{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["príjmy 2023"],"not_rendered":{"images":1,"external_links":1,"comments":10},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"príjmy 2023","index":0,"n_rows":227,"n_cols":69,"rows_kept":227,"merged":[[2,1,2,6],[15,1,15,21],[205,1,205,9],[214,1,214,21],[221,1,221,21]],"flags":["formulas_cached_only"]}
[null,"             Návrh rozpočtu PRÍJMOV na rok 2023 s výhľadom na roky 2024, 2025"]
[]
["Číslo riadku","POLOŽKA",{"$nulls":5},"S6","zdroj","Príjmy","Schválený\n2011","Upravený 2010","Skutočnosť 2011-10","% k UR","2. úprava 2011","skut\n2010","skut\n2011","rozpočet\n2012","skut\n2012","rozpočet\n2013","skut.\n2013","Návrh\n2013","návrh\n2014","skutočnosť   2014","schválený\n2015","1. zmena rozpočtu 2015","2. zmena rozpočtu 2015","3. zmena rozpočtu 2015","4. zmena rozpočtu 2015","návrh z 10/2015\nna 2016","pripomienky","Skutočnosť 2015","Schválený    2016","Skutočnosť 2016","Skutočnosť 2017","Plánovaná skutočnosť 2017","% plnenia 2017","Plnenie k 31.8.2017","Schválený 2018","návrh\nna 2019","Očakávaná skutočnosť k  31.12.2018","Plnenie k 05.10.2018","%   Plnenia","Skutočnosť 2018","Schválený      2019","Skutočnosť 2019","Schválený    2020","Pripomienky 2020","Zmeny    2020","Plnenie k 31.03.2020","Plnenie k 09.10.2020","Skutočnosť 2020","Schválený        2021","Zmeny       2021","Plnenie k 30.04.2021","Plnenie k 30.06.2021","Plnenie k 30.09.2021","Skutočnosť 2021","%             Plnenia","Schválený          2022","Zmeny          2022","Plnenie k 30.04.2022","Plnenie k 31.07.2021","Plnenie k 30.09.2021","Skutočnosť 2022","Návrh         2023","Návrh    2024","Návrh    2025"]
[1,"1","1","1","003",{"$nulls":3},"41","Prevod podielu dane z príjmov fyzických osôb ",{"v":318538,"d":"318,538"},{"v":313113,"d":"313,113"},{"v":228261,"d":"228,261.00"},{"v":0.7290051834321795,"d":"72.90%"},{"v":-10000,"d":"-10,000"},{"v":308034,"d":"308,034"},{"v":298199,"d":"298,199"},{"v":328200,"d":"328,200"},{"v":298600,"d":"298,600"},{"v":285000,"d":"285,000"},{"v":294024,"d":"294,024"},{"v":298600,"d":"298,600"},{"v":309004,"d":"309,004"},{"v":316966,"d":"316,966"},{"v":310000,"d":"310,000"},{"v":316000,"d":"316,000"},{"v":316000,"d":"316,000"},{"v":316000,"d":"316,000"},{"v":340000,"d":"340,000"},{"v":340000,"d":"340,000"},{"v":13000,"d":"13,000"},{"v":362708,"d":"362,708"},{"v":353000,"d":"353,000"},{"v":356569,"d":"356,569"},{"v":325899,"d":"325,899"},{"v":350000,"d":"350,000"},93.1,{"v":193974,"d":"193,974"},{"v":392822,"d":"392,822"},{"v":392822,"d":"392,822"},{"v":350971,"d":"350,971"},{"v":273309.43,"d":"273,309"},{"v":77.87236837231566,"d":"78"},{"v":365704.86,"d":"365,705"},{"v":350000,"d":"350,000"},{"v":387269.71,"d":"387,270"},{"v":386513,"d":"386,513"},null,{"v":386513,"d":"386,513"},{"v":108116.43,"d":"108,116"},{"v":289587.29,"d":"289,587"},{"v":389007.72,"d":"389,008"},{"v":378350,"d":"378,350"},{"v":378350,"d":"378,350"},{"v":129989.43,"d":"129,989"},{"v":193183.86,"d":"193,184"},{"v":299277.28,"d":"299,277"},{"v":400559.62,"d":"400,560"},{"v":105.87012554513018,"d":"106"},{"v":409512,"d":"409,512"},{"v":409512,"d":"409,512"},{"v":141735.43,"d":"141,735"},{"v":236067.86,"d":"236,068"},null,{"v":424827.71,"d":"424,828"},{"v":456534,"d":"456,534"},{"v":456534,"d":"456,534"},{"v":456534,"d":"456,534"}]
[2,"1","2","1","001",{"$nulls":3},"41","Podiel na dani z nehnut.- z  pozemkov",{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},{"v":14428,"d":"14,428.00"},{"v":2.4046666666666665,"d":"240.47%"},{"v":9000,"d":"9,000"},{"v":5919,"d":"5,919"},{"v":19589,"d":"19,589"},{"v":19400,"d":"19,400"},{"v":20500,"d":"20,500"},{"v":20500,"d":"20,500"},{"v":21025,"d":"21,025"},{"v":20500,"d":"20,500"},{"v":21027,"d":"21,027"},{"v":23473,"d":"23,473"},{"v":23000,"d":"23,000"},{"v":23000,"d":"23,000"},{"v":23000,"d":"23,000"},{"v":23000,"d":"23,000"},{"v":23000,"d":"23,000"},{"v":23000,"d":"23,000"},null,{"v":22340,"d":"22,340"},{"v":23000,"d":"23,000"},{"v":19541,"d":"19,541"},{"v":34185,"d":"34,185"},{"v":23000,"d":"23,000"},155.4,{"v":20735,"d":"20,735"},{"v":22000,"d":"22,000"},{"v":22000,"d":"22,000"},{"v":26746,"d":"26,746"},{"v":25240.75,"d":"25,241"},{"v":94.3720556344874,"d":"94"},{"v":33251.15,"d":"33,251"},{"v":26000,"d":"26,000"},{"v":28701,"d":"28,701"},{"v":25852.28,"d":"25,852"},null,{"v":26011.04,"d":"26,011"},{"v":5209.75,"d":"5,210"},{"v":21779.25,"d":"21,779"},{"v":30787.01,"d":"30,787"},{"v":33314,"d":"33,314"},{"v":33314,"d":"33,314"},{"v":5239.75,"d":"5,240"},{"v":12641.51,"d":"12,642"},{"v":21618.26,"d":"21,618"},{"v":30139.01,"d":"30,139"},{"v":90.46950231134058,"d":"90"},{"v":33314,"d":"33,314"},{"v":33314,"d":"33,314"},{"v":6219.75,"d":"6,220"},{"v":14687.12,"d":"14,687"},null,{"v":29859.63,"d":"29,860"},{"v":45496,"d":"45,496"},{"v":45496,"d":"45,496"},{"v":45496,"d":"45,496"}]
[3,"1","2","1","002",{"$nulls":3},"41","Podiel na dani z nehnut. zo stavieb",{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":84181,"d":"84,181.00"},{"v":0.673448,"d":"67.34%"},{"v":-25000,"d":"-25,000"},{"v":125834,"d":"125,834"},{"v":127567,"d":"127,567"},{"v":126600,"d":"126,600"},{"v":147690,"d":"147,690"},{"v":147690,"d":"147,690"},{"v":146331,"d":"146,331"},{"v":147690,"d":"147,690"},{"v":146000,"d":"146,000"},{"v":152850,"d":"152,850"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},null,{"v":156811,"d":"156,811"},{"v":150000,"d":"150,000"},{"v":138032,"d":"138,032"},{"v":173368,"d":"173,368"},{"v":150899,"d":"150,899"},101.8,{"v":74660,"d":"74,660"},{"v":151000,"d":"151,000"},{"v":151000,"d":"151,000"},{"v":183586,"d":"183,586"},{"v":124373,"d":"124,373"},{"v":67.74645125445295,"d":"68"},{"v":174671.93,"d":"174,672"},{"v":183000,"d":"183,000"},{"v":178261,"d":"178,261"},{"v":177452.3,"d":"177,452"},null,{"v":178542.06,"d":"178,542"},{"v":36487,"d":"36,487"},{"v":150744,"d":"150,744"},{"v":218462,"d":"218,462"},{"v":228671,"d":"228,671"},{"v":228671,"d":"228,671"},{"v":39287,"d":"39,287"},{"v":94166,"d":"94,166"},{"v":158467,"d":"158,467"},{"v":221556,"d":"221,556"},{"v":96.88854292848677,"d":"97"},{"v":239833,"d":"239,833"},{"v":239833,"d":"239,833"},{"v":48890,"d":"48,890"},{"v":104831.38,"d":"104,831"},null,{"v":227133.38,"d":"227,133"},{"v":345766,"d":"345,766"},{"v":345766,"d":"345,766"},{"v":345766,"d":"345,766"}]
[4,"1","2","1","003",{"$nulls":3},"41","Podiel na dani z nehnut.- z bytov a NP",{"v":1130,"d":"1,130"},{"v":1130,"d":"1,130"},{"v":15826,"d":"15,826.00"},{"v":14.005309734513274,"d":"1400.53%"},{"v":15000,"d":"15,000"},{"v":1129,"d":"1,129"},{"v":16783,"d":"16,783"},{"v":16700,"d":"16,700"},{"v":19405,"d":"19,405"},{"v":19405,"d":"19,405"},{"v":20683,"d":"20,683"},{"v":19405,"d":"19,405"},{"v":20600,"d":"20,600"},{"v":21379,"d":"21,379"},{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},{"v":20512,"d":"20,512"},{"v":20951,"d":"20,951"},{"v":20000,"d":"20,000"},{"v":1000,"d":"1,000"},{"v":22236,"d":"22,236"},{"v":21000,"d":"21,000"},{"v":21816,"d":"21,816"},{"v":30179,"d":"30,179"},{"v":21000,"d":"21,000"},143.7,{"v":25955,"d":"25,955"},{"v":21000,"d":"21,000"},{"v":21000,"d":"21,000"},{"v":25519,"d":"25,519"},{"v":29266.68,"d":"29,267"},{"v":114.68584192170539,"d":"115"},{"v":34202.78,"d":"34,203"},{"v":25000,"d":"25,000"},{"v":27374.72,"d":"27,375"},{"v":24666.42,"d":"24,666"},null,{"v":24817.9,"d":"24,818"},{"v":4259.68,"d":"4,260"},{"v":32132.03,"d":"32,132"},{"v":39858.7,"d":"39,859"},{"v":31786,"d":"31,786"},{"v":31786,"d":"31,786"},{"v":4977.68,"d":"4,978"},{"v":20757.35,"d":"20,757"},{"v":33791.03,"d":"33,791"},{"v":40798.8,"d":"40,799"},{"v":128.35462153149186,"d":"128"},{"v":31786,"d":"31,786"},{"v":31786,"d":"31,786"},{"v":5284.68,"d":"5,285"},{"v":27501.36,"d":"27,501"},null,{"v":42619.71,"d":"42,620"},{"v":63694,"d":"63,694"},{"v":63694,"d":"63,694"},{"v":63694,"d":"63,694"}]
[5,{"$nulls":8},"Podielové dane z príjmu FO a z majetku spolu",{"v":450668,"d":"450,668"},{"v":445243,"d":"445,243"},{"v":342696,"d":"342,696.00"},{"v":0.7696830719404909,"d":"76.97%"},{"v":-11000,"d":"-11,000"},{"v":440916,"d":"440,916"},{"v":462138,"d":"462,138"},{"v":490900,"d":"490,900"},{"v":486195,"d":"486,195"},{"v":472595,"d":"472,595"},{"v":482063,"d":"482,063"},{"v":486195,"d":"486,195"},{"v":496631,"d":"496,631"},{"v":514668,"d":"514,668"},{"v":503000,"d":"503,000"},{"v":509000,"d":"509,000"},{"v":509000,"d":"509,000"},{"v":509512,"d":"509,512"},{"v":533951,"d":"533,951"},{"v":533000,"d":"533,000"},{"v":14000,"d":"14,000"},{"v":564095,"d":"564,095"},{"v":547000,"d":"547,000"},{"v":535958,"d":"535,958"},{"v":563631,"d":"563,631"},{"v":544899,"d":"544,899"},null,{"v":315324,"d":"315,324"},{"v":586822,"d":"586,822"},{"v":586822,"d":"586,822"},{"v":586822,"d":"586,822"},{"v":452189.86,"d":"452,190"},{"v":77.05741434370218,"d":"77"},{"v":607830.72,"d":"607,831"},{"v":584000,"d":"584,000"},{"v":621606.4299999999,"d":"621,606"},{"v":614484.0000000001,"d":"614,484"},0,{"v":615884,"d":"615,884"},{"v":154072.86,"d":"154,073"},{"v":494242.56999999995,"d":"494,243"},{"v":678115.4299999999,"d":"678,115"},{"v":672121,"d":"672,121"},{"v":672121,"d":"672,121"},{"v":179493.86,"d":"179,494"},{"v":320748.72,"d":"320,749"},{"v":513153.57000000007,"d":"513,154"},{"v":693053.43,"d":"693,053"},{"v":103.11438416594632,"d":"103"},{"v":714445,"d":"714,445"},{"v":714445,"d":"714,445"},{"v":202129.86,"d":"202,130"},{"v":383087.72,"d":"383,088"},0,{"v":724440.4299999999,"d":"724,440"},{"v":911490,"d":"911,490"},{"v":911490,"d":"911,490"},{"v":911490,"d":"911,490"}]
[6,"1","3","3","001",{"$nulls":3},"41","Za psa",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},{"v":1976.84,"d":"1,976.84"},{"v":0.98842,"d":"98.84%"},null,{"v":2378.24,"d":"2,378"},{"v":1976.67,"d":"1,977"},{"v":2560,"d":"2,560"},{"v":2627.3,"d":"2,627"},{"v":2644,"d":"2,644"},{"v":2644.9,"d":"2,645"},{"v":2560,"d":"2,560"},{"v":2600,"d":"2,600"},{"v":2673.69,"d":"2,674"},{"v":2600,"d":"2,600"},{"v":2600,"d":"2,600"},{"v":2600,"d":"2,600"},{"v":2600,"d":"2,600"},{"v":2600,"d":"2,600"},{"v":2600,"d":"2,600"},null,{"v":2600.69,"d":"2,601"},{"v":2600,"d":"2,600"},{"v":2534.88,"d":"2,535"},{"v":2502,"d":"2,502"},{"v":2600,"d":"2,600"},96.2,{"v":2492.04,"d":"2,492"},{"v":2600,"d":"2,600"},{"v":2600,"d":"2,600"},{"v":2600,"d":"2,600"},{"v":2555.75,"d":"2,556"},{"v":98.29807692307693,"d":"98"},{"v":2555.75,"d":"2,556"},{"v":2500,"d":"2,500"},{"v":2630.71,"d":"2,631"},{"v":2500,"d":"2,500"},null,{"v":2500,"d":"2,500"},{"v":1516.64,"d":"1,517"},{"v":2615.72,"d":"2,616"},{"v":2621.53,"d":"2,622"},{"v":2500,"d":"2,500"},{"v":2615.72,"d":"2,616"},{"v":1365.81,"d":"1,366"},{"v":1929.92,"d":"1,930"},{"v":2605.72,"d":"2,606"},{"v":2642.38,"d":"2,642"},{"v":105.69520000000001,"d":"106"},{"v":2600,"d":"2,600"},{"v":2600,"d":"2,600"},{"v":1748.27,"d":"1,748"},{"v":2652.41,"d":"2,652"},null,{"v":2699.05,"d":"2,699"},{"v":2500,"d":"2,500"},{"v":2500,"d":"2,500"},{"v":2500,"d":"2,500"}]
[7,"1","3","3","004",{"$nulls":3},"41","Za predajné automaty",{"$nulls":23},{"v":66.66,"d":"67"},{"$nulls":3},0,null,null,600,600,100,{"v":608.33,"d":"608"},300,{"v":324.98,"d":"325"},300,null,300,300,{"v":458.33,"d":"458"},{"v":458.33,"d":"458"},300,500,0,500,500,500,{"v":166.66666666666669,"d":"167"},400,400,{"v":224.98,"d":"225"},{"v":374.98,"d":"375"},null,{"v":374.98,"d":"375"},375,375,375]
