ࡱ> lnmk  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefgjRoot Entry F".Wxi@WorkbookSummaryInformation(DocumentSummaryInformation8 \pNina Ba= =xxX/#8 @"1Arial1Calibri1Calibri1Calibri1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1@Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1hArial1hArial1Calibri1 Calibri1Calibri1 Arial1?Calibri14Calibri1Calibri1h8Cambria1,8Calibri18Calibri18Calibri1<Calibri14Calibri1Arial1 Calibri1Calibri1 Calibri1Calibri1>Calibri1Arial#,##0\ "kn";\-#,##0\ "kn"##,##0\ "kn";[Red]\-#,##0\ "kn"$#,##0.00\ "kn";\-#,##0.00\ "kn")$#,##0.00\ "kn";[Red]\-#,##0.00\ "kn">*9_-* #,##0\ "kn"_-;\-* #,##0\ "kn"_-;_-* "-"\ "kn"_-;_-@_->)9_-* #,##0\ _k_n_-;\-* #,##0\ _k_n_-;_-* "-"\ _k_n_-;_-@_-F,A_-* #,##0.00\ "kn"_-;\-* #,##0.00\ "kn"_-;_-* "-"??\ "kn"_-;_-@_-F+A_-* #,##0.00\ _k_n_-;\-* #,##0.00\ _k_n_-;_-* "-"??\ _k_n_-;_-@_-61_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)#,##0.00\ "kn"                                        !  !  !  !  !  !      "  # !  !  !  !  !  !  $  %   &  ' ( P ) P *  * +   , ` - . ff / 0 1 a> 2   , *  )  @ @   (""@ @   @ @   !@ @       " #  "x"@ @ D  x@ @ D  )x @ @ D  !@ @   !@ @   !!@ @   @ @   !@ @   # "x"@ @ D x@ @ D )x @ @ D  8!@ @    (@ @    (!@ @    (!@ @    (!@ @    (!!@ @   (""@ @   8@ @    (@ @    (!@ @   @ @   !@ @         !  <@ @  *     ,@@ @  (<@@ @  ! (  !|  )| "< "<@ @  *<@ @  "<@ @  <@ @  <@ @   *<@ @     <w@   <w@   <w@   <w@    <w@   <w@   <w@   <w@      <@ @  <@ @   <@ @   <@ @  "  |@ @    ,""@ @  "4""@ @  <w@   3<w@     (@ @    ) ( @ @  8@ 8 #<@ @  +@ @  #<@ @    @ @   8@ @   8!@   <@ @   *<@ @   <@ @   <@ @   *<@ @   <@ @   #<@ @    ,@ @   <@ @   ,@ @   ,@ @   ,@ @   ,!@ @   $@ @   $@ @   $@ @   $!@ @   $@ @  *@ @  *@ @  *@ @  (8@ @ (8@  (8@ @   <@ @   <@ @  <@ @  *@ @  (8@ @ (8@ @  (8@   (@ @   (@ @   (!@ @   !<@ @  < < < |  *< <p@  <p@  <p@  <p@  < < < <w@    )@ @  (@ @  (@ @   !8@ @   @ @      )@ @  (@ @   @ @  )@ @    )@ @  (@ @   @ @  !8@ @  !8@ @  !8@ @   *8@ @   *8@ @   *8@ @   "8@ @   "8@ @  8@ @  8!@ @  8!@ @  8!!@ @   "<"@ @   "8"@ @   "8 "@ @   ( ( "  " " "x"@ @   "x"@ @   "x "@ @  8@ @  8!@ @  8@ @   "8 @ @   8@ @  "0 @ @  "4"@ @  "0"@ @  "0 "@ @   "x"@ @   "x"@ @   "x "@ @  * * ||}"}A} 00\);_(*ef _k_n_-;}A} 00\);_(*ef _k_n_-;}A} 00\);_(*ef _k_n_-;}A} 00\);_(*ef _k_n_-;}A} 00\);_(*ef _k_n_-;}A} 00\);_(*ef _k_n_-;}A} 00\);_(*L _k_n_-;}A} 00\);_(*L _k_n_-;}A} 00\);_(*L _k_n_-;}A} 00\);_(*L _k_n_-;}A} 00\);_(*L _k_n_-;}A} 00\);_(*L _k_n_-;}A} 00\);_(*23 _k_n_-;}A} 00\);_(*23 _k_n_-;}A} 00\);_(*23 _k_n_-;}A} 00\);_(*23 _k_n_-;}A}  00\);_(*23 _k_n_-;}A}! 