~~•• PeIIy6JJ1IKa Cp6IIjaAYTOIIO'lIIa nOKpajIIHa BojnoilIIHaYIll' ABA 3A KAllllT AJIHA YJIAr AlbAAYTOHOMHE llOKPA.nIHE BOJBO)J:lIHEEYJleBap MIIxajJla llymllla 16, HOBIIC3)lEpoj: 136-402-130/2017-04-45)J:aTYM:22.10.20 IS.TOilIlHe

Ha OCHOBY41laHa 2. Ta4Ka 3. 41laHa 28. 41laHa 41. H 41laHa SO. 3aKoHa 0 6y~eTcKoM cHCTeMY, ("Cllym6eHH rllaCHHKPC", 6poj 54/2009, 73/2010, 101/2010, 101/2011, 93/2012, 62,2013, 63/2013, 63/2013-HcnpaBKa, 108/2013, 142/2014,

68/2015-AP.3aKoH, 103/2015, 99/2016 H 113/2017) H PeweH>a nOKpajHHcKe BllaAe 0 npeHocy cpeACTaBa Y TeKyny

6y~eTcKY pe3epBY 127 6poj 401-1187/2018-11 0A 18. oKT06pa 2018. rOAHHe , a carllaCHO 41laHY 4, CTaB 2 nOKpajHHcKe

cKynwTHHcKe oAllYKe 0 06pa30BaH>Y YnpaBe 3a KanHTallHa YllaraH>a AyroHoMHe nOKpajHHe BojBoAHHe 6poj: 025-6/14 0A

23.12.2014. rOAHHe, ("Cllym6eHH IlHCT An BojBoAHHe", 6poj: 54/2014), AHpeKTop YnpaBe 3a KanHTallHa YllaraH>aAyroHoMHe nOKpajHHe BojBoAHHe, AOHOCH

113MEHY<l>I1HAHCI1JCKOr nllAHA

3a 2018. roAHHY

Y <l>HHaHcHjcKoM nllaHY YnpaBe 3a KanHTallHa YllaraH>a AyroHoMHe nOKpajHHe BojBoAHHe 3a 2018. roAHHY, Bpwece H3MeHe H AonYHe:

Y norllaBlbY I - nPIIIXOAIII, nPIIIMAfbA III nPEHETA HEYTPOWEHA CPEACTBA 1113PAHlllJiIIX roAIIIHA MeH>a ce HrllaCH:

" nOKpajHHcKoM cKynwTHHoM OAllYKOM 0 6y~ery/pe6allaHcy 6y~eTa AyroHoMHe nOKpajHHe BojBoAHHe 3a 2018.

rOAHHY, YnpaBH 3a KanHTallHa YllaraH>a AyroHoMHe nOKpajHHe BojBoAHHe (y AalbeM TeKcry: YnpaBa) - pa3Aeo 6y~eTa 17,onpeAelbeHo je 9.479.235.463,07 AHHapa.

npHXOAH H npHMaH>a 3ajeAHo ca npeHeTHM HeyrpoweHHM cpeACTBHMa H3 paHHjHx rOAHHa pacnope1)eHH cy noclleAenHM H3BopHMa <!>HHaHCHpaH>aH TO:

113BOP nPIiIXOAA 03HaKa H3Bopa I H3HOCH3Bopa

nplIXOAII 1136yveTa 0100 2.426.014.931,79- - - -,nplIXOAII 1136vveTa - HaKHaAe II APyr" np"XOA" no nOCe6H"M

0102 577.476.962,003aKOHIIIMa

'Inp"XOAII 1136vveTa - KaMaTe II APyr" np"xOAI no OCHOBYHanllaneH"X nOTpa,""Bafba <POHAa3a pa3Boj AYTOHOMHenOKpajHHe BojaoAHHe 1-1APyn1x nOTpaliH1Sal-ba no Aan1M 0112 17.904.000,00

KP~AIr1TH~a_

TpaHc4leplt1 oil APymx HI'1BOa BJ1aCH1 - HaMeHCKH KamnaJ1HH0709 1.960.900.000,00TpaHc<!>ep" "3 peny6n"4KOr 6yveTa

np"Mafba OAornnaTe AaT"X KpeA"Ta " npoAaje <!>"HaHC"jcKel-1MOBHHe - np.1Mal-ba OA HannaneHHX nOTpamHBal-ba $OHAa 3a

pa3Boj AyroHoMHe nOKpaj"He BojBOA"He "APyr"x 1205 62.711.000,00 InOTpa>KHSal-ba, a no oCHoey ornllaTe r.nasHIllu.e Ayra no AanlMKpeAHTI1Ma __

Hepacnopel)eH" B"WaX np"XOAa "3 paH"jllx rOA"Ha 1300 3.505.211.931,83- ---- IHepacnopel)eHII Bllwax np"XOAa 113paHlljllx rOAIIHa - HaXHaAeIII APyrH np"xCAH OCTsapeHH no noce6HIo1M 3aKOHIIIMa Kac 1302 570.045.665,00HaMeHCI01 npHxoA\II

