{"text_format":"3","workbook":"xls","n_sheets":14,"sheets":["sumar","prijmy","PR1","PR2","PR3","PR4","PR5","PR6","PR7","PR9","PR10","PR11","PR12","PR13"],"not_rendered":{"images":2,"external_links":1,"defined_names":14},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"sumar","index":0,"n_rows":56,"n_cols":22,"rows_kept":56,"merged":[[1,0,1,16],[3,1,3,8],[4,1,4,8],[4,9,4,16],[5,0,6,0],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,14,6,14],[5,15,6,15],[5,16,6,16],[12,0,12,8],[13,1,13,8],[13,9,13,16],[14,1,15,1],[14,2,15,2],[14,3,15,3],[14,4,15,4],[14,5,15,5],[14,6,15,6],[14,7,15,7],[14,8,15,8],[14,9,15,9],[14,10,15,10],[14,11,15,11],[14,12,15,12],[14,13,15,13],[14,14,15,14],[14,15,15,15],[14,16,15,16],[32,0,32,8],[37,6,38,6],[37,7,38,7],[37,8,38,8]],"flags":["formulas_cached_only"]}
[]
["Rozpočet obce Bohdanovce na rok 2018 - 2019 - 2020  -  NÁVRH"]
[]
[]
[null,"BEŽNÉ PRÍJMY",{"$nulls":7},"KAPITÁLOVÉ PRÍJMY"]
[null,"skut.","skut.","schválený","upravený","očak. skut.",2018,2019,2020,"skutočnosť","skutočnosť","schválený","upravený","očak. skut.",2018,2019,2020]
[null,2015,2016,2017,2017,2017,{"$nulls":3},2015,2016,2017,2017,2017]
["Bežné príjmy spolu:",{"v":910448.86,"d":"910,448.86"},{"v":955732.87,"d":"955,732.87"},{"v":992753,"d":"992,753.00"},{"v":1017204,"d":"1,017,204.00"},{"v":1015865,"d":"1,015,865.00"},{"v":1100730,"d":"1,100,730.00"},{"v":1164818,"d":"1,164,818.00"},{"v":1231038,"d":"1,231,038.00"},{"v":0,"d":"0.00"},{"v":192500,"d":"192,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["     z toho:"]
["Bežné príjmy obce",{"v":887802.69,"d":"887,802.69"},{"v":936829.35,"d":"936,829.35"},{"v":976753,"d":"976,753.00"},{"v":995204,"d":"995,204.00"},{"v":993865,"d":"993,865.00"},{"v":1052730,"d":"1,052,730.00"},{"v":1116818,"d":"1,116,818.00"},{"v":1183038,"d":"1,183,038.00"},{"v":0,"d":"0.00"},{"v":192500,"d":"192,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Bežné príjmy Základnej školy",{"v":22646.17,"d":"22,646.17"},{"v":18903.52,"d":"18,903.52"},{"v":16000,"d":"16,000.00"},{"v":22000,"d":"22,000.00"},{"v":22000,"d":"22,000.00"},{"v":48000,"d":"48,000.00"},{"v":48000,"d":"48,000.00"},{"v":48000,"d":"48,000.00"}]
[]
[]
[null,"BEŽNÉ VÝDAVKY",{"$nulls":7},"KAPITÁLOVÉ VÝDAVKY"]
["     z toho:",{"v":866744.84,"d":"866,744.84"},{"v":895240.6,"d":"895,240.60"},{"v":979253,"d":"979,253.00"},{"v":1012539,"d":"1,012,539.00"},{"v":991350,"d":"991,350.00"},{"v":1095280,"d":"1,095,280.00"},{"v":1136353,"d":"1,136,353.00"},{"v":1150623,"d":"1,150,623.00"},{"v":25693.96,"d":"25,693.96"},{"v":6200,"d":"6,200.00"},{"v":275000,"d":"275,000.00"},{"v":144315,"d":"144,315.00"},{"v":144315,"d":"144,315.00"},{"v":192500,"d":"192,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["1:   Plánovanie, manažment a kontrola",{"v":41021.399999999994,"d":"41,021.40"},{"v":39838.770000000004,"d":"39,838.77"},{"v":48521,"d":"48,521.00"},{"v":46781,"d":"46,781.00"},{"v":46606,"d":"46,606.00"},{"v":58910,"d":"58,910.00"},{"v":52610,"d":"52,610.00"},{"v":52610,"d":"52,610.00"}]
["2:   Propagácia a reklama",{"v":1784.07,"d":"1,784.07"},{"v":1010.8799999999999,"d":"1,010.88"},{"v":3850,"d":"3,850.00"},{"v":2930,"d":"2,930.00"},{"v":2930,"d":"2,930.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
["3:   Interné služby",{"v":30835.990000000005,"d":"30,835.99"},{"v":38698.72,"d":"38,698.72"},{"v":38790,"d":"38,790.00"},{"v":56430,"d":"56,430.00"},{"v":55206,"d":"55,206.00"},{"v":40755,"d":"40,755.00"},{"v":40255,"d":"40,255.00"},{"v":40255,"d":"40,255.00"},{"v":23094.76,"d":"23,094.76"},{"v":6200,"d":"6,200.00"},{"v":275000,"d":"275,000.00"},{"v":144315,"d":"144,315.00"},{"v":144315,"d":"144,315.00"},{"v":192500,"d":"192,500.00"},{"$nulls":5},16244.76,"(131E 12995,81 - 46 3248,95)"]
["4:   Služby občanom",{"v":6709.01,"d":"6,709.01"},{"v":7303.799999999999,"d":"7,303.80"},{"v":6934,"d":"6,934.00"},{"v":7910,"d":"7,910.00"},{"v":7710,"d":"7,710.00"},{"v":8495,"d":"8,495.00"},{"v":5995,"d":"5,995.00"},{"v":5995,"d":"5,995.00"},{"$nulls":11},6850]
["5:   Bezpečnosť, právo a poriadok",{"v":6752.45,"d":"6,752.45"},{"v":9843.4,"d":"9,843.40"},{"v":9320,"d":"9,320.00"},{"v":15170,"d":"15,170.00"},{"v":15170,"d":"15,170.00"},{"v":12470,"d":"12,470.00"},{"v":12470,"d":"12,470.00"},{"v":12470,"d":"12,470.00"}]
["6:   Odpadové hospodárstvo",{"v":26888.010000000002,"d":"26,888.01"},{"v":12807.87,"d":"12,807.87"},{"v":17300,"d":"17,300.00"},{"v":17600,"d":"17,600.00"},{"v":17600,"d":"17,600.00"},{"v":17800,"d":"17,800.00"},{"v":17800,"d":"17,800.00"},{"v":17800,"d":"17,800.00"}]
["7:   Komunikácie",{"v":15430.24,"d":"15,430.24"},{"v":846.4300000000001,"d":"846.43"},{"v":3750,"d":"3,750.00"},{"v":19150,"d":"19,150.00"},{"v":3100,"d":"3,100.00"},{"v":27600,"d":"27,600.00"},{"v":32600,"d":"32,600.00"},{"v":2600,"d":"2,600.00"}]
["8:   Vzdelávanie - ZŠ s MŠ",{"v":600970.56,"d":"600,970.56"},{"v":636830.77,"d":"636,830.77"},{"v":680600,"d":"680,600.00"},{"v":684078,"d":"684,078.00"},{"v":682739,"d":"682,739.00"},{"v":746255,"d":"746,255.00"},{"v":786619,"d":"786,619.00"},{"v":830888,"d":"830,888.00"}]
["      Vzdelávanie - CVČ",{"v":450,"d":"450.00"},{"v":540,"d":"540.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":600,"d":"600.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"}]
["      Vzdelávanie - obec",203.95]
["      Vzdelávanie - vratky",417.98,{"v":5161.7,"d":"5,161.70"}]
["9:   Šport",451.27,{"v":1514.12,"d":"1,514.12"},{"v":1350,"d":"1,350.00"},{"v":770,"d":"770.00"},{"v":770,"d":"770.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"}]
["10: Kultúra",{"v":7889.970000000001,"d":"7,889.97"},{"v":6993.879999999999,"d":"6,993.88"},{"v":11200,"d":"11,200.00"},{"v":8850,"d":"8,850.00"},{"v":9650,"d":"9,650.00"},{"v":11700,"d":"11,700.00"},{"v":16200,"d":"16,200.00"},{"v":16200,"d":"16,200.00"},{"v":2599.2,"d":"2,599.20"}]
["11: Prostredie pre život",{"v":55934.97,"d":"55,934.97"},{"v":53825.13,"d":"53,825.13"},{"v":67260,"d":"67,260.00"},{"v":63590,"d":"63,590.00"},{"v":63290,"d":"63,290.00"},{"v":69789,"d":"69,789.00"},{"v":70289,"d":"70,289.00"},{"v":70289,"d":"70,289.00"}]
["12: Sociálne služby",{"v":1357.2,"d":"1,357.20"},{"v":2022.98,"d":"2,022.98"},{"v":5309,"d":"5,309.00"},{"v":3609,"d":"3,609.00"},{"v":2138,"d":"2,138.00"},{"v":4836,"d":"4,836.00"},{"v":4845,"d":"4,845.00"},{"v":4846,"d":"4,846.00"}]
["13: Administratíva",{"v":69647.77000000002,"d":"69,647.77"},{"v":78002.15,"d":"78,002.15"},{"v":84269,"d":"84,269.00"},{"v":84871,"d":"84,871.00"},{"v":83841,"d":"83,841.00"},{"v":93070,"d":"93,070.00"},{"v":93070,"d":"93,070.00"},{"v":93070,"d":"93,070.00"}]
[]
["PRÍJMY SPOLU",{"v":910448.86,"d":"910,448.86"},{"v":955732.87,"d":"955,732.87"},{"v":992753,"d":"992,753.00"},{"v":1017204,"d":"1,017,204.00"},{"v":1015865,"d":"1,015,865.00"},{"v":1100730,"d":"1,100,730.00"},{"v":1164818,"d":"1,164,818.00"},{"v":1231038,"d":"1,231,038.00"},{"v":0,"d":"0.00"},{"v":192500,"d":"192,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["VÝDAVKY SPOLU",{"v":866744.84,"d":"866,744.84"},{"v":895240.6,"d":"895,240.60"},{"v":979253,"d":"979,253.00"},{"v":1012539,"d":"1,012,539.00"},{"v":991350,"d":"991,350.00"},{"v":1095280,"d":"1,095,280.00"},{"v":1136353,"d":"1,136,353.00"},{"v":1150623,"d":"1,150,623.00"},{"v":25693.96,"d":"25,693.96"},{"v":6200,"d":"6,200.00"},{"v":275000,"d":"275,000.00"},{"v":144315,"d":"144,315.00"},{"v":144315,"d":"144,315.00"},{"v":192500,"d":"192,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["ROZDIEL",{"v":43704.02000000002,"d":"43,704.02"},{"v":60492.27000000002,"d":"60,492.27"},{"v":13500,"d":"13,500.00"},{"v":4665,"d":"4,665.00"},{"v":24515,"d":"24,515.00"},{"v":5450,"d":"5,450.00"},{"v":28465,"d":"28,465.00"},{"v":80415,"d":"80,415.00"},{"v":-25693.96,"d":"-25,693.96"},{"v":186300,"d":"186,300.00"},{"v":-275000,"d":"-275,000.00"},{"v":-144315,"d":"-144,315.00"},{"v":-144315,"d":"-144,315.00"},{"v":-192500,"d":"-192,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,"skut.","skut.","schválený","upravený","očak. skut.",2018,2019,2020]
["FINANČNÉ OPERÁCIE",2015,2016,2017,2017,2017]
["Príjmy - zostatok z predch. roka - ZŠ (normatívne, doprava, havarijný stav)",{"v":14456.76,"d":"14,456.76"},{"v":10141.05,"d":"10,141.05"},{"v":7000,"d":"7,000.00"},{"v":105,"d":"105.00"},{"v":105,"d":"105.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Príjmy - zostatok z predch. roka - obec",{"v":13000,"d":"13,000.00"},{"v":300,"d":"300.00"},{"v":192500,"d":"192,500.00"},{"v":192500,"d":"192,500.00"},null,{"v":192500,"d":"192,500.00"}]
["Príjmy - zostatok z predch. roka - obec",{"$nulls":3},{"v":115,"d":"115.00"},{"v":115,"d":"115.00"}]
["Príjmy - zostatok z predch. roka - ZŠ ",{"$nulls":3},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"}]
["Príjmy - rezervný fond",{"v":12698.15,"d":"12,698.15"},{"v":6200,"d":"6,200.00"},{"v":70000,"d":"70,000.00"},{"v":131500,"d":"131,500.00"},{"v":131500,"d":"131,500.00"}]
[]
[]
["PRÍJMOVÉ SPOLU :",{"v":40154.91,"d":"40,154.91"},{"v":16641.05,"d":"16,641.05"},{"v":269500,"d":"269,500.00"},{"v":324620,"d":"324,620.00"},{"v":132120,"d":"132,120.00"},{"v":192500,"d":"192,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Výdavky - splatenie úveru",{"v":5000,"d":"5,000.00"},{"v":7000,"d":"7,000.00"},{"v":7000,"d":"7,000.00"},{"v":7000,"d":"7,000.00"},{"v":7000,"d":"7,000.00"}]
["Výdavky - splatenie preklenovacieho úveru z RF"]
["Výdavky - soc. výpomoc"]
["VÝDAVKOVÉ SPOLU :",{"v":5000,"d":"5,000.00"},{"v":7000,"d":"7,000.00"},{"v":7000,"d":"7,000.00"},{"v":7000,"d":"7,000.00"},{"v":7000,"d":"7,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[{"$nulls":6},{"v":1293230,"d":"1,293,230.00"},{"v":1164818,"d":"1,164,818.00"},{"v":1231038,"d":"1,231,038.00"}]
["Zverejnený na úradnej tabuli dňa: 26. 11. 2017",{"$nulls":5},{"v":1287780,"d":"1,287,780.00"},{"v":1136353,"d":"1,136,353.00"},{"v":1150623,"d":"1,150,623.00"}]
["Schválený dňa: ....... 12. 2017 uznesenie OZ č. ......./2017",{"$nulls":5},{"v":5450,"d":"5,450.00"},{"v":28465,"d":"28,465.00"},{"v":80415,"d":"80,415.00"}]

{"sheet":"prijmy","index":1,"n_rows":125,"n_cols":12,"rows_kept":125,"merged":[[1,0,1,10],[2,0,2,10],[3,0,3,10],[4,0,4,10],[6,0,7,0],[6,1,7,1],[6,2,7,2],[8,0,8,3],[15,0,15,3],[23,0,23,3],[28,0,28,3],[75,0,75,3],[106,0,106,3],[113,0,113,3]],"flags":["formulas_cached_only"]}
[]
[]
["P R Í J M Y"]
[]
[]
[]
["Zdroj","Položka","AU",null,2015,2016,2017,2017,2017,2018,2019,2020]
[{"$nulls":4},"skutočnosť","skutočnosť","schválený","upravený","očakávaný","návrh","návrh","návrh"]
["Daňové príjmy - dane z príjmov, dane z majetku - z toho:",{"$nulls":3},{"v":333545.27,"d":"333,545.27"},{"v":375435.2,"d":"375,435.20"},{"v":395600,"d":"395,600.00"},{"v":399130,"d":"399,130.00"},{"v":399130,"d":"399,130.00"},{"v":433700,"d":"433,700.00"},{"v":467100,"d":"467,100.00"},{"v":500900,"d":"500,900.00"}]
[41,{"v":111003,"d":"111,003"},1,"Výnos dane z príjmov poukázaný územnej samospráve",{"v":318490.26,"d":"318,490.26"},{"v":360250.87,"d":"360,250.87"},{"v":380000,"d":"380,000.00"},{"v":383330,"d":"383,330.00"},{"v":383330,"d":"383,330.00"},{"v":417900,"d":"417,900.00"},{"v":451300,"d":"451,300.00"},{"v":485100,"d":"485,100.00"}]
[41,{"v":121001,"d":"121,001"},1,"Daň pozemkov",{"v":10695.56,"d":"10,695.56"},{"v":10759.14,"d":"10,759.14"},{"v":11200,"d":"11,200.00"},{"v":11200,"d":"11,200.00"},{"v":11200,"d":"11,200.00"},{"v":11200,"d":"11,200.00"},{"v":11200,"d":"11,200.00"},{"v":11200,"d":"11,200.00"}]
[41,{"v":121001,"d":"121,001"},2,"Daň pozemkov - nedoplatky",3.28,19.44]
[41,{"v":121002,"d":"121,002"},1,"Daň zo stavieb",{"v":4258.18,"d":"4,258.18"},{"v":4314.58,"d":"4,314.58"},{"v":4300,"d":"4,300.00"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"}]
[41,{"v":121002,"d":"121,002"},2,"Daň zo stavieb - nedolatky",2.25]
[41,{"v":121003,"d":"121,003"},1,"Daň z bytov",95.74,91.17,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["Daňové príjmy - dane za špecifické služby - z toho:",{"$nulls":3},{"v":17894.36,"d":"17,894.36"},{"v":19061.409999999996,"d":"19,061.41"},{"v":19450,"d":"19,450.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":20100,"d":"20,100.00"},{"v":20100,"d":"20,100.00"},{"v":20100,"d":"20,100.00"}]
[41,{"v":133001,"d":"133,001"},1,"Za psa",{"v":1121.16,"d":"1,121.16"},{"v":1618.56,"d":"1,618.56"},{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"}]
[41,{"v":133012,"d":"133,012"},1,"Za užívanie verejného priestranstva",743.68,856.56,{"v":650,"d":"650.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"}]