[8,"1","3","3","012",{"$nulls":3},"41","Za užívanie verejného priestranstva",{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":1065.78,"d":"1,065.78"},{"v":0.35525999999999996,"d":"35.53%"},{"v":-1600,"d":"-1,600"},{"v":7283.73,"d":"7,284"},{"v":4872.38,"d":"4,872"},{"v":7800,"d":"7,800"},{"v":24369.8,"d":"24,370"},700,{"v":1355.2,"d":"1,355"},{"v":3000,"d":"3,000"},{"v":1000,"d":"1,000"},{"v":7952.6,"d":"7,953"},{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},{"v":4626,"d":"4,626"},{"v":4944,"d":"4,944"},{"v":4000,"d":"4,000"},385,{"v":4884.1,"d":"4,884"},{"v":4385,"d":"4,385"},{"v":6176,"d":"6,176"},782,{"v":4000,"d":"4,000"},19.6,{"v":364.4,"d":"364"},{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},{"v":1966,"d":"1,966"},{"v":1469.52,"d":"1,470"},{"v":74.74669379450661,"d":"75"},{"v":3131.32,"d":"3,131"},500,{"v":763.2,"d":"763"},500,null,500,0,232,{"v":5902,"d":"5,902"},500,500,{"v":67.2,"d":"67"},{"v":75.2,"d":"75"},{"v":212.8,"d":"213"},{"v":390.8,"d":"391"},{"v":78.16000000000001,"d":"78"},200,{"v":44921.8,"d":"44,922"},{"v":29675.8,"d":"29,676"},{"v":44921.8,"d":"44,922"},null,{"v":45055.8,"d":"45,056"},{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"}]
[9,"1","3","3","013",{"$nulls":3},"41","Podiel na poplatku za komunálny odpad",{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},{"v":4200,"d":"4,200.00"},{"v":0.7,"d":"70.00%"},{"v":-1000,"d":"-1,000"},{"v":6604.02,"d":"6,604"},{"v":6728,"d":"6,728"},{"v":6000,"d":"6,000"},{"v":6673,"d":"6,673"},{"v":6500,"d":"6,500"},{"v":7146,"d":"7,146"},{"v":6500,"d":"6,500"},{"v":6500,"d":"6,500"},{"v":7354,"d":"7,354"},{"v":7100,"d":"7,100"},{"v":7100,"d":"7,100"},{"v":7100,"d":"7,100"},{"v":7100,"d":"7,100"},{"v":7100,"d":"7,100"},{"v":7000,"d":"7,000"},null,{"v":8122,"d":"8,122"},{"v":7000,"d":"7,000"},{"v":8178,"d":"8,178"},{"v":10338,"d":"10,338"},{"v":7000,"d":"7,000"},147.7,{"v":6921,"d":"6,921"},{"v":7000,"d":"7,000"},{"v":7000,"d":"7,000"},{"v":7000,"d":"7,000"},{"v":6727,"d":"6,727"},{"v":96.1,"d":"96"},{"v":10733,"d":"10,733"},{"v":10000,"d":"10,000"},{"v":10131,"d":"10,131"},{"v":10000,"d":"10,000"},null,{"v":10000,"d":"10,000"},0,{"v":6445,"d":"6,445"},{"v":9974,"d":"9,974"},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,{"v":4549,"d":"4,549"},{"v":6649,"d":"6,649"},{"v":10464,"d":"10,464"},{"v":104.64,"d":"105"},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,{"v":4730,"d":"4,730"},null,{"v":10227,"d":"10,227"},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"}]
[10,"1","3","3","015",80,null,null,41,"Za rozvoj",{"$nulls":24},543,{"$nulls":23},{"$error":"#DIV/0!"}]
[11,"1","3","3","015",80,null,null,71,"Za rozvoj",{"$nulls":26},{"v":0,"d":"0.0"},null,null,0,0,{"v":12607.2,"d":"12,607"},100,{"v":19612.22,"d":"19,612"},null,{"v":34533.8,"d":"34,534"},{"$nulls":3},{"v":214.2,"d":"214"},{"v":5035.4,"d":"5,035"},{"v":20005.6,"d":"20,006"},{"$nulls":3},{"v":14052.2,"d":"14,052"},{"v":21168.4,"d":"21,168"},{"v":116106.6,"d":"116,107"},100,null,null,6259.4,8782.2,null,{"v":39341.4,"d":"39,341"},{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"}]
[12,"1",{"$nulls":7},"Daňové príjmy spolu",{"v":461668,"d":"461,668"},{"v":456243,"d":"456,243"},{"v":349938.62000000005,"d":"349,938.62"},{"v":0.7670005238436536,"d":"76.70%"},{"v":-13600,"d":"-13,600"},{"v":457181.99,"d":"457,182"},{"v":475715.05,"d":"475,715"},{"v":507260,"d":"507,260"},{"v":519865.1,"d":"519,865"},{"v":482439,"d":"482,439"},{"v":493209.10000000003,"d":"493,209"},{"v":498255,"d":"498,255"},{"v":506731,"d":"506,731"},{"v":532648.29,"d":"532,648"},{"v":514700,"d":"514,700"},{"v":520700,"d":"520,700"},{"v":520700,"d":"520,700"},{"v":523838,"d":"523,838"},{"v":548595,"d":"548,595"},{"v":546600,"d":"546,600"},{"v":14385,"d":"14,385"},{"v":579701.7899999999,"d":"579,702"},{"v":560985,"d":"560,985"},{"v":552913.54,"d":"552,914"},{"v":577796,"d":"577,796"},{"v":558499,"d":"558,499"},null,{"v":325101.44,"d":"325,101"},{"v":600422,"d":"600,422"},{"v":600422,"d":"600,422"},{"v":598988,"d":"598,988"},{"v":476149.33,"d":"476,149"},{"v":546.2021850612857,"d":"546"},{"v":644471.3399999999,"d":"644,471"},{"v":597300,"d":"597,300"},{"v":669990.1199999999,"d":"669,990"},{"v":627784.0000000001,"d":"627,784"},0,{"v":629184,"d":"629,184"},{"v":156103.7,"d":"156,104"},{"v":509029.01999999996,"d":"509,029"},{"v":717076.8899999999,"d":"717,077"},{"v":685421,"d":"685,421"},{"v":685736.72,"d":"685,737"},{"v":180926.87,"d":"180,927"},{"v":341855.04,"d":"341,855"},{"v":544289.49,"d":"544,289"},{"v":823157.2100000001,"d":"823,157"},{"v":120.09512547762617,"d":"120"},{"v":727645,"d":"727,645"},{"v":772366.8,"d":"772,367"},{"v":240038.30999999997,"d":"240,038"},{"v":444549.1099999999,"d":"444,549"},0,{"v":822138.66,"d":"822,139"},{"v":960365,"d":"960,365"},{"v":960365,"d":"960,365"},{"v":960365,"d":"960,365"}]
[]
[15,"2","1","2","002",{"$nulls":3},"41","Z prenajatých pozemkov",{"v":3000,"d":"3,000"},{"v":5500,"d":"5,500"},{"v":6221.04,"d":"6,221.04"},{"v":1.1310981818181818,"d":"113.11%"},{"v":2000,"d":"2,000"},{"v":3780.35,"d":"3,780"},{"v":7320.54,"d":"7,321"},{"v":3500,"d":"3,500"},{"v":10985.8,"d":"10,986"},{"v":5600,"d":"5,600"},{"v":6750.43,"d":"6,750"},{"v":7000,"d":"7,000"},{"v":3500,"d":"3,500"},{"v":6839.09,"d":"6,839"},{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},null,{"v":6150.44,"d":"6,150"},{"v":6000,"d":"6,000"},{"v":4062,"d":"4,062"},{"v":4328,"d":"4,328"},{"v":6000,"d":"6,000"},72.1,{"v":2151.92,"d":"2,152"},{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},{"v":4373,"d":"4,373"},{"v":3324.95,"d":"3,325"},{"v":76.03361536702492,"d":"76"},{"v":3971.28,"d":"3,971"},{"v":4000,"d":"4,000"},{"v":5500,"d":"5,500"},{"v":4000,"d":"4,000"},null,{"v":4000,"d":"4,000"},{"v":1398,"d":"1,398"},{"v":3386.28,"d":"3,386"},{"v":4556.28,"d":"4,556"},{"v":4000,"d":"4,000"},{"v":4569.96,"d":"4,570"},{"v":2168,"d":"2,168"},{"v":3264.41,"d":"3,264"},{"v":4569.96,"d":"4,570"},{"v":5199.96,"d":"5,200"},{"v":129.999,"d":"130"},{"v":5134,"d":"5,134"},{"v":5134,"d":"5,134"},{"v":2593.29,"d":"2,593"},{"v":2803.29,"d":"2,803"},null,{"v":3688.84,"d":"3,689"},{"v":1896,"d":"1,896"},{"v":1896,"d":"1,896"},{"v":1896,"d":"1,896"}]
[16,"2","1","2","002","150",null,null,"41","Príjmy z pren. pozemkov-hrob.miest (služba á 0,03€)",{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},778.36,{"v":0.5559714285714286,"d":"55.60%"},-600,{"v":2562.5,"d":"2,563"},{"v":789.45,"d":"789"},0,{"v":887.66,"d":"888"},30,{"v":16.69,"d":"17"},30,20,{"v":18.82,"d":"19"},15,15,15,28,28,15,null,{"v":30.15,"d":"30"},15,{"v":20.9,"d":"21"},48,15,99.6,{"v":13.75,"d":"14"},15,15,15,{"v":4.99,"d":"5"},{"v":33.266666666666666,"d":"33"},{"v":7.81,"d":"8"},15,{"v":50.4,"d":"50"},2,null,2,{"v":3.48,"d":"3"},{"v":6.12,"d":"6"},{"v":6.69,"d":"7"},5,5,{"v":11.97,"d":"12"},{"v":3.81,"d":"4"},{"v":5.52,"d":"6"},{"v":6.31,"d":"6"},{"v":126.2,"d":"126"},5,5,{"v":10.29,"d":"10"},{"v":11.01,"d":"11"},null,{"v":11.89,"d":"12"},15,15,15]
[17,"2","1","2","002",220,null,null,"41","Príjmy z prenajatých pozemkov (Šport.areál)",{"$nulls":6},400,{"$nulls":3},800,{"$nulls":3},0,0,0,0,0,0,{"$nulls":8},0,null,0,0,{"$error":"#DIV/0!"},{"$nulls":15},{"$error":"#DIV/0!"}]
[18,"2","1","2","003",{"$nulls":3},"41","Z prenajatých objektov",0,null,null,{"$error":"#DIV/0!"},null,247,null,0,{"$nulls":3},0,0,573,0,0,0,0,0,0,{"$nulls":8},0,null,0,0,{"$error":"#DIV/0!"},{"$nulls":7},1,1,{"$nulls":6},0]
[19,"2","1","2","003","1",null,null,"41","Z prenajatých budov, priestorov a kultur. sála",{"v":2800,"d":"2,800"},{"v":2800,"d":"2,800"},{"v":2692.5,"d":"2,692.50"},{"v":0.9616071428571429,"d":"96.16%"},null,{"v":4700,"d":"4,700"},{"v":3442.5,"d":"3,443"},{"v":2300,"d":"2,300"},{"v":4314,"d":"4,314"},{"v":2300,"d":"2,300"},{"v":2423,"d":"2,423"},{"v":2300,"d":"2,300"},{"v":2300,"d":"2,300"},{"v":1783,"d":"1,783"},{"v":1700,"d":"1,700"},{"v":1700,"d":"1,700"},{"v":1700,"d":"1,700"},{"v":1763,"d":"1,763"},{"v":2418,"d":"2,418"},{"v":1700,"d":"1,700"},null,{"v":2618,"d":"2,618"},{"v":1700,"d":"1,700"},{"v":2508,"d":"2,508"},{"v":2647,"d":"2,647"},{"v":1000,"d":"1,000"},119.7,{"v":1024,"d":"1,024"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":4459,"d":"4,459"},{"v":3771,"d":"3,771"},{"v":84.57053150930702,"d":"85"},{"v":5193,"d":"5,193"},{"v":2000,"d":"2,000"},{"v":3709,"d":"3,709"},{"v":2000,"d":"2,000"},null,{"v":2000,"d":"2,000"},999,{"v":1430,"d":"1,430"},{"v":1500,"d":"1,500"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},0,126,308,630,63,500,500,350,{"v":360.5,"d":"361"},null,{"v":1402.5,"d":"1,403"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[20,"2","1","2","003","2",null,null,"41","Z prenajatých objektov - viacúčel. ihrisko",{"v":1200,"d":"1,200"},{"v":1200,"d":"1,200"},{"v":1360,"d":"1,360.00"},{"v":1.1333333333333333,"d":"113.33%"},200,135,{"v":1270,"d":"1,270"},{"v":1300,"d":"1,300"},{"v":1420,"d":"1,420"},800,980,{"v":1400,"d":"1,400"},{"v":1000,"d":"1,000"},{"v":1140,"d":"1,140"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},500,null,420,500,21,60,100,{"v":60,"d":"60.0"},60,100,100,130,130,100,130,50,170,50,null,50,0,780,960,200,200,0,10,10,10,5]
[21,"2","1",{"$nulls":6},"Príjmy z vlastníctva majetku",{"v":8400,"d":"8,400"},{"v":10900,"d":"10,900"},{"v":11051.9,"d":"11,051.90"},{"v":1.0139357798165138,"d":"101.39%"},{"v":1600,"d":"1,600"},{"v":11424.85,"d":"11,425"},{"v":13222.49,"d":"13,222"},{"v":7100,"d":"7,100"},{"v":17607.46,"d":"17,607"},{"v":8730,"d":"8,730"},{"v":10970.119999999999,"d":"10,970"},{"v":10730,"d":"10,730"},{"v":6820,"d":"6,820"},{"v":10353.91,"d":"10,354"},{"v":8715,"d":"8,715"},{"v":8715,"d":"8,715"},{"v":8715,"d":"8,715"},{"v":8791,"d":"8,791"},{"v":9446,"d":"9,446"},{"v":8215,"d":"8,215"},0,{"v":9218.59,"d":"9,219"},{"v":8215,"d":"8,215"},{"v":6611.9,"d":"6,612"},{"v":7083,"d":"7,083"},{"v":7115,"d":"7,115"},null,{"v":3249.67,"d":"3,250"},{"v":7115,"d":"7,115"},{"v":7115,"d":"7,115"},{"v":8977,"d":"8,977"},{"v":7230.94,"d":"7,231"},{"$error":"#DIV/0!"},{"v":9302.09,"d":"9,302"},{"v":6065,"d":"6,065"},{"v":9429.4,"d":"9,429"},{"v":6052,"d":"6,052"},0,{"v":6052,"d":"6,052"},{"v":2400.48,"d":"2,400"},{"v":5603.4,"d":"5,603"},{"v":7023.969999999999,"d":"7,024"},{"v":5205,"d":"5,205"},{"v":5774.96,"d":"5,775"},{"v":2179.97,"d":"2,180"},{"v":3404.22,"d":"3,404"},{"v":4893.4800000000005,"d":"4,893"},{"v":5846.27,"d":"5,846"},{"v":112.32026897214217,"d":"112"},{"v":5639,"d":"5,639"},{"v":5639,"d":"5,639"},{"v":2953.58,"d":"2,954"},{"v":3174.8,"d":"3,175"},0,{"v":5103.23,"d":"5,103"},{"v":2911,"d":"2,911"},{"v":2911,"d":"2,911"},{"v":2911,"d":"2,911"}]
[22,"2","2","1","002",{"$nulls":3},41,"Ostatné/správne poplatky ",{"v":4200,"d":"4,200"},{"v":5200,"d":"5,200"},{"v":5026.09,"d":"5,026.09"},{"v":0.9665557692307692,"d":"96.66%"},null,{"v":4179.82,"d":"4,180"},{"v":6.5,"d":"7"},{"v":4200,"d":"4,200"},80,{"v":5500,"d":"5,500"},415,{"v":4200,"d":"4,200"},{"v":5000,"d":"5,000"},66,100,100,100,100,100,50,null,5,50,5,20,10,{"v":100,"d":"100.0"},20,10,10,25,25,100,30,null,58,{"$nulls":3},{"v":243.24,"d":"243"},{"v":258.24,"d":"258"},{"v":277.24,"d":"277"},{"$nulls":5},5,100,{"$nulls":5},{"v":17.5,"d":"18"}]
