
["48031","T870004",12,null,321,null,null,{"$f":"SUM(H1730:H1731)","v":3075},3075,3075,3075,3075,{"$f":"SUM(M1730:M1731)","v":3075},3075,{"$f":"SUM(O1730:O1731)","v":3075},3075,{"$f":"SUM(Q1730:Q1731)","v":2580}]
["48031","T870004",12,"0454",3211,"Službena putovanja",null,225,225,225,225,225,225,225,225,225,600]
["48031","T870004",12,"0454",3213,"Stručno usavršavanje zaposlenika",null,2850,2850,2850,2850,2850,2850,2850,2850,2850,1980]
["48031","T870004",12,null,323,null,null,{"$f":"SUM(H1734+H1733)","v":3217},{"$f":"SUM(I1734+I1733)","v":3217},3217,3217,3217,3217,3217,3217,3217,4617]
["48031","T870004",12,"0454",3233,"Usluge promidžbe i informiranja",null,0,0,0,0,0,0,0,0,0,1400]
["48031","T870004",12,"0454",3237,"Intelektualne i osobne usluge",null,3217,3217,3217,3217,3217,3217,3217,3217,3217,3217]
["48031","T870004",12,null,329,null,null,{"$f":"SUM(H1736)","v":75},75,75,75,75,75,75,75,75,600]
["48031","T870004",12,"0454",3293,"Reprezentacija",null,75,75,75,75,75,75,75,75,75,600]
["48031","T870004",12,null,42,null,null,{"$f":"H1738+H1740","v":1800},{"$f":"I1738+I1740","v":1800},1800,1800,1800,1800,1800,1800,1800,1800]
["48031","T870004",12,null,422,null,null,{"$f":"SUM(H1739:H1739)","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,0]
["48031","T870004",12,"0454",4227,"Uređaji, strojevi i oprema za ostale namjene",null,1800,1800,1800,1800,1800,1800,1800,1800,1800,0]
["48031","T870004",12,null,426,null,null,{"$f":"H1741","v":0},{"$f":"I1741","v":0},0,0,0,0,0,0,0,1800]
["48031","T870004",12,"0454",4262,"Ulaganja u računalne programe",null,0,0,0,0,0,0,0,0,0,1800]
["48031","T870004",559,null,31,null,null,{"$f":"H1743+H1745","v":19623},19623,19623,19623,19623,{"$f":"M1743+M1745","v":19623},19623,{"$f":"O1743+O1745","v":19623},19623,{"$f":"Q1743+Q1745","v":27863}]
["48031","T870004",559,null,311,null,null,{"$f":"SUM(H1744:H1744)","v":16679},16679,16679,16679,16679,16679,16679,16679,16679,23559]
["48031","T870004",559,"0454",3111,"Plaće za redovan rad",null,16679,16679,16679,16679,16679,16679,16679,16679,16679,23559]
["48031","T870004",559,null,313,null,null,{"$f":"SUM(H1746)","v":2944},2944,2944,2944,2944,2944,2944,2944,2944,4304]
["48031","T870004",559,"0454",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,2944,2944,2944,2944,2944,2944,2944,2944,2944,4304]
["48031","T870004",559,null,32,null,null,{"$f":"H1748+H1751+H1754","v":36305},36305,36305,36305,36305,{"$f":"M1748+M1751+M1754","v":36305},36305,{"$f":"O1748+O1751+O1754","v":36305},36305,{"$f":"Q1748+Q1751+Q1754","v":36540}]
["48031","T870004",559,null,321,null,null,{"$f":"SUM(H1749:H1750)","v":17650},17650,17650,17650,17650,{"$f":"SUM(M1749:M1750)","v":17650},17650,{"$f":"SUM(O1749:O1750)","v":17650},17650,{"$f":"SUM(Q1749:Q1750)","v":10310}]
["48031","T870004",559,"0454",3211,"Službena putovanja",null,1500,1500,1500,1500,1500,1500,1500,1500,1500,2400]
["48031","T870004",559,"0454",3213,"Stručno usavršavanje zaposlenika",null,16150,16150,16150,16150,16150,16150,16150,16150,16150,7910]
["48031","T870004",559,null,323,null,null,{"$f":"SUM(H1752:H1753)","v":18230},{"$f":"SUM(I1752:I1753)","v":18230},18230,18230,18230,18230,18230,18230,18230,23830]
["48031","T870004",559,"0454",3233,"Usluge promidžbe i informiranja",null,null,null,null,null,null,null,null,null,null,5600]
["48031","T870004",559,"0454",3237,"Intelektualne i osobne usluge",null,18230,18230,18230,18230,18230,18230,18230,18230,18230,18230]
["48031","T870004",559,null,329,null,null,{"$f":"SUM(H1755)","v":425},425,425,425,425,425,425,425,425,2400]
["48031","T870004",559,"0454",3293,"Reprezentacija",null,425,425,425,425,425,425,425,425,425,2400]
["48031","T870004",559,null,42,null,null,{"$f":"H1757","v":10200},10200,10200,10200,10200,10200,10200,10200,10200,{"$f":"Q1757+Q1759","v":10200}]
["48031","T870004",559,null,422,null,null,{"$f":"SUM(H1758:H1758)","v":10200},10200,10200,10200,10200,10200,10200,10200,10200,0]
["48031","T870004",559,"0454",4227,"Uređaji, strojevi i oprema za ostale namjene",null,10200,10200,10200,10200,10200,10200,10200,10200,10200,0]
["48031","T870004",559,null,426,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1760:Q1760)","v":10200}]
["48031","T870004",559,"0454",4262,"Ulaganja u računalne programe",null,0,0,0,0,0,0,0,0,0,10200]
["49083","RKP 49083",null,null,null,"Hrvatska agencija za civilno zrakoplovstvo",null,{"$f":"H1762","v":14243205},14243205,14243205,14243205,14243205,14243205,14243205,14243205,14243205,15668235]
["49083","A909001",null,null,null,"Administracija i upravljanje (iz evidencijskih prihoda)","3113 - RAZVOJ SUSTAVA ZRAČNOG PROMETA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1768+H1783+H1792+H1823+H1828+H1835+H1843+H1846+H1763+H1780+H1832","v":14243205},14243205,14243205,14243205,14243205,{"$f":"M1768+M1783+M1792+M1823+M1828+M1835+M1843+M1846+M1763+M1780+M1832","v":14243205},14243205,{"$f":"O1768+O1783+O1792+O1823+O1828+O1835+O1843+O1846+O1763+O1780+O1832","v":14243205},14243205,{"$f":"Q1768+Q1783+Q1792+Q1823+Q1828+Q1835+Q1843+Q1846+Q1763+Q1780+Q1832","v":15668235}]
["49083","A909001",31,null,31,null,null,{"$f":"H1764+H1766","v":46400},46400,46400,46400,46400,{"$f":"M1764+M1766","v":46400},46400,{"$f":"O1764+O1766","v":46400},46400,{"$f":"Q1764+Q1766","v":68500}]
["49083","A909001",31,null,311,null,null,{"$f":"H1765","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,60000]
["49083","A909001",31,"0454",3111,"Plaće za redovan rad",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,60000]
["49083","A909001",31,null,313,null,null,{"$f":"H1767","v":6400},6400,6400,6400,6400,6400,6400,6400,6400,8500]
["49083","A909001",31,"0454",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,6400,6400,6400,6400,6400,6400,6400,6400,6400,8500]
["49083","A909001",31,null,32,null,null,{"$f":"H1769+H1771+H1773+H1776+H1778","v":63700},63700,63700,63700,63700,{"$f":"M1769+M1771+M1773+M1776+M1778","v":63700},63700,{"$f":"O1769+O1771+O1773+O1776+O1778","v":63700},63700,{"$f":"Q1769+Q1771+Q1773+Q1776+Q1778","v":65700}]
["49083","A909001",31,null,321,null,null,{"$f":"H1770","v":58600},58600,58600,58600,58600,58600,58600,58600,58600,58600]
["49083","A909001",31,"0454",3211,"Službena putovanja",null,58600,58600,58600,58600,58600,58600,58600,58600,58600,58600]
["49083","A909001",31,null,322,null,null,{"$f":"H1772","v":2500},2500,2500,2500,2500,2500,2500,2500,2500,2500]
["49083","A909001",31,"0454",3222,"Materijal i sirovine",null,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500]
["49083","A909001",31,null,323,null,null,{"$f":"SUM(H1774:H1775)","v":1000},{"$f":"SUM(I1774:I1775)","v":1000},1000,1000,1000,1000,1000,1000,1000,3000]
["49083","A909001",31,"0454",3231,"Usluge telefona, interneta, pošte i prijevoza",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["49083","A909001",31,"0454",3237,"Intelektualne i osobne usluge",null,0,0,0,0,0,0,0,0,0,2000]
["49083","A909001",31,null,324,null,null,{"$f":"H1777","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500]
["49083","A909001",31,"0454",3241,"Naknade troškova osobama izvan radnog odnosa",null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
["49083","A909001",31,null,329,null,null,{"$f":"H1779","v":100},100,100,100,100,100,100,100,100,100]
["49083","A909001",31,"0454",3293,"Reprezentacija",null,100,100,100,100,100,100,100,100,100,100]
["49083","A909001",31,null,34,null,null,{"$f":"H1781","v":100},100,100,100,100,100,100,100,100,100]
["49083","A909001",31,null,343,null,null,100,100,100,100,100,100,100,100,100,100]
["49083","A909001",31,"0454",3432,"Negativne tečajne razlike i razlike zbog primjene valutne klauzule",null,100,100,100,100,100,100,100,100,100,100]
["49083","A909001",43,null,31,null,null,{"$f":"H1784+H1788+H1790","v":6122000},6122000,6122000,6122000,6122000,{"$f":"M1784+M1788+M1790","v":6122000},6122000,{"$f":"O1784+O1788+O1790","v":6122000},6122000,{"$f":"Q1784+Q1788+Q1790","v":6567000}]
["49083","A909001",43,null,311,null,null,{"$f":"SUM(H1785:H1787)","v":4798500},4798500,4798500,4798500,4798500,{"$f":"SUM(M1785:M1787)","v":4798500},4798500,{"$f":"SUM(O1785:O1787)","v":4798500},4798500,{"$f":"SUM(Q1785:Q1787)","v":5158500}]
["49083","A909001",43,"0454",3111,"Plaće za redovan rad",null,4750000,4750000,4750000,4750000,4750000,4750000,4750000,4750000,4750000,5100000]
["49083","A909001",43,"0454",3112,"Plaće u naravi",null,8500,8500,8500,8500,8500,8500,8500,8500,8500,18500]
["49083","A909001",43,"0454",3113,"Plaće za prekovremeni rad",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["49083","A909001",43,null,312,null,null,{"$f":"H1789","v":563500},563500,563500,563500,563500,563500,563500,563500,563500,578500]
["49083","A909001",43,"0454",3121,"Ostali rashodi za zaposlene",null,563500,563500,563500,563500,563500,563500,563500,563500,563500,578500]
["49083","A909001",43,null,313,null,null,{"$f":"SUM(H1791:H1791)","v":760000},760000,760000,760000,760000,760000,760000,760000,760000,830000]
["49083","A909001",43,"0454",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,760000,760000,760000,760000,760000,760000,760000,760000,760000,830000]
["49083","A909001",43,null,32,null,null,{"$f":"H1793+H1798+H1804+H1814+H1816","v":7260355},7260355,7260355,7260355,7260355,{"$f":"M1793+M1798+M1804+M1814+M1816","v":7260355},7260355,{"$f":"O1793+O1798+O1804+O1814+O1816","v":7260355},7260355,{"$f":"Q1793+Q1798+Q1804+Q1814+Q1816","v":8002880}]
["49083","A909001",43,null,321,null,null,{"$f":"SUM(H1794:H1797)","v":496500},{"$f":"SUM(I1794:I1797)","v":496500},496500,496500,496500,496500,496500,496500,496500,677000]
["49083","A909001",43,"0454",3211,"Službena putovanja",null,280000,280000,280000,280000,280000,280000,280000,280000,280000,430000]
["49083","A909001",43,"0454",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,90000,90000,90000,90000,90000,90000,90000,90000,90000,95000]
["49083","A909001",43,"0454",3213,"Stručno usavršavanje zaposlenika",null,126500,126500,126500,126500,126500,126500,126500,126500,126500,151500]
["49083","A909001",43,"0454",3214,"Ostale naknade troškova zaposlenika",null,0,0,0,0,0,0,0,0,0,500]
["49083","A909001",43,null,322,null,null,{"$f":"SUM(H1799:H1803)","v":210500},210500,210500,210500,210500,{"$f":"SUM(M1799:M1803)","v":210500},210500,{"$f":"SUM(O1799:O1803)","v":210500},210500,{"$f":"SUM(Q1799:Q1803)","v":183500}]
["49083","A909001",43,"0454",3221,"Uredski materijal i ostali materijalni rashodi",null,43600,43600,43600,43600,43600,43600,43600,43600,43600,49600]
["49083","A909001",43,"0454",3223,"Energija",null,37000,37000,37000,37000,37000,37000,37000,37000,37000,40000]
["49083","A909001",43,"0454",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,18600,18600,18600,18600,18600,18600,18600,18600,18600,72600]
["49083","A909001",43,"0454",3225,"Sitni inventar i autogume",null,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300]
["49083","A909001",43,"0454",3227,"Službena, radna i zaštitna odjeća i obuća",null,110000,110000,110000,110000,110000,110000,110000,110000,110000,20000]
["49083","A909001",43,null,323,null,null,{"$f":"SUM(H1805:H1813)","v":1743705},1743705,1743705,1743705,1743705,{"$f":"SUM(M1805:M1813)","v":1743705},1743705,{"$f":"SUM(O1805:O1813)","v":1743705},1743705,{"$f":"SUM(Q1805:Q1813)","v":2176730}]
["49083","A909001",43,"0454",3231,"Usluge telefona, interneta, pošte i prijevoza",null,64000,64000,64000,64000,64000,64000,64000,64000,64000,86500]
["49083","A909001",43,"0454",3232,"Usluge tekućeg i investicijskog održavanja",null,151200,151200,151200,151200,151200,151200,151200,151200,151200,181325]
["49083","A909001",43,"0454",3233,"Usluge promidžbe i informiranja",null,118500,118500,118500,118500,118500,118500,118500,118500,118500,122500]
["49083","A909001",43,"0454",3234,"Komunalne usluge",null,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000]
["49083","A909001",43,"0454",3235,"Zakupnine i najamnine",null,915230,915230,915230,915230,915230,915230,915230,915230,915230,1249480]
["49083","A909001",43,"0454",3236,"Zdravstvene i veterinarske usluge",null,34600,34600,34600,34600,34600,34600,34600,34600,34600,51500]
["49083","A909001",43,"0454",3237,"Intelektualne i osobne usluge",null,224450,224450,224450,224450,224450,224450,224450,224450,224450,234450]
["49083","A909001",43,"0454",3238,"Računalne usluge",null,164100,164100,164100,164100,164100,164100,164100,164100,164100,175850]
["49083","A909001",43,"0454",3239,"Ostale usluge",null,65625,65625,65625,65625,65625,65625,65625,65625,65625,69125]
["49083","A909001",43,null,324,null,null,{"$f":"H1815","v":2100},2100,2100,2100,2100,2100,2100,2100,2100,2100]
["49083","A909001",43,"0454",3241,"Naknade troškova osobama izvan radnog odnosa",null,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100]
["49083","A909001",43,null,329,null,null,{"$f":"SUM(H1817:H1822)","v":4807550},4807550,4807550,4807550,4807550,{"$f":"SUM(M1817:M1822)","v":4807550},4807550,{"$f":"SUM(O1817:O1822)","v":4807550},4807550,{"$f":"SUM(Q1817:Q1822)","v":4963550}]
["49083","A909001",43,"0454",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000]
["49083","A909001",43,"0454",3292,"Premije osiguranja",null,41400,41400,41400,41400,41400,41400,41400,41400,41400,55400]
["49083","A909001",43,"0454",3293,"Reprezentacija",null,60500,60500,60500,60500,60500,60500,60500,60500,60500,98500]
["49083","A909001",43,"0454",3294,"Članarine i norme",null,4650750,4650750,4650750,4650750,4650750,4650750,4650750,4650750,4650750,4750750]
["49083","A909001",43,"0454",3295,"Pristojbe i naknade",null,17900,17900,17900,17900,17900,17900,17900,17900,17900,21900]
["49083","A909001",43,"0454",3299,"Ostali nespomenuti rashodi poslovanja",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["49083","A909001",43,null,34,null,null,{"$f":"H1824","v":4800},4800,4800,4800,4800,4800,4800,4800,4800,6300]
["49083","A909001",43,null,343,null,null,{"$f":"SUM(H1825:H1827)","v":4800},4800,4800,4800,4800,{"$f":"SUM(M1825:M1827)","v":4800},4800,{"$f":"SUM(O1825:O1827)","v":4800},4800,{"$f":"SUM(Q1825:Q1827)","v":6300}]
["49083","A909001",43,"0454",3431,"Bankarske usluge i usluge platnog prometa",null,2600,2600,2600,2600,2600,2600,2600,2600,2600,4100]
["49083","A909001",43,"0454",3432,"Negativne tečajne razlike i razlike zbog primjene valutne klauzule",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["49083","A909001",43,"0454",3433,"Zatezne kamate",null,200,200,200,200,200,200,200,200,200,200]
["49083","A909001",43,null,38,null,null,{"$f":"H1829","v":1100},1100,1100,1100,1100,1100,1100,1100,1100,1100]
["49083","A909001",43,null,383,null,null,{"$f":"SUM(H1830:H1831)","v":1100},1100,1100,1100,1100,{"$f":"SUM(M1830:M1831)","v":1100},1100,{"$f":"SUM(O1830:O1831)","v":1100},1100,{"$f":"SUM(Q1830:Q1831)","v":1100}]
["49083","A909001",43,"0454",3831,"Naknade šteta pravnim i fizičkim osobama",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["49083","A909001",43,"0454",3834,"Ugovorene kazne i ostale naknade šteta",null,100,100,100,100,100,100,100,100,100,100]
["49083","A909001",43,null,41,null,null,{"$f":"H1833","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,60000]
["49083","A909001",43,null,412,null,null,20000,20000,20000,20000,20000,20000,20000,20000,20000,60000]
["49083","A909001",43,"0454",4124,"Ostala prava",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,60000]
["49083","A909001",43,null,42,null,null,{"$f":"H1836+H1841","v":717250},717250,717250,717250,717250,{"$f":"M1836+M1841","v":717250},717250,{"$f":"O1836+O1841","v":717250},717250,{"$f":"Q1836+Q1841","v":894155}]
["49083","A909001",43,null,422,null,null,{"$f":"SUM(H1837:H1840)","v":253250},253250,253250,253250,253250,{"$f":"SUM(M1837:M1840)","v":253250},253250,{"$f":"SUM(O1837:O1840)","v":253250},253250,{"$f":"SUM(Q1837:Q1840)","v":605905}]
["49083","A909001",43,"0454",4221,"Uredska oprema i namještaj",null,220000,220000,220000,220000,220000,220000,220000,220000,220000,580405]
["49083","A909001",43,"0454",4222,"Komunikacijska oprema",null,7500,7500,7500,7500,7500,7500,7500,7500,7500,13500]
["49083","A909001",43,"0454",4223,"Oprema za održavanje i zaštitu",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["49083","A909001",43,"0454",4227,"Uređaji, strojevi i oprema za ostale namjene",null,24750,24750,24750,24750,24750,24750,24750,24750,24750,11000]
["49083","A909001",43,null,426,null,null,{"$f":"SUM(H1842:H1842)","v":464000},464000,464000,464000,464000,464000,464000,464000,464000,288250]
["49083","A909001",43,"0454",4262,"Ulaganja u računalne programe",null,464000,464000,464000,464000,464000,464000,464000,464000,464000,288250]
["49083","A909001",43,null,45,null,null,{"$f":"H1844","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,0]
["49083","A909001",43,null,451,null,null,5000,5000,5000,5000,5000,5000,5000,5000,5000,0]
["49083","A909001",43,"0454",4511,"Dodatna ulaganja na građevinskim objektima",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,0]
["49083","A909001",51,null,32,null,null,{"$f":"H1847","v":2500},2500,2500,2500,2500,2500,2500,2500,2500,2500]
["49083","A909001",51,null,321,null,null,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500]
["49083","A909001",51,"0454",3211,"Službena putovanja",null,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500]
["06560","Glava 06560 Hrvatski hidrografski institut",null,null,null,null,null,{"$f":"SUM(H1850+H1915+H1926+H1930)","v":5603536},5603536,5603536,5603536,5603536,{"$f":"SUM(M1850+M1915+M1926+M1930)","v":5603536},5603536,{"$f":"SUM(O1850+O1915+O1926+O1930)","v":5603536},5603536,{"$f":"SUM(Q1850+Q1915+Q1926+Q1930)","v":7335553}]
["06560","A663000",null,null,null,"Administracija i upravljanje Hrvatskog hidrografskog instituta","3109 - SIGURNOST PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1851+H1860+H1868+H1898+H1904+H1907+H1910","v":4947574},4947574,4947574,4947574,4947574,{"$f":"M1851+M1860+M1868+M1898+M1904+M1907+M1910","v":4947574},4947574,{"$f":"O1851+O1860+O1868+O1898+O1904+O1907+O1910","v":4947574},4947574,{"$f":"Q1851+Q1860+Q1868+Q1898+Q1904+Q1907+Q1910","v":5741557}]
["06560","A663000",11,null,31,null,null,{"$f":"H1852+H1855+H1857","v":2763910},2763910,2763910,2763910,2763910,{"$f":"M1852+M1855+M1857","v":2763910},2763910,{"$f":"O1852+O1855+O1857","v":2763910},2763910,{"$f":"Q1852+Q1855+Q1857","v":2765910}]
["06560","A663000",11,null,311,null,null,{"$f":"SUM(H1853:H1854)","v":2273700},2273700,2273700,2273700,2273700,{"$f":"SUM(M1853:M1854)","v":2273700},2273700,{"$f":"SUM(O1853:O1854)","v":2273700},2273700,{"$f":"SUM(Q1853:Q1854)","v":2273700}]
["06560","A663000",11,"0452",3111,"Plaće za redovan rad",null,2243700,2243700,2243700,2243700,2243700,2243700,2243700,2243700,2243700,2243700]
["06560","A663000",11,"0452",3113,"Plaće za prekovremeni rad",null,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000]
["06560","A663000",11,null,312,null,null,{"$f":"SUM(H1856)","v":102000},102000,102000,102000,102000,102000,102000,102000,102000,102000]
["06560","A663000",11,"0452",3121,"Ostali rashodi za zaposlene",null,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000]
["06560","A663000",11,null,313,null,null,{"$f":"SUM(H1858:H1859)","v":388210},388210,388210,388210,388210,{"$f":"SUM(M1858:M1859)","v":388210},388210,{"$f":"SUM(O1858:O1859)","v":388210},388210,{"$f":"SUM(Q1858:Q1859)","v":390210}]
["06560","A663000",11,"0452",3131,"Doprinosi za mirovinsko osiguranje za staž s povećanim trajanjem",null,17010,17010,17010,17010,17010,17010,17010,17010,17010,19010]
["06560","A663000",11,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,371200,371200,371200,371200,371200,371200,371200,371200,371200,371200]
["06560","A663000",11,null,32,null,null,{"$f":"H1861+H1863+H1866","v":148168},148168,148168,148168,148168,{"$f":"M1861+M1863+M1866","v":148168},148168,{"$f":"O1861+O1863+O1866","v":148168},148168,{"$f":"Q1861+Q1863+Q1866","v":133168}]
["06560","A663000",11,null,322,null,null,{"$f":"SUM(H1862)","v":9000},9000,9000,9000,9000,9000,9000,9000,9000,9000]
["06560","A663000",11,"0452",3223,"Energija",null,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000]
["06560","A663000",11,null,323,null,null,{"$f":"SUM(H1864:H1865)","v":108642},108642,108642,108642,108642,{"$f":"SUM(M1864:M1865)","v":108642},108642,{"$f":"SUM(O1864:O1865)","v":108642},108642,{"$f":"SUM(Q1864:Q1865)","v":93642}]
["06560","A663000",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,41144,41144,41144,41144,41144,41144,41144,41144,41144,26144]
["06560","A663000",11,"0452",3235,"Zakupnine i najamnine",null,67498,67498,67498,67498,67498,67498,67498,67498,67498,67498]
["06560","A663000",11,null,329,null,null,{"$f":"SUM(H1867)","v":30526},30526,30526,30526,30526,30526,30526,30526,30526,30526]
["06560","A663000",11,"0452",3294,"Članarine i norme",null,30526,30526,30526,30526,30526,30526,30526,30526,30526,30526]
["06560","A663000",31,null,32,null,null,{"$f":"H1869+H1873+H1880+H1890","v":2006316},2006316,2006316,2006316,2006316,{"$f":"M1869+M1873+M1880+M1890","v":2006316},2006316,{"$f":"O1869+O1873+O1880+O1890","v":2006316},2006316,{"$f":"Q1869+Q1873+Q1880+Q1890","v":2813299}]
["06560","A663000",31,null,321,null,null,{"$f":"SUM(H1870:H1872)","v":202800},202800,202800,202800,202800,{"$f":"SUM(M1870:M1872)","v":202800},202800,{"$f":"SUM(O1870:O1872)","v":202800},202800,{"$f":"SUM(Q1870:Q1872)","v":202800}]
["06560","A663000",31,"0452",3211,"Službena putovanja",null,107000,107000,107000,107000,107000,107000,107000,107000,107000,107000]
["06560","A663000",31,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000]
["06560","A663000",31,"0452",3213,"Stručno usavršavanje zaposlenika",null,47800,47800,47800,47800,47800,47800,47800,47800,47800,47800]
["06560","A663000",31,null,322,null,null,{"$f":"SUM(H1874:H1879)","v":366250},366250,366250,366250,366250,{"$f":"SUM(M1874:M1879)","v":366250},366250,{"$f":"SUM(O1874:O1879)","v":366250},366250,{"$f":"SUM(Q1874:Q1879)","v":366250}]
["06560","A663000",31,"0452",3221,"Uredski materijal i ostali materijalni rashodi",null,28500,28500,28500,28500,28500,28500,28500,28500,28500,28500]
["06560","A663000",31,"0452",3222,"Materijal i sirovine",null,41950,41950,41950,41950,41950,41950,41950,41950,41950,41950]
["06560","A663000",31,"0452",3223,"Energija",null,173800,173800,173800,173800,173800,173800,173800,173800,173800,173800]
["06560","A663000",31,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,76400,76400,76400,76400,76400,76400,76400,76400,76400,76400]
["06560","A663000",31,"0452",3225,"Sitni inventar i autogume",null,29600,29600,29600,29600,29600,29600,29600,29600,29600,29600]
["06560","A663000",31,"0452",3227,"Službena, radna i zaštitna odjeća i obuća",null,16000,16000,16000,16000,16000,16000,16000,16000,16000,16000]
["06560","A663000",31,null,323,null,null,{"$f":"SUM(H1881:H1889)","v":1321808},1321808,1321808,1321808,1321808,{"$f":"SUM(M1881:M1889)","v":1321808},1321808,{"$f":"SUM(O1881:O1889)","v":1321808},1321808,{"$f":"SUM(Q1881:Q1889)","v":2128791}]
["06560","A663000",31,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,38050,38050,38050,38050,38050,38050,38050,38050,38050,38050]
["06560","A663000",31,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,364056,364056,364056,364056,364056,364056,364056,364056,364056,764056]
["06560","A663000",31,"0452",3233,"Usluge promidžbe i informiranja",null,2530,2530,2530,2530,2530,2530,2530,2530,2530,2530]
["06560","A663000",31,"0452",3234,"Komunalne usluge",null,22700,22700,22700,22700,22700,22700,22700,22700,22700,22700]
["06560","A663000",31,"0452",3235,"Zakupnine i najamnine",null,118772,118772,118772,118772,118772,118772,118772,118772,118772,118772]
["06560","A663000",31,"0452",3236,"Zdravstvene i veterinarske usluge",null,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000]
["06560","A663000",31,"0452",3237,"Intelektualne i osobne usluge",null,409050,409050,409050,409050,409050,409050,409050,409050,409050,816033]
["06560","A663000",31,"0452",3238,"Računalne usluge",null,119750,119750,119750,119750,119750,119750,119750,119750,119750,119750]
["06560","A663000",31,"0452",3239,"Ostale usluge",null,235900,235900,235900,235900,235900,235900,235900,235900,235900,235900]
["06560","A663000",31,null,329,null,null,{"$f":"SUM(H1891:H1897)","v":115458},115458,115458,115458,115458,{"$f":"SUM(M1891:M1897)","v":115458},115458,{"$f":"SUM(O1891:O1897)","v":115458},115458,{"$f":"SUM(Q1891:Q1897)","v":115458}]
["06560","A663000",31,"0452",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,42500,42500,42500,42500,42500,42500,42500,42500,42500,42500]
["06560","A663000",31,"0452",3292,"Premije osiguranja",null,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500]
["06560","A663000",31,"0452",3293,"Reprezentacija",null,17984,17984,17984,17984,17984,17984,17984,17984,17984,17984]
["06560","A663000",31,"0452",3294,"Članarine i norme",null,4474,4474,4474,4474,4474,4474,4474,4474,4474,4474]
["06560","A663000",31,"0452",3295,"Pristojbe i naknade",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["06560","A663000",31,"0452",3296,"Troškovi sudskih postupaka",null,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800]
["06560","A663000",31,"0452",3299,"Ostali nespomenuti rashodi poslovanja",null,4200,4200,4200,4200,4200,4200,4200,4200,4200,4200]
["06560","A663000",31,null,34,null,null,{"$f":"H1899","v":4450},4450,4450,4450,4450,4450,4450,4450,4450,4450]
["06560","A663000",31,null,343," ",null,{"$f":"SUM(H1900:H1903)","v":4450},4450,4450,4450,4450,{"$f":"SUM(M1900:M1903)","v":4450},4450,{"$f":"SUM(O1900:O1903)","v":4450},4450,{"$f":"SUM(Q1900:Q1903)","v":4450}]
["06560","A663000",31,"0452",3431,"Bankarske usluge i usluge platnog prometa",null,500,500,500,500,500,500,500,500,500,500]
["06560","A663000",31,"0452",3432,"Negativne tečajne razlike i razlike zbog primjene valutne klauzule",null,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500]
["06560","A663000",31,"0452",3433,"Zatezne kamate",null,300,300,300,300,300,300,300,300,300,300]
["06560","A663000",31,"0452",3434,"Ostali nespomenuti financijski rashodi",null,150,150,150,150,150,150,150,150,150,150]
["06560","A663000",31,null,37,null,null,{"$f":"H1905","v":4330},4330,4330,4330,4330,4330,4330,4330,4330,4330]
["06560","A663000",31,null,372,null,null,4330,4330,4330,4330,4330,4330,4330,4330,4330,4330]
["06560","A663000",31,"0452",3721,"Naknade građanima i kućanstvima u novcu",null,4330,4330,4330,4330,4330,4330,4330,4330,4330,4330]
["06560","A663000",31,null,38,null,null,{"$f":"H1908","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06560","A663000",31,null,383,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06560","A663000",31,"0452",3835,"Ostale kazne",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06560","A663000",43,null,32,null,null,{"$f":"H1911+H1913","v":19400},19400,19400,19400,19400,{"$f":"M1911+M1913","v":19400},19400,{"$f":"O1911+O1913","v":19400},19400,{"$f":"Q1911+Q1913","v":19400}]
["06560","A663000",43,null,321,null,null,{"$f":"H1912","v":5400},5400,5400,5400,5400,5400,5400,5400,5400,5400]
["06560","A663000",43,"0452",3211,"Službena putovanja",null,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400]
["06560","A663000",43,null,322,null,null,{"$f":"H1914","v":14000},14000,14000,14000,14000,14000,14000,14000,14000,14000]
["06560","A663000",43,"0452",3223,"Energija",null,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000]
["06560","K663002",null,null,null,"Uspostava hidrografskog informacijskog sustava","3109 - SIGURNOST PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1916","v":533200},533200,533200,533200,533200,533200,533200,533200,533200,533200]
["06560","K663002",31,null,42,null,null,{"$f":"H1917+H1924","v":533200},533200,533200,533200,533200,{"$f":"M1917+M1924","v":533200},533200,{"$f":"O1917+O1924","v":533200},533200,{"$f":"Q1917+Q1924","v":533200}]
["06560","K663002",31,null,422,null,null,{"$f":"SUM(H1918:H1923)","v":313200},313200,313200,313200,313200,{"$f":"SUM(M1918:M1923)","v":313200},313200,{"$f":"SUM(O1918:O1923)","v":313200},313200,{"$f":"SUM(Q1918:Q1923)","v":313200}]
["06560","K663002",31,"0452",4221,"Uredska oprema i namještaj",null,87200,87200,87200,87200,87200,87200,87200,87200,87200,87200]
["06560","K663002",31,"0452",4222,"Komunikacijska oprema",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["06560","K663002",31,"0452",4223,"Oprema za održavanje i zaštitu",null,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000]
["06560","K663002",31,"0452",4224,"Medicinska i laboratorijska oprema",null,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000]
["06560","K663002",31,"0452",4225,"Instrumenti i uređaji",null,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000]
["06560","K663002",31,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000]
["06560","K663002",31,null,426,null,null,{"$f":"H1925","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000]
["06560","K663002",31,"0452",4262,"Ulaganja u računalne programe",null,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000]
["06560","K663006",null,null,null,"Obnova voznog parka","3109 - SIGURNOST PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"+H1927","v":100000},100000,100000,100000,100000,100000,100000,100000,100000,1056742]
["06560","K663006",31,null,42,null,null,{"$f":"H1928","v":100000},100000,100000,100000,100000,100000,100000,100000,100000,1056742]
["06560","K663006",31,null,423,null,null,{"$f":"+H1929","v":100000},100000,100000,100000,100000,100000,100000,100000,100000,1056742]
["06560","K663006",31,"0452",4233,"Prijevozna sredstva u pomorskom i riječnom prometu",null,100000,100000,100000,100000,100000,100000,100000,100000,100000,1056742]
["06560","A663007",null,null,null,"Obveze po sudskim sporovima","3109 - SIGURNOST PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1931+H1938+H1941","v":22762},22762,22762,22762,22762,{"$f":"M1931+M1938+M1941","v":22762},22762,{"$f":"O1931+O1938+O1941","v":22762},22762,{"$f":"Q1931+Q1938+Q1941","v":4054}]
["06560","A663007",11,null,31,null,null,{"$f":"H1932+H1935","v":10419},10419,10419,10419,10419,{"$f":"M1932+M1935","v":10419},10419,{"$f":"O1932+O1935","v":10419},10419,{"$f":"Q1932+Q1935","v":1409}]
["06560","A663007",11,null,311,null,null,{"$f":"SUM(H1933:H1934)","v":8893},8893,8893,8893,8893,{"$f":"SUM(M1933:M1934)","v":8893},8893,{"$f":"SUM(O1933:O1934)","v":8893},8893,{"$f":"SUM(Q1933:Q1934)","v":1200}]
["06560","A663007",11,"0452",3111,"Plaće za redovan rad",null,7300,7300,7300,7300,7300,7300,7300,7300,7300,1200]
["06560","A663007",11,"0452",3114,"Plaće za posebne uvjete rada",null,1593,1593,1593,1593,1593,1593,1593,1593,1593,0]
["06560","A663007",11,null,313,null,null,{"$f":"SUM(H1936:H1937)","v":1526},1526,1526,1526,1526,{"$f":"SUM(M1936:M1937)","v":1526},1526,{"$f":"SUM(O1936:O1937)","v":1526},1526,{"$f":"SUM(Q1936:Q1937)","v":209}]
["06560","A663007",11,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1327,1327,1327,1327,1327,1327,1327,1327,1327,180]
["06560","A663007",11,"0452",3133,"Doprinosi za obvezno osiguranje u slučaju nezaposlenosti",null,199,199,199,199,199,199,199,199,199,29]
["06560","A663007",11,null,32,null,null,{"$f":"H1939","v":7300},7300,7300,7300,7300,7300,7300,7300,7300,1300]
["06560","A663007",11,null,329,null,null,7300,7300,7300,7300,7300,7300,7300,7300,7300,1300]
["06560","A663007",11,"0452",3296,"Troškovi sudskih postupaka",null,7300,7300,7300,7300,7300,7300,7300,7300,7300,1300]
["06560","A663007",11,null,34,null,null,{"$f":"H1942","v":5043},5043,5043,5043,5043,5043,5043,5043,5043,1345]
["06560","A663007",11,null,343,null,null,{"$f":"H1943+H1944","v":5043},5043,5043,5043,5043,{"$f":"M1943+M1944","v":5043},5043,{"$f":"O1943+O1944","v":5043},5043,{"$f":"Q1943+Q1944","v":1345}]
["06560","A663007",11,"0452",3431,"Bankarske usluge i usluge platnog prometa",null,398,398,398,398,398,398,398,398,398,0]
["06560","A663007",11,"0452",3433,"Zatezne kamate",null,4645,4645,4645,4645,4645,4645,4645,4645,4645,1345]
["06565","Glava 06565 Hrvatska regulatorna agencija za mrežne djelatnosti",null,null,null,null,null,{"$f":"H1946","v":17279644},17279644,17279644,17279644,17279644,17279644,17279644,17279644,17279644,18234850]
["06565","A917001",null,null,null,"Administracija i upravljanje (iz evidencijskih prihoda)","3107 - RAZVOJ TRŽIŠTA POŠTANSKIH USLUGA I ELEKTRONIČKIH KOMUNIKACIJA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H1947+H1956+H1988+H1994+H1999+H2002+H2012+H2021+H2024","v":17279644},17279644,17279644,17279644,17279644,{"$f":"M1947+M1956+M1988+M1994+M1999+M2002+M2012+M2021+M2024","v":17279644},17279644,{"$f":"O1947+O1956+O1988+O1994+O1999+O2002+O2012+O2021+O2024","v":17279644},17279644,{"$f":"Q1947+Q1956+Q1988+Q1994+Q1999+Q2002+Q2012+Q2021+Q2024","v":18234850}]
["06565","A917001",43,null,31,null,null,{"$f":"H1948+H1952+H1954","v":10189910},10189910,10189910,10189910,10189910,{"$f":"M1948+M1952+M1954","v":10189910},10189910,{"$f":"O1948+O1952+O1954","v":10189910},10189910,{"$f":"Q1948+Q1952+Q1954","v":10538424}]
["06565","A917001",43,null,311,null,null,{"$f":"SUM(H1949:H1951)","v":7226100},7226100,7226100,7226100,7226100,{"$f":"SUM(M1949:M1951)","v":7226100},7226100,{"$f":"SUM(O1949:O1951)","v":7226100},7226100,{"$f":"SUM(Q1949:Q1951)","v":7498302}]
["06565","A917001",43,"0486",3111,"Plaće za redovan rad",null,7133000,7133000,7133000,7133000,7133000,7133000,7133000,7133000,7133000,7390000]
["06565","A917001",43,"0486",3112,"Plaće u naravi",null,77000,77000,77000,77000,77000,77000,77000,77000,77000,85742]
["06565","A917001",43,"0486",3113,"Plaće za prekovremeni rad",null,16100,16100,16100,16100,16100,16100,16100,16100,16100,22560]
["06565","A917001",43,null,312,null,null,{"$f":"H1953","v":1676950},1676950,1676950,1676950,1676950,1676950,1676950,1676950,1676950,1709122]
["06565","A917001",43,"0486",3121,"Ostali rashodi za zaposlene",null,1676950,1676950,1676950,1676950,1676950,1676950,1676950,1676950,1676950,1709122]
["06565","A917001",43,null,313,null,null,{"$f":"SUM(H1955:H1955)","v":1286860},1286860,1286860,1286860,1286860,1286860,1286860,1286860,1286860,1331000]
["06565","A917001",43,"0486",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1286860,1286860,1286860,1286860,1286860,1286860,1286860,1286860,1286860,1331000]
["06565","A917001",43,null,32,null,null,{"$f":"H1957+H1962+H1968+H1978+H1980","v":5292434},5292434,5292434,5292434,5292434,{"$f":"M1957+M1962+M1968+M1978+M1980","v":5292434},5292434,{"$f":"O1957+O1962+O1968+O1978+O1980","v":5292434},5292434,{"$f":"Q1957+Q1962+Q1968+Q1978+Q1980","v":6123384}]
["06565","A917001",43,null,321,null,null,{"$f":"SUM(H1958:H1961)","v":702460},702460,702460,702460,702460,{"$f":"SUM(M1958:M1961)","v":702460},702460,{"$f":"SUM(O1958:O1961)","v":702460},702460,{"$f":"SUM(Q1958:Q1961)","v":726760}]
["06565","A917001",43,"0486",3211,"Službena putovanja",null,366550,366550,366550,366550,366550,366550,366550,366550,366550,380100]
["06565","A917001",43,"0486",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,163660,163660,163660,163660,163660,163660,163660,163660,163660,163660]
["06565","A917001",43,"0486",3213,"Stručno usavršavanje zaposlenika",null,170250,170250,170250,170250,170250,170250,170250,170250,170250,179875]
["06565","A917001",43,"0486",3214,"Ostale naknade troškova zaposlenima",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,3125]
["06565","A917001",43,null,322,null,null,{"$f":"SUM(H1963:H1967)","v":502980},502980,502980,502980,502980,{"$f":"SUM(M1963:M1967)","v":502980},502980,{"$f":"SUM(O1963:O1967)","v":502980},502980,{"$f":"SUM(Q1963:Q1967)","v":509679}]
["06565","A917001",43,"0486",3221,"Uredski materijal i ostali materijalni rashodi",null,100000,100000,100000,100000,100000,100000,100000,100000,100000,93184]
["06565","A917001",43,"0486",3223,"Energija",null,375980,375980,375980,375980,375980,375980,375980,375980,375980,393995]
["06565","A917001",43,"0486",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1250]
["06565","A917001",43,"0486",3225,"Sitni inventar i autogume",null,9000,9000,9000,9000,9000,9000,9000,9000,9000,6250]
["06565","A917001",43,"0486",3227,"Službena, radna i zaštitna odjeća i obuća",null,17000,17000,17000,17000,17000,17000,17000,17000,17000,15000]
["06565","A917001",43,null,323,null,null,{"$f":"SUM(H1969:H1977)","v":3800794},3800794,3800794,3800794,3800794,{"$f":"SUM(M1969:M1977)","v":3800794},3800794,{"$f":"SUM(O1969:O1977)","v":3800794},3800794,{"$f":"SUM(Q1969:Q1977)","v":4582133}]
["06565","A917001",43,"0486",3231,"Usluge telefona, interneta, pošte i prijevoza",null,193814,193814,193814,193814,193814,193814,193814,193814,193814,166779]
["06565","A917001",43,"0486",3232,"Usluge tekućeg i investicijskog održavanja",null,353340,353340,353340,353340,353340,353340,353340,353340,353340,392073]
["06565","A917001",43,"0486",3233,"Usluge promidžbe i informiranja",null,170000,170000,170000,170000,170000,170000,170000,170000,170000,155375]
["06565","A917001",43,"0486",3234,"Komunalne usluge",null,61250,61250,61250,61250,61250,61250,61250,61250,61250,52728]
["06565","A917001",43,"0486",3235,"Zakupnine i najamnine",null,1380000,1380000,1380000,1380000,1380000,1380000,1380000,1380000,1380000,1629206]
["06565","A917001",43,"0486",3236,"Zdravstvene i veterinarske usluge",null,64010,64010,64010,64010,64010,64010,64010,64010,64010,62137]
["06565","A917001",43,"0486",3237,"Intelektualne i osobne usluge",null,445980,445980,445980,445980,445980,445980,445980,445980,445980,727435]
["06565","A917001",43,"0486",3238,"Računalne usluge",null,754200,754200,754200,754200,754200,754200,754200,754200,754200,953742]
["06565","A917001",43,"0486",3239,"Ostale usluge",null,378200,378200,378200,378200,378200,378200,378200,378200,378200,442658]
["06565","A917001",43,null,324,null,null,{"$f":"H1979","v":700},700,700,700,700,700,700,700,700,0]
["06565","A917001",43,"0486",3241,"Naknade troškova osobama izvan radnog odnosa",null,700,700,700,700,700,700,700,700,700,0]
["06565","A917001",43,null,329,null,null,{"$f":"SUM(H1981:H1987)","v":285500},285500,285500,285500,285500,{"$f":"SUM(M1981:M1987)","v":285500},285500,{"$f":"SUM(O1981:O1987)","v":285500},285500,{"$f":"SUM(Q1981:Q1987)","v":304812}]
["06565","A917001",43,"0486",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
["06565","A917001",43,"0486",3292,"Premije osiguranja",null,130080,130080,130080,130080,130080,130080,130080,130080,130080,134202]
["06565","A917001",43,"0486",3293,"Reprezentacija",null,97000,97000,97000,97000,97000,97000,97000,97000,97000,110664]
["06565","A917001",43,"0486",3294,"Članarine i norme",null,18250,18250,18250,18250,18250,18250,18250,18250,18250,19700]
["06565","A917001",43,"0486",3295,"Pristojbe i naknade",null,22970,22970,22970,22970,22970,22970,22970,22970,22970,22996]
["06565","A917001",43,"0486",3296,"Troškovi sudskih postupaka",null,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500]
["06565","A917001",43,"0486",3299,"Ostali nespomenuti rashodi poslovanja",null,700,700,700,700,700,700,700,700,700,750]
["06565","A917001",43,null,34,null,null,{"$f":"H1989","v":12500},12500,12500,12500,12500,12500,12500,12500,12500,12500]
["06565","A917001",43,null,343,null,null,{"$f":"SUM(H1990:H1993)","v":12500},12500,12500,12500,12500,{"$f":"SUM(M1990:M1993)","v":12500},12500,{"$f":"SUM(O1990:O1993)","v":12500},12500,{"$f":"SUM(Q1990:Q1993)","v":12500}]
["06565","A917001",43,"0486",3431,"Bankarske usluge i usluge platnog prometa",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["06565","A917001",43,"0486",3432,"Negativne tečajne razlike i razlike zbog primjene valutne klauzule",null,800,800,800,800,800,800,800,800,800,800]
["06565","A917001",43,"0486",3433,"Zatezne kamate",null,700,700,700,700,700,700,700,700,700,700]
["06565","A917001",43,"0486",3434,"Ostali nespomenuti financijski rashodi",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06565","A917001",43,null,38,null,null,{"$f":"H1995","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000]
["06565","A917001",43,null,383,null,null,{"$f":"SUM(H1996:H1998)","v":8000},8000,8000,8000,8000,{"$f":"SUM(M1996:M1998)","v":8000},8000,{"$f":"SUM(O1996:O1998)","v":8000},8000,{"$f":"SUM(Q1996:Q1998)","v":8000}]
["06565","A917001",43,"0486",3831,"Naknade šteta pravnim i fizičkim osobama",null,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000]
["06565","A917001",43,"0486",3833,"Naknade šteta zaposlenicima",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06565","A917001",43,"0486",3834,"Ugovorene kazne i ostale naknade šteta",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["06565","A917001",43,null,41,null,null,{"$f":"H2000","v":130000},130000,130000,130000,130000,130000,130000,130000,130000,60916]
["06565","A917001",43,null,412,null,null,{"$f":"SUM(H2001)","v":130000},130000,130000,130000,130000,130000,130000,130000,130000,60916]
["06565","A917001",43,"0486",4123,"Licence",null,130000,130000,130000,130000,130000,130000,130000,130000,130000,60916]
["06565","A917001",43,null,42,null,null,{"$f":"+H2005+H2010+H2003","v":1092200},1092200,1092200,1092200,1092200,{"$f":"+M2005+M2010+M2003","v":1092200},1092200,{"$f":"+O2005+O2010+O2003","v":1092200},1092200,{"$f":"+Q2005+Q2010+Q2003","v":911639}]
["06565","A917001",43,null,421,null,null,{"$f":"H2004","v":110000},110000,110000,110000,110000,110000,110000,110000,110000,0]
["06565","A917001",43,"0486",4212,"Poslovni objekti",null,110000,110000,110000,110000,110000,110000,110000,110000,110000,0]
["06565","A917001",43,null,422,null,null,{"$f":"SUM(H2006:H2009)","v":775200},775200,775200,775200,775200,{"$f":"SUM(M2006:M2009)","v":775200},775200,{"$f":"SUM(O2006:O2009)","v":775200},775200,{"$f":"SUM(Q2006:Q2009)","v":620606}]
["06565","A917001",43,"0486",4221,"Uredska oprema i namještaj",null,320000,320000,320000,320000,320000,320000,320000,320000,320000,351875]
["06565","A917001",43,"0486",4222,"Komunikacijska oprema",null,34200,34200,34200,34200,34200,34200,34200,34200,34200,96656]
["06565","A917001",43,"0486",4223,"Oprema za održavanje i zaštitu",null,8000,8000,8000,8000,8000,8000,8000,8000,8000,8875]
["06565","A917001",43,"0486",4225,"Instrumenti i uređaji",null,413000,413000,413000,413000,413000,413000,413000,413000,413000,163200]
["06565","A917001",43,null,426,null,null,{"$f":"SUM(H2011:H2011)","v":207000},207000,207000,207000,207000,207000,207000,207000,207000,291033]
["06565","A917001",43,"0486",4262,"Ulaganja u računalne programe",null,207000,207000,207000,207000,207000,207000,207000,207000,207000,291033]
["06565","A917001",43,null,45,null,null,{"$f":"H2013+H2015+H2017+H2019","v":503300},{"$f":"I2013+I2015+I2017+I2019","v":503300},503300,503300,503300,503300,503300,503300,503300,502375]
["06565","A917001",43,null,451,null,null,{"$f":"H2014","v":0},0,0,0,0,0,0,0,0,11875]
["06565","A917001",43,"0486",4511,"Dodatna ulaganja na građevinskim objektima",null,0,0,0,0,0,0,0,0,0,11875]
["06565","A917001",43,null,452,null,null,{"$f":"H2016","v":50000},{"$f":"I2016","v":50000},50000,50000,50000,50000,50000,50000,50000,48750]
["06565","A917001",43,"0486",4521,"Dodatna ulaganja na postrojenjima i opremi",null,50000,50000,50000,50000,50000,50000,50000,50000,50000,48750]
["06565","A917001",43,null,453,null,null,{"$f":"H2018","v":140000},{"$f":"I2018","v":140000},140000,140000,140000,140000,140000,140000,140000,0]
["06565","A917001",43,"0486",4531,"Dodatna ulaganja na prijevoznim sredstvima",null,140000,140000,140000,140000,140000,140000,140000,140000,140000,0]
["06565","A917001",43,null,454,null,null,{"$f":"H2020","v":313300},313300,313300,313300,313300,313300,313300,313300,313300,441750]
["06565","A917001",43,"0486",4541,"Dodatna ulaganja za ostalu nefinancijsku imovinu",null,313300,313300,313300,313300,313300,313300,313300,313300,313300,441750]
["06565","A917001",51,null,32,null,null,{"$f":"H2022","v":50000},50000,50000,50000,50000,50000,50000,50000,50000,50000]
["06565","A917001",51,null,321,null,null,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000]
["06565","A917001",51,"0486",3211,"Službena putovanja",null,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000]
["06565","A917001",71,null,32,null,null,1300,1300,1300,1300,1300,1300,1300,1300,1300,27612]
["06565","A917001",71,null,323,null,null,1300,1300,1300,1300,1300,1300,1300,1300,1300,27612]
["06565","A917001",71,"0486",3232,"Usluge tekućeg i investicijskog održavanja",null,1300,1300,1300,1300,1300,1300,1300,1300,1300,27612]
["06570","Glava 06570  Državne lučke uprave",null,null,null,null,null,{"$f":"H2028+H2375+H2736+H2868+H3194+H3674+H3941+H4127+H4365+H4540","v":166473616},166373616,166373616,166473616,166473616,166473616,166473616,166473616,166473616,154631668]
["51302","RKP 51302",null,null,null,"Lučka uprava Rijeka",null,{"$f":"H2029+H2085+H2132+H2145+H2158+H2171+H2175+H2190+H2204+H2225+H2245+H2264+H2290+H2312+H2346+H2362","v":38046960},38046960,38046960,38046960,38046960,38046960,38046960,38046960,38046960,34088360]
["51302","A570508",null,null,null,"Administracija i upravljanje","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2030+H2039+H2048+H2080","v":6696500},6696500,6696500,6696500,6696500,{"$f":"M2030+M2039+M2048+M2080","v":6696500},6696500,{"$f":"O2030+O2039+O2048+O2080","v":6696500},6696500,{"$f":"Q2030+Q2039+Q2048+Q2080","v":7566500}]
["51302","A570508",31,null,32,null,null,{"$f":"H2031+H2033+H2037","v":686000},686000,686000,686000,686000,{"$f":"M2031+M2033+M2037","v":686000},686000,{"$f":"O2031+O2033+O2037","v":686000},686000,{"$f":"Q2031+Q2033+Q2037","v":1086000}]
["51302","A570508",31,null,322,null,null,{"$f":"SUM(H2032)","v":400000},400000,400000,400000,400000,400000,400000,400000,400000,500000]
["51302","A570508",31,"0452",3223,"Energija",null,400000,400000,400000,400000,400000,400000,400000,400000,400000,500000]
["51302","A570508",31,null,323,null,null,{"$f":"SUM(H2034:H2036)","v":285000},285000,285000,285000,285000,{"$f":"SUM(M2034:M2036)","v":285000},285000,{"$f":"SUM(O2034:O2036)","v":285000},285000,{"$f":"SUM(Q2034:Q2036)","v":585000}]
["51302","A570508",31,"0452",3233,"Usluge promidžbe i informiranja",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51302","A570508",31,"0452",3234,"Komunalne usluge",null,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000]
["51302","A570508",31,"0452",3239,"Ostale usluge",null,200000,200000,200000,200000,200000,200000,200000,200000,200000,500000]
["51302","A570508",31,null,329,null,null,{"$f":"SUM(H2038)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","A570508",31,"0452",3293,"Reprezentacija",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","A570508",43,null,31,null,null,{"$f":"H2040+H2044+H2046","v":2314000},2314000,2314000,2314000,2314000,{"$f":"M2040+M2044+M2046","v":2314000},2314000,{"$f":"O2040+O2044+O2046","v":2314000},2314000,{"$f":"Q2040+Q2044+Q2046","v":2584000}]
["51302","A570508",43,null,311,null,null,{"$f":"H2041+H2043+H2042","v":1891000},1891000,1891000,1891000,1891000,{"$f":"M2041+M2043+M2042","v":1891000},1891000,{"$f":"O2041+O2043+O2042","v":1891000},1891000,{"$f":"Q2041+Q2043+Q2042","v":1891000}]
["51302","A570508",43,"0452",3111,"Plaće za redovan rad",null,1870000,1870000,1870000,1870000,1870000,1870000,1870000,1870000,1870000,1870000]
["51302","A570508",43,"0452",3112,"Plaće u naravi",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","A570508",43,"0452",3113,"Plaće za prekovremeni rad",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["51302","A570508",43,null,312,null,null,{"$f":"SUM(H2045)","v":120000},120000,120000,120000,120000,120000,120000,120000,120000,390000]
["51302","A570508",43,"0452",3121,"Ostali rashodi za zaposlene ",null,120000,120000,120000,120000,120000,120000,120000,120000,120000,390000]
["51302","A570508",43,null,313,null,null,{"$f":"H2047","v":303000},303000,303000,303000,303000,303000,303000,303000,303000,303000]
["51302","A570508",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,303000,303000,303000,303000,303000,303000,303000,303000,303000,303000]
["51302","A570508",43,null,32,null,null,{"$f":"H2049+H2054+H2060+H2070+H2072","v":3688000},3688000,3688000,3688000,3688000,{"$f":"M2049+M2054+M2060+M2070+M2072","v":3688000},3688000,{"$f":"O2049+O2054+O2060+O2070+O2072","v":3688000},3688000,{"$f":"Q2049+Q2054+Q2060+Q2070+Q2072","v":3888000}]
["51302","A570508",43,null,321,null,null,{"$f":"SUM(H2050:H2053)","v":146500},146500,146500,146500,146500,{"$f":"SUM(M2050:M2053)","v":146500},146500,{"$f":"SUM(O2050:O2053)","v":146500},146500,{"$f":"SUM(Q2050:Q2053)","v":146500}]
["51302","A570508",43,"0452",3211,"Službena putovanja",null,68000,68000,68000,68000,68000,68000,68000,68000,68000,68000]
["51302","A570508",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,51000,51000,51000,51000,51000,51000,51000,51000,51000,51000]
["51302","A570508",43,"0452",3213,"Stručno usavršavanje zaposlenika",null,27000,27000,27000,27000,27000,27000,27000,27000,27000,27000]
["51302","A570508",43,"0452",3214,"Ostale naknade troškova zaposlenima",null,500,500,500,500,500,500,500,500,500,500]
["51302","A570508",43,null,322,null,null,{"$f":"SUM(H2055:H2059)","v":294500},294500,294500,294500,294500,{"$f":"SUM(M2055:M2059)","v":294500},294500,{"$f":"SUM(O2055:O2059)","v":294500},294500,{"$f":"SUM(Q2055:Q2059)","v":294500}]
["51302","A570508",43,"0452",3221,"Uredski materijal i ostali materijalni rashodi",null,41000,41000,41000,41000,41000,41000,41000,41000,41000,41000]
["51302","A570508",43,"0452",3223,"Energija",null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000]
["51302","A570508",43,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["51302","A570508",43,"0452",3225,"Sitni inventar i autogume",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000]
["51302","A570508",43,"0452",3227,"Službena, radna i zaštitna odjeća i obuća",null,6500,6500,6500,6500,6500,6500,6500,6500,6500,6500]
["51302","A570508",43,null,323,null,null,{"$f":"SUM(H2061:H2069)","v":3029000},3029000,3029000,3029000,3029000,{"$f":"SUM(M2061:M2069)","v":3029000},3029000,{"$f":"SUM(O2061:O2069)","v":3029000},3029000,{"$f":"SUM(Q2061:Q2069)","v":3229000}]
["51302","A570508",43,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,43000,43000,43000,43000,43000,43000,43000,43000,43000,43000]
["51302","A570508",43,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","A570508",43,"0452",3233,"Usluge promidžbe i informiranja",null,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000]
["51302","A570508",43,"0452",3234,"Komunalne usluge",null,305000,305000,305000,305000,305000,305000,305000,305000,305000,305000]
["51302","A570508",43,"0452",3235,"Zakupnine i najamnine",null,160000,160000,160000,160000,160000,160000,160000,160000,160000,160000]
["51302","A570508",43,"0452",3236,"Zdravstvene i veterinarske usluge",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["51302","A570508",43,"0452",3237,"Intelektualne i osobne usluge",null,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000]
["51302","A570508",43,"0452",3238,"Računalne usluge",null,300000,300000,300000,300000,300000,300000,300000,300000,300000,400000]
["51302","A570508",43,"0452",3239,"Ostale usluge",null,1300000,1300000,1300000,1300000,1300000,1300000,1300000,1300000,1300000,1400000]
["51302","A570508",43,null,324,null,null,{"$f":"SUM(H2071)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","A570508",43,"0452",3241,"Naknade troškova osobama izvan radnog odnosa",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","A570508",43,null,329,null,null,{"$f":"SUM(H2073:H2079)","v":217000},217000,217000,217000,217000,{"$f":"SUM(M2073:M2079)","v":217000},217000,{"$f":"SUM(O2073:O2079)","v":217000},217000,{"$f":"SUM(Q2073:Q2079)","v":217000}]
["51302","A570508",43,"0452",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000]
["51302","A570508",43,"0452",3292,"Premije osiguranja",null,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000]
["51302","A570508",43,"0452",3293,"Reprezentacija",null,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000]
["51302","A570508",43,"0452",3294,"Članarine i norme",null,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000]
["51302","A570508",43,"0452",3295,"Pristojbe i naknade",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["51302","A570508",43,"0452",3296,"Troškovi sudskih postupaka",null,500,500,500,500,500,500,500,500,500,500]
["51302","A570508",43,"0452",3299,"Ostali nespomenuti rashodi poslovanja",null,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500]
["51302","A570508",43,null,34,null,null,{"$f":"H2081","v":8500},8500,8500,8500,8500,8500,8500,8500,8500,8500]
["51302","A570508",43,null,343,null,null,{"$f":"SUM(H2082:H2084)","v":8500},8500,8500,8500,8500,{"$f":"SUM(M2082:M2084)","v":8500},8500,{"$f":"SUM(O2082:O2084)","v":8500},8500,{"$f":"SUM(Q2082:Q2084)","v":8500}]
["51302","A570508",43,"0452",3431,"Bankarske usluge i usluge platnog prometa",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000]
["51302","A570508",43,"0452",3433,"Zatezne kamate",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","A570508",43,"0452",3434,"Ostali nespomenuti financijski rashodi",null,500,500,500,500,500,500,500,500,500,500]
["51302","A570509",null,null,null,"Gradnja i održavanje ","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2090+H2093+H2096+H2100+H2116+H2126+H2123+H2129+H2086","v":8349500},8349500,8349500,8349500,8349500,8349500,8349500,8349500,8349500,7984500]
[51302,"A570509",11," ",42," ",null,{"$f":"H2087","v":1633000},1633000,1633000,1633000,1633000,1633000,1633000,1633000,1633000,1098000]
[51302,"A570509",11," ",421," ",null,{"$f":"SUM(H2088:H2089)","v":1633000},1633000,1633000,1633000,1633000,{"$f":"SUM(M2088:M2089)","v":1633000},1633000,{"$f":"SUM(O2088:O2089)","v":1633000},1633000,{"$f":"SUM(Q2088:Q2089)","v":1098000}]
[51302,"A570509",11,"0452",4213,"Ceste, željeznice i ostali prometni objekti",null,0,0,0,0,0,0,0,0,0,35000]
[51302,"A570509",11,"0452",4214,"Ostali građevinski objekti",null,1633000,1633000,1633000,1633000,1633000,1633000,1633000,1633000,1633000,1063000]
["51302","A570509",31,null,32,null,null,{"$f":"H2091","v":300000},300000,300000,300000,300000,300000,300000,300000,300000,150000]
["51302","A570509",31,null,323,null,null,300000,300000,300000,300000,300000,300000,300000,300000,300000,150000]
["51302","A570509",31,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,300000,300000,300000,300000,300000,300000,300000,300000,300000,150000]
["51302","A570509",43,null,32,null,null,{"$f":"H2094","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1300000]
["51302","A570509",43,null,323,null,null,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1300000]
["51302","A570509",43,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1300000]
["51302","A570509",43,null,41,null,null,{"$f":"H2097","v":35500},35500,35500,35500,35500,35500,35500,35500,35500,35500]
["51302","A570509",43,null,412,null,null,{"$f":"SUM(H2098:H2099)","v":35500},35500,35500,35500,35500,{"$f":"SUM(M2098:M2099)","v":35500},35500,{"$f":"SUM(O2098:O2099)","v":35500},35500,{"$f":"SUM(Q2098:Q2099)","v":35500}]
["51302","A570509",43,"0452",4123,"Licence",null,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000]
["51302","A570509",43,"0452",4126,"Ostala nematerijalna imovina",null,500,500,500,500,500,500,500,500,500,500]
["51302","A570509",43,null,42,null,null,{"$f":"H2101+H2105+H2111+H2113","v":4915000},4915000,4915000,4915000,4915000,{"$f":"M2101+M2105+M2111+M2113","v":4915000},4915000,{"$f":"O2101+O2105+O2111+O2113","v":4915000},4915000,{"$f":"Q2101+Q2105+Q2111+Q2113","v":5085000}]
["51302","A570509",43,null,421,null,null,{"$f":"H2104+H2103+H2102","v":4211000},4211000,4211000,4211000,4211000,{"$f":"M2104+M2103+M2102","v":4211000},4211000,{"$f":"O2104+O2103+O2102","v":4211000},4211000,{"$f":"Q2104+Q2103+Q2102","v":4331000}]
["51302","A570509",43,"0452",4212,"Poslovni objekti",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","A570509",43,"0452",4213,"Ceste, željeznice i ostali prometni objekti",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,130000]
["51302","A570509",43,"0452",4214,"Ostali građevinski objekti",null,4200000,4200000,4200000,4200000,4200000,4200000,4200000,4200000,4200000,4200000]
["51302","A570509",43,null,422,null,null,{"$f":"SUM(H2106:H2110)","v":389000},389000,389000,389000,389000,{"$f":"SUM(M2106:M2110)","v":389000},389000,{"$f":"SUM(O2106:O2110)","v":389000},389000,{"$f":"SUM(Q2106:Q2110)","v":439000}]
["51302","A570509",43,"0452",4221,"Uredska oprema i namještaj",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,65000]
["51302","A570509",43,"0452",4222,"Komunikacijska oprema",null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000]
["51302","A570509",43,"0452",4223,"Oprema za održavanje i zaštitu",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000]
["51302","A570509",43,"0452",4225,"Instrumenti i uređaji",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","A570509",43,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,266000,266000,266000,266000,266000,266000,266000,266000,266000,266000]
["51302","A570509",43,null,423,null,null,{"$f":"+H2112","v":14000},14000,14000,14000,14000,14000,14000,14000,14000,14000]
["51302","A570509",43,"0452",4231,"Prijevozna sredstva u cestovnom prometu",null,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000]
["51302","A570509",43,null,426,null,null,{"$f":"H2115+H2114","v":301000},301000,301000,301000,301000,{"$f":"M2115+M2114","v":301000},301000,{"$f":"O2115+O2114","v":301000},301000,{"$f":"Q2115+Q2114","v":301000}]
["51302","A570509",43,"0452",4262,"Ulaganja u računalne programe",null,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000]