[41,{"v":133013,"d":"133,013"},1,"Za komunálne odpady  a drobné stavebné odpady",{"v":15299.78,"d":"15,299.78"},{"v":15706.14,"d":"15,706.14"},{"v":16500,"d":"16,500.00"},{"v":16500,"d":"16,500.00"},{"v":16500,"d":"16,500.00"},{"v":16500,"d":"16,500.00"},{"v":16500,"d":"16,500.00"},{"v":16500,"d":"16,500.00"}]
[41,{"v":133013,"d":"133,013"},2,"Za komunálne odpady - známkový systém",455.04,514.14,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"}]
[41,{"v":133013,"d":"133,013"},3,"Za komunálne odpady - nedoplatky",{"v":177.1,"d":"177.10"},310.21]
[41,{"v":133013,"d":"133,013"},4,"Za komunálne odpady - AVE vrecia",{"v":97.6,"d":"97.60"},{"v":55.8,"d":"55.80"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[41,{"v":160000,"d":"160,000"},1,"Sankcie uložené v daňovom konaní"]
["Nedaňové príjmy - príjmy z vlastníctva majetku",{"$nulls":3},{"v":7984.45,"d":"7,984.45"},{"v":9762.029999999999,"d":"9,762.03"},{"v":8930,"d":"8,930.00"},{"v":9130,"d":"9,130.00"},{"v":9130,"d":"9,130.00"},{"v":9130,"d":"9,130.00"},{"v":9130,"d":"9,130.00"},{"v":9130,"d":"9,130.00"}]
[41,{"v":212002,"d":"212,002"},1,"Z prenajatých pozemkov",{"v":1230.47,"d":"1,230.47"},{"v":2096.77,"d":"2,096.77"},{"v":1230,"d":"1,230.00"},{"v":1230,"d":"1,230.00"},{"v":1230,"d":"1,230.00"},{"v":1230,"d":"1,230.00"},{"v":1230,"d":"1,230.00"},{"v":1230,"d":"1,230.00"}]
[41,{"v":212003,"d":"212,003"},1,"Z prenajatých priestorov a objektov",{"v":5437.94,"d":"5,437.94"},{"v":5684.98,"d":"5,684.98"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"}]
[41,{"v":212003,"d":"212,003"},2,"Z prenajatých budov - KD",{"v":1256.04,"d":"1,256.04"},{"v":1744.48,"d":"1,744.48"},{"v":1500,"d":"1,500.00"},{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"}]
[41,{"v":212003,"d":"212,003"},3,"Z prenajatých budov - DS",{"v":60,"d":"60.00"},{"v":235.8,"d":"235.80"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
["Nedaňové príjmy - administratívne poplatky a iné poplatky a platby",{"$nulls":3},{"v":52316.41,"d":"52,316.41"},{"v":51609.67,"d":"51,609.67"},{"v":54073,"d":"54,073.00"},{"v":55113,"d":"55,113.00"},{"v":55113,"d":"55,113.00"},{"v":55110,"d":"55,110.00"},{"v":55210,"d":"55,210.00"},{"v":55210,"d":"55,210.00"}]
[41,{"v":221004,"d":"221,004"},1,"Poplatok za overenie listín ",{"v":211.5,"d":"211.50"},{"v":195,"d":"195.00"},{"v":200,"d":"200.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"}]
[41,{"v":221004,"d":"221,004"},2,"Poplatok za overenie podpisu",{"v":529.5,"d":"529.50"},{"v":670.5,"d":"670.50"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":700,"d":"700.00"},{"v":750,"d":"750.00"},{"v":750,"d":"750.00"}]
[41,{"v":221004,"d":"221,004"},3,"Poplatok za potvrdenie o TP",{"v":215,"d":"215.00"},{"v":220,"d":"220.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[41,{"v":221004,"d":"221,004"},4,"Poplatok za rybársky lístok",{"v":154,"d":"154.00"},{"v":120,"d":"120.00"},{"v":150,"d":"150.00"},{"v":160,"d":"160.00"},{"v":160,"d":"160.00"},{"v":160,"d":"160.00"},{"v":160,"d":"160.00"},{"v":160,"d":"160.00"}]
[41,{"v":221004,"d":"221,004"},5,"Poplatky matričné",{"v":90,"d":"90.00"},{"v":181.5,"d":"181.50"},{"v":200,"d":"200.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"}]
[41,{"v":221004,"d":"221,004"},6,"Poplatky stavebné",{"v":1595,"d":"1,595.00"},{"v":1620,"d":"1,620.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"}]
[41,{"v":221004,"d":"221,004"},7,"Poplatok za drobnú stavbu",{"v":350,"d":"350.00"},{"v":300,"d":"300.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"}]
[41,{"v":221004,"d":"221,004"},8,"Poplatok za povolenie vjazdu",{"v":90,"d":"90.00"},{"v":240,"d":"240.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"}]
[41,{"v":221004,"d":"221,004"},9,"Poplatok za zvl. Užívanie komunikácie",{"v":430,"d":"430.00"},{"v":560,"d":"560.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[41,{"v":221004,"d":"221,004"},10,"Poplatok za výherné prístroje",{"v":1700,"d":"1,700.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"}]
[41,{"v":221004,"d":"221,004"},11,"Poplatok za malý zdroj ZO",{"v":60,"d":"60.00"},{"v":85,"d":"85.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[41,{"v":221004,"d":"221,004"},12,"Poplatok za zriadenie studne",null,{"v":68,"d":"68.00"},{"$nulls":3},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[41,{"v":222003,"d":"222,003"},1,"Pokuty - za porušenie predpisov",{"v":85,"d":"85.00"},{"v":20,"d":"20.00"},null,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[41,{"v":223001,"d":"223,001"},null,"Za odber podzemnej vody",{"$nulls":5},{"v":21000,"d":"21,000.00"},{"v":21000,"d":"21,000.00"},{"v":21000,"d":"21,000.00"}]
[41,{"v":223001,"d":"223,001"},null,"Za odber podzemnej vody - nedoplatok"]
[41,{"v":223001,"d":"223,001"},null,"Za vypúšťanie odpadových vôd",{"$nulls":5},{"v":19000,"d":"19,000.00"},{"v":19000,"d":"19,000.00"},{"v":19000,"d":"19,000.00"}]
[41,{"v":223001,"d":"223,001"},null,"Za vypúšťanie odpadových vôd - nedoplatok"]
[41,{"v":223001,"d":"223,001"},2,"Za  relácie v MR",{"v":417,"d":"417.00"},{"v":450,"d":"450.00"},{"v":300,"d":"300.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"}]
[41,{"v":223001,"d":"223,001"},3,"Za kopírovacie práce",{"v":15.8,"d":"15.80"},{"v":11.6,"d":"11.60"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
[41,{"v":223001,"d":"223,001"},7,"Zápisné do knižnice",31.31,35.74,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
[41,{"v":223001,"d":"223,001"},8,"Poplatky za predaj KUKA nádoby",{"v":316.8,"d":"316.80"},299.52,{"v":200,"d":"200.00"},{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"v":450,"d":"450.00"}]
[41,{"v":223001,"d":"223,001"},10,"Poplatky za plyn OcU",{"v":2014.83,"d":"2,014.83"},{"v":2674.34,"d":"2,674.34"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"}]
[41,{"v":223001,"d":"223,001"},11,"Poplatky za EE OcU",{"v":2686.35,"d":"2,686.35"},{"v":1385.94,"d":"1,385.94"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"}]
[41,{"v":223001,"d":"223,001"},12,"Poplatky za vodovodné prípojky",{"v":779.6,"d":"779.60"},{"v":610,"d":"610.00"},{"v":500,"d":"500.00"},{"v":550,"d":"550.00"},{"v":550,"d":"550.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
[41,{"v":223001,"d":"223,001"},13,"Poplatky za kanalizačné prípojky",null,{"v":35,"d":"35.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[41,{"v":223001,"d":"223,001"},14,"Príjmy za prenájom hrobového miesta",{"v":210.5,"d":"210.50"},{"v":129.5,"d":"129.50"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[41,{"v":223001,"d":"223,001"},16,"Príjmy z kultúrnych a športových  podujatí",{"v":72,"d":"72.00"},null,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[41,{"v":223001,"d":"223,001"},17,"Príjmy ostatné",162.23,98.38,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[41,{"v":223001,"d":"223,001"},18,"Príjmy za prieskumné územia",40.43,null,{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"}]
[41,{"v":223003,"d":"223,003"},1,"Za stravné - zamestnanci",{"v":2197.75,"d":"2,197.75"},{"v":2183.92,"d":"2,183.92"},{"v":1900,"d":"1,900.00"},{"v":1900,"d":"1,900.00"},{"v":1900,"d":"1,900.00"},{"v":2200,"d":"2,200.00"},{"v":2200,"d":"2,200.00"},{"v":2200,"d":"2,200.00"}]
[41,{"v":229001,"d":"229,001"},1,"Za vypúšťanie odpadových vôd",{"v":16404.46,"d":"16,404.46"},{"v":18636.51,"d":"18,636.51"},{"v":19000,"d":"19,000.00"},{"v":19000,"d":"19,000.00"},{"v":19000,"d":"19,000.00"}]
[41,{"v":229001,"d":"229,001"},2,"Za vypúšťanie odpadových vôd - nedoplatok",156.38,468.21]
[41,{"v":229002,"d":"229,002"},1,"Za odber podzemnej vody",{"v":19356.28,"d":"19,356.28"},{"v":18042.46,"d":"18,042.46"},{"v":21000,"d":"21,000.00"},{"v":21000,"d":"21,000.00"},{"v":21000,"d":"21,000.00"}]
[41,{"v":229002,"d":"229,002"},2,"Za odber podzemnej vody - nedoplatok",369.23,{"v":184.9,"d":"184.90"}]
[41,{"v":229005,"d":"229,005"},1,"Za znečisťovanie ovzdušia",{"v":56,"d":"56.00"},{"v":56,"d":"56.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]
[41,{"v":242000,"d":"242,000"},1,"Úrok z vkladov",58.43,181.27,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[41,{"v":242000,"d":"242,000"},2,"Úrok z vkladov - telocvičňa",null,161.82,null,{"v":330,"d":"330.00"},{"v":330,"d":"330.00"}]
[41,{"v":243000,"d":"243,000"},1,"Úrok z vkladov",{"$nulls":5},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[41,{"v":243000,"d":"243,000"},1,"Úrok z vkladov - telocvičňa",{"$nulls":5},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"}]
[41,{"v":292006,"d":"292,006"},1,"Príjmy z náhrad poistného plnenia",654.07]
[41,{"v":292008,"d":"292,008"},1,"Odvody z hazardných hier",7.36,14.01,{"v":23,"d":"23.00"},{"v":23,"d":"23.00"},{"v":23,"d":"23.00"}]
[41,{"v":292012,"d":"292,012"},1,"Príjmy z dobropisov - elektrina"]
[41,{"v":292012,"d":"292,012"},2,"Príjmy z dobropisov - plyn",779.68]
[41,{"v":292012,"d":"292,012"},3,"Príjmy z dobropisov - ostatné",19.92]
[41,{"v":292017,"d":"292,017"},1,"Vratky - poistné",null,170.55]
["Bežné príjmy obce",{"$nulls":3},{"v":411740.49,"d":"411,740.49"},{"v":455868.31,"d":"455,868.31"},{"v":478053,"d":"478,053.00"},{"v":483373,"d":"483,373.00"},{"v":483373,"d":"483,373.00"},{"v":518040,"d":"518,040.00"},{"v":551540,"d":"551,540.00"},{"v":585340,"d":"585,340.00"}]
["Granty a transféry (dotácie)",{"$nulls":3},{"v":476062.19999999995,"d":"476,062.20"},{"v":480961.04,"d":"480,961.04"},{"v":498700,"d":"498,700.00"},{"v":511831,"d":"511,831.00"},{"v":510492,"d":"510,492.00"},{"v":534690,"d":"534,690.00"},{"v":565278,"d":"565,278.00"},{"v":597698,"d":"597,698.00"}]
[]
[71,{"v":311000,"d":"311,000"},null,"Tuzemské granty - VSE",{"v":300,"d":"300.00"}]
[111,{"v":312001,"d":"312,001"},3,"Transfér zo ŠR - stravovanie HN ZŠ",{"v":5074.86,"d":"5,074.86"},{"v":5703.72,"d":"5,703.72"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"}]
[111,{"v":312001,"d":"312,001"},4,"Transfér zo ŠR - stravovanie HN MŠ",{"v":404,"d":"404.00"},{"v":154,"d":"154.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[111,{"v":312001,"d":"312,001"},5,"Transfér zo ŠR - školské pom. ZŠ",{"v":1062.4,"d":"1,062.40"},{"v":1162,"d":"1,162.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[111,{"v":312001,"d":"312,001"},6,"Transfér zo ŠR - školské pom. MŠ",{"v":66.4,"d":"66.40"},{"v":16.6,"d":"16.60"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[111,{"v":312001,"d":"312,001"},7,"Transfér zo ŠR - ÚPSVaR",211.99]
[111,{"v":312001,"d":"312,001"},10,"Transfér zo ŠR - MF - účelová",{"v":13000,"d":"13,000.00"}]
[111,{"v":312001,"d":"312,001"},11,"Transfér zo ŠR - Environmentálny fond",{"v":11119.56,"d":"11,119.56"}]
[111,{"v":312001,"d":"312,001"},33,"Transfér zo ŠR - pamätník padlým",null,{"v":900,"d":"900.00"}]
[111,{"v":312012,"d":"312,012"},1,"Transfér zo ŠR - Matrika",{"v":4000.78,"d":"4,000.78"},{"v":4103.17,"d":"4,103.17"},{"v":4200,"d":"4,200.00"},{"v":4205,"d":"4,205.00"},{"v":4205,"d":"4,205.00"},{"v":4235,"d":"4,235.00"},{"v":4235,"d":"4,235.00"},{"v":4235,"d":"4,235.00"}]
[111,{"v":312012,"d":"312,012"},2,"Transfér zo ŠR - REGOB",{"v":349.8,"d":"349.80"},344.19,{"v":350,"d":"350.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"}]
[111,{"v":312012,"d":"312,012"},3,"Transfér zo ŠR - voľby",{"v":640,"d":"640.00"},880.32,{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[111,{"v":312012,"d":"312,012"},4,"Transfér zo ŠR - register adries",null,{"v":9,"d":"9.00"},null,{"v":101,"d":"101.00"},{"v":101,"d":"101.00"}]
[111,{"v":312012,"d":"312,012"},5,"Transfér zo ŠR - ŽP",{"$nulls":3},{"v":87,"d":"87.00"},{"v":87,"d":"87.00"}]
[111,{"v":312012,"d":"312,012"},10,"Transfér zo ŠR - normatívne",{"v":409999,"d":"409,999.00"},{"v":430788,"d":"430,788.00"},{"v":460000,"d":"460,000.00"},{"v":468759,"d":"468,759.00"},{"v":462063,"d":"462,063.00"},{"v":495880,"d":"495,880.00"},{"v":528144,"d":"528,144.00"},{"v":559856,"d":"559,856.00"}]
[111,{"v":312012,"d":"312,012"},11,"Transfér zo ŠR - vzdelávacie poukazy",{"v":6780,"d":"6,780.00"},{"v":7180,"d":"7,180.00"},{"v":7000,"d":"7,000.00"},{"v":4608,"d":"4,608.00"},{"v":7411,"d":"7,411.00"},{"v":4475,"d":"4,475.00"},{"v":4608,"d":"4,608.00"},{"v":4800,"d":"4,800.00"}]
[111,{"v":312012,"d":"312,012"},12,"Transfér zo ŠR - doprava",{"v":12035,"d":"12,035.00"},{"v":14840,"d":"14,840.00"},{"v":14000,"d":"14,000.00"},{"v":11480,"d":"11,480.00"},{"v":13251,"d":"13,251.00"},{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"}]