00\);_(*23 _k_n_-;}x}"00\);_(*3 _k  }A}# a00\);_(* _k}(}$  00\);_(*}A}% 00\);_(* _k}A}& 00\);_(* _k}A}' 00\);_(* _k}A}( 00\);_(* _k}A}) 00\);_(* _k}A}* 00\);_(* _k}}+ ???00\);_(* _k??? ???  ??? ???}}, }00\);_(* _k    }A}- 00\);_(* _k}-}. 00\);_(*}A}/ 00\);_(* _k}A}0 00\);_(*? _k}A}1 00\);_(*23 _k}-}2 00\);_(*}A}3 e00\);_(* _k}A}5 }00\);_(* _k}(}6  00\);_(*}}7 00\);_(* _k??? ???  ??? ???}-}8 00\);_(*}-}9 00\);_(*}U}: 00\);_(* _k }}; ??v00\);_(*̙ _k    }(} 00\);_(*20% - Isticanje1S20% - Isticanje1 ef %20% - Isticanje2S"20% - Isticanje2 ef %20% - Isticanje3S&20% - Isticanje3 ef %20% - Isticanje4S*20% - Isticanje4 ef %20% - Isticanje5S.20% - Isticanje5 ef %20% - Isticanje6S220% - Isticanje6  ef %40% - Isticanje2S#40% - Isticanje2 L湸 %40% - Isticanje3S'40% - Isticanje3 L %40% - Isticanje4S+40% - Isticanje4 L %40% - Isticanje5S/40% - Isticanje5 L %40% - Isticanje6S340% - Isticanje6  Lմ %40% - Naglasak1Q40% - Naglasak1 L %60% - Isticanje1S 60% - Isticanje1 23 %60% - Isticanje2S$60% - Isticanje2 23ٗ %60% - Isticanje3S(60% - Isticanje3 23֚ %60% - Isticanje4S,60% - Isticanje4 23 % 60% - Isticanje5S060% - Isticanje5 23 %!60% - Isticanje6S460% - Isticanje6  23 %"Biljeakaj Biljeaka   #Dobro=Dobro  a%$4 Hiperveza  % Isticanje1G Isticanje1 O %& Isticanje2G! Isticanje2 PM %' Isticanje3G% Isticanje3 Y %( Isticanje4G) Isticanje4 d %) Isticanje5G- Isticanje5 K %* Isticanje6G1 Isticanje6  F % +IzlazuIzlaz  ???%????????? ???,Izra unyIzra un  }%  -Loae;Loae  % .Naslov3Naslov I}% /Naslov 1ENaslov 1 I}%O 0Naslov 2ENaslov 2 I}%? 1Naslov 3ENaslov 3 I}%23 2Naslov 47Naslov 4 I}%3 NeutralnoE Neutralno  e%"Obi no4&Postotak#5Povezana elijaSPovezana elija }%6 D Praena hiperveza  #7Provjera elijeProvjera elije  %????????? ???'8Tekst objaanjenjaI5Tekst objaanjenja %9Tekst upozorenjaG Tekst upozorenja %: Ukupni zbroj[ Ukupni zbroj %OO ;UnossUnos ̙ ??v% <"Valuta=* Valuta [0]> Zarez?( Zarez [0]XTableStyleMedium9PivotStyleLight16`"k OPI DIO-2017Zz FP PiP 1-2017~FP PiP 2-2018-19YFP Ril-2017-18-19  ;  ;!gh0 E 0e0e    A@A5%8c8c     ?1 d0u0@Ty2 NP'p<'pA)BCD|E|| ":0e@        @ABC DEEFGHIJK5%LMNOPQRSTUWYZ[ \]^_ `abN E5%  N E5%  N F   5%    !"