[18,"2","2","1","002",{"$nulls":3},41,"Správne poplatky ",{"$nulls":51},12.5,17.5]
[24,"2","2","1","002",10,null,null,41,"Ostatné poplatky - overovanie",{"$nulls":6},{"v":2953,"d":"2,953"},null,{"v":1107,"d":"1,107"},null,{"v":1131,"d":"1,131"},null,null,791,800,800,800,800,800,700,null,{"v":961.5,"d":"962"},700,{"v":1590,"d":"1,590"},{"v":1030,"d":"1,030"},{"v":1000,"d":"1,000"},103.1,{"v":757.5,"d":"758"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1074,"d":"1,074"},932,{"v":86.77839851024208,"d":"87"},{"v":1142,"d":"1,142"},{"v":1000,"d":"1,000"},958,{"v":1000,"d":"1,000"},null,{"v":1000,"d":"1,000"},144,934,{"v":1182,"d":"1,182"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},294,564,939,{"v":1311,"d":"1,311"},{"v":131.1,"d":"131"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},378,672,null,{"v":1200,"d":"1,200"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[25,"2","2","1","002",150,null,null,41,"Ostatné poplatky - cintorín (opravy HM + prenájom domu smútku)",{"$nulls":6},5,null,{"v":27.76,"d":"28"},null,15,null,null,0,10,10,10,27,27,15,null,47,15,102,170,50,{"v":100,"d":"100.0"},165,50,50,162,120,{"v":74.07407407407408,"d":"74"},172,50,167,50,null,50,40,125,150,100,175,80,100,175,205,{"v":204.99999999999997,"d":"205"},150,150,35,70,null,{"v":1274.45,"d":"1,274"},200,200,200]
[26,"2","2","1","002",151,null,null,41,"Zriaďovací poplatok za nové hrobové miesta",{"$nulls":6},{"v":1528,"d":"1,528"},null,450,null,714,null,null,664,0,{"v":1992,"d":"1,992"},{"v":1992,"d":"1,992"},{"v":2006,"d":"2,006"},{"v":2006,"d":"2,006"},0,null,{"v":2006,"d":"2,006"},null,null,332,null,{"v":100,"d":"100.0"},332,null,0,{"v":1992,"d":"1,992"},null,null,{"v":1992,"d":"1,992"},null,{"v":1828,"d":"1,828"},{"$nulls":3},828,{"v":2156,"d":"2,156"},{"v":2156,"d":"2,156"},null,{"v":1992,"d":"1,992"},{"v":1328,"d":"1,328"},{"v":1328,"d":"1,328"},{"v":1328,"d":"1,328"},{"v":2656,"d":"2,656"},100,{"v":1992,"d":"1,992"},{"v":1992,"d":"1,992"},null,964,null,{"v":2988,"d":"2,988"}]
[27,"2","2","1","002",20,null,null,41,"Ostatné poplatky - ryb. lístky",{"$nulls":6},{"v":319.5,"d":"320"},null,455,null,196,null,null,362,350,350,350,393,393,350,null,410,350,250,409,300,104.2,372,300,300,440,440,100,440,300,399,300,null,300,99,372,379,300,{"v":424.5,"d":"425"},126,263,{"v":424.5,"d":"425"},{"v":482.5,"d":"483"},{"v":160.83333333333334,"d":"161"},300,300,133,331,null,406,350,350,350]
[28,"2","2","1","002",30,null,null,41,"Ostatné poplatky - stavebné - spoločný SÚ",{"$nulls":6},{"v":1691.5,"d":"1,692"},null,{"v":3808.5,"d":"3,809"},null,{"v":4655,"d":"4,655"},null,null,{"v":5401,"d":"5,401"},{"v":2200,"d":"2,200"},{"v":5215,"d":"5,215"},{"v":5215,"d":"5,215"},{"v":6455,"d":"6,455"},{"v":7810,"d":"7,810"},{"v":3000,"d":"3,000"},null,{"v":8770,"d":"8,770"},{"v":3000,"d":"3,000"},{"v":5190,"d":"5,190"},{"v":3595,"d":"3,595"},{"v":3000,"d":"3,000"},119.6,{"v":2090,"d":"2,090"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":3070,"d":"3,070"},{"v":2670,"d":"2,670"},{"v":86.97068403908796,"d":"87"},{"v":3295,"d":"3,295"},{"v":3000,"d":"3,000"},{"v":4290,"d":"4,290"},{"v":3000,"d":"3,000"},null,{"v":3000,"d":"3,000"},{"v":1490,"d":"1,490"},{"v":6315,"d":"6,315"},{"v":8585,"d":"8,585"},{"v":4000,"d":"4,000"},{"v":5277.5,"d":"5,278"},{"v":3410,"d":"3,410"},{"v":4130,"d":"4,130"},{"v":5277.5,"d":"5,278"},{"v":6052.5,"d":"6,053"},{"v":151.3125,"d":"151"},{"v":7000,"d":"7,000"},{"v":7000,"d":"7,000"},{"v":1160,"d":"1,160"},{"v":4645,"d":"4,645"},null,{"v":7095,"d":"7,095"},{"v":6500,"d":"6,500"},{"v":6500,"d":"6,500"},{"v":6500,"d":"6,500"}]
[29,"2","2","1","002",31,null,null,41,"Ostatné poplatky - stavebné - vlastný SÚ",{"$nulls":6},646,null,{"v":1229.5,"d":"1,230"},null,625,null,null,{"v":1046,"d":"1,046"},500,555,555,{"v":1155,"d":"1,155"},{"v":1155,"d":"1,155"},500,null,{"v":1376.5,"d":"1,377"},500,{"v":1169,"d":"1,169"},510,500,{"v":102,"d":"102.0"},310,500,500,{"v":2330,"d":"2,330"},{"v":2210,"d":"2,210"},{"v":94.84978540772532,"d":"95"},{"v":2430,"d":"2,430"},500,935,500,null,500,140,695,905,500,750,270,500,750,{"v":1080,"d":"1,080"},216,700,700,310,710,null,{"v":1130,"d":"1,130"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[30,"2","2","1","002",40,null,null,41,"Ostatné poplatky - potvrdenie o trvalom pobyte",{"$nulls":6},27,null,46,null,20,null,null,80,50,50,50,80,80,50,null,120,50,75,115,50,109.5,85,50,50,165,155,{"v":93.93939393939394,"d":"94"},240,50,245,100,null,100,25,65,80,100,155,115,145,155,195,195,100,100,5,40,null,115,100,100,100]
[31,"2","2","1","002",50,null,null,41,"Ostatné poplatky - matrika - sobáše",{"$nulls":6},348,null,{"v":804.5,"d":"805"},null,367,null,null,890,700,700,700,700,700,700,null,{"v":166.05,"d":"166"},700,{"v":1774.65,"d":"1,775"},{"v":657.5,"d":"658"},500,100.7,{"v":448.5,"d":"449"},500,500,{"v":1050,"d":"1,050"},{"v":1035,"d":"1,035"},{"v":98.57142857142858,"d":"99"},{"v":1160,"d":"1,160"},500,767,500,null,500,310,465,595,500,655,240,470,655,855,171,500,500,260,845,null,920,500,500,500]
[32,"2","2","1","002",60,null,null,41,"Ostatné poplatky - zápisné a knižnica",{"$nulls":6},{"v":39.58,"d":"40"},null,{"v":34.6,"d":"35"},null,114,null,null,127,127,127,127,127,127,127,null,120,127,95,144,100,103.6,101,100,100,134,127,{"v":94.77611940298507,"d":"95"},134,100,null,100,null,100,0,null,0,100,0,0,null,0,68,68,100,100,null,62,null,86,60,60,60]
[33,"2","2","1","004",65,null,null,41,"Ostatné poplatky - IOMO",{"$nulls":26},{"v":0,"d":"0.0"},0,{"$nulls":20},{"$error":"#DIV/0!"}]
[34,"2","2","1","004",81,null,null,41,"Ostatné poplatky - výrub stromov",{"$nulls":6},{"v":19.5,"d":"20"},{"$nulls":3},7,null,null,34,18,18,18,18,18,10,null,10,10,10,230,10,{"v":100,"d":"100.0"},130,10,10,10,null,0,10,null,20,{"$nulls":7},10,10,10,10,10,100]
[35,"2","2","1","004",90,null,null,41,"Ostatné poplatky - za ŽP",{"$nulls":10},50,{"$nulls":3},0,50,50,50,50,50,null,{"v":49.79,"d":"50"},50,null,null,50,{"v":0,"d":"0.0"},0,50,50,50,null,0,{"$nulls":15},{"$error":"#DIV/0!"}]
[36,"2","2","1","004",70,null,null,41,"Ostatné poplatky - povolenie k vjazdu",{"$nulls":26},{"v":0,"d":"0.0"},null,0,0,0,0,{"$error":"#DIV/0!"},{"$nulls":15},{"$error":"#DIV/0!"}]
[37,"2","2","2","003",{"$nulls":3},41,"Prijaté pokuty za porušenie predpisov",0,0,{"v":5128.78,"d":"5,128.78"},"-",null,{"v":12720,"d":"12,720"},{"v":712.58,"d":"713"},0,315,{"v":15500,"d":"15,500"},{"v":1052,"d":"1,052"},0,null,710,166,350,350,620,620,500,null,660,500,130,null,500,{"v":0,"d":"0.0"},0,null,null,300,300,100,300,null,140,{"$nulls":4},20,20,{"$nulls":6},0]
[38,"2","2","2","003",null,5,null,41,"Paušálne trovy  z priestup. konania - porušenie predpisov",{"$nulls":40},16,16,{"$nulls":6},0]
[39,"2","2","2","003",1,null,null,41,"Pokuty - za porušenie stavebného zákona",{"$nulls":6},{"v":4738.78,"d":"4,739"},null,{"v":1430,"d":"1,430"},null,{"v":17478,"d":"17,478"},null,null,{"v":2080,"d":"2,080"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},500,null,350,500,{"v":11500,"d":"11,500"},{"v":2400,"d":"2,400"},{"v":1000,"d":"1,000"},{"v":100,"d":"100.0"},{"v":2300,"d":"2,300"},null,null,{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},100,{"v":1650,"d":"1,650"},null,700,{"$nulls":4},900,950,500,{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},300,{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},null,{"v":2400,"d":"2,400"},null,{"v":2900,"d":"2,900"},{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"}]
[40,"2","2","2","003",1,30,null,41,"Paušálne trovy  z priestup. konania - stavebný zákon",{"$nulls":23},144,80,100,{"v":80,"d":"80.0"},32,null,null,160,160,100,176,null,32,{"$nulls":4},32,32,30,30,32,32,32,32,{"v":106.66666666666667,"d":"107"},30,30,null,64,null,64,30,30,30]
[41,"2","2","2","003",2,null,null,41,"Úrok z omeškania",{"$nulls":10},0,null,null,147,0,0,0,0,0,0,{"$nulls":10},{"v":1.07,"d":"1"},{"v":1.07,"d":"1"},100,{"v":1.07,"d":"1"},{"$nulls":7},{"v":20.08,"d":"20"},{"$nulls":6},0,{"$nulls":3},581,null,581]
[42,"2","2","2","003",2,1,null,41,"Úrok z omeškania - poplatok za rozvoj",{"$nulls":39},{"v":168.26,"d":"168"},{"v":431.71,"d":"432"},{"v":501.01,"d":"501"},{"$nulls":5},{"v":53.3,"d":"53"},100,null,null,4.7,4.7,null,{"v":334.8,"d":"335"}]
[43,"2","2","2","003",3,null,null,41,"Pokuty - za porušenie predpisov vod.zákon",{"$nulls":23},80,830,null,103.8,800,null,null,{"v":2080,"d":"2,080"},{"v":2000,"d":"2,000"},{"v":96.15384615384616,"d":"96"},{"v":2130,"d":"2,130"},null,{"v":2830,"d":"2,830"},{"$nulls":3},{"v":602.5,"d":"603"},{"v":1892.5,"d":"1,893"},{"v":2002.5,"d":"2,003"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},540,680,730,830,83,200,200,110,190,null,440,300,300,300]
[44,"2","2","2","003",3,3,null,41,"Paušálne trovy  z priestup. konania - vodný zákon",{"$nulls":23},32,256,null,{"v":100,"d":"100.0"},256,null,null,320,320,100,336,null,848,{"$nulls":3},192,608,672,320,320,224,288,304,336,105,64,64,64,96,null,224,160,160,160]
[45,"2","2","2","003",4,null,null,41,"Pokuty - zmluvné",{"$nulls":35},792,{"$nulls":5},{"v":146.6,"d":"147"},{"$nulls":6},0]
[46,"2","2","3","001",1,null,null,41,"Za predaj výrobkov, tovarov a služieb (rozhlas)",250,500,{"v":4391.01,"d":"4,391.01"},{"v":8.782020000000001,"d":"878.20%"},{"v":3900,"d":"3,900"},435,345,250,280,{"v":2000,"d":"2,000"},300,{"v":1000,"d":"1,000"},{"v":2000,"d":"2,000"},350,300,300,300,300,300,300,null,355,300,285,250,300,83.3,195,300,300,430,360,{"v":83.72093023255815,"d":"84"},510,500,980,500,null,500,105,675,845,500,560,160,365,560,695,139,500,500,248,508,null,753,700,700,700]
[47,"2","2","3","001",8,null,null,41,"Za odobraté oleje a tuky",{"$nulls":10},15,null,null,0,0,0,0,0,0,0,{"$nulls":3},{"v":0.03,"d":"0"},0,null,{"v":0,"d":"0.0"},0,0,0,0,null,{"$error":"#DIV/0!"},{"$nulls":15},{"$error":"#DIV/0!"},{"$nulls":5},{"v":98.5,"d":"99"}]
[48,"2","2","3","001",151,null,null,41,"Za služby spojené s nájmom hrob. miest (nájom á 3,47€, 1,97€)",{"$nulls":6},{"v":305.88,"d":"306"},null,{"v":324.02,"d":"324"},null,{"v":1877,"d":"1,877"},null,null,{"v":2137,"d":"2,137"},{"v":1500,"d":"1,500"},{"v":2751,"d":"2,751"},{"v":2751,"d":"2,751"},{"v":3123,"d":"3,123"},{"v":3123,"d":"3,123"},500,null,{"v":3376.71,"d":"3,377"},500,{"v":2464,"d":"2,464"},928,500,101.1,{"v":887.03,"d":"887"},500,500,757,{"v":498.01,"d":"498"},{"v":65.78731836195509,"d":"66"},{"v":827.05,"d":"827"},{"v":1380,"d":"1,380"},{"v":5754.9,"d":"5,755"},160,null,160,{"v":398.91,"d":"399"},{"v":698.79,"d":"699"},{"v":764.72,"d":"765"},500,{"v":628.3,"d":"628"},{"v":348.8,"d":"349"},{"v":433.96,"d":"434"},{"v":628.3,"d":"628"},{"v":719.36,"d":"719"},{"v":143.872,"d":"144"},600,600,157.04,237.32,null,{"v":337.92,"d":"338"},500,500,500]
[49,"2","2","3","001",2,null,null,41,"Za predaj služieb - fotokópie, laminovanie",{"$nulls":6},{"v":119.58,"d":"120"},null,{"v":30.98,"d":"31"},null,7,null,null,1,10,10,10,10,10,10,null,{"v":1.12,"d":"1"},10,{"v":0.42,"d":"0"},{"v":8.57,"d":"9"},10,85.7,{"v":8.57,"d":"9"},10,10,10,null,0,{"v":0.91,"d":"1"},10,{"$nulls":13},0]
[50,"2","2","3","001",3,null,null,41,"Za predaj služieb - vystúpenie DFS",{"$nulls":6},100,null,36,null,50,null,null,90,50,50,50,50,50,50,null,90,50,200,null,null,{"v":0,"d":"0.0"},null,null,0,null,null,{"$error":"#DIV/0!"},{"$nulls":15},{"$error":"#DIV/0!"}]