[111,{"v":312012,"d":"312,012"},13,"Transfér zo ŠR - znevýhod. prostredia",{"v":3180,"d":"3,180.00"},{"v":2180,"d":"2,180.00"},{"v":2000,"d":"2,000.00"},null,{"v":780,"d":"780.00"},{"v":1170,"d":"1,170.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"}]
[111,{"v":312001,"d":"312,001"},14,"Transfér zo ŠR - odchodné",{"v":4016,"d":"4,016.00"},null,null,{"v":2277,"d":"2,277.00"},{"v":2277,"d":"2,277.00"}]
[111,{"v":312012,"d":"312,012"},15,"Transfér zo ŠR - učebnice",{"v":759,"d":"759.00"},{"v":1304,"d":"1,304.00"},null,{"v":139,"d":"139.00"},{"v":139,"d":"139.00"},{"v":122,"d":"122.00"},{"v":83,"d":"83.00"},{"v":99,"d":"99.00"}]
[111,{"v":312012,"d":"312,012"},16,"Transfér zo ŠR - lyžiarsky kurz",null,{"v":5250,"d":"5,250.00"},null,{"v":5250,"d":"5,250.00"},{"v":5250,"d":"5,250.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"}]
[111,{"v":312012,"d":"312,012"},17,"Transfér zo ŠR - škola v prírode",null,{"v":3500,"d":"3,500.00"},null,{"v":3500,"d":"3,500.00"},{"v":3500,"d":"3,500.00"},{"v":4300,"d":"4,300.00"},{"v":2500,"d":"2,500.00"},{"v":3000,"d":"3,000.00"}]
[111,{"v":312012,"d":"312,012"},18,"Transfér zo ŠR - asistenti učiteľa",{"$nulls":3},{"v":960,"d":"960.00"},{"v":960,"d":"960.00"},{"v":1440,"d":"1,440.00"},{"v":1440,"d":"1,440.00"},{"v":1440,"d":"1,440.00"}]
[111,{"v":312012,"d":"312,012"},20,"Transfér zo ŠR - MŠ",{"v":2550,"d":"2,550.00"},{"v":2550,"d":"2,550.00"},{"v":2500,"d":"2,500.00"},{"v":1465,"d":"1,465.00"},{"v":1468,"d":"1,468.00"},{"v":1468,"d":"1,468.00"},{"v":1468,"d":"1,468.00"},{"v":1468,"d":"1,468.00"}]
[111,{"v":312012,"d":"312,012"},30,"Transfér zo ŠR - prenesený výkon",{"v":88,"d":"88.00"}]
["11T1",{"v":312001,"d":"312,001"},1,"Transfér zo ŠR - ÚPSVaR - obec",null,81.63]
["11T2",{"v":312001,"d":"312,001"},1,"Transfér zo ŠR - ÚPSVaR - obec",null,14.41]
[132,{"v":291003,"d":"291,003"},1,"Príjmy z recyklačného fondu",425.41]
["Bežné príjmy celkom (bez vlastných príjmov ZŠ a CVČ)",{"$nulls":3},{"v":887802.69,"d":"887,802.69"},{"v":936829.35,"d":"936,829.35"},{"v":976753,"d":"976,753.00"},{"v":995204,"d":"995,204.00"},{"v":993865,"d":"993,865.00"},{"v":1052730,"d":"1,052,730.00"},{"v":1116818,"d":"1,116,818.00"},{"v":1183038,"d":"1,183,038.00"}]
["Kapitálové príjmy",{"$nulls":3},{"v":0,"d":"0.00"},{"v":192500,"d":"192,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[111,{"v":322001,"d":"322,001"},9,"Transfér zo ŠR - Výstavba telocvične",null,{"v":192500,"d":"192,500.00"}]
[]
[]
[]
[]
[]
["Finančné operácie",{"$nulls":3},{"v":40154.91,"d":"40,154.91"},{"v":16641.05,"d":"16,641.05"},{"v":269500,"d":"269,500.00"},{"v":324620,"d":"324,620.00"},{"v":324620,"d":"324,620.00"},{"v":192500,"d":"192,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[131,{"v":453000,"d":"453,000"},2,"Zostatok prostriedkov z pred. rokov - ZŠ - normatívne",{"v":9413.52,"d":"9,413.52"},{"v":7979.41,"d":"7,979.41"},{"v":7000,"d":"7,000.00"},{"v":105,"d":"105.00"},{"v":105,"d":"105.00"}]
[131,{"v":453000,"d":"453,000"},3,"Zostatok prostriedkov z pred. rokov - ZŠ - doprava",{"v":1831.44,"d":"1,831.44"},{"v":2161.64,"d":"2,161.64"}]
[131,null,4,"Zostatok prostriedkov z pred. rokov - ZŠ - havarijný stav",{"v":3000,"d":"3,000.00"}]
[131,null,5,"Zostatok prostriedkov z pred. rokov - ZŠ - HN strava",{"v":211.8,"d":"211.80"}]
[131,{"v":453000,"d":"453,000"},1,"Zostatok prostriedkov z pred. rokov - obec",{"v":13000,"d":"13,000.00"},null,{"v":192500,"d":"192,500.00"},{"v":192500,"d":"192,500.00"},{"v":192500,"d":"192,500.00"},{"v":192500,"d":"192,500.00"}]
[71,{"v":453000,"d":"453,000"},1,"Zostatok prostriedkov z pred. rokov - VSE - obec",null,{"v":300,"d":"300.00"},null,{"v":115,"d":"115.00"},{"v":115,"d":"115.00"}]
[71,{"v":453000,"d":"453,000"},2,"Zostatok prostriedkov z pred. rokov - sponzorský dar - ZŠ",{"$nulls":3},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"}]
[41,{"v":411005,"d":"411,005"},null,"Splatenie soc. pôžičky"]
[52,{"v":513001,"d":"513,001"},null,"Bankové úvery krátkodobé"]
[52,{"v":513002,"d":"513,002"},null,"Bankové úvery dlhodobé"]
[46,{"v":454001,"d":"454,001"},1,"Prevod prostriedkov z RF obce",{"v":12698.15,"d":"12,698.15"},{"v":6200,"d":"6,200.00"},{"v":70000,"d":"70,000.00"},{"v":131500,"d":"131,500.00"},{"v":131500,"d":"131,500.00"}]

{"sheet":"PR1","index":2,"n_rows":45,"n_cols":13,"rows_kept":45,"merged":[[1,4,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[4,0,4,3],[20,0,20,3],[24,0,24,3],[38,0,38,3],[40,0,40,3],[42,0,42,3],[44,0,44,3]],"flags":["formulas_cached_only"]}
["1 PLÁNOVANIE, MANAŽMENT A KONTROLA"]
[{"$nulls":4},"BEŽNÉ VÝDAVKY"]
[null,"Funkčná klasif.","Ekonom. klasif.","Ukazovateľ","skut.","skut.","schválený","upravený","očak. skut.","návrh","návrh","návrh"]
[{"$nulls":4},2015,2016,2017,2017,2017,2018,2019,2020]
["1.1. Manažment - riadenie obce",{"$nulls":3},{"v":31601.46,"d":"31,601.46"},{"v":32983.01,"d":"32,983.01"},{"v":34028,"d":"34,028.00"},{"v":34028,"d":"34,028.00"},{"v":33963,"d":"33,963.00"},{"v":43040,"d":"43,040.00"},{"v":36740,"d":"36,740.00"},{"v":36740,"d":"36,740.00"}]
[41,"0111",{"v":611000,"d":"611,000"},"tarifný plat",{"v":22459.14,"d":"22,459.14"},{"v":23032.52,"d":"23,032.52"},{"v":23500,"d":"23,500.00"},{"v":23500,"d":"23,500.00"},{"v":23500,"d":"23,500.00"},{"v":25000,"d":"25,000.00"},{"v":25000,"d":"25,000.00"},{"v":25000,"d":"25,000.00"}]
[41,"0111",{"v":621000,"d":"621,000"},"zdravotné poistenie",{"v":2244.4,"d":"2,244.40"},{"v":2330.09,"d":"2,330.09"},{"v":2350,"d":"2,350.00"},{"v":2350,"d":"2,350.00"},{"v":2350,"d":"2,350.00"},{"v":2550,"d":"2,550.00"},{"v":2550,"d":"2,550.00"},{"v":2550,"d":"2,550.00"}]
[41,"0111",{"v":625001,"d":"625,001"},"nemocenské poistenie",{"v":312.9,"d":"312.90"},322.39,{"v":329,"d":"329.00"},{"v":329,"d":"329.00"},{"v":329,"d":"329.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"}]
[41,"0111",{"v":625002,"d":"625,002"},"starobné poistenie",{"v":3129.55,"d":"3,129.55"},{"v":3224.52,"d":"3,224.52"},{"v":3290,"d":"3,290.00"},{"v":3290,"d":"3,290.00"},{"v":3290,"d":"3,290.00"},{"v":3500,"d":"3,500.00"},{"v":3500,"d":"3,500.00"},{"v":3500,"d":"3,500.00"}]
[41,"0111",{"v":625003,"d":"625,003"},"úrazové poistenie",{"v":178.8,"d":"178.80"},184.22,{"v":188,"d":"188.00"},{"v":188,"d":"188.00"},{"v":188,"d":"188.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[41,"0111",{"v":625004,"d":"625,004"},"invalidné poistenie",670.62,690.96,{"v":705,"d":"705.00"},{"v":705,"d":"705.00"},{"v":705,"d":"705.00"},{"v":750,"d":"750.00"},{"v":750,"d":"750.00"},{"v":750,"d":"750.00"}]
[41,"0111",{"v":625005,"d":"625,005"},"poistenie v nezamestnanosti",223.53,210.77,{"v":235,"d":"235.00"},{"v":235,"d":"235.00"},{"v":235,"d":"235.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"}]
[41,"0111",{"v":625007,"d":"625,007"},"na poistenie do rezervného fondu solidarity",{"v":1061.74,"d":"1,061.74"},{"v":1093.98,"d":"1,093.98"},{"v":1116,"d":"1,116.00"},{"v":1116,"d":"1,116.00"},{"v":1116,"d":"1,116.00"},{"v":1190,"d":"1,190.00"},{"v":1190,"d":"1,190.00"},{"v":1190,"d":"1,190.00"}]
[41,"0111",{"v":627000,"d":"627,000"},"DDP",null,230.29,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
[41,"0111",{"v":631001,"d":"631,001"},"cestovné",133.46,211.16,{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"}]
[41,"0111",{"v":632005,"d":"632,005"},"telefónne služby",{"$nulls":5},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"}]
[41,"0111",{"v":633016,"d":"633,016"},"reprezentačné výdavky ",{"v":1151.32,"d":"1,151.32"},{"v":1070.11,"d":"1,070.11"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[41,"0111",{"v":637001,"d":"637,001"},"školenia",{"v":36,"d":"36.00"},{"v":382,"d":"382.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
[41,"0111",{"v":637015,"d":"637,015"},"poistenie starostu",null,null,{"v":65,"d":"65.00"},{"v":65,"d":"65.00"}]
[41,"0111",{"v":642012,"d":"642,012"},"odstupné",{"$nulls":5},{"v":6300,"d":"6,300.00"}]
["1.2. Plánovanie",{"$nulls":3},{"v":580,"d":"580.00"},{"v":200,"d":"200.00"},{"v":2850,"d":"2,850.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"}]
[41,"0620",{"v":637005,"d":"637,005"},"špeciálne sluižby",{"v":580,"d":"580.00"},{"v":200,"d":"200.00"},{"v":2500,"d":"2,500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"}]
[41,"0620",{"v":637023,"d":"637,023"},"kolkové známky",null,null,{"v":100,"d":"100.00"}]
[41,"0620",{"v":637027,"d":"637,027"},"dohoda o vykonaní práce",null,null,{"v":250,"d":"250.00"}]
["1.3. Kontrolná činnosť",{"$nulls":3},{"v":3557.16,"d":"3,557.16"},371.08,{"v":4293,"d":"4,293.00"},{"v":4903,"d":"4,903.00"},{"v":4803,"d":"4,803.00"},{"v":5530,"d":"5,530.00"},{"v":5530,"d":"5,530.00"},{"v":5530,"d":"5,530.00"}]
[41,"0112",611,"tarifný plat",{"v":2600.02,"d":"2,600.02"},{"v":219,"d":"219.00"},{"v":2500,"d":"2,500.00"},{"v":3110,"d":"3,110.00"},{"v":3110,"d":"3,110.00"},{"v":3600,"d":"3,600.00"},{"v":3600,"d":"3,600.00"},{"v":3600,"d":"3,600.00"}]
[41,"0112",612001,"osobný príplatok",null,{"v":86.5,"d":"86.50"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"}]
[41,"0112",614,"odmeny",null,null,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"}]
[41,"0112",{"v":621000,"d":"621,000"},"zdravotné poistenie - VšZP",{"$nulls":3},{"v":75,"d":"75.00"},{"v":75,"d":"75.00"},{"v":390,"d":"390.00"},{"v":390,"d":"390.00"},{"v":390,"d":"390.00"}]
[41,"0112",{"v":623000,"d":"623,000"},"zdravotné poistenie - ostatné",124.62,10.95,{"v":300,"d":"300.00"},{"v":225,"d":"225.00"},{"v":225,"d":"225.00"}]
[41,"0112",{"v":625001,"d":"625,001"},"nemocenské poistenie",34.83,3.06,{"v":42,"d":"42.00"},{"v":42,"d":"42.00"},{"v":42,"d":"42.00"},{"v":55,"d":"55.00"},{"v":55,"d":"55.00"},{"v":55,"d":"55.00"}]
[41,"0112",{"v":625002,"d":"625,002"},"starobné poistenie",348.95,30.66,{"v":420,"d":"420.00"},{"v":420,"d":"420.00"},{"v":420,"d":"420.00"},{"v":550,"d":"550.00"},{"v":550,"d":"550.00"},{"v":550,"d":"550.00"}]
[41,"0112",{"v":625003,"d":"625,003"},"úrazové poistenie",19.88,1.75,{"v":24,"d":"24.00"},{"v":24,"d":"24.00"},{"v":24,"d":"24.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"}]
[41,"0112",{"v":625004,"d":"625,004"},"invalidné poistenie",74.77,6.57,{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},"*/"]
[41,"0112",{"v":625005,"d":"625,005"},"poistenie v nezamestnanosti",24.92,2.19,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"}]
[41,"0112",{"v":625007,"d":"625,007"},"poistenie do rezervného fondu",118.36,{"v":10.4,"d":"10.40"},{"v":142,"d":"142.00"},{"v":142,"d":"142.00"},{"v":142,"d":"142.00"},{"v":190,"d":"190.00"},{"v":190,"d":"190.00"},{"v":190,"d":"190.00"},"*/"]
[41,"0112",{"v":631001,"d":"631,001"},"cestovné",30.81,null,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[41,"0112",{"v":637001,"d":"637,001"},"školenie",{"v":180,"d":"180.00"},null,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":100,"d":"100.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
["1.4. Finančná a rozpočtová činnosť",{"$nulls":3},{"v":840,"d":"840.00"},{"v":840,"d":"840.00"},{"v":850,"d":"850.00"},{"v":850,"d":"850.00"},{"v":840,"d":"840.00"},{"v":840,"d":"840.00"},{"v":840,"d":"840.00"},{"v":840,"d":"840.00"}]
[41,"0112",{"v":637005,"d":"637,005"},"auditorské služby",{"v":840,"d":"840.00"},{"v":840,"d":"840.00"},{"v":850,"d":"850.00"},{"v":850,"d":"850.00"},{"v":840,"d":"840.00"},{"v":840,"d":"840.00"},{"v":840,"d":"840.00"},{"v":840,"d":"840.00"}]
["1.5. Spoločný obecný úrad",{"$nulls":3},{"v":2890.35,"d":"2,890.35"},{"v":4054.27,"d":"4,054.27"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"}]
[41,"0111",{"v":641006,"d":"641,006"},"Spoločná úradovňa",{"v":2890.35,"d":"2,890.35"},{"v":4054.27,"d":"4,054.27"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"}]
["1.6. Členstvo v samospr. org. a záujmových združeniach",{"$nulls":3},{"v":1552.43,"d":"1,552.43"},{"v":1390.41,"d":"1,390.41"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
[41,"0111",{"v":642006,"d":"642,006"},"Členské príspevky",{"v":1552.43,"d":"1,552.43"},{"v":1390.41,"d":"1,390.41"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
["1 SPOLU :",{"$nulls":3},{"v":41021.399999999994,"d":"41,021.40"},{"v":39838.770000000004,"d":"39,838.77"},{"v":48521,"d":"48,521.00"},{"v":46781,"d":"46,781.00"},{"v":46606,"d":"46,606.00"},{"v":58910,"d":"58,910.00"},{"v":52610,"d":"52,610.00"},{"v":52610,"d":"52,610.00"}]

{"sheet":"PR2","index":3,"n_rows":19,"n_cols":12,"rows_kept":19,"merged":[[1,4,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[4,0,4,3],[18,0,18,3]],"flags":["formulas_cached_only"]}