["51302","A570509",43,"0452",4264,"Ostala nematerijalna proizvedena imovina",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","A570509",43,null,45,null,null,{"$f":"H2117+H2119+H2121","v":408000},408000,408000,408000,408000,{"$f":"M2117+M2119+M2121","v":408000},408000,{"$f":"O2117+O2119+O2121","v":408000},408000,{"$f":"Q2117+Q2119+Q2121","v":58000}]
["51302","A570509",43,null,451,null,null,{"$f":"H2118","v":400000},400000,400000,400000,400000,400000,400000,400000,400000,50000]
["51302","A570509",43,"0452",4511,"Dodatna ulaganja na građevinskim objektima",null,400000,400000,400000,400000,400000,400000,400000,400000,400000,50000]
["51302","A570509",43,null,452,null,null,{"$f":"H2120","v":7000},7000,7000,7000,7000,7000,7000,7000,7000,7000]
["51302","A570509",43,"0452",4521,"Dodatna ulaganja na postrojenjima i opremi ",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000]
["51302","A570509",43,null,454,null,null,{"$f":"H2122","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","A570509",43,"0452",4541,"Dodatna ulaganja za ostalu nefinancijsku imovinu",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","A570509",51,null,32,null,null,{"$f":"H2124","v":50000},50000,50000,50000,50000,50000,50000,50000,50000,250000]
["51302","A570509",51,null,323,null,null,50000,50000,50000,50000,50000,50000,50000,50000,50000,250000]
["51302","A570509",51,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,50000,50000,50000,50000,50000,50000,50000,50000,50000,250000]
["51302","A570509",51,null,42,null,null,{"$f":"H2127","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","A570509",51,null,421,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","A570509",51,"0452",4214,"Ostali građevinski objekti",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","A570509",71,null,42,null,null,{"$f":"H2130","v":7000},7000,7000,7000,7000,7000,7000,7000,7000,7000]
["51302","A570509",71,null,423,null,null,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000]
["51302","A570509",71,"0452",4231,"Prijevozna sredstva u cestovnom prometu",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000]
["51302","T570510",null,null,null,"Otplata zajma EDCF - Korea Eximbank - Projekt \"Samsung\"","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2133+H2139+H2136+H2142","v":2019000},2019000,2019000,2019000,2019000,{"$f":"M2133+M2139+M2136+M2142","v":2019000},2019000,{"$f":"O2133+O2139+O2136+O2142","v":2019000},2019000,{"$f":"Q2133+Q2139+Q2136+Q2142","v":1670000}]
[51302,"T570510",11," ",34," "," ",{"$f":"H2134","v":93000},93000,93000,93000,93000,93000,93000,93000,93000,72000]
[51302,"T570510",11," ",342," "," ",93000,93000,93000,93000,93000,93000,93000,93000,93000,72000]
[51302,"T570510",11,"0452",3421,"Kamate za primljene kredite i zajmove od međunarodnih organizacija, institucija i tijela EU te inozemnih vlada"," ",93000,93000,93000,93000,93000,93000,93000,93000,93000,72000]
[51302,"T570510",11," ",54," "," ",{"$f":"H2137","v":1712000},1712000,1712000,1712000,1712000,1712000,1712000,1712000,1712000,1596000]
[51302,"T570510",11," ",541," "," ",1712000,1712000,1712000,1712000,1712000,1712000,1712000,1712000,1712000,1596000]
[51302,"T570510",11,"0452",5416,"Otplata glavnice primljenih zajmova od inozemnih vlada izvan EU"," ",1712000,1712000,1712000,1712000,1712000,1712000,1712000,1712000,1712000,1596000]
["51302","T570510",43,null,34,null,null,{"$f":"H2140","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","T570510",43,null,342,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","T570510",43,"0452",3421,"Kamate za primljene kredite i zajmove od međunarodnih organizacija, institucija i tijela EU te inozemnih vlada",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","T570510",43,null,54,null,null,{"$f":"H2143","v":213000},213000,213000,213000,213000,213000,213000,213000,213000,1000]
["51302","T570510",43,null,541,null,null,213000,213000,213000,213000,213000,213000,213000,213000,213000,1000]
["51302","T570510",43,"0452",5416,"Otplata glavnice primljenih zajmova od inozemnih vlada izvan EU",null,213000,213000,213000,213000,213000,213000,213000,213000,213000,1000]
["51302","A570294",null,null,null,"Otplata zajma Svjetske banke (IBRD) br.7638 HR - Projekt obnove riječkog prometnog pravca II","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"+H2146+H2149+H2152+H2155","v":8316000},8316000,8316000,8316000,8316000,{"$f":"+M2146+M2149+M2152+M2155","v":8316000},8316000,{"$f":"+O2146+O2149+O2152+O2155","v":8316000},8316000,{"$f":"+Q2146+Q2149+Q2152+Q2155","v":7886000}]
["51302","A570294",11,null,34,null,null,{"$f":"+H2147","v":2200000},2200000,2200000,2200000,2200000,2200000,2200000,2200000,2200000,1770000]
["51302","A570294",11,null,342,null,null,2200000,2200000,2200000,2200000,2200000,2200000,2200000,2200000,2200000,1770000]
["51302","A570294",11,"0452",3421,"Kamate za primljene kredite i zajmove od međunarodnih organizacija, institucija i tijela EU te inozemnih vlada",null,2200000,2200000,2200000,2200000,2200000,2200000,2200000,2200000,2200000,1770000]
["51302","A570294",11,null,54,null,null,{"$f":"+H2150","v":6114000},6114000,6114000,6114000,6114000,6114000,6114000,6114000,6114000,6114000]
["51302","A570294",11,null,541,null,null,6114000,6114000,6114000,6114000,6114000,6114000,6114000,6114000,6114000,6114000]
["51302","A570294",11,"0452",5413,"Otplata glavnice primljenih zajmova od međunarodnih organizacija",null,6114000,6114000,6114000,6114000,6114000,6114000,6114000,6114000,6114000,6114000]
["51302","A570294",43,null,34,null,null,{"$f":"+H2153","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","A570294",43,null,342,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","A570294",43,"0452",3421,"Kamate za primljene kredite i zajmove od međunarodnih organizacija, institucija i tijela EU te inozemnih vlada",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","A570294",43,null,54,null,null,{"$f":"+H2156","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","A570294",43,null,541,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","A570294",43,"0452",5413,"Otplata glavnice primljenih zajmova od međunarodnih organizacija",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","K570514",null,null,null,"CEF Projekt - Unapređenje infrastrukture luke Rijeka - produbljenje južnog veza na kontejnerskom terminalu Jadranska vrata (POR2CORE-AGCT DREDGING)","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2165+H2168+H2159+H2162","v":1445000},1445000,1445000,1445000,1445000,{"$f":"M2165+M2168+M2159+M2162","v":1445000},1445000,{"$f":"O2165+O2168+O2159+O2162","v":1445000},1445000,{"$f":"Q2165+Q2168+Q2159+Q2162","v":1765000}]
[51302,"K570514",11," ",34," "," ",{"$f":"H2160","v":187000},187000,187000,187000,187000,187000,187000,187000,187000,193000]
[51302,"K570514",11," ",342," "," ",187000,187000,187000,187000,187000,187000,187000,187000,187000,193000]
[51302,"K570514",11,"0452",3423,"Kamate za primljene kredite i zajmove od kreditnih i ostalih financijskih institucija izvan javnog sektora"," ",187000,187000,187000,187000,187000,187000,187000,187000,187000,193000]
[51302,"K570514",11," ",54," ",null,{"$f":"H2163","v":1256000},1256000,1256000,1256000,1256000,1256000,1256000,1256000,1256000,1570000]
[51302,"K570514",11," ",544," ",null,1256000,1256000,1256000,1256000,1256000,1256000,1256000,1256000,1256000,1570000]
[51302,"K570514",11,"0452",5443,"Otplata glavnice primljenih kredita od tuzemnih kreditnih institucija izvan javnog sektora",null,1256000,1256000,1256000,1256000,1256000,1256000,1256000,1256000,1256000,1570000]
["51302","K570514",43,null,34,null,null,{"$f":"+H2166","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","K570514",43,null,342,null,null,{"$f":"SUM(H2167:H2167)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","K570514",43,"0452",3423,"Kamate za primljene kredite i zajmove od kreditnih i ostalih financijskih institucija izvan javnog sektora",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","K570514",43,null,54,null,null,{"$f":"+H2169","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","K570514",43,null,544,null,null,{"$f":"SUM(H2170:H2170)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","K570514",43,"0452",5443,"Otplata glavnice primljenih kredita od tuzemnih kreditnih institucija izvan javnog sektora",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","K570516",null,null,null,"CEF Projekt - Unapređenje infrastrukture luke Rijeka - bazen Rijeka (POR2CORE - Rijeka Basin)","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2172","v":4400000},4400000,4400000,4400000,4400000,4400000,4400000,4400000,4400000,4400000]
["51302","K570516",51,null,38,null,null,{"$f":"H2173","v":4400000},4400000,4400000,4400000,4400000,4400000,4400000,4400000,4400000,4400000]
["51302","K570516",51,null,386,null,null,4400000,4400000,4400000,4400000,4400000,4400000,4400000,4400000,4400000,4400000]
["51302","K570516",51,"0452",3864,"Kapitalne pomoći iz EU sredstava",null,4400000,4400000,4400000,4400000,4400000,4400000,4400000,4400000,4400000,4400000]
["51302","K570524",null,null,null,"CEF Projekt - Unapređenje infrastrukture luke Rijeka - proširenje Praškog pristaništa (Prague Pier Extension)","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2176+H2181+H2184+H2187","v":655000},655000,655000,655000,655000,{"$f":"M2176+M2181+M2184+M2187","v":655000},655000,{"$f":"O2176+O2181+O2184+O2187","v":655000},655000,{"$f":"Q2176+Q2181+Q2184+Q2187","v":277000}]
["51302","K570524",43,null,32,null,null,{"$f":"H2177","v":21000},21000,21000,21000,21000,21000,21000,21000,21000,21000]
["51302","K570524",43,null,323,null,null,{"$f":"SUM(H2178:H2180)","v":21000},21000,21000,21000,21000,{"$f":"SUM(M2178:M2180)","v":21000},21000,{"$f":"SUM(O2178:O2180)","v":21000},21000,{"$f":"SUM(Q2178:Q2180)","v":21000}]
["51302","K570524",43,"0452",3233,"Usluge promidžbe i informiranja",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51302","K570524",43,"0452",3237,"Intelektualne i osobne usluge",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["51302","K570524",43,"0452",3239,"Ostale usluge",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51302","K570524",43,null,42,null,null,{"$f":"H2182","v":375000},375000,375000,375000,375000,375000,375000,375000,375000,155000]
["51302","K570524",43,null,421,null,null,{"$f":"SUM(H2183:H2183)","v":375000},375000,375000,375000,375000,375000,375000,375000,375000,155000]
["51302","K570524",43,"0452",4214,"Ostali građevinski objekti",null,375000,375000,375000,375000,375000,375000,375000,375000,375000,155000]
["51302","K570524",559,null,32,null,null,{"$f":"H2185","v":9000},9000,9000,9000,9000,9000,9000,9000,9000,1000]
["51302","K570524",559,null,323,null,null,{"$f":"SUM(H2186:H2186)","v":9000},9000,9000,9000,9000,9000,9000,9000,9000,1000]
["51302","K570524",559,"0452",3237,"Intelektualne i osobne usluge",null,9000,9000,9000,9000,9000,9000,9000,9000,9000,1000]
["51302","K570524",559,null,42,null,null,{"$f":"H2188","v":250000},250000,250000,250000,250000,250000,250000,250000,250000,100000]
["51302","K570524",559,null,421,null,null,{"$f":"SUM(H2189:H2189)","v":250000},250000,250000,250000,250000,250000,250000,250000,250000,100000]
["51302","K570524",559,"0452",4214,"Ostali građevinski objekti",null,250000,250000,250000,250000,250000,250000,250000,250000,250000,100000]
[51302,"T570526"," "," "," ","INTERREG Central Europe 2021 - 2027 Projekt ACCESSMILE - Poboljšanje dostupnosti najudaljenijih odredišta s glavnih TEN-T čvorišta u Srednjoj Europi kroz ICT","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2191+H2196+H2201","v":81700},81700,81700,81700,81700,{"$f":"M2191+M2196+M2201","v":81700},81700,{"$f":"O2191+O2196+O2201","v":81700},81700,{"$f":"Q2191+Q2196+Q2201","v":81700}]
[51302,"T570526",43," ",31,null,null,{"$f":"H2192+H2194","v":30500},30500,30500,30500,30500,{"$f":"M2192+M2194","v":30500},30500,{"$f":"O2192+O2194","v":30500},30500,{"$f":"Q2192+Q2194","v":30500}]
[51302,"T570526",43," ",311," ",null,{"$f":"H2193","v":26000},26000,26000,26000,26000,26000,26000,26000,26000,26000]
[51302,"T570526",43,"0452",3111,"Plaće za redovan rad",null,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000]
[51302,"T570526",43," ",313,null,null,{"$f":"H2195","v":4500},4500,4500,4500,4500,4500,4500,4500,4500,4500]
[51302,"T570526",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500]
[51302,"T570526",43," ",32,null,null,{"$f":"H2197+H2199","v":21200},21200,21200,21200,21200,{"$f":"M2197+M2199","v":21200},21200,{"$f":"O2197+O2199","v":21200},21200,{"$f":"Q2197+Q2199","v":21200}]
[51302,"T570526",43," ",321," ",null,{"$f":"SUM(H2198:H2198)","v":2200},2200,2200,2200,2200,2200,2200,2200,2200,2200]
[51302,"T570526",43,"0452",3211,"Službena putovanja",null,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200]
[51302,"T570526",43," ",323,null,null,{"$f":"SUM(H2200)","v":19000},19000,19000,19000,19000,19000,19000,19000,19000,19000]
[51302,"T570526",43,"0452",3237,"Intelektualne i osobne usluge",null,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000]
[51302,"T570526",43," ",42,null,null,{"$f":"H2202","v":30000},30000,30000,30000,30000,30000,30000,30000,30000,30000]
[51302,"T570526",43," ",422," ",null,{"$f":"SUM(H2203)","v":30000},30000,30000,30000,30000,30000,30000,30000,30000,30000]
[51302,"T570526",43,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000]
[51302,"T570527"," "," "," ","Horizon Europe Projekt ATLANTIS - Poboljšanje otpornosti kritične infrastrukture na velike transnacionalne i sustavne rizike","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2214+H2219+H2205+H2210","v":33400},33400,33400,33400,33400,{"$f":"M2214+M2219+M2205+M2210","v":33400},33400,{"$f":"O2214+O2219+O2205+O2210","v":33400},33400,{"$f":"Q2214+Q2219+Q2205+Q2210","v":44400}]
[51302,"T570527",43," ",31,null,null,{"$f":"H2206+H2208","v":15200},15200,15200,15200,15200,{"$f":"M2206+M2208","v":15200},15200,{"$f":"O2206+O2208","v":15200},15200,{"$f":"Q2206+Q2208","v":6300}]
[51302,"T570527",43," ",311," ",null,{"$f":"H2207","v":13000},13000,13000,13000,13000,13000,13000,13000,13000,5300]
[51302,"T570527",43,"0452",3111,"Plaće za redovan rad",null,13000,13000,13000,13000,13000,13000,13000,13000,13000,5300]
[51302,"T570527",43," ",313,null,null,{"$f":"H2209","v":2200},2200,2200,2200,2200,2200,2200,2200,2200,1000]
[51302,"T570527",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,2200,2200,2200,2200,2200,2200,2200,2200,2200,1000]
[51302,"T570527",43," ",32,null,null,{"$f":"H2211","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500]
[51302,"T570527",43," ",321," ",null,{"$f":"SUM(H2212:H2213)","v":1500},1500,1500,1500,1500,{"$f":"SUM(M2212:M2213)","v":1500},1500,{"$f":"SUM(O2212:O2213)","v":1500},1500,{"$f":"SUM(Q2212:Q2213)","v":1500}]
[51302,"T570527",43,"0452",3211,"Službena putovanja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[51302,"T570527",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,500,500,500,500,500,500,500,500,500,500]
[51302,"T570527",51," ",31,null,null,{"$f":"H2215+H2217","v":15200},15200,15200,15200,15200,{"$f":"M2215+M2217","v":15200},15200,{"$f":"O2215+O2217","v":15200},15200,{"$f":"Q2215+Q2217","v":24100}]
[51302,"T570527",51," ",311," ",null,{"$f":"H2216","v":13000},13000,13000,13000,13000,13000,13000,13000,13000,20700]
[51302,"T570527",51,"0452",3111,"Plaće za redovan rad",null,13000,13000,13000,13000,13000,13000,13000,13000,13000,20700]
[51302,"T570527",51," ",313,null,null,{"$f":"H2218","v":2200},2200,2200,2200,2200,2200,2200,2200,2200,3400]
[51302,"T570527",51,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,2200,2200,2200,2200,2200,2200,2200,2200,2200,3400]
[51302,"T570527",51," ",32,null,null,{"$f":"H2220+H2223","v":1500},{"$f":"I2220+I2223","v":1500},1500,1500,1500,1500,1500,1500,1500,12500]
[51302,"T570527",51," ",321," ",null,{"$f":"SUM(H2221:H2222)","v":1500},{"$f":"SUM(I2221:I2222)","v":1500},1500,1500,1500,1500,1500,1500,1500,{"$f":"SUM(Q2221:Q2222)","v":1500}]
[51302,"T570527",51,"0452",3211,"Službena putovanja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[51302,"T570527",51,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,500,500,500,500,500,500,500,500,500,500]
[51302,"T570527",51," ",323,null,null,{"$f":"H2224","v":0},{"$f":"I2224","v":0},0,0,0,0,0,0,0,11000]
[51302,"T570527",51,"0452",3237,"Intelektualne i osobne usluge",null,0,0,0,0,0,0,0,0,0,11000]
[51302,"K570529"," "," ",null,"INTERREG EURO - MED - Korištenje obnovljive energije u svrhu prijelaza na čistu  energiju u mediteranskim lukama (RENEWPORT)","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2226+H2231+H2239+H2242","v":157500},157500,157500,157500,157500,{"$f":"M2226+M2231+M2239+M2242","v":157500},157500,{"$f":"O2226+O2231+O2239+O2242","v":157500},157500,{"$f":"Q2226+Q2231+Q2239+Q2242","v":163500}]
[51302,"K570529",43," ",31,null,null,{"$f":"H2227+H2229","v":20500},20500,20500,20500,20500,{"$f":"M2227+M2229","v":20500},20500,{"$f":"O2227+O2229","v":20500},20500,{"$f":"Q2227+Q2229","v":20500}]
[51302,"K570529",43," ",311," ",null,{"$f":"H2228","v":17630},17630,17630,17630,17630,17630,17630,17630,17630,17630]
[51302,"K570529",43,"0452",3111,"Plaće za redovan rad",null,17630,17630,17630,17630,17630,17630,17630,17630,17630,17630]
[51302,"K570529",43," ",313,null,null,{"$f":"H2230","v":2870},2870,2870,2870,2870,2870,2870,2870,2870,2870]
[51302,"K570529",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,2870,2870,2870,2870,2870,2870,2870,2870,2870,2870]
[51302,"K570529",43," ",32,null,null,{"$f":"H2232+H2235","v":12000},12000,12000,12000,12000,{"$f":"M2232+M2235","v":12000},12000,{"$f":"O2232+O2235","v":12000},12000,{"$f":"Q2232+Q2235","v":18000}]
[51302,"K570529",43," ",321," ",null,{"$f":"SUM(H2233:H2234)","v":4000},4000,4000,4000,4000,{"$f":"SUM(M2233:M2234)","v":4000},4000,{"$f":"SUM(O2233:O2234)","v":4000},4000,{"$f":"SUM(Q2233:Q2234)","v":4000}]
[51302,"K570529",43,"0452",3211,"Službena putovanja",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
[51302,"K570529",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[51302,"K570529",43," ",323,null,null,{"$f":"SUM(H2236:H2238)","v":8000},{"$f":"SUM(I2236:I2238)","v":8000},8000,8000,8000,8000,8000,8000,8000,14000]
[51302,"K570529",43,"0452",3233,"Usluge promidžbe i informiranja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[51302,"K570529",43,"0452",3237,"Intelektualne i osobne usluge",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,8000]
[51302,"K570529",43,"0452",3239,"Ostale usluge",null,0,0,0,0,0,0,0,0,0,5000]
[51302,"K570529",43," ",42,null,null,{"$f":"H2240","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000]
[51302,"K570529",43," ",422," ",null,{"$f":"SUM(H2241)","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000]
[51302,"K570529",43,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000]
[51302,"K570529",559," ",42," "," ",{"$f":"H2243","v":100000},100000,100000,100000,100000,100000,100000,100000,100000,100000]
[51302,"K570529",559," ",422," "," ",100000,100000,100000,100000,100000,100000,100000,100000,100000,100000]
[51302,"K570529",559,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene"," ",100000,100000,100000,100000,100000,100000,100000,100000,100000,100000]
[51302,"T570531"," "," ",null,"INTERREG VI-A Italija - Hrvatska - Unapređenje pristupačnosti jadranskih luka (MILEPORT)","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2246+H2251+H2258+H2261","v":143150},143150,143150,143150,143150,{"$f":"M2246+M2251+M2258+M2261","v":143150},143150,{"$f":"O2246+O2251+O2258+O2261","v":143150},143150,{"$f":"Q2246+Q2251+Q2258+Q2261","v":143150}]
[51302,"T570531",43," ",31,null,null,{"$f":"H2247+H2249","v":40150},40150,40150,40150,40150,{"$f":"M2247+M2249","v":40150},40150,{"$f":"O2247+O2249","v":40150},40150,{"$f":"Q2247+Q2249","v":40150}]
[51302,"T570531",43," ",311," ",null,{"$f":"H2248","v":34500},34500,34500,34500,34500,34500,34500,34500,34500,34500]
[51302,"T570531",43,"0452",3111,"Plaće za redovan rad",null,34500,34500,34500,34500,34500,34500,34500,34500,34500,34500]
[51302,"T570531",43," ",313,null,null,{"$f":"H2250","v":5650},5650,5650,5650,5650,5650,5650,5650,5650,5650]
[51302,"T570531",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,5650,5650,5650,5650,5650,5650,5650,5650,5650,5650]
[51302,"T570531",43," ",32,null,null,{"$f":"H2252+H2255","v":13000},13000,13000,13000,13000,{"$f":"M2252+M2255","v":13000},13000,{"$f":"O2252+O2255","v":13000},13000,{"$f":"Q2252+Q2255","v":13000}]
[51302,"T570531",43," ",321," ",null,{"$f":"SUM(H2253:H2254)","v":2000},2000,2000,2000,2000,{"$f":"SUM(M2253:M2254)","v":2000},2000,{"$f":"SUM(O2253:O2254)","v":2000},2000,{"$f":"SUM(Q2253:Q2254)","v":2000}]
[51302,"T570531",43,"0452",3211,"Službena putovanja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[51302,"T570531",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[51302,"T570531",43," ",323,null,null,{"$f":"SUM(H2256:H2257)","v":11000},11000,11000,11000,11000,{"$f":"SUM(M2256:M2257)","v":11000},11000,{"$f":"SUM(O2256:O2257)","v":11000},11000,{"$f":"SUM(Q2256:Q2257)","v":11000}]
[51302,"T570531",43,"0452",3233,"Usluge promidžbe i informiranja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[51302,"T570531",43,"0452",3237,"Intelektualne i osobne usluge",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
[51302,"T570531",43," ",42,null,null,{"$f":"+H2259","v":18000},18000,18000,18000,18000,18000,18000,18000,18000,18000]
[51302,"T570531",43,null,426,null,null,{"$f":"SUM(H2260:H2260)","v":18000},18000,18000,18000,18000,18000,18000,18000,18000,18000]
[51302,"T570531",43,"0452",4262,"Ulaganja u računalne programe ",null,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000]
[51302,"T570531",559," ",42,null,null,{"$f":"+H2262","v":72000},72000,72000,72000,72000,72000,72000,72000,72000,72000]
[51302,"T570531",559,null,426,null,null,{"$f":"SUM(H2263:H2263)","v":72000},72000,72000,72000,72000,72000,72000,72000,72000,72000]
[51302,"T570531",559,"0452",4262,"Ulaganja u računalne programe ",null,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000]
[51302,"K570528"," "," ",null,"INTERREG VI-A Italija - Hrvatska - Unapređenje  kibernetičke otpornosti i sigurnosti jadranskih luka (CRESPORT)","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2265+H2270+H2277+H2282+H2285","v":168500},168500,168500,168500,168500,{"$f":"M2265+M2270+M2277+M2282+M2285","v":168500},168500,{"$f":"O2265+O2270+O2277+O2282+O2285","v":168500},168500,{"$f":"Q2265+Q2270+Q2277+Q2282+Q2285","v":178500}]
[51302,"K570528",43," ",31,null,null,{"$f":"H2266+H2268","v":36000},36000,36000,36000,36000,{"$f":"M2266+M2268","v":36000},36000,{"$f":"O2266+O2268","v":36000},36000,{"$f":"Q2266+Q2268","v":36000}]
[51302,"K570528",43," ",311," ",null,{"$f":"H2267","v":30960},30960,30960,30960,30960,30960,30960,30960,30960,30960]
[51302,"K570528",43,"0452",3111,"Plaće za redovan rad",null,30960,30960,30960,30960,30960,30960,30960,30960,30960,30960]
[51302,"K570528",43," ",313,null,null,{"$f":"H2269","v":5040},5040,5040,5040,5040,5040,5040,5040,5040,5040]
[51302,"K570528",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,5040,5040,5040,5040,5040,5040,5040,5040,5040,5040]
[51302,"K570528",43," ",32,null,null,{"$f":"H2271+H2274","v":4400},4400,4400,4400,4400,{"$f":"M2271+M2274","v":4400},4400,{"$f":"O2271+O2274","v":4400},4400,{"$f":"Q2271+Q2274","v":14400}]
[51302,"K570528",43," ",321," ",null,{"$f":"SUM(H2272:H2273)","v":3000},3000,3000,3000,3000,{"$f":"SUM(M2272:M2273)","v":3000},3000,{"$f":"SUM(O2272:O2273)","v":3000},3000,{"$f":"SUM(Q2272:Q2273)","v":3000}]
[51302,"K570528",43,"0452",3211,"Službena putovanja",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[51302,"K570528",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[51302,"K570528",43," ",323,null,null,{"$f":"SUM(H2275:H2276)","v":1400},{"$f":"SUM(I2275:I2276)","v":1400},1400,1400,1400,1400,1400,1400,1400,11400]
[51302,"K570528",43,"0452",3233,"Usluge promidžbe i informiranja",null,0,0,0,0,0,0,0,0,0,3000]
[51302,"K570528",43,"0452",3237,"Intelektualne i osobne usluge",null,1400,1400,1400,1400,1400,1400,1400,1400,1400,8400]
[51302,"K570528",43," ",42,null,null,{"$f":"H2278+H2280","v":24500},24500,24500,24500,24500,{"$f":"M2278+M2280","v":24500},24500,{"$f":"O2278+O2280","v":24500},24500,{"$f":"Q2278+Q2280","v":24500}]
[51302,"K570528",43," ",422," ",null,{"$f":"SUM(H2279)","v":22500},22500,22500,22500,22500,22500,22500,22500,22500,22500]
[51302,"K570528",43,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,22500,22500,22500,22500,22500,22500,22500,22500,22500,22500]
[51302,"K570528",43," ",426,null,null,{"$f":"H2281","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000]
[51302,"K570528",43,"0452",4262,"Ulaganje u računalne programe",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[51302,"K570528",559," ",32," "," ",{"$f":"H2283","v":5600},5600,5600,5600,5600,5600,5600,5600,5600,5600]
[51302,"K570528",559," ",323," "," ",5600,5600,5600,5600,5600,5600,5600,5600,5600,5600]
[51302,"K570528",559,"0452",3237,"Intelektualne i osobne usluge"," ",5600,5600,5600,5600,5600,5600,5600,5600,5600,5600]
[51302,"K570528",559," ",42," "," ",{"$f":"H2286+H2288","v":98000},98000,98000,98000,98000,{"$f":"M2286+M2288","v":98000},98000,{"$f":"O2286+O2288","v":98000},98000,{"$f":"Q2286+Q2288","v":98000}]
[51302,"K570528",559," ",422," "," ",{"$f":"H2287","v":90000},90000,90000,90000,90000,90000,90000,90000,90000,90000]
[51302,"K570528",559,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene"," ",90000,90000,90000,90000,90000,90000,90000,90000,90000,90000]
[51302,"K570528",559," ",426," "," ",{"$f":"H2289","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000]
[51302,"K570528",559,"0452",4262,"Ulaganje u računalne programe"," ",8000,8000,8000,8000,8000,8000,8000,8000,8000,8000]
[51302,"T570530"," "," ",null,"INTERREG VI-A Italija - Hrvatska - Digitalne dvostruke aplikacije za sigurnije i zelenije poslovanje luka na Jadranu (DIGITPORTS) ","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2291+H2296+H2303+H2306+H2309","v":188000},188000,188000,188000,188000,{"$f":"M2291+M2296+M2303+M2306+M2309","v":188000},188000,{"$f":"O2291+O2296+O2303+O2306+O2309","v":188000},188000,{"$f":"Q2291+Q2296+Q2303+Q2306+Q2309","v":203000}]
[51302,"T570530",43," ",31,null,null,{"$f":"H2292+H2294","v":20000},20000,20000,20000,20000,{"$f":"M2292+M2294","v":20000},20000,{"$f":"O2292+O2294","v":20000},20000,{"$f":"Q2292+Q2294","v":20000}]
[51302,"T570530",43," ",311," ",null,{"$f":"H2293","v":17200},17200,17200,17200,17200,17200,17200,17200,17200,17200]
[51302,"T570530",43,"0452",3111,"Plaće za redovan rad",null,17200,17200,17200,17200,17200,17200,17200,17200,17200,17200]
[51302,"T570530",43," ",313,null,null,{"$f":"H2295","v":2800},2800,2800,2800,2800,2800,2800,2800,2800,2800]
[51302,"T570530",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800]
[51302,"T570530",43," ",32,null,null,{"$f":"H2297+H2300","v":10000},10000,10000,10000,10000,{"$f":"M2297+M2300","v":10000},10000,{"$f":"O2297+O2300","v":10000},10000,{"$f":"Q2297+Q2300","v":25000}]
[51302,"T570530",43," ",321," ",null,{"$f":"SUM(H2298:H2299)","v":3000},3000,3000,3000,3000,{"$f":"SUM(M2298:M2299)","v":3000},3000,{"$f":"SUM(O2298:O2299)","v":3000},3000,{"$f":"SUM(Q2298:Q2299)","v":3000}]
[51302,"T570530",43,"0452",3211,"Službena putovanja",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[51302,"T570530",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[51302,"T570530",43," ",323,null,null,{"$f":"SUM(H2301:H2302)","v":7000},7000,7000,7000,7000,{"$f":"SUM(M2301:M2302)","v":7000},7000,{"$f":"SUM(O2301:O2302)","v":7000},7000,{"$f":"SUM(Q2301:Q2302)","v":22000}]
[51302,"T570530",43,"0452",3233,"Usluge promidžbe i informiranja",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,4000]
[51302,"T570530",43,"0452",3237,"Intelektualne i osobne usluge",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,18000]
[51302,"T570530",43," ",42," "," ",{"$f":"H2304","v":27600},27600,27600,27600,27600,27600,27600,27600,27600,27600]
[51302,"T570530",43," ",426," "," ",27600,27600,27600,27600,27600,27600,27600,27600,27600,27600]
[51302,"T570530",43,"0452",4262,"Ulaganje u računalne programe"," ",27600,27600,27600,27600,27600,27600,27600,27600,27600,27600]
[51302,"T570530",559," ",32," "," ",{"$f":"H2307","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000]
[51302,"T570530",559," ",323," "," ",20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
[51302,"T570530",559,"0452",3237,"Intelektualne i osobne usluge"," ",20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
[51302,"T570530",559," ",42," "," ",{"$f":"H2310","v":110400},110400,110400,110400,110400,110400,110400,110400,110400,110400]
[51302,"T570530",559," ",426," "," ",110400,110400,110400,110400,110400,110400,110400,110400,110400,110400]
[51302,"T570530",559,"0452",4262,"Ulaganje u računalne programe"," ",110400,110400,110400,110400,110400,110400,110400,110400,110400,110400]
[51302,"K570532"," "," ",null,"CEF Projekt - Unapređenje infrastrukture luke Rijeka - napajanje brodova električnom energijom s kopna (POR2CORE OPS)","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2316+H2319+H2327+H2330+H2334+H2339+H2343+H2313+H2324","v":4149210},{"$f":"I2316+I2319+I2327+I2330+I2334+I2339+I2343+I2313+I2324","v":4149210},4149210,4149210,4149210,4149210,4149210,4149210,4149210,{"$f":"Q2316+Q2319+Q2327+Q2330+Q2334+Q2339+Q2343+Q2313+Q2324","v":429610}]
[51302,"K570532",11," ",32,null,null,{"$f":"H2314","v":0},0,0,0,0,0,0,0,0,35000]
[51302,"K570532",11," ",323," ",null,0,0,0,0,0,0,0,0,0,35000]
[51302,"K570532",11,"0452",3237,"Intelektualne i osobne usluge",null,0,0,0,0,0,0,0,0,0,35000]
[51302,"K570532",11," ",42," "," ",{"$f":"H2317","v":792000},792000,792000,792000,792000,792000,792000,792000,792000,2000]
[51302,"K570532",11," ",421," "," ",792000,792000,792000,792000,792000,792000,792000,792000,792000,2000]
[51302,"K570532",11,"0452",4214,"Ostali građevinski objekti"," ",792000,792000,792000,792000,792000,792000,792000,792000,792000,2000]
[51302,"K570532",12," ",31," "," ",{"$f":"H2320+H2322","v":15260},15260,15260,15260,15260,{"$f":"M2320+M2322","v":15260},15260,{"$f":"O2320+O2322","v":15260},15260,{"$f":"Q2320+Q2322","v":15260}]
[51302,"K570532",12," ",311," "," ",{"$f":"H2321","v":13050},13050,13050,13050,13050,13050,13050,13050,13050,13050]
[51302,"K570532",12,"0452",3111,"Plaće za redovan rad"," ",13050,13050,13050,13050,13050,13050,13050,13050,13050,13050]
[51302,"K570532",12," ",313," "," ",{"$f":"H2323","v":2210},2210,2210,2210,2210,2210,2210,2210,2210,2210]
[51302,"K570532",12,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje"," ",2210,2210,2210,2210,2210,2210,2210,2210,2210,2210]
[51302,"K570532",12," ",32,null,null,{"$f":"H2325","v":0},0,0,0,0,0,0,0,0,25000]
[51302,"K570532",12," ",323," ",null,0,0,0,0,0,0,0,0,0,25000]
[51302,"K570532",12,"0452",3237,"Intelektualne i osobne usluge",null,0,0,0,0,0,0,0,0,0,25000]
[51302,"K570532",12," ",42," "," ",{"$f":"H2328","v":475500},475500,475500,475500,475500,475500,475500,475500,475500,5500]
[51302,"K570532",12," ",421," "," ",475500,475500,475500,475500,475500,475500,475500,475500,475500,5500]
[51302,"K570532",12,"0452",4214,"Ostali građevinski objekti"," ",475500,475500,475500,475500,475500,475500,475500,475500,475500,5500]
[51302,"K570532",43," ",32,null,null,{"$f":"+H2331","v":28160},28160,28160,28160,28160,28160,28160,28160,28160,53560]
[51302,"K570532",43," ",323," ",null,{"$f":"+H2332+H2333","v":28160},28160,28160,28160,28160,{"$f":"+M2332+M2333","v":28160},28160,{"$f":"+O2332+O2333","v":28160},28160,{"$f":"+Q2332+Q2333","v":53560}]
[51302,"K570532",43,"0452",3233,"Usluge promidžbe i informiranja",null,2560,2560,2560,2560,2560,2560,2560,2560,2560,2560]
[51302,"K570532",43,"0452",3237,"Intelektualne i osobne usluge",null,25600,25600,25600,25600,25600,25600,25600,25600,25600,51000]
[51302,"K570532",51," ",31,null,null,{"$f":"H2335+H2337","v":86450},86450,86450,86450,86450,{"$f":"M2335+M2337","v":86450},86450,{"$f":"O2335+O2337","v":86450},86450,{"$f":"Q2335+Q2337","v":86450}]
[51302,"K570532",51," ",311," ",null,{"$f":"H2336","v":73950},73950,73950,73950,73950,73950,73950,73950,73950,73950]
[51302,"K570532",51,"0452",3111,"Plaće za redovan rad",null,73950,73950,73950,73950,73950,73950,73950,73950,73950,73950]
[51302,"K570532",51," ",313,null,null,{"$f":"H2338","v":12500},12500,12500,12500,12500,12500,12500,12500,12500,12500]
[51302,"K570532",51,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500]
[51302,"K570532",51," ",32,null,null,{"$f":"+H2340","v":59840},59840,59840,59840,59840,59840,59840,59840,59840,114840]
[51302,"K570532",51," ",323," ",null,{"$f":"+H2341+H2342","v":59840},59840,59840,59840,59840,{"$f":"+M2341+M2342","v":59840},59840,{"$f":"+O2341+O2342","v":59840},59840,{"$f":"+Q2341+Q2342","v":114840}]
[51302,"K570532",51,"0452",3233,"Usluge promidžbe i informiranja",null,5440,5440,5440,5440,5440,5440,5440,5440,5440,5440]
[51302,"K570532",51,"0452",3237,"Intelektualne i osobne usluge",null,54400,54400,54400,54400,54400,54400,54400,54400,54400,109400]
[51302,"K570532",51," ",42," "," ",{"$f":"+H2344","v":2692000},2692000,2692000,2692000,2692000,2692000,2692000,2692000,2692000,92000]
[51302,"K570532",51," ",421," "," ",{"$f":"+H2345","v":2692000},2692000,2692000,2692000,2692000,2692000,2692000,2692000,2692000,92000]
[51302,"K570532",51,"0452",4214,"Ostali građevinski objekti"," ",2692000,2692000,2692000,2692000,2692000,2692000,2692000,2692000,2692000,92000]
[51302,"K570533"," "," ",null,"INTERREG IPA ADRION 46 - Jadranske luke za zajednice obnovljivih izvora energije (ADRIREC)","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2347+H2352+H2359","v":42000},42000,42000,42000,42000,{"$f":"M2347+M2352+M2359","v":42000},42000,{"$f":"O2347+O2352+O2359","v":42000},42000,{"$f":"Q2347+Q2352+Q2359","v":42000}]
[51302,"K570533",43," ",31," "," ",{"$f":"H2348+H2350","v":9000},9000,9000,9000,9000,{"$f":"M2348+M2350","v":9000},9000,{"$f":"O2348+O2350","v":9000},9000,{"$f":"Q2348+Q2350","v":9000}]
[51302,"K570533",43," ",311," "," ",{"$f":"H2349","v":7740},7740,7740,7740,7740,7740,7740,7740,7740,7740]
[51302,"K570533",43,"0452",3111,"Plaće za redovan rad"," ",7740,7740,7740,7740,7740,7740,7740,7740,7740,7740]
[51302,"K570533",43," ",313," "," ",{"$f":"H2351","v":1260},1260,1260,1260,1260,1260,1260,1260,1260,1260]
[51302,"K570533",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje"," ",1260,1260,1260,1260,1260,1260,1260,1260,1260,1260]
[51302,"K570533",43," ",32," "," ",{"$f":"H2353+H2356","v":23000},23000,23000,23000,23000,{"$f":"M2353+M2356","v":23000},23000,{"$f":"O2353+O2356","v":23000},23000,{"$f":"Q2353+Q2356","v":23000}]
[51302,"K570533",43," ",321," "," ",{"$f":"SUM(H2354:H2355)","v":3000},3000,3000,3000,3000,{"$f":"SUM(M2354:M2355)","v":3000},3000,{"$f":"SUM(O2354:O2355)","v":3000},3000,{"$f":"SUM(Q2354:Q2355)","v":3000}]
[51302,"K570533",43,"0452",3211,"Službena putovanja"," ",2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[51302,"K570533",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život"," ",1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[51302,"K570533",43," ",323," "," ",{"$f":"SUM(H2357:H2358)","v":20000},20000,20000,20000,20000,{"$f":"SUM(M2357:M2358)","v":20000},20000,{"$f":"SUM(O2357:O2358)","v":20000},20000,{"$f":"SUM(Q2357:Q2358)","v":20000}]
[51302,"K570533",43,"0452",3233,"Usluge promidžbe i informiranja"," ",5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
[51302,"K570533",43,"0452",3237,"Intelektualne i osobne usluge"," ",15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
[51302,"K570533",43," ",42," "," ",{"$f":"H2360","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000]
[51302,"K570533",43," ",422," "," ",10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
[51302,"K570533",43,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene"," ",10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
[51302,"K570534"," "," ",null,"Izgradnja ulazno - izlaznog punkta Zapad luke Rijeka","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2363+H2369","v":1202500},1202500,1202500,1202500,1202500,{"$f":"M2363+M2369","v":1202500},1202500,{"$f":"O2363+O2369","v":1202500},1202500,{"$f":"Q2363+Q2369","v":1253500}]
[51302,"K570534",11," ",42," "," ",{"$f":"H2364+H2367","v":951000},{"$f":"I2364+I2367","v":951000},951000,951000,951000,951000,951000,951000,951000,1002000]
[51302,"K570534",11," ",421," "," ",{"$f":"H2366+H2365","v":951000},{"$f":"I2366+I2365","v":951000},951000,951000,951000,951000,951000,951000,951000,981000]
[51302,"K570534",11,"0452",4212,"Poslovni objekti",null,0,0,0,0,0,0,0,0,0,30000]
[51302,"K570534",11,"0452",4214,"Ostali građevinski objekti"," ",951000,951000,951000,951000,951000,951000,951000,951000,951000,951000]
[51302,"K570534",11,null,422,null,null,{"$f":"H2368","v":0},{"$f":"I2368","v":0},0,0,0,0,0,0,0,21000]
[51302,"K570534",11,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,0,0,0,0,0,0,0,0,0,21000]
[51302,"K570534",43," ",42," ",null,{"$f":"+H2370+H2373","v":251500},251500,251500,251500,251500,{"$f":"+M2370+M2373","v":251500},251500,{"$f":"+O2370+O2373","v":251500},251500,{"$f":"+Q2370+Q2373","v":251500}]
[51302,"K570534",43," ",422,null,null,{"$f":"+H2371+H2372","v":231500},231500,231500,231500,231500,{"$f":"+M2371+M2372","v":231500},231500,{"$f":"+O2371+O2372","v":231500},231500,{"$f":"+Q2371+Q2372","v":231500}]
[51302,"K570534",43,"0452",4221,"Uredska oprema i namještaj ",null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
[51302,"K570534",43,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,230000,230000,230000,230000,230000,230000,230000,230000,230000,230000]
[51302,"K570534",43," ",426,null,null,{"$f":"+H2374","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000]
[51302,"K570534",43,"0452",4262,"Ulaganja u računalne programe ",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["51271","RKP 51271",null,null,null,"Lučka uprava Zadar",null,{"$f":"H2376+H2454+H2481+H2491+H2540+H2569+H2604+H2639","v":15012463},15012463,15012463,15012463,15012463,15012463,15012463,15012463,15012463,{"$f":"Q2376+Q2454+Q2481+Q2491+Q2540+Q2569+Q2604+Q2639+Q2674+Q2703","v":15594089}]
["51271","A587069",null,null,null,"Administracija i upravljanje ","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2377+H2387+H2420+H2426+H2433+H2451+H2448","v":2594200},{"$f":"I2377+I2387+I2420+I2426+I2433+I2451+I2448","v":2594200},2594200,2594200,2594200,2594200,2594200,2594200,2594200,2806675]
["51271","A587069",43,null,31,null,null,{"$f":"H2378+H2383+H2385","v":1158100},1158100,1158100,1158100,1158100,{"$f":"M2378+M2383+M2385","v":1158100},1158100,{"$f":"O2378+O2383+O2385","v":1158100},1158100,{"$f":"Q2378+Q2383+Q2385","v":1275100}]
["51271","A587069",43,null,311,null,null,{"$f":"H2379+H2380+H2381+H2382","v":950100},950100,950100,950100,950100,{"$f":"M2379+M2380+M2381+M2382","v":950100},950100,{"$f":"O2379+O2380+O2381+O2382","v":950100},950100,{"$f":"Q2379+Q2380+Q2381+Q2382","v":1030100}]
["51271","A587069",43,"0452",3111,"Plaće za redovan rad",null,940000,940000,940000,940000,940000,940000,940000,940000,940000,1020000]
["51271","A587069",43,"0452",3112,"Plaće u naravi",null,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000]
["51271","A587069",43,"0452",3113,"Plaće za prekovremeni rad",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
["51271","A587069",43,"0452",3114,"Plaće za posebne uvjete rada",null,100,100,100,100,100,100,100,100,100,100]
["51271","A587069",43,null,312,null,null,{"$f":"H2384","v":60000},60000,60000,60000,60000,60000,60000,60000,60000,75000]
["51271","A587069",43,"0452",3121,"Ostali rashodi za zaposlene ",null,60000,60000,60000,60000,60000,60000,60000,60000,60000,75000]
["51271","A587069",43,null,313,null,null,{"$f":"H2386","v":148000},148000,148000,148000,148000,148000,148000,148000,148000,170000]
["51271","A587069",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,148000,148000,148000,148000,148000,148000,148000,148000,148000,170000]
["51271","A587069",43,null,32,null,null,{"$f":"H2388+H2393+H2400+H2410+H2412","v":1370200},1370200,1370200,1370200,1370200,{"$f":"M2388+M2393+M2400+M2410+M2412","v":1370200},1370200,{"$f":"O2388+O2393+O2400+O2410+O2412","v":1370200},1370200,{"$f":"Q2388+Q2393+Q2400+Q2410+Q2412","v":1459200}]
["51271","A587069",43,null,321,null,null,{"$f":"H2389+H2390+H2391+H2392","v":66300},66300,66300,66300,66300,{"$f":"M2389+M2390+M2391+M2392","v":66300},66300,{"$f":"O2389+O2390+O2391+O2392","v":66300},66300,{"$f":"Q2389+Q2390+Q2391+Q2392","v":70300}]
["51271","A587069",43,"0452",3211,"Službena putovanja",null,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000]
["51271","A587069",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["51271","A587069",43,"0452",3213,"Stručno usavršavanje zaposlenika",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,14000]
["51271","A587069",43,"0452",3214,"Ostale naknade troškova zaposlenima",null,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300]
["51271","A587069",43,null,322,null,null,{"$f":"H2394+H2395+H2396+H2397+H2398+H2399","v":388600},388600,388600,388600,388600,{"$f":"M2394+M2395+M2396+M2397+M2398+M2399","v":388600},388600,{"$f":"O2394+O2395+O2396+O2397+O2398+O2399","v":388600},388600,{"$f":"Q2394+Q2395+Q2396+Q2397+Q2398+Q2399","v":442600}]
["51271","A587069",43,"0452",3221,"Uredski materijal i ostali materijalni rashodi",null,16000,16000,16000,16000,16000,16000,16000,16000,16000,20000]
["51271","A587069",43,"0452",3222,"Materijal i sirovine",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51271","A587069",43,"0452",3223,"Energija",null,300000,300000,300000,300000,300000,300000,300000,300000,300000,350000]
["51271","A587069",43,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000]
["51271","A587069",43,"0452",3225,"Sitni inventar i autogume",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51271","A587069",43,"0452",3227,"Službena, radna i zaštitna odjeća i obuća",null,8600,8600,8600,8600,8600,8600,8600,8600,8600,8600]
["51271","A587069",43,null,323,null,null,{"$f":"H2401+H2402+H2403+H2404+H2405+H2406+H2407+H2408+H2409","v":791200},791200,791200,791200,791200,{"$f":"M2401+M2402+M2403+M2404+M2405+M2406+M2407+M2408+M2409","v":791200},791200,{"$f":"O2401+O2402+O2403+O2404+O2405+O2406+O2407+O2408+O2409","v":791200},791200,{"$f":"Q2401+Q2402+Q2403+Q2404+Q2405+Q2406+Q2407+Q2408+Q2409","v":821200}]
["51271","A587069",43,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,33200,33200,33200,33200,33200,33200,33200,33200,33200,33200]
["51271","A587069",43,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000]
["51271","A587069",43,"0452",3233,"Usluge promidžbe i informiranja",null,53000,53000,53000,53000,53000,53000,53000,53000,53000,53000]
["51271","A587069",43,"0452",3234,"Komunalne usluge ",null,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000]
["51271","A587069",43,"0452",3235,"Zakupnine i najamnine",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,25000]
["51271","A587069",43,"0452",3236,"Zdravstvene i veterinarske usluge ",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["51271","A587069",43,"0452",3237,"Intelektualne i osobne usluge",null,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000]
["51271","A587069",43,"0452",3238,"Računalne usluge",null,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000]
["51271","A587069",43,"0452",3239,"Ostale usluge ",null,80000,80000,80000,80000,80000,80000,80000,80000,80000,100000]
["51271","A587069",43,null,324,null,null,{"$f":"H2411","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000]
["51271","A587069",43,"0452",3241,"Naknade troškova osobama izvan radnog odnosa",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
["51271","A587069",43,null,329,null,null,{"$f":"H2413+H2414+H2415+H2416+H2417+H2418+H2419","v":120100},120100,120100,120100,120100,{"$f":"M2413+M2414+M2415+M2416+M2417+M2418+M2419","v":120100},120100,{"$f":"O2413+O2414+O2415+O2416+O2417+O2418+O2419","v":120100},120100,{"$f":"Q2413+Q2414+Q2415+Q2416+Q2417+Q2418+Q2419","v":121100}]
["51271","A587069",43,"0452",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000]
["51271","A587069",43,"0452",3292,"Premije osiguranja",null,32000,32000,32000,32000,32000,32000,32000,32000,32000,32000]
["51271","A587069",43,"0452",3293,"Reprezentacija",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["51271","A587069",43,"0452",3294,"Članarine i norme",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["51271","A587069",43,"0452",3295,"Pristojbe i naknade",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,5000]
["51271","A587069",43,"0452",3296,"Troškovi sudskih postupaka",null,2600,2600,2600,2600,2600,2600,2600,2600,2600,2600]
["51271","A587069",43,"0452",3299,"Ostali nespomenuti rashodi poslovanja",null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
["51271","A587069",43,null,34,null,null,{"$f":"+H2421","v":1700},1700,1700,1700,1700,1700,1700,1700,1700,2500]
["51271","A587069",43,null,343,null,null,{"$f":"H2422+H2423+H2424+H2425","v":1700},1700,1700,1700,1700,{"$f":"M2422+M2423+M2424+M2425","v":1700},1700,{"$f":"O2422+O2423+O2424+O2425","v":1700},1700,{"$f":"Q2422+Q2423+Q2424+Q2425","v":2500}]
["51271","A587069",43,"0452",3431,"Bankarske usluge i usluge platnog prometa",null,700,700,700,700,700,700,700,700,700,700]
["51271","A587069",43,"0452",3432,"Negativne tečajne razlike i razlike zbog primjene valutne klauzule",null,100,100,100,100,100,100,100,100,100,100]
["51271","A587069",43,"0452",3433,"Zatezne kamate",null,200,200,200,200,200,200,200,200,200,1000]
["51271","A587069",43,"0452",3434,"Ostali nespomenuti financijski rashodi",null,700,700,700,700,700,700,700,700,700,700]
["51271","A587069",43,null,38,null,null,{"$f":"H2427","v":500},500,500,500,500,500,500,500,500,500]
["51271","A587069",43,null,383,null,null,{"$f":"H2428+H2429+H2430+H2431+H2432","v":500},500,500,500,500,{"$f":"M2428+M2429+M2430+M2431+M2432","v":500},500,{"$f":"O2428+O2429+O2430+O2431+O2432","v":500},500,{"$f":"Q2428+Q2429+Q2430+Q2431+Q2432","v":500}]
["51271","A587069",43,"0452",3831,"Naknade šteta pravnim i fizičkim osobama",null,100,100,100,100,100,100,100,100,100,100]
["51271","A587069",43,"0452",3832,"Penali, ležarine i drugo",null,100,100,100,100,100,100,100,100,100,100]
["51271","A587069",43,"0452",3833,"Naknade šteta zaposlenicima",null,100,100,100,100,100,100,100,100,100,100]
["51271","A587069",43,"0452",3834,"Ugovorene kazne i ostale naknade šteta",null,100,100,100,100,100,100,100,100,100,100]
["51271","A587069",43,"0452",3835,"Ostale kazne",null,100,100,100,100,100,100,100,100,100,100]
["51271","A587069",43,null,42,null,null,{"$f":"H2434+H2441+H2443+H2445","v":63700},63700,63700,63700,63700,{"$f":"M2434+M2441+M2443+M2445","v":63700},63700,{"$f":"O2434+O2441+O2443+O2445","v":63700},63700,{"$f":"Q2434+Q2441+Q2443+Q2445","v":63700}]
["51271","A587069",43,null,422,null,null,{"$f":"H2435+H2436+H2437+H2438+H2439+H2440","v":44900},44900,44900,44900,44900,{"$f":"M2435+M2436+M2437+M2438+M2439+M2440","v":44900},44900,{"$f":"O2435+O2436+O2437+O2438+O2439+O2440","v":44900},44900,{"$f":"Q2435+Q2436+Q2437+Q2438+Q2439+Q2440","v":44900}]
["51271","A587069",43,"0452",4221,"Uredska oprema i namještaj",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51271","A587069",43,"0452",4222,"Komunikacijska oprema ",null,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000]
["51271","A587069",43,"0452",4223,"Oprema za održavanje i zaštitu",null,18600,18600,18600,18600,18600,18600,18600,18600,18600,18600]
["51271","A587069",43,"0452",4224,"Medicinska i laboratorijska oprema",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
["51271","A587069",43,"0452",4225,"Instrumenti i uređaji",null,6600,6600,6600,6600,6600,6600,6600,6600,6600,6600]
["51271","A587069",43,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene ",null,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700]
["51271","A587069",43,null,423,null,null,{"$f":"H2442","v":100},100,100,100,100,100,100,100,100,100]
["51271","A587069",43,"0452",4231,"Prijevozna sredstva u cestovnom prometu",null,100,100,100,100,100,100,100,100,100,100]
["51271","A587069",43,null,425,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51271","A587069",43,"0452",4251,"Višegodišnji nasadi  ",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51271","A587069",43,null,426,null,null,{"$f":"H2446+H2447","v":17700},17700,17700,17700,17700,{"$f":"M2446+M2447","v":17700},17700,{"$f":"O2446+O2447","v":17700},17700,{"$f":"Q2446+Q2447","v":17700}]
["51271","A587069",43,"0452",4262,"Ulaganja u računalne programe",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["51271","A587069",43,"0452",4264,"Ostala nematerijalna proizvedena imovina",null,2700,2700,2700,2700,2700,2700,2700,2700,2700,2700]
["51271","A587069",52,null,42,null,null,{"$f":"H2449","v":0},{"$f":"I2449","v":0},0,0,0,0,0,0,0,3675]
["51271","A587069",52,null,422,null,null,{"$f":"H2450","v":0},{"$f":"I2450","v":0},0,0,0,0,0,0,0,3675]
["51271","A587069",52,"0452",4225,"Instrumenti i uređaji",null,0,0,0,0,0,0,0,0,0,3675]
["51271","A587069",71,null,32,null,null,{"$f":"H2452","v":0},{"$f":"I2452","v":0},{"$f":"J2452","v":0},0,0,0,0,0,0,2000]
["51271","A587069",71,null,323,null,null,{"$f":"H2453","v":0},{"$f":"I2453","v":0},{"$f":"J2453","v":0},0,0,0,0,0,0,2000]
["51271","A587069",71,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,0,0,0,0,0,0,0,0,0,2000]
["51271","A587070",null,null,null,"Gradnja i održavanje ","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2455+H2459+H2466+H2470+H2475+H2478","v":6264300},{"$f":"I2455+I2459+I2466+I2470+I2475+I2478","v":6264300},6264300,6264300,6264300,{"$f":"M2455+M2459+M2466+M2470+M2475+M2478","v":6264300},6264300,{"$f":"O2455+O2459+O2466+O2470+O2475+O2478","v":6264300},6264300,{"$f":"Q2455+Q2459+Q2466+Q2470+Q2475+Q2478","v":6345300}]
["51271","A587070",43,null,32,null,null,{"$f":"H2456","v":1060000},1060000,1060000,1060000,1060000,1060000,1060000,1060000,1060000,1110000]
["51271","A587070",43,null,323,null,null,{"$f":"H2457+H2458","v":1060000},1060000,1060000,1060000,1060000,{"$f":"M2457+M2458","v":1060000},1060000,{"$f":"O2457+O2458","v":1060000},1060000,{"$f":"Q2457+Q2458","v":1110000}]
["51271","A587070",43,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000]
["51271","A587070",43,"0452",3237,"Intelektualne i osobne usluge",null,60000,60000,60000,60000,60000,60000,60000,60000,60000,110000]
["51271","A587070",43,null,41,null,null,{"$f":"H2460+H2462","v":1000},1000,1000,1000,1000,{"$f":"M2460+M2462","v":1000},1000,{"$f":"O2460+O2462","v":1000},1000,{"$f":"Q2460+Q2462","v":30000}]
["51271","A587070",43,null,411,null,null,{"$f":"H2461","v":700},700,700,700,700,700,700,700,700,700]
["51271","A587070",43,"0452",4111,"Zemljište",null,700,700,700,700,700,700,700,700,700,700]
["51271","A587070",43,null,412,null,null,{"$f":"H2463+H2464+H2465","v":300},300,300,300,300,{"$f":"M2463+M2464+M2465","v":300},300,{"$f":"O2463+O2464+O2465","v":300},300,{"$f":"Q2463+Q2464+Q2465","v":29300}]
["51271","A587070",43,"0452",4123,"Licence",null,100,100,100,100,100,100,100,100,100,25100]
["51271","A587070",43,"0452",4124,"Ostala prava",null,100,100,100,100,100,100,100,100,100,100]
["51271","A587070",43,"0452",4126,"Ostala nematerijalna imovina",null,100,100,100,100,100,100,100,100,100,4100]
["51271","A587070",43,null,42,null,null,{"$f":"H2467","v":4714467},4714467,4714467,4714467,4714467,4714467,4714467,4714467,4714467,4246800]
["51271","A587070",43,null,421,null,null,{"$f":"H2468+H2469","v":4714467},4714467,4714467,4714467,4714467,{"$f":"M2468+M2469","v":4714467},4714467,{"$f":"O2468+O2469","v":4714467},4714467,{"$f":"Q2468+Q2469","v":4246800}]
["51271","A587070",43,"0452",4212,"Poslovni objekti",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51271","A587070",43,"0452",4214,"Ostali građevinski objekti",null,{"$f":"5200000-486533","v":4713467},4713467,4713467,4713467,4713467,4713467,4713467,4713467,4713467,4245800]
["51271","A587070",43,null,45,null,null,{"$f":"H2471+H2473","v":2300},2300,2300,2300,2300,{"$f":"M2471+M2473","v":2300},2300,{"$f":"O2471+O2473","v":2300},2300,{"$f":"Q2471+Q2473","v":2300}]
["51271","A587070",43,null,451,null,null,{"$f":"H2472","v":1300},1300,1300,1300,1300,1300,1300,1300,1300,1300]
["51271","A587070",43,"0452",4511,"Dodatna ulaganja na građevinskim objektima",null,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300]
["51271","A587070",43,null,452,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51271","A587070",43,"0452",4521,"Dodatna ulaganja na postrojenjima i opremi",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51271","A587070",52,null,42,null,null,{"$f":"+H2476","v":486533},486533,486533,486533,486533,486533,486533,486533,486533,954200]
["51271","A587070",52,null,421,null,null,486533,486533,486533,486533,486533,486533,486533,486533,486533,954200]
["51271","A587070",52,"0452",4212,"Poslovni objekti",null,486533,486533,486533,486533,486533,486533,486533,486533,486533,954200]
["51271","A587070",71,null,42,null,null,{"$f":"H2479","v":0},{"$f":"I2479","v":0},{"$f":"J2479","v":0},0,0,0,0,0,0,2000]
["51271","A587070",71,null,421,null,null,{"$f":"H2480","v":0},{"$f":"I2480","v":0},{"$f":"J2480","v":0},0,0,0,0,0,0,2000]
["51271","A587070",71,"0452",4214,"Ostali građevinski objekti",null,0,0,0,0,0,0,0,0,0,2000]
["51271","T587071",null,null,null,"Projekt Nova luka Zadar - Otplata zajma banaka EIB i KfW","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2482+H2485+H2488","v":5383113},5383113,5383113,5383113,5383113,{"$f":"M2482+M2485+M2488","v":5383113},5383113,{"$f":"O2482+O2485+O2488","v":5383113},5383113,{"$f":"Q2482+Q2485+Q2488","v":5383114}]
["51271","T587071",11,null,34,null,null,{"$f":"H2483","v":1620012},1620012,1620012,1620012,1620012,1620012,1620012,1620012,1620012,1620012]
["51271","T587071",11,null,342,null,null,1620012,1620012,1620012,1620012,1620012,1620012,1620012,1620012,1620012,1620012]
["51271","T587071",11,"0452",3421,"Kamate za primljene kredite i zajmove od međunarodnih organizacija, institucija i tijela EU te inozemnih vlada",null,1620012,1620012,1620012,1620012,1620012,1620012,1620012,1620012,1620012,1620012]
["51271","T587071",11,null,54,null,null,{"$f":"H2486","v":3762101},3762101,3762101,3762101,3762101,3762101,3762101,3762101,3762101,3762102]
["51271","T587071",11,null,541,null,null,3762101,3762101,3762101,3762101,3762101,3762101,3762101,3762101,3762101,3762102]
["51271","T587071",11,"0452",5414,"Otplata glavnice primljenih kredita i zajmova od institucija i tijela EU",null,3762101,3762101,3762101,3762101,3762101,3762101,3762101,3762101,3762101,3762102]
["51271","T587071",43,null,34,null,null,{"$f":"H2489","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51271","T587071",43,null,342,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51271","T587071",43,"0452",3421,"Kamate za primljene kredite i zajmove od međunarodnih organizacija, institucija i tijela EU te inozemnih vlada",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51271","K587083",null,null,null,"Kibernetička sigurnost u hrvatskom pomorskom prometu - CYSCROMS","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2492+H2524+H2497+H2529+H2503+H2535+H2508+H2513+H2519","v":132010},132010,132010,132010,132010,{"$f":"M2492+M2524+M2497+M2529+M2503+M2535+M2508+M2513+M2519","v":132010},132010,{"$f":"O2492+O2524+O2497+O2529+O2503+O2535+O2508+O2513+O2519","v":132010},132010,{"$f":"Q2492+Q2524+Q2497+Q2529+Q2503+Q2535+Q2508+Q2513+Q2519","v":180510}]
["51271","K587083",43,null,31,null,null,{"$f":"H2493+H2495","v":11500},11500,11500,11500,11500,{"$f":"M2493+M2495","v":11500},11500,{"$f":"O2493+O2495","v":11500},11500,{"$f":"Q2493+Q2495","v":11500}]
["51271","K587083",43,null,311,null,null,{"$f":"H2494","v":9400},9400,9400,9400,9400,9400,9400,9400,9400,9400]
["51271","K587083",43,"0452",3111,"Plaće za redovan rad",null,9400,9400,9400,9400,9400,9400,9400,9400,9400,9400]
["51271","K587083",43,null,313,null,null,{"$f":"H2496","v":2100},2100,2100,2100,2100,2100,2100,2100,2100,2100]
["51271","K587083",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100]
["51271","K587083",43,null,32,null,null,{"$f":"H2498+H2500","v":6500},6500,6500,6500,6500,{"$f":"M2498+M2500","v":6500},6500,{"$f":"O2498+O2500","v":6500},6500,{"$f":"Q2498+Q2500","v":16000}]
["51271","K587083",43,null,321,null,null,{"$f":"H2499","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,3000]
["51271","K587083",43,"0452",3211,"Službena putovanja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,3000]
["51271","K587083",43,null,323,null,null,{"$f":"SUM(H2501:H2502)","v":5500},5500,5500,5500,5500,{"$f":"SUM(M2501:M2502)","v":5500},5500,{"$f":"SUM(O2501:O2502)","v":5500},5500,{"$f":"SUM(Q2501:Q2502)","v":13000}]
["51271","K587083",43,"0452",3233,"Usluge promidžbe i informiranja",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["51271","K587083",43,"0452",3237,"Intelektualne i osobne usluge",null,2500,2500,2500,2500,2500,2500,2500,2500,2500,10000]
["51271","K587083",43,null,42,null,null,{"$f":"H2504+H2506","v":48000},48000,48000,48000,48000,{"$f":"M2504+M2506","v":48000},48000,{"$f":"O2504+O2506","v":48000},48000,{"$f":"Q2504+Q2506","v":61000}]
["51271","K587083",43,null,422,null,null,{"$f":"H2505","v":44000},44000,44000,44000,44000,44000,44000,44000,44000,57000]
["51271","K587083",43,"0452",4221,"Uredska oprema I namještaj",null,44000,44000,44000,44000,44000,44000,44000,44000,44000,57000]
["51271","K587083",43,null,426,null,null,{"$f":"SUM(H2507:H2507)","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000]
