{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Rozpočet_finančný,_rok_2026"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Rozpočet_finančný,_rok_2026","index":0,"n_rows":252,"n_cols":9,"rows_kept":252,"flags":["formulas_cached_only"]}
["Typ","Funč.kl.","Ekon.kl.","Analytika","Zdroj","Názov","Schválený","Návrh na úpravu","Upravený"]
["P","","111003","","41","Výnos dane z príjmov",{"v":60800,"d":"60,800.00"},null,{"v":60800,"d":"60,800.00"}]
["P","","121001","","41","Daň z pozemkov",{"v":15993,"d":"15,993.00"},88.59,{"v":16081.59,"d":"16,081.59"}]
["P","","121002","","41","Daň zo stavieb",{"v":3923,"d":"3,923.00"},{"v":13.4,"d":"13.40"},{"v":3936.4,"d":"3,936.40"}]
["P","","133001","","41","Daň za psa",{"v":216,"d":"216.00"},{"v":16,"d":"16.00"},{"v":232,"d":"232.00"}]
["P","","133006","","41","Daň za ubytovanie",{"v":80,"d":"80.00"},null,{"v":80,"d":"80.00"}]
["P","","133013","","41","Poplatok za KO a DSO",{"v":6169,"d":"6,169.00"},{"v":70.6,"d":"70.60"},{"v":6239.6,"d":"6,239.60"}]
["P","","212002","","41","Príjmy z prenajatých pozemkov",{"v":399,"d":"399.00"},null,{"v":399,"d":"399.00"}]
["P","","212003","","41","Príjmy z prenajatých budov a priestorov",{"v":700,"d":"700.00"},null,{"v":700,"d":"700.00"}]
["P","","221002","","41","Správne poplatky - OP, OL, RL",{"v":160,"d":"160.00"},{"v":200,"d":"200.00"},{"v":360,"d":"360.00"}]
["P","","222003","","41","Za porušenie predpisov",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["P","","223001","","41","Poplatky a platby za kopírovanie, faxovanie",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["P","","223001","1","41","Poplatky a platby za vyhlásenie v MR",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["P","","223001","2","41","Poplatky a platby za Dom smútku",{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"}]
["P","","223001","4","41","Poplatky a platby za krovinorez",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["P","","223001","5","41","Poplatky a platby za Spoločenský dom",{"v":20,"d":"20.00"},{"v":40,"d":"40.00"},{"v":60,"d":"60.00"}]
["P","","223001","6","41","Poplatky a platby za motorové vozidlo",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["P","","223001","7","41","Poplatky za služby vodárenskej spoločnosti",{"v":350,"d":"350.00"},null,{"v":350,"d":"350.00"}]
["P","","223001","8","41","Poplatky a platby za hrobové miesta",{"v":250,"d":"250.00"},null,{"v":250,"d":"250.00"}]
["P","","223001","9","41","Poplatky a platby za ostatné služby",{"v":100,"d":"100.00"},{"v":600,"d":"600.00"},{"v":700,"d":"700.00"}]
["P","","223003","","41","Za stravné",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["P","","233001","","43","Z predaja pozemkov",{"v":0,"d":"0.00"},{"v":1265,"d":"1,265.00"},{"v":1265,"d":"1,265.00"}]
["P","","243","","41","Z účtov finančného hospodárenia",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["P","","292012","","41","Z dobropisov - elektrina",{"v":0,"d":"0.00"},{"v":75,"d":"75.00"},{"v":75,"d":"75.00"}]
["P","","292012","1","41","Z dobropisov",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["P","","292017","","41","Z vratiek - RZ",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["P","","292019","","41","Z refundácie",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["P","","311","","111","Transfer - štátny inštitút vzdelávania",{"v":1000,"d":"1,000.00"},null,{"v":1000,"d":"1,000.00"}]
["P","","311","","72a","Granty - zmluva",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["P","","312001","","111","Transfery zo ŠR - dotácia MF SR",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["P","","312001","3","111","Transfer ŠR - referendum",{"v":0,"d":"0.00"},{"v":1175.28,"d":"1,175.28"},{"v":1175.28,"d":"1,175.28"}]