["2 PROPAGÁCIA A REKLAMA"]
[{"$nulls":4},"BEŽNÉ VÝDAVKY"]
[null,"Funkčná klasif.","Ekonom. klasif.","Ukazovateľ","skut.","skut.","schválený","upravený","očak. skut.","návrh","návrh","návrh"]
[{"$nulls":4},2015,2016,2017,2017,2017,2018,2019,2020]
["2.1. Propagácia a prezentácia obce",{"$nulls":3},{"v":1784.07,"d":"1,784.07"},{"v":1010.8799999999999,"d":"1,010.88"},{"v":3850,"d":"3,850.00"},{"v":2930,"d":"2,930.00"},{"v":2930,"d":"2,930.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
[41,"0111",{"v":625002,"d":"625,002"},"starobné poistenie",{"v":12.6,"d":"12.60"},{"v":21.6,"d":"21.60"},null,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[41,"0111",{"v":625003,"d":"625,003"},"úrazové poistenie",5.82,5.19,null,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
[41,"0111",{"v":625004,"d":"625,004"},"invalidné poistenie",{"$nulls":3},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
[41,"0111",{"v":625007,"d":"625,007"},"rezervný fond",4.27,7.32,null,{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
[71,"0111",{"v":621000,"d":"621,000"},"zdravotné poistenie - VšZP",null,{"v":14,"d":"14.00"}]
[71,"0111",{"v":625002,"d":"625,002"},"starobné poistenie",null,19.59]
[71,"0111",{"v":625003,"d":"625,003"},"úrazové poistenie",null,1.11]
[71,"0111",{"v":625004,"d":"625,004"},"invalidné poistenie",null,4.17]
[71,"0111",{"v":625007,"d":"625,007"},"rezervný fond",null,6.63]
[41,"0111",{"v":637002,"d":"637,002"},"konkurzy a súťaže",{"v":360,"d":"360.00"},null,{"v":1000,"d":"1,000.00"},null,null,{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[41,"0111",{"v":637003,"d":"637,003"},"propagácia, reklama a inzercia",643.59,140.96,{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[41,"0111",{"v":637027,"d":"637,027"},"dohody o vykonaní práce ",757.79,650.31,{"v":1350,"d":"1,350.00"},{"v":1350,"d":"1,350.00"},{"v":1350,"d":"1,350.00"}]
[71,"0111",{"v":637027,"d":"637,027"},"dohody o vykonaní práce ",null,{"v":140,"d":"140.00"}]
["2 SPOLU :",{"$nulls":3},{"v":1784.07,"d":"1,784.07"},{"v":1010.8799999999999,"d":"1,010.88"},{"v":3850,"d":"3,850.00"},{"v":2930,"d":"2,930.00"},{"v":2930,"d":"2,930.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]

{"sheet":"PR3","index":4,"n_rows":60,"n_cols":12,"rows_kept":60,"merged":[[0,4,0,11],[1,4,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[4,0,4,3],[14,0,14,3],[19,0,19,3],[47,0,47,3],[59,0,59,3]],"flags":["formulas_cached_only"]}
["3 INTERNÉ SLUŽBY"]
[{"$nulls":4},"BEŽNÉ VÝDAVKY"]
[null,"Funkčná klasif.","Ekonom. klasif.","Ukazovateľ","skut.","skut.","schválený","upravený","očak. skut.","návrh","návrh","návrh"]
[{"$nulls":4},2015,2016,2017,2017,2017,2018,2019,2020]
["3.1. Činnosť orgánov obce - obecné zastupiteľstvo",{"$nulls":3},{"v":1058.53,"d":"1,058.53"},{"v":951.8299999999999,"d":"951.83"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2650,"d":"2,650.00"},{"v":2650,"d":"2,650.00"},{"v":2650,"d":"2,650.00"}]
[41,"0111",{"v":621000,"d":"621,000"},"zdravotné poistenie - VšZP",{"v":44,"d":"44.00"},{"v":42,"d":"42.00"},{"$nulls":3},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[41,"0111",{"v":623000,"d":"623,000"},"zdravotné poistenie - ostatné",{"v":36,"d":"36.00"},{"v":30,"d":"30.00"},{"$nulls":3},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[41,"0111",{"v":625001,"d":"625,001"},"nemocenské poistenie"]
[41,"0111",{"v":625002,"d":"625,002"},"starobné poistenie",111.54,100.32,{"$nulls":3},{"v":280,"d":"280.00"},{"v":280,"d":"280.00"},{"v":280,"d":"280.00"}]
[41,"0111",{"v":625003,"d":"625,003"},"úrazové poistenie",5.94,4.84,{"$nulls":3},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
[41,"0111",{"v":625004,"d":"625,004"},"invalidné poistenie",23.54,21.12,{"$nulls":3},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]
[41,"0111",{"v":625005,"d":"625,005"},"poistenie v nezamestnanosti"]
[41,"0111",{"v":625007,"d":"625,007"},"poistenie do rezervného fondu",37.51,33.55,{"$nulls":3},{"v":95,"d":"95.00"},{"v":95,"d":"95.00"},{"v":95,"d":"95.00"}]
[41,"0111",{"v":637026,"d":"637,026"},"odmeny poslanci, členovia komisií ",{"v":800,"d":"800.00"},{"v":720,"d":"720.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
["3.2. Vzdelávanie zamestnancov obce",{"$nulls":3},834.89,763.03,{"v":1050,"d":"1,050.00"},{"v":1050,"d":"1,050.00"},{"v":846,"d":"846.00"},{"v":1050,"d":"1,050.00"},{"v":1050,"d":"1,050.00"},{"v":1050,"d":"1,050.00"}]
[41,"0111","631 001","cestovné - tuzemské",{"v":56.5,"d":"56.50"},32.75,{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"}]
[41,"0111",{"v":633009,"d":"633,009"},"knihy, časopisy, noviny",532.39,370.28,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":300,"d":"300.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
[41,"0111",{"v":637001,"d":"637,001"},"školenie",{"v":162,"d":"162.00"},{"v":276,"d":"276.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"}]
[41,"0111",{"v":637004,"d":"637,004"},"všeobecné služby - prístup VS",{"v":84,"d":"84.00"},{"v":84,"d":"84.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":96,"d":"96.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["3.3. Prevádzka úradu",{"$nulls":3},{"v":26691.350000000006,"d":"26,691.35"},{"v":35020.16,"d":"35,020.16"},{"v":32160,"d":"32,160.00"},{"v":50400,"d":"50,400.00"},{"v":49730,"d":"49,730.00"},{"v":34075,"d":"34,075.00"},{"v":33575,"d":"33,575.00"},{"v":33575,"d":"33,575.00"}]
[41,"0111",{"v":611000,"d":"611,000"},"vykurovanie",{"v":560,"d":"560.00"},{"v":490,"d":"490.00"},{"v":550,"d":"550.00"},{"v":550,"d":"550.00"},{"v":550,"d":"550.00"},{"v":550,"d":"550.00"},{"v":550,"d":"550.00"},{"v":550,"d":"550.00"}]
[41,"0111",{"v":621000,"d":"621,000"},"zdravotné poistenie - VšZP",{"$nulls":3},{"v":340,"d":"340.00"},{"v":340,"d":"340.00"},{"v":75,"d":"75.00"},{"v":75,"d":"75.00"},{"v":75,"d":"75.00"}]
[41,"0111",{"v":623000,"d":"623,000"},"zdravotné poistenie - ostatné",{"$nulls":5},{"v":75,"d":"75.00"},{"v":75,"d":"75.00"},{"v":75,"d":"75.00"}]
[41,"0111",{"v":625001,"d":"625,001"},"nemocenské poistenie",{"$nulls":3},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":21,"d":"21.00"},{"v":21,"d":"21.00"},{"v":21,"d":"21.00"}]
[41,"0111",{"v":625002,"d":"625,002"},"starobné poistenie",{"$nulls":3},{"v":620,"d":"620.00"},{"v":620,"d":"620.00"},{"v":210,"d":"210.00"},{"v":210,"d":"210.00"},{"v":210,"d":"210.00"}]
[41,"0111",{"v":625003,"d":"625,003"},"úrazové poistenie",{"$nulls":3},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":12,"d":"12.00"},{"v":12,"d":"12.00"},{"v":12,"d":"12.00"}]
[41,"0111",{"v":625004,"d":"625,004"},"invalidné poistenie",{"$nulls":3},{"v":110,"d":"110.00"},{"v":110,"d":"110.00"},{"v":45,"d":"45.00"},{"v":45,"d":"45.00"},{"v":45,"d":"45.00"}]
[41,"0111",{"v":625005,"d":"625,005"},"poistenie v nezamestnanosti",{"$nulls":3},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
[41,"0111",{"v":625007,"d":"625,007"},"poistenie do rezervného fondu",{"$nulls":3},{"v":220,"d":"220.00"},{"v":220,"d":"220.00"},{"v":72,"d":"72.00"},{"v":72,"d":"72.00"},{"v":72,"d":"72.00"}]
[41,"0111",{"v":632001,"d":"632,001"},"elektrina",{"v":3491.54,"d":"3,491.54"},{"v":2894.95,"d":"2,894.95"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"}]
[41,"0111",{"v":632001,"d":"632,001"},"plyn",{"v":14188.98,"d":"14,188.98"},{"v":8591.11,"d":"8,591.11"},{"v":14000,"d":"14,000.00"},{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"}]
[41,"0111",{"v":633001,"d":"633,001"},"interiérové vybavenie",null,null,{"v":1000,"d":"1,000.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
[41,"0111","633 002","výpočtová technika",null,null,{"v":1000,"d":"1,000.00"},{"v":1500,"d":"1,500.00"},{"v":1490,"d":"1,490.00"},{"v":500,"d":"500.00"}]
[41,"0111",{"v":633006,"d":"633,006"},"všeobecný materiál",{"v":3069.11,"d":"3,069.11"},{"v":3088.33,"d":"3,088.33"},{"v":3000,"d":"3,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"}]
[41,"0111",{"v":633006,"d":"633,006"},"všeobecný materiál ",{"$nulls":3},{"v":14000,"d":"14,000.00"},{"v":14000,"d":"14,000.00"}]
[41,"0111",{"v":633013,"d":"633,013"},"licencie",{"v":103.2,"d":"103.20"},{"v":322.2,"d":"322.20"},{"v":200,"d":"200.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"}]
[41,"0111",{"v":635001,"d":"635,001"},"údržba interiérového vybavenia",null,null,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[41,"0111",{"v":635002,"d":"635,002"},"údržba výpočtovej techniky",null,null,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[41,"0111",{"v":635004,"d":"635,004"},"údržba prev. strojov, prístrojov ......",{"v":368.4,"d":"368.40"},null,null,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[41,"0111",{"v":635006,"d":"635,006"},"údržba budov, priestorov, objektov",{"v":1976.62,"d":"1,976.62"},{"v":18018.07,"d":"18,018.07"},{"v":2000,"d":"2,000.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"}]
[41,"0111",{"v":635006,"d":"635,006"},"údržba budov, priestorov, objektov",{"$nulls":3},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"}]
[41,"0111",{"v":635009,"d":"635,009"},"údržba softvéru - aktualizácie",{"v":809.4,"d":"809.40"},{"v":817.8,"d":"817.80"},{"v":1000,"d":"1,000.00"},{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"}]
[41,"0111",{"v":637002,"d":"637,002"},"konkurzy súťaže - telocvičňa pri ZŠ s MŠ",{"$nulls":3},{"v":1000,"d":"1,000.00"},{"v":990,"d":"990.00"}]
[41,"0111",{"v":637004,"d":"637,004"},"všeobecné služby",{"v":712.4,"d":"712.40"},{"v":376,"d":"376.00"},{"v":2000,"d":"2,000.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
[41,"0111",{"v":637011,"d":"637,011"},"štúdie, expertízy, posudky",{"v":990,"d":"990.00"},null,{"v":1000,"d":"1,000.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[41,"0111",{"v":637015,"d":"637,015"},"poistenie",{"v":421.7,"d":"421.70"},{"v":421.7,"d":"421.70"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":250,"d":"250.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"}]
[41,"0111",{"v":637027,"d":"637,027"},"dohody o vykonan í práce",null,null,{"v":810,"d":"810.00"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"}]
["3.4. Autodoprava",{"$nulls":3},{"v":2251.22,"d":"2,251.22"},{"v":1963.7,"d":"1,963.70"},{"v":3580,"d":"3,580.00"},{"v":2980,"d":"2,980.00"},{"v":2630,"d":"2,630.00"},{"v":2980,"d":"2,980.00"},{"v":2980,"d":"2,980.00"},{"v":2980,"d":"2,980.00"}]
[41,"0111",{"v":634001,"d":"634,001"},"pohonné hmoty Felícia",{"v":611,"d":"611.00"},666.79,{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[41,"0111",{"v":634001,"d":"634,001"},"pohonné hmoty Ibiza",52.04,54.96,{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":150,"d":"150.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"}]
[41,"0111",{"v":634001,"d":"634,001"},"oleje, špeciálne kvapaliny do motorov",23.41,null,{"v":150,"d":"150.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[41,"0111",{"v":634001,"d":"634,001"},"benzín - OPEL",26.91]
[41,"0111",{"v":634002,"d":"634,002"},"servis, údržba - Felícia",592.36,419.86,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":300,"d":"300.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
[41,"0111",{"v":634002,"d":"634,002"},"servis, údržba - Ibiza",{"v":32,"d":"32.00"},{"v":207.2,"d":"207.20"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"}]
[41,"0111",{"v":634002,"d":"634,002"},"servis, údržba - OPEL",178.79]
[41,"0111",{"v":634002,"d":"634,002"},"servis, údržba - traktor",109.18,null,{"v":500,"d":"500.00"}]
[41,"0111",{"v":634003,"d":"634,003"},"poistenie - zákonné",395.49,327.34,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
[41,"0111",{"v":634003,"d":"634,003"},"poistenie - havarijné",230.04,287.55,{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"}]
[41,"0111",{"v":634005,"d":"634,005"},"diaľničné známky, parkovné poplatky",null,null,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["3 SPOLU :",{"$nulls":3},{"v":30835.990000000005,"d":"30,835.99"},{"v":38698.72,"d":"38,698.72"},{"v":38790,"d":"38,790.00"},{"v":56430,"d":"56,430.00"},{"v":55206,"d":"55,206.00"},{"v":40755,"d":"40,755.00"},{"v":40255,"d":"40,255.00"},{"v":40255,"d":"40,255.00"}]

{"sheet":"PR4","index":5,"n_rows":76,"n_cols":12,"rows_kept":76,"merged":[[0,4,0,11],[1,4,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[4,0,4,3],[11,0,11,3],[15,0,15,3],[16,0,16,3],[18,0,18,3],[26,0,26,3],[36,0,36,3],[49,0,49,3],[58,0,58,3],[60,0,60,3],[61,0,66,0],[67,0,67,3],[68,0,73,0],[75,0,75,3]],"flags":["formulas_cached_only"]}
["4 SLUŽBY OBČANOM"]
[{"$nulls":4},"BEŽNÉ VÝDAVKY"]
