{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["C__winGPS_TMP_BCRNIC1_00000000D"],"read":"whole","date_system":"1900"}

{"sheet":"C__winGPS_TMP_BCRNIC1_00000000D","index":0,"n_rows":130,"n_cols":4,"rows_kept":130}
["Oznaka","Plan 2021.","Projekcija 2022.","Projekcija 2023."]
["SVEUKUPNO",{"v":3028261,"d":"3,028,261.00"},{"v":3010875,"d":"3,010,875.00"},{"v":3010875,"d":"3,010,875.00"}]
["Program: 5301 Zakonski standard ustanova osnovnog školstva",{"v":3028261,"d":"3,028,261.00"},{"v":3010875,"d":"3,010,875.00"},{"v":3010875,"d":"3,010,875.00"}]
["A 530101 Osiguravanje uvjeta rada",{"v":2966261,"d":"2,966,261.00"},{"v":2948875,"d":"2,948,875.00"},{"v":2948875,"d":"2,948,875.00"}]
["Izvor: 3 VLASTITI PRIHODI",{"v":21400,"d":"21,400.00"},{"v":15100,"d":"15,100.00"},{"v":15100,"d":"15,100.00"}]
["Izvor: 32 Vlastiti prihodi - proračunski korisnici",{"v":15100,"d":"15,100.00"},{"v":15100,"d":"15,100.00"},{"v":15100,"d":"15,100.00"}]
["Izvor: 321 Vlastiti prihodi - proračunski korisnici",{"v":15100,"d":"15,100.00"},{"v":15100,"d":"15,100.00"},{"v":15100,"d":"15,100.00"}]
["Izvor: 3214 Vlastiti prihodi - osnovne škole",{"v":15100,"d":"15,100.00"},{"v":15100,"d":"15,100.00"},{"v":15100,"d":"15,100.00"}]
["0000-50300114-3-1 3221; Uredski materijal i ostali materijalni rashodi",{"v":1100,"d":"1,100.00"}]
["0000-50300114-2-1 3221; Uredski materijal i ostali materijalni rashodi",null,{"v":1100,"d":"1,100.00"}]
["0000-50300114-1-1 3221; Uredski materijal i ostali materijalni rashodi",null,null,{"v":1100,"d":"1,100.00"}]
["0000-50300114-3-2 3237; Intelektualne i osobne usluge",{"v":1000,"d":"1,000.00"}]
["0000-50300114-2-2 3237; Intelektualne i osobne usluge",null,{"v":1000,"d":"1,000.00"}]
["0000-50300114-1-2 3237; Intelektualne i osobne usluge",null,null,{"v":1000,"d":"1,000.00"}]
["0000-50300114-3-4 4221; Uredska oprema i namještaj",{"v":10000,"d":"10,000.00"}]
["0000-50300114-2-4 4221; Uredska oprema i namještaj",null,{"v":10000,"d":"10,000.00"}]
["0000-50300114-1-4 4221; Uredska oprema i namještaj",null,null,{"v":10000,"d":"10,000.00"}]
["0000-50300114-3-6 4227; Uređaji, strojevi i oprema za ostale namjene",{"v":1000,"d":"1,000.00"}]
["0000-50300114-2-6 4227; Uređaji, strojevi i oprema za ostale namjene",null,{"v":1000,"d":"1,000.00"}]
["0000-50300114-1-6 4227; Uređaji, strojevi i oprema za ostale namjene",null,null,{"v":1000,"d":"1,000.00"}]
["0000-50300114-3-7 4241; Knjige",{"v":2000,"d":"2,000.00"}]
["0000-50300114-2-7 4241; Knjige",null,{"v":2000,"d":"2,000.00"}]
["0000-50300114-1-7 4241; Knjige",null,null,{"v":2000,"d":"2,000.00"}]
["V53010105 3221; Uredski materijal i ostali materijalni rashodi",{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"}]
["V53010118 3237; Intelektualne i osobne usluge",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
["V53010129 4221; Uredska oprema i namještaj",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"}]
["V53010134 4227; Uređaji, strojevi i oprema za ostale namjene",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
["V53010135 4241; Knjige",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
["Izvor: 38 Prenesena sredstva - vlastiti prihodi proračunskih korisnika",{"v":6300,"d":"6,300.00"}]
["Izvor: 383 Prenesena sredstva - vlastiti prihodi proračunskih korisnika",{"v":6300,"d":"6,300.00"}]