[51,"2","2","3","001",4,null,null,41,"Za predaj služieb - známky pre psov",{"$nulls":6},6,null,18,null,4,null,null,12,12,12,12,12,12,12,null,4,12,2,4,null,{"v":100,"d":"100.0"},4,null,0,4,4,100,4,null,4,{"$nulls":3},2,2,4,{"$nulls":4},2,2,100]
[52,"2","2","3","001",5,null,null,41,"Za predaj služieb - požiarno-asistenčné",{"$nulls":6},200,null,788,{"$nulls":5},150,150,150,768,768,500,null,768,500,850,160,500,{"v":32,"d":"32.0"},160,500,500,500,186,{"v":37.2,"d":"37"},186,200,280,180,null,180,0,null,0,null,260,null,null,260,760,100]
[53,"2","2","3","001",6,null,null,41,"Za predaj služieb - ostatné - požičanie inventáru",{"$nulls":6},{"v":3500,"d":"3,500"},null,{"v":395.01,"d":"395"},{"$nulls":4},275,150,150,150,150,150,20,null,30,20,10,null,20,{"v":0,"d":"0.0"},0,20,20,20,null,0,null,20,{"$nulls":8},29,null,null,29,29,100]
[54,"2","2","3","001",7,null,null,41,"Za predaj služieb - reklama a propagácia",{"$nulls":8},{"v":3015,"d":"3,015"},null,20,null,null,5,0,0,0,0,0,0,{"$nulls":4},0,null,{"v":0,"d":"0.0"},null,0,0,0,null,{"$error":"#DIV/0!"},{"$nulls":15},{"$error":"#DIV/0!"}]
[55,"2","2","3","001",8,null,null,41,"Za odobraté oleje a tuky",{"$nulls":26},{"v":0,"d":"0.0"},null,130,130,130,null,0,null,130,{"$nulls":5},75,75,{"$nulls":6},{"$error":"#DIV/0!"}]
[56,"2","2","3","001",65,null,null,71,"Za predaj služieb - IOMO - ŠR",{"$nulls":24},{"v":77.2,"d":"77"},null,111.9,{"v":68.8,"d":"69"},null,0,{"$nulls":18},{"$error":"#DIV/0!"}]
[57,"2","2","3","002",null,5,null,"72g","MŠ - Cédrová - školné",{"$nulls":48},0,{"v":14000,"d":"14,000"},{"v":14000,"d":"14,000"},{"$nulls":3},{"v":10627,"d":"10,627"},{"v":37000,"d":"37,000"},{"v":37000,"d":"37,000"},{"v":37000,"d":"37,000"}]
[58,"2","2","3","002",{"$nulls":3},"72g","MŠ - Hraničiarska - školné",{"v":2400,"d":"2,400"},{"v":2400,"d":"2,400"},{"v":2295,"d":"2,295.00"},{"v":0.95625,"d":"95.63%"},null,{"v":3011,"d":"3,011"},{"v":2475,"d":"2,475"},{"v":2400,"d":"2,400"},{"v":3183.4,"d":"3,183"},{"v":4500,"d":"4,500"},{"v":5063,"d":"5,063"},{"v":4500,"d":"4,500"},{"v":5000,"d":"5,000"},{"v":5384,"d":"5,384"},{"v":5300,"d":"5,300"},{"v":5300,"d":"5,300"},{"v":5300,"d":"5,300"},{"v":5300,"d":"5,300"},{"v":5300,"d":"5,300"},{"v":5300,"d":"5,300"},250,{"v":5199.75,"d":"5,200"},{"v":5550,"d":"5,550"},{"v":5474,"d":"5,474"},{"v":6132,"d":"6,132"},{"v":5850,"d":"5,850"},104.8,{"v":3758.25,"d":"3,758"},{"v":5850,"d":"5,850"},{"v":5850,"d":"5,850"},{"v":5850,"d":"5,850"},{"v":5825,"d":"5,825"},{"v":99.57264957264957,"d":"100"},{"v":6578,"d":"6,578"},{"v":8400,"d":"8,400"},{"v":12102.5,"d":"12,103"},{"v":20000,"d":"20,000"},null,{"v":14000,"d":"14,000"},{"v":6372.5,"d":"6,373"},{"v":9770,"d":"9,770"},{"v":12535,"d":"12,535"},{"v":17000,"d":"17,000"},{"v":17000,"d":"17,000"},{"v":2265,"d":"2,265"},{"v":5089.5,"d":"5,090"},{"v":8002,"d":"8,002"},{"v":11127,"d":"11,127"},{"v":65.45294117647059,"d":"65"},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},{"v":6682.5,"d":"6,683"},{"v":8952.5,"d":"8,953"},null,{"v":16390,"d":"16,390"},{"v":24000,"d":"24,000"},{"v":24000,"d":"24,000"},{"v":24000,"d":"24,000"}]
[59,"2","2","3","001",116,16,null,"72f","ŠJ-Hr.- réžia - cudzí ",900,900,966.18,{"v":1.0735333333333332,"d":"107.35%"},100,{"v":542.37,"d":"542"},{"v":1142.1,"d":"1,142"},400,{"v":661.12,"d":"661"},700,883,400,800,665,660,660,660,660,660,660,null,{"v":589.1,"d":"589"},660,96,364,300,121.3,238,null,0,444,444,100,609,null,{"v":1071,"d":"1,071"},500,null,500,342,731,985,600,600,80,352,493,785,{"v":130.83333333333334,"d":"131"},500,995,781,1040,null,{"v":1584,"d":"1,584"},{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"}]
[60,"2","2","3","001",116,null,null,"72f","ŠJ-Hr.- réžia - vlastní",{"$nulls":28},{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"},{"v":11132.78,"d":"11,133"},{"v":89.06224,"d":"89"},{"v":14942.34,"d":"14,942"},{"v":12500,"d":"12,500"},{"v":1224,"d":"1,224"},{"v":3000,"d":"3,000"},null,{"v":3000,"d":"3,000"},951,{"v":1185,"d":"1,185"},{"v":2565,"d":"2,565"},{"v":3480,"d":"3,480"},{"v":3480,"d":"3,480"},471,{"v":1392,"d":"1,392"},{"v":1548,"d":"1,548"},{"v":2874,"d":"2,874"},{"v":82.58620689655173,"d":"83"},{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},999,{"v":1953,"d":"1,953"},null,{"v":4449,"d":"4,449"},{"v":6960,"d":"6,960"},{"v":6960,"d":"6,960"},{"v":6960,"d":"6,960"},"10mes x 12€ x 58detí"]
[61,"2","2","3","001",116,5,null,"72f","ŠJ-Cédrová - réžia - vlastní",{"$nulls":3},{"$error":"#DIV/0!"},{"$nulls":10},0,0,0,0,0,0,{"$nulls":8},0,0,0,null,{"$error":"#DIV/0!"},{"$nulls":15},{"$error":"#DIV/0!"},{"$nulls":5},{"v":2544,"d":"2,544"},{"v":7920,"d":"7,920"},{"v":7920,"d":"7,920"},{"v":7920,"d":"7,920"},"10mes x 12€ x 66detí"]
[62,"2","2","3","003",16,null,null,"72f","ŠJ-Hr.- platby za stravné - príspevky zamestnávateľa a SF",{"$nulls":24},33,null,{"v":100,"d":"100.0"},33,null,0,{"$nulls":5},{"v":114.38,"d":"114"},{"$nulls":9},{"v":99.84,"d":"100"},{"v":154.7,"d":"155"},{"v":271.7,"d":"272"},100,null,{"v":51.74,"d":"52"},{"v":51.74,"d":"52"},{"v":199.16,"d":"199"},null,{"v":696.71,"d":"697"},300,300,300]
[63,"2","2","3","003",16,2,null,"72f","ŠJ-Hr.- platby za stravné od detí ",0,null,null,{"$error":"#DIV/0!"},0,{"v":332.8,"d":"333"},null,0,{"$nulls":3},0,0,null,0,0,0,0,0,0,{"$nulls":4},0,null,{"v":0,"d":"0.0"},null,0,0,0,null,{"$error":"#DIV/0!"},null,null,{"v":12935.79,"d":"12,936"},{"v":9000,"d":"9,000"},null,{"v":5831.47,"d":"5,831"},{"v":2986.78,"d":"2,987"},{"v":5414.12,"d":"5,414"},{"v":11343.18,"d":"11,343"},{"v":9000,"d":"9,000"},{"v":9000,"d":"9,000"},{"v":1679.68,"d":"1,680"},{"v":4800.68,"d":"4,801"},{"v":4968.96,"d":"4,969"},{"v":10773.18,"d":"10,773"},{"v":119.702,"d":"120"},{"v":9000,"d":"9,000"},{"v":9000,"d":"9,000"},{"v":4519.12,"d":"4,519"},{"v":9441.46,"d":"9,441"},null,{"v":13353.56,"d":"13,354"},{"v":21518,"d":"21,518"},{"v":21518,"d":"21,518"},{"v":21518,"d":"21,518"},"20dní x 10mes x 2,10€ x 58stravníkov"]
[64,"2","2","3","003",16,5,null,"72f","ŠJ-Cédrová.- platby za stravné od detí ",{"$nulls":54},{"v":6002.47,"d":"6,002"},{"v":27720,"d":"27,720"},{"v":27720,"d":"27,720"},{"v":27720,"d":"27,720"},"20dní x 10mes x 2,10€ x 66stravníkov"]
[65,"2","2",{"$nulls":6},"Administratívne popl. a iné poplatky a platby",{"v":7750,"d":"7,750"},{"v":9000,"d":"9,000"},{"v":17807.059999999998,"d":"17,807.06"},{"v":1.978562222222222,"d":"197.86%"},{"v":4000,"d":"4,000"},{"v":21220.989999999998,"d":"21,221"},{"v":21228.499999999996,"d":"21,229"},{"v":7250,"d":"7,250"},{"v":18519.39,"d":"18,519"},{"v":28200,"d":"28,200"},{"v":35058,"d":"35,058"},{"v":10100,"d":"10,100"},{"v":12800,"d":"12,800"},{"v":21317,"d":"21,317"},{"v":14153,"d":"14,153"},{"v":20700,"d":"20,700"},{"v":20700,"d":"20,700"},{"v":23904,"d":"23,904"},{"v":25259,"d":"25,259"},{"v":13904,"d":"13,904"},250,{"v":25465.519999999997,"d":"25,466"},{"v":14154,"d":"14,154"},{"v":31528.1,"d":"31,528"},{"v":18735.27,"d":"18,735"},{"v":14650,"d":"14,650"},null,{"v":13551.65,"d":"13,552"},{"v":25380,"d":"25,380"},{"v":25380,"d":"25,380"},{"v":35408.07,"d":"35,408"},{"v":30344.86,"d":"30,345"},{"$error":"#DIV/0!"},{"v":39295.369999999995,"d":"39,295"},{"v":28640,"d":"28,640"},{"v":49475.57,"d":"49,476"},{"v":38890,"d":"38,890"},0,{"v":29721.47,"d":"29,721"},{"v":15440.19,"d":"15,440"},{"v":33836.36,"d":"33,836"},{"v":47786.33,"d":"47,786"},{"v":39530,"d":"39,530"},{"v":44846.3,"d":"44,846"},{"v":13173.48,"d":"13,173"},{"v":22542.98,"d":"22,543"},{"v":28925.96,"d":"28,926"},{"v":43707.54,"d":"43,708"},{"$error":"#DIV/0!"},{"v":55736,"d":"55,736"},{"v":56282.74,"d":"56,283"},{"v":15910.599999999999,"d":"15,911"},{"v":34023.64,"d":"34,024"},0,{"v":76611.91,"d":"76,612"},{"v":140218,"d":"140,218"},{"v":140218,"d":"140,218"},{"v":140218,"d":"140,218"}]
[57,"2","3",1,{"$nulls":5},"Príjem z predaja kapitálových aktív",{"$nulls":28},0,null,0,null,{"$error":"#DIV/0!"}]
[68,"2","3","3","001",{"$nulls":3},41,"Príjem z predaja pozemkov-podiel-kapit.",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},{"v":1379,"d":"1,379.00"},{"v":0.6895,"d":"68.95%"},-500,{"v":2593,"d":"2,593"},{"v":2200,"d":"2,200"},{"v":1000,"d":"1,000"},{"v":1703,"d":"1,703"},531,{"v":2656,"d":"2,656"},{"v":1500,"d":"1,500"},{"v":2000,"d":"2,000"},742,0,318,318,406,406,0,null,595,null,{"v":3030,"d":"3,030"},983,null,{"v":0,"d":"0.0"},381,null,null,163,163,null,181,null,138,{"$nulls":3},171,701,469,null,null,485,598,957,959,100,null,null,70,138,null,950]
[69,2,3,3,"001",1,null,null,43,"Z predaja pozemkov - vlastných",{"$nulls":30},{"v":139786,"d":"139,786"},{"v":139786,"d":"139,786"},100,{"v":139786,"d":"139,786"},null,138,{"$nulls":7},{"v":16920,"d":"16,920"},null,{"v":16920,"d":"16,920"},{"v":16920,"d":"16,920"},{"v":16920,"d":"16,920"},100,{"$nulls":5},{"v":15594,"d":"15,594"}]
[60,2,"3","3","001",1,null,null,41,"Z predaja pozemkov - vlastných",{"$nulls":10},0,null,null,{"v":16900,"d":"16,900"},0,0,0,0,0,0,{"$nulls":8},0,null,0,null,{"$error":"#DIV/0!"}]
[61,"2","3",9,"001",{"$nulls":3},41,"Zo združ. prostr. - kanal. prípojky",{"$nulls":23},{"v":677.95,"d":"678"}]
[62,"2","3",9,"001",{"$nulls":3},44,"Zo združ. prostr. - kanal. prípojky",0,null,{"v":0,"d":"0.00"},{"$error":"#DIV/0!"},{"$nulls":3},0,{"v":53959.75,"d":"53,960"},{"v":8878,"d":"8,878"},{"v":8878,"d":"8,878"},0,{"v":5000,"d":"5,000"},{"v":3941,"d":"3,941"},{"v":3703,"d":"3,703"},{"v":3702.51,"d":"3,703"},{"v":3702.51,"d":"3,703"},{"v":3703,"d":"3,703"},{"v":3703,"d":"3,703"},{"v":2460,"d":"2,460"},null,{"v":1242.5,"d":"1,243"},{"v":2460,"d":"2,460"},{"v":1467,"d":"1,467"}]
[75,"2","3",{"$nulls":6},"Kapitálové príjmy spolu",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},{"v":1379,"d":"1,379.00"},{"v":0.6895,"d":"68.95%"},-500,{"v":2593,"d":"2,593"},{"v":2200,"d":"2,200"},{"v":1000,"d":"1,000"},{"v":55662.75,"d":"55,663"},{"v":9409,"d":"9,409"},{"v":11534,"d":"11,534"},{"v":1500,"d":"1,500"},{"v":7000,"d":"7,000"},{"v":21583,"d":"21,583"},{"v":3703,"d":"3,703"},{"v":4020.51,"d":"4,021"},{"v":4020.51,"d":"4,021"},{"v":4109,"d":"4,109"},{"v":4109,"d":"4,109"},{"v":2460,"d":"2,460"},0,{"v":1837.5,"d":"1,838"},{"v":2460,"d":"2,460"},{"v":5174.95,"d":"5,175"},983,0,null,381,0,0,{"v":139949,"d":"139,949"},{"v":139949,"d":"139,949"},{"$error":"#DIV/0!"},{"v":139967,"d":"139,967"},0,276,0,0,0,171,701,469,0,{"v":16920,"d":"16,920"},485,{"v":17518,"d":"17,518"},{"v":17877,"d":"17,877"},{"v":17879,"d":"17,879"},100,0,0,70,138,0,{"v":16544,"d":"16,544"},0,0,0]
[64,"2","4","2",{"$nulls":4},"41","Úrok z vkladov",150,150,42.77,{"v":0.28513333333333335,"d":"28.51%"},null,{"v":45.2,"d":"45"},{"v":51.8,"d":"52"},150,{"v":61.5,"d":"62"},15,15,50,15,2,1,1,1,1,1,1,null,{"v":3.35,"d":"3"},1,5,null,1,{"v":0,"d":"0.0"},0,1,1,1,null,0,null,1]
[65,"2","4","3",{"$nulls":4},"41","Uroky z účtov finančného hospodárenia",null,null,0.19,{"$error":"#DIV/0!"},null,{"v":15.31,"d":"15"},{"v":0.28,"d":"0"},null,{"v":0.33,"d":"0"},0,0,null,null,8,1,1,1,1,1,1,null,{"v":9.24,"d":"9"},1,{"v":0.02,"d":"0"},null,1,{"v":0,"d":"0.0"},0,1,1,1,null,0,null,1]