[null,"Funkčná klasif.","Ekonom. klasif.","Ukazovateľ","skut.","skut.","schválený","upravený","očak. skut.","návrh","návrh","návrh"]
[{"$nulls":4},2015,2016,2017,2017,2017,2018,2019,2020]
["4.1. REGOB",{"$nulls":3},{"v":349.8,"d":"349.80"},344.19,{"v":350,"d":"350.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"}]
[111,"0111",{"v":631001,"d":"631,001"},"cestovné náhrady",33.48,2.84,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
[111,"0111",{"v":632003,"d":"632,003"},"poštové služby",{"v":70,"d":"70.00"},93.35,{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"}]
[111,"0111",{"v":632005,"d":"632,005"},"telekomunikačné služby",null,null,{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"}]
[111,"0111",{"v":633006,"d":"633,006"},"všeobecný materiál",157.53,{"v":230,"d":"230.00"},{"v":230,"d":"230.00"},{"v":230,"d":"230.00"},{"v":230,"d":"230.00"},{"v":230,"d":"230.00"},{"v":230,"d":"230.00"},{"v":230,"d":"230.00"}]
[111,"0111",{"v":637001,"d":"637,001"},"školenie, kurzy, semináre, porady, konferencie",{"v":36,"d":"36.00"},{"v":18,"d":"18.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
[111,"0111",{"v":637004,"d":"637,004"},"všeobecné služby",52.79]
["4.1.1. REGISTER ADRIES",{"$nulls":3},{"v":0,"d":"0.00"},{"v":9,"d":"9.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[111,"0111",{"v":632003,"d":"632,003"},"poštové služby",null,{"v":9,"d":"9.00"},null,{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"}]
[111,"0111",{"v":632005,"d":"632,005"},"telekomunikačné služby",{"$nulls":3},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"}]
[111,"0111",{"v":633006,"d":"633,006"},"všeobecný materiál",{"$nulls":3},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["4.2. Matrika",{"$nulls":3},{"v":4000.78,"d":"4,000.78"},{"v":4103.17,"d":"4,103.17"},{"v":4194,"d":"4,194.00"},{"v":4205,"d":"4,205.00"},{"v":4205,"d":"4,205.00"},{"v":4235,"d":"4,235.00"},{"v":4235,"d":"4,235.00"},{"v":4235,"d":"4,235.00"}]
["Mzdy",{"$nulls":3},{"v":2326.11,"d":"2,326.11"},{"v":2430.89,"d":"2,430.89"},{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},{"v":2600,"d":"2,600.00"},{"v":2600,"d":"2,600.00"},{"v":2600,"d":"2,600.00"}]
[111,"0133",{"v":611000,"d":"611,000"},"tarifný plat",{"v":2326.11,"d":"2,326.11"},{"v":2430.89,"d":"2,430.89"},{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},{"v":2600,"d":"2,600.00"},{"v":2600,"d":"2,600.00"},{"v":2600,"d":"2,600.00"}]
["Odvody",{"$nulls":3},847.84,{"v":884.8399999999999,"d":"884.84"},{"v":874,"d":"874.00"},{"v":874,"d":"874.00"},{"v":874,"d":"874.00"},{"v":905,"d":"905.00"},{"v":905,"d":"905.00"},{"v":905,"d":"905.00"}]
[111,"0133",623000,"Zdravotné poistenie - Dôvera",223.04,253.07,{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"v":260,"d":"260.00"},{"v":260,"d":"260.00"},{"v":260,"d":"260.00"}]
[111,"0133","625 001","nemocenské poistenie",53.52,35.49,{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"}]
[111,"0133","625 002","starobné poistenie",339.63,354.33,{"v":350,"d":"350.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"},{"v":365,"d":"365.00"},{"v":365,"d":"365.00"},{"v":365,"d":"365.00"}]
[111,"0133",{"v":625003,"d":"625,003"},"úrazové poistenie",19.42,{"v":20.3,"d":"20.30"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
[111,"0133",{"v":625004,"d":"625,004"},"invalidné poistenie",72.76,75.97,{"v":75,"d":"75.00"},{"v":75,"d":"75.00"},{"v":75,"d":"75.00"},{"v":75,"d":"75.00"},{"v":75,"d":"75.00"},{"v":75,"d":"75.00"}]
[111,"0133",{"v":625005,"d":"625,005"},"poistenie v nezamestnanosti",24.25,{"v":25.4,"d":"25.40"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"}]
[111,"0133",{"v":625007,"d":"625,007"},"na poistenie do rezervného fondu solidarity",115.22,120.28,{"v":119,"d":"119.00"},{"v":119,"d":"119.00"},{"v":119,"d":"119.00"},{"v":125,"d":"125.00"},{"v":125,"d":"125.00"},{"v":125,"d":"125.00"}]
["Prevádzkové náklady",{"$nulls":3},{"v":826.8299999999999,"d":"826.83"},787.44,{"v":820,"d":"820.00"},{"v":831,"d":"831.00"},{"v":831,"d":"831.00"},{"v":730,"d":"730.00"},{"v":730,"d":"730.00"},{"v":730,"d":"730.00"}]
[111,"0133",{"v":631001,"d":"631,001"},"cestovné náhrady  ",58.12,48.78,{"v":50,"d":"50.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
[111,"0133",{"v":632003,"d":"632,003"},"poštové a telekomunikačné služby",{"v":160,"d":"160.00"},{"v":100,"d":"100.00"}]
[111,"0133",{"v":632003,"d":"632,003"},"poštové služby",null,null,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[111,"0133",{"v":632005,"d":"632,005"},"telekomunikačné služby",null,null,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[111,"0133",{"v":633006,"d":"633,006"},"všeobecný materiál",176.02,110.57,{"v":240,"d":"240.00"},{"v":185,"d":"185.00"},{"v":185,"d":"185.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[111,"0133",{"v":633009,"d":"633,009"},"knihy, časopisy, noviny",{"v":5,"d":"5.00"}]
[111,"0133",{"v":637001,"d":"637,001"},"školenie, kurzy, semináre, porady, konferencie",{"v":228,"d":"228.00"},{"v":348,"d":"348.00"},{"v":230,"d":"230.00"},{"v":375,"d":"375.00"},{"v":375,"d":"375.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"}]
[111,"0133",{"v":637004,"d":"637,004"},"všeobecné služby",99.69,80.09,{"v":100,"d":"100.00"},{"v":66,"d":"66.00"},{"v":66,"d":"66.00"},{"v":70,"d":"70.00"},{"v":70,"d":"70.00"},{"v":70,"d":"70.00"}]
[111,"0133",{"v":637026,"d":"637,026"},"ošatenie",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["4.3. Cintorínske a pohrebné služby - Dom smútku",{"$nulls":3},{"v":1445.5100000000002,"d":"1,445.51"},{"v":1852.0400000000002,"d":"1,852.04"},{"v":1120,"d":"1,120.00"},{"v":1965,"d":"1,965.00"},{"v":1965,"d":"1,965.00"},{"v":3710,"d":"3,710.00"},{"v":1210,"d":"1,210.00"},{"v":1210,"d":"1,210.00"}]
[111,"0840",{"v":637004,"d":"637,004"},"Pamätník padlým",null,{"v":900,"d":"900.00"}]
[41,"0840",{"v":625002,"d":"625,002"},"starobné poistenie",10.92,18.18,null,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
[41,"0840",{"v":625003,"d":"625,003"},"úrazové poistenie",{"v":0.6,"d":"0.60"},{"v":1,"d":"1.00"},null,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
[41,"0840",{"v":625007,"d":"625,007"},"na poistenie do rezervného fondu solidarity",3.64,6.11,null,{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":8,"d":"8.00"},{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
[41,"0840",{"v":632001,"d":"632,001"},"elektrina",{"v":288,"d":"288.00"},297.18,{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"}]
[41,"0840",{"v":633004,"d":"633,004"},"prev. stroje, prístroje, zariadenia,technika",{"v":154,"d":"154.00"},null,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[41,"0840",{"v":633006,"d":"633,006"},"všeobecný materiál",130.68,{"v":49.9,"d":"49.90"},{"v":200,"d":"200.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
[41,"0840",{"v":635006,"d":"635,006"},"údržba budov, priestorov a objektov",{"$nulls":5},{"v":2000,"d":"2,000.00"}]
[41,"0840",{"v":637004,"d":"637,004"},"všeobecné služby",{"v":630,"d":"630.00"},null,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[41,"0840",{"v":637004,"d":"637,004"},"všeobecné služby - Pamätník padlým",null,{"v":300,"d":"300.00"}]
[41,"0840",{"v":637005,"d":"637,005"},"prevádzkovanie pohrebiska",149.67,149.67,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"}]
[41,"0840",{"v":637027,"d":"637,027"},"dohoda o pracovnej činosti ",{"v":78,"d":"78.00"},{"v":130,"d":"130.00"},{"v":270,"d":"270.00"},{"v":270,"d":"270.00"},{"v":270,"d":"270.00"},{"v":130,"d":"130.00"},{"v":130,"d":"130.00"},{"v":130,"d":"130.00"}]
["4.4. ÚPSVaR - práce v obci pre občanov",{"$nulls":3},272.92,{"v":124.07999999999998,"d":"124.08"},{"v":270,"d":"270.00"},{"v":290,"d":"290.00"},{"v":190,"d":"190.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[111,"0412",{"v":633006,"d":"633,006"},"všeobecný materiál",198.71]
["11T","0412",{"v":633006,"d":"633,006"},"všeobecný materiál",null,85.05]
[41,"0412",{"v":633006,"d":"633,006"},"všeobecný materiál",35.08,{"v":9.5,"d":"9.50"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[41,"0412",{"v":633011,"d":"633,011"},"minerálka - pitný režim",{"v":9.6,"d":"9.60"},null,{"v":20,"d":"20.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[41,"0412",{"v":637004,"d":"637,004"},"všeobecné služby",null,null,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[111,"0412",{"v":637015,"d":"637,015"},"poistenie zamestnancov",13.28]
["11T","0412",{"v":637015,"d":"637,015"},"poistenie zamestnancov",null,10.99]
[41,"0412",{"v":637015,"d":"637,015"},"poistenie zamestnancov",16.25,18.54,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
["4.5. Voľby",{"$nulls":3},{"v":640,"d":"640.00"},880.32,{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[111,"0160",null,"voľby",{"v":640,"d":"640.00"},880.32,{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
["Voľby do EP"]
["4.4.3.  Voľby do EP","01.6.0.",{"v":631001,"d":"631,001"},"Cestovné náfrady-vl.zamestnanci"]
[null,"01.6.0.",{"v":633006,"d":"633,006"},"všeobecný materiál"]
[null,"01.6.0.",{"v":633016,"d":"633,016"},"Reprezentačné"]
[null,"01.6.0.",{"v":637007,"d":"637,007"},"Cestovné náhrady-cudzí"]
[null,"01.6.0.",{"v":637026,"d":"637,026"},"Odmeny členom OVK"]
[null,"01.6.0.",{"v":637027,"d":"637,027"},"Dohody o vyk.prác"]
["Voľby do VÚC - 1.kolo"]
["4.4.4.  Voľby do VUC 1.kolo","01.6.0.",{"v":631001,"d":"631,001"},"Cestovné náfrady-vl.zamestnanci"]
[null,"01.6.0.",{"v":633006,"d":"633,006"},"všeobecný materiál"]
[null,"01.6.0.",{"v":633016,"d":"633,016"},"Reprezentačné"]
[null,"01.6.0.",{"v":637007,"d":"637,007"},"Cestovné náhrady-cudzí"]
[null,"01.6.0.",{"v":637026,"d":"637,026"},"Odmeny členom OVK"]
[null,"01.6.0.",{"v":637027,"d":"637,027"},"Dohody o vyk.prác"]
[41,"01.6.0.",{"v":633006,"d":"633,006"},"všeobecný materiál"]
["4 SPOLU :",{"$nulls":3},{"v":6709.01,"d":"6,709.01"},{"v":7303.799999999999,"d":"7,303.80"},{"v":6934,"d":"6,934.00"},{"v":7910,"d":"7,910.00"},{"v":7710,"d":"7,710.00"},{"v":8495,"d":"8,495.00"},{"v":5995,"d":"5,995.00"},{"v":5995,"d":"5,995.00"}]

{"sheet":"PR5","index":6,"n_rows":22,"n_cols":12,"rows_kept":22,"merged":[[1,4,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[4,0,4,3],[8,0,8,3],[13,0,13,3],[18,0,18,3],[21,0,21,3],[22,1,22,3]],"flags":["formulas_cached_only"]}
["5 BEZPEČNOSŤ, PRÁVO A PORIADOK "]
[{"$nulls":4},"BEŽNÉ VÝDAVKY"]
[null,"Funkčná klasif.","Ekonom. klasif.","Ukazovateľ","skut.","skut.","schválený","upravený","očak. skut.","návrh","návrh","návrh"]
[{"$nulls":4},2015,2016,2017,2017,2017,2018,2019,2020]
["5.1. Požiarna ochrana",{"$nulls":3},{"v":506.2,"d":"506.20"},{"v":613,"d":"613.00"},{"v":820,"d":"820.00"},{"v":970,"d":"970.00"},{"v":970,"d":"970.00"},{"v":970,"d":"970.00"},{"v":970,"d":"970.00"},{"v":970,"d":"970.00"}]
[41,"0320",{"v":633007,"d":"633,007"},"špeciálny materiál",{"v":5,"d":"5.00"},null,{"v":100,"d":"100.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"}]
[41,"0320",{"v":637005,"d":"637,005"},"špeciálne služby - revízie",{"v":404,"d":"404.00"},{"v":495,"d":"495.00"},{"v":600,"d":"600.00"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"}]
[41,"0320",{"v":637005,"d":"637,005"},"špeciálne služby - revízie komínov",{"v":97.2,"d":"97.20"},{"v":118,"d":"118.00"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"}]
["5.2. BOZP",{"$nulls":3},{"v":1283.48,"d":"1,283.48"},{"v":1932.87,"d":"1,932.87"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":1900,"d":"1,900.00"},{"v":1900,"d":"1,900.00"},{"v":1900,"d":"1,900.00"}]
[41,"0320",{"v":637005,"d":"637,005"},"špeciálne služby - revízie BOZP",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[41,"0320",{"v":637005,"d":"637,005"},"špeciálne služby - revízie el. zariadení",{"v":100,"d":"100.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
[41,"0320",{"v":637005,"d":"637,005"},"špeciálne služby - revízie plyn. Zariadení",883.48,{"v":1132.87,"d":"1,132.87"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"}]
[41,"0320",{"v":637005,"d":"637,005"},"špeciálne služby - pracovno zdravotná služba",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["5.3. Verejné osvetlenie",{"$nulls":3},{"v":3975.65,"d":"3,975.65"},{"v":6234.25,"d":"6,234.25"},{"v":5200,"d":"5,200.00"},{"v":10900,"d":"10,900.00"},{"v":10900,"d":"10,900.00"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"}]
[41,"0640",{"v":632001,"d":"632,001"},"elektrická energia",{"v":3605.65,"d":"3,605.65"},{"v":4276.67,"d":"4,276.67"},{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"}]