["P","","312001","4","111","Transfery zo ŠR - UPSVaR VK rod. prídavky",{"v":0,"d":"0.00"},{"v":180,"d":"180.00"},{"v":180,"d":"180.00"}]
["P","","312001","5","111","Transfery zo ŠR - voľby",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["P","","312001","6","111","Transfery zo ŠR - UPSVaR PUPN",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["P","","312001","","72h","Zo štátneho rozpočtu okrem transferu na úhradu nák",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["P","","312002","","45","Zo štátneho účelového fondu - Envirofond",265.92,null,265.92]
["P","","312008","","11H","Transfer z BBSK",{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
["P","","312011","","71","Od ostatných subjektov verejnej správy",{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]
["P","","312012","","111","Transfery zo ŠR - matrika",{"v":2800,"d":"2,800.00"},124.17,{"v":2924.17,"d":"2,924.17"}]
["P","","312012","3","111","Transfery zo ŠR - skladník CO",112.56,null,112.56]
["P","","312012","6","111","Transfery zo ŠR - REGOB",67.98,null,67.98]
["P","","312012","7","111","Transfery zo ŠR - RA",{"v":19.6,"d":"19.60"},null,{"v":19.6,"d":"19.60"}]
["P","","312012","8","111","Transfery zo ŠR - územné plánovanie",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["P","","321","","111","Granty - projekt schody v parku",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["P","","321","1","111","Granty - stav. úpravy spol. domu",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["P","","453","","131M","Prostriedky z predchádzajúcich rokov",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["P","","453","","131O","Prostriedky z predch rokov - rok 2024",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["P","","454001","","46","Z rezervného fondu obce",{"v":9000,"d":"9,000.00"},null,{"v":9000,"d":"9,000.00"}]
["SPOLU",{"$nulls":5},{"v":102531.06,"d":"102,531.06"},{"v":4908.04,"d":"4,908.04"},{"v":107439.09999999999,"d":"107,439.10"}]
{"$rows_empty":19}
["Typ","Funč.kl.","Ekon.kl.","Analytika","Zdroj","Názov","Schválený","Návrh na úpravu","Upravený"]
["V","01.1.1","611","","111","Tarifný plat - Matrika",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","611","","41","Tarifný plat - obec",{"v":26500,"d":"26,500.00"},null,{"v":26500,"d":"26,500.00"}]
["V","01.3.3","611","","111","Tarifný plat - matrika",{"v":1462,"d":"1,462.00"},null,{"v":1462,"d":"1,462.00"}]
["V","01.1.1","612002","","41","Ostatné príplatky - zástupca starostu",{"v":560,"d":"560.00"},null,{"v":560,"d":"560.00"}]
["V","01.1.1","621","","41","Poistné do VšZP - obec",{"v":160,"d":"160.00"},null,{"v":160,"d":"160.00"}]
["V","01.3.3","621","","111","Poistné do VšZP - matrika",{"v":161,"d":"161.00"},null,{"v":161,"d":"161.00"}]
["V","01.1.1","623","","41","Poistné do ostatných ZP - obec",{"v":3500,"d":"3,500.00"},null,{"v":3500,"d":"3,500.00"}]
["V","01.6.0","623","1","111","Poistné do ost. ZP - voľby",{"v":0,"d":"0.00"},9.57,9.57]
["V","01.1.1","625001","","41","Na nemocenské poistenie - obec",{"v":595,"d":"595.00"},null,{"v":595,"d":"595.00"}]
["V","01.3.3","625001","","111","Na nemocenské poistenie - matrika",58.27,null,58.27]
["V","01.1.1","625002","","41","Na starobné poistenie - obec",{"v":5900,"d":"5,900.00"},null,{"v":5900,"d":"5,900.00"}]
["V","01.3.3","625002","","111","Na starobné poistenie - matrika",205.22,null,205.22]
["V","01.6.0","625002","","111","Na starobné poistenie - referendum",{"v":0,"d":"0.00"},12.18,12.18]
["V","01.6.0","625002","1","111","Na starobné poistenie - voľby",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","625003","","41","Na úrazové poistenie - obec",{"v":360,"d":"360.00"},null,{"v":360,"d":"360.00"}]
["V","01.3.3","625003","","111","Na úrazové poistenie - matrika",20.25,null,20.25]