?N@ABC DEFFGHIJK5%LMNOPQRSTUWYZ[ \]^_ `ab@  A_ Donacije u kunamaUkupno (po izvorima)IzvorOpi prihodi i primiciVlastiti prihodiPrihodi za posebne namjenePomoiDonacije Procjena 2005. Procjena 2006.UKUPNO A/Tpr./Kpr. Sveukupno KPObrazac JLP(R)S FP-PiP 1Obrazac JLP(R)S FP-PiP 2Obrazac JLP(R)S FP-RiIBOznaka ra .iz ra unskog planaprihoda i primitaka  Y Oznaka ra una iz ra unskog plana S prihoda i primitaka   Ra un rashoda/ izdatka?(prora unski/izvanprora unski) ZADAR, BRIBIRSKI PRILAZ 2.=Korisnik prora una OSNOVNA `KOLA BARTULA KA`IA RASHODI ZA ZAPOSLENE PLAE (BRUTO)Ostali rashodi za zaposleneMATERIJALNI RASHODINakn.troak,osob.izv.rad.odn.Ostali nespom.rash.poslov.FINANCIJSKI RASHODIRASH.ZA NAB.DUGOT.IM.Dodat.ulag.na graev.objekt.2017.Knjige u knji~nici ravnateljica: Katica Skukan ravnateljicaOPI DIOPRIHODI UKUPNOPRIHODI POSLOVANJA(PRIHODI OD PRODAJE NEFINANCIJSKE IMOVINERASHODI UKUPNORASHODI POSLOVANJA RASHODI ZA NEFINANCIJSKU IMOVINURAZLIKA - VI`AK / MANJAK VI`AK/MANJAK IZ PRETHODNE GODINE,PRIMICI OD FINANCIJSKE IMOVINE I ZADU}IVANJA/IZDACI ZA FINANCIJSKU IMOVINU I OTPLATE ZAJMOVANETO FINANCIRANJE"VI`AK / MANJAK + NETO FINANCIRANJEMPrihodi od prodaje nefinancijjske imovine i naknade ateta s osnova osiguranja Namjenski primici od zadu~ivanja2018.NPrihodi od prodaje nefinancijske imovine i nadoknade ateta s osnova osiguranjaFPrihodi od nefinancijske imovine i nadoknade ateta s osnova osiguranjaPROJEKCIJA PLANA ZA 2018.PRIJEDLOG FINANCIJSKOG PLANA O` BARTULA KA`IA ZA 2017. I PROJEKCIJA PLANA ZA 2018. I 2019. GODINUPrijedlog plana za 2017.Projekcija plana za 2018.Projekcija plana za 2019.PLAN PRIHODA I PRIMITAKA!Ukupno prihodi i primici za 2017.'PLAN PRIHODA I PRIMITAKA 2018. i 2019.2019.)Ukupno prihodi i primici za 2018. i 2019.PLAN RASHODA I IZDATAKANaziv PRIJEDLOG PLANA ZA 2017.PROJEKCIJA PLANA ZA 2019.RASHODI POSLOVANJA%634-HZZ stru no us. bez zasnivanja ro636-MZO` - plae, naknade'636-MZO` - projekti, mentorstva, ostalo636-AGENC.ZA ODG.I OBRAZ.636-ZD }UPANIJA NATJECANJA638- ERASMUS KA2+641 - PRIPIS KAMATE641 -PRIHODI OD POZ.TE .RAZLIKA652-UPL.U EN.ZA MARENDE PB652-UPL.U EN.ZA `TETE652-ZAKLADA"HRV. ZA DJECU"661-VLASTITI PRIHODI UZ MARA`KA 661-NAJAM 663-DRU`TVO PED.TEH.KULTURE663-H``S NATJECANJA671-GRAD ZADAR683-OSTALI PRIHODI 641 - PRIHODI OD POZ.TE .RAZLIKADoprinosi na plaeNaknade troakova zaposlenimaRashodi za materijal i energijuRashodi za uslugeOstali financijski rashodiPostrojenja i oprema"RASH.ZA DOD. ULAG. NA NEF. IMOVINIbK L]Tcc PK![Content_Types].xmlj0Eжr(΢Iw},-j4 wP-t#bΙ{UTU^hd}㨫)*1P' ^W0)T9<l#$yi};~@(Hu* Dנz/0ǰ $ X3aZ,D0j~3߶b~i>3\`?/[G\!-Rk.sԻ..a濭?PK!