[78,"2","4","4",{"$nulls":4},"41","Uroky z termínovaných vkladov",null,null,94.16,{"$error":"#DIV/0!"},null,{"v":84.74,"d":"85"},{"v":103.56,"d":"104"},null,{"v":53.5,"d":"54"},25,32,50,15,55,0,0,0,0,0,0,null,{"v":11.64,"d":"12"},null,{"v":18.77,"d":"19"},1,10,{"v":10,"d":"10.0"},{"v":0.88,"d":"1"},2,2,2,{"v":2.85,"d":"3"},{"v":142.5,"d":"143"},{"v":4.66,"d":"5"},2,{"v":12.69,"d":"13"},2,null,2,{"v":2.96,"d":"3"},{"v":9.84,"d":"10"},{"v":12.81,"d":"13"},10,10,{"v":3.94,"d":"4"},{"v":9.29,"d":"9"},{"v":16.77,"d":"17"},{"v":24.55,"d":"25"},{"v":245.5,"d":"246"},10,10,{"v":11.1,"d":"11"},{"v":19.7,"d":"20"},null,{"v":30.52,"d":"31"},20,20,20]
[79,"2","4",{"$nulls":6},"Prijaté úroky",150,150,137.12,{"v":0.9141333333333334,"d":"91.41%"},0,{"v":145.25,"d":"145"},{"v":155.64,"d":"156"},150,{"v":115.33,"d":"115"},40,47,100,30,65,2,2,2,2,2,2,0,{"v":24.23,"d":"24"},2,{"v":23.79,"d":"24"},1,12,null,{"v":0.88,"d":"1"},4,4,4,{"v":2.85,"d":"3"},{"v":142.5,"d":"143"},{"v":4.66,"d":"5"},4,{"v":12.69,"d":"13"},2,0,2,{"v":2.96,"d":"3"},{"v":9.84,"d":"10"},{"v":12.81,"d":"13"},10,10,{"v":3.94,"d":"4"},{"v":9.29,"d":"9"},{"v":16.77,"d":"17"},{"v":24.55,"d":"25"},{"v":245.5,"d":"246"},10,10,{"v":11.1,"d":"11"},{"v":19.7,"d":"20"},0,{"v":30.52,"d":"31"},20,20,20]
[68,"2","9","1","004",{"$nulls":3},"41","Od fyzickej osoby",0,0,{"v":0,"d":"0.00"},{"$error":"#DIV/0!"},0,null,null,0,{"$nulls":3},0,0,null,0,0,0,0,0,0,{"$nulls":9},0,165,330,null,165]
[69,"2","9","1","006",{"$nulls":3},41,"Vrátené platby od obce a VÚC",{"$nulls":28},0,0,0,null,{"$error":"#DIV/0!"}]
[81,"2","9","2","006",{"$nulls":3},"41","Z náhrad z poistného plnenia",0,null,304.71,{"$error":"#DIV/0!"},300,{"v":153.51,"d":"154"},{"v":304.71,"d":"305"},0,{"v":4.87,"d":"5"},null,null,0,0,206,0,0,0,0,0,0,null,{"v":102.95,"d":"103"},{"$nulls":7},0,90,90,100,90,null,{"v":2418.68,"d":"2,419"},{"$nulls":12},0,{"$nulls":3},{"v":664.16,"d":"664"},null,{"v":1005.97,"d":"1,006"}]
[71,"2","9","2","009",{"$nulls":3},"41","Z odvodu-fin vysporiadanie",0,null,{"v":0,"d":"0.00"},{"$error":"#DIV/0!"},null,{"v":1024.82,"d":"1,025"},null,0,{"$nulls":3},0,0,null,0,0,0,0,0,0,{"$nulls":8},0,0,0,null,{"$error":"#DIV/0!"},{"$nulls":15},{"$error":"#DIV/0!"}]
[83,"2","9","2","012",{"$nulls":3},"41","Ostatné príjmy - z dobropisov (preplatky)",{"v":2120,"d":"2,120"},{"v":5120,"d":"5,120"},{"v":5379.97,"d":"5,379.97"},{"v":1.0507753906250001,"d":"105.08%"},250,{"v":540.57,"d":"541"},{"v":5379.97,"d":"5,380"},{"v":1600,"d":"1,600"},{"v":1770.52,"d":"1,771"},{"v":1953,"d":"1,953"},{"v":2001,"d":"2,001"},{"v":1000,"d":"1,000"},{"v":1750,"d":"1,750"},{"v":3869,"d":"3,869"},{"v":3250,"d":"3,250"},{"v":6492,"d":"6,492"},{"v":6492,"d":"6,492"},{"v":6492,"d":"6,492"},{"v":6492,"d":"6,492"},{"v":3500,"d":"3,500"},null,{"v":6491.73,"d":"6,492"},{"v":3500,"d":"3,500"},469,{"v":649.05,"d":"649"},500,{"v":100,"d":"100.0"},{"v":649.05,"d":"649"},null,0,{"v":2471.24,"d":"2,471"},{"v":2471.24,"d":"2,471"},100,{"v":2471.24,"d":"2,471"},null,{"v":3245.29,"d":"3,245"},{"$nulls":3},{"v":1719.64,"d":"1,720"},{"v":1719.64,"d":"1,720"},{"v":2800.33,"d":"2,800"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":238.78,"d":"239"},{"v":238.78,"d":"239"},{"v":238.78,"d":"239"},{"v":238.78,"d":"239"},{"v":23.878,"d":"24"},500,500,82.85,{"v":82.85,"d":"83"},null,{"v":82.85,"d":"83"},50,50,50]
[84,"2","9","2","017",{"$nulls":3},"41","vratné obaly",{"$nulls":54},{"v":16.65,"d":"17"}]
[85,"2","9","2","019",1,null,null,41,"Z refundácie - TJ Čunovo",{"$nulls":9},0,860,null,{"v":8136,"d":"8,136"},0,0,0,0,0,0,0,{"$nulls":8},0,0,0,null,{"$error":"#DIV/0!"},{"$nulls":14},{"v":1166.61,"d":"1,167"},100,{"$nulls":5},{"v":1475.54,"d":"1,476"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[86,"2","9","2","019",2,null,null,41,"Z refundácie - MBM-kaštiel",{"$nulls":28},0,0,0,null,{"$error":"#DIV/0!"},{"$nulls":15},{"$error":"#DIV/0!"},{"$nulls":3},{"v":599.55,"d":"600"},null,{"v":599.55,"d":"600"},500,500,500]
[87,"2","9","2","027",20,null,null,71,"Iné platby - za kanal.príp.",{"$nulls":24},{"v":1084.82,"d":"1,085"},null,{"v":100,"d":"100.0"},{"v":1084.82,"d":"1,085"},null,0,{"$nulls":5},{"v":1824.94,"d":"1,825"},{"$nulls":12},0,{"$nulls":3},{"v":921.7,"d":"922"},null,{"v":921.7,"d":"922"}]
[88,"2","9","2","027","40",null,null,"41","Iné platby - DFS ",{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},{"v":5676.53,"d":"5,676.53"},{"v":4.054664285714286,"d":"405.47%"},{"v":4600,"d":"4,600"},{"v":1387.3,"d":"1,387"},{"v":3220.93,"d":"3,221"},{"v":4200,"d":"4,200"},{"v":3925.92,"d":"3,926"},{"v":6000,"d":"6,000"},{"v":4343,"d":"4,343"},{"v":3000,"d":"3,000"},{"v":9000,"d":"9,000"},{"v":6083,"d":"6,083"},{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},{"v":5000,"d":"5,000"},null,{"v":4765,"d":"4,765"},{"v":5000,"d":"5,000"},{"v":4150,"d":"4,150"},{"$nulls":5},0,{"$nulls":18},{"$error":"#DIV/0!"}]
[89,"2","9","2","027",41,null,null,"41","Iné platby - DFS + sústredenie",{"$nulls":6},{"v":2762,"d":"2,762"},{"$nulls":3},{"v":2243,"d":"2,243"},null,null,{"v":3783,"d":"3,783"},{"v":3000,"d":"3,000"},{"v":3850,"d":"3,850"},{"v":3850,"d":"3,850"},{"v":3850,"d":"3,850"},{"v":3850,"d":"3,850"},{"v":3000,"d":"3,000"},null,{"v":3008,"d":"3,008"},{"v":3000,"d":"3,000"},{"$nulls":6},0,{"$nulls":18},{"$error":"#DIV/0!"}]
[90,"2","9","2","027","51",null,null,"41","Iné platby - rozbitý riad+cist.obrusov",600,600,{"v":942.5,"d":"942.50"},{"v":1.5708333333333333,"d":"157.08%"},350,{"v":669.88,"d":"670"},998,600,{"v":589.47,"d":"589"},614,820,600,600,706,700,700,700,893,893,700,null,{"v":1065.25,"d":"1,065"},700,837,{"v":703.98,"d":"704"},500,121.2,{"v":484.68,"d":"485"},500,500,919,{"v":848.87,"d":"849"},{"v":92.36887921653971,"d":"92"},{"v":976.73,"d":"977"},500,{"v":682.08,"d":"682"},500,null,500,{"v":343.45,"d":"343"},{"v":650.62,"d":"651"},{"v":650.62,"d":"651"},500,0,0,0,0,null,0,100,100,null,29,null,{"v":229.98,"d":"230"},200,200,200]
[91,"2","9","2","027","52",null,null,"41","Iné platby - za pozičané obrusy, stoly, pivné súpravy,...",250,250,361.98,{"v":1.44792,"d":"144.79%"},110,{"v":282.3,"d":"282"},{"v":376.88,"d":"377"},300,{"v":209.1,"d":"209"},60,51,200,50,293,230,230,230,230,230,200,null,{"v":190.88,"d":"191"},200,{"v":22.5,"d":"23"},{"v":73.5,"d":"74"},100,73.5,56,100,100,100,{"v":53.7,"d":"54"},{"v":53.7,"d":"54"},{"v":104.8,"d":"105"},100,{"$nulls":4},{"v":4.8,"d":"5"},{"v":18.8,"d":"19"},{"v":18.8,"d":"19"},{"$nulls":6},0,{"$nulls":3},{"v":81.63,"d":"82"},null,{"v":81.63,"d":"82"},50,50,50]
[92,"2","9","2","027",53,null,null,"41","Iné platby - ostatné ",{"$nulls":23},{"v":201.95,"d":"202"},{"$nulls":5},0,{"$nulls":11},{"v":3168.53,"d":"3,169"},{"$nulls":6},0,{"$nulls":5},210]
[93,"2","9","2","027",60,null,null,"41","Iné platby - ÚŠ Dlhá Záhrady",{"$nulls":43},{"v":201.95,"d":"202"},{"v":201.95,"d":"202"},{"v":201.95,"d":"202"},{"v":201.95,"d":"202"},{"v":201.95,"d":"202"},100]
[82,"2","9","2","027",70,null,null,"41","Iné platby - ročné zúčtovanie ZP",{"$nulls":23},{"v":903.54,"d":"904"},{"v":374.9,"d":"375"},null,{"v":0,"d":"0.0"},null,null,0,606,{"v":605.99,"d":"606"},100,{"v":605.99,"d":"606"}]
[82,2,9,2,"027",53,null,null,41,"Iné platby - ostatné",{"$nulls":21},14,{"$nulls":7},0,{"$nulls":8},{"v":3168.53,"d":"3,169"}]
[94,"2","9",{"$nulls":6},"Iné nedaňové príjmy",{"v":4370,"d":"4,370"},{"v":7370,"d":"7,370"},{"v":12665.689999999999,"d":"12,665.69"},{"v":1.7185468113975575,"d":"171.85%"},{"v":5610,"d":"5,610"},{"v":4058.38,"d":"4,058"},{"v":13042.49,"d":"13,042"},{"v":6700,"d":"6,700"},{"v":6499.88,"d":"6,500"},{"v":8627,"d":"8,627"},{"v":10318,"d":"10,318"},{"v":4800,"d":"4,800"},{"v":19536,"d":"19,536"},{"v":14940,"d":"14,940"},{"v":13180,"d":"13,180"},{"v":17272,"d":"17,272"},{"v":17272,"d":"17,272"},{"v":17465,"d":"17,465"},{"v":17465,"d":"17,465"},{"v":12400,"d":"12,400"},0,{"v":15637.81,"d":"15,638"},{"v":12400,"d":"12,400"},{"v":6583.99,"d":"6,584"},{"v":2886.25,"d":"2,886"},{"v":1100,"d":"1,100"},null,{"v":2274.5499999999997,"d":"2,275"},600,600,{"v":4351.24,"d":"4,351"},{"v":4399.799999999999,"d":"4,400"},{"$error":"#DIV/0!"},{"v":4413.76,"d":"4,414"},600,{"v":8170.99,"d":"8,171"},500,0,{"v":3668.53,"d":"3,669"},{"v":2067.8900000000003,"d":"2,068"},{"v":2389.0600000000004,"d":"2,389"},{"v":6638.280000000001,"d":"6,638"},{"v":1500,"d":"1,500"},{"v":1201.95,"d":"1,202"},{"v":440.73,"d":"441"},{"v":440.73,"d":"441"},{"v":440.73,"d":"441"},{"v":1607.34,"d":"1,607"},{"v":107.15599999999998,"d":"107"},600,600,{"v":82.85,"d":"83"},{"v":2378.8900000000003,"d":"2,379"},0,{"v":4623.87,"d":"4,624"},{"v":1800,"d":"1,800"},{"v":1800,"d":"1,800"},{"v":1800,"d":"1,800"}]
[95,"2",{"$nulls":7},"Nedaňové príjmy spolu",{"v":22670,"d":"22,670"},{"v":29420,"d":"29,420"},{"v":43040.77,"d":"43,040.77"},{"v":1.462976546566961,"d":"146.30%"},{"v":10710,"d":"10,710"},{"v":39442.469999999994,"d":"39,442"},{"v":49849.119999999995,"d":"49,849"},{"v":22200,"d":"22,200"},{"v":98404.81000000001,"d":"98,405"},{"v":55006,"d":"55,006"},{"v":67927.12,"d":"67,927"},{"v":27230,"d":"27,230"},{"v":46186,"d":"46,186"},{"v":68258.91,"d":"68,259"},{"v":39753,"d":"39,753"},{"v":50709.51,"d":"50,710"},{"v":50709.51,"d":"50,710"},{"v":54271,"d":"54,271"},{"v":56281,"d":"56,281"},{"v":36981,"d":"36,981"},250,{"v":52183.65,"d":"52,184"},{"v":37231,"d":"37,231"},{"v":49922.729999999996,"d":"49,923"},{"v":29688.52,"d":"29,689"},{"v":22877,"d":"22,877"},null,{"v":19457.75,"d":"19,458"},{"v":33099,"d":"33,099"},{"v":33099,"d":"33,099"},{"v":188689.31,"d":"188,689"},{"v":181927.44999999998,"d":"181,927"},{"$error":"#DIV/0!"},{"v":192982.88,"d":"192,983"},{"v":35309,"d":"35,309"},{"v":67364.65000000001,"d":"67,365"},{"v":45444,"d":"45,444"},0,{"v":39444,"d":"39,444"},{"v":20082.52,"d":"20,083"},{"v":42539.659999999996,"d":"42,540"},{"v":61930.39,"d":"61,930"},{"v":46245,"d":"46,245"},{"v":68753.21,"d":"68,753"},{"v":16283.119999999999,"d":"16,283"},{"v":43915.22,"d":"43,915"},{"v":52153.94,"d":"52,154"},{"v":69064.7,"d":"69,065"},{"v":149.34522651097416,"d":"149"},{"v":61985,"d":"61,985"},{"v":62531.74,"d":"62,532"},{"v":19028.129999999997,"d":"19,028"},{"v":39735.03,"d":"39,735"},0,{"v":102913.53,"d":"102,914"},{"v":144949,"d":"144,949"},{"v":144949,"d":"144,949"},{"v":144949,"d":"144,949"}]
[96,"3","1","1",null,30,null,null,"72c","Granty - Nadácia Pontis",{"$nulls":14},0,401,401,401,401,0,null,401,{"$nulls":7},0,436,436,100,436,null,450,null,null,360,null,360,360,null,240,null,240,240,240,100,null,300,null,300,null,300]
[86,"3","1","1",{"$nulls":4},"41","BT - mimo VS - finančný dar (MDD)",null,null,766.88,null,null,{"v":5574,"d":"5,574"},{"v":6240.88,"d":"6,241"},null,{"v":6645.57,"d":"6,646"},390,390,null,null,{"v":1535,"d":"1,535"},500,500,795,795,795,600,null,795,600]
[87,"3","1","1",null,"040",null,null,"41","BT - mimo VS - finančný dar (DHZ)",{"$nulls":14},0,null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},0,null,{"v":1000,"d":"1,000"}]
[99,"3","1","1",{"$nulls":4},"72a","Granty - dar - podpora detí a mládeže",{"$nulls":24},321,null,{"v":100,"d":"100.0"},{"$nulls":3},90,90,100,90,null,{"v":1286,"d":"1,286"},{"$nulls":4},85,85,{"$nulls":6},0,null,380,null,480,null,480]
[89,"3","1","1",null,"1",null,null,"72a","Granty - fin. dar pre DHZ (Šofčík)",{"$nulls":24},{"v":1000,"d":"1,000"},null,{"v":100,"d":"100.0"},{"v":1000,"d":"1,000"}]