Hepacnopel)eHII Bllwax np"xOAa 113paHlljllx roAIIHa - cpeAcTBa0A HanllaneH"X nOTpa'"IIBafba <POHAa3a pa3Boj AYTOHoMHe

1312 166.731.386,47noxpajllHe BojBoAIIHe II APyrllx nOTpamllBafba no AaTIIMIKpeA\I\n1Ma

HeyrpoweHa cpeAcTBa OA nplIBaTlI3a~lIje "3 paHlljllx roAIIHa 1400 192.239.585,98

YKynHI1 nPIiIXOAI1,nPIiIMAIbA 111nPEHETA HEYTPOWEHA CPEACTBA 1113PAHIIIJIIIXrOAIIIHA 9.479.235.463,07

"

Y nOrnaBIbY 11- nJlAH PACXOAA 11113AATAKA, Y OKBHPY nporpaMa 1505 - npOZpOM pezuoHonHoz p03BOjO, Mefba ce H

rnaCH:

"PaCXOAH H '13Aa4H pacnopeTjeHH cY npeMa nporpaMcKoj CTPYKTYpH Ha cneAene nporpaMe, nporpaMcKe aKTHBHOCTH H

npojeKTe:

6) npOzpaM pezuoHanHoz p0380Ja - 1505:

,. ,

npoJeKaT 03HaKa M3HOC

Y13rpaAfba l\eHTpa 3a pa3Boj cnopTa H eAYKa4Hjy

oMnaAHHe BojBoAHHe Ha JleTeH4H

YKynHO 3A npOrPAM 1505

5024 0,00

9.233.014.016,56

YKynHH npHxoAH, TpaHclj>epH, npHMafba 3ajeAHo ca npeHeTHM HeYTpoweHHM cpeACTBHMa H3 paHHjHx rOAHHa

pacnopeTjyjy ce Ha pacxoAe H H3AaTKe, npeMa H3BopHMa lj>HHaHcHpafba, eKoHoMcKoj H lj>YHK4HoHanHoj KIlacHlj>HKa4HjH ycneAenHM H3HOCHMa :

PaCXOAHH'" '" '" '"'" :t 's '" 's f H3AaljH "3

" '" " ". " ".0 u a. '" '" PaCXOAH 101

'" :E :t '" u '" a. a. npHXOA3,Q)

'" i=' 0 " :E " 0 :s:0('" '" " :s: :s: 0 :s: '" u Ha3HB npHMaHla H

H3Aa~H 1013YKynHo'" :': a. >- ".-& :t -& '" :t AO,a,anH1X'" (;0- a. " :s: 0 :s: :s: '" npeHeT"Xa. t :t U " U :t CpeACTaaa

C >- '" w '" :s:e :2 " -& HeYTpOWeH"X" cpeACTaBa

171700

np 1505 "',rpaA",a ~eHTpa ,a 0,00 0,00nj5024 pa3BoJ cnopTa H

eAYKalj"jyoMnaAHHe

BOJBOA"He Hal1eTeHljH

B10 Ycnyre peKpealj"Je " 0,00 0,00cnapTa

511 3rPAAE .., 0,00 0,00

rPAJ,EB"'HCK'"06JEKT..,

5112 l-1"paA",a "paAa " 0,00 0,00o6jeKaTa

YKynHO 3a npOrPAM 1505 9.233.014.016,56 9.233.014.016,56

"

Y 06pa3nOlKelbY Melba ce H rnaCH:

"

2) 06pa3nolKelbe nnaHHpaHHx pacxoAa H H3AaraKa, no nporpaMHMa,"pOrpaMcKHM aKTHBHOCTHMa H npojeKTHMa

nporpaM 1505 - PErl10HAIlHI1 PA3BOJ

9.233.014.016,56 A"'Hapa

npojeKar 5024 -113rpaAlba UeHrpa 3a pa3Boj cnopra H eAYKauHjy oMnaAHHe BojBoAHHe Ha flereHYH

0,00 AI1Hapa

<l>YHKYl1ja810- Ycnyre peKpeaYl1je H cnopra 0,00 AHHapa

EHOHOMCHO Hnocuq,uHOljujO: 511 - 3rpaAe H rpaTjeBHHCKI106jeKrl1

5112 - 113rpaAlba 3rpaAa H 06jeKara

0,00 AI1Hapa

0,00 AI1Hapa

"

3aKlbY4KoM nOKpajHHcKe BnaAe 127 6poj: 46-122/2018 0A 17. oKro6pa 2018. rOAHHe, ra4Ka 3. YnpaBa 3aKanHranHa ynaralba AYTOHOMHenOKpajHHe BojBoAHHe 3aAY>KeHaje Aa HeYTPOWeHacpeACTBa Y 6y~eTY AYTOHOMHenOKpajHHe BojBoAHHe y 2018. roAHHH, Y H3HOCYOA 350.000.000,00 AHHapa, onpeAelbeHa 3a peanH3al.\Hjy npojeKra" V13rpaAlba LJ,eHrpa3a pa3Boj cnopra H eAYKal.\HjyOMnaAHHeBojBoAHHe HaflereHl.\11 ", a Koja HHje Moryne peallH30BaTH y2018. rOAHHH, npeHece y reKyny 6y~eTcKY pe3epBY. V13MeHa<j>HHaHcHjcKornllaHa je H3BpweHa y cKllaAY ca 3axreBoMYnpaBe 3a KanHTallHa Yllaralba AYTOHOMHenOKpajHHe BojBoAHHe 3a npeHoc cpeACTaBaY reKyny 6y~eTcKY pe3epBY 6poj136-402-130/2017-04-42 0A 17.10.2018. roAHHe H PewelbeM nOKpajHHcKe BllaAe 0 npeHocy cpeACTaBa Y reKyny6y~ercKY pe3epBY 127 6poj 401-1187/2018-11 0A 18. oKTo6pa 2018. rOAHHe.