["V","01.6.0","625003","","111","Na úrazové poistenie - referendum",{"v":0,"d":"0.00"},0.69,0.69]
["V","01.6.0","625003","1","111","Na úrazové poistenie - voľby",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","625004","","41","Na invalidné poistenie - obec",{"v":1600,"d":"1,600.00"},null,{"v":1600,"d":"1,600.00"}]
["V","01.3.3","625004","","111","Na invalidné poistenie - matrika",35.19,null,35.19]
["V","01.6.0","625004","1","111","Na invalidné poistenie - voľby",{"v":0,"d":"0.00"},2.61,2.61]
["V","01.1.1","625005","","41","Na poistenie v nezamestnanosti - obec",{"v":340,"d":"340.00"},null,{"v":340,"d":"340.00"}]
["V","01.3.3","625005","","111","Na poistenie v nezamestnanosti - matrika",105.35,null,105.35]
["V","01.1.1","625007","","41","Na poistenie do RFS - obec",{"v":2100,"d":"2,100.00"},null,{"v":2100,"d":"2,100.00"}]
["V","01.3.3","625007","","111","Na poistenie do RFS - matrika",117.07,null,117.07]
["V","01.6.0","625007","","111","Na poistenie do RF - referendum",{"v":0,"d":"0.00"},4.13,4.13]
["V","01.6.0","625007","1","111","Na poistenie do RF - voľby",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","631001","","41","Cestovné náhrady",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.6.0","631001","","111","Cestovné - voľby",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","632001","","111","Elektrická energia - matrika",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","632001","1","41","Elektrická energia - obec",{"v":4900,"d":"4,900.00"},{"v":-4900,"d":"-4,900.00"},{"v":0,"d":"0.00"}]
["V","01.1.1","632001","2","41","Elektrická energia - obec dom",{"v":306,"d":"306.00"},{"v":-306,"d":"-306.00"},{"v":0,"d":"0.00"}]
["V","01.3.3","632001","","111","Energie - matrika",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.6.0","632001","","111","Energie - referendum",{"v":0,"d":"0.00"},28.46,28.46]
["V","03.2.0","632001","","41","Elektrická energia - požiarna zbrojnica",{"v":150,"d":"150.00"},{"v":-150,"d":"-150.00"},{"v":0,"d":"0.00"}]
["V","06.4.0","632001","","41","Elektrická energia - VO",{"v":1000,"d":"1,000.00"},{"v":-1000,"d":"-1,000.00"},{"v":0,"d":"0.00"}]
["V","08.4.0","632001","1","41","Elektrická energia - Dom smútku",{"v":90,"d":"90.00"},{"v":-90,"d":"-90.00"},{"v":0,"d":"0.00"}]
["V","01.1.1","632002","","41","Vodné, stočné - obec",{"v":160,"d":"160.00"},null,{"v":160,"d":"160.00"}]
["V","08.4.0","632002","2","41","Vodné, stočné - DS, cintorín",{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},{"v":200,"d":"200.00"}]
["V","01.1.1","632003","","111","Poštové služby - matrika",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","632003","1","41","Poštové služby",{"v":343,"d":"343.00"},null,{"v":343,"d":"343.00"}]
["V","01.3.3","632003","","111","Poštové služby - matrika",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.6.0","632003","","111","Poštové služby - voľby",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","09.2.2.1","632003","","111","Poštové služby - duálne vzdelávanie",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["V","01.1.1","632004","2","41","Komunikačná infraštruktúra",{"v":200,"d":"200.00"},{"v":100,"d":"100.00"},{"v":300,"d":"300.00"}]
["V","01.6.0","632004","","111","Komunikačná infraštruktúra - referendum",{"v":0,"d":"0.00"},{"v":16.6,"d":"16.60"},{"v":16.6,"d":"16.60"}]
["V","01.6.0","632004","1","111","Komunikačná infraštruktúra - voľby",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","632005","","41","Telekomunikačné služby - obec",{"v":600,"d":"600.00"},null,{"v":600,"d":"600.00"}]
["V","01.6.0","632005","","111","Telekomunikačné služby - referendum",{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["V","01.6.0","632005","1","111","Telekomunikačné služby - voľby",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","632006","1","41","Elektrina obec",{"v":0,"d":"0.00"},{"v":4900,"d":"4,900.00"},{"v":4900,"d":"4,900.00"}]