["Izvor: 3834 Prenesena sredstva - vlastiti prihodi - osnovne škole",{"v":6300,"d":"6,300.00"}]
["0000-50300114-3-88 4221; Uredska oprema i namještaj - ZR",{"v":6300,"d":"6,300.00"}]
["V530101234 4221; Uredska oprema i namještaj - ZR",{"v":6300,"d":"6,300.00"}]
["Izvor: 4 PRIHODI ZA POSEBNE NAMJENE",{"v":105000,"d":"105,000.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"}]
["Izvor: 43 Prihodi za posebne namjene - proračunski korisnici",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"}]
["Izvor: 431 Prihodi za posebne namjene - proračunski korisnici",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"}]
["Izvor: 4314 Prihodi za posebne namjene - osnovne škole",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"}]
["0000-50300114-3-8 3221; Uredski materijal i ostali materijalni rashodi",{"v":2000,"d":"2,000.00"}]
["0000-50300114-2-8 3221; Uredski materijal i ostali materijalni rashodi",null,{"v":2000,"d":"2,000.00"}]
["0000-50300114-1-8 3221; Uredski materijal i ostali materijalni rashodi",null,null,{"v":2000,"d":"2,000.00"}]
["0000-50300114-3-9 3222; Materijal i sirovine",{"v":92000,"d":"92,000.00"}]
["0000-50300114-2-9 3222; Materijal i sirovine",null,{"v":92000,"d":"92,000.00"}]
["0000-50300114-1-9 3222; Materijal i sirovine",null,null,{"v":92000,"d":"92,000.00"}]
["0000-50300114-3-10 3225; Sitni inventar i auto gume",{"v":2000,"d":"2,000.00"}]
["0000-50300114-2-10 3225; Sitni inventar i auto gume",null,{"v":2000,"d":"2,000.00"}]
["0000-50300114-1-10 3225; Sitni inventar i auto gume",null,null,{"v":2000,"d":"2,000.00"}]
["0000-50300114-3-11 3231; Usluge telefona, pošte i prijevoza",{"v":3000,"d":"3,000.00"}]
["0000-50300114-2-11 3231; Usluge telefona, pošte i prijevoza",null,{"v":3000,"d":"3,000.00"}]
["0000-50300114-1-11 3231; Usluge telefona, pošte i prijevoza",null,null,{"v":3000,"d":"3,000.00"}]
["0000-50300114-3-76 3239; Ostale usluge",{"v":1000,"d":"1,000.00"}]
["0000-50300114-2-76 3239; Ostale usluge",null,{"v":1000,"d":"1,000.00"}]
["0000-50300114-1-76 3239; Ostale usluge",null,null,{"v":1000,"d":"1,000.00"}]
["V53010143 3221; Uredski materijal i ostali materijalni rashodi",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
["V53010144 3222; Materijal i sirovine",{"v":92000,"d":"92,000.00"},{"v":92000,"d":"92,000.00"},{"v":92000,"d":"92,000.00"}]
["V53010147 3225; Sitni inventar i auto gume",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
["V53010149 3231; Usluge telefona, pošte i prijevoza",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"}]
["V53010154 3239; Ostale usluge",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
["Izvor: 48 Prenesena sredstva - namjenski prihodi",{"v":5000,"d":"5,000.00"}]
["Izvor: 483 Prenesena sredstva - namjenski prihodi - proračunski korisnici",{"v":5000,"d":"5,000.00"}]
["Izvor: 4831 Prenesena sredstva - namjenski prihodi - proračunski korisnici",{"v":5000,"d":"5,000.00"}]
["0000-50300114-3-87 3222; Materijal i sirovine-ZR",{"v":5000,"d":"5,000.00"}]
["V530101201 3222; Materijal i sirovine-ZR",{"v":5000,"d":"5,000.00"}]
["Izvor: 5 POMOĆI",{"v":2839861,"d":"2,839,861.00"},{"v":2833775,"d":"2,833,775.00"},{"v":2833775,"d":"2,833,775.00"}]