֧6 _rels/.relsj0 }Q%v/C/}(h"O = C?hv=Ʌ%[xp{۵_Pѣ<1H0ORBdJE4b$q_6LR7`0̞O,En7Lib/SeеPK!kytheme/theme/themeManager.xml M @}w7c(EbˮCAǠҟ7՛K Y, e.|,H,lxɴIsQ}#Ր ֵ+!,^$j=GW)E+& 8PK!ƒ@ theme/theme/theme1.xmlYOoE#F{oc'NjGuرhF[xw;23NjHH q　Jĥ|@_73xM6{o~(fIyWk"޽aJCR$'Mnlu"^T$}*OIB.bQn̖kC 0>A z9zgb)guSe`MHyaE۫?oi^1`mi]e)ƣih]*S^ z}vje)lNNyjKWdnu:V&%j@vؘ7kkeo@:ot65o@6_k5\E&shm~?^@Bζ+M7k|o(KyZr2h4%!8 5Np鍝ܔ慤/h){//?z~Ǐ`i9 q2./|ͧ|ׯ|^e/OU!fϟ߾}RxTiL$CaoF1d$ηbaЮ S3Ŭ ! HUHL|+Eni^% 'ɸq{T1moB̝}7" ' IB>!{@ .y:VdHG#m23}j[EB@`V!0G7DḊǬXEUB/zRDŽq Uk o0Ji"U4oc-ߍpVa4>(F\Uw!쀓Oc=:vD9~3ږ䯒1\&㶷 *$OEa“d˼{w|]gͶ W7/6]rI)c5e4}baR3CRYrwpc$hz캧eFz,Q%t%m>]ٓ>3| ၝ^Ѡ cJ؜?sF+Y\ˈ¶߄Y] ufnu#Iub`dMB.58kp6Zf1VH$H s)Z+qkio,F*k,`[m{J:nO#KtZ˫qB80NR7~jWºl|fV17pSa>a'B-,#U,ќ˫֋ڀ7b IztMKlҌ֝}R)("QpFl"0_*'n'LFpm^9 ygVhn⸐<ăUn6w]O`%"W`q"Y(8ױ As k8=:FB=R dҒSճeI񨒸2baCtmPnI Yƺ)ǛCkc|l0æ#ƍuA=ȭ5hb6Wlt#hu&Mʪ6kb}ndg9]4g.;'/Rٙ]۹˞ Q 1UG[p?aSLA+p0Dn(~7԰#|CyS/'R$,U||%Pd~h}~A% g׵Y0N|r`o.y?,U.h$0:zI`P^&=c@e!PY ,HЍm(#ksx0sçRu~BƁh A \n§SeQ(LR(m ]V-g9K. 'ކmA ̧;YA{`~HLPK! ѐ'theme/theme/_rels/themeManager.xml.relsM 0wooӺ&݈Э5 6?$Q ,.aic21h:qm@RN;d`o7gK(M&$R(.1r'JЊT8V"AȻHu}|$b{P8g/]QAsم(#L[PK-![Content_Types].xmlPK-!֧6 +_rels/.relsPK-!kytheme/theme/themeManager.xmlPK-!ƒ@ theme/theme/theme1.xmlPK-! ѐ' theme/theme/_rels/themeManager.xml.relsPK]   qx  dMbP?_*+%&jZ?'jZ?(~?)~?MHP LaserJet Professional P11024 4X?????xrSDDMHP LaserJet Professional P1102 -(d2F4" P BP(? BP(?&\(U} I} } } !  d     u          XXX9 8 % 9 : ; &!iA  DD!iA DD!iA  DD '^@<~ ~  ( )!iA D D !iA D D !iA D D  *  ^}~~ +  AAA , "  DD"  DD"  DD   9 : ; - 9 : ; . / 0 1)$ $$B) $ $$B)$ $$B0&&H<&<<>&>&&&<*      0PH0(  >@Z      ggD  O:  dMbP?_*+%&M&d2?'x,E?,E ` E# $!"`"Dl0("@,EA,EB,EC,ED,EE,EF,EG,EH,EI,EJ,EK,EL,EM,EN,E",<     ]  @T D-<(  ~B C- D?Line 116u]C` ~B D- D?Line 2%6r]D` >@P  b !!ggD    dMbP?_*+%&HzG?'(\?( BP(?)~?MHP LaserJet Professional P11024 4X8w@p8w*Z8wSDDMHP LaserJet Professional P1102 -(d2F4" :XXjZ?i4F?&DU} '} } $ } $} }  } } I } } } I} } } } ; ; ;@@  @@ @ @ @ @ @@@@@@@@@@@ @ @ ;,@, a >"$ G H 4 ?  I      5 3          5 3 J" F ~ L@ ~  L@   G pcA  pcA   H ~ N@  ~ N@  I ~ @  ~ @  J ~ @  ~ @  L ~ i@ ~ i@  W ~ @@ ~ @@  N ~ A ~  A  O B@~ @p@@@^C@ ~  @p@  QB~ @v@@@@^C~  @v@  RB~ @@@@@^CN~  @@ @@@^C SB@@@~ @i@^CN@@@ ~  @i@  ^C TB@@@~ @@^CN@@@ ~  @@  ^C U~ B>s@@@@^C~ B>s @@@@^C U~ B2A@@@@^C~ B2A @@@@^C VB~ @@@@@@^CN~  @@@ @@@^C$KLLLL_MOLLLL_M A#5AA %@ -@AcA@5AA  @ @A  cA  @   A@#ГiA %AA#ГiA %AA DEEEEEbbb  $`EEEEEEE  #$`EEEEEEE@= D4(V4`h```^^``^^``VV^(*((  E E0"(   ~B " D?Line 1 ]`` >@P` b      ggD  3  dMbP?