["51271","K587083",43,"0452",4262,"Ulaganje u računalne programe",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
["51271","K587083",51,null,31,null,null,{"$f":"H2509+H2511","v":9200},9200,9200,9200,9200,{"$f":"M2509+M2511","v":9200},9200,{"$f":"O2509+O2511","v":9200},9200,{"$f":"Q2509+Q2511","v":9200}]
["51271","K587083",51,null,311,null,null,{"$f":"H2510","v":7520},7520,7520,7520,7520,7520,7520,7520,7520,7520]
["51271","K587083",51,"0452",3111,"Plaće za redovan rad",null,7520,7520,7520,7520,7520,7520,7520,7520,7520,7520]
["51271","K587083",51,null,313,null,null,{"$f":"H2512","v":1680},1680,1680,1680,1680,1680,1680,1680,1680,1680]
["51271","K587083",51,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1680,1680,1680,1680,1680,1680,1680,1680,1680,1680]
["51271","K587083",51,null,32,null,null,{"$f":"H2514+H2516","v":5210},5210,5210,5210,5210,{"$f":"M2514+M2516","v":5210},5210,{"$f":"O2514+O2516","v":5210},5210,{"$f":"Q2514+Q2516","v":9210}]
["51271","K587083",51,null,321,null,null,{"$f":"H2515","v":810},810,810,810,810,810,810,810,810,2810]
["51271","K587083",51,"0452",3211,"Službena putovanja",null,810,810,810,810,810,810,810,810,810,2810]
["51271","K587083",51,null,323,null,null,{"$f":"SUM(H2517:H2518)","v":4400},4400,4400,4400,4400,{"$f":"SUM(M2517:M2518)","v":4400},4400,{"$f":"SUM(O2517:O2518)","v":4400},4400,{"$f":"SUM(Q2517:Q2518)","v":6400}]
["51271","K587083",51,"0452",3233,"Usluge promidžbe i informiranja",null,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400]
["51271","K587083",51,"0452",3237,"Intelektualne i osobne usluge",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,4000]
["51271","K587083",51,null,42,null,null,{"$f":"H2520+H2522","v":38400},38400,38400,38400,38400,{"$f":"M2520+M2522","v":38400},38400,{"$f":"O2520+O2522","v":38400},38400,{"$f":"Q2520+Q2522","v":48800}]
["51271","K587083",51,null,422,null,null,{"$f":"H2521","v":35200},35200,35200,35200,35200,35200,35200,35200,35200,45600]
["51271","K587083",51,"0452",4221,"Uredska oprema I namještaj",null,35200,35200,35200,35200,35200,35200,35200,35200,35200,45600]
["51271","K587083",51,null,426,null,null,{"$f":"SUM(H2523:H2523)","v":3200},3200,3200,3200,3200,3200,3200,3200,3200,3200]
["51271","K587083",51,"0452",4262,"Ulaganje u računalne programe",null,3200,3200,3200,3200,3200,3200,3200,3200,3200,3200]
["51271","K587083",559,null,31,null,null,{"$f":"H2525+H2527","v":2300},2300,2300,2300,2300,{"$f":"M2525+M2527","v":2300},2300,{"$f":"O2525+O2527","v":2300},2300,{"$f":"Q2525+Q2527","v":2300}]
["51271","K587083",559,null,311,null,null,{"$f":"H2526","v":1880},1880,1880,1880,1880,1880,1880,1880,1880,1880]
["51271","K587083",559,"0452",3111,"Plaće za redovan rad",null,1880,1880,1880,1880,1880,1880,1880,1880,1880,1880]
["51271","K587083",559,null,313,null,null,{"$f":"H2528","v":420},420,420,420,420,420,420,420,420,420]
["51271","K587083",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,420,420,420,420,420,420,420,420,420,420]
["51271","K587083",559,null,32,null,null,{"$f":"H2530+H2532","v":1300},1300,1300,1300,1300,{"$f":"M2530+M2532","v":1300},1300,{"$f":"O2530+O2532","v":1300},1300,{"$f":"Q2530+Q2532","v":10300}]
["51271","K587083",559,null,321,null,null,{"$f":"H2531","v":200},200,200,200,200,200,200,200,200,1200]
["51271","K587083",559,"0452",3211,"Službena putovanja",null,200,200,200,200,200,200,200,200,200,1200]
["51271","K587083",559,null,323,null,null,{"$f":"SUM(H2533:H2534)","v":1100},1100,1100,1100,1100,{"$f":"SUM(M2533:M2534)","v":1100},1100,{"$f":"SUM(O2533:O2534)","v":1100},1100,{"$f":"SUM(Q2533:Q2534)","v":9100}]
["51271","K587083",559,"0452",3233,"Usluge promidžbe i informiranja",null,600,600,600,600,600,600,600,600,600,600]
["51271","K587083",559,"0452",3237,"Intelektualne i osobne usluge",null,500,500,500,500,500,500,500,500,500,8500]
["51271","K587083",559,null,42,null,null,{"$f":"H2536+H2538","v":9600},9600,9600,9600,9600,{"$f":"M2536+M2538","v":9600},9600,{"$f":"O2536+O2538","v":9600},9600,{"$f":"Q2536+Q2538","v":12200}]
["51271","K587083",559,null,422,null,null,{"$f":"H2537","v":8800},8800,8800,8800,8800,8800,8800,8800,8800,11400]
["51271","K587083",559,"0452",4221,"Uredska oprema I namještaj",null,8800,8800,8800,8800,8800,8800,8800,8800,8800,11400]
["51271","K587083",559,null,426,null,null,{"$f":"SUM(H2539:H2539)","v":800},800,800,800,800,800,800,800,800,800]
["51271","K587083",559,"0452",4262,"Ulaganje u računalne programe",null,800,800,800,800,800,800,800,800,800,800]
["51271","K587088",null,null,null,"INTERREG VI-A Italija - Hrvatska - Promicanje održivih rješenja za pomorski kulturni turizam (ADRIJOROUTES)","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2541+H2546+H2555+H2560+H2584+H2601","v":165550},165550,165550,165550,165550,165550,165550,165550,165550,{"$f":"Q2541+Q2546+Q2555+Q2560","v":199050}]
["51271","K587088",43,null,31,null,null,{"$f":"H2542+H2544","v":11300},11300,11300,11300,11300,{"$f":"M2542+M2544","v":11300},11300,{"$f":"O2542+O2544","v":11300},11300,{"$f":"Q2542+Q2544","v":15000}]
["51271","K587088",43,null,311,null,null,{"$f":"H2543","v":9700},9700,9700,9700,9700,9700,9700,9700,9700,12700]
["51271","K587088",43,"0452",3111,"Plaće za redovan rad",null,9700,9700,9700,9700,9700,9700,9700,9700,9700,12700]
["51271","K587088",43,null,313,null,null,{"$f":"H2545","v":1600},1600,1600,1600,1600,1600,1600,1600,1600,2300]
["51271","K587088",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1600,1600,1600,1600,1600,1600,1600,1600,1600,2300]
["51271","K587088",43,null,32,null,null,{"$f":"H2547+H2550","v":21150},21150,21150,21150,21150,{"$f":"M2547+M2550","v":21150},21150,{"$f":"O2547+O2550","v":21150},21150,{"$f":"Q2547+Q2550","v":25150}]
["51271","K587088",43,null,321,null,null,{"$f":"SUM(H2548:H2549)","v":700},700,700,700,700,{"$f":"SUM(M2548:M2549)","v":700},700,{"$f":"SUM(O2548:O2549)","v":700},700,{"$f":"SUM(Q2548:Q2549)","v":700}]
["51271","K587088",43,"0452",3211,"Službena putovanja",null,600,600,600,600,600,600,600,600,600,600]
["51271","K587088",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,100,100,100,100,100,100,100,100,100,100]
["51271","K587088",43,null,323,null,null,{"$f":"SUM(H2551:H2554)","v":20450},20450,20450,20450,20450,{"$f":"SUM(M2551:M2554)","v":20450},20450,{"$f":"SUM(O2551:O2554)","v":20450},20450,{"$f":"SUM(Q2551:Q2554)","v":24450}]
["51271","K587088",43,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,800,800,800,800,800,800,800,800,800,800]
["51271","K587088",43,"0452",3233,"Usluge promidžbe i informiranja",null,8900,8900,8900,8900,8900,8900,8900,8900,8900,12900]
["51271","K587088",43,"0452",3237,"Intelektualne i osobne usluge",null,9750,9750,9750,9750,9750,9750,9750,9750,9750,9750]
["51271","K587088",43,"0452",3239,"Ostale usluge",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51271","K587088",559,null,31,null,null,{"$f":"H2556+H2558","v":48500},48500,48500,48500,48500,{"$f":"M2556+M2558","v":48500},48500,{"$f":"O2556+O2558","v":48500},48500,{"$f":"Q2556+Q2558","v":60700}]
["51271","K587088",559,null,311,null,null,{"$f":"H2557","v":38800},38800,38800,38800,38800,38800,38800,38800,38800,51000]
["51271","K587088",559,"0452",3111,"Plaće za redovan rad",null,38800,38800,38800,38800,38800,38800,38800,38800,38800,51000]
["51271","K587088",559,null,313,null,null,{"$f":"H2559","v":9700},9700,9700,9700,9700,9700,9700,9700,9700,9700]
["51271","K587088",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,9700,9700,9700,9700,9700,9700,9700,9700,9700,9700]
["51271","K587088",559,null,32,null,null,{"$f":"H2561+H2564","v":84600},84600,84600,84600,84600,{"$f":"M2561+M2564","v":84600},84600,{"$f":"O2561+O2564","v":84600},84600,{"$f":"Q2561+Q2564","v":98200}]
["51271","K587088",559,null,321,null,null,{"$f":"SUM(H2562:H2563)","v":2800},2800,2800,2800,2800,{"$f":"SUM(M2562:M2563)","v":2800},2800,{"$f":"SUM(O2562:O2563)","v":2800},2800,{"$f":"SUM(Q2562:Q2563)","v":2800}]
["51271","K587088",559,"0452",3211,"Službena putovanja",null,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400]
["51271","K587088",559,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,400,400,400,400,400,400,400,400,400,400]
["51271","K587088",559,null,323,null,null,{"$f":"SUM(H2565:H2568)","v":81800},81800,81800,81800,81800,{"$f":"SUM(M2565:M2568)","v":81800},81800,{"$f":"SUM(O2565:O2568)","v":81800},81800,{"$f":"SUM(Q2565:Q2568)","v":95400}]
["51271","K587088",559,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,3200,3200,3200,3200,3200,3200,3200,3200,3200,3200]
["51271","K587088",559,"0452",3233,"Usluge promidžbe i informiranja",null,35600,35600,35600,35600,35600,35600,35600,35600,35600,49200]
["51271","K587088",559,"0452",3237,"Intelektualne i osobne usluge",null,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000]
["51271","K587088",559,"0452",3239,"Ostale usluge",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
["51271","K587087",null,null,null,"INTERREG VI-a Italija-Hrvatska - Digitalne dvostruke aplikacije za sigurnije i zelenije poslovanje luka na Jadranu (DIGITPORTS)","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2570+H2575+H2587+H2592","v":94980},94980,94980,94980,94980,{"$f":"M2570+M2575+M2587+M2592","v":94980},94980,{"$f":"O2570+O2575+O2587+O2592","v":94980},94980,{"$f":"Q2570+Q2575+Q2587+Q2592+Q2584+Q2601","v":157040}]
["51271","K587087",43,null,31,null,null,{"$f":"H2571+H2573","v":11140},11140,11140,11140,11140,{"$f":"M2571+M2573","v":11140},11140,{"$f":"O2571+O2573","v":11140},11140,{"$f":"Q2571+Q2573","v":11700}]
["51271","K587087",43,null,311,null,null,{"$f":"H2572","v":9540},9540,9540,9540,9540,9540,9540,9540,9540,10000]
["51271","K587087",43,"0452",3111,"Plaće za redovan rad",null,9540,9540,9540,9540,9540,9540,9540,9540,9540,10000]
["51271","K587087",43,null,313,null,null,{"$f":"H2574","v":1600},1600,1600,1600,1600,1600,1600,1600,1600,1700]
["51271","K587087",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1600,1600,1600,1600,1600,1600,1600,1600,1600,1700]
["51271","K587087",43,null,32,null,null,{"$f":"H2576+H2579","v":7850},7850,7850,7850,7850,{"$f":"M2576+M2579","v":7850},7850,{"$f":"O2576+O2579","v":7850},7850,{"$f":"Q2576+Q2579","v":7850}]
["51271","K587087",43,null,321,null,null,{"$f":"SUM(H2577:H2578)","v":650},650,650,650,650,{"$f":"SUM(M2577:M2578)","v":650},650,{"$f":"SUM(O2577:O2578)","v":650},650,{"$f":"SUM(Q2577:Q2578)","v":650}]
["51271","K587087",43,"0452",3211,"Službena putovanja",null,600,600,600,600,600,600,600,600,600,600]
["51271","K587087",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,50,50,50,50,50,50,50,50,50,50]
["51271","K587087",43,null,323,null,null,{"$f":"SUM(H2580:H2583)","v":7200},7200,7200,7200,7200,{"$f":"SUM(M2580:M2583)","v":7200},7200,{"$f":"SUM(O2580:O2583)","v":7200},7200,{"$f":"SUM(Q2580:Q2583)","v":7200}]
["51271","K587087",43,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,600,600,600,600,600,600,600,600,600,600]
["51271","K587087",43,"0452",3233,"Usluge promidžbe i informiranja",null,600,600,600,600,600,600,600,600,600,600]
["51271","K587087",43,"0452",3237,"Intelektualne i osobne usluge",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51271","K587087",43,"0452",3239,"Ostale usluge",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51271","K587087",43,null,41,null,null,{"$f":"H2585","v":0},{"$f":"I2585","v":0},0,0,0,0,0,0,0,12000]
["51271","K587087",43,null,412,null,null,{"$f":"H2586","v":0},0,0,0,0,0,0,0,0,12000]
["51271","K587087",43,"0452",4126,"Ostala nematerijalna imovina",null,0,0,0,0,0,0,0,0,0,12000]
["51271","K587087",559,null,31,null,null,{"$f":"H2588+H2590","v":44600},44600,44600,44600,44600,{"$f":"M2588+M2590","v":44600},44600,{"$f":"O2588+O2590","v":44600},44600,{"$f":"Q2588+Q2590","v":46100}]
["51271","K587087",559,null,311,null,null,{"$f":"H2589","v":38200},38200,38200,38200,38200,38200,38200,38200,38200,39500]
["51271","K587087",559,"0452",3111,"Plaće za redovan rad",null,38200,38200,38200,38200,38200,38200,38200,38200,38200,39500]
["51271","K587087",559,null,313,null,null,{"$f":"H2591","v":6400},6400,6400,6400,6400,6400,6400,6400,6400,6600]
["51271","K587087",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,6400,6400,6400,6400,6400,6400,6400,6400,6400,6600]
["51271","K587087",559,null,32,null,null,{"$f":"H2593+H2596","v":31390},31390,31390,31390,31390,{"$f":"M2593+M2596","v":31390},31390,{"$f":"O2593+O2596","v":31390},31390,{"$f":"Q2593+Q2596","v":31390}]
["51271","K587087",559,null,321,null,null,{"$f":"SUM(H2594:H2595)","v":2590},2590,2590,2590,2590,{"$f":"SUM(M2594:M2595)","v":2590},2590,{"$f":"SUM(O2594:O2595)","v":2590},2590,{"$f":"SUM(Q2594:Q2595)","v":2590}]
["51271","K587087",559,"0452",3211,"Službena putovanja",null,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400]
["51271","K587087",559,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,190,190,190,190,190,190,190,190,190,190]
["51271","K587087",559,null,323,null,null,{"$f":"SUM(H2597:H2600)","v":28800},28800,28800,28800,28800,{"$f":"SUM(M2597:M2600)","v":28800},28800,{"$f":"SUM(O2597:O2600)","v":28800},28800,{"$f":"SUM(Q2597:Q2600)","v":28800}]
["51271","K587087",559,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400]
["51271","K587087",559,"0452",3233,"Usluge promidžbe i informiranja",null,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400]
["51271","K587087",559,"0452",3237,"Intelektualne i osobne usluge",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["51271","K587087",559,"0452",3239,"Ostale usluge",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
["51271","K587087",559,null,41,null,null,{"$f":"H2602","v":0},{"$f":"I2602","v":0},{"$f":"J2602","v":0},{"$f":"K2602","v":0},{"$f":"L2602","v":0},{"$f":"M2602","v":0},{"$f":"N2602","v":0},{"$f":"O2602","v":0},{"$f":"P2602","v":0},{"$f":"Q2602","v":48000}]
["51271","K587087",559,null,412,null,null,{"$f":"H2603","v":0},{"$f":"I2603","v":0},0,0,0,0,0,0,0,48000]
["51271","K587087",559,"0452",4126,"Ostala nematerijalna imovina",null,0,0,0,0,0,0,0,0,0,48000]
["51271","K587086",null,null,null,"INTERREG VI-A Italija-Hrvatska - Unapređenje pristupačnosti jadranskih luka (MILEPORT)","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2605+H2610+H2622+H2627+H2619+H2636","v":183710},183710,183710,183710,183710,{"$f":"M2605+M2610+M2622+M2627+M2619+M2636","v":183710},183710,{"$f":"O2605+O2610+O2622+O2627+O2619+O2636","v":183710},183710,{"$f":"Q2605+Q2610+Q2622+Q2627+Q2619+Q2636","v":194200}]
["51271","K587086",43,null,31,null,null,{"$f":"H2606+H2608","v":12460},12460,12460,12460,12460,{"$f":"M2606+M2608","v":12460},12460,{"$f":"O2606+O2608","v":12460},12460,{"$f":"Q2606+Q2608","v":13000}]
["51271","K587086",43,null,311,null,null,{"$f":"H2607","v":10700},10700,10700,10700,10700,10700,10700,10700,10700,11000]
["51271","K587086",43,"0452",3111,"Plaće za redovan rad",null,10700,10700,10700,10700,10700,10700,10700,10700,10700,11000]
["51271","K587086",43,null,313,null,null,{"$f":"H2609","v":1760},1760,1760,1760,1760,1760,1760,1760,1760,2000]
["51271","K587086",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1760,1760,1760,1760,1760,1760,1760,1760,1760,2000]
["51271","K587086",43,null,32,null,null,{"$f":"H2611+H2614","v":10680},10680,10680,10680,10680,{"$f":"M2611+M2614","v":10680},10680,{"$f":"O2611+O2614","v":10680},10680,{"$f":"Q2611+Q2614","v":12280}]
["51271","K587086",43,null,321,null,null,{"$f":"SUM(H2612:H2613)","v":480},480,480,480,480,{"$f":"SUM(M2612:M2613)","v":480},480,{"$f":"SUM(O2612:O2613)","v":480},480,{"$f":"SUM(Q2612:Q2613)","v":480}]
["51271","K587086",43,"0452",3211,"Službena putovanja",null,400,400,400,400,400,400,400,400,400,400]
["51271","K587086",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,80,80,80,80,80,80,80,80,80,80]
["51271","K587086",43,null,323,null,null,{"$f":"SUM(H2615:H2618)","v":10200},10200,10200,10200,10200,{"$f":"SUM(M2615:M2618)","v":10200},10200,{"$f":"SUM(O2615:O2618)","v":10200},10200,{"$f":"SUM(Q2615:Q2618)","v":11800}]
["51271","K587086",43,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,200,200,200,200,200,200,200,200,200,200]
["51271","K587086",43,"0452",3233,"Usluge promidžbe i informiranja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,2600]
["51271","K587086",43,"0452",3237,"Intelektualne i osobne usluge",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000]
["51271","K587086",43,"0452",3239,"Ostale usluge",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51271","K587086",43,null,42,null,null,{"$f":"H2620","v":13500},13500,13500,13500,13500,13500,13500,13500,13500,13500]
["51271","K587086",43,null,422,null,null,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500]
["51271","K587086",43,"0452",4222,"Komunikacijska oprema",null,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500]
["51271","K587086",559,null,31,null,null,{"$f":"H2623+H2625","v":49550},49550,49550,49550,49550,{"$f":"M2623+M2625","v":49550},49550,{"$f":"O2623+O2625","v":49550},49550,{"$f":"Q2623+Q2625","v":51500}]
["51271","K587086",559,null,311,null,null,{"$f":"H2624","v":42500},42500,42500,42500,42500,42500,42500,42500,42500,44000]
["51271","K587086",559,"0452",3111,"Plaće za redovan rad",null,42500,42500,42500,42500,42500,42500,42500,42500,42500,44000]
["51271","K587086",559,null,313,null,null,{"$f":"H2626","v":7050},7050,7050,7050,7050,7050,7050,7050,7050,7500]
["51271","K587086",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,7050,7050,7050,7050,7050,7050,7050,7050,7050,7500]
["51271","K587086",559,null,32,null,null,{"$f":"H2628+H2631","v":43520},43520,43520,43520,43520,{"$f":"M2628+M2631","v":43520},43520,{"$f":"O2628+O2631","v":43520},43520,{"$f":"Q2628+Q2631","v":49920}]
["51271","K587086",559,null,321,null,null,{"$f":"SUM(H2629:H2630)","v":2720},2720,2720,2720,2720,{"$f":"SUM(M2629:M2630)","v":2720},2720,{"$f":"SUM(O2629:O2630)","v":2720},2720,{"$f":"SUM(Q2629:Q2630)","v":2720}]
["51271","K587086",559,"0452",3211,"Službena putovanja",null,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400]
["51271","K587086",559,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,320,320,320,320,320,320,320,320,320,320]
["51271","K587086",559,null,323,null,null,{"$f":"SUM(H2632:H2635)","v":40800},40800,40800,40800,40800,{"$f":"SUM(M2632:M2635)","v":40800},40800,{"$f":"SUM(O2632:O2635)","v":40800},40800,{"$f":"SUM(Q2632:Q2635)","v":47200}]
["51271","K587086",559,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,800,800,800,800,800,800,800,800,800,800]
["51271","K587086",559,"0452",3233,"Usluge promidžbe i informiranja",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,10400]
["51271","K587086",559,"0452",3237,"Intelektualne i osobne usluge",null,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000]
["51271","K587086",559,"0452",3239,"Ostale usluge",null,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000]
["51271","K587086",559,null,42,null,null,{"$f":"H2637","v":54000},54000,54000,54000,54000,54000,54000,54000,54000,54000]
["51271","K587086",559,null,422,null,null,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000]
["51271","K587086",559,"0452",4222,"Komunikacijska oprema",null,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000]
["51271","K587085",null,null,null,"INTERREG VI-A Italija-Hrvatska - Novo poglavlje u transportu dobara na intermodalnim pravcima (TRANSPONEXT)","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2640+H2645+H2657+H2662+H2654+H2671","v":194600},{"$f":"I2640+I2645+I2657+I2662+I2654+I2671","v":194600},194600,194600,194600,194600,194600,194600,194600,253500]
["51271","K587085",43,null,31,null,null,{"$f":"H2641+H2643","v":21200},21200,21200,21200,21200,{"$f":"M2641+M2643","v":21200},21200,{"$f":"O2641+O2643","v":21200},21200,{"$f":"Q2641+Q2643","v":26900}]
["51271","K587085",43,null,311,null,null,{"$f":"H2642","v":18000},18000,18000,18000,18000,18000,18000,18000,18000,23000]
["51271","K587085",43,"0452",3111,"Plaće za redovan rad",null,18000,18000,18000,18000,18000,18000,18000,18000,18000,23000]
["51271","K587085",43,null,313,null,null,{"$f":"H2644","v":3200},3200,3200,3200,3200,3200,3200,3200,3200,3900]
["51271","K587085",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,3200,3200,3200,3200,3200,3200,3200,3200,3200,3900]
["51271","K587085",43,null,32,null,null,{"$f":"H2646+H2649","v":18500},18500,18500,18500,18500,{"$f":"M2646+M2649","v":18500},18500,{"$f":"O2646+O2649","v":18500},18500,{"$f":"Q2646+Q2649","v":12000}]
["51271","K587085",43,null,321,null,null,{"$f":"SUM(H2647:H2648)","v":900},900,900,900,900,{"$f":"SUM(M2647:M2648)","v":900},900,{"$f":"SUM(O2647:O2648)","v":900},900,{"$f":"SUM(Q2647:Q2648)","v":900}]
["51271","K587085",43,"0452",3211,"Službena putovanja",null,600,600,600,600,600,600,600,600,600,600]
["51271","K587085",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,300,300,300,300,300,300,300,300,300,300]
["51271","K587085",43,null,323,null,null,{"$f":"SUM(H2650:H2653)","v":17600},17600,17600,17600,17600,{"$f":"SUM(M2650:M2653)","v":17600},17600,{"$f":"SUM(O2650:O2653)","v":17600},17600,{"$f":"SUM(Q2650:Q2653)","v":11100}]
["51271","K587085",43,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,200,200,200,200,200,200,200,200,200,200]
["51271","K587085",43,"0452",3233,"Usluge promidžbe i informiranja",null,200,200,200,200,200,200,200,200,200,700]
["51271","K587085",43,"0452",3237,"Intelektualne i osobne usluge",null,17000,17000,17000,17000,17000,17000,17000,17000,17000,10000]
["51271","K587085",43,"0452",3239,"Ostale usluge",null,200,200,200,200,200,200,200,200,200,200]
["51271","K587085",43,null,41,null,null,{"$f":"H2655","v":0},{"$f":"I2655","v":0},0,0,0,0,0,0,0,10000]
["51271","K587085",43,null,412,null,null,{"$f":"H2656","v":0},0,0,0,0,0,0,0,0,10000]
["51271","K587085",43,"0452",4126,"Ostala nematerijalna imovina",null,0,0,0,0,0,0,0,0,0,10000]
["51271","K587085",559,null,31,null,null,{"$f":"H2658+H2660","v":80900},80900,80900,80900,80900,{"$f":"M2658+M2660","v":80900},80900,{"$f":"O2658+O2660","v":80900},80900,{"$f":"Q2658+Q2660","v":106600}]
["51271","K587085",559,null,311,null,null,{"$f":"H2659","v":68400},68400,68400,68400,68400,68400,68400,68400,68400,91400]
["51271","K587085",559,"0452",3111,"Plaće za redovan rad",null,68400,68400,68400,68400,68400,68400,68400,68400,68400,91400]
["51271","K587085",559,null,313,null,null,{"$f":"H2661","v":12500},12500,12500,12500,12500,12500,12500,12500,12500,15200]
["51271","K587085",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,12500,12500,12500,12500,12500,12500,12500,12500,12500,15200]
["51271","K587085",559,null,32,null,null,{"$f":"H2663+H2666","v":74000},74000,74000,74000,74000,{"$f":"M2663+M2666","v":74000},74000,{"$f":"O2663+O2666","v":74000},74000,{"$f":"Q2663+Q2666","v":58000}]
["51271","K587085",559,null,321,null,null,{"$f":"SUM(H2664:H2665)","v":3600},3600,3600,3600,3600,{"$f":"SUM(M2664:M2665)","v":3600},3600,{"$f":"SUM(O2664:O2665)","v":3600},3600,{"$f":"SUM(Q2664:Q2665)","v":3600}]
["51271","K587085",559,"0452",3211,"Službena putovanja",null,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400]
["51271","K587085",559,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200]
["51271","K587085",559,null,323,null,null,{"$f":"SUM(H2667:H2670)","v":70400},70400,70400,70400,70400,{"$f":"SUM(M2667:M2670)","v":70400},70400,{"$f":"SUM(O2667:O2670)","v":70400},70400,{"$f":"SUM(Q2667:Q2670)","v":54400}]
["51271","K587085",559,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,800,800,800,800,800,800,800,800,800,800]
["51271","K587085",559,"0452",3233,"Usluge promidžbe i informiranja",null,800,800,800,800,800,800,800,800,800,2800]
["51271","K587085",559,"0452",3237,"Intelektualne i osobne usluge",null,68000,68000,68000,68000,68000,68000,68000,68000,68000,50000]
["51271","K587085",559,"0452",3239,"Ostale usluge",null,800,800,800,800,800,800,800,800,800,800]
["51271","K587085",559,null,41,null,null,{"$f":"H2672","v":0},{"$f":"I2672","v":0},{"$f":"J2672","v":0},{"$f":"K2672","v":0},{"$f":"L2672","v":0},{"$f":"M2672","v":0},{"$f":"N2672","v":0},{"$f":"O2672","v":0},{"$f":"P2672","v":0},{"$f":"Q2672","v":40000}]
["51271","K587085",559,null,412,null,null,{"$f":"H2673","v":0},0,0,0,0,0,0,0,0,40000]
["51271","K587085",559,"0452",4126,"Ostala nematerijalna imovina",null,0,0,0,0,0,0,0,0,0,40000]
["51271","K587089",null,null,null,"INTERREG VI-A Italija-Hrvatska 2021.-2027.  Promicanje zelenih i pametnih luka-PRESPORT","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2675+H2680+H2689+H2694","v":0},{"$f":"I2675+I2680+I2689+I2694","v":0},0,0,0,0,0,0,0,37300]
["51271","K587089",43,null,31,null,null,{"$f":"H2676+H2678","v":0},{"$f":"I2676+I2678","v":0},0,0,0,0,0,0,0,5200]
["51271","K587089",43,null,311,null,null,{"$f":"H2677","v":0},{"$f":"I2677","v":0},0,0,0,0,0,0,0,4400]
["51271","K587089",43,"0452",3111,"Plaće za redovan rad",null,0,0,0,0,0,0,0,0,0,4400]
["51271","K587089",43,null,313,null,null,{"$f":"H2679","v":0},0,0,0,0,0,0,0,0,800]
["51271","K587089",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,0,0,0,0,0,0,0,0,0,800]
["51271","K587089",43,null,32,null,null,{"$f":"H2681+H2684","v":0},{"$f":"I2681+I2684","v":0},0,0,0,0,0,0,0,2300]
["51271","K587089",43,null,321,null,null,{"$f":"H2682+H2683","v":0},{"$f":"I2682+I2683","v":0},0,0,0,0,0,0,0,700]
["51271","K587089",43,"0452",3211,"Službena putovanja",null,0,0,0,0,0,0,0,0,0,600]
["51271","K587089",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,0,0,0,0,0,0,0,0,0,100]
["51271","K587089",43,null,323,null,null,{"$f":"H2685+H2686+H2687+H2688","v":0},{"$f":"I2685+I2686+I2687+I2688","v":0},0,0,0,0,0,0,0,1600]
["51271","K587089",43,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,0,0,0,0,0,0,0,0,0,400]
["51271","K587089",43,"0452",3233,"Usluge promidžbe i informiranja",null,0,0,0,0,0,0,0,0,0,400]
["51271","K587089",43,"0452",3237,"Intelektualne i osobne usluge",null,0,0,0,0,0,0,0,0,0,400]
["51271","K587089",43,"0452",3239,"Ostale usluge",null,0,0,0,0,0,0,0,0,0,400]
["51271","K587089",559,null,31,null,null,{"$f":"H2690+H2692","v":0},{"$f":"I2690+I2692","v":0},0,0,0,0,0,0,0,20600]
["51271","K587089",559,null,311,null,null,{"$f":"H2691","v":0},{"$f":"I2691","v":0},0,0,0,0,0,0,0,17600]
["51271","K587089",559,"0452",3111,"Plaće za redovan rad",null,0,0,0,0,0,0,0,0,0,17600]
["51271","K587089",559,null,313,null,null,{"$f":"H2693","v":0},0,0,0,0,0,0,0,0,3000]
["51271","K587089",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,0,0,0,0,0,0,0,0,0,3000]
["51271","K587089",559,null,32,null,null,{"$f":"H2695+H2698","v":0},{"$f":"I2695+I2698","v":0},0,0,0,0,0,0,0,9200]
["51271","K587089",559,null,321,null,null,{"$f":"H2696+H2697","v":0},{"$f":"I2696+I2697","v":0},0,0,0,0,0,0,0,2800]
["51271","K587089",559,"0452",3211,"Službena putovanja",null,0,0,0,0,0,0,0,0,0,2400]
["51271","K587089",559,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,0,0,0,0,0,0,0,0,0,400]
["51271","K587089",559,null,323,null,null,{"$f":"H2699+H2700+H2701+H2702","v":0},{"$f":"I2699+I2700+I2701+I2702","v":0},{"$f":"J2699+J2700+J2701+J2702","v":0},{"$f":"K2699+K2700+K2701+K2702","v":0},{"$f":"L2699+L2700+L2701+L2702","v":0},{"$f":"M2699+M2700+M2701+M2702","v":0},{"$f":"N2699+N2700+N2701+N2702","v":0},{"$f":"O2699+O2700+O2701+O2702","v":0},{"$f":"P2699+P2700+P2701+P2702","v":0},{"$f":"Q2699+Q2700+Q2701+Q2702","v":6400}]
["51271","K587089",559,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,0,0,0,0,0,0,0,0,0,1600]
["51271","K587089",559,"0452",3233,"Usluge promidžbe i informiranja",null,0,0,0,0,0,0,0,0,0,1600]
["51271","K587089",559,"0452",3237,"Intelektualne i osobne usluge",null,0,0,0,0,0,0,0,0,0,1600]
["51271","K587089",559,"0452",3239,"Ostale usluge",null,0,0,0,0,0,0,0,0,0,1600]
["51271","K587090",null,null,null,"Program Konkurentnost i kohezija 2021.-2027.","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2704+H2709+H2717+H2720++H2725+H2733","v":0},{"$f":"I2704+I2709+I2717+I2720++I2725+I2733","v":0},0,0,0,0,0,0,0,{"$f":"Q2704+Q2709+Q2717+Q2720++Q2725+Q2733","v":37400}]
["51271","K587090",43,null,31,null,null,{"$f":"H2705+H2707","v":0},{"$f":"I2705+I2707","v":0},{"$f":"J2705+J2707","v":0},{"$f":"K2705+K2707","v":0},{"$f":"L2705+L2707","v":0},{"$f":"M2705+M2707","v":0},{"$f":"N2705+N2707","v":0},{"$f":"O2705+O2707","v":0},{"$f":"P2705+P2707","v":0},{"$f":"Q2705+Q2707","v":2200}]
["51271","K587090",43,null,311,null,null,{"$f":"H2706","v":0},{"$f":"I2706","v":0},0,0,0,0,0,0,0,1900]
["51271","K587090",43,"0452",3111,"Plaće za redovan rad",null,0,0,0,0,0,0,0,0,0,1900]
["51271","K587090",43,null,313,null,null,{"$f":"H2708","v":0},0,0,0,0,0,0,0,0,300]
["51271","K587090",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,0,0,0,0,0,0,0,0,0,300]
["51271","K587090",43,null,32,null,null,{"$f":"H2710+H2713","v":0},{"$f":"I2710+I2713","v":0},{"$f":"J2710+J2713","v":0},{"$f":"K2710+K2713","v":0},{"$f":"L2710+L2713","v":0},{"$f":"M2710+M2713","v":0},{"$f":"N2710+N2713","v":0},{"$f":"O2710+O2713","v":0},{"$f":"P2710+P2713","v":0},{"$f":"Q2710+Q2713","v":2180}]
["51271","K587090",43,null,321,null,null,{"$f":"H2711+H2712","v":0},{"$f":"I2711+I2712","v":0},{"$f":"J2711+J2712","v":0},{"$f":"K2711+K2712","v":0},{"$f":"L2711+L2712","v":0},{"$f":"M2711+M2712","v":0},{"$f":"N2711+N2712","v":0},{"$f":"O2711+O2712","v":0},{"$f":"P2711+P2712","v":0},{"$f":"Q2711+Q2712","v":400}]
["51271","K587090",43,"0452",3211,"Službena putovanja",null,0,0,0,0,0,0,0,0,0,320]
["51271","K587090",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,0,0,0,0,0,0,0,0,0,80]
["51271","K587090",43,null,323,null,null,{"$f":"H2714+H2715+H2716","v":0},{"$f":"I2714+I2715+I2716","v":0},0,0,0,0,0,0,0,1780]
["51271","K587090",43,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,0,0,0,0,0,0,0,0,0,80]
["51271","K587090",43,"0452",3233,"Usluge promidžbe i informiranja",null,0,0,0,0,0,0,0,0,0,700]
["51271","K587090",43,"0452",3237,"Intelektualne i osobne usluge",null,0,0,0,0,0,0,0,0,0,1000]
["51271","K587090",43,null,42,null,null,{"$f":"H2718","v":0},{"$f":"I2718","v":0},0,0,0,0,0,0,0,1600]
["51271","K587090",43,null,422,null,null,{"$f":"H2719","v":0},{"$f":"I2719","v":0},0,0,0,0,0,0,0,1600]
["51271","K587090",43,"0452",4225,"Instrumenti i uređaji",null,0,0,0,0,0,0,0,0,0,1600]
["51271","K587090",563,null,31,null,null,{"$f":"H2721+H2723","v":0},{"$f":"I2721+I2723","v":0},0,0,0,0,0,0,0,11700]
["51271","K587090",563,null,311,null,null,{"$f":"H2722","v":0},{"$f":"I2722","v":0},0,0,0,0,0,0,0,10000]
["51271","K587090",563,"0452",3111,"Plaće za redovan rad",null,0,0,0,0,0,0,0,0,0,10000]
["51271","K587090",563,null,313,null,null,{"$f":"H2724","v":0},{"$f":"I2724","v":0},0,0,0,0,0,0,0,1700]
["51271","K587090",563,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,0,0,0,0,0,0,0,0,0,1700]
["51271","K587090",563,null,32,null,null,{"$f":"H2726+H2729","v":0},{"$f":"I2726+I2729","v":0},{"$f":"J2726+J2729","v":0},{"$f":"K2726+K2729","v":0},{"$f":"L2726+L2729","v":0},{"$f":"M2726+M2729","v":0},{"$f":"N2726+N2729","v":0},{"$f":"O2726+O2729","v":0},{"$f":"P2726+P2729","v":0},{"$f":"Q2726+Q2729","v":11320}]
["51271","K587090",563,null,321,null,null,{"$f":"H2727+H2728","v":0},{"$f":"I2727+I2728","v":0},{"$f":"J2727+J2728","v":0},{"$f":"K2727+K2728","v":0},{"$f":"L2727+L2728","v":0},{"$f":"M2727+M2728","v":0},{"$f":"N2727+N2728","v":0},{"$f":"O2727+O2728","v":0},{"$f":"P2727+P2728","v":0},{"$f":"Q2727+Q2728","v":2100}]
["51271","K587090",563,"0452",3211,"Službena putovanja",null,0,0,0,0,0,0,0,0,0,1680]
["51271","K587090",563,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,0,0,0,0,0,0,0,0,0,420]
["51271","K587090",563,null,323,null,null,{"$f":"H2730+H2731+H2732","v":0},{"$f":"I2730+I2731+I2732","v":0},0,0,0,0,0,0,0,9220]
["51271","K587090",563,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,0,0,0,0,0,0,0,0,0,420]
["51271","K587090",563,"0452",3233,"Usluge promidžbe i informiranja",null,0,0,0,0,0,0,0,0,0,3500]
["51271","K587090",563,"0452",3237,"Intelektualne i osobne usluge",null,0,0,0,0,0,0,0,0,0,5300]
["51271","K587090",563,null,42,null,null,{"$f":"H2734","v":0},{"$f":"I2734","v":0},0,0,0,0,0,0,0,8400]
["51271","K587090",563,null,422,null,null,{"$f":"H2735","v":0},{"$f":"I2735","v":0},0,0,0,0,0,0,0,8400]
["51271","K587090",563,"0452",4225,"Instrumenti i uređaji",null,0,0,0,0,0,0,0,0,0,8400]
["51335","RKP 51335",null,null,null,"Lučka uprava Šibenik",null,{"$f":"H2737+H2785+H2809+H2816+H2835","v":10915093},10915093,10915093,10915093,10915093,{"$f":"M2737+M2785+M2809+M2816+M2835","v":10915093},10915093,{"$f":"O2737+O2785+O2809+O2816+O2835","v":10915093},10915093,{"$f":"Q2737+Q2785+Q2809+Q2816+Q2835","v":9717133}]
["51335","A810081",null,null,null,"Administracija i upravljanje","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2741+H2751+H2781+H2738","v":1109700},1109700,1109700,1109700,1109700,{"$f":"M2741+M2751+M2781+M2738","v":1109700},1109700,{"$f":"O2741+O2751+O2781+O2738","v":1109700},1109700,{"$f":"Q2741+Q2751+Q2781+Q2738","v":1099200}]
["51335","A810081",11,null,32,null,null,{"$f":"H2739","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,301000]
["51335","A810081",11,null,323,null,null,280000,280000,280000,280000,280000,280000,280000,280000,280000,301000]
["51335","A810081",11,"0452",3239,"Ostale usluge",null,280000,280000,280000,280000,280000,280000,280000,280000,280000,301000]
["51335","A810081",43,null,31,null,null,{"$f":"H2742+H2747+H2749","v":536200},536200,536200,536200,536200,{"$f":"M2742+M2747+M2749","v":536200},536200,{"$f":"O2742+O2747+O2749","v":536200},536200,{"$f":"Q2742+Q2747+Q2749","v":463200}]
["51335","A810081",43,null,311,null,null,{"$f":"SUM(H2743:H2746)","v":439000},439000,439000,439000,439000,{"$f":"SUM(M2743:M2746)","v":439000},439000,{"$f":"SUM(O2743:O2746)","v":439000},439000,{"$f":"SUM(Q2743:Q2746)","v":376000}]
["51335","A810081",43,"0452",3111,"Plaće za redovan rad",null,433000,433000,433000,433000,433000,433000,433000,433000,433000,370000]
["51335","A810081",43,"0452",3112,"Plaće u naravi",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51335","A810081",43,"0452",3113,"Plaće za prekovremeni rad",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
["51335","A810081",43,"0452",3114,"Plaće za posebne uvjete rada",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51335","A810081",43,null,312,null,null,{"$f":"H2748","v":25200},25200,25200,25200,25200,25200,25200,25200,25200,25200]
["51335","A810081",43,"0452",3121,"Ostali rashodi za zaposlene ",null,25200,25200,25200,25200,25200,25200,25200,25200,25200,25200]
["51335","A810081",43,null,313,null,null,{"$f":"H2750","v":72000},72000,72000,72000,72000,72000,72000,72000,72000,62000]
["51335","A810081",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,72000,72000,72000,72000,72000,72000,72000,72000,72000,62000]
["51335","A810081",43,null,32,null,null,{"$f":"H2752+H2757+H2763+H2774+H2772","v":292900},292900,292900,292900,292900,{"$f":"M2752+M2757+M2763+M2774+M2772","v":292900},292900,{"$f":"O2752+O2757+O2763+O2774+O2772","v":292900},292900,{"$f":"Q2752+Q2757+Q2763+Q2774+Q2772","v":334400}]
["51335","A810081",43,null,321,null,null,{"$f":"SUM(H2753:H2756)","v":32000},32000,32000,32000,32000,{"$f":"SUM(M2753:M2756)","v":32000},32000,{"$f":"SUM(O2753:O2756)","v":32000},32000,{"$f":"SUM(Q2753:Q2756)","v":43000}]
["51335","A810081",43,"0452",3211,"Službena putovanja",null,20500,20500,20500,20500,20500,20500,20500,20500,20500,30000]
["51335","A810081",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500]
["51335","A810081",43,"0452",3213,"Stručno usavršavanje zaposlenika",null,3500,3500,3500,3500,3500,3500,3500,3500,3500,5000]
["51335","A810081",43,"0452",3214,"Ostale naknade troškova zaposlenima",null,500,500,500,500,500,500,500,500,500,500]
["51335","A810081",43,null,322,null,null,{"$f":"SUM(H2758:H2762)","v":20900},20900,20900,20900,20900,{"$f":"SUM(M2758:M2762)","v":20900},20900,{"$f":"SUM(O2758:O2762)","v":20900},20900,{"$f":"SUM(Q2758:Q2762)","v":23400}]
["51335","A810081",43,"0452",3221,"Uredski materijal i ostali materijalni rashodi",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51335","A810081",43,"0452",3223,"Energija",null,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000]
["51335","A810081",43,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,2500,2500,2500,2500,2500,2500,2500,2500,2500,5000]
["51335","A810081",43,"0452",3225,"Sitni inventar i autogume",null,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400]
["51335","A810081",43,"0452",3227,"Službena, radna i zaštitna odjeća i obuća",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51335","A810081",43,null,323,null,null,{"$f":"SUM(H2764:H2771)","v":149000},149000,149000,149000,149000,{"$f":"SUM(M2764:M2771)","v":149000},149000,{"$f":"SUM(O2764:O2771)","v":149000},149000,{"$f":"SUM(Q2764:Q2771)","v":173000}]
["51335","A810081",43,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,6000,6000,6000,6000,6000,6000,6000,6000,6000,8000]
["51335","A810081",43,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51335","A810081",43,"0452",3233,"Usluge promidžbe i informiranja",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["51335","A810081",43,"0452",3234,"Komunalne usluge",null,70000,70000,70000,70000,70000,70000,70000,70000,70000,80000]
["51335","A810081",43,"0452",3235,"Zakupnine i najamnine",null,14000,14000,14000,14000,14000,14000,14000,14000,14000,25000]
["51335","A810081",43,"0452",3237,"Intelektualne i osobne usluge",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["51335","A810081",43,"0452",3238,"Računalne usluge",null,9000,9000,9000,9000,9000,9000,9000,9000,9000,10000]
["51335","A810081",43,"0452",3239,"Ostale usluge",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["51335","A810081",43,null,324,null,null,{"$f":"H2773","v":500},500,500,500,500,500,500,500,500,500]
["51335","A810081",43,"0452",3241,"Naknade troškova osobama izvan radnog odnosa",null,500,500,500,500,500,500,500,500,500,500]
["51335","A810081",43,null,329,null,null,{"$f":"SUM(H2775:H2780)","v":90500},90500,90500,90500,90500,{"$f":"SUM(M2775:M2780)","v":90500},90500,{"$f":"SUM(O2775:O2780)","v":90500},90500,{"$f":"SUM(Q2775:Q2780)","v":94500}]
["51335","A810081",43,"0452",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000]
["51335","A810081",43,"0452",3292,"Premije osiguranja",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51335","A810081",43,"0452",3293,"Reprezentacija",null,6000,6000,6000,6000,6000,6000,6000,6000,6000,10000]
["51335","A810081",43,"0452",3294,"Članarine i norme",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["51335","A810081",43,"0452",3295,"Pristojbe i naknade",null,500,500,500,500,500,500,500,500,500,500]
["51335","A810081",43,"0452",3299,"Ostali nespomenuti rashodi poslovanja",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
["51335","A810081",43,null,34,null,null,{"$f":"H2782","v":600},600,600,600,600,600,600,600,600,600]
["51335","A810081",43,null,343,null,null,{"$f":"SUM(H2783:H2784)","v":600},600,600,600,600,{"$f":"SUM(M2783:M2784)","v":600},600,{"$f":"SUM(O2783:O2784)","v":600},600,{"$f":"SUM(Q2783:Q2784)","v":600}]
["51335","A810081",43,"0452",3431,"Bankarske usluge i usluge platnog prometa",null,500,500,500,500,500,500,500,500,500,500]
["51335","A810081",43,"0452",3433,"Zatezne kamate",null,100,100,100,100,100,100,100,100,100,100]
["51335","A810082",null,null,null,"Gradnja i održavanje","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2786+H2789+H2792+H2800","v":21200},21200,21200,21200,21200,{"$f":"M2786+M2789+M2792+M2800","v":21200},21200,{"$f":"O2786+O2789+O2792+O2800","v":21200},21200,{"$f":"Q2786+Q2789+Q2792+Q2800","v":40200}]
["51335","A810082",43,null,32,null,null,{"$f":"H2787","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,10000]
["51335","A810082",43,null,323,null,null,5000,5000,5000,5000,5000,5000,5000,5000,5000,10000]
["51335","A810082",43,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,10000]
["51335","A810082",43,null,41,null,null,{"$f":"H2790","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,5000]
["51335","A810082",43,null,412,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,5000]
["51335","A810082",43,"0452",4123,"Licence",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,5000]
["51335","A810082",43,null,42,null,null,{"$f":"H2793+H2797","v":13500},13500,13500,13500,13500,{"$f":"M2793+M2797","v":13500},13500,{"$f":"O2793+O2797","v":13500},13500,{"$f":"Q2793+Q2797","v":23500}]
["51335","A810082",43,null,422,null,null,{"$f":"SUM(H2794:H2796)","v":11500},11500,11500,11500,11500,{"$f":"SUM(M2794:M2796)","v":11500},11500,{"$f":"SUM(O2794:O2796)","v":11500},11500,{"$f":"SUM(Q2794:Q2796)","v":21500}]
["51335","A810082",43,"0452",4221,"Uredska oprema i namještaj",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,6000]
["51335","A810082",43,"0452",4222,"Komunikacijska oprema",null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
["51335","A810082",43,"0452",4223,"Oprema za održavanje i zaštitu",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,14000]
["51335","A810082",43,null,426,null,null,{"$f":"SUM(H2798:H2799)","v":2000},2000,2000,2000,2000,{"$f":"SUM(M2798:M2799)","v":2000},2000,{"$f":"SUM(O2798:O2799)","v":2000},2000,{"$f":"SUM(Q2798:Q2799)","v":2000}]
["51335","A810082",43,"0452",4262,"Ulaganja u računalne programe",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51335","A810082",43,"0452",4264,"Ostala nematerijalna proizvedena imovina",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51335","A810082",43,null,45,null,null,{"$f":"H2801+H2803+H2805+H2807","v":1700},1700,1700,1700,1700,{"$f":"M2801+M2803+M2805+M2807","v":1700},1700,{"$f":"O2801+O2803+O2805+O2807","v":1700},1700,{"$f":"Q2801+Q2803+Q2805+Q2807","v":1700}]
["51335","A810082",43,null,451,null,null,{"$f":"H2802","v":500},500,500,500,500,500,500,500,500,500]
["51335","A810082",43,"0452",4511,"Dodatna ulaganja na građevinskim objektima",null,500,500,500,500,500,500,500,500,500,500]
["51335","A810082",43,null,452,null,null,{"$f":"H2804","v":500},500,500,500,500,500,500,500,500,500]
["51335","A810082",43,"0452",4521,"Dodatna ulaganja na postrojenjima i opremi ",null,500,500,500,500,500,500,500,500,500,500]
["51335","A810082",43,null,453,null,null,{"$f":"H2806","v":500},500,500,500,500,500,500,500,500,500]
["51335","A810082",43,"0452",4531,"Dodatna ulaganja na prijevoznim sredstvima",null,500,500,500,500,500,500,500,500,500,500]
["51335","A810082",43,null,454,null,null,{"$f":"H2808","v":200},200,200,200,200,200,200,200,200,200]
["51335","A810082",43,"0452",4541,"Dodatna ulaganja za ostalu nefinancijsku imovinu",null,200,200,200,200,200,200,200,200,200,200]
["51335","A810019",null,null,null,"Otplata zajma EBRD - Projekt modernizacije lučke infrastrukture luke Šibenik - domaća komponenta","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2810+H2813","v":396193},396193,396193,396193,396193,{"$f":"M2810+M2813","v":396193},396193,{"$f":"O2810+O2813","v":396193},396193,{"$f":"Q2810+Q2813","v":367993}]
["51335","A810019",11,null,34,null,null,{"$f":"H2811","v":35000},35000,35000,35000,35000,35000,35000,35000,35000,6800]
["51335","A810019",11,null,342,null,null,35000,35000,35000,35000,35000,35000,35000,35000,35000,6800]
["51335",{"$f":"B2811","v":"A810019"},11,"0452",3421,"Kamate za primljene kredite i zajmove od međunarodnih organizacija, institucija i tijela EU te inozemnih vlada",null,35000,35000,35000,35000,35000,35000,35000,35000,35000,6800]
["51335","A810019",11,null,54,null,null,{"$f":"H2814","v":361193},361193,361193,361193,361193,361193,361193,361193,361193,361193]
["51335","A810019",11,null,541,null,null,361193,361193,361193,361193,361193,361193,361193,361193,361193,361193]
["51335",{"$f":"B2813","v":"A810019"},11,"0452",5413,"Otplata glavnice primljenih zajmova od međunarodnih organizacija",null,361193,361193,361193,361193,361193,361193,361193,361193,361193,361193]
["51335","K810086",null,null,null,"Modernizacija lučkog područja luke Šibenik","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2817+H2823+H2826+H2829+H2832","v":9250000},9250000,9250000,9250000,9250000,{"$f":"M2817+M2823+M2826+M2829+M2832","v":9250000},9250000,{"$f":"O2817+O2823+O2826+O2829+O2832","v":9250000},9250000,{"$f":"Q2817+Q2823+Q2826+Q2829+Q2832","v":8069000}]
["51335","K810086",11,null,32,null,null,{"$f":"H2818","v":500000},500000,500000,500000,500000,500000,500000,500000,500000,479000]
["51335","K810086",11,null,323,null,null,{"$f":"SUM(H2819:H2822)","v":500000},{"$f":"SUM(I2819:I2822)","v":500000},500000,500000,500000,500000,500000,500000,500000,479000]
["51335","K810086",11,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,0,0,0,0,0,0,0,0,0,40000]
["51335","K810086",11,"0452",3233,"Usluge promidžbe i informiranja",null,300000,300000,300000,300000,300000,300000,300000,300000,300000,248000]
["51335","K810086",11,"0452",3237,"Intelektualne i osobne usluge",null,200000,200000,200000,200000,200000,200000,200000,200000,200000,179000]
["51335","K810086",11,"0452",3239,"Ostale usluge",null,0,0,0,0,0,0,0,0,0,12000]
["51335","K810086",11,null,42,null,null,{"$f":"H2824","v":7320000},7320000,7320000,7320000,7320000,7320000,7320000,7320000,7320000,5140000]
["51335","K810086",11,null,421,null,null,7320000,7320000,7320000,7320000,7320000,7320000,7320000,7320000,7320000,5140000]
["51335","K810086",11,"0452",4214,"Ostali građevinski objekti",null,7320000,7320000,7320000,7320000,7320000,7320000,7320000,7320000,7320000,5140000]
["51335","K810086",12,null,42,null,null,{"$f":"H2827","v":360000},360000,360000,360000,360000,360000,360000,360000,360000,380000]
["51335","K810086",12,null,421,null,null,360000,360000,360000,360000,360000,360000,360000,360000,360000,380000]
["51335","K810086",12,"0452",4214,"Ostali građevinski objekti",null,360000,360000,360000,360000,360000,360000,360000,360000,360000,380000]
["51335","K810086",562,null,32,null,null,{"$f":"H2830","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000]
["51335","K810086",562,null,323,null,null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["51335","K810086",562,"0452",3233,"Usluge promidžbe i informiranja",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["51335","K810086",562,null,42,null,null,{"$f":"H2833","v":1030000},1030000,1030000,1030000,1030000,1030000,1030000,1030000,1030000,2030000]
["51335","K810086",562,null,421,null,null,1030000,1030000,1030000,1030000,1030000,1030000,1030000,1030000,1030000,2030000]
["51335","K810086",562,"0452",4214,"Ostali građevinski objekti",null,1030000,1030000,1030000,1030000,1030000,1030000,1030000,1030000,1030000,2030000]
["51335","T810100",null,null,null,"INTERREG Italija-Hrvatska 2021.-2027.- Prekogranične ICT strategije za logističku integraciju, optimizaciju, održivost i sigurnost tereta na željezničkim prugama i lukama (CROSSFREIGHT","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2836+H2843+H2852+H2859","v":138000},138000,138000,138000,138000,138000,138000,138000,138000,140740]
["51335","T810100",52,null,31,null,null,{"$f":"H2837+H2841+H2839","v":7640},7640,7640,7640,7640,7640,7640,7640,7640,8320]
["51335","T810100",52,null,311,null,null,{"$f":"H2838","v":6500},6500,6500,6500,6500,6500,6500,6500,6500,7000]
["51335","T810100",52,"0452",3111,"Plaće za redovan rad",null,6500,6500,6500,6500,6500,6500,6500,6500,6500,7000]
["51335","T810100",52,null,312,null,null,{"$f":"SUM(H2840:H2840)","v":0},0,0,0,0,0,0,0,0,180]
["51335","T810100",52,"0452",3121,"Ostali rashodi za zaposlene ",null,0,0,0,0,0,0,0,0,0,180]
["51335","T810100",52,null,313,null,null,{"$f":"H2842","v":1140},1140,1140,1140,1140,1140,1140,1140,1140,1140]
["51335","T810100",52,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1140,1140,1140,1140,1140,1140,1140,1140,1140,1140]
["51335","T810100",52,null,32,null,null,{"$f":"H2844+H2847+H2849","v":19960},19960,19960,19960,19960,{"$f":"M2844+M2847+M2849","v":19960},19960,{"$f":"O2844+O2847+O2849","v":19960},19960,{"$f":"Q2844+Q2847+Q2849","v":20020}]
["51335","T810100",52,null,321,null,null,{"$f":"H2845++H2846","v":1140},{"$f":"I2845++I2846","v":1140},1140,1140,1140,1140,1140,1140,1140,1200]
["51335","T810100",52,"0452",3211,"Službena putovanja",null,1140,1140,1140,1140,1140,1140,1140,1140,1140,1140]
["51335","T810100",52,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,0,0,0,0,0,0,0,0,0,60]
["51335","T810100",52,null,322,null,null,{"$f":"H2848","v":1140},1140,1140,1140,1140,1140,1140,1140,1140,1140]
["51335","T810100",52,"0452",3221,"Uredski materijal i ostali materijalni rashodi",null,1140,1140,1140,1140,1140,1140,1140,1140,1140,1140]
["51335","T810100",52,null,323,null,null,{"$f":"SUM(H2850:H2851)","v":17680},17680,17680,17680,17680,{"$f":"SUM(M2850:M2851)","v":17680},17680,{"$f":"SUM(O2850:O2851)","v":17680},17680,{"$f":"SUM(Q2850:Q2851)","v":17680}]
["51335","T810100",52,"0452",3233,"Usluge promidžbe i informiranja",null,1280,1280,1280,1280,1280,1280,1280,1280,1280,1280]
["51335","T810100",52,"0452",3237,"Intelektualne i osobne usluge",null,16400,16400,16400,16400,16400,16400,16400,16400,16400,16400]
["51335","T810100",559,null,31,null,null,{"$f":"H2853+H2857+H2855","v":30560},30560,30560,30560,30560,30560,30560,30560,30560,32280]
["51335","T810100",559,null,311,null,null,{"$f":"H2854","v":26000},26000,26000,26000,26000,26000,26000,26000,26000,27000]
["51335","T810100",559,"0452",3111,"Plaće za redovan rad",null,26000,26000,26000,26000,26000,26000,26000,26000,26000,27000]
["51335","T810100",559,null,312,null,null,{"$f":"SUM(H2856:H2856)","v":0},0,0,0,0,0,0,0,0,720]
["51335","T810100",559,"0452",3121,"Ostali rashodi za zaposlene ",null,0,0,0,0,0,0,0,0,0,720]
["51335","T810100",559,null,313,null,null,{"$f":"H2858","v":4560},4560,4560,4560,4560,4560,4560,4560,4560,4560]
["51335","T810100",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,4560,4560,4560,4560,4560,4560,4560,4560,4560,4560]
["51335","T810100",559,null,32,null,null,{"$f":"H2860+H2863+H2865","v":79840},79840,79840,79840,79840,{"$f":"M2860+M2863+M2865","v":79840},79840,{"$f":"O2860+O2863+O2865","v":79840},79840,{"$f":"Q2860+Q2863+Q2865","v":80120}]
["51335","T810100",559,null,321,null,null,{"$f":"H2861+H2862","v":4560},{"$f":"I2861+I2862","v":4560},4560,4560,4560,4560,4560,4560,4560,4840]
["51335","T810100",559,"0452",3211,"Službena putovanja",null,4560,4560,4560,4560,4560,4560,4560,4560,4560,4560]
["51335","T810100",559,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,0,0,0,0,0,0,0,0,0,280]
["51335","T810100",559,null,322,null,null,{"$f":"H2864","v":4560},4560,4560,4560,4560,4560,4560,4560,4560,4560]
["51335","T810100",559,"0452",3221,"Uredski materijal i ostali materijalni rashodi",null,4560,4560,4560,4560,4560,4560,4560,4560,4560,4560]
["51335","T810100",559,null,323,null,null,{"$f":"SUM(H2866:H2867)","v":70720},70720,70720,70720,70720,{"$f":"SUM(M2866:M2867)","v":70720},70720,{"$f":"SUM(O2866:O2867)","v":70720},70720,{"$f":"SUM(Q2866:Q2867)","v":70720}]
["51335","T810100",559,"0452",3233,"Usluge promidžbe i informiranja",null,5120,5120,5120,5120,5120,5120,5120,5120,5120,5120]
["51335","T810100",559,"0452",3237,"Intelektualne i osobne usluge",null,65600,65600,65600,65600,65600,65600,65600,65600,65600,65600]
["51327","RKP 51327",null,null,null,"Lučka uprava Split",null,{"$f":"H2869+H2935+H2964+H2974+H2994+H2984+H3018+H3067+H3110+H3131+H3142+H3159+H3180+H3187","v":22705550},22705550,22705550,22705550,22705550,22705550,22705550,22705550,22705550,26290059]
["51327","A754070",null,null,null,"Administracija i upravljanje ","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2873+H2883+H2914+H2924+H2870+H2918+H2921+H2932","v":3988899},3988899,3988899,3988899,3988899,{"$f":"M2873+M2883+M2914+M2924+M2870+M2918+M2921+M2932","v":3988899},3988899,{"$f":"O2873+O2883+O2914+O2924+O2870+O2918+O2921+O2932","v":3988899},3988899,{"$f":"Q2873+Q2883+Q2914+Q2924+Q2870+Q2918+Q2921+Q2932","v":4385661}]
["51327","A754070",31,null,32,null,null,{"$f":"H2871","v":60000},60000,60000,60000,60000,60000,60000,60000,60000,60000]
["51327","A754070",31,null,322,null,null,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000]
["51327","A754070",31,"0452",3223,"Energija",null,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000]
["51327","A754070",43,null,31,null,null,{"$f":"H2874+H2879+H2881","v":1990399},1990399,1990399,1990399,1990399,{"$f":"M2874+M2879+M2881","v":1990399},1990399,{"$f":"O2874+O2879+O2881","v":1990399},1990399,{"$f":"Q2874+Q2879+Q2881","v":2098399}]
["51327","A754070",43,null,311,null,null,{"$f":"H2875+H2876+H2877+H2878","v":1550399},1550399,1550399,1550399,1550399,{"$f":"M2875+M2876+M2877+M2878","v":1550399},1550399,{"$f":"O2875+O2876+O2877+O2878","v":1550399},1550399,{"$f":"Q2875+Q2876+Q2877+Q2878","v":1620399}]
["51327","A754070",43,"0452",3111,"Plaće za redovan rad",null,1550000,1550000,1550000,1550000,1550000,1550000,1550000,1550000,1550000,1620000]
["51327","A754070",43,"0452",3112,"Plaće u naravi",null,133,133,133,133,133,133,133,133,133,133]
["51327","A754070",43,"0452",3113,"Plaće za prekovremeni rad",null,133,133,133,133,133,133,133,133,133,133]
["51327","A754070",43,"0452",3114,"Plaće za posebne uvjete rada",null,133,133,133,133,133,133,133,133,133,133]
["51327","A754070",43,null,312,null,null,{"$f":"H2880","v":180000},180000,180000,180000,180000,180000,180000,180000,180000,205000]
["51327","A754070",43,"0452",3121,"Ostali rashodi za zaposlene",null,180000,180000,180000,180000,180000,180000,180000,180000,180000,205000]
["51327","A754070",43,null,313,null,null,{"$f":"H2882","v":260000},260000,260000,260000,260000,260000,260000,260000,260000,273000]
["51327","A754070",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,260000,260000,260000,260000,260000,260000,260000,260000,260000,273000]
["51327","A754070",43,null,32,null,null,{"$f":"H2884+H2889+H2896+H2905+H2907","v":1728000},1728000,1728000,1728000,1728000,{"$f":"M2884+M2889+M2896+M2905+M2907","v":1728000},1728000,{"$f":"O2884+O2889+O2896+O2905+O2907","v":1728000},1728000,{"$f":"Q2884+Q2889+Q2896+Q2905+Q2907","v":1936000}]
["51327","A754070",43,null,321,null,null,{"$f":"H2885+H2886+H2887+H2888","v":88000},88000,88000,88000,88000,{"$f":"M2885+M2886+M2887+M2888","v":88000},88000,{"$f":"O2885+O2886+O2887+O2888","v":88000},88000,{"$f":"Q2885+Q2886+Q2887+Q2888","v":111000}]
["51327","A754070",43,"0452",3211,"Službena putovanja",null,35000,35000,35000,35000,35000,35000,35000,35000,35000,55000]
["51327","A754070",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,43000]
["51327","A754070",43,"0452",3213,"Stručno usavršavanje zaposlenika",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["51327","A754070",43,"0452",3214,"Ostale naknade troškova zaposlenima",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["51327","A754070",43,null,322,null,null,{"$f":"H2890+H2891+H2892+H2893+H2894+H2895","v":146000},146000,146000,146000,146000,{"$f":"M2890+M2891+M2892+M2893+M2894+M2895","v":146000},146000,{"$f":"O2890+O2891+O2892+O2893+O2894+O2895","v":146000},146000,{"$f":"Q2890+Q2891+Q2892+Q2893+Q2894+Q2895","v":146000}]
["51327","A754070",43,"0452",3221,"Uredski materijal i ostali materijalni rashodi",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["51327","A754070",43,"0452",3222,"Materijal i sirovine",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51327","A754070",43,"0452",3223,"Energija",null,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000]
["51327","A754070",43,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
["51327","A754070",43,"0452",3225,"Sitni inventar i autogume",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["51327","A754070",43,"0452",3227,"Službena, radna i zaštitna odjeća i obuća",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51327","A754070",43,null,323,null,null,{"$f":"H2897+H2898+H2899+H2900+H2901+H2902+H2903+H2904","v":1294000},1294000,1294000,1294000,1294000,{"$f":"M2897+M2898+M2899+M2900+M2901+M2902+M2903+M2904","v":1294000},1294000,{"$f":"O2897+O2898+O2899+O2900+O2901+O2902+O2903+O2904","v":1294000},1294000,{"$f":"Q2897+Q2898+Q2899+Q2900+Q2901+Q2902+Q2903+Q2904","v":1449000}]
["51327","A754070",43,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,45000,45000,45000,45000,45000,45000,45000,45000,45000,70000]
["51327","A754070",43,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,291000,291000,291000,291000,291000,291000,291000,291000,291000,311000]
["51327","A754070",43,"0452",3233,"Usluge promidžbe i informiranja",null,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000]
["51327","A754070",43,"0452",3234,"Komunalne usluge",null,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000]
["51327","A754070",43,"0452",3236,"Zdravstvene i veterinarske usluge",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,43000]
["51327","A754070",43,"0452",3237,"Intelektualne i osobne usluge",null,150000,150000,150000,150000,150000,150000,150000,150000,150000,220000]
["51327","A754070",43,"0452",3238,"Računalne usluge",null,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000]
["51327","A754070",43,"0452",3239,"Ostale usluge ",null,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000]
["51327","A754070",43,null,324,null,null,{"$f":"H2906","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51327","A754070",43,"0452",3241,"Naknade troškova osobama izvan radnog odnosa",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51327","A754070",43,null,329,null,null,{"$f":"H2908+H2909+H2910+H2911+H2912+H2913","v":198000},198000,198000,198000,198000,{"$f":"M2908+M2909+M2910+M2911+M2912+M2913","v":198000},198000,{"$f":"O2908+O2909+O2910+O2911+O2912+O2913","v":198000},198000,{"$f":"Q2908+Q2909+Q2910+Q2911+Q2912+Q2913","v":228000}]