["V","01.1.1","632006","2","41","Elektrina byt",{"v":0,"d":"0.00"},{"v":306,"d":"306.00"},{"v":306,"d":"306.00"}]
["V","01.3.3","632006","","111","Elektrina matrika",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.6.0","632006","","111","Elektrina voľby",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","03.2.0","632006","","41","Elektrická energia - požiarna zbrojnica",{"v":0,"d":"0.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"}]
["V","06.4.0","632006","","41","Elektrická energia - VO",{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
["V","08.4.0","632006","","41","Elektrina DS",{"v":0,"d":"0.00"},{"v":190,"d":"190.00"},{"v":190,"d":"190.00"}]
["V","01.1.1","633004","","11H","Prevádzkové stroje, prístroje, zariadenie, technik",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","633004","","41","Prevádzkové stroje, prístroje, zariadenie",{"v":210,"d":"210.00"},null,{"v":210,"d":"210.00"}]
["V","08.1.0","633004","","111","Prev. stroje, prístroje, zariadenie - BBSK",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","633006","","111","Všeobecný materiál - Matrika",{"v":0,"d":"0.00"},{"v":360.9,"d":"360.90"},{"v":360.9,"d":"360.90"}]
["V","01.1.1","633006","1","111","Všeobecný materiál - REGOB",67.98,null,67.98]
["V","01.1.1","633006","2","111","Všeobecný materiál - RA",{"v":19.6,"d":"19.60"},null,{"v":19.6,"d":"19.60"}]
["V","01.1.1","633006","","11H","Všeobecný materiál - BBSK",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","633006","1","41","Všeobecný materiál - kanc. potreby",{"v":130,"d":"130.00"},null,{"v":130,"d":"130.00"}]
["V","01.1.1","633006","2","41","Všeobecný materiál - čist. potreby",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["V","01.1.1","633006","3","41","Všeobecný materiál - tonery",{"v":130,"d":"130.00"},{"v":200,"d":"200.00"},{"v":330,"d":"330.00"}]
["V","01.1.1","633006","6","41","Všeobecný materiál - ostatný",{"v":1300,"d":"1,300.00"},{"v":500,"d":"500.00"},{"v":1800,"d":"1,800.00"}]
["V","01.3.3","633006","","111","Všeobecný materiál - matrika",536.07,null,536.07]
["V","01.6.0","633006","","111","Všeobecný materiál - referendum",{"v":0,"d":"0.00"},94.66,94.66]
["V","01.6.0","633006","1","111","Všeobecný materiál - voľby",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","04.1.2","633006","","111","Všeobecný materiál - UPSVaR",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","04.1.2","633006","","41","Všeobecný materiál",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","06.4.0","633006","","41","Všeobecný materiál - VO",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","08.1.0","633006","","41","Všeobecný materiál - šport",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","08.2.0","633006","","41","Všeobecný materiál - KVČ",{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":1200,"d":"1,200.00"}]
["V","08.4.0","633006","","41","Všeobecný materiál - Dom smútku",{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]
["V","09.2.2.1","633006","","111","Všeobecný materiál - duálne vzdelávanie",{"v":308,"d":"308.00"},null,{"v":308,"d":"308.00"}]
["V","01.1.1","633009","","41","Knihy, noviny",{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"}]
["V","01.1.1","633010","","41","Pracovné odevy, obuv a pracovné pomôcky",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["V","04.1.2","633010","","111","Pracovné odevy, obuv - UPSVaR",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","04.1.2","633010","","41","Pracovné odevy, obuv a pracovné pomôcky",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","633011","","41","Potraviny",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","08.1.0","633011","","41","Potraviny - šport",{"v":270,"d":"270.00"},null,{"v":270,"d":"270.00"}]