[41,"0640",{"v":633006,"d":"633,006"},"všeobecný materiál",{"v":370,"d":"370.00"},{"v":1957.58,"d":"1,957.58"},{"v":700,"d":"700.00"},{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"}]
[41,"0640",{"v":635004,"d":"635,004"},"údržba VO",null,null,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[41,"0640",{"v":637011,"d":"637,011"},"štúdie, expertízy, posudky",{"$nulls":3},{"v":2400,"d":"2,400.00"},{"v":2400,"d":"2,400.00"}]
["5.4. Iné služby",{"$nulls":3},987.12,{"v":1063.28,"d":"1,063.28"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"}]
[41,"0111",{"v":637005,"d":"637,005"},"špeciálne služby - právne",987.12,{"v":1063.28,"d":"1,063.28"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"}]
[41,"0760",{"v":637005,"d":"637,005"},"pracovno zdravotná služba",{"$nulls":5},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["5 SPOLU :",{"$nulls":3},{"v":6752.45,"d":"6,752.45"},{"v":9843.4,"d":"9,843.40"},{"v":9320,"d":"9,320.00"},{"v":15170,"d":"15,170.00"},{"v":15170,"d":"15,170.00"},{"v":12470,"d":"12,470.00"},{"v":12470,"d":"12,470.00"},{"v":12470,"d":"12,470.00"}]

{"sheet":"PR6","index":7,"n_rows":17,"n_cols":12,"rows_kept":17,"merged":[[1,4,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[4,0,4,3],[16,0,16,3]],"flags":["formulas_cached_only"]}
["6 - ODPADOVÉ HOSPODÁRSTVO "]
[{"$nulls":4},"BEŽNÉ VÝDAVKY"]
[null,"Funkčná klasif.","Ekonom. klasif.","Ukazovateľ","skut.","skut.","schválený","upravený","očak. skut.","návrh","návrh","návrh"]
[{"$nulls":4},2015,2016,2017,2017,2017,2018,2019,2020]
["6.1. Nakladanie s odpadmi",{"$nulls":3},{"v":26888.010000000002,"d":"26,888.01"},{"v":12807.87,"d":"12,807.87"},{"v":17300,"d":"17,300.00"},{"v":17600,"d":"17,600.00"},{"v":17600,"d":"17,600.00"},{"v":17800,"d":"17,800.00"},{"v":17800,"d":"17,800.00"},{"v":17800,"d":"17,800.00"}]
[111,"0510",{"v":637004,"d":"637,004"},"sanácia územia s odpadom",{"v":11119.56,"d":"11,119.56"}]
[132,"0510",{"v":633006,"d":"633,006"},"odpadové nádoby - prísp. z recykl. fondu",425.41]
[41,"0510",{"v":637004,"d":"637,004"},"sanácia územia s odpadom",585.24]
[41,"0510",{"v":633006,"d":"633,006"},"všeobecný materiál",{"v":405.6,"d":"405.60"},{"v":108,"d":"108.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"}]
[41,"0510",{"v":634001,"d":"634,001"},"palivá, mazivá, oleje - traktor",null,null,{"v":300,"d":"300.00"}]
[41,"0510",{"v":637011,"d":"637,011"},"štúdie, expertízy, posudky"]
[41,"0510",{"v":637004,"d":"637,004"},"všeobecné služby",null,null,{"v":200,"d":"200.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
[41,"0510",{"v":637004,"d":"637,004"},"vývoz a uloženie odpadu",{"v":11105.91,"d":"11,105.91"},{"v":11527.68,"d":"11,527.68"},{"v":13000,"d":"13,000.00"},{"v":13000,"d":"13,000.00"},{"v":13000,"d":"13,000.00"},{"v":13000,"d":"13,000.00"},{"v":13000,"d":"13,000.00"},{"v":13000,"d":"13,000.00"}]
[41,"0510",{"v":637004,"d":"637,004"},"vývoz kontajnerov",{"v":2296.29,"d":"2,296.29"},{"v":1172.19,"d":"1,172.19"},{"v":3500,"d":"3,500.00"},{"v":3500,"d":"3,500.00"},{"v":3500,"d":"3,500.00"},{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"}]
[41,"0510",{"v":637011,"d":"637,011"},"štúdie, expertízy, posudky",{"v":950,"d":"950.00"}]
[45,"0510",{"v":637011,"d":"637,011"},"odpadové nádoby - príspevok z recykl. fondu"]
["6 SPOLU :",{"$nulls":3},{"v":26888.010000000002,"d":"26,888.01"},{"v":12807.87,"d":"12,807.87"},{"v":17300,"d":"17,300.00"},{"v":17600,"d":"17,600.00"},{"v":17600,"d":"17,600.00"},{"v":17800,"d":"17,800.00"},{"v":17800,"d":"17,800.00"},{"v":17800,"d":"17,800.00"}]

{"sheet":"PR7","index":8,"n_rows":12,"n_cols":12,"rows_kept":12,"merged":[[0,4,0,11],[1,4,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[4,0,4,3],[11,0,11,3]],"flags":["formulas_cached_only"]}
["7 - KOMUNIKÁCIE "]
[{"$nulls":4},"BEŽNÉ VÝDAVKY"]
[null,"Funkčná klasif.","Ekonom. klasif.","Ukazovateľ","skut.","skut.","schválený","upravený","očak. skut.","návrh","návrh","návrh"]
[{"$nulls":4},2015,2016,2017,2017,2017,2017,2018,2019]
["7.1. Starostlivosť o komunikácie a chodníky",{"$nulls":3},{"v":15430.24,"d":"15,430.24"},{"v":846.4300000000001,"d":"846.43"},{"v":3750,"d":"3,750.00"},{"v":19150,"d":"19,150.00"},{"v":3100,"d":"3,100.00"},{"v":27600,"d":"27,600.00"},{"v":32600,"d":"32,600.00"},{"v":2600,"d":"2,600.00"}]
[41,"0451",{"v":633006,"d":"633,006"},"všeobecný materiál ",248.02,404.82,{"v":800,"d":"800.00"},{"v":1100,"d":"1,100.00"},{"v":1000,"d":"1,000.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
[41,"0451",{"v":633015,"d":"633,015"},"palivá ako zdroj energie - fréza",null,54.01,null,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[41,"0451",{"v":635006,"d":"635,006"},"prevádzka a údržba miest. komunikácií",{"v":1566.74,"d":"1,566.74"},null,{"v":1000,"d":"1,000.00"},{"v":15000,"d":"15,000.00"},null,{"v":25000,"d":"25,000.00"},{"v":30000,"d":"30,000.00"}]
[111,"0451",{"v":635006,"d":"635,006"},"prevádzka a údržba miest. komunikácií",{"v":13000,"d":"13,000.00"}]
[41,"0451",{"v":637004,"d":"637,004"},"všeobecné služby",615.48,{"v":387.6,"d":"387.60"},{"v":1000,"d":"1,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
[41,"0451",{"v":637027,"d":"637,027"},"dohoda o vykonaní práce",null,null,{"v":950,"d":"950.00"},{"v":950,"d":"950.00"}]
["7 SPOLU :",{"$nulls":3},{"v":15430.24,"d":"15,430.24"},{"v":846.4300000000001,"d":"846.43"},{"v":3750,"d":"3,750.00"},{"v":19150,"d":"19,150.00"},{"v":3100,"d":"3,100.00"},{"v":27600,"d":"27,600.00"},{"v":32600,"d":"32,600.00"},{"v":2600,"d":"2,600.00"}]

{"sheet":"PR9","index":9,"n_rows":13,"n_cols":12,"rows_kept":13,"merged":[[0,4,0,11],[1,4,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[4,0,4,3],[12,0,12,3]],"flags":["formulas_cached_only"]}
["9 - ŠPORT "]
[{"$nulls":4},"BEŽNÉ VÝDAVKY"]
[null,"Funkčná klasif.","Ekonom. klasif.","Ukazovateľ","skut.","skut.","návrh","upravený","očak. skut.","návrh","návrh","návrh"]
[{"$nulls":4},2015,2016,2017,2017,2017,2018,2019,2020]
["9.1. Multifunkčné ihrisko",{"$nulls":3},451.27,{"v":1514.12,"d":"1,514.12"},{"v":1350,"d":"1,350.00"},{"v":770,"d":"770.00"},{"v":770,"d":"770.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"}]
[41,"0810",{"v":633005,"d":"633,005"},"bežecký pás",null,{"v":784.5,"d":"784.50"}]
[41,"0810",{"v":633006,"d":"633,006"},"všeobecný materiál",null,518.43,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[41,"0810",{"v":635006,"d":"635,006"},"údržba priestorov",null,null,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[41,"0810",{"v":637002,"d":"637,002"},"športové podujatia",451.27,111.19,{"v":600,"d":"600.00"},{"v":220,"d":"220.00"},{"v":220,"d":"220.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
[41,"0810",{"v":637004,"d":"637,004"},"všeobecné služby",null,null,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[41,"0810",{"v":637027,"d":"637,027"},"dohody o vykonaní práce",null,null,{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"}]
[41,"0810",{"v":642002,"d":"642,002"},"príspevok športovcom",null,{"v":100,"d":"100.00"},{"v":200,"d":"200.00"}]
["9 SPOLU :",{"$nulls":3},451.27,{"v":1514.12,"d":"1,514.12"},{"v":1350,"d":"1,350.00"},{"v":770,"d":"770.00"},{"v":770,"d":"770.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"}]

{"sheet":"PR10","index":10,"n_rows":24,"n_cols":12,"rows_kept":24,"merged":[[0,4,0,11],[1,4,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[4,0,4,3],[18,0,18,3],[23,0,23,3]],"flags":["formulas_cached_only"]}
["10 - Kultúra "]
[{"$nulls":4},"BEŽNÉ VÝDAVKY"]
[null,"Funkčná klasif.","Ekonom. klasif.","Ukazovateľ","skut.","skut.","schválený","upravený","očak. skut.","návrh","návrh","návrh"]
[{"$nulls":4},2015,2016,2017,2017,2017,2018,2019,2020]
["10.1. Kultúrny dom",{"$nulls":3},{"v":7835.580000000001,"d":"7,835.58"},{"v":6622.179999999999,"d":"6,622.18"},{"v":10700,"d":"10,700.00"},{"v":8350,"d":"8,350.00"},{"v":9150,"d":"9,150.00"},{"v":11300,"d":"11,300.00"},{"v":15800,"d":"15,800.00"},{"v":15800,"d":"15,800.00"}]
["41","0820",{"v":632001,"d":"632,001"},"energie",{"v":2916,"d":"2,916.00"},{"v":2628.24,"d":"2,628.24"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"}]
["41","0820",{"v":633004,"d":"633,004"},"prev. Stroje, prístroje",null,215.91,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
["41","0820",{"v":633006,"d":"633,006"},"všeobecný materiál",{"v":2467.59,"d":"2,467.59"},{"v":1291.07,"d":"1,291.07"},{"v":2000,"d":"2,000.00"},{"v":1000,"d":"1,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
["41","0820",{"v":635004,"d":"635,004"},"údržba prev. strojov, prístrojov a zariadení",null,null,{"v":500,"d":"500.00"},null,null,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
["41","0820",{"v":635006,"d":"635,006"},"údržba budov, priestorov a objektov",{"v":330,"d":"330.00"},null,{"v":1000,"d":"1,000.00"},null,null,{"v":1000,"d":"1,000.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"}]
["41","0820",{"v":637002,"d":"637,002"},"Deň učiteľov, Deň detí, koniec školy, Mikuláš, Vianoce",495.77,533.98,{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"}]
["41","0820",{"v":637002,"d":"637,002"},"Kultúrne podujatia",null,null,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
["41","0820",{"v":637002,"d":"637,002"},"Deň regiónu, obce",26.04,{"v":1782.69,"d":"1,782.69"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":100,"d":"100.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"}]
["41","0820",{"v":637002,"d":"637,002"},"Vianočné sviatky, Nový rok",{"v":300,"d":"300.00"},null,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
["41","0820",{"v":637002,"d":"637,002"},"Pochod vďaky",60.25,null,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["41","0820",{"v":637002,"d":"637,002"},"Deň matiek",{"v":500,"d":"500.00"},73.95,{"v":500,"d":"500.00"},{"v":650,"d":"650.00"},{"v":650,"d":"650.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"}]
["41","0820",{"v":637004,"d":"637,004"},"všeobecné služby",739.93,96.34,{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"}]
["41","0820",{"v":637027,"d":"637,027"},"dohody o vykonaní práce",null,null,{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"}]
["10.2. Knižnica",{"$nulls":3},54.39,{"v":371.7,"d":"371.70"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"}]
["41","0820",{"v":633006,"d":"633,006"},"všeobecný materiál",null,31.19,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["41","0820",{"v":633009,"d":"633,009"},"knihy, časopisy, noviny",54.39,274.12,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"}]
["41","0820",{"v":635002,"d":"635,002"},"údržba výpočtovej techniky",null,null,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["41","0820",{"v":635009,"d":"635,009"},"údržba softvéru",null,66.39,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["10 SPOLU :",{"$nulls":3},{"v":7889.970000000001,"d":"7,889.97"},{"v":6993.879999999999,"d":"6,993.88"},{"v":11200,"d":"11,200.00"},{"v":8850,"d":"8,850.00"},{"v":9650,"d":"9,650.00"},{"v":11700,"d":"11,700.00"},{"v":16200,"d":"16,200.00"},{"v":16200,"d":"16,200.00"}]

{"sheet":"PR11","index":11,"n_rows":78,"n_cols":12,"rows_kept":78,"merged":[[0,4,0,11],[1,4,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[4,0,4,3],[5,0,5,3],[10,0,10,3],[19,0,19,3],[33,0,33,3],[60,0,60,3],[77,0,77,3]],"flags":["formulas_cached_only"]}
["11 - Prostredie pre život"]
[{"$nulls":4},"BEŽNÉ VÝDAVKY"]
[null,"Funkčná klasif.","Ekonom. klasif.","Ukazovateľ","skut.","skut.","schválený","upravený","očak. skut.","návrh","návrh","návrh"]
[{"$nulls":4},2015,2016,2017,2017,2017,2018,2019,2020]
["11.1. ČOV - kanalizácia",{"$nulls":3},{"v":27242.58,"d":"27,242.58"},{"v":24327.55,"d":"24,327.55"},{"v":35310,"d":"35,310.00"},{"v":30510,"d":"30,510.00"},{"v":30510,"d":"30,510.00"},{"v":35560,"d":"35,560.00"},{"v":36060,"d":"36,060.00"},{"v":36060,"d":"36,060.00"}]
["Mzdy",{"$nulls":3},{"v":9183.950000000003,"d":"9,183.95"},{"v":9061.42,"d":"9,061.42"},{"v":9900,"d":"9,900.00"},{"v":9750,"d":"9,750.00"},{"v":9750,"d":"9,750.00"},{"v":9900,"d":"9,900.00"},{"v":9900,"d":"9,900.00"},{"v":9900,"d":"9,900.00"}]
[41,"0520",{"v":611000,"d":"611,000"},"tarifný plat",{"v":7509.56,"d":"7,509.56"},{"v":7606.55,"d":"7,606.55"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"}]
[41,"0520",{"v":612001,"d":"612,001"},"osobný príplatok",{"v":1032.16,"d":"1,032.16"},{"v":951.5,"d":"951.50"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"}]