["51327","A754070",43,"0452",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000]
["51327","A754070",43,"0452",3292,"Premije osiguranja",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["51327","A754070",43,"0452",3293,"Reprezentacija",null,50000,50000,50000,50000,50000,50000,50000,50000,50000,80000]
["51327","A754070",43,"0452",3294,"Članarine i norme",null,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000]
["51327","A754070",43,"0452",3295,"Pristojbe i naknade",null,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000]
["51327","A754070",43,"0452",3296,"Troškovi sudskih postupaka",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51327","A754070",43,null,34,null,null,{"$f":"H2915","v":3300},3300,3300,3300,3300,3300,3300,3300,3300,4500]
["51327","A754070",43,null,343,null,null,{"$f":"SUM(H2916:H2917)","v":3300},3300,3300,3300,3300,{"$f":"SUM(M2916:M2917)","v":3300},3300,{"$f":"SUM(O2916:O2917)","v":3300},3300,{"$f":"SUM(Q2916:Q2917)","v":4500}]
["51327","A754070",43,"0452",3431,"Bankarske usluge i usluge platnog prometa",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["51327","A754070",43,"0452",3433,"Zatezne kamate",null,300,300,300,300,300,300,300,300,300,1500]
["51327","A754070",43,null,38,null,null,{"$f":"H2919","v":100},100,100,100,100,100,100,100,100,100]
["51327","A754070",43,null,381,null,null,100,100,100,100,100,100,100,100,100,100]
["51327","A754070",43,"0452",3811,"Tekuće donacije u novcu",null,100,100,100,100,100,100,100,100,100,100]
["51327","A754070",43,null,41,null,null,{"$f":"H2922","v":100},100,100,100,100,100,100,100,100,100]
["51327","A754070",43,null,412,null,null,100,100,100,100,100,100,100,100,100,100]
["51327","A754070",43,"0452",4123,"Licence",null,100,100,100,100,100,100,100,100,100,100]
["51327","A754070",43,null,42,null,null,{"$f":"H2925+H2930+H2928","v":200000},200000,200000,200000,200000,{"$f":"M2925+M2930+M2928","v":200000},200000,{"$f":"O2925+O2930+O2928","v":200000},200000,{"$f":"Q2925+Q2930+Q2928","v":265000}]
["51327","A754070",43,null,422,null,null,{"$f":"H2927+H2926","v":45000},45000,45000,45000,45000,{"$f":"M2927+M2926","v":45000},45000,{"$f":"O2927+O2926","v":45000},45000,{"$f":"Q2927+Q2926","v":85000}]
["51327","A754070",43,"0452",4221,"Uredska oprema i namještaj",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,50000]
["51327","A754070",43,"0452",4222,"Komunikacijska oprema",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,35000]
["51327","A754070",43,null,423,null,null,{"$f":"H2929","v":75000},75000,75000,75000,75000,75000,75000,75000,75000,100000]
["51327","A754070",43,"0452",4231,"Prijevozna sredstva u cestovnom prometu",null,75000,75000,75000,75000,75000,75000,75000,75000,75000,100000]
["51327","A754070",43,null,426,null,null,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000]
["51327","A754070",43,"0452",4264,"Ostala nematerijalna proizvedena imovina ",null,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000]
["51327","A754070",71,null,42,null,null,{"$f":"H2933","v":7000},7000,7000,7000,7000,7000,7000,7000,7000,21562]
["51327","A754070",71,null,423,null,null,7000,7000,7000,7000,7000,7000,7000,7000,7000,21562]
["51327","A754070",71,"0452",4231,"Prijevozna sredstva u cestovnom prometu",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,21562]
["51327","A754071",null,null,null,"Gradnja i održavanje","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2939+H2936+H2950","v":3168540},3168540,3168540,3168540,3168540,{"$f":"M2939+M2936+M2950","v":3168540},3168540,{"$f":"O2939+O2936+O2950","v":3168540},3168540,{"$f":"Q2939+Q2936+Q2950","v":4297540}]
["51327","A754071",11,null,32,null,null,{"$f":"H2937","v":331807},331807,331807,331807,331807,331807,331807,331807,331807,331807]
["51327","A754071",11,null,323,null,null,331807,331807,331807,331807,331807,331807,331807,331807,331807,331807]
["51327","A754071",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,331807,331807,331807,331807,331807,331807,331807,331807,331807,331807]
["51327","A754071",43,null,32,null,null,{"$f":"H2940+H2944","v":1527733},1527733,1527733,1527733,1527733,{"$f":"M2940+M2944","v":1527733},1527733,{"$f":"O2940+O2944","v":1527733},1527733,{"$f":"Q2940+Q2944","v":1927733}]
["51327","A754071",43,null,322,null,null,{"$f":"H2941+H2942+H2943","v":13600},13600,13600,13600,13600,{"$f":"M2941+M2942+M2943","v":13600},13600,{"$f":"O2941+O2942+O2943","v":13600},13600,{"$f":"Q2941+Q2942+Q2943","v":13600}]
["51327","A754071",43,"0452",3222,"Materijal i sirovine",null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
["51327","A754071",43,"0452",3223,"Energija",null,100,100,100,100,100,100,100,100,100,100]
["51327","A754071",43,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000]
["51327","A754071",43,null,323,null,null,{"$f":"H2945+H2946+H2947+H2948+H2949","v":1514133},1514133,1514133,1514133,1514133,{"$f":"M2945+M2946+M2947+M2948+M2949","v":1514133},1514133,{"$f":"O2945+O2946+O2947+O2948+O2949","v":1514133},1514133,{"$f":"Q2945+Q2946+Q2947+Q2948+Q2949","v":1914133}]
["51327","A754071",43,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1600000]
["51327","A754071",43,"0452",3234,"Komunalne usluge",null,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000]
["51327","A754071",43,"0452",3237,"Intelektualne i osobne usluge",null,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000]
["51327","A754071",43,"0452",3238,"Računalne usluge",null,133,133,133,133,133,133,133,133,133,133]
["51327","A754071",43,"0452",3239,"Ostale usluge ",null,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000]
["51327","A754071",43,null,42,null,null,{"$f":"H2951+H2955+H2962","v":1309000},1309000,1309000,1309000,1309000,{"$f":"M2951+M2955+M2962","v":1309000},1309000,{"$f":"O2951+O2955+O2962","v":1309000},1309000,{"$f":"Q2951+Q2955+Q2962","v":2038000}]
["51327","A754071",43,null,421,null,null,{"$f":"H2952+H2953+H2954","v":1202000},1202000,1202000,1202000,1202000,{"$f":"M2952+M2953+M2954","v":1202000},1202000,{"$f":"O2952+O2953+O2954","v":1202000},1202000,{"$f":"Q2952+Q2953+Q2954","v":1802000}]
["51327","A754071",43,"0452",4212,"Poslovni objekti",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,151000]
["51327","A754071",43,"0452",4213,"Ceste, željeznice i ostali prometni objekti",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51327","A754071",43,"0452",4214,"Ostali građevinski objekti",null,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1650000]
["51327","A754071",43,null,422,null,null,{"$f":"H2956+H2957+H2958+H2959+H2960+H2961","v":100400},100400,100400,100400,100400,{"$f":"M2956+M2957+M2958+M2959+M2960+M2961","v":100400},100400,{"$f":"O2956+O2957+O2958+O2959+O2960+O2961","v":100400},100400,{"$f":"Q2956+Q2957+Q2958+Q2959+Q2960+Q2961","v":229400}]
["51327","A754071",43,"0452",4221,"Uredska oprema i namještaj",null,100,100,100,100,100,100,100,100,100,100]
["51327","A754071",43,"0452",4222,"Komunikacijska oprema",null,100,100,100,100,100,100,100,100,100,100]
["51327","A754071",43,"0452",4223,"Oprema za održavanje i zaštitu",null,80000,80000,80000,80000,80000,80000,80000,80000,80000,120000]
["51327","A754071",43,"0452",4224,"Medicinska i laboratorijska oprema",null,100,100,100,100,100,100,100,100,100,100]
["51327","A754071",43,"0452",4225,"Instrumenti i uređaji",null,100,100,100,100,100,100,100,100,100,89100]
["51327","A754071",43,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene ",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["51327","A754071",43,null,426,null,null,{"$f":"SUM(H2963:H2963)","v":6600},6600,6600,6600,6600,6600,6600,6600,6600,6600]
["51327","A754071",43,"0452",4262,"Ulaganja u računalne programe",null,6600,6600,6600,6600,6600,6600,6600,6600,6600,6600]
["51327","T754028",null,null,null,"Projekt izgradnje vanjskih vezova na glavnom lukobranu u Gradskoj luci Split","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2965+H2968+H2971","v":2527951},2527951,2527951,2527951,2527951,{"$f":"M2965+M2968+M2971","v":2527951},2527951,{"$f":"O2965+O2968+O2971","v":2527951},2527951,{"$f":"Q2965+Q2968+Q2971","v":2387951}]
["51327","T754028",11,null,54,null,null,{"$f":"H2966","v":1459951},1459951,1459951,1459951,1459951,1459951,1459951,1459951,1459951,1459951]
["51327","T754028",11,null,541,null,null,1459951,1459951,1459951,1459951,1459951,1459951,1459951,1459951,1459951,1459951]
["51327","T754028",11,"0452",5413,"Otplata glavnice primljenih zajmova od međunarodnih organizacija",null,1459951,1459951,1459951,1459951,1459951,1459951,1459951,1459951,1459951,1459951]
["51327","T754028",43,null,34,null,null,{"$f":"H2969","v":500000},500000,500000,500000,500000,500000,500000,500000,500000,360000]
["51327","T754028",43,null,342,null,null,500000,500000,500000,500000,500000,500000,500000,500000,500000,360000]
["51327","T754028",43,"0452",3421,"Kamate za primljene kredite i zajmove od međunarodnih organizacija, institucija i tijela EU te inozemnih vlada",null,500000,500000,500000,500000,500000,500000,500000,500000,500000,360000]
["51327","T754028",43,null,54,null,null,{"$f":"H2972","v":568000},568000,568000,568000,568000,568000,568000,568000,568000,568000]
["51327","T754028",43,null,541,null,null,568000,568000,568000,568000,568000,568000,568000,568000,568000,568000]
["51327","T754028",43,"0452",5413,"Otplata glavnice primljenih zajmova od međunarodnih organizacija",null,568000,568000,568000,568000,568000,568000,568000,568000,568000,568000]
["51327","K754078",null,null,null,"Izgradnja ribarske  luke Komiža","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"+H2981+H2975+H2978","v":3947000},3947000,3947000,3947000,3947000,3947000,3947000,3947000,3947000,4047000]
["51327","K754078",11,null,42,null,null,{"$f":"H2976","v":2947000},2947000,2947000,2947000,2947000,2947000,2947000,2947000,2947000,2947000]
["51327","K754078",11,null,421,null,null,2947000,2947000,2947000,2947000,2947000,2947000,2947000,2947000,2947000,2947000]
["51327","K754078",11,"0452",4214,"Ostali građevinski objekti",null,2947000,2947000,2947000,2947000,2947000,2947000,2947000,2947000,2947000,2947000]
["51327","K754078",43,null,42,null,null,{"$f":"H2979","v":0},0,0,0,0,0,0,0,0,100000]
["51327","K754078",43,null,421,null,null,{"$f":"H2980","v":0},0,0,0,0,0,0,0,0,100000]
["51327","K754078",43,"0452",4214,"Ostali građevinski objekti",null,0,0,0,0,0,0,0,0,0,100000]
["51327","K754078",52,null,42,null,null,{"$f":"H2982","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000]
["51327","K754078",52,null,421,null,null,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000]
["51327","K754078",52,"0452",4214,"Ostali građevinski objekti",null,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000]
["51327","K754079",null,null,null,"Novi putnički terminal u Gradskoj luci Split-NPOO-C1.4.R311.01.0001","3111-PRIPREMA I PROVEDBA PROJEKATA SUFINANCIRANIH SREDSTVIMA FONDOVA EU - PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H2991+H2985","v":7671425},7671425,7671425,7671425,7671425,{"$f":"M2991+M2985","v":7671425},7671425,{"$f":"O2991+O2985","v":7671425},7671425,{"$f":"Q2991+Q2985","v":7671425}]
["51327","K754079",11,null,42,null,null,{"$f":"H2986+H2988","v":3971425},3971425,3971425,3971425,3971425,{"$f":"M2986+M2988","v":3971425},3971425,{"$f":"O2986+O2988","v":3971425},3971425,{"$f":"Q2986+Q2988","v":3971425}]
["51327","K754079",11,null,421,null,null,{"$f":"H2987","v":3460000},3460000,3460000,3460000,3460000,3460000,3460000,3460000,3460000,3971425]
["51327","K754079",11,"0452",4214,"Ostali građevinski objekti",null,3460000,3460000,3460000,3460000,3460000,3460000,3460000,3460000,3460000,3971425]
["51327","K754079",11,null,422,null,null,{"$f":"H2989+H2990","v":511425},511425,511425,511425,511425,{"$f":"M2989+M2990","v":511425},511425,{"$f":"O2989+O2990","v":511425},511425,{"$f":"Q2989+Q2990","v":0}]
["51327","K754079",11,"0452",4223,"Oprema za održavanje i zaštitu",null,34207,34207,34207,34207,34207,34207,34207,34207,34207,0]
["51327","K754079",11,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,477218,477218,477218,477218,477218,477218,477218,477218,477218,0]
["51327","K754079",581,null,42,null,null,{"$f":"H2992","v":3700000},3700000,3700000,3700000,3700000,3700000,3700000,3700000,3700000,3700000]
["51327","K754079",581,null,421,null,null,{"$f":"SUM(H2993)","v":3700000},3700000,3700000,3700000,3700000,3700000,3700000,3700000,3700000,3700000]
["51327","K754079",581,"0452",4214,"Ostali građevinski objekti",null,3700000,3700000,3700000,3700000,3700000,3700000,3700000,3700000,3700000,3700000]
["51327","K754080",null,null,null,"Konkurentnost i kohezija 2021.-2027. ","3111-PRIPREMA I PROVEDBA PROJEKATA SUFINANCIRANIH SREDSTVIMA FONDOVA EU - PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"+H2998+H3008+H3003+H3013+H2995","v":916843},{"$f":"+I2998+I3008+I3003+I3013+I2995","v":916843},916843,916843,916843,916843,916843,916843,916843,{"$f":"+Q2998+Q3008+Q3003+Q3013+Q2995","v":3020390}]
["51327","K754080",12,null,31,null,null,{"$f":"H2996","v":0},0,0,0,0,0,0,0,0,2500]
[51327,"K754080",12,null,311,null,null,{"$f":"H2997","v":0},0,0,0,0,0,0,0,0,2500]
[51327,"K754080",12,"0452",3111,"plaće za zaposlene",null,0,0,0,0,0,0,0,0,0,2500]
["51327","K754080",12,null,42,null,null,{"$f":"H2999+H3001","v":111948},{"$f":"I2999+I3001","v":111948},111948,111948,111948,111948,111948,111948,111948,459673]
["51327","K754080",12,null,421,null,null,{"$f":"H3000","v":111948},111948,111948,111948,111948,111948,111948,111948,111948,449673]
["51327","K754080",12,"0452",4214,"Ostali građevinski objekti",null,111948,111948,111948,111948,111948,111948,111948,111948,111948,449673]
["51327","K754080",12,null,422,null,null,{"$f":"H3002","v":0},{"$f":"I3002","v":0},0,0,0,0,0,0,0,10000]
["51327","K754080",12,"0452",4225,"Instrumenti i uređaji",null,0,0,0,0,0,0,0,0,0,10000]
["51327","K754080",562,null,31,null,null,{"$f":"H3004+H3006","v":0},{"$f":"I3004+I3006","v":0},0,0,0,0,0,0,0,10000]
["51327","K754080",562,null,311,null,null,{"$f":"H3005","v":0},0,0,0,0,0,0,0,0,10000]
["51327","K754080",562,"0452",3111,"Plaće za redovan rad",null,0,0,0,0,0,0,0,0,0,10000]
["51327","K754080",562,null,313,null,null,{"$f":"H3007","v":0},{"$f":"I3007","v":0},0,0,0,0,0,0,0,0]
["51327","K754080",562,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,0,0,0,0,0,0,0,0,0,0]
["51327","K754080",562,null,42,null,null,{"$f":"H3009+H3011","v":804895},{"$f":"I3009+I3011","v":804895},804895,804895,804895,804895,804895,804895,804895,2524917]
["51327","K754080",562,null,421,null,null,{"$f":"H3010","v":804895},804895,804895,804895,804895,804895,804895,804895,804895,2484917]
["51327","K754080",562,"0452",4214,"Ostali građevinski objekti",null,804895,804895,804895,804895,804895,804895,804895,804895,804895,2484917]
["51327","K754080",562,null,422,null,null,{"$f":"H3012","v":0},0,0,0,0,0,0,0,0,40000]
[51327,"K754080",562,"0452",4225,"Instrumenti i uređaji",null,0,0,0,0,0,0,0,0,0,40000]
["51327","K754080",563,null,31,null,null,{"$f":"H3014+H3016","v":0},{"$f":"I3014+I3016","v":0},{"$f":"J3014+J3016","v":0},{"$f":"K3014+K3016","v":0},{"$f":"L3014+L3016","v":0},{"$f":"M3014+M3016","v":0},{"$f":"N3014+N3016","v":0},{"$f":"O3014+O3016","v":0},{"$f":"P3014+P3016","v":0},{"$f":"Q3014+Q3016","v":23300}]
["51327","K754080",563,null,311,null,null,{"$f":"H3015","v":0},0,0,0,0,0,0,0,0,20000]
["51327","K754080",563,"0452",3111,"Plaće za redovan rad",null,0,0,0,0,0,0,0,0,0,20000]
["51327","K754080",563,null,313,null,null,{"$f":"H3017","v":0},{"$f":"I3017","v":0},{"$f":"J3017","v":0},{"$f":"K3017","v":0},{"$f":"L3017","v":0},{"$f":"M3017","v":0},{"$f":"N3017","v":0},{"$f":"O3017","v":0},{"$f":"P3017","v":0},{"$f":"Q3017","v":3300}]
["51327","K754080",563,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,0,0,0,0,0,0,0,0,0,3300]
["51327","K754083",null,null,null,"Kibernetička sigurnost u hrvatskom pomorskom prometu - CYSCROMS","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3019+H3024+H3030+H3035+H3040+H3046+H3051+H3056+H3062","v":101732},101732,101732,101732,101732,{"$f":"M3019+M3024+M3030+M3035+M3040+M3046+M3051+M3056+M3062","v":101732},101732,{"$f":"O3019+O3024+O3030+O3035+O3040+O3046+O3051+O3056+O3062","v":101732},101732,{"$f":"Q3019+Q3024+Q3030+Q3035+Q3040+Q3046+Q3051+Q3056+Q3062","v":101732}]
["51327","K754083",43,null,31,null,null,{"$f":"H3020+H3022","v":23400},23400,23400,23400,23400,{"$f":"M3020+M3022","v":23400},23400,{"$f":"O3020+O3022","v":23400},23400,{"$f":"Q3020+Q3022","v":23400}]
["51327","K754083",43,null,311,null,null,{"$f":"H3021","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000]
["51327","K754083",43,"0452",3111,"Plaće za redovan rad",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["51327","K754083",43,null,313,null,null,{"$f":"H3023","v":3400},3400,3400,3400,3400,3400,3400,3400,3400,3400]
["51327","K754083",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,3400,3400,3400,3400,3400,3400,3400,3400,3400,3400]
["51327","K754083",43,null,32,null,null,{"$f":"H3025+H3028","v":3026},3026,3026,3026,3026,{"$f":"M3025+M3028","v":3026},3026,{"$f":"O3025+O3028","v":3026},3026,{"$f":"Q3025+Q3028","v":3026}]
["51327","K754083",43,null,321,null,null,{"$f":"H3026+H3027","v":620},620,620,620,620,{"$f":"M3026+M3027","v":620},620,{"$f":"O3026+O3027","v":620},620,{"$f":"Q3026+Q3027","v":620}]
["51327","K754083",43,"0452",3211,"Službena putovanja",null,400,400,400,400,400,400,400,400,400,400]
["51327","K754083",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,220,220,220,220,220,220,220,220,220,220]
["51327","K754083",43,null,323,null,null,{"$f":"SUM(H3029:H3029)","v":2406},2406,2406,2406,2406,2406,2406,2406,2406,2406]
["51327","K754083",43,"0452",3233,"Usluge promidžbe i informiranja",null,2406,2406,2406,2406,2406,2406,2406,2406,2406,2406]
["51327","K754083",43,null,42,null,null,{"$f":"H3031+H3033","v":24440},24440,24440,24440,24440,{"$f":"M3031+M3033","v":24440},24440,{"$f":"O3031+O3033","v":24440},24440,{"$f":"Q3031+Q3033","v":24440}]
["51327","K754083",43,null,422,null,null,{"$f":"H3032","v":11740},11740,11740,11740,11740,11740,11740,11740,11740,11740]
["51327","K754083",43,"0452",4221,"Uredska oprema I namještaj",null,11740,11740,11740,11740,11740,11740,11740,11740,11740,11740]
["51327","K754083",43,null,426,null,null,{"$f":"SUM(H3034:H3034)","v":12700},12700,12700,12700,12700,12700,12700,12700,12700,12700]
["51327","K754083",43,"0452",4262,"Ulaganje u računalne programe",null,12700,12700,12700,12700,12700,12700,12700,12700,12700,12700]
["51327","K754083",51,null,31,null,null,{"$f":"H3036+H3038","v":18720},18720,18720,18720,18720,{"$f":"M3036+M3038","v":18720},18720,{"$f":"O3036+O3038","v":18720},18720,{"$f":"Q3036+Q3038","v":15720}]
["51327","K754083",51,null,311,null,null,{"$f":"H3037","v":16000},16000,16000,16000,16000,16000,16000,16000,16000,13500]
["51327","K754083",51,"0452",3111,"Plaće za redovan rad",null,16000,16000,16000,16000,16000,16000,16000,16000,16000,13500]
["51327","K754083",51,null,313,null,null,{"$f":"H3039","v":2720},2720,2720,2720,2720,2720,2720,2720,2720,2220]
["51327","K754083",51,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,2720,2720,2720,2720,2720,2720,2720,2720,2720,2220]
["51327","K754083",51,null,32,null,null,{"$f":"H3041+H3044","v":2420},2420,2420,2420,2420,{"$f":"M3041+M3044","v":2420},2420,{"$f":"O3041+O3044","v":2420},2420,{"$f":"Q3041+Q3044","v":5420}]
["51327","K754083",51,null,321,null,null,{"$f":"H3042+H3043","v":496},496,496,496,496,{"$f":"M3042+M3043","v":496},496,{"$f":"O3042+O3043","v":496},496,{"$f":"Q3042+Q3043","v":3496}]
["51327","K754083",51,"0452",3211,"Službena putovanja",null,320,320,320,320,320,320,320,320,320,3320]
["51327","K754083",51,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,176,176,176,176,176,176,176,176,176,176]
["51327","K754083",51,null,323,null,null,{"$f":"SUM(H3045:H3045)","v":1924},1924,1924,1924,1924,1924,1924,1924,1924,1924]
["51327","K754083",51,"0452",3233,"Usluge promidžbe i informiranja",null,1924,1924,1924,1924,1924,1924,1924,1924,1924,1924]
["51327","K754083",51,null,42,null,null,{"$f":"H3047+H3049","v":19552},19552,19552,19552,19552,{"$f":"M3047+M3049","v":19552},19552,{"$f":"O3047+O3049","v":19552},19552,{"$f":"Q3047+Q3049","v":19552}]
["51327","K754083",51,null,422,null,null,{"$f":"H3048","v":9392},9392,9392,9392,9392,9392,9392,9392,9392,9392]
["51327","K754083",51,"0452",4221,"Uredska oprema I namještaj",null,9392,9392,9392,9392,9392,9392,9392,9392,9392,9392]
["51327","K754083",51,null,426,null,null,{"$f":"SUM(H3050:H3050)","v":10160},10160,10160,10160,10160,10160,10160,10160,10160,10160]
["51327","K754083",51,"0452",4262,"Ulaganje u računalne programe",null,10160,10160,10160,10160,10160,10160,10160,10160,10160,10160]
["51327","K754083",559,null,31,null,null,{"$f":"H3052+H3054","v":4680},4680,4680,4680,4680,{"$f":"M3052+M3054","v":4680},4680,{"$f":"O3052+O3054","v":4680},4680,{"$f":"Q3052+Q3054","v":4680}]
["51327","K754083",559,null,311,null,null,{"$f":"H3053","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000]
["51327","K754083",559,"0452",3111,"Plaće za redovan rad",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
["51327","K754083",559,null,313,null,null,{"$f":"H3055","v":680},680,680,680,680,680,680,680,680,680]
["51327","K754083",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,680,680,680,680,680,680,680,680,680,680]
["51327","K754083",559,null,32,null,null,{"$f":"H3057+H3060","v":606},606,606,606,606,{"$f":"M3057+M3060","v":606},606,{"$f":"O3057+O3060","v":606},606,{"$f":"Q3057+Q3060","v":606}]
["51327","K754083",559,null,321,null,null,{"$f":"H3058+H3059","v":124},124,124,124,124,{"$f":"M3058+M3059","v":124},124,{"$f":"O3058+O3059","v":124},124,{"$f":"Q3058+Q3059","v":124}]
["51327","K754083",559,"0452",3211,"Službena putovanja",null,80,80,80,80,80,80,80,80,80,80]
["51327","K754083",559,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,44,44,44,44,44,44,44,44,44,44]
["51327","K754083",559,null,323,null,null,{"$f":"SUM(H3061:H3061)","v":482},482,482,482,482,482,482,482,482,482]
["51327","K754083",559,"0452",3233,"Usluge promidžbe i informiranja",null,482,482,482,482,482,482,482,482,482,482]
["51327","K754083",559,null,42,null,null,{"$f":"H3063+H3065","v":4888},4888,4888,4888,4888,{"$f":"M3063+M3065","v":4888},4888,{"$f":"O3063+O3065","v":4888},4888,{"$f":"Q3063+Q3065","v":4888}]
["51327","K754083",559,null,422,null,null,{"$f":"H3064","v":2348},2348,2348,2348,2348,2348,2348,2348,2348,2348]
["51327","K754083",559,"0452",4221,"Uredska oprema I namještaj",null,2348,2348,2348,2348,2348,2348,2348,2348,2348,2348]
["51327","K754083",559,null,426,null,null,{"$f":"SUM(H3066:H3066)","v":2540},2540,2540,2540,2540,2540,2540,2540,2540,2540]
["51327","K754083",559,"0452",4262,"Ulaganje u računalne programe",null,2540,2540,2540,2540,2540,2540,2540,2540,2540,2540]
["51327","K754084",null,null,null,"INTERREG VI-a Italija-Hrvatska Projekt DIGITPORTS - Digitalne dvostruke aplikacije za sigurnije i zelenije poslovanje luka na Jadranu","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3068+H3075+H3086+H3089+H3096+H3107","v":175100},175100,175100,175100,175100,{"$f":"M3068+M3075+M3086+M3089+M3096+M3107","v":175100},175100,{"$f":"O3068+O3075+O3086+O3089+O3096+O3107","v":175100},175100,{"$f":"Q3068+Q3075+Q3086+Q3089+Q3096+Q3107","v":175100}]
["51327","K754084",43,null,31,null,null,{"$f":"H3069+H3073+H3071","v":28600},28600,28600,28600,28600,{"$f":"M3069+M3073+M3071","v":28600},28600,{"$f":"O3069+O3073+O3071","v":28600},28600,{"$f":"Q3069+Q3073+Q3071","v":28600}]
["51327","K754084",43,null,311,null,null,{"$f":"H3070","v":24000},24000,24000,24000,24000,24000,24000,24000,24000,24000]
["51327","K754084",43,"0452",3111,"Plaće za redovan rad",null,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000]
["51327","K754084",43,null,312,null,null,{"$f":"H3072","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200]
["51327","K754084",43,"0452",3121,"Ostali rashodi za zaposlene",null,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200]
["51327","K754084",43,null,313,null,null,{"$f":"H3074","v":3400},3400,3400,3400,3400,3400,3400,3400,3400,3400]
["51327","K754084",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,3400,3400,3400,3400,3400,3400,3400,3400,3400,3400]
["51327","K754084",43,null,32,null,null,{"$f":"H3076+H3081+H3079+H3084","v":6200},6200,6200,6200,6200,{"$f":"M3076+M3081+M3079+M3084","v":6200},6200,{"$f":"O3076+O3081+O3079+O3084","v":6200},6200,{"$f":"Q3076+Q3081+Q3079+Q3084","v":6200}]
["51327","K754084",43,null,321,null,null,{"$f":"H3077+H3078","v":2800},2800,2800,2800,2800,{"$f":"M3077+M3078","v":2800},2800,{"$f":"O3077+O3078","v":2800},2800,{"$f":"Q3077+Q3078","v":2800}]
["51327","K754084",43,"0452",3211,"Službena putovanja",null,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400]
["51327","K754084",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,400,400,400,400,400,400,400,400,400,400]
["51327","K754084",43,null,322,null,null,{"$f":"H3080","v":400},400,400,400,400,400,400,400,400,400]
["51327","K754084",43,"0452",3223,"Energija",null,400,400,400,400,400,400,400,400,400,400]
["51327","K754084",43,null,323,null,null,{"$f":"SUM(H3082:H3083)","v":2000},2000,2000,2000,2000,{"$f":"SUM(M3082:M3083)","v":2000},2000,{"$f":"SUM(O3082:O3083)","v":2000},2000,{"$f":"SUM(Q3082:Q3083)","v":2000}]
["51327","K754084",43,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,500,500,500,500,500,500,500,500,500,500]
["51327","K754084",43,"0452",3233,"Usluge promidžbe i informiranja",null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
["51327","K754084",43,null,329,null,null,{"$f":"H3085","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51327","K754084",43,"0452",3293,"Reprezentacija",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51327","K754084",43,null,42,null,null,{"$f":"H3087","v":24000},24000,24000,24000,24000,24000,24000,24000,24000,24000]
["51327","K754084",43,null,422,null,null,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000]
["51327","K754084",43,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000]
["51327","K754084",559,null,31,null,null,{"$f":"H3090+H3094+H3092","v":55900},55900,55900,55900,55900,{"$f":"M3090+M3094+M3092","v":55900},55900,{"$f":"O3090+O3094+O3092","v":55900},55900,{"$f":"Q3090+Q3094+Q3092","v":55900}]
["51327","K754084",559,null,311,null,null,{"$f":"H3091","v":48000},48000,48000,48000,48000,48000,48000,48000,48000,48000]
["51327","K754084",559,"0452",3111,"Plaće za redovan rad",null,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000]
["51327","K754084",559,null,312,null,null,{"$f":"H3093","v":2400},2400,2400,2400,2400,2400,2400,2400,2400,2400]
["51327","K754084",559,"0452",3121,"Ostali rashodi za zaposlene",null,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400]
["51327","K754084",559,null,313,null,null,{"$f":"H3095","v":5500},5500,5500,5500,5500,5500,5500,5500,5500,5500]
["51327","K754084",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,5500,5500,5500,5500,5500,5500,5500,5500,5500,5500]
["51327","K754084",559,null,32,null,null,{"$f":"H3097+H3102+H3100+H3105","v":12400},12400,12400,12400,12400,{"$f":"M3097+M3102+M3100+M3105","v":12400},12400,{"$f":"O3097+O3102+O3100+O3105","v":12400},12400,{"$f":"Q3097+Q3102+Q3100+Q3105","v":12400}]
["51327","K754084",559,null,321,null,null,{"$f":"H3098+H3099","v":5600},5600,5600,5600,5600,{"$f":"M3098+M3099","v":5600},5600,{"$f":"O3098+O3099","v":5600},5600,{"$f":"Q3098+Q3099","v":5600}]
["51327","K754084",559,"0452",3211,"Službena putovanja",null,4800,4800,4800,4800,4800,4800,4800,4800,4800,4800]
["51327","K754084",559,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,800,800,800,800,800,800,800,800,800,800]
["51327","K754084",559,null,322,null,null,{"$f":"H3101","v":800},800,800,800,800,800,800,800,800,800]
["51327","K754084",559,"0452",3223,"Energija",null,800,800,800,800,800,800,800,800,800,800]
["51327","K754084",559,null,323,null,null,{"$f":"SUM(H3103:H3104)","v":4000},4000,4000,4000,4000,{"$f":"SUM(M3103:M3104)","v":4000},4000,{"$f":"SUM(O3103:O3104)","v":4000},4000,{"$f":"SUM(Q3103:Q3104)","v":4000}]
["51327","K754084",559,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51327","K754084",559,"0452",3233,"Usluge promidžbe i informiranja",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51327","K754084",559,null,329,null,null,{"$f":"H3106","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51327","K754084",559,"0452",3293,"Reprezentacija",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51327","K754084",559,null,42,null,null,{"$f":"H3108","v":48000},48000,48000,48000,48000,48000,48000,48000,48000,48000]
["51327","K754084",559,null,422,null,null,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000]
["51327","K754084",559,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000]
["51327","K754085",null,null,null,"INTERREG VI-a Italija-Hrvatska Projekt FISHNOWASTE - Smanjenje i upravljanje otpadom u ribarskim lukama Jadranskog mora za promicanje održivog ribarstva","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3111+H3118+H3121+H3128","v":124030},124030,124030,124030,124030,{"$f":"M3111+M3118+M3121+M3128","v":124030},124030,{"$f":"O3111+O3118+O3121+O3128","v":124030},124030,{"$f":"Q3111+Q3118+Q3121+Q3128","v":124030}]
["51327","K754085",43,null,31,null,null,{"$f":"H3112+H3116+H3114","v":5600},5600,5600,5600,5600,{"$f":"M3112+M3116+M3114","v":5600},5600,{"$f":"O3112+O3116+O3114","v":5600},5600,{"$f":"Q3112+Q3116+Q3114","v":5600}]
["51327","K754085",43,null,311,null,null,{"$f":"H3113","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000]
["51327","K754085",43,"0452",3111,"Plaće za redovan rad",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
["51327","K754085",43,null,312,null,null,{"$f":"H3115","v":200},200,200,200,200,200,200,200,200,200]
["51327","K754085",43,"0452",3121,"Ostali rashodi za zaposlene",null,200,200,200,200,200,200,200,200,200,200]
["51327","K754085",43,null,313,null,null,{"$f":"H3117","v":1400},1400,1400,1400,1400,1400,1400,1400,1400,1400]
["51327","K754085",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400]
["51327","K754085",43,null,42,null,null,{"$f":"H3119","v":16686},16686,16686,16686,16686,16686,16686,16686,16686,16686]
["51327","K754085",43,null,422,null,null,16686,16686,16686,16686,16686,16686,16686,16686,16686,16686]
["51327","K754085",43,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,16686,16686,16686,16686,16686,16686,16686,16686,16686,16686]
["51327","K754085",559,null,31,null,null,{"$f":"H3122+H3126+H3124","v":38000},38000,38000,38000,38000,{"$f":"M3122+M3126+M3124","v":38000},38000,{"$f":"O3122+O3126+O3124","v":38000},38000,{"$f":"Q3122+Q3126+Q3124","v":38000}]
["51327","K754085",559,null,311,null,null,{"$f":"H3123","v":32000},32000,32000,32000,32000,32000,32000,32000,32000,32000]
["51327","K754085",559,"0452",3111,"Plaće za redovan rad",null,32000,32000,32000,32000,32000,32000,32000,32000,32000,32000]
["51327","K754085",559,null,312,null,null,{"$f":"H3125","v":800},800,800,800,800,800,800,800,800,800]
["51327","K754085",559,"0452",3121,"Ostali rashodi za zaposlene",null,800,800,800,800,800,800,800,800,800,800]
["51327","K754085",559,null,313,null,null,{"$f":"H3127","v":5200},5200,5200,5200,5200,5200,5200,5200,5200,5200]
["51327","K754085",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200]
["51327","K754085",559,null,42,null,null,{"$f":"H3129","v":63744},63744,63744,63744,63744,63744,63744,63744,63744,63744]
["51327","K754085",559,null,422,null,null,63744,63744,63744,63744,63744,63744,63744,63744,63744,63744]
["51327","K754085",559,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,63744,63744,63744,63744,63744,63744,63744,63744,63744,63744]
["51327","K754086",null,null,null,"Uvođenje inteligentnih transportnih sustava na funkcionalnom prometnom području grada Splita","3111-PRIPREMA I PROVEDBA PROJEKATA SUFINANCIRANIH SREDSTVIMA FONDOVA EU - PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"+H3132+H3137","v":23300},23300,23300,23300,23300,{"$f":"+M3132+M3137","v":23300},23300,{"$f":"+O3132+O3137","v":23300},23300,{"$f":"+Q3132+Q3137","v":0}]
["51327","K754086",562,null,31,null,null,{"$f":"H3133+H3135","v":23300},23300,23300,23300,23300,{"$f":"M3133+M3135","v":23300},23300,{"$f":"O3133+O3135","v":23300},23300,{"$f":"Q3133+Q3135","v":0}]
["51327","K754086",562,null,311,null,null,{"$f":"H3134","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,0]
["51327","K754086",562,"0452",3111,"Plaće za redovan rad",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,0]
["51327","K754086",562,null,313,null,null,{"$f":"H3136","v":3300},3300,3300,3300,3300,3300,3300,3300,3300,0]
["51327","K754086",562,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,3300,3300,3300,3300,3300,3300,3300,3300,3300,0]
["51327","K754086",563,null,31,null,null,{"$f":"H3138+H3140","v":0},0,0,0,0,{"$f":"M3138+M3140","v":0},0,{"$f":"O3138+O3140","v":0},0,{"$f":"Q3138+Q3140","v":0}]
["51327","K754086",563,null,311,null,null,{"$f":"H3139","v":0},0,0,0,0,0,0,0,0,0]
["51327","K754086",563,"0452",3111,"Plaće za redovan rad",null,0,0,0,0,0,0,0,0,0,0]
["51327","K754086",563,null,313,null,null,{"$f":"H3141","v":0},0,0,0,0,0,0,0,0,0]
["51327","K754086",563,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,0,0,0,0,0,0,0,0,0,0]
["51327","K754087",null,null,null,"INTERREG VI-B ADRION-Pomorska operativna učinkovitost (AIMPRESS)","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3143+H3148+H3151+H3156","v":27750},{"$f":"I3143+I3148+I3151+I3156","v":27750},27750,27750,27750,27750,27750,27750,27750,27750]
["51327","K754087",43,null,31,null,null,{"$f":"H3144+H3146","v":840},840,840,840,840,{"$f":"M3144+M3146","v":840},840,{"$f":"O3144+O3146","v":840},840,{"$f":"Q3144+Q3146","v":840}]
["51327","K754087",43,null,311,null,null,{"$f":"H3145","v":640},640,640,640,640,640,640,640,640,640]
["51327","K754087",43,"0452",3111,"Plaće za redovan rad",null,640,640,640,640,640,640,640,640,640,640]
["51327","K754087",43,null,313,null,null,{"$f":"H3147","v":200},200,200,200,200,200,200,200,200,200]
["51327","K754087",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,200,200,200,200,200,200,200,200,200,200]
["51327","K754087",43,null,32,null,null,{"$f":"H3149","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51327","K754087",43,null,323,null,null,{"$f":"SUM(H3150:H3150)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51327","K754087",43,"0452",3237,"Intelektualne i osobne usluge",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51327","K754087",559,null,31,null,null,{"$f":"H3152+H3154","v":4956},4956,4956,4956,4956,{"$f":"M3152+M3154","v":4956},4956,{"$f":"O3152+O3154","v":4956},4956,{"$f":"Q3152+Q3154","v":4956}]
["51327","K754087",559,null,311,null,null,{"$f":"H3153","v":4400},4400,4400,4400,4400,4400,4400,4400,4400,4400]
["51327","K754087",559,"0452",3111,"Plaće za redovan rad",null,4400,4400,4400,4400,4400,4400,4400,4400,4400,4400]
["51327","K754087",559,null,313,null,null,{"$f":"H3155","v":556},556,556,556,556,556,556,556,556,556]
["51327","K754087",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,556,556,556,556,556,556,556,556,556,556]
["51327","K754087",559,null,32,null,null,{"$f":"H3157","v":19954},19954,19954,19954,19954,19954,19954,19954,19954,19954]
["51327","K754087",559,null,323,null,null,{"$f":"SUM(H3158:H3158)","v":19954},19954,19954,19954,19954,19954,19954,19954,19954,19954]
["51327","K754087",559,"0452",3237,"Intelektualne i osobne usluge",null,19954,19954,19954,19954,19954,19954,19954,19954,19954,19954]
["51327","K754088",null,null,null,"INTERREG VI-B-ADRION-Premošćivanje plovnih putova Jadransko-Jonske regije (WATERBRIDGING)","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3160+H3165+H3171+H3176","v":31980},31980,31980,31980,31980,{"$f":"M3160+M3165+M3171+M3176","v":31980},31980,{"$f":"O3160+O3165+O3171+O3176","v":31980},31980,{"$f":"Q3160+Q3165+Q3171+Q3176","v":31980}]
["51327","K754088",43,null,31,null,null,{"$f":"H3161+H3163","v":1580},1580,1580,1580,1580,{"$f":"M3161+M3163","v":1580},1580,{"$f":"O3161+O3163","v":1580},1580,{"$f":"Q3161+Q3163","v":1580}]
["51327","K754088",43,null,311,null,null,{"$f":"H3162","v":1400},1400,1400,1400,1400,1400,1400,1400,1400,1400]
["51327","K754088",43,"0452",3111,"Plaće za redovan rad",null,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400]
["51327","K754088",43,null,313,null,null,{"$f":"H3164","v":180},180,180,180,180,180,180,180,180,180]
["51327","K754088",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,180,180,180,180,180,180,180,180,180,180]
["51327","K754088",43,null,32,null,null,{"$f":"H3166+H3169","v":3900},3900,3900,3900,3900,{"$f":"M3166+M3169","v":3900},3900,{"$f":"O3166+O3169","v":3900},3900,{"$f":"Q3166+Q3169","v":3900}]
["51327","K754088",43,null,323,null,null,{"$f":"SUM(H3167:H3168)","v":2900},2900,2900,2900,2900,{"$f":"SUM(M3167:M3168)","v":2900},2900,{"$f":"SUM(O3167:O3168)","v":2900},2900,{"$f":"SUM(Q3167:Q3168)","v":2900}]
["51327","K754088",43,"0452",3233,"Usluge promidžbe i informiranja",null,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700]
["51327","K754088",43,"0452",3237,"Intelektualne i osobne usluge",null,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200]
["51327","K754088",43,null,329,null,null,{"$f":"H3170","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51327","K754088",43,"0452",3293,"Reprezentacija",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51327","K754088",559,null,31,null,null,{"$f":"H3172+H3174","v":10200},10200,10200,10200,10200,{"$f":"M3172+M3174","v":10200},10200,{"$f":"O3172+O3174","v":10200},10200,{"$f":"Q3172+Q3174","v":10200}]
["51327","K754088",559,null,311,null,null,{"$f":"H3173","v":9000},9000,9000,9000,9000,9000,9000,9000,9000,9000]
["51327","K754088",559,"0452",3111,"Plaće za redovan rad",null,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000]
["51327","K754088",559,null,313,null,null,{"$f":"H3175","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200]
["51327","K754088",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200]
["51327","K754088",559,null,32,null,null,{"$f":"H3177","v":16300},16300,16300,16300,16300,16300,16300,16300,16300,16300]
["51327","K754088",559,null,323,null,null,{"$f":"SUM(H3178:H3179)","v":16300},16300,16300,16300,16300,{"$f":"SUM(M3178:M3179)","v":16300},16300,{"$f":"SUM(O3178:O3179)","v":16300},16300,{"$f":"SUM(Q3178:Q3179)","v":16300}]
["51327","K754088",559,"0452",3233,"Usluge promidžbe i informiranja",null,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500]
["51327","K754088",559,"0452",3237,"Intelektualne i osobne usluge",null,7800,7800,7800,7800,7800,7800,7800,7800,7800,7800]
["51327","K754089",null,null,null,"CEF Stinice- Projekt rekonstrukcije i proširenja Sjverne luke na lučkom području Vranjičko-solinskog bazena pod upravom Lučke uprave Split","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3181+H3184","v":1000},1000,1000,1000,1000,{"$f":"M3181+M3184","v":1000},1000,{"$f":"O3181+O3184","v":1000},1000,{"$f":"Q3181+Q3184","v":0}]
["51327","K754089",43,null,42,null,null,{"$f":"H3182","v":150},150,150,150,150,150,150,150,150,0]
["51327","K754089",43,null,421,null,null,150,150,150,150,150,150,150,150,150,0]
["51327","K754089",43,"0452",4214,"Ostali građevinski projekti",null,150,150,150,150,150,150,150,150,150,0]
["51327","K754089",559,null,42,null,null,{"$f":"H3185","v":850},850,850,850,850,850,850,850,850,0]
["51327","K754089",559,null,421,null,null,850,850,850,850,850,850,850,850,850,0]
["51327","K754089",559,"0452",4214,"Ostali građevinski projekti",null,850,850,850,850,850,850,850,850,850,0]
["51327","K754090",null,null,null,"INTERREG VI-A ITALIJA_HRVATSKA 2021.-2027. PROMICANJE ZELENIH I PAMETNIH LUKA-PRESPORT ","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3188+H3191","v":0},0,0,0,0,0,0,0,0,19500]
["51327","K754090",43,null,32,null,null,{"$f":"H3189","v":0},0,0,0,0,0,0,0,0,3500]
["51327","K754090",43,null,323,null,null,0,0,0,0,0,0,0,0,0,3500]
["51327","K754090",43,"0452",3237,"Intelektualne i osobne usluge ",null,0,0,0,0,0,0,0,0,0,3500]
["51327","K754090",559,null,32,null,null,{"$f":"H3192","v":0},0,0,0,0,0,0,0,0,16000]
["51327","K754090",559,null,323,null,null,0,0,0,0,0,0,0,0,0,16000]
["51327","K754090",559,"0452",3237,"Intelektualne i osobne usluge ",null,0,0,0,0,0,0,0,0,0,16000]
["51298","RKP 51298",null,null,null,"Lučka uprava Ploče",null,{"$f":"H3195+H3256+H3294+H3304+H3355+H3399+H3446+H3493+H3542+H3616+H3647+H3589","v":16108549},16108549,16108549,16108549,16108549,16108549,16108549,16108549,16108549,16104000]
["51298","A810073",null,null,null,"Administracija i upravljanje","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3196+H3199+H3208+H3241+H3246+H3249","v":4298800},4298800,4298800,4298800,4298800,{"$f":"M3196+M3199+M3208+M3241+M3246+M3249","v":4298800},4298800,{"$f":"O3196+O3199+O3208+O3241+O3246+O3249","v":4298800},4298800,{"$f":"Q3196+Q3199+Q3208+Q3241+Q3246+Q3249","v":3979800}]
["51298","A810073",31,null,32,null,null,{"$f":"H3197","v":450000},450000,450000,450000,450000,450000,450000,450000,450000,250000]
["51298","A810073",31,null,323,null,null,450000,450000,450000,450000,450000,450000,450000,450000,450000,250000]
["51298","A810073",31,"0452",3234,"Komunalne usluge",null,450000,450000,450000,450000,450000,450000,450000,450000,450000,250000]
["51298","A810073",43,null,31,null,null,{"$f":"H3200+H3204+H3206","v":1434100},1434100,1434100,1434100,1434100,{"$f":"M3200+M3204+M3206","v":1434100},1434100,{"$f":"O3200+O3204+O3206","v":1434100},1434100,{"$f":"Q3200+Q3204+Q3206","v":1415100}]
["51298","A810073",43,null,311,null,null,{"$f":"H3201+H3202+H3203","v":1187100},1187100,1187100,1187100,1187100,{"$f":"M3201+M3202+M3203","v":1187100},1187100,{"$f":"O3201+O3202+O3203","v":1187100},1187100,{"$f":"Q3201+Q3202+Q3203","v":1167100}]
["51298","A810073",43,"0452",3111,"Plaće za redovan rad",null,1185000,1185000,1185000,1185000,1185000,1185000,1185000,1185000,1185000,1165000]
["51298","A810073",43,"0452",3112,"Plaće u naravi",null,100,100,100,100,100,100,100,100,100,100]
["51298","A810073",43,"0452",3113,"Plaće za prekovremeni rad",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51298","A810073",43,null,312,null,null,{"$f":"H3205","v":50000},50000,50000,50000,50000,50000,50000,50000,50000,55000]
["51298","A810073",43,"0452",3121,"Ostali rashodi za zaposlene",null,50000,50000,50000,50000,50000,50000,50000,50000,50000,55000]
["51298","A810073",43,null,313,null,null,197000,197000,197000,197000,197000,197000,197000,197000,197000,193000]
["51298","A810073",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,197000,197000,197000,197000,197000,197000,197000,197000,197000,193000]
["51298","A810073",43,null,32,null,null,{"$f":"H3209+H3214+H3221+H3231+H3233","v":2383800},2383800,2383800,2383800,2383800,{"$f":"M3209+M3214+M3221+M3231+M3233","v":2383800},2383800,{"$f":"O3209+O3214+O3221+O3231+O3233","v":2383800},2383800,{"$f":"Q3209+Q3214+Q3221+Q3231+Q3233","v":2293800}]
["51298","A810073",43,null,321,null,null,{"$f":"H3210+H3211+H3212+H3213","v":64100},64100,64100,64100,64100,{"$f":"M3210+M3211+M3212+M3213","v":64100},64100,{"$f":"O3210+O3211+O3212+O3213","v":64100},64100,{"$f":"Q3210+Q3211+Q3212+Q3213","v":67100}]
["51298","A810073",43,"0452",3211,"Službena putovanja",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["51298","A810073",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,38000,38000,38000,38000,38000,38000,38000,38000,38000,35000]
["51298","A810073",43,"0452",3213,"Stručno usavršavanje zaposlenika",null,6000,6000,6000,6000,6000,6000,6000,6000,6000,12000]
["51298","A810073",43,"0452",3214,"Ostale naknade troškova zaposlenima",null,100,100,100,100,100,100,100,100,100,100]
["51298","A810073",43,null,322,null,null,{"$f":"H3215+H3217+H3218+H3219+H3220+H3216","v":115100},115100,115100,115100,115100,{"$f":"M3215+M3217+M3218+M3219+M3220+M3216","v":115100},115100,{"$f":"O3215+O3217+O3218+O3219+O3220+O3216","v":115100},115100,{"$f":"Q3215+Q3217+Q3218+Q3219+Q3220+Q3216","v":114100}]
["51298","A810073",43,"0452",3221,"Uredski materijal i ostali materijalni rashodi",null,30000,30000,30000,30000,30000,30000,30000,30000,30000,23000]
["51298","A810073",43,"0452",3222,"Materijal i sirovine",null,100,100,100,100,100,100,100,100,100,100]
["51298","A810073",43,"0452",3223,"Energija",null,70000,70000,70000,70000,70000,70000,70000,70000,70000,80000]
["51298","A810073",43,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,1000]
["51298","A810073",43,"0452",3225,"Sitni inventar i autogume",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["51298","A810073",43,"0452",3227,"Službena, radna i zaštitna odjeća i obuća",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000]
["51298","A810073",43,null,323,null,null,{"$f":"H3222+H3223+H3224+H3225+H3226+H3227+H3228+H3229+H3230","v":2117400},2117400,2117400,2117400,2117400,{"$f":"M3222+M3223+M3224+M3225+M3226+M3227+M3228+M3229+M3230","v":2117400},2117400,{"$f":"O3222+O3223+O3224+O3225+O3226+O3227+O3228+O3229+O3230","v":2117400},2117400,{"$f":"Q3222+Q3223+Q3224+Q3225+Q3226+Q3227+Q3228+Q3229+Q3230","v":2019400}]
["51298","A810073",43,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000]
["51298","A810073",43,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,1000]
["51298","A810073",43,"0452",3233,"Usluge promidžbe i informiranja",null,25000,25000,25000,25000,25000,25000,25000,25000,25000,35000]
["51298","A810073",43,"0452",3234,"Komunalne usluge",null,770000,770000,770000,770000,770000,770000,770000,770000,770000,350000]
["51298","A810073",43,"0452",3235,"Zakupnine i najamnine",null,65000,65000,65000,65000,65000,65000,65000,65000,65000,80000]
["51298","A810073",43,"0452",3236,"Zdravstvene i veterinarske usluge",null,400,400,400,400,400,400,400,400,400,400]
["51298","A810073",43,"0452",3237,"Intelektualne i osobne usluge",null,220000,220000,220000,220000,220000,220000,220000,220000,220000,400000]
["51298","A810073",43,"0452",3238,"Računalne usluge",null,12000,12000,12000,12000,12000,12000,12000,12000,12000,38000]
["51298","A810073",43,"0452",3239,"Ostale usluge ",null,995000,995000,995000,995000,995000,995000,995000,995000,995000,1090000]
["51298","A810073",43,null,324,null,null,{"$f":"H3232","v":100},100,100,100,100,100,100,100,100,100]
["51298","A810073",43,"0452",3241,"Naknade troškova osobama izvan radnog odnosa",null,100,100,100,100,100,100,100,100,100,100]
["51298","A810073",43,null,329,null,null,{"$f":"H3234+H3235+H3236+H3237+H3238+H3239+H3240","v":87100},87100,87100,87100,87100,{"$f":"M3234+M3235+M3236+M3237+M3238+M3239+M3240","v":87100},87100,{"$f":"O3234+O3235+O3236+O3237+O3238+O3239+O3240","v":87100},87100,{"$f":"Q3234+Q3235+Q3236+Q3237+Q3238+Q3239+Q3240","v":93100}]
["51298","A810073",43,"0452",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000]
["51298","A810073",43,"0452",3292,"Premije osiguranja",null,19000,19000,19000,19000,19000,19000,19000,19000,19000,20000]
["51298","A810073",43,"0452",3293,"Reprezentacija",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,20000]
["51298","A810073",43,"0452",3294,"Članarine i norme",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["51298","A810073",43,"0452",3295,"Pristojbe i naknade",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51298","A810073",43,"0452",3296,"Troškovi sudskih postupaka",null,100,100,100,100,100,100,100,100,100,100]
["51298","A810073",43,"0452",3299,"Ostali nespomenuti rashodi poslovanja",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51298","A810073",43,null,34,null,null,{"$f":"H3242","v":8200},8200,8200,8200,8200,8200,8200,8200,8200,8200]
["51298","A810073",43,null,343,null,null,{"$f":"SUM(H3243:H3245)","v":8200},8200,8200,8200,8200,{"$f":"SUM(M3243:M3245)","v":8200},8200,{"$f":"SUM(O3243:O3245)","v":8200},8200,{"$f":"SUM(Q3243:Q3245)","v":8200}]
["51298","A810073",43,"0452",3431,"Bankarske usluge i usluge platnog prometa",null,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000]
["51298","A810073",43,"0452",3433,"Zatezne kamate",null,100,100,100,100,100,100,100,100,100,100]
["51298","A810073",43,"0452",3434,"Ostali nespomenuti financijski rashodi",null,100,100,100,100,100,100,100,100,100,100]
["51298","A810073",43,null,38,null,null,{"$f":"+H3247","v":100},100,100,100,100,100,100,100,100,100]
["51298","A810073",43,null,383,null,null,{"$f":"H3248","v":100},100,100,100,100,100,100,100,100,100]
["51298","A810073",43,"0452",3831,"Naknade šteta pravnim i fizičkim osobama",null,100,100,100,100,100,100,100,100,100,100]
["51298","A810073",43,null,42,null,null,{"$f":"H3250+H3254","v":22600},22600,22600,22600,22600,{"$f":"M3250+M3254","v":22600},22600,{"$f":"O3250+O3254","v":22600},22600,{"$f":"Q3250+Q3254","v":12600}]
["51298","A810073",43,null,422,null,null,{"$f":"SUM(H3251:H3253)","v":22500},22500,22500,22500,22500,{"$f":"SUM(M3251:M3253)","v":22500},22500,{"$f":"SUM(O3251:O3253)","v":22500},22500,{"$f":"SUM(Q3251:Q3253)","v":12500}]
["51298","A810073",43,"0452",4221,"Uredska oprema i namještaj",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,10000]
["51298","A810073",43,"0452",4222,"Komunikacijska oprema",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51298","A810073",43,"0452",4223,"Oprema za održavanje i zaštitu",null,500,500,500,500,500,500,500,500,500,500]
["51298","A810073",43,null,426,null,null,{"$f":"H3255","v":100},100,100,100,100,100,100,100,100,100]
["51298","A810073",43,"0452",4262,"Ulaganja u računalne programe",null,100,100,100,100,100,100,100,100,100,100]
["51298","A810074",null,null,null,"Gradnja i održavanje","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3257+H3268+H3281+H3291+H3288+H3264","v":3610525},3610525,3610525,3610525,3610525,{"$f":"M3257+M3268+M3281+M3291+M3288+M3264","v":3610525},3610525,{"$f":"O3257+O3268+O3281+O3291+O3288+O3264","v":3610525},3610525,{"$f":"Q3257+Q3268+Q3281+Q3291+Q3288+Q3264","v":4266748}]
["51298","A810074",43,null,32,null,null,{"$f":"H3260+H3258","v":2653950},2653950,2653950,2653950,2653950,{"$f":"M3260+M3258","v":2653950},2653950,{"$f":"O3260+O3258","v":2653950},2653950,{"$f":"Q3260+Q3258","v":3085825}]
["51298","A810074",43,null,322,null,null,{"$f":"H3259","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,12000]
["51298","A810074",43,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000]
["51298","A810074",43,null,323,null,null,{"$f":"H3261+H3262+H3263","v":2643950},2643950,2643950,2643950,2643950,{"$f":"M3261+M3262+M3263","v":2643950},2643950,{"$f":"O3261+O3262+O3263","v":2643950},2643950,{"$f":"Q3261+Q3262+Q3263","v":3073825}]
["51298","A810074",43,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,2500000,2500000,2500000,2500000,2500000,2500000,2500000,2500000,2500000,2930000]
["51298","A810074",43,"0452",3235,"Zakupnine i najamnine",null,200,200,200,200,200,200,200,200,200,200]
["51298","A810074",43,"0452",3237,"Intelektualne i osobne usluge",null,143750,143750,143750,143750,143750,143750,143750,143750,143750,143625]
["51298","A810074",43,null,41,null,null,{"$f":"H3265","v":200},200,200,200,200,200,200,200,200,200]
["51298","A810074",43,null,412,null,null,{"$f":"H3266+H3267","v":200},200,200,200,200,{"$f":"M3266+M3267","v":200},200,{"$f":"O3266+O3267","v":200},200,{"$f":"Q3266+Q3267","v":200}]
["51298","A810074",43,"0452",4123,"Licence",null,100,100,100,100,100,100,100,100,100,100]
["51298","A810074",43,"0452",4126,"Ostala nematerijalna imovina",null,100,100,100,100,100,100,100,100,100,100]
["51298","A810074",43,null,42,null,null,{"$f":"H3269+H3273+H3277+H3279","v":499975},499975,499975,499975,499975,{"$f":"M3269+M3273+M3277+M3279","v":499975},499975,{"$f":"O3269+O3273+O3277+O3279","v":499975},499975,{"$f":"Q3269+Q3273+Q3277+Q3279","v":647322}]
["51298","A810074",43,null,421,null,null,{"$f":"SUM(H3270:H3272)","v":103225},103225,103225,103225,103225,{"$f":"SUM(M3270:M3272)","v":103225},103225,{"$f":"SUM(O3270:O3272)","v":103225},103225,{"$f":"SUM(Q3270:Q3272)","v":382100}]
["51298","A810074",43,"0452",4212,"Poslovni objekti",null,100,100,100,100,100,100,100,100,100,100]
["51298","A810074",43,"0452",4213,"Ceste, željeznice i ostali prometni objekti",null,11875,11875,11875,11875,11875,11875,11875,11875,11875,15000]
["51298","A810074",43,"0452",4214,"Ostali građevinski objekti",null,91250,91250,91250,91250,91250,91250,91250,91250,91250,367000]
["51298","A810074",43,null,422,null,null,{"$f":"SUM(H3274:H3276)","v":293000},293000,293000,293000,293000,{"$f":"SUM(M3274:M3276)","v":293000},293000,{"$f":"SUM(O3274:O3276)","v":293000},293000,{"$f":"SUM(Q3274:Q3276)","v":191847}]
["51298","A810074",43,"0452",4223,"Oprema za održavanje i zaštitu",null,290000,290000,290000,290000,290000,290000,290000,290000,290000,188847]
["51298","A810074",43,"0452",4225,"Instrumenti i uređaji",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51298","A810074",43,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51298","A810074",43,null,426,null,null,{"$f":"H3278","v":71250},71250,71250,71250,71250,71250,71250,71250,71250,40875]
["51298","A810074",43,"0452",4264,"Ostala nematerijalna proizvedena imovina",null,71250,71250,71250,71250,71250,71250,71250,71250,71250,40875]
["51298","A810074",43,null,423,null,null,{"$f":"H3280","v":32500},32500,32500,32500,32500,32500,32500,32500,32500,32500]
["51298","A810074",43,"0452",4231,"Osobni automobili",null,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500]
["51298","A810074",43,null,45,null,null,{"$f":"H3282+H3284+H3286","v":455900},455900,455900,455900,455900,{"$f":"M3282+M3284+M3286","v":455900},455900,{"$f":"O3282+O3284+O3286","v":455900},455900,{"$f":"Q3282+Q3284+Q3286","v":523315}]
["51298","A810074",43,null,451,null,null,{"$f":"H3283","v":445000},445000,445000,445000,445000,445000,445000,445000,445000,510000]
["51298","A810074",43,"0452",4511,"Dodatna ulaganja na građevinskim objektima",null,445000,445000,445000,445000,445000,445000,445000,445000,445000,510000]
["51298","A810074",43,null,452,null,null,{"$f":"H3285","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000]
["51298","A810074",43,"0452",4521,"Dodatna ulaganja na postrojenjima i opremi",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["51298","A810074",43,null,454,null,null,{"$f":"H3287","v":900},900,900,900,900,900,900,900,900,3315]
["51298","A810074",43,"0452",4541,"Dodatna ulaganja za ostalu nefinancijsku imovinu",null,900,900,900,900,900,900,900,900,900,3315]
["51298","A810074",51,null,32,null,null,{"$f":"H3289","v":400},400,400,400,400,400,400,400,400,3636]
["51298","A810074",51,null,323,null,null,400,400,400,400,400,400,400,400,400,3636]
["51298","A810074",51,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,400,400,400,400,400,400,400,400,400,3636]
["51298","A810074",51,null,42,null,null,{"$f":"H3292","v":100},100,100,100,100,100,100,100,100,6450]
["51298","A810074",51,null,421,null,null,100,100,100,100,100,100,100,100,100,6450]
["51298","A810074",51,"0452",4214,"Ostali građevinski objekti",null,100,100,100,100,100,100,100,100,100,6450]
["51298","T810075",null,null,null,"Projekt integracije trgovine i transporta - otplata Zajmova  Svjetske banke  (IBRD)","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3298+H3301+H3295","v":6075869},6075869,6075869,6075869,6075869,{"$f":"M3298+M3301+M3295","v":6075869},6075869,{"$f":"O3298+O3301+O3295","v":6075869},6075869,{"$f":"Q3298+Q3301+Q3295","v":5675869}]
["51298","T810075",11,null,34,null,null,{"$f":"H3296","v":1300000},1300000,1300000,1300000,1300000,1300000,1300000,1300000,1300000,1300000]
["51298","T810075",11,null,342,null,null,1300000,1300000,1300000,1300000,1300000,1300000,1300000,1300000,1300000,1300000]
["51298","T810075",11,"0452",3421,"Kamate za primljene kredite i zajmove od međunarodnih organizacija, institucija i tijela EU te inozemnih vlada",null,1300000,1300000,1300000,1300000,1300000,1300000,1300000,1300000,1300000,1300000]
["51298","T810075",11,null,54,null,null,{"$f":"H3299","v":4275869},4275869,4275869,4275869,4275869,4275869,4275869,4275869,4275869,4275869]
["51298","T810075",11,null,541,null,null,4275869,4275869,4275869,4275869,4275869,4275869,4275869,4275869,4275869,4275869]
["51298","T810075",11,"0452",5413,"Otplata glavnice primljenih zajmova od međunarodnih organizacija",null,4275869,4275869,4275869,4275869,4275869,4275869,4275869,4275869,4275869,4275869]
["51298","T810075",43,null,34,null,null,{"$f":"H3302","v":500000},500000,500000,500000,500000,500000,500000,500000,500000,100000]
["51298","T810075",43,null,342,null,null,500000,500000,500000,500000,500000,500000,500000,500000,500000,100000]
["51298","T810075",43,"0452",3421,"Kamate za primljene kredite i zajmove od međunarodnih organizacija, institucija i tijela EU te inozemnih vlada",null,500000,500000,500000,500000,500000,500000,500000,500000,500000,100000]
["51298","K810093",null,null,null,"Kibernetička sigurnost u hrvatskom pomorskom prometu - CYSCROMS","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3305+H3312+H3321+H3327+H3330+H3337+H3346+H3352","v":328250},328250,328250,328250,328250,{"$f":"M3305+M3312+M3321+M3327+M3330+M3337+M3346+M3352","v":328250},328250,{"$f":"O3305+O3312+O3321+O3327+O3330+O3337+O3346+O3352","v":328250},328250,{"$f":"Q3305+Q3312+Q3321+Q3327+Q3330+Q3337+Q3346+Q3352","v":327332}]
["51298","K810093",43,null,31,null,null,{"$f":"H3306+H3310+H3308","v":7000},7000,7000,7000,7000,{"$f":"M3306+M3310+M3308","v":7000},7000,{"$f":"O3306+O3310+O3308","v":7000},7000,{"$f":"Q3306+Q3310+Q3308","v":6990}]
["51298","K810093",43,null,311,null,null,{"$f":"H3307","v":6000},6000,6000,6000,6000,6000,6000,6000,6000,6000]