_*+%&M&d2?'M&d2?()MHP LaserJet Professional P11024 4X |vجSDDMHP LaserJet Professional P1102 -(d2F4" 3XXjZ? `?&`U} } m} $g} k}  g} g} mg} m g} $ g3@@@h@,@J@,@@ k ,k @ @ @@@`@@@@@@@``@@@`@@ A f eee$eeeeeeeeeeeeeee$eeeeeeeeeeeeeee  hhi jg cglllmlllllll  noooppppppppp oooooooooo  qoo r rB C s s s s s s6 s3 7 D t t ~ @ E  ~ u?@ u# v333*zdA* %  2 v4333"A     - v   v   vp|JcA  v   v   v   vVEvVE # w %  # w %   xyvzzzzzzzzz  gg ~ xps@ y# p=c6aA %  2) zzA#6A(\A zz# z̔9`A  ̔M6`A zzzzz  gg ~ xs@ y# A* % 2zL@ : zzEzKA/p= @])\u6@= ףs@Gz@zzzzz  gg ~ xs@ yX#Gzn7A) % 2-zG@ QA@@d" zz-zffff%6Affff-3AxAzzzzz xyzzzzzzzzzz x|zzzzzzzzzz  gg ~ }@@ ~AA* -0~3A  -~@*~P A*~%A~@ ~ ~ ~*r~*rgg ~ xt@ yYzxA)@rj4!'!z@  z+zA`A~ z@@zzzz # w %* # w %* ~  t@ Z8!A5i!AUAjA': !^@ ' ~ @@X@ ~ i@zzzz ~ 0t@ [1AM A7@A @2U@]A)@@ # A)  A~ p@zzzz ~ @t@ @A* ~ @ #A `@zzzz ~ t@ o@%@jpd@@)@S@''Wlk~ @@zzzz xyzzzzzzzzzz xyzzzzzzzzzz xyzzzzzzzzzz  gg ~ }A@ #~\@* % 9~ @  -@@~0@ ~~~~ ~ ~@~@gg ~ xpu@ y\#z\@* % 9z @z0@zzzzzzz  gg xyzzzzzzzzzz xyzzzzzzzzzz  gg ~ }E@ #~d@ % 5#~F@ % !#~@  % !#~ % (@@#~ % (@@#~ % (@@#~ % (@@# ~ % ( @@ ~d@~d@gg DlH((.".>8"8l4 ""8Y"8 @!@"+@#@$`%`&`'`(@)@*@/2 ~ x`z@ {]# zj@ %  5! zL@   N0u'% z@'''' zzzzzzz  gg ~ !z@ !!#!@@ %!! 5!@@@@!zz ~ "}F@ "^#"~jA %"" 2"~jA"D#"zzzzzz " ~jA~jA ~ #x0|@ #{##zjA! %## 2~ #zjA#zzzzzzzz $x|zzzzzzzzzz %x|zzzzzzzzzz &xyzzzzzzzzzz & gg '}y~~~~~~~~~~ ( ) )d S)333iA)=% 2%}%1% !|D#S)̍AA=% %%% !D")@*)A)) 7-@@-A--A)P A))3dA))@"))))) ))7) iA) !D D D D D" 7) iA) !D D D D D" ) gg * * 7*333iA!D DDDD"7*̍AA !D DDDD"*@)*%** LLLL--*P A **3dA**@**** )*3* iA) D D D D D" 3* iA* D D D D D" * gg / g" 2 g#Oqk""8""Q$  #    PH@$0(  $> @Z   ggD  Oh+'0HP\l mfNinaMicrosoft Excel@dCj@(@!W/՜.+,0x PXd lt| -mf OPI DIO-2017FP PiP 1-2017FP PiP 2-2018-19FP Ril-2017-18-19"'FP Ril-2017-18-19'!Ispis_naslova 'FP PiP 1-2017'!Podrucje_ispisa Radni listoviImenovani rasponi F0Radni list programa Microsoft Office Excel 2003Biff8Excel.Sheet.89qCompObj |Root Entry F".~xoWorkbookSummaryInformation(DocumentSummaryInformation8  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefgkp Oh+'0HP\l mfNinaMicrosoft Excel@dCj@(@!W/՜.+,D՜.+,x PXd lt| -mf OPI DIO-2017FP PiP 1-2017FP PiP 2-2018-19FP Ril-2017-18-19"'FP Ril-2017-18-19'!Ispis_naslova 'FP PiP 1-2017'!Podrucje_ispisa Radni listoviImenovani rasponi4 F0Radni list programa Microsoft Office Excel 2003Biff8Excel.Sheet.89q $,