[41,"0520",{"v":614000,"d":"614,000"},"odmena",178.28,null,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[41,"0520",{"v":615000,"d":"615,000"},"ostatné osobné vyrovania",463.95,503.37,{"v":600,"d":"600.00"},{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"}]
["Odvody",{"$nulls":3},{"v":3209.4100000000003,"d":"3,209.41"},{"v":3153.35,"d":"3,153.35"},{"v":3460,"d":"3,460.00"},{"v":3610,"d":"3,610.00"},{"v":3610,"d":"3,610.00"},{"v":3460,"d":"3,460.00"},{"v":3460,"d":"3,460.00"},{"v":3460,"d":"3,460.00"}]
[41,"0520","621-623","zdravotné poistenie",918.32,902.29,{"v":990,"d":"990.00"},{"v":990,"d":"990.00"},{"v":990,"d":"990.00"},{"v":990,"d":"990.00"},{"v":990,"d":"990.00"},{"v":990,"d":"990.00"}]
[41,"0520","625 001","nemocenské poistenie",128.53,126.29,{"v":139,"d":"139.00"},{"v":139,"d":"139.00"},{"v":139,"d":"139.00"},{"v":139,"d":"139.00"},{"v":139,"d":"139.00"},{"v":139,"d":"139.00"}]
[41,"0520","625 002","starobné poistenie",{"v":1285.7,"d":"1,285.70"},{"v":1263.25,"d":"1,263.25"},{"v":1386,"d":"1,386.00"},{"v":1386,"d":"1,386.00"},{"v":1386,"d":"1,386.00"},{"v":1386,"d":"1,386.00"},{"v":1386,"d":"1,386.00"},{"v":1386,"d":"1,386.00"}]
[41,"0520",{"v":625003,"d":"625,003"},"úrazové poistenie",73.42,72.13,{"v":79,"d":"79.00"},{"v":79,"d":"79.00"},{"v":79,"d":"79.00"},{"v":79,"d":"79.00"},{"v":79,"d":"79.00"},{"v":79,"d":"79.00"}]
[41,"0520",{"v":625004,"d":"625,004"},"invalidné poistenie",275.46,270.65,{"v":297,"d":"297.00"},{"v":297,"d":"297.00"},{"v":297,"d":"297.00"},{"v":297,"d":"297.00"},{"v":297,"d":"297.00"},{"v":297,"d":"297.00"}]
[41,"0520",{"v":625005,"d":"625,005"},"poistenie v nezamestnanosti",{"v":91.8,"d":"91.80"},90.18,{"v":99,"d":"99.00"},{"v":99,"d":"99.00"},{"v":99,"d":"99.00"},{"v":99,"d":"99.00"},{"v":99,"d":"99.00"},{"v":99,"d":"99.00"}]
[41,"0520",{"v":625007,"d":"625,007"},"poistenie do rezervného fondu solidarity",436.18,428.56,{"v":470,"d":"470.00"},{"v":470,"d":"470.00"},{"v":470,"d":"470.00"},{"v":470,"d":"470.00"},{"v":470,"d":"470.00"},{"v":470,"d":"470.00"}]
[41,"0520",{"v":642015,"d":"642,015"},"nemocenské dávky",{"$nulls":3},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"}]
["Prevádzkové náklady",{"$nulls":3},{"v":14849.22,"d":"14,849.22"},{"v":12112.779999999999,"d":"12,112.78"},{"v":21950,"d":"21,950.00"},{"v":17150,"d":"17,150.00"},{"v":17150,"d":"17,150.00"},{"v":22200,"d":"22,200.00"},{"v":22700,"d":"22,700.00"},{"v":22700,"d":"22,700.00"}]
[41,"0520",{"v":632001,"d":"632,001"},"elektrina",{"v":5804.47,"d":"5,804.47"},{"v":8008.26,"d":"8,008.26"},{"v":9000,"d":"9,000.00"},{"v":9000,"d":"9,000.00"},{"v":9000,"d":"9,000.00"},{"v":9000,"d":"9,000.00"},{"v":9500,"d":"9,500.00"},{"v":9500,"d":"9,500.00"}]
[41,"0520",{"v":633006,"d":"633,006"},"všeobecný materiál",{"v":1137.84,"d":"1,137.84"},{"v":751.3,"d":"751.30"},{"v":2600,"d":"2,600.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"}]
[41,"0520",{"v":633007,"d":"633,007"},"flokulant",null,332.99,{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"}]
[41,"0520",{"v":633010,"d":"633,010"},"pracovné odevy, obuv, pracovné pomôcky",66.57,91.31,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[41,"0520",{"v":635004,"d":"635,004"},"údržba prev. strojov, prístrojov, zariadení",{"v":511.1,"d":"511.10"},321.31,{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[41,"0520",{"v":635006,"d":"635,006"},"údržba kanalizácie",{"v":3585.12,"d":"3,585.12"},null,{"v":3000,"d":"3,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"}]
[41,"0520",{"v":637004,"d":"637,004"},"prevádzka kanalizácie - PROX T.E.C",{"v":1440,"d":"1,440.00"},{"v":1440,"d":"1,440.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
[41,"0520",{"v":637004,"d":"637,004"},"vývoz a zneškodnenie odpadu",{"v":313.8,"d":"313.80"},null,{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"}]
[41,"0520",{"v":637004,"d":"637,004"},"všeobecné služby",{"v":1460.66,"d":"1,460.66"},499.45,{"v":2000,"d":"2,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
[41,"0520",{"v":637006,"d":"637,006"},"lekárske prehliadky",null,null,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[41,"0520",{"v":637011,"d":"637,011"},"štúdie, expertízy, posudky, rozbory odp. vôd",511.24,638.85,{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[41,"0520",{"v":637027,"d":"637,027"},"dohody o vykonaní práce",null,null,{"v":200,"d":"200.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
[41,"0520",{"v":637032,"d":"637,032"},"vratkyna stočnom",18.42,29.31]
["11.2. Vodovod - rozvody",{"$nulls":3},{"v":28302.82,"d":"28,302.82"},{"v":28529.16,"d":"28,529.16"},{"v":29450,"d":"29,450.00"},{"v":30210,"d":"30,210.00"},{"v":30210,"d":"30,210.00"},{"v":30580,"d":"30,580.00"},{"v":30580,"d":"30,580.00"},{"v":30580,"d":"30,580.00"}]
[41,"0630",611,"mzda - zamestnanec Vyšná Myšľa",{"v":2269.92,"d":"2,269.92"},{"v":2387.4,"d":"2,387.40"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"}]
[41,"0630",{"v":621000,"d":"621,000"},"zdravotné poistenie - VšZP",{"v":227,"d":"227.00"},288.75,{"v":320,"d":"320.00"},{"v":320,"d":"320.00"},{"v":320,"d":"320.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"}]
[41,"0630",{"v":623000,"d":"623,000"},"zdravotné poistenie - ostatné"]
[41,"0630",{"v":625001,"d":"625,001"},"nemocenské poistenie",31.77,33.41,{"v":45,"d":"45.00"},{"v":105,"d":"105.00"},{"v":105,"d":"105.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[41,"0630",{"v":625002,"d":"625,002"},"starobné poistenie",317.79,404.23,{"v":425,"d":"425.00"},{"v":425,"d":"425.00"},{"v":425,"d":"425.00"},{"v":490,"d":"490.00"},{"v":490,"d":"490.00"},{"v":490,"d":"490.00"}]
[41,"0630",{"v":625003,"d":"625,003"},"úrazové poistenie",18.16,23.08,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
[41,"0630",{"v":625004,"d":"625,004"},"invalidné poistenie",68.09,86.61,{"v":95,"d":"95.00"},{"v":95,"d":"95.00"},{"v":95,"d":"95.00"},{"v":105,"d":"105.00"},{"v":105,"d":"105.00"},{"v":105,"d":"105.00"}]
[41,"0630",{"v":625005,"d":"625,005"},"poistenie v nezamestnanosti",22.69,23.88,{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"}]
[41,"0630",{"v":625007,"d":"625,007"},"poistenie do rezervného fondu",107.82,137.15,{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":170,"d":"170.00"},{"v":170,"d":"170.00"},{"v":170,"d":"170.00"}]
[41,"0630",{"v":632001,"d":"632,001"},"elektrina",{"v":11692.12,"d":"11,692.12"},{"v":13346.73,"d":"13,346.73"},{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"}]
[41,"0630",{"v":632002,"d":"632,002"},"poplatky štátu za odber podzemnej vody",{"v":1497.32,"d":"1,497.32"},{"v":1132.12,"d":"1,132.12"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"}]
[41,"0630",{"v":633006,"d":"633,006"},"všeobecný materiál",387.42,539.97,{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[41,"0630",{"v":633006,"d":"633,006"},"všeobecný materiál - vodovodné prípojky",{"v":7353.9,"d":"7,353.90"},{"v":1457.22,"d":"1,457.22"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"}]
[41,"0630",{"v":633007,"d":"633,007"},"špeciálny materiál - chlór",258.11,259.92,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
[41,"0630",{"v":633010,"d":"633,010"},"pracovné odevy, obuv, pracovné pomôcky",null,null,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[41,"0630",{"v":633015,"d":"633,015"},"palivá ako zdroj energie",null,28.74,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[41,"0630",{"v":635004,"d":"635,004"},"údržba prev. strojov, prístrojov, zariadení",685.32,{"v":2097.63,"d":"2,097.63"},{"v":1000,"d":"1,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[41,"0630",{"v":635006,"d":"635,006"},"údržba vodovodu",null,null,{"v":3500,"d":"3,500.00"},{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"}]
[41,"0630",{"v":636002,"d":"636,002"},"prenájom fľaše s technickým chlórom",257.51,225.05,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
[41,"0630",{"v":636002,"d":"636,002"},"prenájom transformátora",null,null,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
[41,"0630",{"v":637004,"d":"637,004"},"všeobecné služby",{"v":62.7,"d":"62.70"},{"v":1041.4,"d":"1,041.40"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[41,"0630",{"v":637004,"d":"637,004"},"všeobecné služby - AQUASPIŠ",{"v":2087.16,"d":"2,087.16"},{"v":1194.96,"d":"1,194.96"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"}]
[41,"0630",{"v":637004,"d":"637,004"},"všeobecné služby - vodovodné prípojky",null,{"v":2733.15,"d":"2,733.15"},{"$nulls":3},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[41,"0630",{"v":637011,"d":"637,011"},"štúdie, espertízy, posudky, rozbory vôd",928.62,587.76,{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[41,"0630",{"v":637032,"d":"637,032"},"vratky na vodnom",{"v":29.4,"d":"29.40"}]
[41,"0630",{"v":637027,"d":"637,027"},"DoVP",null,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
["11.3. Verejná zeleň",{"$nulls":3},389.57,{"v":968.4200000000001,"d":"968.42"},{"v":1500,"d":"1,500.00"},{"v":2870,"d":"2,870.00"},{"v":2570,"d":"2,570.00"},{"v":3649,"d":"3,649.00"},{"v":3649,"d":"3,649.00"},{"v":3649,"d":"3,649.00"}]
["41","0620",{"v":621000,"d":"621,000"},"zdravotné poistenie - VšZP"]
["41","0620",{"v":623000,"d":"623,000"},"zdravotné poistenie - ostatné",{"$nulls":3},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
["41","0620",{"v":625001,"d":"625,001"},"nemocenské poistenie",null,22.34,null,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":28,"d":"28.00"},{"v":28,"d":"28.00"},{"v":28,"d":"28.00"}]
["41","0620",{"v":625002,"d":"625,002"},"starobné poistenie",null,223.64,null,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":280,"d":"280.00"},{"v":280,"d":"280.00"},{"v":280,"d":"280.00"}]
["41","0620",{"v":625003,"d":"625,003"},"úrazové poistenie",null,12.76,null,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":16,"d":"16.00"},{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
["41","0620",{"v":625004,"d":"625,004"},"invalidné poistenie",null,47.91,null,{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]
["41","0620",{"v":625005,"d":"625,005"},"poistenie v nezamestnanosti",null,12.41,null,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["41","0620",{"v":625007,"d":"625,007"},"poistenie do rezervného fondu",null,75.86,null,{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":95,"d":"95.00"},{"v":95,"d":"95.00"},{"v":95,"d":"95.00"}]
["41","0620",{"v":633006,"d":"633,006"},"všeobecný materiál",{"v":100.2,"d":"100.20"},321.03,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
["41","0620",{"v":633015,"d":"633,015"},"palivá ako zdroj energie",213.42,219.22,{"v":350,"d":"350.00"},{"v":300,"d":"300.00"},{"v":200,"d":"200.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"}]
["41","0620",{"v":634002,"d":"634,002"},"údržba - kosačka",75.95,33.25,{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"v":50,"d":"50.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"}]
["41","0620",{"v":637004,"d":"637,004"},"všeobecné služby",null,null,{"v":200,"d":"200.00"},null,null,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
["41","0620",{"v":637027,"d":"637,027"},"dohody o vykonaní práce ",null,null,{"v":500,"d":"500.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
["11.4. Protipovodňové opatrenia",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[41,"0421",{"v":633006,"d":"633,006"},"všeobecný materiál",null,null,{"v":500,"d":"500.00"}]
[41,"0421",{"v":637004,"d":"637,004"},"všeobecné služby",null,null,{"v":500,"d":"500.00"}]
["11 SPOLU :",{"$nulls":3},{"v":55934.97,"d":"55,934.97"},{"v":53825.13,"d":"53,825.13"},{"v":67260,"d":"67,260.00"},{"v":63590,"d":"63,590.00"},{"v":63290,"d":"63,290.00"},{"v":69789,"d":"69,789.00"},{"v":70289,"d":"70,289.00"},{"v":70289,"d":"70,289.00"}]

{"sheet":"PR12","index":12,"n_rows":25,"n_cols":12,"rows_kept":25,"merged":[[0,4,0,11],[1,4,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[5,0,5,3],[7,0,7,3],[15,0,15,3],[24,0,24,3]],"flags":["formulas_cached_only"]}
["12 - Sociálne služby"]
[{"$nulls":4},"BEŽNÉ VÝDAVKY"]
[null,"Funkčná klasif.","Ekonom. klasif.","Ukazovateľ","skut.","skut.","schválený","upravený","očak. skut.","návrh","návrh","návrh"]
[{"$nulls":4},2015,2016,2017,2017,2017,2018,2019,2020]
["12.1. Opatrovateľská služba",{"$nulls":3},39.76,79.52,{"v":2859,"d":"2,859.00"},{"v":1359,"d":"1,359.00"},{"v":68,"d":"68.00"},{"v":2896,"d":"2,896.00"},{"v":2895,"d":"2,895.00"},{"v":2896,"d":"2,896.00"}]
["Mzdy",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