[90,"3","1","1",null,"3",null,null,"72a","Granty - dar - ostatné - DHZ Dublin",{"$nulls":24},5,null,{"v":5,"d":"5.0"},5,null,null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},100,{"v":1000,"d":"1,000"},null,{"v":1000,"d":"1,000"},{"$nulls":12},0]
[91,"3","1","1",null,4,null,null,"72a","Granty - dar - oprava hr. komponentov na ŠA",0,null,{"v":0,"d":"0.00"},null,null,{"v":1400,"d":"1,400"},{"$nulls":8},0,0,0,0,0,0,{"$nulls":12},{"$error":"#DIV/0!"},{"$nulls":5},100,null,100,120,{"$nulls":6},0]
[92,"3","1","1",null,"213",null,null,"41","Granty - príspevky za kanal. prípojky",null,null,257.82,null,null,{"v":2143.4,"d":"2,143"},{"v":257.82,"d":"258"},null,{"v":1755.3,"d":"1,755"},null,null,{"v":17000,"d":"17,000"},null,{"v":1829,"d":"1,829"},0,0,0,739,739,0,null,{"v":739.39,"d":"739"},null,220]
[93,"3","1","1",null,43,null,null,"41","Granty - finančný dar DFS",{"$nulls":14},0,0,0,null,null,0,0,{"$nulls":4},0,null,null,0,0,0]
[94,"3","1","1",null,44,null,null,"41","Granty - finančný dar MŠ",{"$nulls":14},0,0,0,null,null,0,0,{"$nulls":4},0,{"$nulls":3},0]
[95,{"$nulls":36},315,0,0,0,null,{"$error":"#DIV/0!"}]
[100,"3","1","1",{"$nulls":5},"Granty",null,null,1024.7,null,null,9117.4,6498.7,0,8400.869999999999,390,390,17000,0,3364,500,901,2196,2935,2935,600,0,2935.39,600,220,{"v":1326,"d":"1,326"},0,205,{"v":1320,"d":"1,320"},0,0,{"v":1526,"d":"1,526"},{"v":1526,"d":"1,526"},{"$error":"#DIV/0!"},{"v":1526,"d":"1,526"},0,{"v":2736,"d":"2,736"},0,0,460,0,545,565,0,240,0,240,240,240,100,0,680,0,780,0,780,0,0,0]
[]
[98]
[99,"3","1","2","001",null,1,null,"111","BT zo ŠR - voľby do NR SR, VÚC",952,952,{"v":1019,"d":"1,019.00"},{"v":1.0703781512605042,"d":"107.04%"},67,{"v":2050,"d":"2,050"},{"v":1024.94,"d":"1,025"},500,{"v":780.82,"d":"781"},{"v":1120,"d":"1,120"},{"v":1120,"d":"1,120"},500,{"v":2000,"d":"2,000"},0,0,null,null,0,0,0]
[97,"3","1","2","001",null,"1",null,"111","BT zo ŠR - Voľba prezidenta (každých 5 rokov)",{"$nulls":13},{"v":1230,"d":"1,230"},0,0,0,0,0,0,{"$nulls":15},{"v":2122.48,"d":"2,122"},{"$nulls":12},0]
[98,"3","1","2","001",null,2,null,"111","BT zo ŠR - Voľby do EP (každých 5 rokov)",{"$nulls":13},565,0,0,0,0,0,0,{"$nulls":15},{"v":1247.04,"d":"1,247"},{"$nulls":12},0]
[99,"3","1","2","001",null,3,null,"111","BT zo ŠR - Voľby do VÚC (každé 4 roky)",{"$nulls":10},{"v":1120,"d":"1,120"},{"$nulls":3},0,0,0,{"$nulls":7},568,null,{"v":0,"d":"0.0"},{"$nulls":15},568,0,0,0,0,0,0]
[103,"3","1","2","001",20,null,null,"111","BT zo ŠR - nový objekt DHZ"]
[103,"3","1","2","001",null,5,null,"111","BT zo ŠR - sčítanie 2011",{"$nulls":6},{"v":1024.94,"d":"1,025"},{"$nulls":7},0,0,0,0,0,0]
[105,"3","1","2","001",null,4,null,"111","BT zo ŠR - referendum 2023",{"$nulls":14},640,640,640,640,640,0,null,640,{"$nulls":32},{"v":674.57,"d":"675"}]
[100,"3","1","2","001",null,8,null,"111","BT zo ŠR - Voľby do OSO a VÚC",{"$nulls":13},541,0,0,0,0,0,0,{"$nulls":5},{"v":1120,"d":"1,120"},{"v":0,"d":"0.0"},{"$nulls":3},{"v":1545.58,"d":"1,546"},640,null,{"v":1545.58,"d":"1,546"},{"$nulls":14},0,null,900]
[106,"3","1","2","001",1,null,null,"111","BT zo ŠR - prezidenta",{"$nulls":8},{"v":780.82,"d":"781"},{"$nulls":5},0,0,0,0,0,{"v":1015,"d":"1,015"},null,null,{"v":1015,"d":"1,015"},{"v":708.8,"d":"709"}]
[106,"3","1","2","001",8,null,null,"111","BT zo ŠR - Voľby do OSO a VÚC",{"$nulls":36},{"v":1015,"d":"1,015"},null,{"v":1439,"d":"1,439"},{"v":1439,"d":"1,439"},{"v":1439,"d":"1,439"},{"v":1439,"d":"1,439"},{"$nulls":6},0,{"$nulls":5},{"v":3737.36,"d":"3,737"}]
[107,"3","1","2","001",11,null,null,"111","BT zo ŠR - projekt MŠ \"Múdre hranie\"",{"$nulls":43},{"v":1000,"d":"1,000"},null,null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},100]
[108,"3","1","2","001",15,null,null,"111","BT zo ŠR - OOP + dezinf. prostriedky - MŠ",{"$nulls":43},185,null,null,185,185,100,null,86,86,86,null,86]
[109,"3","1","2","001",12,1,null,"111","BT zo ŠR - špecifiká - MŠ",{"$nulls":47},300,100]
[110,"3","1","2","001",16,null,null,"111","BT zo ŠR - strava ŠJ-Hran.",{"$nulls":35},{"v":4550.4,"d":"4,550"},{"v":3504,"d":"3,504"},null,{"v":4473.6,"d":"4,474"},{"v":3427.2,"d":"3,427"},{"v":4473.6,"d":"4,474"},{"v":4473.6,"d":"4,474"},{"v":3504,"d":"3,504"},{"v":6043.1,"d":"6,043"},{"v":5241.6,"d":"5,242"},{"v":5241.6,"d":"5,242"},{"v":6043.1,"d":"6,043"},{"v":6043.1,"d":"6,043"},{"v":172.46289954337902,"d":"172"},{"v":3100,"d":"3,100"},{"v":2839.2,"d":"2,839"},{"v":2839.2,"d":"2,839"},{"v":2839.2,"d":"2,839"},null,{"v":2839.2,"d":"2,839"},{"v":2839,"d":"2,839"},{"v":2839,"d":"2,839"},{"v":2839,"d":"2,839"}]
[111,"3","1","2","001",17,null,null,"111","BT zo ŠR - energie",{"$nulls":54},{"v":610.59,"d":"611"}]
[112,"3","1","2","001",20,null,null,"72j","BT zo ŠR - DHZ Čunovo",{"$nulls":23},{"v":2000,"d":"2,000"},{"v":3000,"d":"3,000"},null,{"v":100,"d":"100.0"},{"v":3000,"d":"3,000"},null,0,{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},100,{"v":3000,"d":"3,000"},null,{"v":3000,"d":"3,000"},null,null,{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},null,{"v":3000,"d":"3,000"},null,{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},100,null,{"v":3000,"d":"3,000"},null,{"v":3000,"d":"3,000"},null,{"v":3000,"d":"3,000"}]
[113,"3","1","2","001",21,null,null,"1AC1","BT zo ŠR - úhrada časti mzdy - MŠ + ŠJ - COVID",{"$nulls":38},{"v":7735.95,"d":"7,736"},null,null,{"v":7735.95,"d":"7,736"},{"$nulls":6},0]
[114,"3","1","2","001",21,null,null,"1AC2","BT zo ŠR - úhrada časti mzdy - MŠ + ŠJ - COVID",{"$nulls":38},{"v":7735.94,"d":"7,736"},null,null,{"v":7735.94,"d":"7,736"},{"$nulls":6},0]
[115,"3","1","2","001",22,null,null,"111","BT zo ŠR - spoločná zodpovednosť",{"$nulls":41},{"v":5207.4,"d":"5,207"},{"$nulls":6},0]
[116,"3","1","2","001",23,null,null,"111","BT zo ŠR - zachráňme spolu životy",{"$nulls":43},{"v":29985,"d":"29,985"},{"v":23180,"d":"23,180"},{"v":29985,"d":"29,985"},{"v":29985,"d":"29,985"},{"v":29985,"d":"29,985"},100]
[117,"3","1","2","001",1,null,null,"11UA","BT zo ŠR - UA-MŠ-špecifiká",{"$nulls":54},{"v":1456,"d":"1,456"}]
[118,"3","1","2","001",{"$nulls":3},"11UA","BT zo ŠR - ubytovanie - odídenci",{"$nulls":43},{"v":29985,"d":"29,985"},{"v":23180,"d":"23,180"},{"v":29985,"d":"29,985"},{"v":29985,"d":"29,985"},null,100,null,{"v":3966.5,"d":"3,967"},462,{"v":3262.5,"d":"3,263"},null,{"v":5046.5,"d":"5,047"}]
[119,"3","1","2","001",21,null,null,111,"BT zo ŠR - refundácia odmien z KZ",{"$nulls":54},{"v":1349.5,"d":"1,350"}]
[120,"3","1","2","008",{"$nulls":3},"11H","BT - BSK - projekt Deň Čunova",{"$nulls":35},{"v":3000,"d":"3,000"},{"$nulls":12},0,{"$nulls":5},{"v":1000,"d":"1,000"}]
[121,"3","1","2","008",1,null,null,"11H","BT - BSK - DHZ - deti pomôcky",{"$nulls":35},{"v":3500,"d":"3,500"},{"$nulls":12},0]
[122,"3","1","2","008",2,null,null,"11H","BT - BSK - DHZ - hracie komponenty",{"$nulls":35},{"v":3074,"d":"3,074"},{"$nulls":12},0]
[123,"3","1","2","012",1,null,null,"111","BT zo ŠR - matrika",{"v":1790,"d":"1,790"},{"v":1790,"d":"1,790"},{"v":1492,"d":"1,492.00"},{"v":0.8335195530726257,"d":"83.35%"},null,{"v":1735.25,"d":"1,735"},{"v":1790.4,"d":"1,790"},{"v":1800,"d":"1,800"},{"v":1792.3,"d":"1,792"},{"v":1800,"d":"1,800"},{"v":1807,"d":"1,807"},{"v":1800,"d":"1,800"},{"v":1810,"d":"1,810"},{"v":1833,"d":"1,833"},{"v":1835,"d":"1,835"},{"v":1834.89,"d":"1,835"},{"v":1835,"d":"1,835"},{"v":1865,"d":"1,865"},{"v":1865,"d":"1,865"},{"v":1835,"d":"1,835"},null,{"v":1864.69,"d":"1,865"},{"v":1835,"d":"1,835"},{"v":1898.82,"d":"1,899"},{"v":1932.48,"d":"1,932"},{"v":1900,"d":"1,900"},{"v":100,"d":"100.0"},{"v":1932.48,"d":"1,932"},{"v":1933,"d":"1,933"},{"v":1933,"d":"1,933"},{"v":2019.92,"d":"2,020"},{"v":2019.92,"d":"2,020"},100,{"v":2019.92,"d":"2,020"},null,{"v":2237.92,"d":"2,238"},{"v":2238,"d":"2,238"},null,{"v":2141.55,"d":"2,142"},{"v":2141.55,"d":"2,142"},{"v":2141.55,"d":"2,142"},{"v":2407.58,"d":"2,408"},{"v":2142,"d":"2,142"},{"v":2419.35,"d":"2,419"},{"v":2023.7,"d":"2,024"},{"v":2023.7,"d":"2,024"},{"v":2419.35,"d":"2,419"},{"v":2474.2,"d":"2,474"},{"v":115.50887021475256,"d":"116"},{"v":2419,"d":"2,419"},{"v":2380.02,"d":"2,380"},{"v":2380.02,"d":"2,380"},{"v":2380.02,"d":"2,380"},null,{"v":2380.02,"d":"2,380"},{"v":2380,"d":"2,380"},{"v":2380,"d":"2,380"},{"v":2380,"d":"2,380"}]
[124,"3","1","2","012",2,null,null,"111","BT zo ŠR - register adries ",{"$nulls":23},54,312,55,99.8,{"v":312.4,"d":"312"},313,313,{"v":88.4,"d":"88"},{"v":88.4,"d":"88"},100,{"v":88.4,"d":"88"},null,74,74,null,{"v":37.2,"d":"37"},{"v":37.2,"d":"37"},{"v":37.2,"d":"37"},{"v":37.2,"d":"37"},37,{"v":72.4,"d":"72"},{"v":72.4,"d":"72"},{"v":72.4,"d":"72"},{"v":72.4,"d":"72"},{"v":72.4,"d":"72"},{"v":195.6756756756757,"d":"196"},72,{"v":139.6,"d":"140"},{"v":139.6,"d":"140"},{"v":139.6,"d":"140"},null,{"v":139.6,"d":"140"},{"v":139.6,"d":"140"},{"v":139.6,"d":"140"},{"v":139.6,"d":"140"}]
[125,"3","1","2","001",10,null,null,"111","BT zo ŠR - na prev. 2010",320,320,{"v":268,"d":"268.00"},{"v":0.8375,"d":"83.75%"},null,{"v":6907,"d":"6,907"},{"$nulls":8},0,0,0,0,0,0,{"$nulls":8},0,0,0,null,{"$error":"#DIV/0!"},{"$nulls":15},{"$error":"#DIV/0!"}]
[126,"3","1","2","012",3,null,null,"111","BT zo ŠR - ohlasovňa",320,320,{"v":268,"d":"268.00"},{"v":0.8375,"d":"83.75%"},null,{"v":311.19,"d":"311"},{"v":320.1,"d":"320"},330,{"v":332.97,"d":"333"},340,335,340,340,351,372,{"v":371.58,"d":"372"},372,372,372,372,null,{"v":371.58,"d":"372"},372,{"v":411.84,"d":"412"},440,372,99.9,{"v":439.56,"d":"440"},440,440,{"v":462.66,"d":"463"},{"v":462.66,"d":"463"},100,{"v":462.66,"d":"463"},null,{"v":477.51,"d":"478"},478,null,{"v":495.33,"d":"495"},{"v":495.33,"d":"495"},{"v":495.33,"d":"495"},{"v":495.33,"d":"495"},495,{"v":505.56,"d":"506"},{"v":505.56,"d":"506"},{"v":505.56,"d":"506"},{"v":505.56,"d":"506"},{"v":505.56,"d":"506"},{"v":102.13333333333334,"d":"102"},506,{"v":513.81,"d":"514"},{"v":513.81,"d":"514"},{"v":513.81,"d":"514"},null,{"v":513.81,"d":"514"},{"v":513.81,"d":"514"},{"v":513.81,"d":"514"},{"v":513.81,"d":"514"}]
[127,"3","1","2","012",4,null,null,"111","BT zo ŠR - predškoláci - Hraničiarska",{"v":2589,"d":"2,589"},{"v":2589,"d":"2,589"},{"v":1726,"d":"1,726.00"},{"v":0.6666666666666666,"d":"66.67%"},null,{"v":1472,"d":"1,472"},{"v":2558,"d":"2,558"},{"v":2500,"d":"2,500"},{"v":2250,"d":"2,250"},{"v":2250,"d":"2,250"},{"v":1932,"d":"1,932"},{"v":2200,"d":"2,200"},{"v":1900,"d":"1,900"},{"v":2550,"d":"2,550"},{"v":3092,"d":"3,092"},{"v":3092,"d":"3,092"},{"v":3092,"d":"3,092"},{"v":3092,"d":"3,092"},{"v":3201,"d":"3,201"},{"v":4034,"d":"4,034"},null,{"v":3201,"d":"3,201"},{"v":4034,"d":"4,034"},{"v":3798,"d":"3,798"},{"v":4459,"d":"4,459"},{"v":3418,"d":"3,418"},{"v":100,"d":"100.0"},{"v":3038,"d":"3,038"},{"v":4459,"d":"4,459"},{"v":4459,"d":"4,459"},{"v":3964,"d":"3,964"},{"v":2841,"d":"2,841"},{"v":71.67003027245207,"d":"72"},{"v":3964,"d":"3,964"},null,{"v":3225,"d":"3,225"},{"v":3225,"d":"3,225"},null,{"v":2936,"d":"2,936"},{"v":1468,"d":"1,468"},{"v":1958,"d":"1,958"},{"v":3488,"d":"3,488"},{"v":3488,"d":"3,488"},{"v":4590,"d":"4,590"},{"v":2295,"d":"2,295"},{"v":3295,"d":"3,295"},{"v":3060,"d":"3,060"},{"v":7416,"d":"7,416"},{"v":212.61467889908258,"d":"213"},{"v":4590,"d":"4,590"},{"v":13067,"d":"13,067"},{"v":6528,"d":"6,528"},{"v":8704,"d":"8,704"},null,{"v":14144,"d":"14,144"},{"v":16295,"d":"16,295"},{"v":16295,"d":"16,295"},{"v":16295,"d":"16,295"}]