Y npHllory:

KopHroBaHH nperlleAH H ra6elle se3aHH 3a H3MeHYHa np 1505

~~~~~~===~"nornoernoA KanHTaIlHMX npojoKaTa y nepMoAY 2018 - 2020. rOAMHe-"nUl .N/A

~--3".",,=,C.'-'-81~----~-----,'I---,=,,=.c,,-,'I---~"",",=,rl---,-,-,-."-,'I---- •.••-.,,,,-rl---,,,,-=.ooo~1-------~olAM"b_"""_'" 0001

rOIl" ••.•no-"""rOll.••••~ Yroeo~poIt

Pean ••~HO

nf>"OPMT~ H••••• e uoorr ••••...". npojetml 4>M••• ..c: ••p4JWl~p.e •••• Yo<yn<aape.ll1OO<:1' M"'~ 3Mno)"'l..oc.a 2017-nn_

2011.npolleHa

"''' "''' "''''_0_

"''''"POl""'.

q...HaItC"P"_ ..,.,..,.(oteeet.I"'OII"""

31.12.2016. --"POl"'_n ---• , 3 • , • , • , " \1 " "• lAM""""l'., •••••• ""P'O"'" "''' "'''

, '.334 '.000 20688 , , ,, •••••••~"'"" ••I ••-- •••••• "''' =. , 16.100 ."" 1.,~S<I , , ,

"'~&AI .e ••••••• " ,Ilo".,...., •••• ""je ••• ""_V l\!>l"uollp'~'J_""APl'<"_ rtyTI16~ &p<>j12 (""''', CiIA .lp"_ ••••"I ••AP •••• _ ~ 16P'AllIpoj U "''' ro" '''= , , , ~]6.000 , , ,(Jpeoo..o••••".E.op".I.Iloj.ot) • ..c.on

1'''''<lMn\>'I'l''l"r" CII<>6<>A-' noep •••.•••• Y•••••• py

• oovMjoo<>t .00V\I0<10" YHoo_ C"'W ro" "''' 0:1.119 , , , 43.119 , , ,""'1'0,<1,•••• U'"TPO-''' pno,,! cnop ••••• jlY" ••••• lv, """'''II ••••• &orOOjl•••••••• ~,_ •• ro" roro 1.£.'301.000 , , , , ...• "" ~."" ,

H.6n •• _ll"""""U on~_ '"M~"''''''l.r, ••~ •••• '"P~Kl<Y~'PI't' ~ e<>l_'" ro" ro" _lUI') , 68.7'>0 60.269 •• )2 , , ,

I'b6,> ••• , A••...,.I ••• , ••••••• ~ •••••• _1' •••,•••co<00<>1'''_ •• ",,-..po_. 1'8""""'_. A"'''-'I'''joo.o, •• _"" ••~_ ,._. Q "I\&"••••••j<lfonpOtlGPO •• ro>< ro" 171.140 , 10.903 , 10.900 , , ,<<o<cn_" """"~P'_. """''''''I'' "ooo""""'''j¥1loj""A>''''

• np<lj ••••••• """"""'_ ro•• , ,, 1~.OOO , , ,, , , , , , , ,

", , , , , , ,

", , , , , , ,

", , , , , , ,

", , , , , , ,

,. , , , , , , ,

", , , , , , ,

••, , , , , , ,

", , , , , , ,

. .. ..

••, , , , , , ,

..

", , , , , , ,

", , " , " , ,

_ ••c..r.. 12.IO.XlI ••••••••••••

Mono,A'""" M.'

-!,. . .. f

!~. . .ll;;':;;:~:;:::;: :; ..

Ii!Hllil II iFl I' 1 jIII ipl'1I i I Iii I i II. •'Ill! Ii 1

!dil! I I! Ifl'III ' I i .'1 IJIlIII Iii,!!'jp: I I

j •

I I H'I I i i j i

fin! , ! , ~~! I • •I!, , , , ~::~ ,!", ~ • ~ E ,- I .! , • , ,

!o.j i i i i ij I~ i ii

0

il ~~"(hi•

~ l, , . I,! iI i

Ii. .n, i ii

! ": I .•. .- i!~i i 1 , ,!~

,

! II,!~ i

l.~ .-I II~

!~ ,

J•rjIIItill

iI'. lit- !I,

II. i~fnIl'.It't.j!

mlr. ,

(HtlJ1]1tni:h-":;::::

I I I I JI