[41,"10200",{"v":611000,"d":"611,000"},"tarifný plat",null,null,{"v":2000,"d":"2,000.00"},{"v":500,"d":"500.00"},null,{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
["Odvody",{"$nulls":3},9.76,19.52,{"v":699,"d":"699.00"},{"v":699,"d":"699.00"},{"v":38,"d":"38.00"},{"v":736,"d":"736.00"},{"v":735,"d":"735.00"},{"v":736,"d":"736.00"}]
[41,"10200",621000,"zdravotné poistenie - VšZP",{"v":3,"d":"3.00"},{"v":6,"d":"6.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":3,"d":"3.00"},{"v":210,"d":"210.00"},{"v":210,"d":"210.00"},{"v":210,"d":"210.00"}]
[41,"10200","625 001","nemocenské poistenie",null,null,{"v":28,"d":"28.00"},{"v":28,"d":"28.00"},{"v":28,"d":"28.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
[41,"10200","625 002","starobné poistenie",{"v":4.2,"d":"4.20"},{"v":8.4,"d":"8.40"},{"v":280,"d":"280.00"},{"v":280,"d":"280.00"},{"v":5,"d":"5.00"},{"v":295,"d":"295.00"},{"v":295,"d":"295.00"},{"v":295,"d":"295.00"}]
[41,"10200",{"v":625003,"d":"625,003"},"úrazové poistenie",0.24,0.48,{"v":16,"d":"16.00"},{"v":16,"d":"16.00"},null,{"v":18,"d":"18.00"},{"v":18,"d":"18.00"},{"v":18,"d":"18.00"}]
[41,"10200",{"v":625004,"d":"625,004"},"invalidné poistenie",{"v":0.9,"d":"0.90"},{"v":1.8,"d":"1.80"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},null,{"v":63,"d":"63.00"},{"v":62,"d":"62.00"},{"v":63,"d":"63.00"}]
[41,"10200",{"v":625005,"d":"625,005"},"poistenie v nezamestnanosti",null,null,{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
[41,"10200",{"v":625007,"d":"625,007"},"na poistenie do rezervného fondu solidarity",1.42,2.84,{"v":95,"d":"95.00"},{"v":95,"d":"95.00"},{"v":2,"d":"2.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["Ostatné náklady",{"$nulls":3},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":160,"d":"160.00"},{"v":160,"d":"160.00"},{"v":30,"d":"30.00"},{"v":160,"d":"160.00"},{"v":160,"d":"160.00"},{"v":160,"d":"160.00"}]
[41,"10200",{"v":637004,"d":"637,004"},"spracovanie miezd",null,null,{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]
[41,"10200",{"v":637027,"d":"637,027"},"DoVP",{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":30,"d":"30.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["12.2. Starší občania",{"$nulls":3},{"v":1317.44,"d":"1,317.44"},{"v":1943.46,"d":"1,943.46"},{"v":2450,"d":"2,450.00"},{"v":2250,"d":"2,250.00"},{"v":2070,"d":"2,070.00"},{"v":1940,"d":"1,940.00"},{"v":1950,"d":"1,950.00"},{"v":1950,"d":"1,950.00"}]
[41,"10200",{"v":633006,"d":"633,006"},"jubilanti",139.66,206.41,{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"v":240,"d":"240.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"}]
[41,"10200",{"v":634004,"d":"634,004"},"doprava - výlet pre dôchodcov",{"v":460,"d":"460.00"},{"v":680,"d":"680.00"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"}]
[41,"10200",{"v":637002,"d":"637,002"},"stretnutie dôchodcov",717.78,{"v":1057.05,"d":"1,057.05"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1120,"d":"1,120.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[41,"10200",{"v":637002,"d":"637,002"},"dôchodcovia",null,null,{"v":200,"d":"200.00"}]
[41,"10200",{"v":637027,"d":"637,027"},"dohody o vykonaní práce",null,null,{"v":300,"d":"300.00"},{"v":300,"d":"300.00"}]
["12 SPOLU :",{"$nulls":3},{"v":1357.2,"d":"1,357.20"},{"v":2022.98,"d":"2,022.98"},{"v":5309,"d":"5,309.00"},{"v":3609,"d":"3,609.00"},{"v":2138,"d":"2,138.00"},{"v":4836,"d":"4,836.00"},{"v":4845,"d":"4,845.00"},{"v":4846,"d":"4,846.00"}]

{"sheet":"PR13","index":13,"n_rows":51,"n_cols":12,"rows_kept":51,"merged":[[0,4,0,11],[1,4,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[4,0,4,3],[5,0,5,3],[11,0,11,3],[22,0,22,3],[42,0,42,3],[46,0,46,3],[50,0,50,3]],"flags":["formulas_cached_only"]}
["13 - Administratíva"]
[{"$nulls":4},"BEŽNÉ VÝDAVKY"]
[null,"Funkčná klasif.","Ekonom. klasif.","Ukazovateľ","skut.","skut.","schválený","upravený","očak. skut.","návrh","návrh","návrh"]
[{"$nulls":4},2015,2016,2017,2017,2017,2018,2019,2020]
["13.1. Činnosť obecného úradu",{"$nulls":3},{"v":68172.21,"d":"68,172.21"},{"v":76868.42,"d":"76,868.42"},{"v":82819,"d":"82,819.00"},{"v":83371,"d":"83,371.00"},{"v":83041,"d":"83,041.00"},{"v":91970,"d":"91,970.00"},{"v":91970,"d":"91,970.00"},{"v":91970,"d":"91,970.00"}]
["Mzdy",{"$nulls":3},{"v":42047.65,"d":"42,047.65"},{"v":47604.44,"d":"47,604.44"},{"v":52500,"d":"52,500.00"},{"v":52500,"d":"52,500.00"},{"v":52500,"d":"52,500.00"},{"v":58500,"d":"58,500.00"},{"v":58500,"d":"58,500.00"},{"v":58500,"d":"58,500.00"}]
[41,"0111",{"v":611000,"d":"611,000"},"tarifný plat",{"v":23566.59,"d":"23,566.59"},{"v":26738.29,"d":"26,738.29"},{"v":29000,"d":"29,000.00"},{"v":29000,"d":"29,000.00"},{"v":29000,"d":"29,000.00"},{"v":31000,"d":"31,000.00"},{"v":31000,"d":"31,000.00"},{"v":31000,"d":"31,000.00"}]
[41,"0111",{"v":612001,"d":"612,001"},"osobný príplatok",{"v":13426.54,"d":"13,426.54"},{"v":15223.09,"d":"15,223.09"},{"v":17000,"d":"17,000.00"},{"v":17000,"d":"17,000.00"},{"v":17000,"d":"17,000.00"},{"v":19000,"d":"19,000.00"},{"v":19000,"d":"19,000.00"},{"v":19000,"d":"19,000.00"}]
[41,"0111",{"v":612001,"d":"612,001"},"nadčas",325.77,294.36,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
[41,"0111",{"v":642015,"d":"642,015"},"nemocenské dávky"]
[41,"0111",614,"odmeny",{"v":4728.75,"d":"4,728.75"},{"v":5348.7,"d":"5,348.70"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"}]
["Odvody",{"$nulls":3},{"v":16188.34,"d":"16,188.34"},{"v":18396.160000000003,"d":"18,396.16"},{"v":19449,"d":"19,449.00"},{"v":19479,"d":"19,479.00"},{"v":19449,"d":"19,449.00"},{"v":22100,"d":"22,100.00"},{"v":22100,"d":"22,100.00"},{"v":22100,"d":"22,100.00"}]
[41,"0111",{"v":621000,"d":"621,000"},"zdravotné poistenie - VšZP",589.23,638.63,{"v":750,"d":"750.00"},{"v":750,"d":"750.00"},{"v":750,"d":"750.00"},{"v":900,"d":"900.00"},{"v":900,"d":"900.00"},{"v":900,"d":"900.00"}]
[41,"0111",{"v":623000,"d":"623,000"},"zdravotné poistenie - ostatné",{"v":3805.65,"d":"3,805.65"},{"v":4351.41,"d":"4,351.41"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":5100,"d":"5,100.00"},{"v":5100,"d":"5,100.00"},{"v":5100,"d":"5,100.00"}]
[41,"0111","625 001","nemocenské poistenie",600.94,681.66,{"v":735,"d":"735.00"},{"v":735,"d":"735.00"},{"v":735,"d":"735.00"},{"v":820,"d":"820.00"},{"v":820,"d":"820.00"},{"v":820,"d":"820.00"}]
[41,"0111","625 002","starobné poistenie",{"v":6008.79,"d":"6,008.79"},{"v":6818.41,"d":"6,818.41"},{"v":7350,"d":"7,350.00"},{"v":7350,"d":"7,350.00"},{"v":7350,"d":"7,350.00"},{"v":8190,"d":"8,190.00"},{"v":8190,"d":"8,190.00"},{"v":8190,"d":"8,190.00"}]
[41,"0111",{"v":625003,"d":"625,003"},"úrazové poistenie",343.25,389.48,{"v":420,"d":"420.00"},{"v":420,"d":"420.00"},{"v":420,"d":"420.00"},{"v":470,"d":"470.00"},{"v":470,"d":"470.00"},{"v":470,"d":"470.00"}]
[41,"0111",{"v":625004,"d":"625,004"},"invalidné poistenie",{"v":1287.55,"d":"1,287.55"},{"v":1460.95,"d":"1,460.95"},{"v":1575,"d":"1,575.00"},{"v":1575,"d":"1,575.00"},{"v":1575,"d":"1,575.00"},{"v":1755,"d":"1,755.00"},{"v":1755,"d":"1,755.00"},{"v":1755,"d":"1,755.00"}]
[41,"0111",{"v":625005,"d":"625,005"},"poistenie v nezamestnanosti",429.28,506.42,{"v":525,"d":"525.00"},{"v":525,"d":"525.00"},{"v":525,"d":"525.00"},{"v":585,"d":"585.00"},{"v":585,"d":"585.00"},{"v":585,"d":"585.00"}]
[41,"0111",{"v":625007,"d":"625,007"},"na poistenie do rezervného fondu solidarity",{"v":2038.5,"d":"2,038.50"},{"v":2313.23,"d":"2,313.23"},{"v":2494,"d":"2,494.00"},{"v":2494,"d":"2,494.00"},{"v":2494,"d":"2,494.00"},{"v":2780,"d":"2,780.00"},{"v":2780,"d":"2,780.00"},{"v":2780,"d":"2,780.00"}]
[41,"0111",{"v":627000,"d":"627,000"},"DDP",{"v":1085.15,"d":"1,085.15"},{"v":1235.97,"d":"1,235.97"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"}]
[41,"0111",{"v":642015,"d":"642,015"},"nemocenské dávky",{"$nulls":3},{"v":30,"d":"30.00"}]
["Ostatné náklady",{"$nulls":3},{"v":9936.22,"d":"9,936.22"},{"v":10867.819999999998,"d":"10,867.82"},{"v":10870,"d":"10,870.00"},{"v":11392,"d":"11,392.00"},{"v":11092,"d":"11,092.00"},{"v":11370,"d":"11,370.00"},{"v":11370,"d":"11,370.00"},{"v":11370,"d":"11,370.00"}]
[41,"0111",{"v":631001,"d":"631,001"},"cestovné",11.96,18.58,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[41,"0111",{"v":632003,"d":"632,003"},"poštovné a telekom. služby",{"v":2060.65,"d":"2,060.65"},{"v":1828.63,"d":"1,828.63"}]
[41,"0111",{"v":632003,"d":"632,003"},"poštovné",null,null,{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"}]
[41,"0111",{"v":632004,"d":"632,004"},"internet",{"$nulls":5},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
[41,"0111",{"v":632005,"d":"632,005"},"telekomunikačné služby",null,null,{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"}]
[41,"0111",{"v":633006,"d":"633,006"},"všeobecný materiál",{"v":1057.43,"d":"1,057.43"},{"v":1194.04,"d":"1,194.04"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[41,"0111",{"v":633010,"d":"633,010"},"pracovné odevy, obuv, pracovné pomôcky",85.15,90.06,{"v":100,"d":"100.00"},{"v":110,"d":"110.00"},{"v":110,"d":"110.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"}]
[41,"0111",{"v":633011,"d":"633,011"},"potraviny - minerálka",7.43,10.62,{"v":70,"d":"70.00"},{"v":70,"d":"70.00"},{"v":70,"d":"70.00"},{"v":70,"d":"70.00"},{"v":70,"d":"70.00"},{"v":70,"d":"70.00"}]
[41,"0111",{"v":637004,"d":"637,004"},"všeobecné služby",973.81,{"v":1099.6,"d":"1,099.60"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[41,"0111",{"v":637006,"d":"637,006"},"lekárske prehliadky",{"$nulls":3},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[41,"0111",{"v":637012,"d":"637,012"},"poplatky a odvody",229.78,{"v":849.5,"d":"849.50"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"}]
[41,"0111",{"v":637012,"d":"637,012"},"odvody úrokov - telocvičňa",{"$nulls":3},{"v":162,"d":"162.00"},{"v":162,"d":"162.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[41,"0111",{"v":637014,"d":"637,014"},"stravovanie",{"v":4867.5,"d":"4,867.50"},{"v":4835.48,"d":"4,835.48"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"}]
[41,"0111",{"v":637016,"d":"637,016"},"prídel do sociálneho fondu",629.89,907.81,{"v":850,"d":"850.00"},{"v":850,"d":"850.00"},{"v":850,"d":"850.00"},{"v":850,"d":"850.00"},{"v":850,"d":"850.00"},{"v":850,"d":"850.00"}]
[41,"0111",{"v":637017,"d":"637,017"},"provízia za stravné lístky",{"$nulls":5},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[41,"0111",{"v":637023,"d":"637,023"},"kolkové známky",null,{"v":33.5,"d":"33.50"},{"v":50,"d":"50.00"}]
[41,"0111",{"v":637027,"d":"637,027"},"DoVP ",null,null,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
[41,"0111",{"v":637032,"d":"637,032"},"vratky - mylné platby",12.62,null,null,{"v":300,"d":"300.00"}]
[41,"0111",{"v":637040,"d":"637,040"},"údržba web. Stránky",{"$nulls":5},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
["13.2. Finančná a rozpočtová oblasť",{"$nulls":3},703.24,544.26,{"v":650,"d":"650.00"},{"v":700,"d":"700.00"},{"v":400,"d":"400.00"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"}]
[41,"0112",{"v":637012,"d":"637,012"},"poplatky banke",692.41,480.17,{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":300,"d":"300.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"}]
[41,"0112",{"v":637035,"d":"637,035"},"zrážková daň",10.83,64.09,{"v":50,"d":"50.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[]
["13.3. Transakcie verejného dlhu",{"$nulls":3},{"v":5772.32,"d":"5,772.32"},{"v":7589.47,"d":"7,589.47"},{"v":7800,"d":"7,800.00"},{"v":7800,"d":"7,800.00"},{"v":7400,"d":"7,400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"}]
[41,"0170",{"v":651002,"d":"651,002"},"úroky z úveru",732.32,549.47,{"v":750,"d":"750.00"},{"v":750,"d":"750.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"}]
[41,"0170",{"v":653001,"d":"653,001"},"platby súvisiace s úverom",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[null,"0170",{"v":821004,"d":"821,004"},"výdavkové finančné operácie - splácanie úveru",{"v":5000,"d":"5,000.00"},{"v":7000,"d":"7,000.00"},{"v":7000,"d":"7,000.00"},{"v":7000,"d":"7,000.00"},{"v":7000,"d":"7,000.00"}]
["13 SPOLU : (bez výdav. fin. operácií  - splácanie úveru)",{"$nulls":3},{"v":69647.77000000002,"d":"69,647.77"},{"v":78002.15,"d":"78,002.15"},{"v":84269,"d":"84,269.00"},{"v":84871,"d":"84,871.00"},{"v":83841,"d":"83,841.00"},{"v":93070,"d":"93,070.00"},{"v":93070,"d":"93,070.00"},{"v":93070,"d":"93,070.00"}]