[128,"3","1","2","012",null,5,null,"111","BT zo ŠR - predškoláci - Cédrová",{"v":2589,"d":"2,589"},{"v":2589,"d":"2,589"},{"v":1726,"d":"1,726.00"},{"v":0.6666666666666666,"d":"66.67%"},null,{"v":1472,"d":"1,472"},null,{"v":2500,"d":"2,500"},null,{"v":2186,"d":"2,186"},{"v":2914,"d":"2,914"},{"v":2200,"d":"2,200"},null,0,0,0,0,0,0,0,{"$nulls":8},0,0,0,null,{"$error":"#DIV/0!"},{"$nulls":15},{"$error":"#DIV/0!"},{"$nulls":5},{"v":2248,"d":"2,248"},{"v":6743,"d":"6,743"},{"v":6743,"d":"6,743"},{"v":6743,"d":"6,743"}]
[129,"3","1","2","001","4",null,null,"111","BT zo ŠR - špeciálny stavebný úrad",30,30,38.24,{"v":1.2746666666666668,"d":"127.47%"},null,{"v":36.6,"d":"37"},{"v":38.24,"d":"38"},30,{"v":234.59,"d":"235"},943,943,980,900,0,0,0,0,0,0,0,{"$nulls":8},0,0,0,null,{"$error":"#DIV/0!"},{"$nulls":15},{"$error":"#DIV/0!"}]
[130,"3","1","2","012",5,null,null,"111","BT zo ŠR - stav. úrad spoločný",{"$nulls":8},{"v":703.78,"d":"704"},null,0,null,null,989,{"v":1047,"d":"1,047"},{"v":1047.18,"d":"1,047"},{"v":1047,"d":"1,047"},{"v":1047,"d":"1,047"},{"v":1047,"d":"1,047"},{"v":2047,"d":"2,047"},-832,{"v":1047.18,"d":"1,047"},{"v":1215,"d":"1,215"},{"v":1160.64,"d":"1,161"},{"v":1238.76,"d":"1,239"},{"v":1047,"d":"1,047"},{"v":100,"d":"100.0"},{"v":1238.76,"d":"1,239"},{"v":1239,"d":"1,239"},{"v":1239,"d":"1,239"},{"v":1556.22,"d":"1,556"},{"v":1556.22,"d":"1,556"},100,{"v":1556.22,"d":"1,556"},null,{"v":1889.78,"d":"1,890"},{"v":1606,"d":"1,606"},null,{"v":2191.31,"d":"2,191"},0,{"v":2191.31,"d":"2,191"},{"v":2191.31,"d":"2,191"},{"v":2191,"d":"2,191"},{"v":1985.17,"d":"1,985"},0,{"v":1985.17,"d":"1,985"},{"v":1985.17,"d":"1,985"},{"v":1985.17,"d":"1,985"},{"v":90.60565951620265,"d":"91"},{"v":1985,"d":"1,985"},{"v":2016.63,"d":"2,017"},{"v":2016.63,"d":"2,017"},{"v":2016.63,"d":"2,017"},null,{"v":2016.63,"d":"2,017"},{"v":2016.63,"d":"2,017"},{"v":2016.63,"d":"2,017"},{"v":2016.63,"d":"2,017"}]
[131,"3","1","2","012",6,null,null,"111","BT zo ŠR - životné prostredie",80,80,82.96,{"v":1.037,"d":"103.70%"},null,{"v":80.83,"d":"81"},{"v":82.96,"d":"83"},80,{"v":81.82,"d":"82"},80,80,80,80,75,80,80,80,80,80,80,null,{"v":79.28,"d":"79"},80,{"v":87.78,"d":"88"},97,80,54.6,0,100,100,{"v":94.81,"d":"95"},{"v":94.81,"d":"95"},100,{"v":94.81,"d":"95"},null,{"v":101.71,"d":"102"},102,null,{"v":103.38,"d":"103"},0,{"v":103.38,"d":"103"},{"v":103.38,"d":"103"},103,{"v":108.85,"d":"109"},0,{"v":108.85,"d":"109"},{"v":108.85,"d":"109"},{"v":108.85,"d":"109"},{"v":105.67961165048543,"d":"106"},109,{"v":113.05,"d":"113"},null,{"v":113.05,"d":"113"},null,{"v":113.05,"d":"113"},{"v":113.05,"d":"113"},{"v":113.05,"d":"113"},{"v":113.05,"d":"113"}]
[132,"3","1","2","001",6,null,null,111,"BT zo ŠR - z rezervy Úradu vlády",{"$nulls":28},0,0,0,null,{"$error":"#DIV/0!"},{"$nulls":15},{"$error":"#DIV/0!"}]
[133,"3","1","2","001",6,null,null,1351,"BT zo ŠR - EÚ",{"$nulls":8},{"v":6787.34,"d":"6,787"},null,{"v":15109,"d":"15,109"},null,null,0,0,0,0,0,0,0,{"$nulls":8},0,0,0,null,{"$error":"#DIV/0!"},{"$nulls":15},{"$error":"#DIV/0!"}]
[134,"3","1","2","001",6,null,null,1352,"BT zo ŠR - Cyklotrasa Eurovelo 6",{"$nulls":7},{"v":3064,"d":"3,064"},null,{"v":2576,"d":"2,576"},{"v":2576,"d":"2,576"},{"v":2500,"d":"2,500"},null,0,0,0,0,0,0,0,{"$nulls":8},0,0,0,null,{"$error":"#DIV/0!"},{"$nulls":15},{"$error":"#DIV/0!"}]
[135,"3","1","2","012",7,null,null,111,"BT zo ŠR - doprava, komunikácie",{"$nulls":8},40,42,42,null,42,46,49,{"v":48.64,"d":"49"},49,49,49,49,null,{"v":48.64,"d":"49"},49,{"v":53.91,"d":"54"},58,49,99.2,{"v":57.54,"d":"58"},58,58,{"v":60.57,"d":"61"},{"v":60.57,"d":"61"},100,{"v":60.57,"d":"61"},null,{"v":62.51,"d":"63"},63,null,{"v":64.84,"d":"65"},0,{"v":64.84,"d":"65"},{"v":64.84,"d":"65"},65,{"v":66.18,"d":"66"},0,{"v":66.18,"d":"66"},{"v":66.18,"d":"66"},{"v":66.18,"d":"66"},{"v":101.81538461538462,"d":"102"},66,{"v":67.26,"d":"67"},{"v":67.26,"d":"67"},{"v":67.26,"d":"67"},null,{"v":67.26,"d":"67"},{"v":67.26,"d":"67"},{"v":67.26,"d":"67"},{"v":67.26,"d":"67"}]
[136,"3","1","2","012",10,null,null,111,"BT zo ŠR - projekt MŠ \"Múdre hranie\"",{"$nulls":43},0,0]
[137,"3","1","2","012",18,null,null,111,"BT zo ŠR - SODB 2021",{"$nulls":38},{"v":3100,"d":"3,100"},null,{"v":3100,"d":"3,100"},{"v":3100,"d":"3,100"},null,{"v":4037.79,"d":"4,038"},{"v":4037.79,"d":"4,038"},{"v":4037.79,"d":"4,038"},{"v":4037.79,"d":"4,038"},{"v":4037.79,"d":"4,038"},100]
[123,3,1,2,"001",50,null,null,111,"BT zo ŠR - oprava strechy sýpky",{"$nulls":24},{"v":28000,"d":"28,000"},null,{"v":100,"d":"100.0"},{"v":28000,"d":"28,000"},null,0]
[122,"3","1","2","002",{"$nulls":3},45,"BT z Envirofondu na čierne skládky",{"$nulls":10},0,null,null,0,0,0,0,{"v":99375,"d":"99,375"},{"v":99375,"d":"99,375"},0,null,{"v":99374.8,"d":"99,375"},{"$nulls":7},0]
[123,"3","1","2","002",163,null,null,"11H","BT z BSK - CD nosič DFS",{"$nulls":28},0,0,0,null,{"$error":"#DIV/0!"}]
[124,"3","1","2","008",{"$nulls":3},111,"BT z VÚC",{"$nulls":9},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},null,null,0,0,0,0,0,0,0,{"$nulls":8},0,0,0,null,{"$error":"#DIV/0!"}]
[125,"3","1","2","008",{"$nulls":3},41,"BT z VÚC",{"$nulls":10},0,null,null,{"v":1000,"d":"1,000"},0,0,0,0,0,0,{"$nulls":8},0,0,0,null,{"$error":"#DIV/0!"}]
[140,"3","1","2",{"$nulls":5},"Transfery v rámci verejnej správy",8670,8670,6620.2,0.7635755478662053,null,14064.87,6839.58,10804,13784.439999999999,12337,28978,10600,7072,9180,7115,7114.290000000001,7115,106520,106629,9432,-832,106627.17,8600,{"v":10173.789999999999,"d":"10,174"},{"v":40105.24,"d":"40,105"},{"v":8041,"d":"8,041"},{"v":853.5000000000001,"d":"854"},{"v":38018.74,"d":"38,019"},{"v":8542,"d":"8,542"},{"v":8542,"d":"8,542"},{"v":12792.159999999998,"d":"12,792"},{"v":10763.579999999998,"d":"10,764"},{"$error":"#DIV/0!"},{"v":12792.159999999998,"d":"12,792"},0,{"v":28562.34999999999,"d":"28,562"},{"v":12305,"d":"12,305"},0,{"v":35454.100000000006,"d":"35,454"},{"v":12008.28,"d":"12,008"},{"v":19004.21,"d":"19,004"},{"v":41479.52999999999,"d":"41,480"},{"v":12593,"d":"12,593"},{"v":83983.4,"d":"83,983"},{"v":60536.049999999996,"d":"60,536"},{"v":80306.24999999999,"d":"80,306"},{"v":82453.4,"d":"82,453"},{"v":57179.24999999999,"d":"57,179"},{"$error":"#DIV/0!"},{"v":12847,"d":"12,847"},{"v":29089.07,"d":"29,089"},{"v":15032.519999999999,"d":"15,033"},{"v":23122.07,"d":"23,122"},0,{"v":41422.090000000004,"d":"41,422"},{"v":31107.35,"d":"31,107"},{"v":31107.35,"d":"31,107"},{"v":31107.35,"d":"31,107"}]
[141,"3",{"$nulls":7},"Bežné transfery spolu",{"v":8670,"d":"8,670"},{"v":8670,"d":"8,670"},{"v":7644.9,"d":"7,644.90"},{"v":0.8817647058823529,"d":"88.18%"},0,{"v":23182.27,"d":"23,182"},{"v":13338.279999999999,"d":"13,338"},{"v":10804,"d":"10,804"},{"v":22185.309999999998,"d":"22,185"},{"v":12727,"d":"12,727"},{"v":29368,"d":"29,368"},{"v":27600,"d":"27,600"},{"v":7072,"d":"7,072"},{"v":12544,"d":"12,544"},{"v":7615,"d":"7,615"},{"v":8015.290000000001,"d":"8,015"},{"v":9311,"d":"9,311"},{"v":109455,"d":"109,455"},{"v":109564,"d":"109,564"},{"v":10032,"d":"10,032"},-832,{"v":109562.56,"d":"109,563"},{"v":9200,"d":"9,200"},{"v":10393.789999999999,"d":"10,394"},{"v":41431.24,"d":"41,431"},{"v":8041,"d":"8,041"},{"v":1058.5,"d":"1,059"},{"v":39338.74,"d":"39,339"},{"v":8542,"d":"8,542"},{"v":8542,"d":"8,542"},{"v":14318.159999999998,"d":"14,318"},{"v":12289.579999999998,"d":"12,290"},{"$error":"#DIV/0!"},{"v":14318.159999999998,"d":"14,318"},0,{"v":31298.34999999999,"d":"31,298"},{"v":12305,"d":"12,305"},0,{"v":35914.100000000006,"d":"35,914"},{"v":12008.28,"d":"12,008"},{"v":19549.21,"d":"19,549"},{"v":42044.52999999999,"d":"42,045"},{"v":12593,"d":"12,593"},{"v":84223.4,"d":"84,223"},{"v":60536.049999999996,"d":"60,536"},{"v":80546.24999999999,"d":"80,546"},{"v":82693.4,"d":"82,693"},{"v":57419.24999999999,"d":"57,419"},{"v":455.9616453585325,"d":"456"},{"v":12847,"d":"12,847"},{"v":29769.07,"d":"29,769"},{"v":15032.519999999999,"d":"15,033"},{"v":23902.07,"d":"23,902"},0,{"v":42202.090000000004,"d":"42,202"},{"v":31107.35,"d":"31,107"},{"v":31107.35,"d":"31,107"},{"v":31107.35,"d":"31,107"}]
[128,"3","2",1,null,200,null,null,44,"Granty - spolupráca pri výstavbe",{"$nulls":13},{"v":10600,"d":"10,600"},{"v":4000,"d":"4,000"},{"v":4200,"d":"4,200"},{"v":4200,"d":"4,200"},{"v":10450,"d":"10,450"},{"v":10450,"d":"10,450"},0,null,{"v":12450,"d":"12,450"}]
[129,"3","2",1,21,{"$nulls":3},44,"Granty-mimo Vs- na UŠ zóny býv.PD",{"$nulls":5},{"v":5000,"d":"5,000"},{"v":4920.71,"d":"4,921"},0,{"$nulls":6},0,0,0,0,0,0]
[130,"3","2",2,"001",1,null,null,111,"KT zo ŠR - viacúčelové ihrisko"]
[131,"3","2",2,"001",6,null,null,1352,"KT zo ŠR - Cyklotrasa Eurovelo 6",{"$nulls":7},{"v":9529,"d":"9,529"},null,{"v":23809,"d":"23,809"},{"v":8699,"d":"8,699"},{"v":8700,"d":"8,700"},null,null,0,0,0,0,0,0,null,280]
[145,"3","2",2,"001",{"$nulls":3},"1AA1","KT zo ŠR - Nová MŠ - EÚ",{"$nulls":7},{"v":21657,"d":"21,657"},{"v":21657,"d":"21,657"},{"$nulls":5},0,0,0,0,0,0,{"$nulls":23},{"v":179050.6,"d":"179,051"},null,{"v":139878.15,"d":"139,878"},{"v":179050.6,"d":"179,051"},{"v":179050.6,"d":"179,051"},100,null,{"v":61868.18,"d":"61,868"},{"v":61212.66,"d":"61,213"},{"v":61212.66,"d":"61,213"},null,{"v":61868.18,"d":"61,868"}]
[146,"3","2",2,"001",{"$nulls":3},"1AA2","KT zo ŠR - Nová MŠ - ŠR",{"$nulls":11},{"v":10000,"d":"10,000"},{"v":30000,"d":"30,000"},null,{"v":55062,"d":"55,062"},{"v":55062,"d":"55,062"},{"v":55062,"d":"55,062"},{"v":55062,"d":"55,062"},{"v":8250,"d":"8,250"},{"v":12156,"d":"12,156"},{"v":-12156,"d":"-12,156"},{"$nulls":22},{"v":161145.53,"d":"161,146"},null,{"v":125890.33,"d":"125,890"},{"v":161145.53,"d":"161,146"},{"v":161145.53,"d":"161,146"},100,null,{"v":55681.36,"d":"55,681"},{"v":55091.39,"d":"55,091"},{"v":55091.39,"d":"55,091"},null,{"v":55681.36,"d":"55,681"}]
[134,"3","2",2,"001",8,null,null,111,"KT zo ŠR - infraštruktúra",{"$nulls":18},{"v":31008,"d":"31,008"},0,{"v":9816,"d":"9,816"},{"v":31008,"d":"31,008"},{"v":9816,"d":"9,816"},{"v":10332.6,"d":"10,333"},{"$nulls":14},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"$nulls":6},0]
[135,"3","2",2,"001",7,null,null,111,"KT zo ŠR - DHZ - nový objekt",{"$nulls":18},{"v":3648,"d":"3,648"},0,{"v":1732,"d":"1,732"},{"v":3648,"d":"3,648"},{"v":1732,"d":"1,732"},{"v":1215.6,"d":"1,216"},{"$nulls":9},{"v":26209.4,"d":"26,209"}]
[136,"3","2",2,"001",5,null,null,111,"KT zo ŠR - Regenerácia verej.priestranstva",{"$nulls":11},{"v":120000,"d":"120,000"},{"v":253177.85,"d":"253,178"},{"v":258275,"d":"258,275"},0,0,0,0,0,0]
[137,"3","2",2,"002",{"$nulls":3},41,"KT z BSK - rekonštrukcia umývarky   MŠ",{"$nulls":13},{"v":5000,"d":"5,000"},0,0,{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},0,0]
[138,"3","2",2,"002",{"$nulls":3},"11H","KT z BSK - rekonštrukcia umývarky   MŠ",{"$nulls":14},0,null,null,0,{"v":4000,"d":"4,000"},0,null,{"v":4000,"d":"4,000"}]
[139,"3","2",2,"006",1,null,null,41,"KT z BSK - rekonštr. umyvárky MŠ II."]