["V","08.2.0","633011","","41","Potraviny - KVČ",{"v":800,"d":"800.00"},null,{"v":800,"d":"800.00"}]
["V","08.2.0","633011","","72a","Potraviny",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","633015","","41","Palivá ako zdroj energie",{"v":800,"d":"800.00"},null,{"v":800,"d":"800.00"}]
["V","01.1.1","633016","","41","Reprezentačné obce",{"v":1500,"d":"1,500.00"},null,{"v":1500,"d":"1,500.00"}]
["V","01.6.0","633016","","111","Reprezentačné - voľby",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.6.0","633016","1","111","Reprezentačné - voľby EP",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.6.0","633016","","131M","Reprezentačné",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","633018","","41","Licencie",{"v":0,"d":"0.00"},{"v":123,"d":"123.00"},{"v":123,"d":"123.00"}]
["V","01.1.1","634001","2","41","Palivo, mazivá, oleje do áut, traktorov",{"v":900,"d":"900.00"},null,{"v":900,"d":"900.00"}]
["V","01.1.1","634002","","41","Servis, údržba, opravy",{"v":300,"d":"300.00"},null,{"v":300,"d":"300.00"}]
["V","01.1.1","634003","","41","Povinné zmluvné a havarijné poistenie",{"v":120,"d":"120.00"},null,{"v":120,"d":"120.00"}]
["V","01.6.0","634004","","111","Prepravné a nájom dopr prostriedku - voľby EP",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","634005","","41","Karty, známky, poplatky",{"v":130,"d":"130.00"},null,{"v":130,"d":"130.00"}]
["V","01.1.1","635002","","41","Údržba výpočtovej techniky",{"v":210,"d":"210.00"},null,{"v":210,"d":"210.00"}]
["V","01.1.1","635004","","41","Údržba prev. strojov, prístrojov, zariadení",{"v":100,"d":"100.00"},{"v":600,"d":"600.00"},{"v":700,"d":"700.00"}]
["V","05.1.0","635004","1","41","Rut. a štand. údržba prevádzkových strojov",{"v":290,"d":"290.00"},null,{"v":290,"d":"290.00"}]
["V","06.4.0","635004","","41","Opravy a údržba - VO",{"v":110,"d":"110.00"},{"v":100,"d":"100.00"},{"v":210,"d":"210.00"}]
["V","01.1.1","635006","","41","Údržba budov, objektov alebo ich častí",30.75,{"v":300,"d":"300.00"},330.75]
["V","01.1.1","635006","","46","Budov, objektov alebo ich častí",{"v":3000,"d":"3,000.00"},null,{"v":3000,"d":"3,000.00"}]
["V","01.6.0","635006","","111","Rut. a štand. údržba budov, objekov",{"v":0,"d":"0.00"},{"v":59.1,"d":"59.10"},{"v":59.1,"d":"59.10"}]
["V","04.5.1","635006","","41","Rutinná a štandardná údržba ciest",{"v":90,"d":"90.00"},{"v":200,"d":"200.00"},{"v":290,"d":"290.00"}]
["V","08.3.0","635006","","41","Rut. a štand. údržba - MR",{"v":100,"d":"100.00"},{"v":300,"d":"300.00"},{"v":400,"d":"400.00"}]
["V","08.4.0","635006","","41","Rut. a štand. údržba - Dom smútku",{"v":230,"d":"230.00"},null,{"v":230,"d":"230.00"}]
["V","01.1.1","636002","","41","Prevádzkových strojov, prístrojov, zariadení, tech",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","637001","","41","Školenia, kurzy, semináre, porady",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"}]
["V","08.2.0","637002","","11H","Konkurzy a súťaže",{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
["V","08.2.0","637002","","41","Konkurzy a súťaže - KVČ",{"v":810,"d":"810.00"},null,{"v":810,"d":"810.00"}]
["V","01.1.1","637003","","41","Propagácia, reklama a inzercia",{"v":260,"d":"260.00"},null,{"v":260,"d":"260.00"}]
["V","01.1.1","637004","","11H","Všeobecné služby - BBSK",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","637004","1","41","Všeobecné služby - spracovanie miezd",{"v":800,"d":"800.00"},null,{"v":800,"d":"800.00"}]
["V","01.1.1","637004","2","41","Všeobecné služby - projekty",{"v":500,"d":"500.00"},null,{"v":500,"d":"500.00"}]