["51298","K810093",43,"0452",3111,"Plaće za redovan rad",null,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000]
["51298","K810093",43,null,312,null,null,10,10,10,10,10,10,10,10,10,0]
["51298","K810093",43,"0452",3121,"Ostali rashodi za zaposlene",null,10,10,10,10,10,10,10,10,10,0]
["51298","K810093",43,null,313,null,null,{"$f":"H3311","v":990},990,990,990,990,990,990,990,990,990]
["51298","K810093",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,990,990,990,990,990,990,990,990,990,990]
["51298","K810093",43,null,32,null,null,{"$f":"H3313+H3317","v":9625},9625,9625,9625,9625,{"$f":"M3313+M3317","v":9625},9625,{"$f":"O3313+O3317","v":9625},9625,{"$f":"Q3313+Q3317","v":35426}]
["51298","K810093",43,null,321,null,null,{"$f":"SUM(H3314:H3316)","v":6625},6625,6625,6625,6625,{"$f":"SUM(M3314:M3316)","v":6625},6625,{"$f":"SUM(O3314:O3316)","v":6625},6625,{"$f":"SUM(Q3314:Q3316)","v":5246}]
["51298","K810093",43,"0452",3211,"Službena putovanja",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,3500]
["51298","K810093",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,125,125,125,125,125,125,125,125,125,125]
["51298","K810093",43,"0452",3213,"Stručno usavršavanje zaposlenika",null,4500,4500,4500,4500,4500,4500,4500,4500,4500,1621]
["51298","K810093",43,null,323,null,null,{"$f":"SUM(H3318:H3320)","v":3000},{"$f":"SUM(I3318:I3320)","v":3000},3000,3000,3000,3000,3000,3000,3000,30180]
["51298","K810093",43,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,0,0,0,0,0,0,0,0,0,16250]
["51298","K810093",43,"0452",3233,"Usluge promidžbe i informiranja",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3930]
["51298","K810093",43,"0452",3237,"Intelektualne i osobne usluge",null,0,0,0,0,0,0,0,0,0,10000]
["51298","K810093",43,null,42,null,null,{"$f":"H3322+H3324","v":127500},{"$f":"I3322+I3324","v":127500},127500,127500,127500,127500,127500,127500,127500,121250]
["51298","K810093",43,null,422,null,null,{"$f":"H3323","v":112500},112500,112500,112500,112500,112500,112500,112500,112500,105000]
["51298","K810093",43,"0452",4221,"Uredska oprema I namještaj",null,112500,112500,112500,112500,112500,112500,112500,112500,112500,105000]
["51298","K810093",43,null,426,null,null,{"$f":"SUM(H3325:H3326)","v":15000},{"$f":"SUM(I3325:I3326)","v":15000},15000,15000,15000,15000,15000,15000,15000,16250]
["51298","K810093",43,"0452",4262,"Ulaganje u računalne programe",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,0]
["51298","K810093",43,"0452",4264,"Ostala nematerijalna proizvedena imovina",null,0,0,0,0,0,0,0,0,0,16250]
["51298","K810093",43,null,45,null,null,{"$f":"H3328","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,0]
["51298","K810093",43,null,452,null,null,20000,20000,20000,20000,20000,20000,20000,20000,20000,0]
["51298","K810093",43,"0452",4521,"Dodatna ulaganja na postrojenjima i opremi",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,0]
["51298","K810093",51,null,31,null,null,{"$f":"H3331+H3335+H3333","v":7000},7000,7000,7000,7000,{"$f":"M3331+M3335+M3333","v":7000},7000,{"$f":"O3331+O3335+O3333","v":7000},7000,{"$f":"Q3331+Q3335+Q3333","v":6990}]
["51298","K810093",51,null,311,null,null,{"$f":"H3332","v":6000},6000,6000,6000,6000,6000,6000,6000,6000,6000]
["51298","K810093",51,"0452",3111,"Plaće za redovan rad",null,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000]
["51298","K810093",51,null,312,null,null,{"$f":"H3334","v":10},10,10,10,10,10,10,10,10,0]
["51298","K810093",51,"0452",3121,"Ostali rashodi za zaposlene",null,10,10,10,10,10,10,10,10,10,0]
["51298","K810093",51,null,313,null,null,{"$f":"H3336","v":990},990,990,990,990,990,990,990,990,990]
["51298","K810093",51,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,990,990,990,990,990,990,990,990,990,990]
["51298","K810093",51,null,32,null,null,{"$f":"H3338+H3342","v":9625},9625,9625,9625,9625,{"$f":"M3338+M3342","v":9625},9625,{"$f":"O3338+O3342","v":9625},9625,{"$f":"Q3338+Q3342","v":35426}]
["51298","K810093",51,null,321,null,null,{"$f":"SUM(H3339:H3341)","v":6625},6625,6625,6625,6625,{"$f":"SUM(M3339:M3341)","v":6625},6625,{"$f":"SUM(O3339:O3341)","v":6625},6625,{"$f":"SUM(Q3339:Q3341)","v":5246}]
["51298","K810093",51,"0452",3211,"Službena putovanja",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,3500]
["51298","K810093",51,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,125,125,125,125,125,125,125,125,125,125]
["51298","K810093",51,"0452",3213,"Stručno usavršavanje zaposlenika",null,4500,4500,4500,4500,4500,4500,4500,4500,4500,1621]
["51298","K810093",51,null,323,null,null,{"$f":"SUM(H3343:H3345)","v":3000},{"$f":"SUM(I3343:I3345)","v":3000},3000,3000,3000,3000,3000,3000,3000,30180]
["51298","K810093",51,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,0,0,0,0,0,0,0,0,0,16250]
["51298","K810093",51,"0452",3233,"Usluge promidžbe i informiranja",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3930]
["51298","K810093",51,"0452",3237,"Intelektualne i osobne usluge",null,0,0,0,0,0,0,0,0,0,10000]
["51298","K810093",51,null,42,null,null,{"$f":"H3347+H3349","v":127500},127500,127500,127500,127500,{"$f":"M3347+M3349","v":127500},127500,{"$f":"O3347+O3349","v":127500},{"$f":"P3347+P3349","v":127500},{"$f":"Q3347+Q3349","v":121250}]
["51298","K810093",51,null,422,null,null,{"$f":"H3348","v":112500},112500,112500,112500,112500,112500,112500,112500,112500,105000]
["51298","K810093",51,"0452",4221,"Uredska oprema I namještaj",null,112500,112500,112500,112500,112500,112500,112500,112500,112500,105000]
["51298","K810093",51,null,426,null,null,{"$f":"SUM(H3350:H3351)","v":15000},{"$f":"SUM(I3350:I3351)","v":15000},15000,15000,15000,15000,15000,{"$f":"SUM(O3350:O3351)","v":15000},{"$f":"SUM(P3350:P3351)","v":15000},{"$f":"SUM(Q3350:Q3351)","v":16250}]
["51298","K810093",51,"0452",4262,"Ulaganje u računalne programe",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,0]
["51298","K810093",51,"0452",4264,"Ostala nematerijalna proizvedena imovina",null,0,0,0,0,0,0,0,0,0,16250]
["51298","K810093",51,null,45,null,null,{"$f":"H3353","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,0]
["51298","K810093",51,null,452,null,null,20000,20000,20000,20000,20000,20000,20000,20000,20000,0]
["51298","K810093",51,"0452",4521,"Dodatna ulaganja na postrojenjima i opremi",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,0]
["51298","K810095",null,null,null,"CEF Projekt - Unapređenje javnih usluga Luke Ploče putem implementacije 5G povezivosti (22-HR-DIG-SmartPortPloce)","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3356+H3363+H3374+H3381+H3370+H3388+H3392+H3395","v":887395},887395,887395,887395,887395,{"$f":"M3356+M3363+M3374+M3381+M3370+M3388+M3392+M3395","v":887395},887395,{"$f":"O3356+O3363+O3374+O3381+O3370+O3388+O3392+O3395","v":887395},887395,{"$f":"Q3356+Q3363+Q3374+Q3381+Q3370+Q3388+Q3392+Q3395","v":791766}]
["51298","K810095",43,null,31,null,null,{"$f":"H3357+H3359+H3361","v":14605},14605,14605,14605,14605,{"$f":"M3357+M3359+M3361","v":14605},14605,{"$f":"O3357+O3359+O3361","v":14605},14605,{"$f":"Q3357+Q3359+Q3361","v":14575}]
["51298","K810095",43,null,311,null,null,{"$f":"H3358","v":12500},12500,12500,12500,12500,12500,12500,12500,12500,12500]
["51298","K810095",43,"0452",3111,"Plaće za redovan rad",null,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500]
["51298","K810095",43,null,312,null,null,{"$f":"H3360","v":30},30,30,30,30,30,30,30,30,0]
["51298","K810095",43,"0452",3121,"Ostali rashodi za zaposlene",null,30,30,30,30,30,30,30,30,30,0]
["51298","K810095",43,null,313,null,null,{"$f":"H3362","v":2075},2075,2075,2075,2075,2075,2075,2075,2075,2075]
["51298","K810095",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075]
["51298","K810095",43,null,32,null,null,{"$f":"H3364+H3368","v":47550},47550,47550,47550,47550,{"$f":"M3364+M3368","v":47550},47550,{"$f":"O3364+O3368","v":47550},47550,{"$f":"Q3364+Q3368","v":47260}]
["51298","K810095",43,null,321,null,null,{"$f":"SUM(H3365:H3367)","v":2550},{"$f":"SUM(I3365:I3367)","v":2550},2550,2550,2550,{"$f":"SUM(M3365:M3367)","v":2550},2550,{"$f":"SUM(O3365:O3367)","v":2550},2550,{"$f":"SUM(Q3365:Q3367)","v":2260}]
["51298","K810095",43,"0452",3211,"Službena putovanja",null,2250,2250,2250,2250,2250,2250,2250,2250,2250,1750]
["51298","K810095",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,300,300,300,300,300,300,300,300,300,300]
["51298","K810095",43,"0452",3213,"Stručno usavršavanje zaposlenika",null,0,0,0,0,0,0,0,0,0,210]
["51298","K810095",43,null,323,null,null,{"$f":"H3369","v":45000},45000,45000,45000,45000,45000,45000,45000,45000,45000]
["51298","K810095",43,"0452",3237,"Intelektualne i osobne usluge",null,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000]
["51298","K810095",43,null,42,null,null,{"$f":"H3371","v":282500},{"$f":"I3371","v":282500},282500,282500,282500,282500,282500,{"$f":"O3371","v":282500},{"$f":"P3371","v":282500},{"$f":"Q3371","v":258019}]
["51298","K810095",43,null,422,null,null,{"$f":"SUM(H3372:H3373)","v":282500},{"$f":"SUM(I3372:I3373)","v":282500},282500,282500,282500,282500,282500,{"$f":"SUM(O3372:O3373)","v":282500},{"$f":"SUM(P3372:P3373)","v":282500},{"$f":"SUM(Q3372:Q3373)","v":258019}]
["51298","K810095",43,"0452",4221,"Uredska oprema I namještaj",null,282500,282500,282500,282500,282500,282500,282500,282500,282500,57326]
["51298","K810095",43,"0452",4222,"Komunikacijska oprema",null,0,0,0,0,0,0,0,0,0,200693]
["51298","K810095",51,null,31,null,null,{"$f":"H3375+H3377+H3379","v":43840},43840,43840,43840,43840,{"$f":"M3375+M3377+M3379","v":43840},43840,{"$f":"O3375+O3377+O3379","v":43840},43840,{"$f":"Q3375+Q3377+Q3379","v":43750}]
["51298","K810095",51,null,311,null,null,{"$f":"H3376","v":37500},37500,37500,37500,37500,37500,37500,37500,37500,37500]
["51298","K810095",51,"0452",3111,"Plaće za redovan rad",null,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500]
["51298","K810095",51,null,312,null,null,{"$f":"H3378","v":90},90,90,90,90,90,90,90,90,0]
["51298","K810095",51,"0452",3121,"Ostali rashodi za zaposlene",null,90,90,90,90,90,90,90,90,90,0]
["51298","K810095",51,null,313,null,null,{"$f":"H3380","v":6250},6250,6250,6250,6250,6250,6250,6250,6250,6250]
["51298","K810095",51,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,6250,6250,6250,6250,6250,6250,6250,6250,6250,6250]
["51298","K810095",51,null,32,null,null,{"$f":"H3382+H3386","v":65297},65297,65297,65297,65297,{"$f":"M3382+M3386","v":65297},65297,{"$f":"O3382+O3386","v":65297},65297,{"$f":"Q3382+Q3386","v":73965}]
["51298","K810095",51,null,321,null,null,{"$f":"SUM(H3383:H3385)","v":7650},{"$f":"SUM(I3383:I3385)","v":7650},7650,7650,7650,{"$f":"SUM(M3383:M3385)","v":7650},7650,{"$f":"SUM(O3383:O3385)","v":7650},7650,{"$f":"SUM(Q3383:Q3385)","v":6465}]
["51298","K810095",51,"0452",3211,"Službena putovanja",null,6750,6750,6750,6750,6750,6750,6750,6750,6750,5250]
["51298","K810095",51,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,900,900,900,900,900,900,900,900,900,900]
["51298","K810095",51,"0452",3213,"Stručno usavršavanje zaposlenika",null,0,0,0,0,0,0,0,0,0,315]
["51298","K810095",51,null,323,null,null,{"$f":"H3387","v":57647},57647,57647,57647,57647,57647,57647,57647,57647,67500]
["51298","K810095",51,"0452",3237,"Intelektualne i osobne usluge",null,57647,57647,57647,57647,57647,57647,57647,57647,57647,67500]
["51298","K810095",51,null,42,null,null,{"$f":"H3389","v":53156},53156,53156,53156,53156,53156,53156,{"$f":"O3389","v":53156},{"$f":"P3389","v":53156},{"$f":"Q3389","v":112720}]
["51298","K810095",51,null,422,null,null,{"$f":"SUM(H3390:H3391)","v":53156},{"$f":"SUM(I3390:I3391)","v":53156},53156,53156,53156,53156,53156,{"$f":"SUM(O3390:O3391)","v":53156},{"$f":"SUM(P3390:P3391)","v":53156},{"$f":"SUM(Q3390:Q3391)","v":112720}]
["51298","K810095",51,"0452",4221,"Uredska oprema I namještaj",null,53156,53156,53156,53156,53156,53156,53156,53156,53156,53157]
["51298","K810095",51,"0452",4222,"Komunikacijska oprema",null,0,0,0,0,0,0,0,0,0,59563]
["51298","K810095",559,null,32,null,null,{"$f":"H3393","v":9853},9853,9853,9853,9853,9853,9853,9853,9853,0]
["51298","K810095",559,null,323,null,null,9853,9853,9853,9853,9853,9853,9853,9853,9853,0]
["51298","K810095",559,"0452",3237,"Intelektualne i osobne usluge",null,9853,9853,9853,9853,9853,9853,9853,9853,9853,0]
["51298","K810095",559,null,42,null,null,{"$f":"H3396","v":370594},370594,370594,370594,370594,370594,370594,370594,370594,241477]
["51298","K810095",559,null,422,null,null,{"$f":"H3397+H3398","v":370594},{"$f":"I3397+I3398","v":370594},370594,370594,370594,370594,{"$f":"N3397+N3398","v":370594},370594,{"$f":"P3397+P3398","v":370594},241477]
["51298","K810095",559,"0452",4221,"Uredska oprema I namještaj",null,370594,370594,370594,370594,370594,370594,370594,129117,129117,0]
["51298","K810095",559,"0452",4222,"Komunikacijska oprema",null,0,0,0,0,0,0,0,241477,241477,241477]
["51298","K810096",null,null,null,"INTERREG VI-A Italija-Hrvatska - Unapređenje kibernetičke otpornosti i sigurnosti jadranskih luka (CRESPORT)","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3400+H3407+H3417+H3423+H3430+H3420+H3443+H3440","v":153575},153575,153575,153575,153575,153575,141575,161575,161575,137645]
["51298","K810096",43,null,31,null,null,{"$f":"H3401+H3403+H3405","v":3515},3515,3515,3515,3515,{"$f":"M3401+M3403+M3405","v":3515},3515,{"$f":"O3401+O3403+O3405","v":3515},3515,{"$f":"Q3401+Q3403+Q3405","v":2915}]
["51298","K810096",43,null,311,null,null,{"$f":"H3402","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,2500]
["51298","K810096",43,"0452",3111,"Plaće za redovan rad",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,2500]
["51298","K810096",43,null,312,null,null,{"$f":"H3404","v":15},15,15,15,15,15,15,15,15,0]
["51298","K810096",43,"0452",3121,"Ostali rashodi za zaposlene",null,15,15,15,15,15,15,15,15,15,0]
["51298","K810096",43,null,313,null,null,{"$f":"H3406","v":500},500,500,500,500,500,500,500,500,415]
["51298","K810096",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,500,500,500,500,500,500,500,500,500,415]
["51298","K810096",43,null,32,null,null,{"$f":"H3408+H3412+H3415","v":22800},22800,22800,22800,22800,{"$f":"M3408+M3412+M3415","v":22800},22800,{"$f":"O3408+O3412+O3415","v":22800},22800,{"$f":"Q3408+Q3412+Q3415","v":12930}]
["51298","K810096",43,null,321,null,null,{"$f":"SUM(H3409:H3411)","v":7400},7400,7400,7400,7400,{"$f":"SUM(M3409:M3411)","v":7400},7400,{"$f":"SUM(O3409:O3411)","v":7400},7400,{"$f":"SUM(Q3409:Q3411)","v":830}]
["51298","K810096",43,"0452",3211,"Službena putovanja",null,400,400,400,400,400,400,400,400,400,800]
["51298","K810096",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,100,100,100,100,100,100,100,100,100,30]
["51298","K810096",43,"0452",3213,"Stručno usavršavanje zaposlenika",null,6900,6900,6900,6900,6900,6900,6900,6900,6900,0]
["51298","K810096",43,null,323,null,null,{"$f":"SUM(H3413:H3414)","v":14600},14600,14600,14600,14600,{"$f":"SUM(M3413:M3414)","v":14600},14600,{"$f":"SUM(O3413:O3414)","v":14600},14600,{"$f":"SUM(Q3413:Q3414)","v":11600}]
["51298","K810096",43,"0452",3235,"Zakupnine i najamnine",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,0]
["51298","K810096",43,"0452",3237,"Intelektualne i osobne usluge",null,9600,9600,9600,9600,9600,9600,9600,9600,9600,11600]
["51298","K810096",43,null,329,null,null,{"$f":"SUM(H3416)","v":800},800,800,800,800,800,800,800,800,500]
["51298","K810096",43,"0452",3293,"Reprezentacija",null,800,800,800,800,800,800,800,800,800,500]
["51298","K810096",43,null,41,null,null,{"$f":"H3418","v":0},0,0,0,0,0,0,0,0,5000]
["51298","K810096",43,null,412,null,null,0,0,0,0,0,0,0,0,0,5000]
["51298","K810096",43,"0452",4123,"Licence",null,0,0,0,0,0,0,0,0,0,5000]
["51298","K810096",43,null,45,null,null,{"$f":"H3421","v":4400},4400,4400,4400,4400,4400,4400,4400,4400,4400]
["51298","K810096",43,null,454,null,null,{"$f":"H3422","v":4400},4400,4400,4400,4400,4400,4400,4400,4400,4400]
["51298","K810096",43,"0452",4541,"Dodatna ulaganja za ostalu nefinancijsku imovinu",null,4400,4400,4400,4400,4400,4400,4400,4400,4400,4400]
["51298","K810096",559,null,31,null,null,{"$f":"H3424+H3426+H3428","v":14060},14060,14060,14060,14060,{"$f":"M3424+M3426+M3428","v":14060},14060,{"$f":"O3424+O3426+O3428","v":14060},14060,{"$f":"Q3424+Q3426+Q3428","v":11100}]
["51298","K810096",559,null,311,null,null,{"$f":"H3425","v":12000},12000,12000,12000,12000,12000,12000,12000,12000,9500]
["51298","K810096",559,"0452",3111,"Plaće za redovan rad",null,12000,12000,12000,12000,12000,12000,12000,12000,12000,9500]
["51298","K810096",559,null,312,null,null,{"$f":"H3427","v":60},60,60,60,60,60,60,60,60,0]
["51298","K810096",559,"0452",3121,"Ostali rashodi za zaposlene",null,60,60,60,60,60,60,60,60,60,0]
["51298","K810096",559,null,313,null,null,{"$f":"H3429","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,1600]
["51298","K810096",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,1600]
["51298","K810096",559,null,32,null,null,{"$f":"H3431+H3435+H3438","v":91200},91200,91200,91200,91200,{"$f":"M3431+M3435+M3438","v":91200},79200,{"$f":"O3431+O3435+O3438","v":79200},79200,{"$f":"Q3431+Q3435+Q3438","v":63700}]
["51298","K810096",559,null,321,null,null,{"$f":"SUM(H3432:H3434)","v":29600},29600,29600,29600,29600,{"$f":"SUM(M3432:M3434)","v":29600},17600,{"$f":"SUM(O3432:O3434)","v":17600},17600,{"$f":"SUM(Q3432:Q3434)","v":15300}]
["51298","K810096",559,"0452",3211,"Službena putovanja",null,1600,1600,1600,1600,1600,1600,1600,1600,1600,3200]
["51298","K810096",559,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,400,400,400,400,400,400,400,400,400,100]
["51298","K810096",559,"0452",3213,"Stručno usavršavanje zaposlenika",null,27600,27600,27600,27600,27600,27600,15600,15600,15600,12000]
["51298","K810096",559,null,323,null,null,{"$f":"SUM(H3436:H3437)","v":58400},58400,58400,58400,58400,{"$f":"SUM(M3436:M3437)","v":58400},58400,{"$f":"SUM(O3436:O3437)","v":58400},58400,{"$f":"SUM(Q3436:Q3437)","v":46400}]
["51298","K810096",559,"0452",3235,"Zakupnine i najamnine",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,0]
["51298","K810096",559,"0452",3237,"Intelektualne i osobne usluge",null,38400,38400,38400,38400,38400,38400,38400,38400,38400,46400]
["51298","K810096",559,null,329,null,null,{"$f":"SUM(H3439)","v":3200},3200,3200,3200,3200,3200,3200,3200,3200,2000]
["51298","K810096",559,"0452",3293,"Reprezentacija",null,3200,3200,3200,3200,3200,3200,3200,3200,3200,2000]
["51298","K810096",559,null,41,null,null,{"$f":"H3441","v":0},{"$f":"I3441","v":0},0,0,0,0,0,20000,20000,20000]
["51298","K810096",559,null,412,null,null,{"$f":"H3442","v":0},0,0,0,0,0,0,20000,20000,20000]
["51298","K810096",559,"0452",4123,"Licence",null,0,0,0,0,0,0,0,20000,20000,20000]
["51298","K810096",559,null,45,null,null,{"$f":"H3444","v":17600},17600,17600,17600,17600,17600,17600,17600,17600,17600]
["51298","K810096",559,null,454,null,null,17600,17600,17600,17600,17600,17600,17600,17600,17600,17600]
["51298","K810096",559,"0452",4541,"Dodatna ulaganja za ostalu nefinancijsku imovinu",null,17600,17600,17600,17600,17600,17600,17600,17600,17600,17600]
["51298","K810097",null,null,null,"INTERREG VI-A Italija-Hrvatska - Novo poglavlje u transportu dobara na intermodalnim pravcima (Next chapter in the Transport of Goods -  TRANSPONEXT)","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3447+H3454+H3465+H3470+H3477+H3488+H3461++H3484","v":243850},243850,243850,243850,243850,{"$f":"M3447+M3454+M3465+M3470+M3477+M3488+M3461++M3484","v":243850},243850,{"$f":"O3447+O3454+O3465+O3470+O3477+O3488+O3461++O3484","v":261850},261850,{"$f":"Q3447+Q3454+Q3465+Q3470+Q3477+Q3488+Q3461++Q3484","v":60925}]
["51298","K810097",43,null,31,null,null,{"$f":"H3448+H3450+H3452","v":3370},3370,3370,3370,3370,{"$f":"M3448+M3450+M3452","v":3370},3370,{"$f":"O3448+O3450+O3452","v":3370},3370,{"$f":"Q3448+Q3450+Q3452","v":2100}]
["51298","K810097",43,null,311,null,null,{"$f":"H3449","v":2880},2880,2880,2880,2880,2880,2880,2880,2880,1800]
["51298","K810097",43,"0452",3111,"Plaće za redovan rad",null,2880,2880,2880,2880,2880,2880,2880,2880,2880,1800]
["51298","K810097",43,null,312,null,null,{"$f":"H3451","v":10},10,10,10,10,10,10,10,10,0]
["51298","K810097",43,"0452",3121,"Ostali rashodi za zaposlene",null,10,10,10,10,10,10,10,10,10,0]
["51298","K810097",43,null,313,null,null,{"$f":"H3453","v":480},480,480,480,480,480,480,480,480,300]
["51298","K810097",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,480,480,480,480,480,480,480,480,480,300]
["51298","K810097",43,null,32,null,null,{"$f":"H3455+H3458","v":7640},7640,7640,7640,7640,{"$f":"M3455+M3458","v":7640},7640,{"$f":"O3455+O3458","v":7640},7640,{"$f":"Q3455+Q3458","v":3610}]
["51298","K810097",43,null,321,null,null,{"$f":"SUM(H3456:H3457)","v":640},640,640,640,640,{"$f":"SUM(M3456:M3457)","v":640},640,{"$f":"SUM(O3456:O3457)","v":640},640,{"$f":"SUM(Q3456:Q3457)","v":610}]
["51298","K810097",43,"0452",3211,"Službena putovanja",null,560,560,560,560,560,560,560,560,560,560]
["51298","K810097",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,80,80,80,80,80,80,80,80,80,50]
["51298","K810097",43,null,323,null,null,{"$f":"H3459+H3460","v":7000},7000,7000,7000,7000,{"$f":"M3459+M3460","v":7000},7000,{"$f":"O3459+O3460","v":7000},7000,{"$f":"Q3459+Q3460","v":3000}]
["51298","K810097",43,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,0]
["51298","K810097",43,"0452",3237,"Intelektualne i osobne usluge",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,3000]
["51298","K810097",43,null,42,null,null,{"$f":"H3462","v":29000},29000,29000,29000,29000,29000,29000,29000,29000,0]
["51298","K810097",43,null,422,null,null,{"$f":"SUM(H3463:H3464)","v":29000},29000,29000,29000,29000,{"$f":"SUM(M3463:M3464)","v":29000},29000,{"$f":"SUM(O3463:O3464)","v":29000},29000,{"$f":"SUM(Q3463:Q3464)","v":0}]
["51298","K810097",43,"0452",4223,"Oprema za održavanje i zaštitu",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,0]
["51298","K810097",43,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,14000,14000,14000,14000,14000,14000,14000,14000,14000,0]
["51298","K810097",43,null,45,null,null,{"$f":"+H3466+H3468","v":8760},8760,8760,8760,8760,{"$f":"+M3466+M3468","v":8760},8760,{"$f":"+O3466+O3468","v":8760},8760,{"$f":"+Q3466+Q3468","v":6475}]
["51298","K810097",43,null,451,null,null,{"$f":"H3467","v":3600},3600,3600,3600,3600,3600,3600,3600,3600,6475]
["51298","K810097",43,"0452",4511,"Dodatna ulaganja na građevinskim objektima",null,3600,3600,3600,3600,3600,3600,3600,3600,3600,6475]
["51298","K810097",43,null,454,null,null,{"$f":"H3469","v":5160},5160,5160,5160,5160,5160,5160,5160,5160,0]
["51298","K810097",43,"0452",4541,"Dodatna ulaganja za ostalu nefinancijsku imovinu",null,5160,5160,5160,5160,5160,5160,5160,5160,5160,0]
["51298","K810097",559,null,31,null,null,{"$f":"H3471+H3473+H3475","v":13480},13480,13480,13480,13480,{"$f":"M3471+M3473+M3475","v":13480},13480,{"$f":"O3471+O3473+O3475","v":13480},13480,{"$f":"Q3471+Q3473+Q3475","v":8400}]
["51298","K810097",559,null,311,null,null,{"$f":"H3472","v":11520},11520,11520,11520,11520,11520,11520,11520,11520,7200]
["51298","K810097",559,"0452",3111,"Plaće za redovan rad",null,11520,11520,11520,11520,11520,11520,11520,11520,11520,7200]
["51298","K810097",559,null,312,null,null,{"$f":"H3474","v":40},40,40,40,40,40,40,40,40,0]
["51298","K810097",559,"0452",3121,"Ostali rashodi za zaposlene",null,40,40,40,40,40,40,40,40,40,0]
["51298","K810097",559,null,313,null,null,{"$f":"H3476","v":1920},1920,1920,1920,1920,1920,1920,1920,1920,1200]
["51298","K810097",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1920,1920,1920,1920,1920,1920,1920,1920,1920,1200]
["51298","K810097",559,null,32,null,null,{"$f":"H3478+H3481","v":30560},30560,30560,30560,30560,{"$f":"M3478+M3481","v":30560},30560,{"$f":"O3478+O3481","v":30560},30560,{"$f":"Q3478+Q3481","v":14440}]
["51298","K810097",559,null,321,null,null,{"$f":"SUM(H3479:H3480)","v":2560},2560,2560,2560,2560,{"$f":"SUM(M3479:M3480)","v":2560},2560,{"$f":"SUM(O3479:O3480)","v":2560},2560,{"$f":"SUM(Q3479:Q3480)","v":2440}]
["51298","K810097",559,"0452",3211,"Službena putovanja",null,2240,2240,2240,2240,2240,2240,2240,2240,2240,2240]
["51298","K810097",559,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,320,320,320,320,320,320,320,320,320,200]
["51298","K810097",559,null,323,null,null,{"$f":"H3482+H3483","v":28000},28000,28000,28000,28000,{"$f":"M3482+M3483","v":28000},28000,{"$f":"O3482+O3483","v":28000},28000,{"$f":"Q3482+Q3483","v":12000}]
["51298","K810097",559,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,12000,12000,12000,12000,12000,12000,12000,12000,12000,0]
["51298","K810097",559,"0452",3237,"Intelektualne i osobne usluge",null,16000,16000,16000,16000,16000,16000,16000,16000,16000,12000]
["51298","K810097",559,null,42,null,null,{"$f":"H3485","v":116000},116000,116000,116000,116000,116000,116000,66500,66500,0]
["51298","K810097",559,null,422,null,null,{"$f":"SUM(H3486:H3487)","v":116000},116000,116000,116000,116000,{"$f":"SUM(M3486:M3487)","v":116000},116000,{"$f":"SUM(O3486:O3487)","v":66500},66500,{"$f":"SUM(Q3486:Q3487)","v":0}]
["51298","K810097",559,"0452",4223,"Oprema za održavanje i zaštitu",null,60000,60000,60000,60000,60000,60000,60000,60000,60000,0]
["51298","K810097",559,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,56000,56000,56000,56000,56000,56000,56000,6500,6500,0]
["51298","K810097",559,null,45,null,null,{"$f":"+H3491+H3489","v":35040},35040,35040,35040,35040,{"$f":"+M3491+M3489","v":35040},35040,{"$f":"+O3491+O3489","v":102540},102540,{"$f":"+Q3491+Q3489","v":25900}]
["51298","K810097",559,null,451,null,null,{"$f":"H3490","v":14400},14400,14400,14400,14400,14400,14400,81900,81900,25900]
["51298","K810097",559,"0452",4511,"Dodatna ulaganja na građevinskim objektima",null,14400,14400,14400,14400,14400,14400,14400,81900,81900,25900]
["51298","K810097",559,null,454,null,null,{"$f":"H3492","v":20640},20640,20640,20640,20640,20640,20640,20640,20640,0]
["51298","K810097",559,"0452",4541,"Dodatna ulaganja za ostalu nefinancijsku imovinu",null,20640,20640,20640,20640,20640,20640,20640,20640,20640,0]
["51298","K810098",null,null,null,"INTERREG VI-A Italija-Hrvatska - Unapređenje pristupačnosti jadranskih luka (MILEPORT)","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3494+H3501+H3511+H3518+H3525+H3535+H3507+H3531","v":221010},221010,221010,221010,221010,221010,233010,193010,193010,225600]
["51298","K810098",43,null,31,null,null,{"$f":"H3495+H3497+H3499","v":2810},2810,2810,2810,2810,{"$f":"M3495+M3497+M3499","v":2810},2810,{"$f":"O3495+O3497+O3499","v":2810},2810,{"$f":"Q3495+Q3497+Q3499","v":1400}]
["51298","K810098",43,null,311,null,null,{"$f":"H3496","v":2400},2400,2400,2400,2400,2400,2400,2400,2400,1200]
["51298","K810098",43,"0452",3111,"Plaće za redovan rad",null,2400,2400,2400,2400,2400,2400,2400,2400,2400,1200]
["51298","K810098",43,null,312,null,null,{"$f":"H3498","v":10},10,10,10,10,10,10,10,10,0]
["51298","K810098",43,"0452",3121,"Ostali rashodi za zaposlene",null,10,10,10,10,10,10,10,10,10,0]
["51298","K810098",43,null,313,null,null,{"$f":"H3500","v":400},400,400,400,400,400,400,400,400,200]
["51298","K810098",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,400,400,400,400,400,400,400,400,400,200]
["51298","K810098",43,null,32,null,null,{"$f":"H3505+H3502","v":470},{"$f":"I3505+I3502","v":470},470,470,470,{"$f":"M3505+M3502","v":470},470,{"$f":"O3505+O3502","v":470},470,{"$f":"Q3505+Q3502","v":3420}]
["51298","K810098",43,null,321,null,null,{"$f":"SUM(H3503:H3504)","v":470},470,470,470,470,{"$f":"SUM(M3503:M3504)","v":470},470,{"$f":"SUM(O3503:O3504)","v":470},470,{"$f":"SUM(Q3503:Q3504)","v":420}]
["51298","K810098",43,"0452",3211,"Službena putovanja",null,400,400,400,400,400,400,400,400,400,400]
["51298","K810098",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,70,70,70,70,70,70,70,70,70,20]
["51298","K810098",43,null,323,null,null,{"$f":"SUM(H3506:H3506)","v":0},{"$f":"SUM(I3506:I3506)","v":0},0,0,0,0,0,0,0,3000]
["51298","K810098",43,"0452",3237,"Intelektualne i osobne usluge",null,0,0,0,0,0,0,0,0,0,3000]
["51298","K810098",43,null,42,null,null,{"$f":"H3508","v":22000},22000,22000,22000,22000,22000,22000,22000,22000,6000]
["51298","K810098",43,null,422,null,null,{"$f":"H3509+H3510","v":22000},22000,22000,22000,22000,{"$f":"M3509+M3510","v":22000},22000,{"$f":"O3509+O3510","v":22000},22000,{"$f":"Q3509+Q3510","v":6000}]
["51298","K810098",43,"0452",4221,"Uredska oprema i namještaj",null,16000,16000,16000,16000,16000,16000,16000,16000,16000,6000]
["51298","K810098",43,"0452",4223,"Oprema za održavanje i zaštitu",null,6000,6000,6000,6000,6000,6000,6000,6000,6000,0]
["51298","K810098",43,null,45,null,null,{"$f":"H3516+H3512+H3514","v":18922},{"$f":"I3516+I3512+I3514","v":18922},18922,18922,18922,18922,18922,18922,18922,34300]
["51298","K810098",43,null,451,null,null,{"$f":"H3513","v":6622},6622,6622,6622,6622,6622,6622,6622,6622,6000]
["51298","K810098",43,"0452",4511,"Dodatna ulaganja na građevinskim objektima",null,6622,6622,6622,6622,6622,6622,6622,6622,6622,6000]
["51298","K810098",43,null,452,null,null,{"$f":"H3515","v":0},{"$f":"I3515","v":0},0,0,0,0,0,0,0,15800]
["51298","K810098",43,"0452",4521,"Dodatna ulaganja na postrojenjima i opremi",null,0,0,0,0,0,0,0,0,0,15800]
["51298","K810098",43,null,454,null,null,{"$f":"H3517","v":12300},12300,12300,12300,12300,12300,12300,12300,12300,12500]
["51298","K810098",43,"0452",4541,"Dodatna ulaganja za ostalu nefinancijsku imovinu",null,12300,12300,12300,12300,12300,12300,12300,12300,12300,12500]
["51298","K810098",559,null,31,null,null,{"$f":"H3519+H3521+H3523","v":11240},11240,11240,11240,11240,{"$f":"M3519+M3521+M3523","v":11240},11240,{"$f":"O3519+O3521+O3523","v":11240},11240,{"$f":"Q3519+Q3521+Q3523","v":5600}]
["51298","K810098",559,null,311,null,null,{"$f":"H3520","v":9600},9600,9600,9600,9600,9600,9600,9600,9600,4800]
["51298","K810098",559,"0452",3111,"Plaće za redovan rad",null,9600,9600,9600,9600,9600,9600,9600,9600,9600,4800]
["51298","K810098",559,null,312,null,null,{"$f":"H3522","v":40},40,40,40,40,40,40,40,40,0]
["51298","K810098",559,"0452",3121,"Ostali rashodi za zaposlene",null,40,40,40,40,40,40,40,40,40,0]
["51298","K810098",559,null,313,null,null,{"$f":"H3524","v":1600},1600,1600,1600,1600,1600,1600,1600,1600,800]
["51298","K810098",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1600,1600,1600,1600,1600,1600,1600,1600,1600,800]
["51298","K810098",559,null,32,null,null,{"$f":"H3529+H3526","v":1880},1880,1880,1880,1880,{"$f":"M3529+M3526","v":1880},13880,{"$f":"O3529+O3526","v":13880},13880,{"$f":"Q3529+Q3526","v":13680}]
["51298","K810098",559,null,321,null,null,{"$f":"SUM(H3527:H3528)","v":1880},1880,1880,1880,1880,{"$f":"SUM(M3527:M3528)","v":1880},1880,{"$f":"SUM(O3527:O3528)","v":1880},1880,{"$f":"SUM(Q3527:Q3528)","v":1680}]
["51298","K810098",559,"0452",3211,"Službena putovanja",null,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600]
["51298","K810098",559,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,280,280,280,280,280,280,280,280,280,80]
["51298","K810098",559,null,323,null,null,{"$f":"H3530","v":0},0,0,0,0,0,12000,12000,12000,{"$f":"Q3530","v":12000}]
["51298","K810098",559,"0452",3237,"Intelektualne i osobne usluge",null,0,0,0,0,0,0,12000,12000,12000,12000]
["51298","K810098",559,null,42,null,null,{"$f":"H3532","v":88000},88000,88000,88000,88000,88000,88000,48000,48000,24000]
["51298","K810098",559,null,422,null,null,{"$f":"H3533+H3534","v":88000},88000,88000,88000,88000,{"$f":"M3533+M3534","v":88000},88000,{"$f":"O3533+O3534","v":48000},48000,{"$f":"Q3533+Q3534","v":24000}]
["51298","K810098",559,"0452",4221,"Uredska oprema i namještaj",null,64000,64000,64000,64000,64000,64000,64000,24000,24000,24000]
["51298","K810098",559,"0452",4223,"Oprema za održavanje i zaštitu",null,24000,24000,24000,24000,24000,24000,24000,24000,24000,0]
["51298","K810098",559,null,45,null,null,{"$f":"H3540+H3536+H3538","v":75688},{"$f":"I3540+I3536+I3538","v":75688},75688,75688,75688,75688,75688,75688,75688,137200]
["51298","K810098",559,null,451,null,null,{"$f":"H3537","v":26488},26488,26488,26488,26488,26488,26488,26488,26488,24000]
["51298","K810098",559,"0452",4511,"Dodatna ulaganja na građevinskim objektima",null,26488,26488,26488,26488,26488,26488,26488,26488,26488,24000]
["51298","K810098",559,null,452,null,null,{"$f":"H3539","v":0},{"$f":"I3539","v":0},0,0,0,0,0,0,0,63200]
["51298","K810098",559,"0452",4521,"Dodatna ulaganja na postrojenjima i opremi",null,0,0,0,0,0,0,0,0,0,63200]
["51298","K810098",559,null,454,null,null,{"$f":"H3541","v":49200},49200,49200,49200,49200,49200,49200,49200,49200,50000]
["51298","K810098",559,"0452",4541,"Dodatna ulaganja za ostalu nefinancijsku imovinu",null,49200,49200,49200,49200,49200,49200,49200,49200,49200,50000]
["51298","K810102",null,null,null,"INTERREG VI-A Italija-Hrvatska – Upotreba digitalnih blizanaca (Digital Twin) za sigurnije i zelenije poslovanje jadranskih luka (DIGITPORTS)","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3566+H3573+H3543+H3550+H3560+H3563+H3583+H3586","v":146450},146450,146450,146450,146450,{"$f":"M3566+M3573+M3543+M3550+M3560+M3563+M3583+M3586","v":146450},146450,{"$f":"O3566+O3573+O3543+O3550+O3560+O3563+O3583+O3586","v":148450},148450,{"$f":"Q3566+Q3573+Q3543+Q3550+Q3560+Q3563+Q3583+Q3586","v":189190}]
["51298","K810102",43,null,31,null,null,{"$f":"H3544+H3546+H3548","v":2950},2950,2950,2950,2950,{"$f":"M3544+M3546+M3548","v":2950},2950,{"$f":"O3544+O3546+O3548","v":2950},2950,{"$f":"Q3544+Q3546+Q3548","v":2870}]
["51298","K810102",43,null,311,null,null,{"$f":"H3545","v":2520},2520,2520,2520,2520,2520,2520,2520,2520,2440]
["51298","K810102",43,"0452",3111,"Plaće za redovan rad",null,2520,2520,2520,2520,2520,2520,2520,2520,2520,2440]
["51298","K810102",43,null,312,null,null,{"$f":"H3547","v":10},10,10,10,10,10,10,10,10,0]
["51298","K810102",43,"0452",3121,"Ostali rashodi za zaposlene",null,10,10,10,10,10,10,10,10,10,0]
["51298","K810102",43,null,313,null,null,{"$f":"H3549","v":420},420,420,420,420,420,420,420,420,430]
["51298","K810102",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,420,420,420,420,420,420,420,420,420,430]
["51298","K810102",43,null,32,null,null,{"$f":"H3551+H3554+H3558","v":6340},6340,6340,6340,6340,{"$f":"M3551+M3554+M3558","v":6340},6340,{"$f":"O3551+O3554+O3558","v":6340},6340,{"$f":"Q3551+Q3554+Q3558","v":10840}]
["51298","K810102",43,null,321,null,null,{"$f":"SUM(H3552:H3553)","v":480},480,480,480,480,{"$f":"SUM(M3552:M3553)","v":480},480,{"$f":"SUM(O3552:O3553)","v":480},480,{"$f":"SUM(Q3552:Q3553)","v":440}]
["51298","K810102",43,"0452",3211,"Službena putovanja",null,400,400,400,400,400,400,400,400,400,400]
["51298","K810102",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,80,80,80,80,80,80,80,80,80,40]
["51298","K810102",43,null,323,null,null,{"$f":"H3556+H3557+H3555","v":5060},{"$f":"I3556+I3557+I3555","v":5060},5060,5060,5060,5060,5060,5060,5060,10000]
["51298","K810102",43,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,0,0,0,0,0,0,0,0,0,5000]
["51298","K810102",43,"0452",3235,"Zakupnine i najamnine",null,60,60,60,60,60,60,60,60,60,0]
["51298","K810102",43,"0452",3237,"Intelektualne i osobne usluge",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51298","K810102",43,null,329,null,null,{"$f":"SUM(H3559)","v":800},800,800,800,800,800,800,800,800,400]
["51298","K810102",43,"0452",3293,"Reprezentacija",null,800,800,800,800,800,800,800,800,800,400]
["51298","K810102",43,null,42,null,null,{"$f":"H3561","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51298","K810102",43,null,422,null,null,{"$f":"+H3562","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51298","K810102",43,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51298","K810102",43,null,45,null,null,{"$f":"H3564","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,19000]
["51298","K810102",43,null,454,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,19000]
["51298","K810102",43,"0452",4541,"Dodatna ulaganja za ostalu nefinancijsku imovinu",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,19000]
["51298","K810102",559,null,31,null,null,{"$f":"H3567+H3569+H3571","v":11800},11800,11800,11800,11800,{"$f":"M3567+M3569+M3571","v":11800},11800,{"$f":"O3567+O3569+O3571","v":11800},11800,{"$f":"Q3567+Q3569+Q3571","v":12120}]
["51298","K810102",559,null,311,null,null,{"$f":"H3568","v":10080},10080,10080,10080,10080,10080,10080,10080,10080,10400]
["51298","K810102",559,"0452",3111,"Plaće za redovan rad",null,10080,10080,10080,10080,10080,10080,10080,10080,10080,10400]
["51298","K810102",559,null,312,null,null,{"$f":"H3570","v":40},40,40,40,40,40,40,40,40,0]
["51298","K810102",559,"0452",3121,"Ostali rashodi za zaposlene",null,40,40,40,40,40,40,40,40,40,0]
["51298","K810102",559,null,313,null,null,{"$f":"H3572","v":1680},1680,1680,1680,1680,1680,1680,1680,1680,1720]
["51298","K810102",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1680,1680,1680,1680,1680,1680,1680,1680,1680,1720]
["51298","K810102",559,null,32,null,null,{"$f":"H3574+H3577+H3581","v":25360},25360,25360,25360,25360,{"$f":"M3574+M3577+M3581","v":25360},25360,{"$f":"O3574+O3577+O3581","v":23360},23360,{"$f":"Q3574+Q3577+Q3581","v":43360}]
["51298","K810102",559,null,321,null,null,{"$f":"SUM(H3575:H3576)","v":1920},1920,1920,1920,1920,{"$f":"SUM(M3575:M3576)","v":1920},1920,{"$f":"SUM(O3575:O3576)","v":1760},1760,{"$f":"SUM(Q3575:Q3576)","v":1760}]
["51298","K810102",559,"0452",3211,"Službena putovanja",null,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600]
["51298","K810102",559,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,320,320,320,320,320,320,320,160,160,160]
["51298","K810102",559,null,323,null,null,{"$f":"H3579+H3580+H3578","v":20240},{"$f":"I3579+I3580+I3578","v":20240},20240,20240,20240,20240,20240,20000,20000,40000]
["51298","K810102",559,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,0,0,0,0,0,0,0,0,0,20000]
["51298","K810102",559,"0452",3235,"Zakupnine i najamnine",null,240,240,240,240,240,240,240,0,0,0]
["51298","K810102",559,"0452",3237,"Intelektualne i osobne usluge",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["51298","K810102",559,null,329,null,null,{"$f":"SUM(H3582)","v":3200},3200,3200,3200,3200,3200,3200,1600,1600,1600]
["51298","K810102",559,"0452",3293,"Reprezentacija",null,3200,3200,3200,3200,3200,3200,3200,1600,1600,1600]
["51298","K810102",559,null,42,null,null,{"$f":"H3584","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000]
["51298","K810102",559,null,422,null,null,{"$f":"+H3585","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000]
["51298","K810102",559,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["51298","K810102",559,null,45,null,null,{"$f":"H3587","v":60000},60000,60000,60000,60000,60000,60000,64000,64000,76000]
["51298","K810102",559,null,454,null,null,60000,60000,60000,60000,60000,60000,60000,64000,64000,76000]
["51298","K810102",559,"0452",4541,"Dodatna ulaganja za ostalu nefinancijsku imovinu",null,60000,60000,60000,60000,60000,60000,60000,64000,64000,76000]
["51298","K810104",null,null,null,"Program Konkurentnost i kohezija 2021.-2027.","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3590+H3595+H3600+H3603+H3608+H3613","v":0},{"$f":"I3590+I3595+I3600+I3603+I3608+I3613","v":0},0,0,0,{"$f":"M3590+M3595+M3600+M3603+M3608+M3613","v":0},0,{"$f":"O3590+O3595+O3600+O3603+O3608+O3613","v":0},0,{"$f":"Q3590+Q3595+Q3600+Q3603+Q3608+Q3613","v":312500}]
["51298","K810104",43,null,31,null,null,{"$f":"H3591+H3593","v":0},{"$f":"I3591+I3593","v":0},0,0,0,{"$f":"M3591+M3593","v":0},0,{"$f":"O3591+O3593","v":0},0,{"$f":"Q3591+Q3593","v":2110}]
["51298","K810104",43,null,311,null,null,{"$f":"H3592","v":0},{"$f":"I3592","v":0},0,0,0,0,0,0,0,1760]
["51298","K810104",43,"0452",3111,"Plaće za redovan rad",null,0,0,0,0,0,0,0,0,0,1760]
["51298","K810104",43,null,313,null,null,{"$f":"H3594","v":0},{"$f":"I3594","v":0},{"$f":"J3594","v":0},{"$f":"K3594","v":0},{"$f":"L3594","v":0},0,0,0,0,350]
["51298","K810104",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,0,0,0,0,0,0,0,0,0,350]
["51298","K810104",43,null,32,null,null,{"$f":"H3596+H3598","v":0},{"$f":"I3596+I3598","v":0},{"$f":"J3596+J3598","v":0},{"$f":"K3596+K3598","v":0},{"$f":"L3596+L3598","v":0},0,{"$f":"N3596+N3598","v":0},0,{"$f":"P3596+P3598","v":0},1000]
["51298","K810104",43,null,321,null,null,{"$f":"H3597","v":0},{"$f":"I3597","v":0},{"$f":"J3597","v":0},{"$f":"K3597","v":0},{"$f":"L3597","v":0},0,0,0,0,100]
["51298","K810104",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,0,0,0,0,0,0,0,0,0,100]
["51298","K810104",43,null,323,null,null,{"$f":"H3599","v":0},{"$f":"I3599","v":0},{"$f":"J3599","v":0},{"$f":"K3599","v":0},{"$f":"L3599","v":0},0,0,0,0,900]
["51298","K810104",43,"0452",3233,"Usluge promidžbe i informiranja",null,0,0,0,0,0,0,0,0,0,900]
["51298","K810104",43,null,42,null,null,{"$f":"H3601","v":0},{"$f":"I3601","v":0},0,0,0,0,0,0,0,43775]
["51298","K810104",43,null,422,null,null,{"$f":"H3602","v":0},0,0,0,0,0,0,0,0,43775]
["51298","K810104",43,"0452",4225,"Instrumenti i uređaji",null,0,0,0,0,0,0,0,0,0,43775]
["51298","K810104",563,null,31,null,null,{"$f":"H3604+H3606","v":0},{"$f":"I3604+I3606","v":0},{"$f":"J3604+J3606","v":0},{"$f":"K3604+K3606","v":0},{"$f":"L3604+L3606","v":0},0,{"$f":"N3604+N3606","v":0},0,{"$f":"P3604+P3606","v":0},11910]
["51298","K810104",563,null,311,null,null,{"$f":"H3605","v":0},{"$f":"I3605","v":0},{"$f":"J3605","v":0},{"$f":"K3605","v":0},{"$f":"L3605","v":0},0,0,0,0,9940]
["51298","K810104",563,"0452",3111,"Plaće za redovan rad",null,0,0,0,0,0,0,0,0,0,9940]
["51298","K810104",563,null,313,null,null,{"$f":"H3607","v":0},{"$f":"I3607","v":0},{"$f":"J3607","v":0},{"$f":"K3607","v":0},{"$f":"L3607","v":0},0,0,0,0,1970]
["51298","K810104",563,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,0,0,0,0,0,0,0,0,0,1970]
["51298","K810104",563,null,32,null,null,{"$f":"H3609+H3611","v":0},{"$f":"I3609+I3611","v":0},{"$f":"J3609+J3611","v":0},{"$f":"K3609+K3611","v":0},{"$f":"L3609+L3611","v":0},0,{"$f":"N3609+N3611","v":0},0,{"$f":"P3609+P3611","v":0},5660]
["51298","K810104",563,null,321,null,null,{"$f":"H3610","v":0},{"$f":"I3610","v":0},{"$f":"J3610","v":0},{"$f":"K3610","v":0},{"$f":"L3610","v":0},0,0,0,0,560]
["51298","K810104",563,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,0,0,0,0,0,0,0,0,0,560]
["51298","K810104",563,null,323,null,null,{"$f":"H3612","v":0},{"$f":"I3612","v":0},{"$f":"J3612","v":0},{"$f":"K3612","v":0},{"$f":"L3612","v":0},0,0,0,0,5100]
["51298","K810104",563,"0452",3233,"Usluge promidžbe i informiranja",null,0,0,0,0,0,0,0,0,0,5100]
["51298","K810104",563,null,42,null,null,{"$f":"H3614","v":0},{"$f":"I3614","v":0},{"$f":"J3614","v":0},{"$f":"K3614","v":0},{"$f":"L3614","v":0},0,0,0,0,248045]
["51298","K810104",563,null,422,null,null,{"$f":"H3615","v":0},{"$f":"I3615","v":0},0,0,0,0,0,0,0,248045]
["51298","K810104",563,"0452",4225,"Instrumenti i uređaji",null,0,0,0,0,0,0,0,0,0,248045]
["51298","T810101",null,null,null,"INTERREG Central Europe–Sustav upravljanja okolišem s ciljem povećanja energetske učinkovitosti i smanjenja potrošnje energije (REDU-CE-D) ","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3632+H3639+H3617+H3624","v":73830},73830,73830,73830,73830,{"$f":"M3632+M3639+M3617+M3624","v":73830},73830,{"$f":"O3632+O3639+O3617+O3624","v":73830},73830,{"$f":"Q3632+Q3639+Q3617+Q3624","v":77625}]
["51298","T810101",43,null,31,null,null,{"$f":"H3618+H3620+H3622","v":5550},5550,5550,5550,5550,{"$f":"M3618+M3620+M3622","v":5550},5550,{"$f":"O3618+O3620+O3622","v":5550},5550,{"$f":"Q3618+Q3620+Q3622","v":7365}]
["51298","T810101",43,null,311,null,null,{"$f":"H3619","v":4725},4725,4725,4725,4725,4725,4725,4725,4725,6350]
["51298","T810101",43,"0452",3111,"Plaće za redovan rad",null,4725,4725,4725,4725,4725,4725,4725,4725,4725,6350]
["51298","T810101",43,null,312,null,null,{"$f":"H3621","v":15},15,15,15,15,15,15,15,15,15]
["51298","T810101",43,"0452",3121,"Ostali rashodi za zaposlene",null,15,15,15,15,15,15,15,15,15,15]
["51298","T810101",43,null,313,null,null,{"$f":"H3623","v":810},810,810,810,810,810,810,810,810,1000]
["51298","T810101",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,810,810,810,810,810,810,810,810,810,1000]
["51298","T810101",43,null,32,null,null,{"$f":"H3625+H3628+H3630","v":9220},9220,9220,9220,9220,{"$f":"M3625+M3628+M3630","v":9220},9220,{"$f":"O3625+O3628+O3630","v":9220},9220,{"$f":"Q3625+Q3628+Q3630","v":8440}]
["51298","T810101",43,null,321,null,null,{"$f":"SUM(H3626:H3627)","v":520},520,520,520,520,{"$f":"SUM(M3626:M3627)","v":520},520,{"$f":"SUM(O3626:O3627)","v":520},520,{"$f":"SUM(Q3626:Q3627)","v":540}]
["51298","T810101",43,"0452",3211,"Službena putovanja",null,400,400,400,400,400,400,400,400,400,400]
["51298","T810101",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,120,120,120,120,120,120,120,120,120,140]
["51298","T810101",43,null,323,null,null,{"$f":"H3629","v":7900},7900,7900,7900,7900,7900,7900,7900,7900,7900]
["51298","T810101",43,"0452",3237,"Intelektualne i osobne usluge",null,7900,7900,7900,7900,7900,7900,7900,7900,7900,7900]
["51298","T810101",43,null,329,null,null,{"$f":"SUM(H3631)","v":800},800,800,800,800,800,800,800,800,0]
["51298","T810101",43,"0452",3293,"Reprezentacija",null,800,800,800,800,800,800,800,800,800,0]
["51298","T810101",559,null,31,null,null,{"$f":"H3633+H3635+H3637","v":22180},22180,22180,22180,22180,{"$f":"M3633+M3635+M3637","v":22180},22180,{"$f":"O3633+O3635+O3637","v":22180},22180,{"$f":"Q3633+Q3635+Q3637","v":28060}]
["51298","T810101",559,null,311,null,null,{"$f":"H3634","v":18900},18900,18900,18900,18900,18900,18900,18900,18900,24000]
["51298","T810101",559,"0452",3111,"Plaće za redovan rad",null,18900,18900,18900,18900,18900,18900,18900,18900,18900,24000]
["51298","T810101",559,null,312,null,null,{"$f":"H3636","v":60},60,60,60,60,60,60,60,60,60]
["51298","T810101",559,"0452",3121,"Ostali rashodi za zaposlene",null,60,60,60,60,60,60,60,60,60,60]
["51298","T810101",559,null,313,null,null,{"$f":"H3638","v":3220},3220,3220,3220,3220,3220,3220,3220,3220,4000]
["51298","T810101",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,3220,3220,3220,3220,3220,3220,3220,3220,3220,4000]
["51298","T810101",559,null,32,null,null,{"$f":"H3640+H3643++H3645","v":36880},36880,36880,36880,36880,{"$f":"M3640+M3643++M3645","v":36880},36880,{"$f":"O3640+O3643++O3645","v":36880},36880,{"$f":"Q3640+Q3643++Q3645","v":33760}]
["51298","T810101",559,null,321,null,null,{"$f":"SUM(H3641:H3642)","v":2080},2080,2080,2080,2080,{"$f":"SUM(M3641:M3642)","v":2080},2080,{"$f":"SUM(O3641:O3642)","v":2080},2080,{"$f":"SUM(Q3641:Q3642)","v":2160}]
["51298","T810101",559,"0452",3211,"Službena putovanja",null,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600]
["51298","T810101",559,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,480,480,480,480,480,480,480,480,480,560]
["51298","T810101",559,null,323,null,null,{"$f":"H3644","v":31600},31600,31600,31600,31600,31600,31600,31600,31600,31600]
["51298","T810101",559,"0452",3237,"Intelektualne i osobne usluge",null,31600,31600,31600,31600,31600,31600,31600,31600,31600,31600]
["51298","T810101",559,null,329,null,null,{"$f":"SUM(H3646)","v":3200},3200,3200,3200,3200,3200,3200,3200,3200,0]
["51298","T810101",559,"0452",3293,"Reprezentacija",null,3200,3200,3200,3200,3200,3200,3200,3200,3200,0]
["51298","T810103",null,null,null,"INTERREG IPA Adrion–Primjena Cold Ironing rješenja u hrvatskim lukama (Cold Ironing Assessment Implementation Model-CIRASIM)","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3661+H3668+H3648+H3655","v":68995},68995,68995,68995,68995,{"$f":"M3661+M3668+M3648+M3655","v":68995},68995,{"$f":"O3661+O3668+O3648+O3655","v":68995},68995,{"$f":"Q3661+Q3668+Q3648+Q3655","v":59000}]
["51298","T810103",43,null,31,null,null,{"$f":"H3649+H3651+H3653","v":6960},6960,6960,6960,6960,{"$f":"M3649+M3651+M3653","v":6960},6960,{"$f":"O3649+O3651+O3653","v":6960},6960,{"$f":"Q3649+Q3651+Q3653","v":5250}]
["51298","T810103",43,null,311,null,null,{"$f":"H3650","v":5940},5940,5940,5940,5940,5940,5940,5940,5940,4500]
["51298","T810103",43,"0452",3111,"Plaće za redovan rad",null,5940,5940,5940,5940,5940,5940,5940,5940,5940,4500]
["51298","T810103",43,null,312,null,null,{"$f":"H3652","v":10},10,10,10,10,10,10,10,10,0]
["51298","T810103",43,"0452",3121,"Ostali rashodi za zaposlene",null,10,10,10,10,10,10,10,10,10,0]
["51298","T810103",43,null,313,null,null,{"$f":"H3654","v":1010},1010,1010,1010,1010,1010,1010,1010,1010,750]
["51298","T810103",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1010,1010,1010,1010,1010,1010,1010,1010,1010,750]
["51298","T810103",43,null,32,null,null,{"$f":"H3656+H3659","v":3390},3390,3390,3390,3390,{"$f":"M3656+M3659","v":3390},3390,{"$f":"O3656+O3659","v":3390},3390,{"$f":"Q3656+Q3659","v":3600}]
["51298","T810103",43,null,321,null,null,{"$f":"SUM(H3657:H3658)","v":390},390,390,390,390,{"$f":"SUM(M3657:M3658)","v":390},390,{"$f":"SUM(O3657:O3658)","v":390},390,{"$f":"SUM(Q3657:Q3658)","v":600}]
["51298","T810103",43,"0452",3211,"Službena putovanja",null,300,300,300,300,300,300,300,300,300,450]
["51298","T810103",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,90,90,90,90,90,90,90,90,90,150]
["51298","T810103",43,null,323,null,null,{"$f":"+H3660","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000]
["51298","T810103",43,"0452",3237,"Intelektualne i osobne usluge",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["51298","T810103",559,null,31,null,null,{"$f":"H3662+H3664+H3666","v":39435},39435,39435,39435,39435,{"$f":"M3662+M3664+M3666","v":39435},39435,{"$f":"O3662+O3664+O3666","v":39435},39435,{"$f":"Q3662+Q3664+Q3666","v":29750}]
["51298","T810103",559,null,311,null,null,{"$f":"H3663","v":33660},33660,33660,33660,33660,33660,33660,33660,33660,25500]
["51298","T810103",559,"0452",3111,"Plaće za redovan rad",null,33660,33660,33660,33660,33660,33660,33660,33660,33660,25500]
["51298","T810103",559,null,312,null,null,{"$f":"H3665","v":55},55,55,55,55,55,55,55,55,0]
["51298","T810103",559,"0452",3121,"Ostali rashodi za zaposlene",null,55,55,55,55,55,55,55,55,55,0]
["51298","T810103",559,null,313,null,null,{"$f":"H3667","v":5720},5720,5720,5720,5720,5720,5720,5720,5720,4250]
["51298","T810103",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,5720,5720,5720,5720,5720,5720,5720,5720,5720,4250]
["51298","T810103",559,null,32,null,null,{"$f":"H3669+H3672","v":19210},19210,19210,19210,19210,{"$f":"M3669+M3672","v":19210},19210,{"$f":"O3669+O3672","v":19210},19210,{"$f":"Q3669+Q3672","v":20400}]
["51298","T810103",559,null,321,null,null,{"$f":"SUM(H3670:H3671)","v":2210},2210,2210,2210,2210,{"$f":"SUM(M3670:M3671)","v":2210},2210,{"$f":"SUM(O3670:O3671)","v":2210},2210,{"$f":"SUM(Q3670:Q3671)","v":3400}]
["51298","T810103",559,"0452",3211,"Službena putovanja",null,1700,1700,1700,1700,1700,1700,1700,1700,1700,2550]
["51298","T810103",559,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,510,510,510,510,510,510,510,510,510,850]
["51298","T810103",559,null,323,null,null,{"$f":"H3673","v":17000},17000,17000,17000,17000,17000,17000,17000,17000,17000]
["51298","T810103",559,"0452",3237,"Intelektualne i osobne usluge",null,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000]
["51343","RKP 51343",null,null,null,"Lučka uprava Dubrovnik",null,{"$f":"H3675+H3720+H3741+H3818+H3785+H3847+H3880+H3887+H3918","v":11607500},{"$f":"I3675+I3720+I3741+I3818+I3785+I3847+I3880+I3887+I3918","v":11607500},11607500,11607500,11607500,11607500,11607500,11607500,11607500,7030500]
["51343","A932001",null,null,null,"Administracija i upravljanje","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3676+H3684+H3712+H3717","v":2462000},2462000,2462000,2462000,2462000,2462000,2462000,2462000,2462000,2511000]
["51343","A932001",43,null,31,null,null,{"$f":"H3677+H3680+H3682","v":965000},965000,965000,965000,965000,{"$f":"M3677+M3680+M3682","v":965000},965000,{"$f":"O3677+O3680+O3682","v":965000},965000,{"$f":"Q3677+Q3680+Q3682","v":965000}]
["51343","A932001",43,null,311,null,null,{"$f":"H3678+H3679","v":725000},725000,725000,725000,725000,{"$f":"M3678+M3679","v":725000},725000,{"$f":"O3678+O3679","v":725000},725000,{"$f":"Q3678+Q3679","v":725000}]
["51343","A932001",43,"0452",3111,"Plaće za redovan rad",null,720000,720000,720000,720000,720000,720000,720000,720000,720000,720000]
["51343","A932001",43,"0452",3112,"Plaće u naravi",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51343","A932001",43,null,312,null,null,{"$f":"H3681","v":120000},120000,120000,120000,120000,120000,120000,120000,120000,120000]
["51343","A932001",43,"0452",3121,"Ostali rashodi za zaposlene ",null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000]
["51343","A932001",43,null,313,null,null,{"$f":"H3683","v":120000},120000,120000,120000,120000,120000,120000,120000,120000,120000]
["51343","A932001",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000]
["51343","A932001",43,null,32,null,null,{"$f":"H3685+H3690+H3695+H3704","v":1487000},1487000,1487000,1487000,1487000,{"$f":"M3685+M3690+M3695+M3704","v":1487000},1487000,{"$f":"O3685+O3690+O3695+O3704","v":1487000},1487000,{"$f":"Q3685+Q3690+Q3695+Q3704","v":1536000}]
["51343","A932001",43,null,321,null,null,{"$f":"H3686+H3687+H3688+H3689","v":62000},62000,62000,62000,62000,{"$f":"M3686+M3687+M3688+M3689","v":62000},62000,{"$f":"O3686+O3687+O3688+O3689","v":62000},62000,{"$f":"Q3686+Q3687+Q3688+Q3689","v":57000}]
["51343","A932001",43,"0452",3211,"Službena putovanja",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,35000]
["51343","A932001",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["51343","A932001",43,"0452",3213,"Stručno usavršavanje zaposlenika",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51343","A932001",43,"0452",3214,"Ostale naknade troškova zaposlenima",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51343","A932001",43,null,322,null,null,{"$f":"H3691+H3692+H3693+H3694","v":131000},131000,131000,131000,131000,{"$f":"M3691+M3692+M3693+M3694","v":131000},131000,{"$f":"O3691+O3692+O3693+O3694","v":131000},131000,{"$f":"Q3691+Q3692+Q3693+Q3694","v":163000}]
["51343","A932001",43,"0452",3221,"Uredski materijal i ostali materijalni rashodi",null,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000]
["51343","A932001",43,"0452",3223,"Energija",null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000]
["51343","A932001",43,"0452",3225,"Sitni inventar i autogume",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,35000]
["51343","A932001",43,"0452",3227,"Službena, radna i zaštitna odjeća i obuća",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["51343","A932001",43,null,323,null,null,{"$f":"H3696+H3697+H3698+H3699+H3700+H3701+H3702+H3703","v":1145000},1145000,1145000,1145000,1145000,{"$f":"M3696+M3697+M3698+M3699+M3700+M3701+M3702+M3703","v":1145000},1145000,{"$f":"O3696+O3697+O3698+O3699+O3700+O3701+O3702+O3703","v":1145000},1145000,{"$f":"Q3696+Q3697+Q3698+Q3699+Q3700+Q3701+Q3702+Q3703","v":1145000}]
["51343","A932001",43,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000]
["51343","A932001",43,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,170000,170000,170000,170000,170000,170000,170000,170000,170000,170000]
["51343","A932001",43,"0452",3233,"Usluge promidžbe i informiranja",null,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000]
["51343","A932001",43,"0452",3234,"Komunalne usluge",null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000]
["51343","A932001",43,"0452",3235,"Zakupnine i najamnine",null,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000]
["51343","A932001",43,"0452",3237,"Intelektualne i osobne usluge",null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000]
["51343","A932001",43,"0452",3238,"Računalne usluge",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["51343","A932001",43,"0452",3239,"Ostale usluge",null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000]
["51343","A932001",43,null,329,null,null,{"$f":"H3705+H3706+H3707+H3708+H3709+H3710+H3711","v":149000},149000,149000,149000,149000,{"$f":"M3705+M3706+M3707+M3708+M3709+M3710+M3711","v":149000},149000,{"$f":"O3705+O3706+O3707+O3708+O3709+O3710+O3711","v":149000},149000,{"$f":"Q3705+Q3706+Q3707+Q3708+Q3709+Q3710+Q3711","v":171000}]
["51343","A932001",43,"0452",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000]
["51343","A932001",43,"0452",3292,"Premije osiguranja",null,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000]
["51343","A932001",43,"0452",3293,"Reprezentacija",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["51343","A932001",43,"0452",3294,"Članarine i norme",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,40000]
["51343","A932001",43,"0452",3295,"Pristojbe i naknade",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,5000]
["51343","A932001",43,"0452",3296,"Troškovi sudskih postupaka",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51343","A932001",43,"0452",3299,"Ostali nespomenuti rashodi poslovanja",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["51343","A932001",43,null,34,null,null,{"$f":"H3713","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000]
["51343","A932001",43,null,343,null,null,{"$f":"H3714+H3715+H3716","v":3000},3000,3000,3000,3000,{"$f":"M3714+M3715+M3716","v":3000},3000,{"$f":"O3714+O3715+O3716","v":3000},3000,{"$f":"Q3714+Q3715+Q3716","v":3000}]