["Izvor: 52 Pomoći - proračunski korisnici",{"v":2833775,"d":"2,833,775.00"},{"v":2833775,"d":"2,833,775.00"},{"v":2833775,"d":"2,833,775.00"}]
["Izvor: 521 Pomoći - proračunski korisnici",{"v":2833775,"d":"2,833,775.00"},{"v":2833775,"d":"2,833,775.00"},{"v":2833775,"d":"2,833,775.00"}]
["Izvor: 5214 Pomoći - osnovne škole",{"v":2833775,"d":"2,833,775.00"},{"v":2833775,"d":"2,833,775.00"},{"v":2833775,"d":"2,833,775.00"}]
["0000-50300114-3-21 3295; Pristojbe i naknade",{"v":10875,"d":"10,875.00"}]
["0000-50300114-2-21 3295; Pristojbe i naknade",null,{"v":10875,"d":"10,875.00"}]
["0000-50300114-1-21 3295; Pristojbe i naknade",null,null,{"v":10875,"d":"10,875.00"}]
["0000-50300114-3-13 3111; Plaće za redovan rad",{"v":2219800,"d":"2,219,800.00"}]
["0000-50300114-2-13 3111; Plaće za redovan rad",null,{"v":2219800,"d":"2,219,800.00"}]
["0000-50300114-1-13 3111; Plaće za redovan rad",null,null,{"v":2219800,"d":"2,219,800.00"}]
["0000-50300114-3-14 3113; Plaće za prekovremeni rad",{"v":20000,"d":"20,000.00"}]
["0000-50300114-2-14 3113; Plaće za prekovremeni rad",null,{"v":20000,"d":"20,000.00"}]
["0000-50300114-1-14 3113; Plaće za prekovremeni rad",null,null,{"v":20000,"d":"20,000.00"}]
["0000-50300114-3-15 3121; Ostali rashodi za zaposlene",{"v":95000,"d":"95,000.00"}]
["0000-50300114-2-15 3121; Ostali rashodi za zaposlene",null,{"v":95000,"d":"95,000.00"}]
["0000-50300114-1-15 3121; Ostali rashodi za zaposlene",null,null,{"v":95000,"d":"95,000.00"}]
["0000-50300114-3-16 3132; Doprinosi za obvezno zdravstveno osiguranje",{"v":362100,"d":"362,100.00"}]
["0000-50300114-2-16 3132; Doprinosi za obvezno zdravstveno osiguranje",null,{"v":362100,"d":"362,100.00"}]
["0000-50300114-1-16 3132; Doprinosi za obvezno zdravstveno osiguranje",null,null,{"v":362100,"d":"362,100.00"}]
["0000-50300114-3-17 3212; Naknade za prijevoz, za rad na terenu i odvojeni život",{"v":90000,"d":"90,000.00"}]
["0000-50300114-2-17 3212; Naknade za prijevoz, za rad na terenu i odvojeni život",null,{"v":90000,"d":"90,000.00"}]
["0000-50300114-1-17 3212; Naknade za prijevoz, za rad na terenu i odvojeni život",null,null,{"v":90000,"d":"90,000.00"}]
["0000-50300114-3-18 3222; Materijal i sirovine",{"v":14000,"d":"14,000.00"}]
["0000-50300114-2-18 3222; Materijal i sirovine",null,{"v":14000,"d":"14,000.00"}]
["0000-50300114-1-18 3222; Materijal i sirovine",null,null,{"v":14000,"d":"14,000.00"}]
["0000-50300114-3-19 3225; Sitni inventar i auto gume",{"v":3000,"d":"3,000.00"}]
["0000-50300114-2-19 3225; Sitni inventar i auto gume",null,{"v":3000,"d":"3,000.00"}]
["0000-50300114-1-19 3225; Sitni inventar i auto gume",null,null,{"v":3000,"d":"3,000.00"}]
["0000-50300114-3-20 3237; Intelektualne i osobne usluge",{"v":5000,"d":"5,000.00"}]
["0000-50300114-2-20 3237; Intelektualne i osobne usluge",null,{"v":5000,"d":"5,000.00"}]
["0000-50300114-1-20 3237; Intelektualne i osobne usluge",null,null,{"v":5000,"d":"5,000.00"}]
["0000-50300114-3-22 4221; Uredska oprema i namještaj",{"v":12000,"d":"12,000.00"}]
["0000-50300114-2-22 4221; Uredska oprema i namještaj",null,{"v":12000,"d":"12,000.00"}]
["0000-50300114-1-22 4221; Uredska oprema i namještaj",null,null,{"v":12000,"d":"12,000.00"}]
["0000-50300114-3-23 4241; Knjige",{"v":2000,"d":"2,000.00"}]
["0000-50300114-2-23 4241; Knjige",null,{"v":2000,"d":"2,000.00"}]