["V","01.1.1","637004","5","41","Všeobecné služby",{"v":3650,"d":"3,650.00"},null,{"v":3650,"d":"3,650.00"}]
["V","01.1.1","637004","","45","Všeobecné služby - enviro",265.92,null,265.92]
["V","03.2.0","637004","","41","Všeobecné služby - požiarny technik",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"}]
["V","04.5.1","637004","","41","Všeobecné služby - cesty",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"}]
["V","05.1.0","637004","","41","Všeobecné služby - vývoz TKO",{"v":5900,"d":"5,900.00"},null,{"v":5900,"d":"5,900.00"}]
["V","05.2.0","637004","","41","Všeobecné služby - odpadové vody",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","06.4.0","637004","","41","Všeobecné služby - VO",{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"}]
["V","08.2.0","637004","","41","Všeobecné služby",{"v":500,"d":"500.00"},null,{"v":500,"d":"500.00"}]
["V","08.2.0","637004","","46","Všeobecné služby - Všeobecné služby",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","08.4.0","637004","","41","Všeobecné služby - DS, cintorín",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"}]
["V","01.1.1","637005","","41","Špeciálne služby - právne",{"v":480,"d":"480.00"},null,{"v":480,"d":"480.00"}]
["V","01.1.1","637005","1","41","Špeciálne služby - OOU, kyber",{"v":240,"d":"240.00"},null,{"v":240,"d":"240.00"}]
["V","01.1.1","637005","2","41","Špeciálne služby - posudok, geo. plán",{"v":300,"d":"300.00"},null,{"v":300,"d":"300.00"}]
["V","01.1.1","637005","","46","Špeciálne služby",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.2","637005","","41","Špeciálne služby - auditorské",{"v":600,"d":"600.00"},{"v":15,"d":"15.00"},{"v":615,"d":"615.00"}]
["V","02.2.0","637005","","41","Špeciálne služby - CO, hasiči, BOZP",{"v":250,"d":"250.00"},null,{"v":250,"d":"250.00"}]
["V","01.6.0","637007","","111","Cestovné náhrady - voľby",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","637012","","41","Poplatky a odvody",{"v":136,"d":"136.00"},{"v":150,"d":"150.00"},{"v":286,"d":"286.00"}]
["V","01.1.1","637012","1","41","Poplatky ceniny E-kolok",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["V","01.1.2","637012","","41","Poplatky za vedenie účtu",{"v":300,"d":"300.00"},null,{"v":300,"d":"300.00"}]
["V","01.1.2","637012","1","41","Poplatky za vedenie účtu CP",56.25,null,56.25]
["V","01.1.2","637012","2","41","Poplatky a odvody - úrok",{"v":400,"d":"400.00"},null,{"v":400,"d":"400.00"}]
["V","05.1.0","637012","","41","Poplatky za uloženie TKO",{"v":500,"d":"500.00"},null,{"v":500,"d":"500.00"}]
["V","08.3.0","637012","","41","Poplatky - SOZA, SLOVGRAM",{"v":70,"d":"70.00"},{"v":10,"d":"10.00"},{"v":80,"d":"80.00"}]
["V","01.3.3","637013","","111","Ošatenie - matrika",99.58,null,99.58]
["V","01.6.0","637014","","111","Stravovanie - voľby",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.6.0","637014","1","111","Stravovanie - referendum",{"v":0,"d":"0.00"},{"v":188.8,"d":"188.80"},{"v":188.8,"d":"188.80"}]
["V","01.6.0","637014","","131M","Stravovanie",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","09.2.2.1","637014","","111","Stravovanie - duálne vzdelávanie",{"v":286,"d":"286.00"},null,{"v":286,"d":"286.00"}]
["V","01.1.1","637015","","41","Poistenie na základe PZ",{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":1200,"d":"1,200.00"}]
["V","04.1.2","637015","","111","Poistné - UPSVaR",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","04.1.2","637015","","41","Poistné",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","637017","","41","Provízia",{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"}]
["V","01.1.1","637026","","41","Odmeny a príspevky - poslanci OZ",{"v":300,"d":"300.00"},null,{"v":300,"d":"300.00"}]