["51343","A932001",43,"0452",3431,"Bankarske usluge i usluge platnog prometa",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51343","A932001",43,"0452",3433,"Zatezne kamate",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51343","A932001",43,"0452",3434,"Ostali nespomenuti financijski rashodi",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51343","A932001",43,null,37,null,null,{"$f":"H3718","v":7000},7000,7000,7000,7000,7000,7000,7000,7000,7000]
["51343","A932001",43,null,372,null,null,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000]
["51343","A932001",43,"0452",3721,"Naknadee građanima i kućanstvima u novcu",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000]
["51343","A932002",null,null,null,"Gradnja i održavanje","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"+H3721+H3724+H3728","v":1872000},1872000,1872000,1872000,1872000,{"$f":"+M3721+M3724+M3728","v":1872000},1872000,{"$f":"+O3721+O3724+O3728","v":1872000},1872000,{"$f":"+Q3721+Q3724+Q3728","v":1712000}]
["51343","A932002",43,null,32,null,null,{"$f":"H3722","v":130000},130000,130000,130000,130000,130000,130000,130000,130000,130000]
["51343","A932002",43,null,323,null,null,{"$f":"H3723","v":130000},130000,130000,130000,130000,130000,130000,130000,130000,130000]
["51343","A932002",43,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000]
["51343","A932002",43,null,41,null,null,{"$f":"H3725","v":850000},850000,850000,850000,850000,850000,850000,850000,850000,850000]
["51343","A932002",43,null,412,null,null,{"$f":"SUM(H3726:H3727)","v":850000},850000,850000,850000,850000,{"$f":"SUM(M3726:M3727)","v":850000},850000,{"$f":"SUM(O3726:O3727)","v":850000},850000,{"$f":"SUM(Q3726:Q3727)","v":850000}]
["51343","A932002",43,"0452",4124,"Ostala prava",null,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000]
["51343","A932002",43,"0452",4126,"Ostala nematerijalna imovina",null,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000]
["51343","A932002",43,null,42,null,null,{"$f":"H3729+H3732+H3737+H3739","v":892000},892000,892000,892000,892000,{"$f":"M3729+M3732+M3737+M3739","v":892000},892000,{"$f":"O3729+O3732+O3737+O3739","v":892000},892000,{"$f":"Q3729+Q3732+Q3737+Q3739","v":732000}]
["51343","A932002",43,null,421,null,null,{"$f":"H3730+H3731","v":800000},800000,800000,800000,800000,{"$f":"M3730+M3731","v":800000},800000,{"$f":"O3730+O3731","v":800000},800000,{"$f":"Q3730+Q3731","v":600000}]
["51343","A932002",43,"0452",4212,"Poslovni objekti",null,400000,400000,400000,400000,400000,400000,400000,400000,400000,200000]
["51343","A932002",43,"0452",4214,"Ostali građevinski objekti",null,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000]
["51343","A932002",43,null,422,null,null,{"$f":"SUM(H3733:H3736)","v":47000},47000,47000,47000,47000,{"$f":"SUM(M3733:M3736)","v":47000},47000,{"$f":"SUM(O3733:O3736)","v":47000},47000,{"$f":"SUM(Q3733:Q3736)","v":82000}]
["51343","A932002",43,"0452",4221,"Uredska oprema I namještaj",null,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000]
["51343","A932002",43,"0452",4222,"Komunikacijska oprema",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["51343","A932002",43,"0452",4223,"Oprema za održavanje i zaštitu",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,45000]
["51343","A932002",43,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51343","A932002",43,null,423,null,null,{"$f":"H3738","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000]
["51343","A932002",43,"0452",4231,"Prijevozna sredstva u cestovnom prometu",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["51343","A932002",43,null,426,null,null,{"$f":"H3740","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,10000]
["51343","A932002",43,"0452",4262,"Ulaganje u računalne programe",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,10000]
["51343","K932007",null,null,null,"Kibernetička sigurnost u hrvatskom pomorskom prometu","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3742+H3774+H3747+H3779+H3753+H3782+H3758+H3763+H3769","v":203000},203000,203000,203000,203000,{"$f":"M3742+M3774+M3747+M3779+M3753+M3782+M3758+M3763+M3769","v":203000},203000,{"$f":"O3742+O3774+O3747+O3779+O3753+O3782+O3758+O3763+O3769","v":203000},203000,{"$f":"Q3742+Q3774+Q3747+Q3779+Q3753+Q3782+Q3758+Q3763+Q3769","v":203000}]
["51343","K932007",43,null,31,null,null,{"$f":"H3743+H3745","v":7000},7000,7000,7000,7000,{"$f":"M3743+M3745","v":7000},7000,{"$f":"O3743+O3745","v":7000},7000,{"$f":"Q3743+Q3745","v":7000}]
["51343","K932007",43,null,311,null,null,{"$f":"H3744","v":6000},6000,6000,6000,6000,6000,6000,6000,6000,6000]
["51343","K932007",43,"0452",3111,"Plaće za redovan rad",null,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000]
["51343","K932007",43,null,313,null,null,{"$f":"H3746","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51343","K932007",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51343","K932007",43,null,32,null,null,{"$f":"H3748+H3750","v":58000},58000,58000,58000,58000,{"$f":"M3748+M3750","v":58000},58000,{"$f":"O3748+O3750","v":58000},58000,{"$f":"Q3748+Q3750","v":58000}]
["51343","K932007",43,null,321,null,null,{"$f":"H3749","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51343","K932007",43,"0452",3211,"Službena putovanja",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51343","K932007",43,null,323,null,null,{"$f":"SUM(H3751:H3752)","v":56000},56000,56000,56000,56000,{"$f":"SUM(M3751:M3752)","v":56000},56000,{"$f":"SUM(O3751:O3752)","v":56000},56000,{"$f":"SUM(Q3751:Q3752)","v":56000}]
["51343","K932007",43,"0452",3233,"Usluge promidžbe i informiranja",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51343","K932007",43,"0452",3237,"Intelektualne i osobne usluge",null,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000]
["51343","K932007",43,null,42,null,null,{"$f":"H3754+H3756","v":36500},36500,36500,36500,36500,{"$f":"M3754+M3756","v":36500},36500,{"$f":"O3754+O3756","v":36500},36500,{"$f":"Q3754+Q3756","v":36500}]
["51343","K932007",43,null,422,null,null,{"$f":"H3755","v":34000},34000,34000,34000,34000,34000,34000,34000,34000,34000]
["51343","K932007",43,"0452",4221,"Uredska oprema I namještaj",null,34000,34000,34000,34000,34000,34000,34000,34000,34000,34000]
["51343","K932007",43,null,426,null,null,{"$f":"SUM(H3757:H3757)","v":2500},2500,2500,2500,2500,2500,2500,2500,2500,2500]
["51343","K932007",43,"0452",4262,"Ulaganje u računalne programe",null,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500]
["51343","K932007",51,null,31,null,null,{"$f":"H3759+H3761","v":4500},4500,4500,4500,4500,{"$f":"M3759+M3761","v":4500},4500,{"$f":"O3759+O3761","v":4500},4500,{"$f":"Q3759+Q3761","v":4500}]
["51343","K932007",51,null,311,null,null,{"$f":"H3760","v":3700},3700,3700,3700,3700,3700,3700,3700,3700,3700]
["51343","K932007",51,"0452",3111,"Plaće za redovan rad",null,3700,3700,3700,3700,3700,3700,3700,3700,3700,3700]
["51343","K932007",51,null,313,null,null,{"$f":"H3762","v":800},800,800,800,800,800,800,800,800,800]
["51343","K932007",51,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,800,800,800,800,800,800,800,800,800,800]
["51343","K932007",51,null,32,null,null,{"$f":"H3764+H3766","v":12107},12107,12107,12107,12107,{"$f":"M3764+M3766","v":12107},12107,{"$f":"O3764+O3766","v":12107},12107,{"$f":"Q3764+Q3766","v":12107}]
["51343","K932007",51,null,321,null,null,{"$f":"H3765","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51343","K932007",51,"0452",3211,"Službena putovanja",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51343","K932007",51,null,323,null,null,{"$f":"SUM(H3767:H3768)","v":10107},10107,10107,10107,10107,{"$f":"SUM(M3767:M3768)","v":10107},10107,{"$f":"SUM(O3767:O3768)","v":10107},10107,{"$f":"SUM(Q3767:Q3768)","v":10107}]
["51343","K932007",51,"0452",3233,"Usluge promidžbe i informiranja",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51343","K932007",51,"0452",3237,"Intelektualne i osobne usluge",null,8107,8107,8107,8107,8107,8107,8107,8107,8107,8107]
["51343","K932007",51,null,42,null,null,{"$f":"H3770+H3772","v":26500},26500,26500,26500,26500,{"$f":"M3770+M3772","v":26500},26500,{"$f":"O3770+O3772","v":26500},26500,{"$f":"Q3770+Q3772","v":26500}]
["51343","K932007",51,null,422,null,null,{"$f":"H3771","v":24000},24000,24000,24000,24000,24000,24000,24000,24000,24000]
["51343","K932007",51,"0452",4221,"Uredska oprema I namještaj",null,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000]
["51343","K932007",51,null,426,null,null,{"$f":"SUM(H3773:H3773)","v":2500},2500,2500,2500,2500,2500,2500,2500,2500,2500]
["51343","K932007",51,"0452",4262,"Ulaganje u računalne programe",null,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500]
["51343","K932007",559,null,31,null,null,{"$f":"H3775+H3777","v":2500},2500,2500,2500,2500,{"$f":"M3775+M3777","v":2500},2500,{"$f":"O3775+O3777","v":2500},2500,{"$f":"Q3775+Q3777","v":2500}]
["51343","K932007",559,null,311,null,null,{"$f":"H3776","v":2300},2300,2300,2300,2300,2300,2300,2300,2300,2300]
["51343","K932007",559,"0452",3111,"Plaće za redovan rad",null,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300]
["51343","K932007",559,null,313,null,null,{"$f":"H3778","v":200},200,200,200,200,200,200,200,200,200]
["51343","K932007",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,200,200,200,200,200,200,200,200,200,200]
["51343","K932007",559,null,32,null,null,{"$f":"+H3780","v":45893},45893,45893,45893,45893,45893,45893,45893,45893,45893]
["51343","K932007",559,null,323,null,null,{"$f":"SUM(H3781:H3781)","v":45893},45893,45893,45893,45893,45893,45893,45893,45893,45893]
["51343","K932007",559,"0452",3237,"Intelektualne i osobne usluge",null,45893,45893,45893,45893,45893,45893,45893,45893,45893,45893]
["51343","K932007",559,null,42,null,null,{"$f":"H3783","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000]
["51343","K932007",559,null,422,null,null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["51343","K932007",559,"0452",4221,"Uredska oprema I namještaj",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["51343","K932009",null,null,null,"Poboljšanje kibernetičke sigurnosti jadranskih luka","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3786+H3791+H3802+H3807+H3797+H3813","v":229000},229000,229000,229000,229000,{"$f":"M3786+M3791+M3802+M3807+M3797+M3813","v":229000},229000,{"$f":"O3786+O3791+O3802+O3807+O3797+O3813","v":229000},229000,{"$f":"Q3786+Q3791+Q3802+Q3807+Q3797+Q3813","v":277000}]
["51343","K932009",43,null,31,null,null,{"$f":"H3787+H3789","v":4400},4400,4400,4400,4400,{"$f":"M3787+M3789","v":4400},4400,{"$f":"O3787+O3789","v":4400},4400,{"$f":"Q3787+Q3789","v":4400}]
["51343","K932009",43,null,311,null,null,{"$f":"H3788","v":3700},3700,3700,3700,3700,3700,3700,3700,3700,3700]
["51343","K932009",43,"0452",3111,"Plaće za redovan rad",null,3700,3700,3700,3700,3700,3700,3700,3700,3700,3700]
["51343","K932009",43,null,313,null,null,{"$f":"H3790","v":700},700,700,700,700,700,700,700,700,700]
["51343","K932009",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,700,700,700,700,700,700,700,700,700,700]
["51343","K932009",43,null,32,null,null,{"$f":"H3792+H3794","v":11600},11600,11600,11600,11600,{"$f":"M3792+M3794","v":11600},11600,{"$f":"O3792+O3794","v":11600},11600,{"$f":"Q3792+Q3794","v":11600}]
["51343","K932009",43,null,321,null,null,{"$f":"H3793","v":600},600,600,600,600,600,600,600,600,600]
["51343","K932009",43,"0452",3211,"Službena putovanja",null,600,600,600,600,600,600,600,600,600,600]
["51343","K932009",43,null,323,null,null,{"$f":"H3795+H3796","v":11000},11000,11000,11000,11000,{"$f":"M3795+M3796","v":11000},11000,{"$f":"O3795+O3796","v":11000},11000,{"$f":"Q3795+Q3796","v":11000}]
["51343","K932009",43,"0452",3233,"Usluge promidžbe i informiranja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51343","K932009",43,"0452",3237,"Intelektualne i osobne usluge",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["51343","K932009",43,null,42,null,null,{"$f":"H3798+H3800","v":29800},29800,29800,29800,29800,{"$f":"M3798+M3800","v":29800},29800,{"$f":"O3798+O3800","v":29800},29800,{"$f":"Q3798+Q3800","v":39400}]
["51343","K932009",43,null,422,null,null,{"$f":"H3799","v":1400},1400,1400,1400,1400,1400,1400,1400,1400,11000]
["51343","K932009",43,"0452",4221,"Uredska oprema i namještaj",null,1400,1400,1400,1400,1400,1400,1400,1400,1400,11000]
["51343","K932009",43,null,426,null,null,{"$f":"H3801","v":28400},28400,28400,28400,28400,28400,28400,28400,28400,28400]
["51343","K932009",43,"0452",4262,"Ulaganje u računalne programe",null,28400,28400,28400,28400,28400,28400,28400,28400,28400,28400]
["51343","K932009",559,null,31,null,null,{"$f":"H3803+H3805","v":17600},17600,17600,17600,17600,{"$f":"M3803+M3805","v":17600},17600,{"$f":"O3803+O3805","v":17600},17600,{"$f":"Q3803+Q3805","v":17600}]
["51343","K932009",559,null,311,null,null,{"$f":"H3804","v":14600},14600,14600,14600,14600,14600,14600,14600,14600,14600]
["51343","K932009",559,"0452",3111,"Plaće za redovan rad",null,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600]
["51343","K932009",559,null,313,null,null,{"$f":"H3806","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000]
["51343","K932009",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["51343","K932009",559,null,32,null,null,{"$f":"H3808+H3810","v":46400},46400,46400,46400,46400,{"$f":"M3808+M3810","v":46400},46400,{"$f":"O3808+O3810","v":46400},46400,{"$f":"Q3808+Q3810","v":46400}]
["51343","K932009",559,null,321,null,null,{"$f":"H3809","v":2400},2400,2400,2400,2400,2400,2400,2400,2400,2400]
["51343","K932009",559,"0452",3211,"Službena putovanja",null,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400]
["51343","K932009",559,null,323,null,null,{"$f":"H3811+H3812","v":44000},44000,44000,44000,44000,{"$f":"M3811+M3812","v":44000},44000,{"$f":"O3811+O3812","v":44000},44000,{"$f":"Q3811+Q3812","v":44000}]
["51343","K932009",559,"0452",3233,"Usluge promidžbe i informiranja",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
["51343","K932009",559,"0452",3237,"Intelektualne i osobne usluge",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["51343","K932009",559,null,42,null,null,{"$f":"H3814+H3816","v":119200},119200,119200,119200,119200,{"$f":"M3814+M3816","v":119200},119200,{"$f":"O3814+O3816","v":119200},119200,{"$f":"Q3814+Q3816","v":157600}]
["51343","K932009",559,null,422,null,null,{"$f":"H3815","v":5600},5600,5600,5600,5600,5600,5600,5600,5600,44000]
["51343","K932009",559,"0452",4221,"Uredska oprema i namještaj",null,5600,5600,5600,5600,5600,5600,5600,5600,5600,44000]
["51343","K932009",559,null,426,null,null,{"$f":"H3817","v":113600},113600,113600,113600,113600,113600,113600,113600,113600,113600]
["51343","K932009",559,"0452",4262,"Ulaganje u računalne programe",null,113600,113600,113600,113600,113600,113600,113600,113600,113600,113600]
["51343","K932010",null,null,null,"Promicanje održivih rješenja za pomorsko kulturni turizam","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3819+H3824+H3833+H3838+H3830+H3844","v":163000},163000,163000,163000,163000,{"$f":"M3819+M3824+M3833+M3838+M3830+M3844","v":163000},163000,{"$f":"O3819+O3824+O3833+O3838+O3830+O3844","v":163000},163000,{"$f":"Q3819+Q3824+Q3833+Q3838+Q3830+Q3844","v":163000}]
["51343","K932010",43,null,31,null,null,{"$f":"H3820+H3822","v":10200},10200,10200,10200,10200,{"$f":"M3820+M3822","v":10200},10200,{"$f":"O3820+O3822","v":10200},10200,{"$f":"Q3820+Q3822","v":10200}]
["51343","K932010",43,null,311,null,null,{"$f":"H3821","v":8500},8500,8500,8500,8500,8500,8500,8500,8500,8500]
["51343","K932010",43,"0452",3111,"Plaće za redovan rad",null,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500]
["51343","K932010",43,null,313,null,null,{"$f":"H3823","v":1700},1700,1700,1700,1700,1700,1700,1700,1700,1700]
["51343","K932010",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700]
["51343","K932010",43,null,32,null,null,{"$f":"H3825+H3827","v":19000},19000,19000,19000,19000,{"$f":"M3825+M3827","v":19000},19000,{"$f":"O3825+O3827","v":19000},19000,{"$f":"Q3825+Q3827","v":19000}]
["51343","K932010",43,null,321,null,null,{"$f":"H3826","v":1400},1400,1400,1400,1400,1400,1400,1400,1400,1400]
["51343","K932010",43,"0452",3211,"Službena putovanja",null,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400]
["51343","K932010",43,null,323,null,null,{"$f":"H3828+H3829","v":17600},17600,17600,17600,17600,{"$f":"M3828+M3829","v":17600},17600,{"$f":"O3828+O3829","v":17600},17600,{"$f":"Q3828+Q3829","v":17600}]
["51343","K932010",43,"0452",3233,"Usluge promidžbe i informiranja",null,800,800,800,800,800,800,800,800,800,800]
["51343","K932010",43,"0452",3237,"Intelektualne i osobne usluge",null,16800,16800,16800,16800,16800,16800,16800,16800,16800,16800]
["51343","K932010",43,null,42,null,null,{"$f":"H3831","v":3400},3400,3400,3400,3400,3400,3400,3400,3400,3400]
["51343","K932010",43,null,422,null,null,3400,3400,3400,3400,3400,3400,3400,3400,3400,3400]
["51343","K932010",43,"0452",4221,"Uredska oprema i namještaj",null,3400,3400,3400,3400,3400,3400,3400,3400,3400,3400]
["51343","K932010",559,null,31,null,null,{"$f":"H3834+H3836","v":40800},40800,40800,40800,40800,{"$f":"M3834+M3836","v":40800},40800,{"$f":"O3834+O3836","v":40800},40800,{"$f":"Q3834+Q3836","v":40800}]
["51343","K932010",559,null,311,null,null,{"$f":"H3835","v":34000},34000,34000,34000,34000,34000,34000,34000,34000,34000]
["51343","K932010",559,"0452",3111,"Plaće za redovan rad",null,34000,34000,34000,34000,34000,34000,34000,34000,34000,34000]
["51343","K932010",559,null,313,null,null,{"$f":"H3837","v":6800},6800,6800,6800,6800,6800,6800,6800,6800,6800]
["51343","K932010",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,6800,6800,6800,6800,6800,6800,6800,6800,6800,6800]
["51343","K932010",559,null,32,null,null,{"$f":"H3839+H3841","v":76000},76000,76000,76000,76000,{"$f":"M3839+M3841","v":76000},76000,{"$f":"O3839+O3841","v":76000},76000,{"$f":"Q3839+Q3841","v":76000}]
["51343","K932010",559,null,321,null,null,{"$f":"H3840","v":5600},5600,5600,5600,5600,5600,5600,5600,5600,5600]
["51343","K932010",559,"0452",3211,"Službena putovanja",null,5600,5600,5600,5600,5600,5600,5600,5600,5600,5600]
["51343","K932010",559,null,323,null,null,{"$f":"H3842+H3843","v":70400},70400,70400,70400,70400,{"$f":"M3842+M3843","v":70400},70400,{"$f":"O3842+O3843","v":70400},70400,{"$f":"Q3842+Q3843","v":70400}]
["51343","K932010",559,"0452",3233,"Usluge promidžbe i informiranja",null,3200,3200,3200,3200,3200,3200,3200,3200,3200,3200]
["51343","K932010",559,"0452",3237,"Intelektualne i osobne usluge",null,67200,67200,67200,67200,67200,67200,67200,67200,67200,67200]
["51343","K932010",559,null,42,null,null,{"$f":"H3845","v":13600},13600,13600,13600,13600,13600,13600,13600,13600,13600]
["51343","K932010",559,null,422,null,null,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600]
["51343","K932010",559,"0452",4221,"Uredska oprema i namještaj",null,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600]
["51343","K932011",null,null,null,"Prekogranični koordinirani pristup more-kopno koji povezuje luke Jadranskog mora sa zračnim lukama i urbanim područjima - CROSS CONNECT","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3848+H3853+H3864+H3869+H3859+H3875","v":178500},178500,178500,178500,178500,{"$f":"M3848+M3853+M3864+M3869+M3859+M3875","v":178500},178500,{"$f":"O3848+O3853+O3864+O3869+O3859+O3875","v":178500},178500,{"$f":"Q3848+Q3853+Q3864+Q3869+Q3859+Q3875","v":178500}]
["51343","K932011",43,null,31,null,null,{"$f":"H3849+H3851","v":20000},20000,20000,20000,20000,{"$f":"M3849+M3851","v":20000},20000,{"$f":"O3849+O3851","v":20000},20000,{"$f":"Q3849+Q3851","v":20000}]
["51343","K932011",43,null,311,null,null,{"$f":"H3850","v":16000},16000,16000,16000,16000,16000,16000,16000,16000,16000]
["51343","K932011",43,"0452",3111,"Plaće za redovan rad",null,16000,16000,16000,16000,16000,16000,16000,16000,16000,16000]
["51343","K932011",43,null,313,null,null,{"$f":"H3852","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000]
["51343","K932011",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
["51343","K932011",43,null,32,null,null,{"$f":"H3854+H3856","v":6500},6500,6500,6500,6500,{"$f":"M3854+M3856","v":6500},6500,{"$f":"O3854+O3856","v":6500},6500,{"$f":"Q3854+Q3856","v":6500}]
["51343","K932011",43,null,321,null,null,{"$f":"H3855","v":2400},2400,2400,2400,2400,2400,2400,2400,2400,2400]
["51343","K932011",43,"0452",3211,"Službena putovanja",null,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400]
["51343","K932011",43,null,323,null,null,{"$f":"H3857+H3858","v":4100},4100,4100,4100,4100,{"$f":"M3857+M3858","v":4100},4100,{"$f":"O3857+O3858","v":4100},4100,{"$f":"Q3857+Q3858","v":4100}]
["51343","K932011",43,"0452",3233,"Usluge promidžbe i informiranja",null,500,500,500,500,500,500,500,500,500,500]
["51343","K932011",43,"0452",3237,"Intelektualne i osobne usluge",null,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600]
["51343","K932011",43,null,42,null,null,{"$f":"H3860+H3862","v":9200},9200,9200,9200,9200,{"$f":"M3860+M3862","v":9200},9200,{"$f":"O3860+O3862","v":9200},9200,{"$f":"Q3860+Q3862","v":9200}]
["51343","K932011",43,null,423,null,null,{"$f":"H3861","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000]
["51343","K932011",43,"0452",4231,"Prijevozna sredstva u cestovnom prometu",null,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000]
["51343","K932011",43,null,426,null,null,{"$f":"H3863","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200]
["51343","K932011",43,"0452",4262,"Ulaganje u računalne programe",null,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200]
["51343","K932011",559,null,31,null,null,{"$f":"H3865+H3867","v":80000},80000,80000,80000,80000,{"$f":"M3865+M3867","v":80000},80000,{"$f":"O3865+O3867","v":80000},80000,{"$f":"Q3865+Q3867","v":80000}]
["51343","K932011",559,null,311,null,null,{"$f":"H3866","v":64000},64000,64000,64000,64000,64000,64000,64000,64000,64000]
["51343","K932011",559,"0452",3111,"Plaće za redovan rad",null,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000]
["51343","K932011",559,null,313,null,null,{"$f":"H3868","v":16000},16000,16000,16000,16000,16000,16000,16000,16000,16000]
["51343","K932011",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,16000,16000,16000,16000,16000,16000,16000,16000,16000,16000]
["51343","K932011",559,null,32,null,null,{"$f":"H3870+H3872","v":26000},26000,26000,26000,26000,{"$f":"M3870+M3872","v":26000},26000,{"$f":"O3870+O3872","v":26000},26000,{"$f":"Q3870+Q3872","v":26000}]
["51343","K932011",559,null,321,null,null,{"$f":"H3871","v":9600},9600,9600,9600,9600,9600,9600,9600,9600,9600]
["51343","K932011",559,"0452",3211,"Službena putovanja",null,9600,9600,9600,9600,9600,9600,9600,9600,9600,9600]
["51343","K932011",559,null,323,null,null,{"$f":"H3873+H3874","v":16400},16400,16400,16400,16400,{"$f":"M3873+M3874","v":16400},16400,{"$f":"O3873+O3874","v":16400},16400,{"$f":"Q3873+Q3874","v":16400}]
["51343","K932011",559,"0452",3233,"Usluge promidžbe i informiranja",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51343","K932011",559,"0452",3237,"Intelektualne i osobne usluge",null,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400]
["51343","K932011",559,null,42,null,null,{"$f":"H3876+H3878","v":36800},36800,36800,36800,36800,{"$f":"M3876+M3878","v":36800},36800,{"$f":"O3876+O3878","v":36800},36800,{"$f":"Q3876+Q3878","v":36800}]
["51343","K932011",559,null,423,null,null,{"$f":"H3877","v":32000},32000,32000,32000,32000,32000,32000,32000,32000,32000]
["51343","K932011",559,"0452",4231,"Prijevozna sredstva u cestovnom prometu",null,32000,32000,32000,32000,32000,32000,32000,32000,32000,32000]
["51343","K932011",559,null,426,null,null,{"$f":"H3879","v":4800},4800,4800,4800,4800,4800,4800,4800,4800,4800]
["51343","K932011",559,"0452",4262,"Ulaganje u računalne programe",null,4800,4800,4800,4800,4800,4800,4800,4800,4800,4800]
["51343","K932012",null,null,null,"Rekonstrukcija i izgradnja operativne obale Batahovina II","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3881+H3884","v":6500000},6500000,6500000,6500000,6500000,{"$f":"M3881+M3884","v":6500000},6500000,{"$f":"O3881+O3884","v":6500000},6500000,{"$f":"Q3881+Q3884","v":1500000}]
["51343","K932012",11,null,42,null,null,{"$f":"H3882","v":3000000},3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,0]
["51343","K932012",11,null,421,null,null,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,0]
["51343","K932012",11,"0452",4214,"Ostali građevinski objekti",null,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,0]
["51343","K932012",43,null,42,null,null,{"$f":"H3885","v":3500000},3500000,3500000,3500000,3500000,3500000,3500000,3500000,3500000,1500000]
["51343","K932012",43,null,421,null,null,3500000,3500000,3500000,3500000,3500000,3500000,3500000,3500000,3500000,1500000]
["51343","K932012",43,"0452",4214,"Ostali građevinski objekti",null,3500000,3500000,3500000,3500000,3500000,3500000,3500000,3500000,3500000,1500000]
["51343","K932013",null,null,null,"Program konkurentnosti I kohezija  2021.-2027.","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3888+H3893+H3897+H3900+H3903+H3908+H3912+H3915","v":0},{"$f":"I3888+I3893+I3897+I3900+I3903+I3908+I3912+I3915","v":0},0,0,0,0,0,0,0,410000]
["51343","K932013",43,null,31,null,null,{"$f":"H3889+H3891","v":0},0,0,0,0,0,0,0,0,3000]
["51343","K932013",43,null,311,null,null,{"$f":"H3890","v":0},0,0,0,0,0,0,0,0,2500]
["51343","K932013",43,"0452",3111,"Plaće za redovan rad",null,0,0,0,0,0,0,0,0,0,2500]
["51343","K932013",43,null,313,null,null,{"$f":"H3892","v":0},0,0,0,0,0,0,0,0,500]
["51343","K932013",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,0,0,0,0,0,0,0,0,0,500]
["51343","K932013",43,null,32,null,null,{"$f":"H3894","v":0},{"$f":"I3894","v":0},0,0,0,0,0,0,0,14000]
["51343","K932013",43,null,323,null,null,{"$f":"H3895+H3896","v":0},{"$f":"I3895+I3896","v":0},0,0,0,0,0,0,0,14000]
["51343","K932013",43,"0452",3233,"Usluge promidžbe i informiranja",null,0,0,0,0,0,0,0,0,0,5000]
["51343","K932013",43,"0452",3237,"Intelektualne i osobne usluge",null,0,0,0,0,0,0,0,0,0,9000]
["51343","K932013",43,null,41,null,null,{"$f":"H3898","v":0},{"$f":"I3898","v":0},0,0,0,0,0,0,0,8000]
["51343","K932013",43,null,412,null,null,{"$f":"H3899","v":0},0,0,0,0,0,0,0,0,8000]
["51343","K932013",43,"0452",4126,"Ostala nematerijalna imovina",null,0,0,0,0,0,0,0,0,0,8000]
["51343","K932013",43,null,42,null,null,{"$f":"H3901","v":0},{"$f":"I3901","v":0},0,0,0,0,0,0,0,70000]
["51343","K932013",43,null,422,null,null,{"$f":"H3902","v":0},0,0,0,0,0,0,0,0,70000]
["51343","K932013",43,"0452",4225,"Instrumenti I uređaji",null,0,0,0,0,0,0,0,0,0,70000]
["51343","K932013",563,null,31,null,null,{"$f":"H3904+H3906","v":0},0,0,0,0,0,0,0,0,10000]
["51343","K932013",563,null,311,null,null,{"$f":"H3905","v":0},0,0,0,0,0,0,0,0,8350]
["51343","K932013",563,"0452",3111,"Plaće za redovan rad",null,0,0,0,0,0,0,0,0,0,8350]
["51343","K932013",563,null,313,null,null,{"$f":"H3907","v":0},0,0,0,0,0,0,0,0,1650]
["51343","K932013",563,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,0,0,0,0,0,0,0,0,0,1650]
["51343","K932013",563,null,32,null,null,{"$f":"H3909","v":0},{"$f":"I3909","v":0},{"$f":"J3909","v":0},{"$f":"K3909","v":0},{"$f":"L3909","v":0},{"$f":"M3909","v":0},{"$f":"N3909","v":0},{"$f":"O3909","v":0},{"$f":"P3909","v":0},{"$f":"Q3909","v":45000}]
["51343","K932013",563,null,323,null,null,{"$f":"H3910+H3911","v":0},{"$f":"I3910+I3911","v":0},0,0,0,0,0,0,0,{"$f":"Q3910+Q3911","v":45000}]
["51343","K932013",563,"0452",3233,"Usluge promidžbe i informiranja",null,0,0,0,0,0,0,0,0,0,16000]
["51343","K932013",563,"0452",3237,"Intelektualne i osobne usluge",null,0,0,0,0,0,0,0,0,0,29000]
["51343","K932013",563,null,41,null,null,{"$f":"H3913","v":0},{"$f":"I3913","v":0},0,0,0,0,0,0,0,25000]
["51343","K932013",563,null,412,null,null,{"$f":"H3914","v":0},0,0,0,0,0,0,0,0,25000]
["51343","K932013",563,"0452",4126,"Ostala nematerijalna imovina",null,0,0,0,0,0,0,0,0,0,25000]
["51343","K932013",563,null,42,null,null,{"$f":"H3916","v":0},{"$f":"I3916","v":0},0,0,0,0,0,0,0,235000]
["51343","K932013",563,null,422,null,null,{"$f":"H3917","v":0},0,0,0,0,0,0,0,0,235000]
["51343","K932013",563,"0452",4225,"Instrumenti I uređaji",null,0,0,0,0,0,0,0,0,0,235000]
["51343","K932014",null,null,null,"INTERREG VI-A Italija-Hrvatska 2021.-2027.  Promicanje zelenih i pametnih luka-PRESPORT","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3919+H3924+H3930+H3935","v":0},{"$f":"I3919+I3924+I3930+I3935","v":0},0,0,0,0,0,0,0,76000]
["51343","K932014",43,null,31,null,null,{"$f":"H3920+H3922","v":0},{"$f":"I3920+I3922","v":0},0,0,0,0,0,0,0,8000]
["51343","K932014",43,null,311,null,null,{"$f":"H3921","v":0},0,0,0,0,0,0,0,0,6000]
["51343","K932014",43,"0452",3111,"Plaće za redovan rad",null,0,0,0,0,0,0,0,0,0,6000]
["51343","K932014",43,null,313,null,null,{"$f":"H3923","v":0},0,0,0,0,0,0,0,0,2000]
["51343","K932014",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,0,0,0,0,0,0,0,0,0,2000]
["51343","K932014",43,null,32,null,null,{"$f":"H3925+H3927","v":0},0,0,0,0,0,0,0,0,7200]
["51343","K932014",43,null,321,null,null,{"$f":"H3926","v":0},0,0,0,0,0,0,0,0,1200]
["51343","K932014",43,"0452",3211,"Službena putovanja",null,0,0,0,0,0,0,0,0,0,1200]
["51343","K932014",43,null,323,null,null,{"$f":"H3928+H3929","v":0},{"$f":"I3928+I3929","v":0},0,0,0,0,0,0,0,6000]
["51343","K932014",43,"0452",3233,"Usluge promidžbe i informiranja",null,0,0,0,0,0,0,0,0,0,400]
["51343","K932014",43,"0452",3237,"Intelektualne i osobne usluge",null,0,0,0,0,0,0,0,0,0,5600]
["51343","K932014",559,null,31,null,null,{"$f":"H3931+H3933","v":0},{"$f":"I3931+I3933","v":0},0,0,0,0,0,0,0,32000]
["51343","K932014",559,null,311,null,null,{"$f":"H3932","v":0},{"$f":"I3932","v":0},0,0,0,0,0,0,0,27000]
["51343","K932014",559,"0452",3111,"Plaće za redovan rad",null,0,0,0,0,0,0,0,0,0,27000]
["51343","K932014",559,null,313,null,null,{"$f":"H3934","v":0},0,0,0,0,0,0,0,0,5000]
["51343","K932014",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,0,0,0,0,0,0,0,0,0,5000]
["51343","K932014",559,null,32,null,null,{"$f":"H3936+H3938","v":0},0,0,0,0,0,0,0,0,28800]
["51343","K932014",559,null,321,null,null,{"$f":"H3937","v":0},{"$f":"I3937","v":0},0,0,0,0,0,0,0,4800]
["51343","K932014",559,"0452",3211,"Službena putovanja",null,0,0,0,0,0,0,0,0,0,4800]
["51343","K932014",559,null,323,null,null,{"$f":"H3939+H3940","v":0},{"$f":"I3939+I3940","v":0},0,0,0,0,0,0,0,24000]
["51343","K932014",559,"0452",3233,"Usluge promidžbe i informiranja",null,0,0,0,0,0,0,0,0,0,1600]
["51343","K932014",559,"0452",3237,"Intelektualne i osobne usluge",null,0,0,0,0,0,0,0,0,0,22400]
["51319","RKP 51319",null,null,null,"Javna ustanova Lučka uprava Osijek",null,{"$f":"H3942+H4025+H4039+H4077+H4086+H4120","v":31184377},31184377,31184377,31184377,31184377,{"$f":"M3942+M4025+M4039+M4077+M4086+M4120","v":31184377},31184377,{"$f":"O3942+O4025+O4039+O4077+O4086+O4120","v":31184377},31184377,{"$f":"Q3942+Q4025+Q4039+Q4077+Q4086+Q4120","v":27786687}]
["51319","A810068",null,null,null,"Administracija i upravljanje ","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H3943+H3951+H3980+H3989+H4012+H4020+H3975","v":627290},627290,627290,627290,627290,{"$f":"M3943+M3951+M3980+M3989+M4012+M4020+M3975","v":627290},627290,{"$f":"O3943+O3951+O3980+O3989+O4012+O4020+O3975","v":627290},627290,{"$f":"Q3943+Q3951+Q3980+Q3989+Q4012+Q4020+Q3975","v":632290}]
["51319","A810068",11,null,31,null,null,{"$f":"H3944+H3947+H3949","v":347500},347500,347500,347500,347500,{"$f":"M3944+M3947+M3949","v":347500},347500,{"$f":"O3944+O3947+O3949","v":347500},347500,{"$f":"Q3944+Q3947+Q3949","v":347500}]
["51319","A810068",11,null,311,null,null,{"$f":"H3945+H3946","v":287000},287000,287000,287000,287000,{"$f":"M3945+M3946","v":287000},287000,{"$f":"O3945+O3946","v":287000},287000,{"$f":"Q3945+Q3946","v":287000}]
["51319","A810068",11,"0452",3111,"Plaće za redovan rad",null,285000,285000,285000,285000,285000,285000,285000,285000,285000,285000]
["51319","A810068",11,"0452",3113,"Plaće za prekovremeni rad",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51319","A810068",11,null,312,null,null,{"$f":"H3948","v":10500},10500,10500,10500,10500,10500,10500,10500,10500,10500]
["51319","A810068",11,"0452",3121,"Ostali rashodi za zaposlene ",null,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500]
["51319","A810068",11,null,313,null,null,{"$f":"H3950","v":50000},50000,50000,50000,50000,50000,50000,50000,50000,50000]
["51319","A810068",11,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000]
["51319","A810068",11,null,32,null,null,{"$f":"H3952+H3956+H3961+H3969","v":162500},162500,162500,162500,162500,{"$f":"M3952+M3956+M3961+M3969","v":162500},162500,{"$f":"O3952+O3956+O3961+O3969","v":162500},162500,{"$f":"Q3952+Q3956+Q3961+Q3969","v":162500}]
["51319","A810068",11,null,321,null,null,{"$f":"SUM(H3953:H3955)","v":23000},23000,23000,23000,23000,{"$f":"SUM(M3953:M3955)","v":23000},23000,{"$f":"SUM(O3953:O3955)","v":23000},23000,{"$f":"SUM(Q3953:Q3955)","v":21000}]
["51319","A810068",11,"0452",3211,"Službena putovanja",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,8000]
["51319","A810068",11,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["51319","A810068",11,"0452",3213,"Stručno usavršavanje zaposlenika",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["51319","A810068",11,null,322,null,null,{"$f":"SUM(H3957:H3960)","v":17000},17000,17000,17000,17000,{"$f":"SUM(M3957:M3960)","v":17000},17000,{"$f":"SUM(O3957:O3960)","v":17000},17000,{"$f":"SUM(Q3957:Q3960)","v":16000}]
["51319","A810068",11,"0452",3221,"Uredski materijal i ostali materijalni rashodi",null,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000]
["51319","A810068",11,"0452",3223,"Energija",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,4000]
["51319","A810068",11,"0452",3225,"Sitni inventar i autogume",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["51319","A810068",11,"0452",3227,"Službena, radna i zaštitna odjeća i obuća",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51319","A810068",11,null,323,null,null,{"$f":"SUM(H3962:H3968)","v":71500},71500,71500,71500,71500,{"$f":"SUM(M3962:M3968)","v":71500},71500,{"$f":"SUM(O3962:O3968)","v":71500},71500,{"$f":"SUM(Q3962:Q3968)","v":76500}]
["51319","A810068",11,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,11000]
["51319","A810068",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000]
["51319","A810068",11,"0452",3234,"Komunalne usluge",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,3000]
["51319","A810068",11,"0452",3236,"Zdravstvene i veterinarske usluge",null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
["51319","A810068",11,"0452",3237,"Intelektualne i osobne usluge",null,25000,25000,25000,25000,25000,25000,25000,25000,25000,28000]
["51319","A810068",11,"0452",3238,"Računalne usluge",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,11000]
["51319","A810068",11,"0452",3239,"Ostale usluge",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["51319","A810068",11,null,329,null,null,{"$f":"SUM(H3970:H3974)","v":51000},51000,51000,51000,51000,{"$f":"SUM(M3970:M3974)","v":51000},51000,{"$f":"SUM(O3970:O3974)","v":51000},51000,{"$f":"SUM(Q3970:Q3974)","v":49000}]
["51319","A810068",11,"0452",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,25000,25000,25000,25000,25000,25000,25000,25000,25000,27000]
["51319","A810068",11,"0452",3292,"Premije osiguranja",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,16000]
["51319","A810068",11,"0452",3294,"Članarine i norme",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51319","A810068",11,"0452",3295,"Pristojbe i naknade",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,2500]
["51319","A810068",11,"0452",3299,"Ostali nespomenuti rashodi poslovanja",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,2500]
["51319","A810068",11,null,42,null,null,{"$f":"H3976","v":14000},14000,14000,14000,14000,14000,14000,14000,14000,14000]
["51319","A810068",11,null,422,null,null,{"$f":"H3977+H3978+H3979","v":14000},14000,14000,14000,14000,{"$f":"M3977+M3978+M3979","v":14000},14000,{"$f":"O3977+O3978+O3979","v":14000},14000,{"$f":"Q3977+Q3978+Q3979","v":14000}]
["51319","A810068",11,"0452",4221,"Uredska oprema i namještaj",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,6000]
["51319","A810068",11,"0452",4222,"Komunikacijska oprema",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["51319","A810068",11,"0452",4223,"Oprema za održavanje i zaštitu",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,5000]
["51319","A810068",43,null,31,null,null,{"$f":"H3981+H3985+H3987","v":65550},65550,65550,65550,65550,{"$f":"M3981+M3985+M3987","v":65550},65550,{"$f":"O3981+O3985+O3987","v":65550},65550,{"$f":"Q3981+Q3985+Q3987","v":60050}]
["51319","A810068",43,null,311,null,null,{"$f":"SUM(H3982:H3984)","v":43050},43050,43050,43050,43050,{"$f":"SUM(M3982:M3984)","v":43050},43050,{"$f":"SUM(O3982:O3984)","v":43050},43050,{"$f":"SUM(Q3982:Q3984)","v":38550}]
["51319","A810068",43,"0452",3111,"Plaće za redovan rad",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,35000]
["51319","A810068",43,"0452",3112,"Plaće u naravi",null,2050,2050,2050,2050,2050,2050,2050,2050,2050,2550]
["51319","A810068",43,"0452",3113,"Plaće za prekovremeni rad",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51319","A810068",43,null,312,null,null,{"$f":"H3986","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000]
["51319","A810068",43,"0452",3121,"Ostali rashodi za zaposlene ",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["51319","A810068",43,null,313,null,null,{"$f":"H3988","v":7500},7500,7500,7500,7500,7500,7500,7500,7500,6500]
["51319","A810068",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,7500,7500,7500,7500,7500,7500,7500,7500,7500,6500]
["51319","A810068",43,null,32,null,null,{"$f":"H3990+H3994+H3999+H4006","v":35700},35700,35700,35700,35700,{"$f":"M3990+M3994+M3999+M4006","v":35700},35700,{"$f":"O3990+O3994+O3999+O4006","v":35700},35700,{"$f":"Q3990+Q3994+Q3999+Q4006","v":46200}]
["51319","A810068",43,null,321,null,null,{"$f":"SUM(H3991:H3993)","v":1100},1100,1100,1100,1100,{"$f":"SUM(M3991:M3993)","v":1100},1100,{"$f":"SUM(O3991:O3993)","v":1100},1100,{"$f":"SUM(Q3991:Q3993)","v":2000}]
["51319","A810068",43,"0452",3211,"Službena putovanja",null,100,100,100,100,100,100,100,100,100,1000]
["51319","A810068",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,500,500,500,500,500,500,500,500,500,500]
["51319","A810068",43,"0452",3214,"Ostale naknade troškova zaposlenima",null,500,500,500,500,500,500,500,500,500,500]
["51319","A810068",43,null,322,null,null,{"$f":"SUM(H3995:H3998)","v":6600},6600,6600,6600,6600,{"$f":"SUM(M3995:M3998)","v":6600},6600,{"$f":"SUM(O3995:O3998)","v":6600},6600,{"$f":"SUM(Q3995:Q3998)","v":5600}]
["51319","A810068",43,"0452",3221,"Uredski materijal i ostali materijalni rashodi",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51319","A810068",43,"0452",3223,"Energija",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,4000]
["51319","A810068",43,"0452",3225,"Sitni inventar i autogume",null,500,500,500,500,500,500,500,500,500,500]
["51319","A810068",43,"0452",3227,"Službena, radna i zaštitna odjeća i obuća",null,100,100,100,100,100,100,100,100,100,100]
["51319","A810068",43,null,323,null,null,{"$f":"SUM(H4000:H4005)","v":18500},18500,18500,18500,18500,{"$f":"SUM(M4000:M4005)","v":18500},18500,{"$f":"SUM(O4000:O4005)","v":18500},18500,{"$f":"SUM(Q4000:Q4005)","v":27600}]
["51319","A810068",43,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,1600]
["51319","A810068",43,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,500,500,500,500,500,500,500,500,500,5500]
["51319","A810068",43,"0452",3234,"Komunalne usluge",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["51319","A810068",43,"0452",3237,"Intelektualne i osobne usluge",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,7000]
["51319","A810068",43,"0452",3238,"Računalne usluge",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3500]
["51319","A810068",43,"0452",3239,"Ostale usluge",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,7000]
["51319","A810068",43,null,329,null,null,{"$f":"SUM(H4007:H4011)","v":9500},9500,9500,9500,9500,{"$f":"SUM(M4007:M4011)","v":9500},9500,{"$f":"SUM(O4007:O4011)","v":9500},9500,{"$f":"SUM(Q4007:Q4011)","v":11000}]
["51319","A810068",43,"0452",3292,"Premije osiguranja",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["51319","A810068",43,"0452",3293,"Reprezentacija",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,5000]
["51319","A810068",43,"0452",3294,"Članarine i norme",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51319","A810068",43,"0452",3295,"Pristojbe i naknade",null,500,500,500,500,500,500,500,500,500,500]
["51319","A810068",43,"0452",3299,"Ostali nespomenuti rashodi poslovanja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1500]
["51319","A810068",43,null,34,null,null,{"$f":"H4013+H4015","v":540},540,540,540,540,{"$f":"M4013+M4015","v":540},540,{"$f":"O4013+O4015","v":540},540,{"$f":"Q4013+Q4015","v":540}]
["51319","A810068",43,null,342,null,null,{"$f":"H4014","v":10},10,10,10,10,10,10,10,10,10]
["51319","A810068",43,"0452",3423,"Kamate za primljene kredite i zajmove od kreditnih i ostalih financijskih institucija izvan javnog sektora",null,10,10,10,10,10,10,10,10,10,10]
["51319","A810068",43,null,343,null,null,{"$f":"SUM(H4016:H4019)","v":530},530,530,530,530,{"$f":"SUM(M4016:M4019)","v":530},530,{"$f":"SUM(O4016:O4019)","v":530},530,{"$f":"SUM(Q4016:Q4019)","v":530}]
["51319","A810068",43,"0452",3431,"Bankarske usluge i usluge platnog prometa",null,10,10,10,10,10,10,10,10,10,10]
["51319","A810068",43,"0452",3432,"Negativne tečajne razlike i razlike zbog primjene valutne klauzule",null,10,10,10,10,10,10,10,10,10,10]
["51319","A810068",43,"0452",3433,"Zatezne kamate",null,10,10,10,10,10,10,10,10,10,10]
["51319","A810068",43,"0452",3434,"Ostali nespomenuti financijski rashodi",null,500,500,500,500,500,500,500,500,500,500]
["51319","A810068",43,null,42,null,null,{"$f":"H4021","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500]
["51319","A810068",43,null,422,null,null,{"$f":"SUM(H4022:H4024)","v":1500},1500,1500,1500,1500,{"$f":"SUM(M4022:M4024)","v":1500},1500,{"$f":"SUM(O4022:O4024)","v":1500},1500,{"$f":"SUM(Q4022:Q4024)","v":1500}]
["51319","A810068",43,"0452",4221,"Uredska oprema i namještaj",null,500,500,500,500,500,500,500,500,500,500]
["51319","A810068",43,"0452",4222,"Komunikacijska oprema",null,500,500,500,500,500,500,500,500,500,500]
["51319","A810068",43,"0452",4223,"Oprema za održavanje i zaštitu",null,500,500,500,500,500,500,500,500,500,500]
["51319","A810069",null,null,null,"Gradnja i održavanje","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H4026++H4030+H4033+H4036","v":3394387},3394387,3394387,3394387,3394387,{"$f":"M4026++M4030+M4033+M4036","v":3394387},3394387,{"$f":"O4026++O4030+O4033+O4036","v":3394387},3394387,{"$f":"Q4026++Q4030+Q4033+Q4036","v":2312580}]
["51319","A810069",11,null,32,null,null,{"$f":"H4027","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000]
["51319","A810069",11,null,323,null,null,{"$f":"SUM(H4028:H4029)","v":810000},810000,810000,810000,810000,{"$f":"SUM(M4028:M4029)","v":810000},810000,{"$f":"SUM(O4028:O4029)","v":810000},810000,{"$f":"SUM(Q4028:Q4029)","v":810000}]
["51319","A810069",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,750000,750000,750000,750000,750000,750000,750000,750000,750000,750000]
["51319","A810069",11,"0452",3237,"Intelektualne i osobne usluge",null,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000]
["51319","A810069",11,null,41,null,null,{"$f":"H4031","v":13000},13000,13000,13000,13000,13000,13000,13000,13000,13000]
["51319","A810069",11,null,411,null,null,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000]
["51319","A810069",11,"0452",4111,"Zemljište",null,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000]
["51319","A810069",11,null,42,null,null,{"$f":"H4034","v":2570387},2570387,2570387,2570387,2570387,2570387,2570387,2570387,2570387,1488580]
["51319","A810069",11,null,421,null,null,2570387,2570387,2570387,2570387,2570387,2570387,2570387,2570387,2570387,1488580]
["51319","A810069",11,"0452",4214,"Ostali građevinski objekti",null,2570387,2570387,2570387,2570387,2570387,2570387,2570387,2570387,2570387,1488580]
["51319","A810069",43,null,41,null,null,{"$f":"H4037","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51319","A810069",43,null,411,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51319","A810069",43,"0452",4111,"Zemljište",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51319","T810089",null,null,null,"Program Konkurentnost i kohezija 2021.-2027. - Izgradnja terminala za pretovar rasutih tereta u luci Osijek","3111 - PRIPREMA I PROVEDBA PROJEKATA SUFINANCIRANIH SREDSTVIMA FONDOVA EU - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H4046+H4051+H4057+H4060+H4063+H4068+H4074+H4040+H4043","v":23599700},23599700,23599700,23599700,23599700,{"$f":"M4046+M4051+M4057+M4060+M4063+M4068+M4074+M4040+M4043","v":23599700},23599700,{"$f":"O4046+O4051+O4057+O4060+O4063+O4068+O4074+O4040+O4043","v":23599700},23599700,{"$f":"Q4046+Q4051+Q4057+Q4060+Q4063+Q4068+Q4074+Q4040+Q4043","v":21828817}]
["51319","T810089",11,null,32,null,null,{"$f":"H4041","v":17000},17000,17000,17000,17000,17000,17000,17000,17000,17000]
["51319","T810089",11,null,323,null,null,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000]
["51319","T810089",11,"0452",3237,"Intelektualne i osobne usluge",null,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000]
["51319","T810089",11,null,42,null,null,{"$f":"H4044","v":7700000},7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,6200000]
["51319","T810089",11,null,421,null,null,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,6200000]
["51319","T810089",11,"0452",4214,"Ostali građevinski objekti",null,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,6200000]
["51319","T810089",12,null,31,null,null,{"$f":"H4047+H4049","v":8000},8000,8000,8000,8000,{"$f":"M4047+M4049","v":8000},8000,{"$f":"O4047+O4049","v":8000},8000,{"$f":"Q4047+Q4049","v":8000}]
["51319","T810089",12,null,311,null,null,{"$f":"H4048","v":6500},6500,6500,6500,6500,6500,6500,6500,6500,6500]
["51319","T810089",12,"0452",3111,"Plaće za redovan rad",null,6500,6500,6500,6500,6500,6500,6500,6500,6500,6500]
["51319","T810089",12,null,313,null,null,{"$f":"H4050","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500]
["51319","T810089",12,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
["51319","T810089",12,null,32,null,null,{"$f":"H4052+H4054","v":22700},22700,22700,22700,22700,{"$f":"M4052+M4054","v":22700},22700,{"$f":"O4052+O4054","v":22700},22700,{"$f":"Q4052+Q4054","v":22700}]
["51319","T810089",12,null,322,null,null,{"$f":"H4053","v":800},800,800,800,800,800,800,800,800,800]
["51319","T810089",12,"0452",3221,"Uredski materijal i ostali materijalni rashodi",null,800,800,800,800,800,800,800,800,800,800]
["51319","T810089",12,null,323,null,null,{"$f":"SUM(H4055:H4056)","v":21900},21900,21900,21900,21900,{"$f":"SUM(M4055:M4056)","v":21900},21900,{"$f":"SUM(O4055:O4056)","v":21900},21900,{"$f":"SUM(Q4055:Q4056)","v":21900}]
["51319","T810089",12,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,400,400,400,400,400,400,400,400,400,400]
["51319","T810089",12,"0452",3237,"Intelektualne i osobne usluge",null,21500,21500,21500,21500,21500,21500,21500,21500,21500,21500]
["51319","T810089",12,null,42,null,null,{"$f":"H4058","v":2375000},2375000,2375000,2375000,2375000,2375000,2375000,2375000,2375000,2104117]
["51319","T810089",12,null,421,null,null,2375000,2375000,2375000,2375000,2375000,2375000,2375000,2375000,2375000,2104117]
["51319","T810089",12,"0452",4214,"Ostali građevinski objekti",null,2375000,2375000,2375000,2375000,2375000,2375000,2375000,2375000,2375000,2104117]
["51319","T810089",31,null,42,null,null,{"$f":"H4061","v":30000},30000,30000,30000,30000,30000,30000,30000,30000,30000]
["51319","T810089",31,null,421,null,null,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000]
["51319","T810089",31,"0452",4214,"Ostali građevinski objekti",null,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000]
["51319","T810089",562,null,31,null,null,{"$f":"H4064+H4066","v":42500},42500,42500,42500,42500,{"$f":"M4064+M4066","v":42500},42500,{"$f":"O4064+O4066","v":42500},42500,{"$f":"Q4064+Q4066","v":42500}]
["51319","T810089",562,null,311,null,null,{"$f":"H4065","v":35500},35500,35500,35500,35500,35500,35500,35500,35500,35500]
["51319","T810089",562,"0452",3111,"Plaće za redovan rad",null,35500,35500,35500,35500,35500,35500,35500,35500,35500,35500]
["51319","T810089",562,null,313,null,null,{"$f":"H4067","v":7000},7000,7000,7000,7000,7000,7000,7000,7000,7000]
["51319","T810089",562,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000]
["51319","T810089",562,null,32,null,null,{"$f":"H4069+H4071","v":104500},104500,104500,104500,104500,{"$f":"M4069+M4071","v":104500},104500,{"$f":"O4069+O4071","v":104500},104500,{"$f":"Q4069+Q4071","v":104500}]
["51319","T810089",562,null,322,null,null,{"$f":"H4070","v":4500},4500,4500,4500,4500,4500,4500,4500,4500,4500]
["51319","T810089",562,"0452",3221,"Uredski materijal i ostali materijalni rashodi",null,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500]
["51319","T810089",562,null,323,null,null,{"$f":"SUM(H4072:H4073)","v":100000},100000,100000,100000,100000,{"$f":"SUM(M4072:M4073)","v":100000},100000,{"$f":"SUM(O4072:O4073)","v":100000},100000,{"$f":"SUM(Q4072:Q4073)","v":100000}]
["51319","T810089",562,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500]
["51319","T810089",562,"0452",3237,"Intelektualne i osobne usluge",null,97500,97500,97500,97500,97500,97500,97500,97500,97500,97500]
["51319","T810089",562,null,42,null,null,{"$f":"H4075","v":13300000},13300000,13300000,13300000,13300000,13300000,13300000,13300000,13300000,13300000]
["51319","T810089",562,null,421,null,null,13300000,13300000,13300000,13300000,13300000,13300000,13300000,13300000,13300000,13300000]
["51319","T810089",562,"0452",4214,"Ostali građevinski objekti",null,13300000,13300000,13300000,13300000,13300000,13300000,13300000,13300000,13300000,13300000]
["51319","K810091",null,null,null,"NPOO - C1.4. R3-I4 Opremanje luka i pristaništa infrastrukturom za zbrinjavanje otpada - LU Osijek","3111 - PRIPREMA I PROVEDBA PROJEKATA SUFINANCIRANIH SREDSTVIMA FONDOVA EU - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H4078+H4083","v":530000},530000,530000,530000,530000,{"$f":"M4078+M4083","v":530000},530000,{"$f":"O4078+O4083","v":530000},530000,{"$f":"Q4078+Q4083","v":530000}]
["51319","K810091",11,null,42,null,null,{"$f":"H4079+H4081","v":310000},310000,310000,310000,310000,{"$f":"M4079+M4081","v":310000},310000,{"$f":"O4079+O4081","v":310000},310000,{"$f":"Q4079+Q4081","v":310000}]
["51319","K810091",11,null,421,null,null,{"$f":"SUM(H4080)","v":60000},60000,60000,60000,60000,60000,60000,60000,60000,60000]
["51319","K810091",11,"0452",4214,"Ostali građevinski objekti",null,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000]
["51319","K810091",11,null,423,null,null,{"$f":"H4082","v":250000},250000,250000,250000,250000,250000,250000,250000,250000,250000]
["51319","K810091",11,"0452",4231,"Prijevozna sredstva u cestovnom prometu",null,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000]
["51319","K810091",581,null,42,null,null,{"$f":"H4084","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000]
["51319","K810091",581,null,421,null,null,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000]
["51319","K810091",581,"0452",4214,"Ostali građevinski objekti",null,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000]
["51319","T810094",null,null,null,"CEF - izrada projektne dokumentacije za projekt: Južna obala u luci Osijek - izgradnja i rekonstrukcija infrastrukture","3111 - PRIPREMA I PROVEDBA PROJEKATA SUFINANCIRANIH SREDSTVIMA FONDOVA EU - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H4087+H4091+H4094+H4099+H4103+H4106+H4111+H4114+H4117","v":1873000},1873000,1873000,1873000,1873000,{"$f":"M4087+M4091+M4094+M4099+M4103+M4106+M4111+M4114+M4117","v":1873000},1873000,{"$f":"O4087+O4091+O4094+O4099+O4103+O4106+O4111+O4114+O4117","v":1873000},1873000,{"$f":"Q4087+Q4091+Q4094+Q4099+Q4103+Q4106+Q4111+Q4114+Q4117","v":1323000}]
["51319","T810094",11,null,32,null,null,{"$f":"H4088","v":19000},19000,19000,19000,19000,19000,19000,19000,19000,19000]
["51319","T810094",11,null,323,null,null,{"$f":"H4089+H4090","v":19000},19000,19000,19000,19000,{"$f":"M4089+M4090","v":19000},19000,{"$f":"O4089+O4090","v":19000},19000,{"$f":"Q4089+Q4090","v":19000}]
["51319","T810094",11,"0452",3233,"Usluge promidžbe i informiranja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51319","T810094",11,"0452",3237,"Intelektualne i osobne usluge",null,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000]
["51319","T810094",11,null,42,null,null,{"$f":"+H4092","v":350000},350000,350000,350000,350000,350000,350000,350000,350000,200000]
["51319","T810094",11,null,426,null,null,{"$f":"H4093","v":350000},350000,350000,350000,350000,350000,350000,350000,350000,200000]
["51319","T810094",11,"0452",4264,"Ostala  nematerijalna proizvedena imovina",null,350000,350000,350000,350000,350000,350000,350000,350000,350000,200000]
["51319","T810094",12,null,31,null,null,{"$f":"H4095+H4097","v":12000},12000,12000,12000,12000,{"$f":"M4095+M4097","v":12000},12000,{"$f":"O4095+O4097","v":12000},12000,{"$f":"Q4095+Q4097","v":12000}]
["51319","T810094",12,null,311,null,null,{"$f":"H4096","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000]
["51319","T810094",12,"0452",3111,"Plaće za redovan rad",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["51319","T810094",12,null,313,null,null,{"$f":"H4098","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51319","T810094",12,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51319","T810094",12,null,32,null,null,{"$f":"H4100","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000]
["51319","T810094",12,null,323,null,null,{"$f":"SUM(H4101:H4102)","v":40000},40000,40000,40000,40000,{"$f":"SUM(M4101:M4102)","v":40000},40000,{"$f":"SUM(O4101:O4102)","v":40000},40000,{"$f":"SUM(Q4101:Q4102)","v":40000}]
["51319","T810094",12,"0452",3233,"Usluge promidžbe i informiranja",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51319","T810094",12,"0452",3237,"Intelektualne i osobne usluge",null,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000]
["51319","T810094",12,null,42,null,null,{"$f":"+H4104","v":700000},700000,700000,700000,700000,700000,700000,700000,700000,300000]
["51319","T810094",12,null,426,null,null,{"$f":"H4105","v":700000},700000,700000,700000,700000,700000,700000,700000,700000,300000]
["51319","T810094",12,"0452",4264,"Ostala  nematerijalna proizvedena imovina",null,700000,700000,700000,700000,700000,700000,700000,700000,700000,300000]
["51319","T810094",51,null,31,null,null,{"$f":"H4107+H4109","v":12000},12000,12000,12000,12000,{"$f":"M4107+M4109","v":12000},12000,{"$f":"O4107+O4109","v":12000},12000,{"$f":"Q4107+Q4109","v":12000}]
["51319","T810094",51,null,311,null,null,{"$f":"H4108","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000]
["51319","T810094",51,"0452",3111,"Plaće za redovan rad",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["51319","T810094",51,null,313,null,null,{"$f":"H4110","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51319","T810094",51,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51319","T810094",51,null,32,null,null,{"$f":"H4112","v":38000},38000,38000,38000,38000,38000,38000,38000,38000,43000]
["51319","T810094",51,null,323,null,null,{"$f":"SUM(H4113:H4113)","v":38000},38000,38000,38000,38000,38000,38000,38000,38000,43000]
["51319","T810094",51,"0452",3237,"Intelektualne i osobne usluge",null,38000,38000,38000,38000,38000,38000,38000,38000,38000,43000]
["51319","T810094",51,null,42,null,null,{"$f":"+H4115","v":700000},700000,700000,700000,700000,700000,700000,700000,700000,695000]
["51319","T810094",51,null,426,null,null,{"$f":"H4116","v":700000},700000,700000,700000,700000,700000,700000,700000,700000,695000]
["51319","T810094",51,"0452",4264,"Ostala  nematerijalna proizvedena imovina",null,700000,700000,700000,700000,700000,700000,700000,700000,700000,695000]
["51319","T810094",559,null,32,null,null,{"$f":"H4118","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51319","T810094",559,null,323,null,null,{"$f":"SUM(H4119:H4119)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51319","T810094",559,"0452",3233,"Usluge promidžbe i informiranja",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51319","K810099",null,null,null,"NPOO – Interpretacijski centar Bolenov dravski put – izgradnja pristaništa","3111 - PRIPREMA I PROVEDBA PROJEKATA SUFINANCIRANIH SREDSTVIMA FONDOVA EU - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H4124+H4121","v":1160000},1160000,1160000,1160000,1160000,{"$f":"M4124+M4121","v":1160000},1160000,{"$f":"O4124+O4121","v":1160000},1160000,{"$f":"Q4124+Q4121","v":1160000}]