["0000-50300114-1-23 4241; Knjige",null,null,{"v":2000,"d":"2,000.00"}]
["V530101281 3295; Pristojbe i naknade",{"v":10875,"d":"10,875.00"},{"v":10875,"d":"10,875.00"},{"v":10875,"d":"10,875.00"}]
["V53010165 3111; Plaće za redovan rad",{"v":2219800,"d":"2,219,800.00"},{"v":2219800,"d":"2,219,800.00"},{"v":2219800,"d":"2,219,800.00"}]
["V53010166 3113; Plaće za prekovremeni rad",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"}]
["V53010167 3121; Ostali rashodi za zaposlene",{"v":95000,"d":"95,000.00"},{"v":95000,"d":"95,000.00"},{"v":95000,"d":"95,000.00"}]
["V53010169 3132; Doprinosi za obvezno zdravstveno osiguranje",{"v":362100,"d":"362,100.00"},{"v":362100,"d":"362,100.00"},{"v":362100,"d":"362,100.00"}]
["V53010172 3212; Naknade za prijevoz, za rad na terenu i odvojeni život",{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"}]
["V53010175 3222; Materijal i sirovine",{"v":14000,"d":"14,000.00"},{"v":14000,"d":"14,000.00"},{"v":14000,"d":"14,000.00"}]
["V53010178 3225; Sitni inventar i auto gume",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"}]
["V53010185 3237; Intelektualne i osobne usluge",{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"}]
["V53010192 4221; Uredska oprema i namještaj",{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"}]
["V53010195 4241; Knjige",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
["Izvor: 58 Prenesena sredstva - pomoći",{"v":6086,"d":"6,086.00"}]
["Izvor: 582 Prenesena sredstva - pomoći - proračunski korisnici",{"v":6086,"d":"6,086.00"}]
["Izvor: 5821 Prenesena sredstva - pomoći - proračunski korisnici",{"v":6086,"d":"6,086.00"}]
["0000-50300114-3-89 4123; Licence - ZR",{"v":1316,"d":"1,316.00"}]
["0000-50300114-3-29 3239; Ostale usluge - ZR",{"v":4770,"d":"4,770.00"}]
["V530101213 4123; Licence - ZR",{"v":1316,"d":"1,316.00"}]
["V530101263 3239; Ostale usluge - ZR",{"v":4770,"d":"4,770.00"}]
["A 530106 Nabava udžbenika za učenike OŠ",{"v":62000,"d":"62,000.00"},{"v":62000,"d":"62,000.00"},{"v":62000,"d":"62,000.00"}]
["Izvor: 5 POMOĆI",{"v":62000,"d":"62,000.00"},{"v":62000,"d":"62,000.00"},{"v":62000,"d":"62,000.00"}]
["Izvor: 52 Pomoći - proračunski korisnici",{"v":62000,"d":"62,000.00"},{"v":62000,"d":"62,000.00"},{"v":62000,"d":"62,000.00"}]
["Izvor: 521 Pomoći - proračunski korisnici",{"v":62000,"d":"62,000.00"},{"v":62000,"d":"62,000.00"},{"v":62000,"d":"62,000.00"}]
["Izvor: 5214 Pomoći - osnovne škole",{"v":62000,"d":"62,000.00"},{"v":62000,"d":"62,000.00"},{"v":62000,"d":"62,000.00"}]
["0000-50300114-3-36 4241; Knjige",{"v":33500,"d":"33,500.00"}]
["0000-50300114-2-36 4241; Knjige",null,{"v":33500,"d":"33,500.00"}]
["0000-50300114-1-36 4241; Knjige",null,null,{"v":33500,"d":"33,500.00"}]
["0000-50300114-3-35 3722; Naknade građanima i kućanstvima u naravi",{"v":28500,"d":"28,500.00"}]
["0000-50300114-2-35 3722; Naknade građanima i kućanstvima u naravi",null,{"v":28500,"d":"28,500.00"}]
["0000-50300114-1-35 3722; Naknade građanima i kućanstvima u naravi",null,null,{"v":28500,"d":"28,500.00"}]
["V53010601 4241; Knjige",{"v":33500,"d":"33,500.00"},{"v":33500,"d":"33,500.00"},{"v":33500,"d":"33,500.00"}]
["V53010603 3722; Naknade građanima i kućanstvima u naravi",{"v":28500,"d":"28,500.00"},{"v":28500,"d":"28,500.00"},{"v":28500,"d":"28,500.00"}]