["V","01.6.0","637026","","111","Odmeny a príspevky - voľby",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.6.0","637026","1","111","Odmeny a príspevky - referendum",{"v":0,"d":"0.00"},666.48,666.48]
["V","01.6.0","637026","","131M","Odmeny a príspevky",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","637027","","41","Dohody o vykonaní práce - obec",{"v":5297,"d":"5,297.00"},null,{"v":5297,"d":"5,297.00"}]
["V","01.3.3","637027","","111","Odmeny zamestnancov - matrika",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.6.0","637027","","111","Odmeny na základe dohody - referendum",{"v":0,"d":"0.00"},{"v":87,"d":"87.00"},{"v":87,"d":"87.00"}]
["V","01.6.0","637027","1","111","Odmeny na základe dohody - voľby",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","02.2.0","637027","","111","Dohoda - skladník CO",112.56,null,112.56]
["V","01.1.1","637031","","41","Pokuty a penále",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","08.3.0","637035","","41","Poplatky - RTVS",{"v":56,"d":"56.00"},null,{"v":56,"d":"56.00"}]
["V","01.1.1","637037","","41","Vratky",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.6.0","637037","","111","Vratky - voľby",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.6.0","637037","","131M","Vratky",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","637040","","41","Služby v oblasti - DCOM",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"}]
["V","01.1.1","641012","","111","Ostatným subjektom verejnej správy",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","642001","","41","Občianskemu združeniu - transfer",{"v":250,"d":"250.00"},null,{"v":250,"d":"250.00"}]
["V","01.1.1","642006","","41","Na členské príspevky",{"v":600,"d":"600.00"},{"v":610,"d":"610.00"},{"v":1210,"d":"1,210.00"}]
["V","01.1.1","642007","","41","Cirkvi, náboženskej spoločnosti - dotácia",{"v":250,"d":"250.00"},null,{"v":250,"d":"250.00"}]
["V","01.1.1","642012","","41","Na odstupné",{"v":5790,"d":"5,790.00"},{"v":-2566.14,"d":"-2,566.14"},{"v":3223.86,"d":"3,223.86"}]
["V","01.1.1","642012","","46","Na odstupné",{"v":6000,"d":"6,000.00"},null,{"v":6000,"d":"6,000.00"}]
["V","01.1.1","642014","","41","Jednotlivcovi - FPnS",{"v":1000,"d":"1,000.00"},null,{"v":1000,"d":"1,000.00"}]
["V","10.4.0","642014","","111","Jednotlivcovi - rod. prídavky",{"v":0,"d":"0.00"},{"v":180,"d":"180.00"},{"v":180,"d":"180.00"}]
["V","09.2.2.1","642036","","111","Na štipendiá - dual vzdelávanie",{"v":400,"d":"400.00"},null,{"v":400,"d":"400.00"}]
["V","01.1.1","714004","","131O","Nákup malotraktora",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","714004","","46","Nákup malotraktora",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","717001","","111","Realizácia nových stavieb - schody v parku",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","717001","","46","Realizácia nových stavieb",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","717002","","131O","Rekonštrukcia a modernizácia - schody",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","717002","","46","Rekonštrukcia a modernizácia - schody",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","08.4.0","717002","","111","Rekonštrukcia a modernizácia - spol. dom",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","08.4.0","717002","","131O","Rekonštrukcia a modernizácia - spol dom",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","08.4.0","717002","","46","Rekonštrukcia a modernizácia",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["V","01.1.1","821007","","20","Z ostatných NFV - dlhodobých",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["SPOLU",{"$nulls":5},{"v":102531.06,"d":"102,531.06"},{"v":4908.040000000003,"d":"4,908.04"},{"v":107439.1,"d":"107,439.10"}]