["51319","K810099",11,null,42,null,null,{"$f":"H4122","v":60000},60000,60000,60000,60000,60000,60000,60000,60000,60000]
["51319","K810099",11,null,421,null,null,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000]
["51319","K810099",11,"0452",4214,"Ostali građevinski objekti",null,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000]
["51319","K810099",52,null,42,null,null,{"$f":"H4125","v":1100000},1100000,1100000,1100000,1100000,1100000,1100000,1100000,1100000,1100000]
["51319","K810099",52,null,421,null,null,{"$f":"H4126","v":1100000},1100000,1100000,1100000,1100000,1100000,1100000,1100000,1100000,1100000]
["51319","K810099",52,"0452",4214,"Ostali građevinski objekti",null,1100000,1100000,1100000,1100000,1100000,1100000,1100000,1100000,1100000,1100000]
["51280","RKP 51280",null,null,null,"Javna ustanova Lučka uprava Vukovar",null,{"$f":"H4128+H4224+H4247+H4258+H4269+H4276+H4314","v":7538553},7538553,7538553,7538553,7538553,{"$f":"M4128+M4224+M4247+M4258+M4269+M4276+M4314","v":7538553},7538553,{"$f":"O4128+O4224+O4247+O4258+O4269+O4276+O4314","v":7538553},7538553,{"$f":"Q4128+Q4224+Q4247+Q4258+Q4269+Q4276+Q4314","v":7031064}]
["51280","A930001",null,null,null,"Administracija i upravljanje ","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H4129+H4160+H4169+H4200+H4205+H4208+H4211+H4221+H4146+H4149+H4156+H4137","v":715000},715000,715000,715000,715000,{"$f":"M4129+M4160+M4169+M4200+M4205+M4208+M4211+M4221+M4146+M4149+M4156+M4137","v":715000},715000,{"$f":"O4129+O4160+O4169+O4200+O4205+O4208+O4211+O4221+O4146+O4149+O4156+O4137","v":715000},715000,{"$f":"Q4129+Q4160+Q4169+Q4200+Q4205+Q4208+Q4211+Q4221+Q4146+Q4149+Q4156+Q4137","v":763500}]
["51280","A930001",11,null,31,null,null,{"$f":"H4130+H4133+H4135","v":400},400,400,400,400,{"$f":"M4130+M4133+M4135","v":400},400,{"$f":"O4130+O4133+O4135","v":400},400,{"$f":"Q4130+Q4133+Q4135","v":400}]
["51280","A930001",11,null,311,null,null,{"$f":"H4131+H4132","v":200},200,200,200,200,{"$f":"M4131+M4132","v":200},200,{"$f":"O4131+O4132","v":200},200,{"$f":"Q4131+Q4132","v":200}]
["51280","A930001",11,"0452",3111,"Plaće za redovan rad",null,100,100,100,100,100,100,100,100,100,100]
["51280","A930001",11,"0452",3113,"Plaće za prekovremeni rad",null,100,100,100,100,100,100,100,100,100,100]
["51280","A930001",11,null,312,null,null,{"$f":"H4134","v":100},100,100,100,100,100,100,100,100,100]
["51280","A930001",11,"0452",3121,"Ostali rashodi za zaposlene",null,100,100,100,100,100,100,100,100,100,100]
["51280","A930001",11,null,313,null,null,{"$f":"H4136","v":100},100,100,100,100,100,100,100,100,100]
["51280","A930001",11,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,100,100,100,100,100,100,100,100,100,100]
["51280","A930001",11,null,32,null,null,{"$f":"H4138+H4140+H4144","v":97000},97000,97000,97000,97000,{"$f":"M4138+M4140+M4144","v":97000},97000,{"$f":"O4138+O4140+O4144","v":97000},97000,{"$f":"Q4138+Q4140+Q4144","v":97000}]
["51280","A930001",11,null,322,null,null,{"$f":"SUM(H4139)","v":17000},17000,17000,17000,17000,17000,17000,17000,17000,17000]
["51280","A930001",11,"0452",3223,"Energija",null,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000]
["51280","A930001",11,null,323,null,null,{"$f":"SUM(H4141:H4143)","v":58000},58000,58000,58000,58000,{"$f":"SUM(M4141:M4143)","v":58000},58000,{"$f":"SUM(O4141:O4143)","v":58000},58000,{"$f":"SUM(Q4141:Q4143)","v":58000}]
["51280","A930001",11,"0452",3235,"Zakupnine i najamnine",null,28000,28000,28000,28000,28000,28000,28000,28000,28000,28000]
["51280","A930001",11,"0452",3238,"Računalne usluge ",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["51280","A930001",11,"0452",3239,"Ostale usluge ",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["51280","A930001",11,null,329,null,null,{"$f":"SUM(H4145)","v":22000},22000,22000,22000,22000,22000,22000,22000,22000,22000]
["51280","A930001",11,"0452",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000]
["51280","A930001",31,null,31,null,null,{"$f":"H4147","v":6500},6500,6500,6500,6500,6500,6500,6500,6500,7000]
["51280","A930001",31,null,312,null,null,6500,6500,6500,6500,6500,6500,6500,6500,6500,7000]
["51280","A930001",31,"0452",3121,"Ostali rashodi za zaposlene",null,6500,6500,6500,6500,6500,6500,6500,6500,6500,7000]
["51280","A930001",31,null,32,null,null,{"$f":"H4150+H4153","v":3500},3500,3500,3500,3500,{"$f":"M4150+M4153","v":3500},3500,{"$f":"O4150+O4153","v":3500},3500,{"$f":"Q4150+Q4153","v":34000}]
["51280","A930001",31,null,322,null,null,{"$f":"SUM(H4151:H4152)","v":2000},2000,2000,2000,2000,{"$f":"SUM(M4151:M4152)","v":2000},2000,{"$f":"SUM(O4151:O4152)","v":2000},2000,{"$f":"SUM(Q4151:Q4152)","v":2500}]
["51280","A930001",31,"0452",3223,"Energija",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1500]
["51280","A930001",31,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51280","A930001",31,null,323,null,null,{"$f":"SUM(H4154:H4155)","v":1500},1500,1500,1500,1500,{"$f":"SUM(M4154:M4155)","v":1500},1500,{"$f":"SUM(O4154:O4155)","v":1500},1500,{"$f":"SUM(Q4154:Q4155)","v":31500}]
["51280","A930001",31,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,31000]
["51280","A930001",31,"0452",3234,"Komunalne usluge",null,500,500,500,500,500,500,500,500,500,500]
["51280","A930001",31,null,42,null,null,{"$f":"H4157","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,9000]
["51280","A930001",31,null,422,null,null,{"$f":"SUM(H4158:H4159)","v":4000},4000,4000,4000,4000,{"$f":"SUM(M4158:M4159)","v":4000},4000,{"$f":"SUM(O4158:O4159)","v":4000},4000,{"$f":"SUM(Q4158:Q4159)","v":9000}]
["51280","A930001",31,"0452",4223,"Oprema za održavanje i zaštitu",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,4000]
["51280","A930001",31,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,5000]
["51280","A930001",43,null,31,null,null,{"$f":"H4161+H4165+H4167","v":382500},382500,382500,382500,382500,{"$f":"M4161+M4165+M4167","v":382500},382500,{"$f":"O4161+O4165+O4167","v":382500},382500,{"$f":"Q4161+Q4165+Q4167","v":390500}]
["51280","A930001",43,null,311,null,null,{"$f":"SUM(H4162:H4164)","v":305500},305500,305500,305500,305500,{"$f":"SUM(M4162:M4164)","v":305500},305500,{"$f":"SUM(O4162:O4164)","v":305500},305500,{"$f":"SUM(Q4162:Q4164)","v":313500}]
["51280","A930001",43,"0452",3111,"Plaće za redovan rad",null,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000]
["51280","A930001",43,"0452",3112,"Plaće u naravi",null,500,500,500,500,500,500,500,500,500,1500]
["51280","A930001",43,"0452",3113,"Plaće za prekovremeni rad",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,12000]
["51280","A930001",43,null,312,null,null,{"$f":"H4166","v":27000},27000,27000,27000,27000,27000,27000,27000,27000,27000]
["51280","A930001",43,"0452",3121,"Ostali rashodi za zaposlene",null,27000,27000,27000,27000,27000,27000,27000,27000,27000,27000]
["51280","A930001",43,null,313,null,null,{"$f":"H4168","v":50000},50000,50000,50000,50000,50000,50000,50000,50000,50000]
["51280","A930001",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000]
["51280","A930001",43,null,32,null,null,{"$f":"H4170+H4175+H4182+H4192","v":189700},189700,189700,189700,189700,{"$f":"M4170+M4175+M4182+M4192","v":189700},189700,{"$f":"O4170+O4175+O4182+O4192","v":189700},189700,{"$f":"Q4170+Q4175+Q4182+Q4192","v":191700}]
["51280","A930001",43,null,321,null,null,{"$f":"H4171+H4172+H4173+H4174","v":35000},35000,35000,35000,35000,{"$f":"M4171+M4172+M4173+M4174","v":35000},35000,{"$f":"O4171+O4172+O4173+O4174","v":35000},35000,{"$f":"Q4171+Q4172+Q4173+Q4174","v":32000}]
["51280","A930001",43,"0452",3211,"Službena putovanja",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["51280","A930001",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["51280","A930001",43,"0452",3213,"Stručno usavršavanje zaposlenika",null,8000,8000,8000,8000,8000,8000,8000,8000,8000,5000]
["51280","A930001",43,"0452",3214,"Ostale naknade troškova zaposlenima",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51280","A930001",43,null,322,null,null,{"$f":"H4176+H4177+H4178+H4179+H4180+H4181","v":28400},28400,28400,28400,28400,{"$f":"M4176+M4177+M4178+M4179+M4180+M4181","v":28400},28400,{"$f":"O4176+O4177+O4178+O4179+O4180+O4181","v":28400},28400,{"$f":"Q4176+Q4177+Q4178+Q4179+Q4180+Q4181","v":25400}]
["51280","A930001",43,"0452",3221,"Uredski materijal i ostali materijalni rashodi",null,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000]
["51280","A930001",43,"0452",3222,"Materijal i sirovine",null,200,200,200,200,200,200,200,200,200,200]
["51280","A930001",43,"0452",3223,"Energija",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,5000]
["51280","A930001",43,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,2000]
["51280","A930001",43,"0452",3225,"Sitni inventar i autogume",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,7000]
["51280","A930001",43,"0452",3227,"Službena, radna i zaštitna odjeća i obuća",null,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200]
["51280","A930001",43,null,323,null,null,{"$f":"SUM(H4183:H4191)","v":84300},84300,84300,84300,84300,{"$f":"SUM(M4183:M4191)","v":84300},84300,{"$f":"SUM(O4183:O4191)","v":84300},84300,{"$f":"SUM(Q4183:Q4191)","v":89300}]
["51280","A930001",43,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000]
["51280","A930001",43,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,20000]
["51280","A930001",43,"0452",3233,"Usluge promidžbe i informiranja",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000]
["51280","A930001",43,"0452",3234,"Komunalne usluge",null,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000]
["51280","A930001",43,"0452",3235,"Zakupnine i najamnine",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51280","A930001",43,"0452",3236,"Zdravstvene i veterinarske usluge",null,300,300,300,300,300,300,300,300,300,300]
["51280","A930001",43,"0452",3237,"Intelektualne i osobne usluge",null,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000]
["51280","A930001",43,"0452",3238,"Računalne usluge",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51280","A930001",43,"0452",3239,"Ostale usluge",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51280","A930001",43,null,329,null,null,{"$f":"H4193+H4194+H4195+H4196+H4197+H4198+H4199","v":42000},42000,42000,42000,42000,{"$f":"M4193+M4194+M4195+M4196+M4197+M4198+M4199","v":42000},42000,{"$f":"O4193+O4194+O4195+O4196+O4197+O4198+O4199","v":42000},42000,{"$f":"Q4193+Q4194+Q4195+Q4196+Q4197+Q4198+Q4199","v":45000}]
["51280","A930001",43,"0452",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51280","A930001",43,"0452",3292,"Premije osiguranja",null,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000]
["51280","A930001",43,"0452",3293,"Reprezentacija",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["51280","A930001",43,"0452",3294,"Članarine i norme",null,16000,16000,16000,16000,16000,16000,16000,16000,16000,16000]
["51280","A930001",43,"0452",3295,"Pristojbe i naknade",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,5000]
["51280","A930001",43,"0452",3296,"Troškovi sudskih postupaka",null,500,500,500,500,500,500,500,500,500,500]
["51280","A930001",43,"0452",3299,"Ostali nespomenuti rashodi poslovanja",null,500,500,500,500,500,500,500,500,500,500]
["51280","A930001",43,null,34,null,null,{"$f":"H4201","v":300},300,300,300,300,300,300,300,300,300]
["51280","A930001",43,null,343,null,null,{"$f":"H4202+H4203+H4204","v":300},300,300,300,300,{"$f":"M4202+M4203+M4204","v":300},300,{"$f":"O4202+O4203+O4204","v":300},300,{"$f":"Q4202+Q4203+Q4204","v":300}]
["51280","A930001",43,"0452",3431,"Bankarske usluge i usluge platnog prometa",null,100,100,100,100,100,100,100,100,100,100]
["51280","A930001",43,"0452",3433,"Zatezne kamate",null,50,50,50,50,50,50,50,50,50,50]
["51280","A930001",43,"0452",3434,"Ostali nespomenuti financijski rashodi",null,150,150,150,150,150,150,150,150,150,150]
["51280","A930001",43,null,38,null,null,{"$f":"H4206","v":100},100,100,100,100,100,100,100,100,100]
["51280","A930001",43,null,383,null,null,100,100,100,100,100,100,100,100,100,100]
["51280","A930001",43,"0452",3831,"Naknade šteta pravnim i fizičkim osobama",null,100,100,100,100,100,100,100,100,100,100]
["51280","A930001",43,null,41,null,null,{"$f":"H4209","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51280","A930001",43,null,412,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51280","A930001",43,"0452",4123,"Licence",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51280","A930001",43,null,42,null,null,{"$f":"H4212+H4219+H4217","v":20000},20000,20000,20000,20000,{"$f":"M4212+M4219+M4217","v":20000},20000,{"$f":"O4212+O4219+O4217","v":20000},20000,{"$f":"Q4212+Q4219+Q4217","v":27500}]
["51280","A930001",43,null,422,null,null,{"$f":"H4213+H4214+H4215+H4216","v":9000},{"$f":"I4213+I4214+I4215+I4216","v":9000},9000,9000,9000,9000,9000,9000,9000,11000]
["51280","A930001",43,"0452",4221,"Uredska oprema i namještaj",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51280","A930001",43,"0452",4222,"Komunikacijska oprema",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51280","A930001",43,"0452",4223,"Oprema za održavanje i zaštitu",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51280","A930001",43,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,0,0,0,0,0,0,0,0,0,2000]
["51280","A930001",43,null,423,null,null,{"$f":"H4218","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,15500]
["51280","A930001",43,"0452",4231,"Prijevozna sredstva u cestovnom prometu",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,15500]
["51280","A930001",43,null,426,null,null,{"$f":"H4220","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51280","A930001",43,"0452",4262,"Ulaganja u računalne programe",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51280","A930001",43,null,45,null,null,{"$f":"H4222","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,5000]
["51280","A930001",43,null,451,null,null,10000,10000,10000,10000,10000,10000,10000,10000,10000,5000]
["51280","A930001",43,"0452",4511,"Dodatna ulaganja na građevinskim objektima",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,5000]
["51280","A930002",null,null,null,"Gradnja i održavanje","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H4225+H4229+H4232+H4240","v":5984250},5984250,5984250,5984250,5984250,{"$f":"M4225+M4229+M4232+M4240","v":5984250},5984250,{"$f":"O4225+O4229+O4232+O4240","v":5984250},5984250,{"$f":"Q4225+Q4229+Q4232+Q4240","v":5540770}]
["51280","A930002",11,null,32,null,null,{"$f":"H4226","v":1103000},1103000,1103000,1103000,1103000,1103000,1138000,1138000,1138000,1006770]
["51280","A930002",11,null,323,null,null,{"$f":"SUM(H4227:H4228)","v":1103000},1103000,1103000,1103000,1103000,{"$f":"SUM(M4227:M4228)","v":1103000},1138000,{"$f":"SUM(O4227:O4228)","v":1138000},1138000,{"$f":"SUM(Q4227:Q4228)","v":1006770}]
["51280","A930002",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,903000,903000,903000,903000,903000,903000,903000,903000,903000,736770]
["51280","A930002",11,"0452",3237,"Intelektualne i osobne usluge",null,200000,200000,200000,200000,200000,200000,235000,235000,235000,270000]
["51280","A930002",11,null,41,null,null,{"$f":"H4230","v":700000},700000,700000,700000,700000,700000,665000,665000,665000,0]
["51280","A930002",11,null,411,null,null,700000,700000,700000,700000,700000,700000,665000,665000,665000,0]
["51280","A930002",11,"0452",4111,"Zemljište",null,700000,700000,700000,700000,700000,700000,665000,665000,665000,0]
["51280","A930002",11,null,42,null,null,{"$f":"H4233+H4236","v":3680000},3680000,3680000,3680000,3680000,{"$f":"M4233+M4236","v":3680000},3680000,{"$f":"O4233+O4236","v":3680000},3680000,{"$f":"Q4233+Q4236","v":3982000}]
["51280","A930002",11,null,421,null,null,{"$f":"SUM(H4234:H4235)","v":3200000},3200000,3200000,3200000,3200000,{"$f":"SUM(M4234:M4235)","v":3200000},3200000,{"$f":"SUM(O4234:O4235)","v":3200000},3200000,{"$f":"SUM(Q4234:Q4235)","v":3962000}]
["51280","A930002",11,"0452",4212,"Poslovni objekti",null,200000,200000,200000,200000,200000,200000,200000,200000,200000,1350000]
["51280","A930002",11,"0452",4214,"Ostali građevinski objekti",null,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,2612000]
["51280","A930002",11,null,422,null,null,{"$f":"SUM(H4237:H4239)","v":480000},480000,480000,480000,480000,{"$f":"SUM(M4237:M4239)","v":480000},480000,{"$f":"SUM(O4237:O4239)","v":480000},480000,{"$f":"SUM(Q4237:Q4239)","v":20000}]
["51280","A930002",11,"0452",4221,"Uredska oprema i namještaj",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,1000]
["51280","A930002",11,"0452",4223,"Oprema za održavanje i zaštitu",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,1000]
["51280","A930002",11,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,400000,400000,400000,400000,400000,400000,400000,400000,400000,18000]
["51280","A930002",11,null,45,null,null,{"$f":"H4241+H4243+H4245","v":501250},501250,501250,501250,501250,{"$f":"M4241+M4243+M4245","v":501250},501250,{"$f":"O4241+O4243+O4245","v":501250},501250,{"$f":"Q4241+Q4243+Q4245","v":552000}]
["51280","A930002",11,null,451,null,null,{"$f":"H4242","v":481250},481250,481250,481250,481250,481250,481250,481250,481250,550000]
["51280","A930002",11,"0452",4511,"Dodatna ulaganja na građevinskim objektima",null,481250,481250,481250,481250,481250,481250,481250,481250,481250,550000]
["51280","A930002",11,null,452,null,null,{"$f":"H4244","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,1000]
["51280","A930002",11,"0452",4521,"Dodatna ulaganja na postrojenjima i opremi",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,1000]
["51280","A930002",11,null,454,null,null,{"$f":"H4246","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,1000]
["51280","A930002",11,"0452",4541,"Dodatna ulaganja za ostalu nefinancijsku imovinu",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,1000]
["51280","K930004",null,null,null,"CEF 2014-2020 - Priprema FAIRway 2 radova na koridoru Rajna-Dunav - Privezišta","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H4248+H4253","v":620},620,620,620,620,{"$f":"M4248+M4253","v":620},620,{"$f":"O4248+O4253","v":620},620,{"$f":"Q4248+Q4253","v":442}]
["51280","K930004",12,null,31,null,null,{"$f":"H4249+H4251","v":120},120,120,120,120,{"$f":"M4249+M4251","v":120},120,{"$f":"O4249+O4251","v":120},120,{"$f":"Q4249+Q4251","v":67}]
["51280","K930004",12,null,311,null,null,{"$f":"H4250","v":100},100,100,100,100,100,100,100,100,57]
["51280","K930004",12,"0452",3111,"Plaće za redovan rad",null,100,100,100,100,100,100,100,100,100,57]
["51280","K930004",12,null,313,null,null,{"$f":"H4252","v":20},20,20,20,20,20,20,20,20,10]
["51280","K930004",12,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,20,20,20,20,20,20,20,20,20,10]
["51280","K930004",559,null,31,null,null,{"$f":"H4254+H4256","v":500},500,500,500,500,{"$f":"M4254+M4256","v":500},500,{"$f":"O4254+O4256","v":500},500,{"$f":"Q4254+Q4256","v":375}]
["51280","K930004",559,null,311,null,null,{"$f":"H4255","v":400},400,400,400,400,400,400,400,400,322]
["51280","K930004",559,"0452",3111,"Plaće za redovan rad",null,400,400,400,400,400,400,400,400,400,322]
["51280","K930004",559,null,313,null,null,{"$f":"H4257","v":100},100,100,100,100,100,100,100,100,53]
["51280","K930004",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,100,100,100,100,100,100,100,100,100,53]
["51280","K930005",null,null,null,"CEF - Priprema projektne dokumentacije za izgradnju vertikalne obale u Luci Vukovar","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H4259+H4264","v":3500},3500,3500,3500,3500,{"$f":"M4259+M4264","v":3500},3500,{"$f":"O4259+O4264","v":3500},3500,{"$f":"Q4259+Q4264","v":2742}]
["51280","K930005",12,null,31,null,null,{"$f":"H4260+H4262","v":600},600,600,600,600,{"$f":"M4260+M4262","v":600},600,{"$f":"O4260+O4262","v":600},600,{"$f":"Q4260+Q4262","v":412}]
["51280","K930005",12,null,311,null,null,{"$f":"H4261","v":500},500,500,500,500,500,500,500,500,352]
["51280","K930005",12,"0452",3111,"Plaće za redovan rad",null,500,500,500,500,500,500,500,500,500,352]
["51280","K930005",12,null,313,null,null,{"$f":"H4263","v":100},100,100,100,100,100,100,100,100,60]
["51280","K930005",12,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,100,100,100,100,100,100,100,100,100,60]
["51280","K930005",559,null,31,null,null,{"$f":"H4265+H4267","v":2900},2900,2900,2900,2900,{"$f":"M4265+M4267","v":2900},2900,{"$f":"O4265+O4267","v":2900},2900,{"$f":"Q4265+Q4267","v":2330}]
["51280","K930005",559,null,311,null,null,{"$f":"H4266","v":2500},2500,2500,2500,2500,2500,2500,2500,2500,2000]
["51280","K930005",559,"0452",3111,"Plaće za redovan rad",null,2500,2500,2500,2500,2500,2500,2500,2500,2500,2000]
["51280","K930005",559,null,313,null,null,{"$f":"H4268","v":400},400,400,400,400,400,400,400,400,330]
["51280","K930005",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,400,400,400,400,400,400,400,400,400,330]
["51280","K930006",null,null,null,"NPOO - C1.4. R3-I4 Opremanje luka i pristaništa infrastrukturom za zbrinjavanje otpada - LU Vukovar","3111 - PRIPREMA I PROVEDBA PROJEKATA SUFINANCIRANIH SREDSTVIMA FONDOVA EU - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H4270+H4273","v":489750},489750,489750,489750,489750,{"$f":"M4270+M4273","v":489750},489750,{"$f":"O4270+O4273","v":489750},489750,{"$f":"Q4270+Q4273","v":489750}]
["51280","K930006",11,null,42,null,null,{"$f":"H4271","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51280","K930006",11,null,421,null,null,{"$f":"SUM(H4272)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51280","K930006",11,"0452",4214,"Ostali građevinski objekti",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51280","K930006",581,null,42,null,null,{"$f":"H4274","v":488750},488750,488750,488750,488750,488750,488750,488750,488750,488750]
["51280","K930006",581,null,421,null,null,488750,488750,488750,488750,488750,488750,488750,488750,488750,488750]
["51280","K930006",581,"0452",4214,"Ostali građevinski objekti",null,488750,488750,488750,488750,488750,488750,488750,488750,488750,488750]
["51280","K930007",null,null,null,"CEF - Fairway Danube II - Budući koraci za unaprjeđenje plovidbe na Dunavu","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H4277+H4283+H4286+H4291+H4297+H4300+H4305+H4311","v":261800},261800,261800,261800,261800,{"$f":"M4277+M4283+M4286+M4291+M4297+M4300+M4305+M4311","v":261800},261800,{"$f":"O4277+O4283+O4286+O4291+O4297+O4300+O4305+O4311","v":261800},261800,{"$f":"Q4277+Q4283+Q4286+Q4291+Q4297+Q4300+Q4305+Q4311","v":187771}]
["51280","K930007",11,null,32,null,null,{"$f":"H4278+H4280","v":2500},{"$f":"I4278+I4280","v":2500},2500,2500,2500,2500,2500,2500,2500,1371]
["51280","K930007",11,null,321,null,null,{"$f":"H4279","v":0},0,0,0,0,0,0,0,0,741]
["51280","K930007",11,"0452",3211,"Službena putovanja",null,0,0,0,0,0,0,0,0,0,741]
["51280","K930007",11,null,323,null,null,{"$f":"H4281+H4282","v":2500},2500,2500,2500,2500,{"$f":"M4281+M4282","v":2500},2500,{"$f":"O4281+O4282","v":2500},2500,{"$f":"Q4281+Q4282","v":630}]
["51280","K930007",11,"0452",3233,"Usluge promidžbe i informiranja",null,500,500,500,500,500,500,500,500,500,500]
["51280","K930007",11,"0452",3237,"Intelektualne i osobne usluge",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,130]
["51280","K930007",11,null,42,null,null,{"$f":"H4284","v":37500},37500,37500,37500,37500,37500,37500,37500,37500,100]
["51280","K930007",11,null,421,null,null,37500,37500,37500,37500,37500,37500,37500,37500,37500,100]
["51280","K930007",11,"0452",4214,"Ostali građevinski objekti",null,37500,37500,37500,37500,37500,37500,37500,37500,37500,100]
["51280","K930007",12,null,31,null,null,{"$f":"H4287+H4289","v":26400},26400,26400,26400,26400,{"$f":"M4287+M4289","v":26400},26400,{"$f":"O4287+O4289","v":26400},26400,{"$f":"Q4287+Q4289","v":26400}]
["51280","K930007",12,null,311,null,null,{"$f":"H4288","v":20400},20400,20400,20400,20400,20400,20400,20400,20400,20400]
["51280","K930007",12,"0452",3111,"Plaće za redovan rad",null,20400,20400,20400,20400,20400,20400,20400,20400,20400,20400]
["51280","K930007",12,null,313,null,null,{"$f":"H4290","v":6000},6000,6000,6000,6000,6000,6000,6000,6000,6000]
["51280","K930007",12,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000]
["51280","K930007",12,null,32,null,null,{"$f":"H4292+H4294","v":9500},9500,9500,9500,9500,{"$f":"M4292+M4294","v":9500},9500,{"$f":"O4292+O4294","v":9500},9500,{"$f":"Q4292+Q4294","v":6750}]
["51280","K930007",12,null,321,null,null,{"$f":"H4293","v":5500},5500,5500,5500,5500,5500,5500,5500,5500,5500]
["51280","K930007",12,"0452",3211,"Službena putovanja",null,5500,5500,5500,5500,5500,5500,5500,5500,5500,5500]
["51280","K930007",12,null,323,null,null,{"$f":"H4295+H4296","v":4000},4000,4000,4000,4000,{"$f":"M4295+M4296","v":4000},4000,{"$f":"O4295+O4296","v":4000},4000,{"$f":"Q4295+Q4296","v":1250}]
["51280","K930007",12,"0452",3233,"Usluge promidžbe i informiranja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51280","K930007",12,"0452",3237,"Intelektualne i osobne usluge",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,250]
["51280","K930007",12,null,42,null,null,{"$f":"H4298","v":75000},75000,75000,75000,75000,75000,75000,75000,75000,60000]
["51280","K930007",12,null,421,null,null,75000,75000,75000,75000,75000,75000,75000,75000,75000,60000]
["51280","K930007",12,"0452",4214,"Ostali građevinski objekti",null,75000,75000,75000,75000,75000,75000,75000,75000,75000,60000]
["51280","K930007",559,null,31,null,null,{"$f":"H4301+H4303","v":26400},26400,26400,26400,26400,{"$f":"M4301+M4303","v":26400},26400,{"$f":"O4301+O4303","v":26400},26400,{"$f":"Q4301+Q4303","v":26400}]
["51280","K930007",559,null,311,null,null,{"$f":"H4302","v":20400},20400,20400,20400,20400,20400,20400,20400,20400,20400]
["51280","K930007",559,"0452",3111,"Plaće za redovan rad",null,20400,20400,20400,20400,20400,20400,20400,20400,20400,20400]
["51280","K930007",559,null,313,null,null,{"$f":"H4304","v":6000},6000,6000,6000,6000,6000,6000,6000,6000,6000]
["51280","K930007",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000]
["51280","K930007",559,null,32,null,null,{"$f":"H4306+H4308","v":9500},9500,9500,9500,9500,{"$f":"M4306+M4308","v":9500},9500,{"$f":"O4306+O4308","v":9500},9500,{"$f":"Q4306+Q4308","v":6750}]
["51280","K930007",559,null,321,null,null,{"$f":"H4307","v":5500},5500,5500,5500,5500,5500,5500,5500,5500,5500]
["51280","K930007",559,"0452",3211,"Službena putovanja",null,5500,5500,5500,5500,5500,5500,5500,5500,5500,5500]
["51280","K930007",559,null,323,null,null,{"$f":"H4309+H4310","v":4000},4000,4000,4000,4000,{"$f":"M4309+M4310","v":4000},4000,{"$f":"O4309+O4310","v":4000},4000,{"$f":"Q4309+Q4310","v":1250}]
["51280","K930007",559,"0452",3233,"Usluge promidžbe i informiranja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51280","K930007",559,"0452",3237,"Intelektualne i osobne usluge",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,250]
["51280","K930007",559,null,42,null,null,{"$f":"H4312","v":75000},75000,75000,75000,75000,75000,75000,75000,75000,60000]
["51280","K930007",559,null,421,null,null,75000,75000,75000,75000,75000,75000,75000,75000,75000,60000]
["51280","K930007",559,"0452",4214,"Ostali građevinski objekti",null,75000,75000,75000,75000,75000,75000,75000,75000,75000,60000]
["51280","T930008"," "," "," ","INTERREG IPA CBC Hrvatska-Srbija - Intervencije na Dunavu","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H4315+H4320+H4328+H4348+H4353+H4361+H4331+H4336+H4344","v":83633},83633,83633,83633,83633,{"$f":"M4315+M4320+M4328+M4348+M4353+M4361+M4331+M4336+M4344","v":83633},83633,{"$f":"O4315+O4320+O4328+O4348+O4353+O4361+O4331+O4336+O4344","v":83633},83633,{"$f":"Q4315+Q4320+Q4328+Q4348+Q4353+Q4361+Q4331+Q4336+Q4344","v":46089}]
["51280","T930008",12,null,31,null,null,{"$f":"H4316+H4318","v":1803},1803,1803,1803,1803,{"$f":"M4316+M4318","v":1803},1803,{"$f":"O4316+O4318","v":1803},1803,{"$f":"Q4316+Q4318","v":1803}]
["51280","T930008",12,null,311,null,null,{"$f":"H4317","v":1503},1503,1503,1503,1503,1503,1503,1503,1503,1503]
["51280","T930008",12,"0452",3111,"Plaće za redovan rad",null,1503,1503,1503,1503,1503,1503,1503,1503,1503,1503]
["51280","T930008",12,null,313,null,null,{"$f":"H4319","v":300},300,300,300,300,300,300,300,300,300]
["51280","T930008",12,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,300,300,300,300,300,300,300,300,300,300]
["51280","T930008",12,null,32,null,null,{"$f":"H4321+H4323+H4326","v":4900},4900,4900,4900,4900,{"$f":"M4321+M4323+M4326","v":4900},4900,{"$f":"O4321+O4323+O4326","v":4900},4900,{"$f":"Q4321+Q4323+Q4326","v":4900}]
["51280","T930008",12,null,321,null,null,{"$f":"H4322","v":50},50,50,50,50,50,50,50,50,50]
["51280","T930008",12,"0452",3211,"Službena putovanja",null,50,50,50,50,50,50,50,50,50,50]
["51280","T930008",12,null,323,null,null,{"$f":"H4324+H4325","v":4550},4550,4550,4550,4550,{"$f":"M4324+M4325","v":4550},4550,{"$f":"O4324+O4325","v":4550},4550,{"$f":"Q4324+Q4325","v":4550}]
["51280","T930008",12,"0452",3233,"Usluge promidžbe i informiranja",null,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500]
["51280","T930008",12,"0452",3237,"Intelektualne i osobne usluge",null,50,50,50,50,50,50,50,50,50,50]
["51280","T930008",12," ",329," ",null,{"$f":"H4327","v":300},300,300,300,300,300,300,300,300,300]
["51280","T930008",12,"0452",3293,"Reprezentacija",null,300,300,300,300,300,300,300,300,300,300]
["51280","T930008",12," ",42," ",null,{"$f":"H4329","v":150},150,150,150,150,150,150,150,150,150]
["51280","T930008",12," ",422," ",null,{"$f":"SUM(H4330:H4330)","v":150},150,150,150,150,150,150,150,150,150]
["51280","T930008",12,"0452",4223,"Oprema za održavanje i zaštitu",null,150,150,150,150,150,150,150,150,150,150]
["51280","T930008",52,null,31,null,null,{"$f":"H4332+H4334","v":10200},10200,10200,10200,10200,{"$f":"M4332+M4334","v":10200},10200,{"$f":"O4332+O4334","v":10200},10200,{"$f":"Q4332+Q4334","v":10200}]
["51280","T930008",52,null,311,null,null,{"$f":"H4333","v":8517},8517,8517,8517,8517,8517,8517,8517,8517,8517]
["51280","T930008",52,"0452",3111,"Plaće za redovan rad",null,8517,8517,8517,8517,8517,8517,8517,8517,8517,8517]
["51280","T930008",52,null,313,null,null,{"$f":"H4335","v":1683},1683,1683,1683,1683,1683,1683,1683,1683,1683]
["51280","T930008",52,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1683,1683,1683,1683,1683,1683,1683,1683,1683,1683]
["51280","T930008",52,null,32,null,null,{"$f":"H4337+H4339+H4342","v":27300},27300,27300,27300,27300,{"$f":"M4337+M4339+M4342","v":27300},27300,{"$f":"O4337+O4339+O4342","v":27300},27300,{"$f":"Q4337+Q4339+Q4342","v":27300}]
["51280","T930008",52,null,321,null,null,{"$f":"H4338","v":250},250,250,250,250,250,250,250,250,250]
["51280","T930008",52,"0452",3211,"Službena putovanja",null,250,250,250,250,250,250,250,250,250,250]
["51280","T930008",52,null,323,null,null,{"$f":"SUM(H4340:H4341)","v":25550},25550,25550,25550,25550,{"$f":"SUM(M4340:M4341)","v":25550},25550,{"$f":"SUM(O4340:O4341)","v":25550},25550,{"$f":"SUM(Q4340:Q4341)","v":25550}]
["51280","T930008",52,"0452",3233,"Usluge promidžbe i informiranja",null,25500,25500,25500,25500,25500,25500,25500,25500,25500,25500]
["51280","T930008",52,"0452",3237,"Intelektualne i osobne usluge",null,50,50,50,50,50,50,50,50,50,50]
["51280","T930008",52," ",329," ",null,{"$f":"H4343","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500]
["51280","T930008",52,"0452",3293,"Reprezentacija",null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
["51280","T930008",52," ",42," ",null,{"$f":"H4345","v":890},890,890,890,890,890,890,890,890,890]
["51280","T930008",52," ",422," ",null,{"$f":"SUM(H4346:H4347)","v":890},890,890,890,890,{"$f":"SUM(M4346:M4347)","v":890},890,{"$f":"SUM(O4346:O4347)","v":890},890,{"$f":"SUM(Q4346:Q4347)","v":890}]
["51280","T930008",52,"0452",4223,"Oprema za održavanje i zaštitu",null,880,880,880,880,880,880,880,880,880,880]
["51280","T930008",52,"0452",4227,"Oprema",null,10,10,10,10,10,10,10,10,10,10]
["51280","T930008",559,null,31,null,null,{"$f":"H4349+H4351","v":10200},10200,10200,10200,10200,{"$f":"M4349+M4351","v":10200},10200,{"$f":"O4349+O4351","v":10200},10200,{"$f":"Q4349+Q4351","v":846}]
["51280","T930008",559,null,311,null,null,{"$f":"H4350","v":8517},8517,8517,8517,8517,8517,8517,8517,8517,706]
["51280","T930008",559,"0452",3111,"Plaće za redovan rad",null,8517,8517,8517,8517,8517,8517,8517,8517,8517,706]
["51280","T930008",559,null,313,null,null,{"$f":"H4352","v":1683},1683,1683,1683,1683,1683,1683,1683,1683,140]
["51280","T930008",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1683,1683,1683,1683,1683,1683,1683,1683,1683,140]
["51280","T930008",559,null,32,null,null,{"$f":"H4354+H4356+H4359","v":27300},27300,27300,27300,27300,{"$f":"M4354+M4356+M4359","v":27300},27300,{"$f":"O4354+O4356+O4359","v":27300},27300,{"$f":"Q4354+Q4356+Q4359","v":0}]
["51280","T930008",559,null,321,null,null,{"$f":"H4355","v":250},250,250,250,250,250,250,250,250,0]
["51280","T930008",559,"0452",3211,"Službena putovanja",null,250,250,250,250,250,250,250,250,250,0]
["51280","T930008",559,null,323,null,null,{"$f":"SUM(H4357:H4358)","v":25550},25550,25550,25550,25550,{"$f":"SUM(M4357:M4358)","v":25550},25550,{"$f":"SUM(O4357:O4358)","v":25550},25550,{"$f":"SUM(Q4357:Q4358)","v":0}]
["51280","T930008",559,"0452",3233,"Usluge promidžbe i informiranja",null,25500,25500,25500,25500,25500,25500,25500,25500,25500,0]
["51280","T930008",559,"0452",3237,"Intelektualne i osobne usluge",null,50,50,50,50,50,50,50,50,50,0]
["51280","T930008",559," ",329," ",null,{"$f":"H4360","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,0]
["51280","T930008",559,"0452",3293,"Reprezentacija",null,1500,1500,1500,1500,1500,1500,1500,1500,1500,0]
["51280","T930008",559," ",42," ",null,{"$f":"H4362","v":890},890,890,890,890,890,890,890,890,0]
["51280","T930008",559," ",422," ",null,{"$f":"SUM(H4363:H4364)","v":890},890,890,890,890,{"$f":"SUM(M4363:M4364)","v":890},890,{"$f":"SUM(O4363:O4364)","v":890},890,{"$f":"SUM(Q4363:Q4364)","v":0}]
["51280","T930008",559,"0452",4223,"Oprema za održavanje i zaštitu",null,880,880,880,880,880,880,880,880,880,0]
["51280","T930008",559,"0452",4227,"Oprema",null,10,10,10,10,10,10,10,10,10,0]
["51263","RKP 51263",null,null,null,"Javna ustanova Lučka uprava Slavonski Brod",null,{"$f":"H4366+H4441+H4474+H4490+H4512+H4519","v":8472849},8472849,8472849,8472849,8472849,{"$f":"M4366+M4441+M4474+M4490+M4512+M4519","v":8472849},8472849,{"$f":"O4366+O4441+O4474+O4490+O4512+O4519","v":8472849},8472849,{"$f":"Q4366+Q4441+Q4474+Q4490+Q4512+Q4519","v":7108054}]
["51263","A928001",null,null,null,"Administracija i upravljanje ","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H4367+H4375+H4385+H4393+H4422+H4429+H4426+H4382+H4438","v":484943},{"$f":"I4367+I4375+I4385+I4393+I4422+I4429+I4426+I4382+I4438","v":664943},664943,664943,664943,664943,670943,{"$f":"O4367+O4375+O4385+O4393+O4422+O4429+O4426+O4382+O4438","v":670943},{"$f":"P4367+P4375+P4385+P4393+P4422+P4429+P4426+P4382+P4438","v":670943},{"$f":"Q4367+Q4375+Q4385+Q4393+Q4422+Q4429+Q4426+Q4382+Q4438","v":670943}]
["51263","A928001",11,null,31,null,null,{"$f":"H4368+H4371+H4373","v":2256},180256,180256,180256,180256,{"$f":"M4368+M4371+M4373","v":180256},180256,{"$f":"O4368+O4371+O4373","v":180256},180256,{"$f":"Q4368+Q4371+Q4373","v":186156}]
["51263","A928001",11,null,311,null,null,{"$f":"H4369+H4370","v":1327},141327,141327,141327,141327,{"$f":"M4369+M4370","v":141327},141327,{"$f":"O4369+O4370","v":141327},141327,{"$f":"Q4369+Q4370","v":147227}]
["51263","A928001",11,"0452",3111,"Plaće za redovan rad",null,1062,141062,141062,141062,141062,141062,141062,141062,141062,146962]
["51263","A928001",11,"0452",3113,"Plaće za prekovremeni rad",null,265,265,265,265,265,265,265,265,265,265]
["51263","A928001",11,null,312,null,null,{"$f":"H4372","v":664},8664,8664,8664,8664,8664,8664,8664,8664,8664]
["51263","A928001",11,"0452",3121,"Ostali rashodi za zaposlene ",null,664,8664,8664,8664,8664,8664,8664,8664,8664,8664]
["51263","A928001",11,null,313,null,null,{"$f":"H4374","v":265},30265,30265,30265,30265,30265,30265,30265,30265,30265]
["51263","A928001",11,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,265,30265,30265,30265,30265,30265,30265,30265,30265,30265]
["51263","A928001",11,null,32,null,null,{"$f":"H4379+H4376","v":23795},25795,25795,25795,25795,{"$f":"M4379+M4376","v":25795},31795,{"$f":"O4379+O4376","v":31795},31795,{"$f":"Q4379+Q4376","v":25895}]
["51263","A928001",11,null,321,null,null,{"$f":"H4377+H4378","v":0},2000,2000,2000,2000,{"$f":"M4377+M4378","v":2000},8000,{"$f":"O4377+O4378","v":8000},8000,{"$f":"Q4377+Q4378","v":2100}]
["51263","A928001",11,"0452",3211,"Službena putovanja",null,0,0,0,0,0,0,6000,6000,6000,100]
["51263","A928001",11,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,0,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51263","A928001",11,null,329,null,null,{"$f":"H4381+H4380","v":23795},23795,23795,23795,23795,{"$f":"M4381+M4380","v":23795},23795,{"$f":"O4381+O4380","v":23795},23795,{"$f":"Q4381+Q4380","v":23795}]
["51263","A928001",11,"0452",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000]
["51263","A928001",11,"0452",3299,"Ostali nespomenuti rashodi poslovanja",null,795,795,795,795,795,795,795,795,795,795]
["51263","A928001",11,null,42,null,null,{"$f":"H4383","v":35000},35000,35000,35000,35000,35000,35000,35000,35000,35000]
["51263","A928001",11,null,423,null,null,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000]
["51263","A928001",11,"0452",4231,"Prijevozna sredstva u cestovnom prometu",null,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000]
["51263","A928001",43,null,31,null,null,{"$f":"H4386+H4389+H4391","v":227654},227654,227654,227654,227654,{"$f":"M4386+M4389+M4391","v":227654},227654,{"$f":"O4386+O4389+O4391","v":227654},227654,{"$f":"Q4386+Q4389+Q4391","v":207654}]
["51263","A928001",43,null,311,null,null,{"$f":"H4387+H4388","v":172654},172654,172654,172654,172654,{"$f":"M4387+M4388","v":172654},172654,{"$f":"O4387+O4388","v":172654},172654,{"$f":"Q4387+Q4388","v":152654}]
["51263","A928001",43,"0452",3111,"Plaće za redovan rad",null,170000,170000,170000,170000,170000,170000,170000,170000,170000,150000]
["51263","A928001",43,"0452",3113,"Plaće za prekovremeni rad",null,2654,2654,2654,2654,2654,2654,2654,2654,2654,2654]
["51263","A928001",43,null,312,null,null,{"$f":"H4390","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000]
["51263","A928001",43,"0452",3121,"Ostali rashodi za zaposlene ",null,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000]
["51263","A928001",43,null,313,null,null,{"$f":"H4392","v":30000},30000,30000,30000,30000,30000,30000,30000,30000,30000]
["51263","A928001",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000]
["51263","A928001",43,null,32,null,null,{"$f":"H4394+H4399+H4405+H4415","v":178332},178332,178332,178332,178332,{"$f":"M4394+M4399+M4405+M4415","v":178332},178332,{"$f":"O4394+O4399+O4405+O4415","v":178332},178332,{"$f":"Q4394+Q4399+Q4405+Q4415","v":183332}]
["51263","A928001",43,null,321,null,null,{"$f":"H4395+H4396+H4397+H4398","v":12720},12720,12720,12720,12720,{"$f":"M4395+M4396+M4397+M4398","v":12720},12720,{"$f":"O4395+O4396+O4397+O4398","v":12720},12720,{"$f":"Q4395+Q4396+Q4397+Q4398","v":12720}]
["51263","A928001",43,"0452",3211,"Službena putovanja",null,5973,5973,5973,5973,5973,5973,5973,5973,5973,5973]
["51263","A928001",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,3982,3982,3982,3982,3982,3982,3982,3982,3982,3982]
["51263","A928001",43,"0452",3213,"Stručno usavršavanje zaposlenika",null,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500]
["51263","A928001",43,"0452",3214,"Ostale naknade troškova zaposlenima",null,265,265,265,265,265,265,265,265,265,265]
["51263","A928001",43,null,322,null,null,{"$f":"H4400+H4401+H4402+H4403+H4404","v":10870},10870,10870,10870,10870,{"$f":"M4400+M4401+M4402+M4403+M4404","v":10870},10870,{"$f":"O4400+O4401+O4402+O4403+O4404","v":10870},10870,{"$f":"Q4400+Q4401+Q4402+Q4403+Q4404","v":11870}]
["51263","A928001",43,"0452",3221,"Uredski materijal i ostali materijalni rashodi",null,2500,2500,2500,2500,2500,2500,2500,2500,2500,3500]
["51263","A928001",43,"0452",3223,"Energija",null,4645,4645,4645,4645,4645,4645,4645,4645,4645,4645]
["51263","A928001",43,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,796,796,796,796,796,796,796,796,796,796]
["51263","A928001",43,"0452",3225,"Sitni inventar i autogume",null,929,929,929,929,929,929,929,929,929,929]
["51263","A928001",43,"0452",3227,"Službena, radna i zaštitna odjeća i obuća",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51263","A928001",43,null,323,null,null,{"$f":"SUM(H4406:H4414)","v":122772},122772,122772,122772,122772,{"$f":"SUM(M4406:M4414)","v":122772},122772,{"$f":"SUM(O4406:O4414)","v":122772},122772,{"$f":"SUM(Q4406:Q4414)","v":124272}]
["51263","A928001",43,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51263","A928001",43,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1500]
["51263","A928001",43,"0452",3233,"Usluge promidžbe i informiranja",null,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000]
["51263","A928001",43,"0452",3234,"Komunalne usluge",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51263","A928001",43,"0452",3235,"Zakupnine i najamnine",null,500,500,500,500,500,500,500,500,500,500]
["51263","A928001",43,"0452",3236,"Zdravstvene i veterinarske usluge",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["51263","A928001",43,"0452",3237,"Intelektualne i osobne usluge",null,83272,83272,83272,83272,83272,83272,83272,83272,83272,83272]
["51263","A928001",43,"0452",3238,"Računalne usluge",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,6000]
["51263","A928001",43,"0452",3239,"Ostale usluge",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["51263","A928001",43,null,329,null,null,{"$f":"H4416+H4417+H4418+H4419+H4420+H4421","v":31970},31970,31970,31970,31970,{"$f":"M4416+M4417+M4418+M4419+M4420+M4421","v":31970},31970,{"$f":"O4416+O4417+O4418+O4419+O4420+O4421","v":31970},31970,{"$f":"Q4416+Q4417+Q4418+Q4419+Q4420+Q4421","v":34470}]
["51263","A928001",43,"0452",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51263","A928001",43,"0452",3292,"Premije osiguranja",null,4645,4645,4645,4645,4645,4645,4645,4645,4645,7145]
["51263","A928001",43,"0452",3293,"Reprezentacija",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["51263","A928001",43,"0452",3294,"Članarine i norme",null,13936,13936,13936,13936,13936,13936,13936,13936,13936,13936]
["51263","A928001",43,"0452",3295,"Pristojbe i naknade",null,1593,1593,1593,1593,1593,1593,1593,1593,1593,1593]
["51263","A928001",43,"0452",3299,"Ostali nespomenuti rashodi poslovanja",null,796,796,796,796,796,796,796,796,796,796]
["51263","A928001",43,null,34,null,null,{"$f":"H4423","v":6769},6769,6769,6769,6769,6769,6769,6769,6769,6769]
["51263","A928001",43,null,343,null,null,{"$f":"H4424+H4425","v":6769},6769,6769,6769,6769,{"$f":"M4424+M4425","v":6769},6769,{"$f":"O4424+O4425","v":6769},6769,{"$f":"Q4424+Q4425","v":6769}]
["51263","A928001",43,"0452",3433,"Zatezne kamate",null,133,133,133,133,133,133,133,133,133,133]
["51263","A928001",43,"0452",3434,"Ostali nespomenuti financijski rashodi",null,6636,6636,6636,6636,6636,6636,6636,6636,6636,6636]
["51263","A928001",43,null,41,null,null,{"$f":"H4427","v":3318},3318,3318,3318,3318,3318,3318,3318,3318,3318]
["51263","A928001",43,null,412,null,null,3318,3318,3318,3318,3318,3318,3318,3318,3318,3318]
["51263","A928001",43,"0452",4126,"Ostala nematerijalna imovina",null,3318,3318,3318,3318,3318,3318,3318,3318,3318,3318]
["51263","A928001",43,null,42,null,null,{"$f":"H4430+H4436+H4434","v":7819},7819,7819,7819,7819,{"$f":"M4430+M4436+M4434","v":7819},7819,{"$f":"O4430+O4436+O4434","v":7819},7819,{"$f":"Q4430+Q4436+Q4434","v":22819}]
["51263","A928001",43,null,422,null,null,{"$f":"H4431+H4432+H4433","v":5164},5164,5164,5164,5164,{"$f":"M4431+M4432+M4433","v":5164},5164,{"$f":"O4431+O4432+O4433","v":5164},5164,{"$f":"Q4431+Q4432+Q4433","v":20164}]
["51263","A928001",43,"0452",4221,"Uredska oprema i namještaj",null,3500,3500,3500,3500,3500,3500,3500,3500,3500,18500]
["51263","A928001",43,"0452",4222,"Komunikacijska oprema",null,664,664,664,664,664,664,664,664,664,664]
["51263","A928001",43,"0452",4223,"Oprema za održavanje i zaštitu",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51263","A928001",43,null,423,null,null,{"$f":"H4435","v":1},1,1,1,1,1,1,1,1,1]
["51263","A928001",43,"0452",4231,"Prijevozna sredstva u cestovnom prometu",null,1,1,1,1,1,1,1,1,1,1]
["51263","A928001",43,null,426,null,null,2654,2654,2654,2654,2654,2654,2654,2654,2654,2654]
["51263","A928001",43,"0452",4262,"Ulaganja u računalne programe",null,2654,2654,2654,2654,2654,2654,2654,2654,2654,2654]
["51263","A928001",71,null,42,null,null,{"$f":"H4439","v":0},{"$f":"I4439","v":0},0,0,0,0,0,0,0,0]
["51263","A928001",71,null,423,null,null,{"$f":"H4440","v":0},{"$f":"I4440","v":0},0,0,0,0,0,{"$f":"O4440","v":0},{"$f":"P4440","v":0},{"$f":"Q4440","v":0}]
["51263","A928001",71,"0452",4231,"Prijevozna sredstva u cestovnom prometu",null,0,0,0,0,0,0,0,0,0,0]
["51263","A928002",null,null,null,"Gradnja i održavanje","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H4442+H4446+H4449+H4468+H4458+H4461+H4471","v":5940719},{"$f":"I4442+I4446+I4449+I4468+I4458+I4461+I4471","v":5760719},5760719,5760719,5760719,5760719,5754719,{"$f":"O4442+O4446+O4449+O4468+O4458+O4461+O4471","v":5671719},{"$f":"P4442+P4446+P4449+P4468+P4458+P4461+P4471","v":5671719},{"$f":"Q4442+Q4446+Q4449+Q4468+Q4458+Q4461+Q4471","v":4634719}]
["51263","A928002",11,null,32,null,null,{"$f":"H4443","v":448281},448281,448281,448281,448281,448281,448281,448281,448281,336281]
["51263","A928002",11,null,323,null,null,{"$f":"SUM(H4444:H4445)","v":448281},448281,448281,448281,448281,{"$f":"SUM(M4444:M4445)","v":448281},448281,{"$f":"SUM(O4444:O4445)","v":448281},448281,{"$f":"SUM(Q4444:Q4445)","v":336281}]
["51263","A928002",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,192448,192448,192448,192448,192448,192448,192448,192448,192448,192448]
["51263","A928002",11,"0452",3237,"Intelektualne i osobne usluge",null,255833,255833,255833,255833,255833,255833,255833,255833,255833,143833]
["51263","A928002",11,null,41,null,null,{"$f":"H4447","v":1},1,1,1,1,1,1,1,1,1]
["51263","A928002",11,null,411,null,null,1,1,1,1,1,1,1,1,1,1]
["51263","A928002",11,"0452",4111,"Zemljište",null,1,1,1,1,1,1,1,1,1,1]
["51263","A928002",11,null,42,null,null,{"$f":"H4450+H4452+H4456","v":4985401},4805401,4805401,4805401,4805401,{"$f":"M4450+M4452+M4456","v":4805401},4799401,{"$f":"O4450+O4452+O4456","v":4741401},4741401,{"$f":"Q4450+Q4452+Q4456","v":4290401}]
["51263","A928002",11,null,421,null,null,{"$f":"H4451","v":4890399},4710399,4710399,4710399,4710399,4710399,4704399,4646399,4646399,4195399]
["51263","A928002",11,"0452",4214,"Ostali građevinski objekti",null,4890399,4710399,4710399,4710399,4710399,4710399,4704399,4646399,4646399,4195399]
["51263","A928002",11,null,422,null,null,{"$f":"SUM(H4453:H4455)","v":5002},5002,5002,5002,5002,{"$f":"SUM(M4453:M4455)","v":5002},5002,{"$f":"SUM(O4453:O4455)","v":5002},5002,{"$f":"SUM(Q4453:Q4455)","v":5002}]
["51263","A928002",11,"0452",4221,"Uredska oprema i namještaj",null,1,1,1,1,1,1,1,1,1,1]
["51263","A928002",11,"0452",4223,"Oprema za održavanje i zaštitu",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51263","A928002",11,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,1,1,1,1,1,1,1,1,1,1]
["51263","A928002",11,null,426,null,null,{"$f":"H4457","v":90000},90000,90000,90000,90000,90000,90000,90000,90000,90000]
["51263","A928002",11,"0452",4264,"Ostala nematerijalna proizvedena imovina",null,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000]
[51263,"A928002",11," ",45," ",null,{"$f":"H4459","v":500000},500000,500000,500000,500000,500000,500000,475000,475000,1000]
[51263,"A928002",11," ",451," ",null,{"$f":"SUM(H4460)","v":500000},500000,500000,500000,500000,500000,500000,475000,475000,1000]
[51263,"A928002",11,"0452",4511,"Dodatna ulaganja na ostalim građevinskim objektima",null,500000,500000,500000,500000,500000,500000,500000,475000,475000,1000]
["51263","A928002",31,null,32,null,null,{"$f":"H4462+H4465","v":400},400,400,400,400,{"$f":"M4462+M4465","v":400},400,{"$f":"O4462+O4465","v":400},400,{"$f":"Q4462+Q4465","v":400}]
["51263","A928002",31,null,322,null,null,{"$f":"SUM(H4463:H4464)","v":200},200,200,200,200,{"$f":"SUM(M4463:M4464)","v":200},200,{"$f":"SUM(O4463:O4464)","v":200},200,{"$f":"SUM(Q4463:Q4464)","v":200}]
["51263","A928002",31,"0452",3223,"Energija",null,100,100,100,100,100,100,100,100,100,100]
["51263","A928002",31,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,100,100,100,100,100,100,100,100,100,100]
["51263","A928002",31,null,323,null,null,{"$f":"SUM(H4466:H4467)","v":200},200,200,200,200,{"$f":"SUM(M4466:M4467)","v":200},200,{"$f":"SUM(O4466:O4467)","v":200},200,{"$f":"SUM(Q4466:Q4467)","v":200}]
["51263","A928002",31,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,100,100,100,100,100,100,100,100,100,100]
["51263","A928002",31,"0452",3234,"Komunalne usluge",null,100,100,100,100,100,100,100,100,100,100]
["51263","A928002",43,null,32,null,null,{"$f":"H4469","v":6636},6636,6636,6636,6636,6636,6636,6636,6636,6636]
["51263","A928002",43,null,323,null,null,6636,6636,6636,6636,6636,6636,6636,6636,6636,6636]
["51263","A928002",43,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,6636,6636,6636,6636,6636,6636,6636,6636,6636,6636]
["51263","A928002",43,null,42,null,null,{"$f":"H4472","v":0},0,0,0,0,0,0,0,0,0]
["51263","A928002",43,null,421,null,null,0,0,0,0,0,0,0,0,0,0]
["51263","A928002",43,"0452",4214,"Ostali građevinski objekti",null,0,0,0,0,0,0,0,0,0,0]
["51263","T928003",null,null,null,"Otplata zajmova Zagrebačke banke i HBOR-a","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H4475+H4481+H4484+H4487","v":979389},979389,979389,979389,979389,{"$f":"M4475+M4481+M4484+M4487","v":979389},979389,{"$f":"O4475+O4481+O4484+O4487","v":979389},979389,{"$f":"Q4475+Q4481+Q4484+Q4487","v":979389}]
["51263","T928003",11,null,34,null,null,{"$f":"H4476+H4479","v":448499},448499,448499,448499,448499,{"$f":"M4476+M4479","v":448499},448499,{"$f":"O4476+O4479","v":448499},448499,{"$f":"Q4476+Q4479","v":448499}]
["51263","T928003",11,null,342,null,null,{"$f":"H4477+H4478","v":395249},395249,395249,395249,395249,{"$f":"M4477+M4478","v":395249},395249,{"$f":"O4477+O4478","v":395249},395249,{"$f":"Q4477+Q4478","v":395249}]
["51263","T928003",11,"0452",3422,"Kamate za primljene kredite i zajamove od kreditnih i ostalih financijskih institucija u javnom sektoru",null,275798,275798,275798,275798,275798,275798,275798,275798,275798,275798]
["51263","T928003",11,"0452",3423,"Kamate za primljene kredite i zajmove od kreditnih i ostalih financijskih institucija izvan javnog sektora",null,119451,119451,119451,119451,119451,119451,119451,119451,119451,119451]
["51263","T928003",11,null,343,null,null,{"$f":"H4480","v":53250},53250,53250,53250,53250,53250,53250,53250,53250,53250]
["51263","T928003",11,"0452",3434,"Ostali nespomenuti financijski rashodi",null,53250,53250,53250,53250,53250,53250,53250,53250,53250,53250]
["51263","T928003",11,null,54,null,null,{"$f":"H4482","v":514964},514964,514964,514964,514964,514964,514964,514964,514964,514964]
["51263","T928003",11,null,544,null,null,514964,514964,514964,514964,514964,514964,514964,514964,514964,514964]
["51263","T928003",11,"0452",5443,"Otplata glavnice primljenih kredita od tuzemnih kreditnih institucija izvan javnog sektora",null,514964,514964,514964,514964,514964,514964,514964,514964,514964,514964]
["51263","T928003",43,null,34,null,null,{"$f":"H4485","v":2654},2654,2654,2654,2654,2654,2654,2654,2654,2654]
["51263","T928003",43,null,342,null,null,2654,2654,2654,2654,2654,2654,2654,2654,2654,2654]
["51263","T928003",43,"0452",3423,"Kamate za primljene kredite i zajmove od kreditnih i ostalih financijskih institucija izvan javnog sektora",null,2654,2654,2654,2654,2654,2654,2654,2654,2654,2654]
["51263","T928003",43,null,54,null,null,{"$f":"H4488","v":13272},13272,13272,13272,13272,13272,13272,13272,13272,13272]
["51263","T928003",43,null,544,null,null,13272,13272,13272,13272,13272,13272,13272,13272,13272,13272]
["51263","T928003",43,"0452",5443,"Otplata glavnice primljenih kredita od tuzemnih kreditnih institucija izvan javnog sektora",null,13272,13272,13272,13272,13272,13272,13272,13272,13272,13272]
["51263","K928005",null,null,null,"CEF-Izrada studija i projektne dokumentacije za potrebe izgradnje Terminala za opasne terete u luci Slavonski Brod","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H4491+H4495+H4498+H4502+H4505+H4509","v":389360},389360,389360,389360,389360,{"$f":"M4491+M4495+M4498+M4502+M4505+M4509","v":389360},389360,{"$f":"O4491+O4495+O4498+O4502+O4505+O4509","v":475460},475460,{"$f":"Q4491+Q4495+Q4498+Q4502+Q4505+Q4509","v":417647}]
["51263","K928005",11,null,32,null,null,{"$f":"H4492","v":15100},15100,15100,15100,15100,15100,15100,43200,43200,105200]
["51263","K928005",11,null,323,null,null,{"$f":"SUM(H4493:H4494)","v":15100},15100,15100,15100,15100,{"$f":"SUM(M4493:M4494)","v":15100},15100,{"$f":"SUM(O4493:O4494)","v":43200},43200,{"$f":"SUM(Q4493:Q4494)","v":105200}]
["51263","K928005",11,"0452",3233,"Usluge promidžbe i informiranja",null,720,720,720,720,720,720,720,3820,3820,3820]
["51263","K928005",11,"0452",3237,"Intelektualne i osobne usluge",null,14380,14380,14380,14380,14380,14380,14380,39380,39380,101380]
["51263","K928005",11,null,42,null,null,{"$f":"H4496","v":62750},62750,62750,62750,62750,62750,62750,120750,120750,312444]
["51263","K928005",11,null,426,null,null,62750,62750,62750,62750,62750,62750,62750,120750,120750,312444]
["51263","K928005",11,"0452",4264,"Ostala  nematerijalna proizvedena imovina",null,62750,62750,62750,62750,62750,62750,62750,120750,120750,312444]
["51263","K928005",12,null,32,null,null,{"$f":"H4499","v":9062},9062,9062,9062,9062,9062,9062,9062,9062,0]
["51263","K928005",12,null,323,null,null,{"$f":"SUM(H4500:H4501)","v":9062},9062,9062,9062,9062,{"$f":"SUM(M4500:M4501)","v":9062},9062,{"$f":"SUM(O4500:O4501)","v":9062},9062,{"$f":"SUM(Q4500:Q4501)","v":0}]
["51263","K928005",12,"0452",3233,"Usluge promidžbe i informiranja",null,432,432,432,432,432,432,432,432,432,0]
["51263","K928005",12,"0452",3237,"Intelektualne i osobne usluge",null,8630,8630,8630,8630,8630,8630,8630,8630,8630,0]
["51263","K928005",12,null,42,null,null,{"$f":"H4503","v":37650},37650,37650,37650,37650,37650,37650,37650,37650,0]
["51263","K928005",12,null,426,null,null,37650,37650,37650,37650,37650,37650,37650,37650,37650,0]
["51263","K928005",12,"0452",4264,"Ostala  nematerijalna proizvedena imovina",null,37650,37650,37650,37650,37650,37650,37650,37650,37650,0]
["51263","K928005",559,null,32,null,null,{"$f":"H4506","v":51448},51448,51448,51448,51448,51448,51448,51448,51448,2]
["51263","K928005",559,null,323,null,null,{"$f":"SUM(H4507:H4508)","v":51448},51448,51448,51448,51448,{"$f":"SUM(M4507:M4508)","v":51448},51448,{"$f":"SUM(O4507:O4508)","v":51448},51448,{"$f":"SUM(Q4507:Q4508)","v":2}]
["51263","K928005",559,"0452",3233,"Usluge promidžbe i informiranja",null,2448,2448,2448,2448,2448,2448,2448,2448,2448,1]
["51263","K928005",559,"0452",3237,"Intelektualne i osobne usluge",null,49000,49000,49000,49000,49000,49000,49000,49000,49000,1]
["51263","K928005",559,null,42,null,null,{"$f":"H4510","v":213350},213350,213350,213350,213350,213350,213350,213350,213350,1]
["51263","K928005",559,null,426,null,null,213350,213350,213350,213350,213350,213350,213350,213350,213350,1]
["51263","K928005",559,"0452",4264,"Ostala  nematerijalna proizvedena imovina",null,213350,213350,213350,213350,213350,213350,213350,213350,213350,1]
["51263","K928006",null,null,null,"NPOO - C1.4. R3-I4 Opremanje luka i pristaništa infrastrukturom za zbrinjavanje otpada - LU Sl. Brod","3111 - PRIPREMA I PROVEDBA PROJEKATA SUFINANCIRANIH SREDSTVIMA FONDOVA EU - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H4513+H4516","v":477802},477802,477802,477802,477802,{"$f":"M4513+M4516","v":477802},477802,{"$f":"O4513+O4516","v":477802},477802,{"$f":"Q4513+Q4516","v":400352}]
[51263,"K928006",11," ",42," ",null,{"$f":"H4514","v":95560},95560,95560,95560,95560,95560,95560,95560,95560,18110]
[51263,"K928006",11," ",421," ",null,{"$f":"SUM(H4515)","v":95560},95560,95560,95560,95560,95560,95560,95560,95560,18110]
[51263,"K928006",11,"0452",4214,"Ostali građevinski objekti",null,95560,95560,95560,95560,95560,95560,95560,95560,95560,18110]
[51263,"K928006",581," ",42," ",null,{"$f":"H4517","v":382242},382242,382242,382242,382242,382242,382242,382242,382242,382242]
[51263,"K928006",581," ",421," ",null,382242,382242,382242,382242,382242,382242,382242,382242,382242,382242]
[51263,"K928006",581,"0452",4214,"Ostali građevinski objekti",null,382242,382242,382242,382242,382242,382242,382242,382242,382242,382242]
["51263","K928007",null,null,null,"Gradnja plutajućeg objekta unutarnje plovidbe - pristana u funkciji turizma i putničkog\npristaništa na rijeci Savi u Slavonskom Brodu - NPOO.C1.6.R1-I1.01-V1.0045","3111 - PRIPREMA I PROVEDBA PROJEKATA SUFINANCIRANIH SREDSTVIMA FONDOVA EU - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H4520+H4524+H4527+H4530+H4534+H4537","v":200636},200636,200636,200636,200636,{"$f":"M4520+M4524+M4527+M4530+M4534+M4537","v":200636},200636,{"$f":"O4520+O4524+O4527+O4530+O4534+O4537","v":197536},197536,{"$f":"Q4520+Q4524+Q4527+Q4530+Q4534+Q4537","v":5004}]
[51263,"K928007",11," ",32," ",null,{"$f":"H4521","v":11799},11799,11799,11799,11799,11799,11799,11799,11799,2]
[51263,"K928007",11," ",323," ",null,{"$f":"SUM(H4522:H4523)","v":11799},11799,11799,11799,11799,{"$f":"SUM(M4522:M4523)","v":11799},11799,{"$f":"SUM(O4522:O4523)","v":11799},11799,{"$f":"SUM(Q4522:Q4523)","v":2}]
[51263,"K928007",11,"0452",3233,"Usluge promidžbe i informiranja",null,8518,8518,8518,8518,8518,8518,8518,8518,8518,1]
[51263,"K928007",11,"0452",3237,"Intelektualne i osobne usluge",null,3281,3281,3281,3281,3281,3281,3281,3281,3281,1]
[51263,"K928007",11," ",42," ",null,{"$f":"H4525","v":17824},17824,17824,17824,17824,17824,17824,17824,17824,1]
[51263,"K928007",11," ",421," ",null,{"$f":"SUM(H4526)","v":17824},17824,17824,17824,17824,17824,17824,17824,17824,1]
[51263,"K928007",11,"0452",4214,"Ostali građevinski objekti",null,17824,17824,17824,17824,17824,17824,17824,17824,17824,1]
[51263,"K928007",11," ",45," ",null,{"$f":"H4528","v":166013},166013,166013,166013,166013,166013,166013,162913,162913,1]
[51263,"K928007",11," ",451," ",null,{"$f":"SUM(H4529)","v":166013},166013,166013,166013,166013,166013,166013,162913,162913,1]
[51263,"K928007",11,"0452",4511,"Dodatna ulaganja na ostalim građevinskim objektima",null,166013,166013,166013,166013,166013,166013,166013,162913,162913,1]
[51263,"K928007",581," ",32," ",null,{"$f":"H4531","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
[51263,"K928007",581," ",323," ",null,{"$f":"H4533+H4532","v":1000},1000,1000,1000,1000,{"$f":"M4533+M4532","v":1000},1000,{"$f":"O4533+O4532","v":1000},1000,{"$f":"Q4533+Q4532","v":1000}]
[51263,"K928007",581,"0452",3233,"Usluge promidžbe i informiranja",null,500,500,500,500,500,500,500,500,500,500]
[51263,"K928007",581,"0452",3237,"Intelektualne i osobne usluge",null,500,500,500,500,500,500,500,500,500,500]
[51263,"K928007",581," ",42," ",null,{"$f":"H4535","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000]
[51263,"K928007",581," ",421," ",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[51263,"K928007",581,"0452",4214,"Ostali građevinski objekti",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[51263,"K928007",581," ",45," ",null,{"$f":"H4538","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000]
[51263,"K928007",581," ",451," ",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[51263,"K928007",581,"0452",4511,"Dodatna ulaganja na ostalim građevinskim objektima",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51255","RKP 51255",null,null,null,"Javna ustanova Lučka uprava Sisak",null,{"$f":"H4541+H4611","v":4881722},4781722,4781722,4881722,4881722,{"$f":"M4541+M4611","v":4881722},4881722,{"$f":"O4541+O4611","v":4881722},4881722,{"$f":"Q4541+Q4611","v":3881722}]
["51255","A931001",null,null,null,"Administracija i upravljanje ","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H4542+H4561+H4570+H4600+H4605+H4551","v":465630},465630,465630,465630,465630,{"$f":"M4542+M4561+M4570+M4600+M4605+M4551","v":465630},465630,{"$f":"O4542+O4561+O4570+O4600+O4605+O4551","v":465630},465630,{"$f":"Q4542+Q4561+Q4570+Q4600+Q4605+Q4551","v":465630}]
["51255","A931001",11,null,31,null,null,{"$f":"H4543+H4547+H4549","v":155600},155600,155600,155600,155600,{"$f":"M4543+M4547+M4549","v":155600},155600,{"$f":"O4543+O4547+O4549","v":155600},155600,{"$f":"Q4543+Q4547+Q4549","v":155600}]
["51255","A931001",11,null,311,null,null,{"$f":"H4544+H4545+H4546","v":127400},127400,127400,127400,127400,{"$f":"M4544+M4545+M4546","v":127400},127400,{"$f":"O4544+O4545+O4546","v":127400},127400,{"$f":"Q4544+Q4545+Q4546","v":127200}]
["51255","A931001",11,"0452",3111,"Plaće za redovan rad",null,126000,126000,126000,126000,126000,126000,126000,126000,126000,126000]
["51255","A931001",11,"0452",3112,"Plaće u naravi",null,1100,1100,1100,1100,1100,1100,1100,1100,1100,900]
["51255","A931001",11,"0452",3113,"Plaće za prekovremeni rad",null,300,300,300,300,300,300,300,300,300,300]
["51255","A931001",11,null,312,null,null,{"$f":"H4548","v":4200},4200,4200,4200,4200,4200,4200,4200,4200,4400]
["51255","A931001",11,"0452",3121,"Ostali rashodi za zaposlene ",null,4200,4200,4200,4200,4200,4200,4200,4200,4200,4400]
["51255","A931001",11,null,313,null,null,{"$f":"H4550","v":24000},24000,24000,24000,24000,24000,24000,24000,24000,24000]
["51255","A931001",11,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000]
["51255","A931001",11,null,32,null,null,{"$f":"H4558+H4552+H4554","v":31500},31500,31500,31500,31500,{"$f":"M4558+M4552+M4554","v":31500},31500,{"$f":"O4558+O4552+O4554","v":31500},31500,{"$f":"Q4558+Q4552+Q4554","v":31500}]
["51255","A931001",11,null,322,null,null,{"$f":"H4553","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51255","A931001",11,"0452",3223,"Energija",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51255","A931001",11,null,323,null,null,{"$f":"SUM(H4555:H4557)","v":3200},3200,3200,3200,3200,{"$f":"SUM(M4555:M4557)","v":3200},3200,{"$f":"SUM(O4555:O4557)","v":3200},3200,{"$f":"SUM(Q4555:Q4557)","v":3200}]
["51255","A931001",11,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,200,200,200,200,200,200,200,200,200,200]
["51255","A931001",11,"0452",3237,"Intelektualne i osobne usluge",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51255","A931001",11,"0452",3238,"Računalne usluge",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51255","A931001",11,null,329,null,null,{"$f":"H4559+H4560","v":26300},26300,26300,26300,26300,{"$f":"M4559+M4560","v":26300},26300,{"$f":"O4559+O4560","v":26300},26300,{"$f":"Q4559+Q4560","v":26300}]
["51255","A931001",11,"0452",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000]
["51255","A931001",11,"0452",3294,"Članarine i norme",null,13300,13300,13300,13300,13300,13300,13300,13300,13300,13300]
["51255","A931001",43,null,31,null,null,{"$f":"H4562+H4566+H4568","v":150880},150880,150880,150880,150880,{"$f":"M4562+M4566+M4568","v":150880},150880,{"$f":"O4562+O4566+O4568","v":150880},150880,{"$f":"Q4562+Q4566+Q4568","v":150480}]
["51255","A931001",43,null,311,null,null,{"$f":"H4563+H4564+H4565","v":128480},128480,128480,128480,128480,{"$f":"M4563+M4564+M4565","v":128480},128480,{"$f":"O4563+O4564+O4565","v":128480},128480,{"$f":"Q4563+Q4564+Q4565","v":126123}]
["51255","A931001",43,"0452",3111,"Plaće za redovan rad",null,126000,126000,126000,126000,126000,126000,126000,126000,126000,123643]
["51255","A931001",43,"0452",3112,"Plaće u naravi",null,2180,2180,2180,2180,2180,2180,2180,2180,2180,2180]
["51255","A931001",43,"0452",3113,"Plaće za prekovremeni rad",null,300,300,300,300,300,300,300,300,300,300]
["51255","A931001",43,null,312,null,null,{"$f":"H4567","v":8400},8400,8400,8400,8400,8400,8400,8400,8400,8400]
["51255","A931001",43,"0452",3121,"Ostali rashodi za zaposlene ",null,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400]
["51255","A931001",43,null,313,null,null,{"$f":"H4569","v":14000},14000,14000,14000,14000,14000,14000,14000,14000,15957]
["51255","A931001",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,14000,14000,14000,14000,14000,14000,14000,14000,14000,15957]
["51255","A931001",43,null,32,null,null,{"$f":"H4571+H4576+H4582+H4592","v":120400},120400,120400,120400,120400,{"$f":"M4571+M4576+M4582+M4592","v":120400},120400,{"$f":"O4571+O4576+O4582+O4592","v":120400},120400,{"$f":"Q4571+Q4576+Q4582+Q4592","v":120700}]
["51255","A931001",43,null,321,null,null,{"$f":"SUM(H4572:H4575)","v":24000},24000,24000,24000,24000,{"$f":"SUM(M4572:M4575)","v":24000},24000,{"$f":"SUM(O4572:O4575)","v":24000},24000,{"$f":"SUM(Q4572:Q4575)","v":24000}]
["51255","A931001",43,"0452",3211,"Službena putovanja",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51255","A931001",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000]
["51255","A931001",43,"0452",3213,"Stručno usavršavanje zaposlenika",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["51255","A931001",43,"0452",3214,"Ostale naknade troškova zaposlenima",null,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000]
["51255","A931001",43,null,322,null,null,{"$f":"SUM(H4577:H4581)","v":35400},35400,35400,35400,35400,{"$f":"SUM(M4577:M4581)","v":35400},35400,{"$f":"SUM(O4577:O4581)","v":35400},35400,{"$f":"SUM(Q4577:Q4581)","v":40800}]
["51255","A931001",43,"0452",3221,"Uredski materijal i ostali materijalni rashodi",null,6600,6600,6600,6600,6600,6600,6600,6600,6600,6600]
["51255","A931001",43,"0452",3223,"Energija",null,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000]
["51255","A931001",43,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,2600,2600,2600,2600,2600,2600,2600,2600,2600,7600]
["51255","A931001",43,"0452",3225,"Sitni inventar i autogume",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51255","A931001",43,"0452",3227,"Službena, radna i zaštitna odjeća i obuća",null,200,200,200,200,200,200,200,200,200,600]
["51255","A931001",43,null,323,null,null,{"$f":"SUM(H4583:H4591)","v":42500},42500,42500,42500,42500,{"$f":"SUM(M4583:M4591)","v":42500},42500,{"$f":"SUM(O4583:O4591)","v":42500},42500,{"$f":"SUM(Q4583:Q4591)","v":37500}]
["51255","A931001",43,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,2600,2600,2600,2600,2600,2600,2600,2600,2600,2600]
["51255","A931001",43,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,11000,11000,11000,11000,11000,11000,11000,11000,11000,5900]
["51255","A931001",43,"0452",3233,"Usluge promidžbe i informiranja",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2500]
["51255","A931001",43,"0452",3234,"Komunalne usluge",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["51255","A931001",43,"0452",3235,"Zakupnine i najamnine",null,500,500,500,500,500,500,500,500,500,1500]
["51255","A931001",43,"0452",3236,"Zdravstvene i veterinarske usluge",null,1400,1400,1400,1400,1400,1400,1400,1400,1400,0]
["51255","A931001",43,"0452",3237,"Intelektualne i osobne usluge",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,7500]
["51255","A931001",43,"0452",3238,"Računalne usluge",null,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000]
["51255","A931001",43,"0452",3239,"Ostale usluge",null,6000,6000,6000,6000,6000,6000,6000,6000,6000,8500]
["51255","A931001",43,null,329,null,null,{"$f":"SUM(H4593:H4599)","v":18500},18500,18500,18500,18500,{"$f":"SUM(M4593:M4599)","v":18500},18500,{"$f":"SUM(O4593:O4599)","v":18500},18500,{"$f":"SUM(Q4593:Q4599)","v":18400}]
["51255","A931001",43,"0452",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000]
["51255","A931001",43,"0452",3292,"Premije osiguranja",null,3500,3500,3500,3500,3500,3500,3500,3500,3500,3400]
["51255","A931001",43,"0452",3293,"Reprezentacija",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51255","A931001",43,"0452",3294,"Članarine i norme",null,150,150,150,150,150,150,150,150,150,150]
["51255","A931001",43,"0452",3295,"Pristojbe i naknade",null,700,700,700,700,700,700,700,700,700,700]
["51255","A931001",43,"0452",3296,"Troškovi sudskih postupaka",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["51255","A931001",43,"0452",3299,"Ostali nespomenuti rashodi poslovanja",null,150,150,150,150,150,150,150,150,150,150]
["51255","A931001",43,null,34,null,null,{"$f":"H4601","v":450},450,450,450,450,450,450,450,450,550]
["51255","A931001",43,null,343,null,null,{"$f":"H4602+H4603+H4604","v":450},450,450,450,450,{"$f":"M4602+M4603+M4604","v":450},450,{"$f":"O4602+O4603+O4604","v":450},450,{"$f":"Q4602+Q4603+Q4604","v":550}]
["51255","A931001",43,"0452",3431,"Bankarske usluge i usluge platnog prometa",null,150,150,150,150,150,150,150,150,150,250]
["51255","A931001",43,"0452",3433,"Zatezne kamate",null,150,150,150,150,150,150,150,150,150,150]
["51255","A931001",43,"0452",3434,"Ostali nespomenuti financijski rashodi",null,150,150,150,150,150,150,150,150,150,150]
["51255","A931001",43,null,42,null,null,{"$f":"H4606","v":6800},6800,6800,6800,6800,6800,6800,6800,6800,6800]
["51255","A931001",43,null,422,null,null,{"$f":"SUM(H4607:H4610)","v":6800},6800,6800,6800,6800,{"$f":"SUM(M4607:M4610)","v":6800},6800,{"$f":"SUM(O4607:O4610)","v":6800},6800,{"$f":"SUM(Q4607:Q4610)","v":6800}]
["51255","A931001",43,"0452",4221,"Uredska oprema i namještaj",null,3500,3500,3500,3500,3500,3500,3500,3500,3500,3000]
["51255","A931001",43,"0452",4222,"Komunikacijska oprema",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["51255","A931001",43,"0452",4223,"Oprema za održavanje i zaštitu",null,150,150,150,150,150,150,150,150,150,150]
["51255","A931001",43,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,150,150,150,150,150,150,150,150,150,650]
["51255","A931002",null,null,null,"Gradnja i održavanje ","3115 - RAZVOJ UNUTARNJE PLOVIDBE - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H4612+H4616+H4630+H4623","v":4416092},4316092,4316092,4416092,4416092,{"$f":"M4612+M4616+M4630+M4623","v":4416092},4416092,{"$f":"O4612+O4616+O4630+O4623","v":4416092},4416092,{"$f":"Q4612+Q4616+Q4630+Q4623","v":3416092}]
["51255","A931002",11,null,32,null,null,{"$f":"H4613","v":435000},435000,435000,435000,435000,435000,435000,515000,515000,515000]
["51255","A931002",11,null,323,null,null,{"$f":"H4614+H4615","v":435000},435000,435000,435000,435000,{"$f":"M4614+M4615","v":435000},435000,{"$f":"O4614+O4615","v":515000},515000,{"$f":"Q4614+Q4615","v":515000}]
["51255","A931002",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,345000,345000,345000,345000,345000,345000,345000,415000,415000,415000]
["51255","A931002",11,"0452",3237,"Intelektualne i osobne usluge",null,90000,90000,90000,90000,90000,90000,90000,100000,100000,100000]
["51255","A931002",11,null,42,null,null,{"$f":"H4619+H4617","v":3866092},{"$f":"I4619+I4617","v":3866092},3866092,3866092,{"$f":"L4619+L4617","v":3866092},{"$f":"M4619+M4617","v":3866092},3866092,{"$f":"O4619+O4617","v":3786092},3786092,{"$f":"Q4619+Q4617","v":2783092}]
["51255","A931002",11,null,421,null,null,{"$f":"H4618","v":3866092},{"$f":"I4618","v":3866092},3866092,3866092,3866092,3866092,3866092,3786092,3786092,2681592]
["51255","A931002",11,"0452",4214,"Ostali građevinski objekti",null,3866092,3866092,3866092,3866092,3866092,3866092,3866092,3786092,3786092,2681592]
["51255","A931002",11,null,422,null,null,{"$f":"H4620+H4622+H4621","v":0},{"$f":"I4620+I4622+I4621","v":0},0,0,{"$f":"L4620+L4622+L4621","v":0},0,0,{"$f":"O4620+O4622+O4621","v":0},{"$f":"P4620+P4622+P4621","v":0},{"$f":"Q4620+Q4622+Q4621","v":101500}]
["51255","A931002",11,"0452",4221,"Uredska oprema i namještaj",null,0,0,0,0,0,0,0,0,0,25000]
["51255","A931002",11,"0452",4223,"Oprema za održavanje i zaštitu",null,0,0,0,0,0,0,0,0,0,15000]
["51255","A931002",11,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,0,0,0,0,0,0,0,0,0,61500]
["51255","A931002",11,null,45,null,null,{"$f":"H4624+H4626+H4628","v":15000},15000,15000,15000,15000,{"$f":"M4624+M4626+M4628","v":15000},15000,{"$f":"O4624+O4626+O4628","v":15000},15000,{"$f":"Q4624+Q4626+Q4628","v":18000}]
["51255","A931002",11,null,451,null,null,{"$f":"H4625","v":13000},13000,13000,13000,13000,13000,13000,13000,13000,13000]
["51255","A931002",11,"0452",4511,"Dodatna ulaganja na građevinskim objektima",null,13000,13000,13000,13000,13000,13000,13000,13000,13000,13000]
["51255","A931002",11,null,452,null,null,{"$f":"H4627","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,4000]
["51255","A931002",11,"0452",4521,"Dodatna ulaganja na postrojenjima i opremi",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,4000]
["51255","A931002",11,null,453,null,null,{"$f":"H4629","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51255","A931002",11,"0452",4531,"Dodatna ulaganja na prijevoznim sredstvima",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51255","A931002",52,null,42,null,null,{"$f":"H4631","v":100000},0,0,100000,100000,100000,100000,100000,100000,100000]
["51255","A931002",52,null,421,null,null,{"$f":"H4632","v":100000},0,0,100000,100000,100000,100000,100000,100000,100000]
["51255","A931002",52,"0452",4214,"Ostali građevinski objekti",null,100000,0,0,100000,100000,100000,100000,100000,100000,100000]

{"sheet":"LUS","index":2,"n_rows":328,"n_cols":17,"rows_kept":328,"cut":false,"hidden":false,"merged":[[2,1,2,4]]}
["Glava","A/K/T","IZV","FP","KTO","NAZIV","PROGRAM","Plan\n2025.\n(NN 149/2024)","Preraspodjela I","Preraspodjela II","Preraspodjela III","Preraspodjela IV","Preraspodjela VI","Preraspodjela V","Preraspodjela VII","Preraspodjela VIII","Rebalans\n2025."]
[]
["51327","RKP 51327",null,null,null,"Lučka uprava Split",null,{"$f":"H4+H70+H99+H109+H129+H119+H153+H202+H245+H266+H277+H294+H315+H322","v":22705550},22705550,22705550,22705550,22705550,22705550,22705550,22705550,22705550,26290059]
["51327","A754070",null,null,null,"Administracija i upravljanje ","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H8+H18+H49+H59+H5+H53+H56+H67","v":3988899},3988899,3988899,3988899,3988899,3988899,3988899,3988899,3988899,4385661]
["51327","A754070",31,null,32,null,null,{"$f":"H6","v":60000},60000,60000,60000,60000,60000,60000,60000,60000,60000]
["51327","A754070",31,null,322,null,null,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000]
["51327","A754070",31,"0452",3223,"Energija",null,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000]
["51327","A754070",43,null,31,null,null,{"$f":"H9+H14+H16","v":1990399},1990399,1990399,1990399,1990399,1990399,1990399,1990399,1990399,2098399]
["51327","A754070",43,null,311,null,null,{"$f":"H10+H11+H12+H13","v":1550399},1550399,1550399,1550399,1550399,1550399,1550399,1550399,1550399,1620399]
["51327","A754070",43,"0452",3111,"Plaće za redovan rad",null,1550000,1550000,1550000,1550000,1550000,1550000,1550000,1550000,1550000,1620000]
["51327","A754070",43,"0452",3112,"Plaće u naravi",null,133,133,133,133,133,133,133,133,133,133]
["51327","A754070",43,"0452",3113,"Plaće za prekovremeni rad",null,133,133,133,133,133,133,133,133,133,133]
["51327","A754070",43,"0452",3114,"Plaće za posebne uvjete rada",null,133,133,133,133,133,133,133,133,133,133]
["51327","A754070",43,null,312,null,null,{"$f":"H15","v":180000},180000,180000,180000,180000,180000,180000,180000,180000,205000]
["51327","A754070",43,"0452",3121,"Ostali rashodi za zaposlene",null,180000,180000,180000,180000,180000,180000,180000,180000,180000,205000]
["51327","A754070",43,null,313,null,null,{"$f":"H17","v":260000},260000,260000,260000,260000,260000,260000,260000,260000,273000]
["51327","A754070",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,260000,260000,260000,260000,260000,260000,260000,260000,260000,273000]
["51327","A754070",43,null,32,null,null,{"$f":"H19+H24+H31+H40+H42","v":1728000},1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1936000]
["51327","A754070",43,null,321,null,null,{"$f":"H20+H21+H22+H23","v":88000},88000,88000,88000,88000,88000,88000,88000,88000,111000]
["51327","A754070",43,"0452",3211,"Službena putovanja",null,35000,35000,35000,35000,35000,35000,35000,35000,35000,55000]
["51327","A754070",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,43000]
["51327","A754070",43,"0452",3213,"Stručno usavršavanje zaposlenika",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["51327","A754070",43,"0452",3214,"Ostale naknade troškova zaposlenima",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["51327","A754070",43,null,322,null,null,{"$f":"H25+H26+H27+H28+H29+H30","v":146000},146000,146000,146000,146000,146000,146000,146000,146000,146000]
["51327","A754070",43,"0452",3221,"Uredski materijal i ostali materijalni rashodi",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["51327","A754070",43,"0452",3222,"Materijal i sirovine",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51327","A754070",43,"0452",3223,"Energija",null,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000]
["51327","A754070",43,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
["51327","A754070",43,"0452",3225,"Sitni inventar i autogume",null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["51327","A754070",43,"0452",3227,"Službena, radna i zaštitna odjeća i obuća",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51327","A754070",43,null,323,null,null,{"$f":"H32+H33+H34+H35+H36+H37+H38+H39","v":1294000},1294000,1294000,1294000,1294000,1294000,1294000,1294000,1294000,1449000]
["51327","A754070",43,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,45000,45000,45000,45000,45000,45000,45000,45000,45000,70000]
["51327","A754070",43,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,291000,291000,291000,291000,291000,291000,291000,291000,291000,311000]
["51327","A754070",43,"0452",3233,"Usluge promidžbe i informiranja",null,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000]
["51327","A754070",43,"0452",3234,"Komunalne usluge",null,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000]
["51327","A754070",43,"0452",3236,"Zdravstvene i veterinarske usluge",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,43000]
["51327","A754070",43,"0452",3237,"Intelektualne i osobne usluge",null,150000,150000,150000,150000,150000,150000,150000,150000,150000,220000]
["51327","A754070",43,"0452",3238,"Računalne usluge",null,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000]
["51327","A754070",43,"0452",3239,"Ostale usluge ",null,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000]
["51327","A754070",43,null,324,null,null,{"$f":"H41","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51327","A754070",43,"0452",3241,"Naknade troškova osobama izvan radnog odnosa",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51327","A754070",43,null,329,null,null,{"$f":"H43+H44+H45+H46+H47+H48","v":198000},198000,198000,198000,198000,198000,198000,198000,198000,228000]
["51327","A754070",43,"0452",3291,"Naknade za rad predstavničkih i izvršnih tijela, povjerenstava i slično",null,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000]
["51327","A754070",43,"0452",3292,"Premije osiguranja",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
["51327","A754070",43,"0452",3293,"Reprezentacija",null,50000,50000,50000,50000,50000,50000,50000,50000,50000,80000]
["51327","A754070",43,"0452",3294,"Članarine i norme",null,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000]
["51327","A754070",43,"0452",3295,"Pristojbe i naknade",null,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000]
["51327","A754070",43,"0452",3296,"Troškovi sudskih postupaka",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["51327","A754070",43,null,34,null,null,{"$f":"H50","v":3300},3300,3300,3300,3300,3300,3300,3300,3300,4500]
["51327","A754070",43,null,343,null,null,{"$f":"SUM(H51:H52)","v":3300},3300,3300,3300,3300,{"$f":"SUM(M51:M52)","v":3300},3300,3300,3300,4500]
["51327","A754070",43,"0452",3431,"Bankarske usluge i usluge platnog prometa",null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["51327","A754070",43,"0452",3433,"Zatezne kamate",null,300,300,300,300,300,300,300,300,300,1500]
["51327","A754070",43,null,38,null,null,{"$f":"H54","v":100},100,100,100,100,100,100,100,100,100]
["51327","A754070",43,null,381,null,null,100,100,100,100,100,100,100,100,100,100]
["51327","A754070",43,"0452",3811,"Tekuće donacije u novcu",null,100,100,100,100,100,100,100,100,100,100]
["51327","A754070",43,null,41,null,null,{"$f":"H57","v":100},100,100,100,100,100,100,100,100,100]
["51327","A754070",43,null,412,null,null,100,100,100,100,100,100,100,100,100,100]
["51327","A754070",43,"0452",4123,"Licence",null,100,100,100,100,100,100,100,100,100,100]
["51327","A754070",43,null,42,null,null,{"$f":"H60+H65+H63","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,265000]
["51327","A754070",43,null,422,null,null,{"$f":"H62+H61","v":45000},45000,45000,45000,45000,45000,45000,45000,45000,85000]
["51327","A754070",43,"0452",4221,"Uredska oprema i namještaj",null,40000,40000,40000,40000,40000,40000,40000,40000,40000,50000]
["51327","A754070",43,"0452",4222,"Komunikacijska oprema",null,5000,5000,5000,5000,5000,5000,5000,5000,5000,35000]
["51327","A754070",43,null,423,null,null,{"$f":"H64","v":75000},75000,75000,75000,75000,75000,75000,75000,75000,100000]
["51327","A754070",43,"0452",4231,"Prijevozna sredstva u cestovnom prometu",null,75000,75000,75000,75000,75000,75000,75000,75000,75000,100000]
["51327","A754070",43,null,426,null,null,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000]
["51327","A754070",43,"0452",4264,"Ostala nematerijalna proizvedena imovina ",null,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000]
["51327","A754070",71,null,42,null,null,{"$f":"H68","v":7000},7000,7000,7000,7000,7000,7000,7000,7000,21562]
["51327","A754070",71,null,423,null,null,7000,7000,7000,7000,7000,7000,7000,7000,7000,21562]
["51327","A754070",71,"0452",4231,"Prijevozna sredstva u cestovnom prometu",null,7000,7000,7000,7000,7000,7000,7000,7000,7000,21562]
["51327","A754071",null,null,null,"Gradnja i održavanje","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H74+H71+H85","v":3168540},3168540,3168540,3168540,3168540,3168540,3168540,3168540,3168540,4297540]
["51327","A754071",11,null,32,null,null,{"$f":"H72","v":331807},331807,331807,331807,331807,331807,331807,331807,331807,331807]
["51327","A754071",11,null,323,null,null,331807,331807,331807,331807,331807,331807,331807,331807,331807,331807]
["51327","A754071",11,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,331807,331807,331807,331807,331807,331807,331807,331807,331807,331807]
["51327","A754071",43,null,32,null,null,{"$f":"H75+H79","v":1527733},1527733,1527733,1527733,1527733,1527733,1527733,1527733,1527733,1927733]
["51327","A754071",43,null,322,null,null,{"$f":"H76+H77+H78","v":13600},13600,13600,13600,13600,13600,13600,13600,13600,13600]
["51327","A754071",43,"0452",3222,"Materijal i sirovine",null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
["51327","A754071",43,"0452",3223,"Energija",null,100,100,100,100,100,100,100,100,100,100]
["51327","A754071",43,"0452",3224,"Materijal i dijelovi za tekuće i investicijsko održavanje",null,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000]
["51327","A754071",43,null,323,null,null,{"$f":"H80+H81+H82+H83+H84","v":1514133},1514133,1514133,1514133,1514133,1514133,1514133,1514133,1514133,1914133]
["51327","A754071",43,"0452",3232,"Usluge tekućeg i investicijskog održavanja",null,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1600000]
["51327","A754071",43,"0452",3234,"Komunalne usluge",null,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000]
["51327","A754071",43,"0452",3237,"Intelektualne i osobne usluge",null,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000]
["51327","A754071",43,"0452",3238,"Računalne usluge",null,133,133,133,133,133,133,133,133,133,133]
["51327","A754071",43,"0452",3239,"Ostale usluge ",null,26000,26000,26000,26000,26000,26000,26000,26000,26000,26000]
["51327","A754071",43,null,42,null,null,{"$f":"H86+H90+H97","v":1309000},1309000,1309000,1309000,1309000,1309000,1309000,1309000,1309000,2038000]
["51327","A754071",43,null,421,null,null,{"$f":"H87+H88+H89","v":1202000},1202000,1202000,1202000,1202000,1202000,1202000,1202000,1202000,1802000]
["51327","A754071",43,"0452",4212,"Poslovni objekti",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,151000]
["51327","A754071",43,"0452",4213,"Ceste, željeznice i ostali prometni objekti",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51327","A754071",43,"0452",4214,"Ostali građevinski objekti",null,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1650000]
["51327","A754071",43,null,422,null,null,{"$f":"H91+H92+H93+H94+H95+H96","v":100400},100400,100400,100400,100400,100400,100400,100400,100400,229400]
["51327","A754071",43,"0452",4221,"Uredska oprema i namještaj",null,100,100,100,100,100,100,100,100,100,100]
["51327","A754071",43,"0452",4222,"Komunikacijska oprema",null,100,100,100,100,100,100,100,100,100,100]
["51327","A754071",43,"0452",4223,"Oprema za održavanje i zaštitu",null,80000,80000,80000,80000,80000,80000,80000,80000,80000,120000]
["51327","A754071",43,"0452",4224,"Medicinska i laboratorijska oprema",null,100,100,100,100,100,100,100,100,100,100]
["51327","A754071",43,"0452",4225,"Instrumenti i uređaji",null,100,100,100,100,100,100,100,100,100,89100]
["51327","A754071",43,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene ",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["51327","A754071",43,null,426,null,null,{"$f":"SUM(H98:H98)","v":6600},6600,6600,6600,6600,6600,6600,6600,6600,6600]
["51327","A754071",43,"0452",4262,"Ulaganja u računalne programe",null,6600,6600,6600,6600,6600,6600,6600,6600,6600,6600]
["51327","T754028",null,null,null,"Projekt izgradnje vanjskih vezova na glavnom lukobranu u Gradskoj luci Split","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H100+H103+H106","v":2527951},2527951,2527951,2527951,2527951,2527951,2527951,2527951,2527951,2387951]
["51327","T754028",11,null,54,null,null,{"$f":"H101","v":1459951},1459951,1459951,1459951,1459951,1459951,1459951,1459951,1459951,1459951]
["51327","T754028",11,null,541,null,null,1459951,1459951,1459951,1459951,1459951,1459951,1459951,1459951,1459951,1459951]
["51327","T754028",11,"0452",5413,"Otplata glavnice primljenih zajmova od međunarodnih organizacija",null,1459951,1459951,1459951,1459951,1459951,1459951,1459951,1459951,1459951,1459951]
["51327","T754028",43,null,34,null,null,{"$f":"H104","v":500000},500000,500000,500000,500000,500000,500000,500000,500000,360000]
["51327","T754028",43,null,342,null,null,500000,500000,500000,500000,500000,500000,500000,500000,500000,360000]
["51327","T754028",43,"0452",3421,"Kamate za primljene kredite i zajmove od međunarodnih organizacija, institucija i tijela EU te inozemnih vlada",null,500000,500000,500000,500000,500000,500000,500000,500000,500000,360000]
["51327","T754028",43,null,54,null,null,{"$f":"H107","v":568000},568000,568000,568000,568000,568000,568000,568000,568000,568000]
["51327","T754028",43,null,541,null,null,568000,568000,568000,568000,568000,568000,568000,568000,568000,568000]
["51327","T754028",43,"0452",5413,"Otplata glavnice primljenih zajmova od međunarodnih organizacija",null,568000,568000,568000,568000,568000,568000,568000,568000,568000,568000]
["51327","K754078",null,null,null,"Izgradnja ribarske  luke Komiža","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"+H116+H110+H113","v":3947000},3947000,3947000,3947000,3947000,3947000,3947000,3947000,3947000,4047000]
["51327","K754078",11,null,42,null,null,{"$f":"H111","v":2947000},2947000,2947000,2947000,2947000,2947000,2947000,2947000,2947000,2947000]
["51327","K754078",11,null,421,null,null,2947000,2947000,2947000,2947000,2947000,2947000,2947000,2947000,2947000,2947000]
["51327","K754078",11,"0452",4214,"Ostali građevinski objekti",null,2947000,2947000,2947000,2947000,2947000,2947000,2947000,2947000,2947000,2947000]
["51327","K754078",43,null,42,null,null,{"$f":"H114","v":0},0,0,0,0,0,0,0,0,100000]
["51327","K754078",43,null,421,null,null,{"$f":"H115","v":0},0,0,0,0,0,0,0,0,100000]
["51327","K754078",43,"0452",4214,"Ostali građevinski objekti",null,0,0,0,0,0,0,0,0,0,100000]
["51327","K754078",52,null,42,null,null,{"$f":"H117","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000]
["51327","K754078",52,null,421,null,null,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000]
["51327","K754078",52,"0452",4214,"Ostali građevinski objekti",null,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000]
["51327","K754079",null,null,null,"Novi putnički terminal u Gradskoj luci Split-NPOO-C1.4.R311.01.0001","3111-PRIPREMA I PROVEDBA PROJEKATA SUFINANCIRANIH SREDSTVIMA FONDOVA EU - PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H126+H120","v":7671425},7671425,7671425,7671425,7671425,7671425,7671425,7671425,7671425,7671425]
["51327","K754079",11,null,42,null,null,{"$f":"H121+H123","v":3971425},3971425,3971425,3971425,3971425,3971425,3971425,3971425,3971425,3971425]
["51327","K754079",11,null,421,null,null,{"$f":"H122","v":3460000},3460000,3460000,3460000,3460000,3460000,3460000,3460000,3460000,3971425]
["51327","K754079",11,"0452",4214,"Ostali građevinski objekti",null,3460000,3460000,3460000,3460000,3460000,3460000,3460000,3460000,3460000,3971425]
["51327","K754079",11,null,422,null,null,{"$f":"H124+H125","v":511425},511425,511425,511425,511425,511425,511425,511425,511425,0]
["51327","K754079",11,"0452",4223,"Oprema za održavanje i zaštitu",null,34207,34207,34207,34207,34207,34207,34207,34207,34207,0]
["51327","K754079",11,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,477218,477218,477218,477218,477218,477218,477218,477218,477218,0]
["51327","K754079",581,null,42,null,null,{"$f":"H127","v":3700000},3700000,3700000,3700000,3700000,3700000,3700000,3700000,3700000,3700000]
["51327","K754079",581,null,421,null,null,{"$f":"SUM(H128)","v":3700000},3700000,3700000,3700000,3700000,3700000,3700000,3700000,3700000,3700000]
["51327","K754079",581,"0452",4214,"Ostali građevinski objekti",null,3700000,3700000,3700000,3700000,3700000,3700000,3700000,3700000,3700000,3700000]
["51327","K754080",null,null,null,"Konkurentnost i kohezija 2021.-2027. ","3111-PRIPREMA I PROVEDBA PROJEKATA SUFINANCIRANIH SREDSTVIMA FONDOVA EU - PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"+H133+H143+H138+H148+H130","v":916843},{"$f":"+I133+I143+I138+I148+I130","v":916843},916843,916843,916843,916843,916843,916843,916843,{"$f":"+Q133+Q143+Q138+Q148+Q130","v":3020390}]
["51327","K754080",12,null,31,null,null,{"$f":"H131","v":0},0,0,0,0,0,0,0,0,2500]
[51327,"K754080",12,null,311,null,null,0,0,0,0,0,0,0,0,0,2500]
[51327,"K754080",12,"0452",3111,"plaće za zaposlene",null,0,0,0,0,0,0,0,0,0,2500]
["51327","K754080",12,null,42,null,null,{"$f":"H134+H136","v":111948},{"$f":"I134+I136","v":111948},111948,111948,111948,111948,111948,111948,111948,459673]
["51327","K754080",12,null,421,null,null,{"$f":"H135","v":111948},111948,111948,111948,111948,111948,111948,111948,111948,449673]
["51327","K754080",12,"0452",4214,"Ostali građevinski objekti",null,111948,111948,111948,111948,111948,111948,111948,111948,111948,449673]
["51327","K754080",12,null,422,null,null,{"$f":"H137","v":0},{"$f":"I137","v":0},0,0,0,0,0,0,0,10000]
["51327","K754080",12,"0452",4225,"Instrumenti i uređaji",null,0,0,0,0,0,0,0,0,0,10000]
["51327","K754080",562,null,31,null,null,{"$f":"H139+H141","v":0},{"$f":"I139+I141","v":0},0,0,0,0,0,0,0,10000]
["51327","K754080",562,null,311,null,null,{"$f":"H140","v":0},0,0,0,0,0,0,0,0,10000]
["51327","K754080",562,"0452",3111,"Plaće za redovan rad",null,0,0,0,0,0,0,0,0,0,10000]
["51327","K754080",562,null,313,null,null,{"$f":"H142","v":0},{"$f":"I142","v":0},0,0,0,0,0,0,0,0]
["51327","K754080",562,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,0,0,0,0,0,0,0,0,0,0]
["51327","K754080",562,null,42,null,null,{"$f":"H144+H146","v":804895},{"$f":"I144+I146","v":804895},804895,804895,804895,804895,804895,804895,804895,2524917]
["51327","K754080",562,null,421,null,null,{"$f":"H145","v":804895},804895,804895,804895,804895,804895,804895,804895,804895,2484917]
["51327","K754080",562,"0452",4214,"Ostali građevinski objekti",null,804895,804895,804895,804895,804895,804895,804895,804895,804895,2484917]
["51327","K754080",562,null,422,null,null,{"$f":"H147","v":0},0,0,0,0,0,0,0,0,40000]
[51327,"K754080",562,"0452",4225,"Instrumenti i uređaji",null,0,0,0,0,0,0,0,0,0,40000]
["51327","K754080",563,null,31,null,null,{"$f":"H149+H151","v":0},{"$f":"I149+I151","v":0},0,0,0,0,0,0,0,23300]
["51327","K754080",563,null,311,null,null,{"$f":"H150","v":0},0,0,0,0,0,0,0,0,20000]
["51327","K754080",563,"0452",3111,"Plaće za redovan rad",null,0,0,0,0,0,0,0,0,0,20000]
["51327","K754080",563,null,313,null,null,{"$f":"H152","v":0},{"$f":"I152","v":0},0,0,0,0,0,0,0,3300]
["51327","K754080",563,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,0,0,0,0,0,0,0,0,0,3300]
["51327","K754083",null,null,null,"Kibernetička sigurnost u hrvatskom pomorskom prometu - CYSCROMS","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H154+H159+H165+H170+H175+H181+H186+H191+H197","v":101732},101732,101732,101732,101732,101732,101732,101732,101732,101732]
["51327","K754083",43,null,31,null,null,{"$f":"H155+H157","v":23400},23400,23400,23400,23400,23400,23400,23400,23400,23400]
["51327","K754083",43,null,311,null,null,{"$f":"H156","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000]
["51327","K754083",43,"0452",3111,"Plaće za redovan rad",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
["51327","K754083",43,null,313,null,null,{"$f":"H158","v":3400},3400,3400,3400,3400,3400,3400,3400,3400,3400]
["51327","K754083",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,3400,3400,3400,3400,3400,3400,3400,3400,3400,3400]
["51327","K754083",43,null,32,null,null,{"$f":"H160+H163","v":3026},3026,3026,3026,3026,3026,3026,3026,3026,3026]
["51327","K754083",43,null,321,null,null,{"$f":"H161+H162","v":620},620,620,620,620,620,620,620,620,620]
["51327","K754083",43,"0452",3211,"Službena putovanja",null,400,400,400,400,400,400,400,400,400,400]
["51327","K754083",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,220,220,220,220,220,220,220,220,220,220]
["51327","K754083",43,null,323,null,null,{"$f":"SUM(H164:H164)","v":2406},2406,2406,2406,2406,2406,2406,2406,2406,2406]
["51327","K754083",43,"0452",3233,"Usluge promidžbe i informiranja",null,2406,2406,2406,2406,2406,2406,2406,2406,2406,2406]
["51327","K754083",43,null,42,null,null,{"$f":"H166+H168","v":24440},24440,24440,24440,24440,24440,24440,24440,24440,24440]
["51327","K754083",43,null,422,null,null,{"$f":"H167","v":11740},11740,11740,11740,11740,11740,11740,11740,11740,11740]
["51327","K754083",43,"0452",4221,"Uredska oprema I namještaj",null,11740,11740,11740,11740,11740,11740,11740,11740,11740,11740]
["51327","K754083",43,null,426,null,null,{"$f":"SUM(H169:H169)","v":12700},12700,12700,12700,12700,12700,12700,12700,12700,12700]
["51327","K754083",43,"0452",4262,"Ulaganje u računalne programe",null,12700,12700,12700,12700,12700,12700,12700,12700,12700,12700]
["51327","K754083",51,null,31,null,null,{"$f":"H171+H173","v":18720},18720,18720,18720,18720,18720,18720,18720,18720,15720]
["51327","K754083",51,null,311,null,null,{"$f":"H172","v":16000},16000,16000,16000,16000,16000,16000,16000,16000,13500]
["51327","K754083",51,"0452",3111,"Plaće za redovan rad",null,16000,16000,16000,16000,16000,16000,16000,16000,16000,13500]
["51327","K754083",51,null,313,null,null,{"$f":"H174","v":2720},2720,2720,2720,2720,2720,2720,2720,2720,2220]
["51327","K754083",51,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,2720,2720,2720,2720,2720,2720,2720,2720,2720,2220]
["51327","K754083",51,null,32,null,null,{"$f":"H176+H179","v":2420},2420,2420,2420,2420,2420,2420,2420,2420,5420]
["51327","K754083",51,null,321,null,null,{"$f":"H177+H178","v":496},496,496,496,496,496,496,496,496,3496]
["51327","K754083",51,"0452",3211,"Službena putovanja",null,320,320,320,320,320,320,320,320,320,3320]
["51327","K754083",51,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,176,176,176,176,176,176,176,176,176,176]
["51327","K754083",51,null,323,null,null,{"$f":"SUM(H180:H180)","v":1924},1924,1924,1924,1924,1924,1924,1924,1924,1924]
["51327","K754083",51,"0452",3233,"Usluge promidžbe i informiranja",null,1924,1924,1924,1924,1924,1924,1924,1924,1924,1924]
["51327","K754083",51,null,42,null,null,{"$f":"H182+H184","v":19552},19552,19552,19552,19552,19552,19552,19552,19552,19552]
["51327","K754083",51,null,422,null,null,{"$f":"H183","v":9392},9392,9392,9392,9392,9392,9392,9392,9392,9392]
["51327","K754083",51,"0452",4221,"Uredska oprema I namještaj",null,9392,9392,9392,9392,9392,9392,9392,9392,9392,9392]
["51327","K754083",51,null,426,null,null,{"$f":"SUM(H185:H185)","v":10160},10160,10160,10160,10160,10160,10160,10160,10160,10160]
["51327","K754083",51,"0452",4262,"Ulaganje u računalne programe",null,10160,10160,10160,10160,10160,10160,10160,10160,10160,10160]
["51327","K754083",559,null,31,null,null,{"$f":"H187+H189","v":4680},4680,4680,4680,4680,4680,4680,4680,4680,4680]
["51327","K754083",559,null,311,null,null,{"$f":"H188","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000]
["51327","K754083",559,"0452",3111,"Plaće za redovan rad",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
["51327","K754083",559,null,313,null,null,{"$f":"H190","v":680},680,680,680,680,680,680,680,680,680]
["51327","K754083",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,680,680,680,680,680,680,680,680,680,680]
["51327","K754083",559,null,32,null,null,{"$f":"H192+H195","v":606},606,606,606,606,606,606,606,606,606]
["51327","K754083",559,null,321,null,null,{"$f":"H193+H194","v":124},124,124,124,124,124,124,124,124,124]
["51327","K754083",559,"0452",3211,"Službena putovanja",null,80,80,80,80,80,80,80,80,80,80]
["51327","K754083",559,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,44,44,44,44,44,44,44,44,44,44]
["51327","K754083",559,null,323,null,null,{"$f":"SUM(H196:H196)","v":482},482,482,482,482,482,482,482,482,482]
["51327","K754083",559,"0452",3233,"Usluge promidžbe i informiranja",null,482,482,482,482,482,482,482,482,482,482]
["51327","K754083",559,null,42,null,null,{"$f":"H198+H200","v":4888},4888,4888,4888,4888,4888,4888,4888,4888,4888]
["51327","K754083",559,null,422,null,null,{"$f":"H199","v":2348},2348,2348,2348,2348,2348,2348,2348,2348,2348]
["51327","K754083",559,"0452",4221,"Uredska oprema I namještaj",null,2348,2348,2348,2348,2348,2348,2348,2348,2348,2348]
["51327","K754083",559,null,426,null,null,{"$f":"SUM(H201:H201)","v":2540},2540,2540,2540,2540,2540,2540,2540,2540,2540]
["51327","K754083",559,"0452",4262,"Ulaganje u računalne programe",null,2540,2540,2540,2540,2540,2540,2540,2540,2540,2540]
["51327","K754084",null,null,null,"INTERREG VI-a Italija-Hrvatska Projekt DIGITPORTS - Digitalne dvostruke aplikacije za sigurnije i zelenije poslovanje luka na Jadranu","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H203+H210+H221+H224+H231+H242","v":175100},175100,175100,175100,175100,175100,175100,175100,175100,175100]
["51327","K754084",43,null,31,null,null,{"$f":"H204+H208+H206","v":28600},28600,28600,28600,28600,28600,28600,28600,28600,28600]
["51327","K754084",43,null,311,null,null,{"$f":"H205","v":24000},24000,24000,24000,24000,24000,24000,24000,24000,24000]
["51327","K754084",43,"0452",3111,"Plaće za redovan rad",null,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000]
["51327","K754084",43,null,312,null,null,{"$f":"H207","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200]
["51327","K754084",43,"0452",3121,"Ostali rashodi za zaposlene",null,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200]
["51327","K754084",43,null,313,null,null,{"$f":"H209","v":3400},3400,3400,3400,3400,3400,3400,3400,3400,3400]
["51327","K754084",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,3400,3400,3400,3400,3400,3400,3400,3400,3400,3400]
["51327","K754084",43,null,32,null,null,{"$f":"H211+H216+H214+H219","v":6200},6200,6200,6200,6200,6200,6200,6200,6200,6200]
["51327","K754084",43,null,321,null,null,{"$f":"H212+H213","v":2800},2800,2800,2800,2800,2800,2800,2800,2800,2800]
["51327","K754084",43,"0452",3211,"Službena putovanja",null,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400]
["51327","K754084",43,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,400,400,400,400,400,400,400,400,400,400]
["51327","K754084",43,null,322,null,null,{"$f":"H215","v":400},400,400,400,400,400,400,400,400,400]
["51327","K754084",43,"0452",3223,"Energija",null,400,400,400,400,400,400,400,400,400,400]
["51327","K754084",43,null,323,null,null,{"$f":"SUM(H217:H218)","v":2000},2000,2000,2000,2000,{"$f":"SUM(M217:M218)","v":2000},2000,2000,2000,2000]
["51327","K754084",43,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,500,500,500,500,500,500,500,500,500,500]
["51327","K754084",43,"0452",3233,"Usluge promidžbe i informiranja",null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
["51327","K754084",43,null,329,null,null,{"$f":"H220","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51327","K754084",43,"0452",3293,"Reprezentacija",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51327","K754084",43,null,42,null,null,{"$f":"H222","v":24000},24000,24000,24000,24000,24000,24000,24000,24000,24000]
["51327","K754084",43,null,422,null,null,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000]
["51327","K754084",43,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000]
["51327","K754084",559,null,31,null,null,{"$f":"H225+H229+H227","v":55900},55900,55900,55900,55900,55900,55900,55900,55900,55900]
["51327","K754084",559,null,311,null,null,{"$f":"H226","v":48000},48000,48000,48000,48000,48000,48000,48000,48000,48000]
["51327","K754084",559,"0452",3111,"Plaće za redovan rad",null,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000]
["51327","K754084",559,null,312,null,null,{"$f":"H228","v":2400},2400,2400,2400,2400,2400,2400,2400,2400,2400]
["51327","K754084",559,"0452",3121,"Ostali rashodi za zaposlene",null,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400]
["51327","K754084",559,null,313,null,null,{"$f":"H230","v":5500},5500,5500,5500,5500,5500,5500,5500,5500,5500]
["51327","K754084",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,5500,5500,5500,5500,5500,5500,5500,5500,5500,5500]
["51327","K754084",559,null,32,null,null,{"$f":"H232+H237+H235+H240","v":12400},12400,12400,12400,12400,12400,12400,12400,12400,12400]
["51327","K754084",559,null,321,null,null,{"$f":"H233+H234","v":5600},5600,5600,5600,5600,5600,5600,5600,5600,5600]
["51327","K754084",559,"0452",3211,"Službena putovanja",null,4800,4800,4800,4800,4800,4800,4800,4800,4800,4800]
["51327","K754084",559,"0452",3212,"Naknade za prijevoz, za rad na terenu i odvojeni život",null,800,800,800,800,800,800,800,800,800,800]
["51327","K754084",559,null,322,null,null,{"$f":"H236","v":800},800,800,800,800,800,800,800,800,800]
["51327","K754084",559,"0452",3223,"Energija",null,800,800,800,800,800,800,800,800,800,800]
["51327","K754084",559,null,323,null,null,{"$f":"SUM(H238:H239)","v":4000},4000,4000,4000,4000,{"$f":"SUM(M238:M239)","v":4000},4000,4000,4000,4000]
["51327","K754084",559,"0452",3231,"Usluge telefona, interneta, pošte i prijevoza",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51327","K754084",559,"0452",3233,"Usluge promidžbe i informiranja",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51327","K754084",559,null,329,null,null,{"$f":"H241","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51327","K754084",559,"0452",3293,"Reprezentacija",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51327","K754084",559,null,42,null,null,{"$f":"H243","v":48000},48000,48000,48000,48000,48000,48000,48000,48000,48000]
["51327","K754084",559,null,422,null,null,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000]
["51327","K754084",559,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000]
["51327","K754085",null,null,null,"INTERREG VI-a Italija-Hrvatska Projekt FISHNOWASTE - Smanjenje i upravljanje otpadom u ribarskim lukama Jadranskog mora za promicanje održivog ribarstva","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H246+H253+H256+H263","v":124030},124030,124030,124030,124030,124030,124030,124030,124030,124030]
["51327","K754085",43,null,31,null,null,{"$f":"H247+H251+H249","v":5600},5600,5600,5600,5600,5600,5600,5600,5600,5600]
["51327","K754085",43,null,311,null,null,{"$f":"H248","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000]
["51327","K754085",43,"0452",3111,"Plaće za redovan rad",null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
["51327","K754085",43,null,312,null,null,{"$f":"H250","v":200},200,200,200,200,200,200,200,200,200]
["51327","K754085",43,"0452",3121,"Ostali rashodi za zaposlene",null,200,200,200,200,200,200,200,200,200,200]
["51327","K754085",43,null,313,null,null,{"$f":"H252","v":1400},1400,1400,1400,1400,1400,1400,1400,1400,1400]
["51327","K754085",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400]
["51327","K754085",43,null,42,null,null,{"$f":"H254","v":16686},16686,16686,16686,16686,16686,16686,16686,16686,16686]
["51327","K754085",43,null,422,null,null,16686,16686,16686,16686,16686,16686,16686,16686,16686,16686]
["51327","K754085",43,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,16686,16686,16686,16686,16686,16686,16686,16686,16686,16686]
["51327","K754085",559,null,31,null,null,{"$f":"H257+H261+H259","v":38000},38000,38000,38000,38000,38000,38000,38000,38000,38000]
["51327","K754085",559,null,311,null,null,{"$f":"H258","v":32000},32000,32000,32000,32000,32000,32000,32000,32000,32000]
["51327","K754085",559,"0452",3111,"Plaće za redovan rad",null,32000,32000,32000,32000,32000,32000,32000,32000,32000,32000]
["51327","K754085",559,null,312,null,null,{"$f":"H260","v":800},800,800,800,800,800,800,800,800,800]
["51327","K754085",559,"0452",3121,"Ostali rashodi za zaposlene",null,800,800,800,800,800,800,800,800,800,800]
["51327","K754085",559,null,313,null,null,{"$f":"H262","v":5200},5200,5200,5200,5200,5200,5200,5200,5200,5200]
["51327","K754085",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200]
["51327","K754085",559,null,42,null,null,{"$f":"H264","v":63744},63744,63744,63744,63744,63744,63744,63744,63744,63744]
["51327","K754085",559,null,422,null,null,63744,63744,63744,63744,63744,63744,63744,63744,63744,63744]
["51327","K754085",559,"0452",4227,"Uređaji, strojevi i oprema za ostale namjene",null,63744,63744,63744,63744,63744,63744,63744,63744,63744,63744]
["51327","K754086",null,null,null,"Uvođenje inteligentnih transportnih sustava na funkcionalnom prometnom području grada Splita","3111-PRIPREMA I PROVEDBA PROJEKATA SUFINANCIRANIH SREDSTVIMA FONDOVA EU - PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"+H267+H272","v":23300},23300,23300,23300,23300,23300,23300,23300,23300,0]
["51327","K754086",562,null,31,null,null,{"$f":"H268+H270","v":23300},23300,23300,23300,23300,23300,23300,23300,23300,0]
["51327","K754086",562,null,311,null,null,{"$f":"H269","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,0]
["51327","K754086",562,"0452",3111,"Plaće za redovan rad",null,20000,20000,20000,20000,20000,20000,20000,20000,20000,0]
["51327","K754086",562,null,313,null,null,{"$f":"H271","v":3300},3300,3300,3300,3300,3300,3300,3300,3300,0]
["51327","K754086",562,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,3300,3300,3300,3300,3300,3300,3300,3300,3300,0]
["51327","K754086",563,null,31,null,null,{"$f":"H273+H275","v":0},0,0,0,0,0,0,0,0,0]
["51327","K754086",563,null,311,null,null,{"$f":"H274","v":0},0,0,0,0,0,0,0,0,0]
["51327","K754086",563,"0452",3111,"Plaće za redovan rad",null,0,0,0,0,0,0,0,0,0,0]
["51327","K754086",563,null,313,null,null,{"$f":"H276","v":0},0,0,0,0,0,0,0,0,0]
["51327","K754086",563,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,0,0,0,0,0,0,0,0,0,0]
["51327","K754087",null,null,null,"INTERREG VI-B ADRION-Pomorska operativna učinkovitost (AIMPRESS)","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H278+H283+H286+H291","v":27750},{"$f":"I278+I283+I286+I291","v":27750},27750,27750,27750,27750,27750,27750,27750,27750]
["51327","K754087",43,null,31,null,null,{"$f":"H279+H281","v":840},840,840,840,840,840,840,840,840,840]
["51327","K754087",43,null,311,null,null,{"$f":"H280","v":640},640,640,640,640,640,640,640,640,640]
["51327","K754087",43,"0452",3111,"Plaće za redovan rad",null,640,640,640,640,640,640,640,640,640,640]
["51327","K754087",43,null,313,null,null,{"$f":"H282","v":200},200,200,200,200,200,200,200,200,200]
["51327","K754087",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,200,200,200,200,200,200,200,200,200,200]
["51327","K754087",43,null,32,null,null,{"$f":"H284","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51327","K754087",43,null,323,null,null,{"$f":"SUM(H285:H285)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51327","K754087",43,"0452",3237,"Intelektualne i osobne usluge",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["51327","K754087",559,null,31,null,null,{"$f":"H287+H289","v":4956},4956,4956,4956,4956,4956,4956,4956,4956,4956]
["51327","K754087",559,null,311,null,null,{"$f":"H288","v":4400},4400,4400,4400,4400,4400,4400,4400,4400,4400]
["51327","K754087",559,"0452",3111,"Plaće za redovan rad",null,4400,4400,4400,4400,4400,4400,4400,4400,4400,4400]
["51327","K754087",559,null,313,null,null,{"$f":"H290","v":556},556,556,556,556,556,556,556,556,556]
["51327","K754087",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,556,556,556,556,556,556,556,556,556,556]
["51327","K754087",559,null,32,null,null,{"$f":"H292","v":19954},19954,19954,19954,19954,19954,19954,19954,19954,19954]
["51327","K754087",559,null,323,null,null,{"$f":"SUM(H293:H293)","v":19954},19954,19954,19954,19954,19954,19954,19954,19954,19954]
["51327","K754087",559,"0452",3237,"Intelektualne i osobne usluge",null,19954,19954,19954,19954,19954,19954,19954,19954,19954,19954]
["51327","K754088",null,null,null,"INTERREG VI-B-ADRION-Premošćivanje plovnih putova Jadransko-Jonske regije (WATERBRIDGING)","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H295+H300+H306+H311","v":31980},31980,31980,31980,31980,31980,31980,31980,31980,31980]
["51327","K754088",43,null,31,null,null,{"$f":"H296+H298","v":1580},1580,1580,1580,1580,1580,1580,1580,1580,1580]
["51327","K754088",43,null,311,null,null,{"$f":"H297","v":1400},1400,1400,1400,1400,1400,1400,1400,1400,1400]
["51327","K754088",43,"0452",3111,"Plaće za redovan rad",null,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400]
["51327","K754088",43,null,313,null,null,{"$f":"H299","v":180},180,180,180,180,180,180,180,180,180]
["51327","K754088",43,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,180,180,180,180,180,180,180,180,180,180]
["51327","K754088",43,null,32,null,null,{"$f":"H301+H304","v":3900},3900,3900,3900,3900,3900,3900,3900,3900,3900]
["51327","K754088",43,null,323,null,null,{"$f":"SUM(H302:H303)","v":2900},2900,2900,2900,2900,{"$f":"SUM(M302:M303)","v":2900},2900,2900,2900,2900]
["51327","K754088",43,"0452",3233,"Usluge promidžbe i informiranja",null,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700]
["51327","K754088",43,"0452",3237,"Intelektualne i osobne usluge",null,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200]
["51327","K754088",43,null,329,null,null,{"$f":"H305","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51327","K754088",43,"0452",3293,"Reprezentacija",null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["51327","K754088",559,null,31,null,null,{"$f":"H307+H309","v":10200},10200,10200,10200,10200,10200,10200,10200,10200,10200]
["51327","K754088",559,null,311,null,null,{"$f":"H308","v":9000},9000,9000,9000,9000,9000,9000,9000,9000,9000]
["51327","K754088",559,"0452",3111,"Plaće za redovan rad",null,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000]
["51327","K754088",559,null,313,null,null,{"$f":"H310","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200]
["51327","K754088",559,"0452",3132,"Doprinosi za obvezno zdravstveno osiguranje",null,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200]
["51327","K754088",559,null,32,null,null,{"$f":"H312","v":16300},16300,16300,16300,16300,16300,16300,16300,16300,16300]
["51327","K754088",559,null,323,null,null,{"$f":"SUM(H313:H314)","v":16300},16300,16300,16300,16300,16300,16300,16300,16300,16300]
["51327","K754088",559,"0452",3233,"Usluge promidžbe i informiranja",null,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500]
["51327","K754088",559,"0452",3237,"Intelektualne i osobne usluge",null,7800,7800,7800,7800,7800,7800,7800,7800,7800,7800]
["51327","K754089",null,null,null,"CEF Stinice- Projekt rekonstrukcije i proširenja Sjverne luke na lučkom području Vranjičko-solinskog bazena pod upravom Lučke uprave Split","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H316+H319","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,0]
["51327","K754089",43,null,42,null,null,{"$f":"H317","v":150},150,150,150,150,150,150,150,150,0]
["51327","K754089",43,null,421,null,null,150,150,150,150,150,150,150,150,150,0]
["51327","K754089",43,"0452",4214,"Ostali građevinski projekti",null,150,150,150,150,150,150,150,150,150,0]
["51327","K754089",559,null,42,null,null,{"$f":"H320","v":850},850,850,850,850,850,850,850,850,0]
["51327","K754089",559,null,421,null,null,850,850,850,850,850,850,850,850,850,0]
["51327","K754089",559,"0452",4214,"Ostali građevinski projekti",null,850,850,850,850,850,850,850,850,850,0]
["51327","K754090",null,null,null,"INTERREG VI-A ITALIJA_HRVATSKA 2021.-2027. PROMICANJE ZELENIH I PAMETNIH LUKA-PRESPORT ","3116 - RAZVOJ SUSTAVA POMORSKOG PROMETA, POMORSKOG DOBRA I LUKA, TE ZAŠTITA OKOLIŠA OD ONEČIŠĆENJA S POMORSKIH OBJEKATA - 31 PROMET, PROMETNA INFRASTRUKTURA I KOMUNIKACIJE",{"$f":"H323+H326","v":0},0,0,0,0,0,0,0,0,19500]
["51327","K754090",43,null,32,null,null,{"$f":"H324","v":0},0,0,0,0,0,0,0,0,3500]
["51327","K754090",43,null,323,null,null,0,0,0,0,0,0,0,0,0,3500]
["51327","K754090",43,"0452",3237,"Intelektualne i osobne usluge ",null,0,0,0,0,0,0,0,0,0,3500]
["51327","K754090",559,null,32,null,null,{"$f":"H327","v":0},0,0,0,0,0,0,0,0,16000]
["51327","K754090",559,null,323,null,null,0,0,0,0,0,0,0,0,0,16000]
["51327","K754090",559,"0452",3237,"Intelektualne i osobne usluge ",null,0,0,0,0,0,0,0,0,0,16000]