[140,"3","2",2,"006",2,null,null,41,"KT z BSK - rekonštr. chodníka ul. Na hrádzi",{"$nulls":14},0,0,0,{"v":40000,"d":"40,000"},0,0]
[141,"3","2",2,"006",2,null,null,"11H","KT z BSK - rekonštr. chodníka ul. Na hrádzi",{"$nulls":14},0,{"$nulls":3},{"v":40000,"d":"40,000"},0,null,{"v":40000,"d":"40,000"}]
[142,"3","2",2,"006",3,null,null,41,"KT z BSK - výsadba zelene záhrady Ml. Čunovo",{"$nulls":14},0,0,0,624,0,0]
[143,"3","2",2,"006",3,null,null,"11H","KT z BSK - výsadba zelene záhrady Ml. Čunovo",{"$nulls":14},0,{"$nulls":3},624,0,null,624]
[150,"3","2",2,"006",5,null,null,"11H","KT z BSK - snehová radlica",{"$nulls":24},{"v":11000,"d":"11,000"},null,{"v":100,"d":"100.0"},{"$nulls":20},{"v":4000,"d":"4,000"},100]
[145,"3",2,2,"001",6,null,null,1351,"Prostriedky zo ŠR-Europ.únie - kapit.",{"v":4921,"d":"4,921"},{"v":4921,"d":"4,921"},{"v":4920.71,"d":"4,920.71"},{"v":0.9999410688884374,"d":"99.99%"},{"$nulls":3},{"v":83494,"d":"83,494"},null,{"v":73938,"d":"73,938"},{"v":73938,"d":"73,938"},{"v":73930,"d":"73,930"},null,null,0,0,0,0,0,0,{"$nulls":8},0,null,0,null,{"$error":"#DIV/0!"}]
[151,"3",{"$nulls":7},"Kapitálové granty a transfery (vrátane zahraničných)",{"v":4921,"d":"4,921"},{"v":4921,"d":"4,921"},{"v":4920.71,"d":"4,920.71"},{"v":0.9999410688884374,"d":"99.99%"},0,{"v":5000,"d":"5,000"},{"v":4920.71,"d":"4,921"},{"v":114680,"d":"114,680"},{"v":21657,"d":"21,657"},{"v":97747,"d":"97,747"},{"v":82637,"d":"82,637"},{"v":212630,"d":"212,630"},{"v":283177.85,"d":"283,178"},{"v":273875,"d":"273,875"},{"v":59062,"d":"59,062"},{"v":59262,"d":"59,262"},{"v":63262,"d":"63,262"},{"v":110136,"d":"110,136"},{"v":97980,"d":"97,980"},{"v":12156,"d":"12,156"},-608,{"v":92010,"d":"92,010"},{"v":11548,"d":"11,548"},{"v":11548.2,"d":"11,548"},{"v":11000,"d":"11,000"},0,null,0,0,0,0,0,{"$error":"#DIV/0!"},{"v":26209.4,"d":"26,209"},0,0,0,0,{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,{"v":340196.13,"d":"340,196"},0,{"v":265768.48,"d":"265,768"},{"v":340196.13,"d":"340,196"},{"v":344196.13,"d":"344,196"},100,0,{"v":117549.54000000001,"d":"117,550"},{"v":116304.05,"d":"116,304"},{"v":116304.05,"d":"116,304"},0,{"v":117549.54000000001,"d":"117,550"},0,0,0]
[152,"3",{"$nulls":7},"Granty a transfery",{"v":13591,"d":"13,591"},{"v":13591,"d":"13,591"},{"v":12565.61,"d":"12,565.61"},{"v":0.9245537488043558,"d":"92.46%"},0,{"v":28182.27,"d":"28,182"},{"v":18258.989999999998,"d":"18,259"},{"v":125484,"d":"125,484"},{"v":43842.31,"d":"43,842"},{"v":110474,"d":"110,474"},{"v":112005,"d":"112,005"},{"v":240230,"d":"240,230"},{"v":290249.85,"d":"290,250"},{"v":286419,"d":"286,419"},{"v":66677,"d":"66,677"},{"v":67277.29000000001,"d":"67,277"},{"v":72573,"d":"72,573"},{"v":219591,"d":"219,591"},{"v":207544,"d":"207,544"},{"v":22188,"d":"22,188"},{"v":-1440,"d":"-1,440"},{"v":201572.56,"d":"201,573"},{"v":20748,"d":"20,748"},{"v":21941.989999999998,"d":"21,942"},{"v":52431.24,"d":"52,431"},{"v":8041,"d":"8,041"},null,{"v":39338.74,"d":"39,339"},{"v":8542,"d":"8,542"},{"v":8542,"d":"8,542"},{"v":14318.159999999998,"d":"14,318"},{"v":12289.579999999998,"d":"12,290"},{"$error":"#DIV/0!"},{"v":40527.56,"d":"40,528"},0,{"v":31298.34999999999,"d":"31,298"},{"v":12305,"d":"12,305"},0,{"v":85914.1,"d":"85,914"},{"v":62008.28,"d":"62,008"},{"v":69549.20999999999,"d":"69,549"},{"v":92044.53,"d":"92,045"},{"v":12593,"d":"12,593"},{"v":424419.53,"d":"424,420"},{"v":60536.049999999996,"d":"60,536"},{"v":346314.73,"d":"346,315"},{"v":422889.53,"d":"422,890"},{"v":401615.38,"d":"401,615"},{"v":3189.195426030334,"d":"3,189"},{"v":12847,"d":"12,847"},{"v":147318.61000000002,"d":"147,319"},{"v":131336.57,"d":"131,337"},{"v":140206.12,"d":"140,206"},0,{"v":159751.63,"d":"159,752"},{"v":31107.35,"d":"31,107"},{"v":31107.35,"d":"31,107"},{"v":31107.35,"d":"31,107"}]
[148,"4","5","3",{"$nulls":4},"1319","Zostatok prostriedkov KT z r.2009",0,null,{"v":39832.7,"d":"39,832.70"},{"$error":"#DIV/0!"},0,{"v":39832.7,"d":"39,833"},{"$nulls":5},0,null,null,0,0,0,0,0,0,null,0,{"$nulls":3},0,null,null,0,0,null,null,{"$error":"#DIV/0!"}]
[149,"4","5","3",{"$nulls":4},"1319","Zostatok prostriedkov BT z r.2009",{"v":1024,"d":"1,024"},{"v":1024,"d":"1,024"},{"v":1023.91,"d":"1,023.91"},{"v":0.999912109375,"d":"99.99%"},null,{"v":7743.83,"d":"7,744"},{"$nulls":5},0,null,null,0,0,0,0,0,0,null,0,{"$nulls":3},0,null,null,0,0,null,null,{"$error":"#DIV/0!"}]
[149,"4","5","3",{"$nulls":4},"131F","Zostatok z KT z r. 2015 - čierne skládky",{"$nulls":23},{"v":99374.8,"d":"99,375"}]
[151,"4","5","3",{"$nulls":4},132,"Zostatok grantu z roku 2010 od Nadácie Jednota-bežný",{"v":1024,"d":"1,024"},{"v":1024,"d":"1,024"},{"v":1023.91,"d":"1,023.91"},{"v":0.999912109375,"d":"99.99%"},null,0,{"v":1023.91,"d":"1,024"},0,{"$nulls":3},0,null,null,0,0,0,0,0,0]
[147,"4","5","3",{"$nulls":4},"131I","Zostatok z KT z r. 2018 - nový objekt DHZ",{"$nulls":34},{"v":26209.4,"d":"26,209"}]
[151,"4","5","3",{"$nulls":4},71,"Zostatok réžia - mimorozpočtové",{"$nulls":23},{"v":134.5,"d":"135"}]
[155,"4","5","3",{"$nulls":4},"131J","Zostatok z KT z r. 2019 - nový objekt DHZ",{"$nulls":23},{"v":1000,"d":"1,000"},{"$nulls":14},{"v":26209.4,"d":"26,209"},{"v":26209.4,"d":"26,209"},{"v":26209.4,"d":"26,209"},{"v":26209.4,"d":"26,209"},{"$nulls":5},{"v":3100,"d":"3,100"},100]
[156,"4","5","3",{"$nulls":4},52,"Úver - nová MŠ - zostatok z min. roku",{"$nulls":43},{"v":3100,"d":"3,100"},0,null,{"v":3100,"d":"3,100"},{"$nulls":3},{"v":192364.9,"d":"192,365"},{"v":192364.9,"d":"192,365"},{"v":192364.9,"d":"192,365"},null,{"v":192364.9,"d":"192,365"}]
[157,"4","5","3",{"$nulls":4},71,"Poplatok za rozvoj z min. rokov",{"$nulls":38},{"v":16742.8,"d":"16,743"},null,null,{"v":16742.8,"d":"16,743"},{"$nulls":6},0,null,{"v":30000,"d":"30,000"},{"$nulls":3},{"v":775.93,"d":"776"}]
[158,"4","5","3",null,17,null,null,"72a","Dar pre DHZ - Dublin + p. Šovčík",{"$nulls":34},718,null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1718,"d":"1,718"},718,718,{"v":1718,"d":"1,718"},{"$nulls":6},0]
[159,"4","5","3",null,21,null,null,"131M","ŠJ - strava/dotácia - vratka za r. 2022",{"$nulls":38},{"v":1471.2,"d":"1,471"},null,null,{"v":1471.2,"d":"1,471"},{"v":1500,"d":"1,500"},{"v":1582.8,"d":"1,583"},{"v":1582.8,"d":"1,583"},{"v":1582.8,"d":"1,583"},{"v":1582.8,"d":"1,583"},{"v":1582.8,"d":"1,583"},{"v":105.52,"d":"106"},{"v":2755.3,"d":"2,755"},{"v":2755.3,"d":"2,755"},{"v":2755.3,"d":"2,755"},{"v":2755.3,"d":"2,755"},null,{"v":2755.3,"d":"2,755"},{"v":2755,"d":"2,755"},{"v":2755,"d":"2,755"},{"v":2755,"d":"2,755"}]
[160,"4","5","3",{"$nulls":4},"72f","ŠJ - zostatok z min. rokov",{"$nulls":30},{"v":2958.23,"d":"2,958"},{"v":2958.23,"d":"2,958"},100,{"v":2958.23,"d":"2,958"},null,{"v":4209.63,"d":"4,210"},{"v":4500,"d":"4,500"},null,{"v":6674.72,"d":"6,675"},{"v":6674.72,"d":"6,675"},{"v":6674.72,"d":"6,675"},{"v":6674.72,"d":"6,675"},null,{"v":2902.81,"d":"2,903"},{"v":2577.9,"d":"2,578"},{"v":2577.9,"d":"2,578"},{"v":2902.81,"d":"2,903"},{"v":2902.81,"d":"2,903"},100,null,{"v":2841.7,"d":"2,842"},{"v":2841.7,"d":"2,842"},{"v":2841.7,"d":"2,842"},null,{"v":2841.7,"d":"2,842"},{"v":2842,"d":"2,842"},{"v":2842,"d":"2,842"},{"v":2842,"d":"2,842"}]
[161,"4","5","4","001",{"$nulls":3},"46","Finančné operácie - príjmy - rezervný fond",{"v":94400,"d":"94,400"},{"v":94400,"d":"94,400"},{"v":4761.06,"d":"4,761.06"},{"v":0.05043495762711865,"d":"5.04%"},{"v":67950,"d":"67,950"},null,{"v":15548.67,"d":"15,549"},{"v":111760,"d":"111,760"},{"v":76063.22,"d":"76,063"},{"v":86000,"d":"86,000"},{"v":97800,"d":"97,800"},{"v":93270,"d":"93,270"},{"v":54000,"d":"54,000"},{"v":97225,"d":"97,225"},{"v":47420,"d":"47,420"},{"v":47420,"d":"47,420"},{"v":80000,"d":"80,000"},{"v":80000,"d":"80,000"},{"v":80000,"d":"80,000"},{"v":10000,"d":"10,000"},{"v":38452,"d":"38,452"},{"v":39397.05,"d":"39,397"},{"v":48452,"d":"48,452"},{"v":111452,"d":"111,452"},{"v":84615,"d":"84,615"},null,98.8,{"v":45328.86,"d":"45,329"},null,null,{"v":1566,"d":"1,566"},{"v":1566,"d":"1,566"},100,{"v":1566,"d":"1,566"},null,{"v":75346.29,"d":"75,346"},{"v":21000,"d":"21,000"},{"v":21000,"d":"21,000"},{"v":64351.44,"d":"64,351"},{"v":21151.44,"d":"21,151"},{"v":29886.79,"d":"29,887"},{"v":78112.7,"d":"78,113"},null,{"v":10000,"d":"10,000"},0,{"v":5011.47,"d":"5,011"},{"v":5011.47,"d":"5,011"},{"v":9000,"d":"9,000"},100,{"v":50854.82,"d":"50,855"},{"v":184979.59,"d":"184,980"},{"v":8688.21,"d":"8,688"},{"v":90310.8,"d":"90,311"},null,{"v":145070.1,"d":"145,070"},{"v":52000,"d":"52,000"},{"v":43368,"d":"43,368"},{"v":43368,"d":"43,368"}]
[162,"4","5","4","001","1",null,null,"46","z RF Nová MŠ (neoprávnené výdavky)",{"$nulls":43},{"v":8953.36,"d":"8,953"},null,{"v":8953.36,"d":"8,953"},{"v":8953.36,"d":"8,953"},{"v":8953.36,"d":"8,953"},100]
[163,"4","5","4","001","2",null,null,"46","z RF Nová MŠ (splácanie istiny úveru)",{"$nulls":43},{"v":22000,"d":"22,000"},null,null,{"v":21684,"d":"21,684"},{"v":21684,"d":"21,684"},100]
[164,"4","5","4","001",{"$nulls":3},"11GE","KT zo ŠR - Nová MŠ - 5% spoluúčasť",{"$nulls":23},{"v":23051,"d":"23,051"},{"$nulls":19},{"v":24091.88,"d":"24,092"},null,{"v":8976.35,"d":"8,976"},{"v":8976.35,"d":"8,976"},{"v":17905.06,"d":"17,905"},100,null,{"v":6186.82,"d":"6,187"},{"v":3890.05,"d":"3,890"},{"v":3890.05,"d":"3,890"},null,{"v":6121.26,"d":"6,121"}]
[158,4,5,6,"002","01",null,null,71,"Fin. zábezpeka - nová MŠ",{"$nulls":35},{"v":15000,"d":"15,000"},{"$nulls":4},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},{"$nulls":6},0]
[159,4,5,6,"002",{"$nulls":3},71,"Iné príjmy FO - IOMO - ŠR",{"$nulls":24},67,null,{"v":100,"d":"100.0"},66]
[158,4,5,6,"002",{"$nulls":3},111,"Iné príjmy FO - IOMO - ŠR"]
[160,4,5,6,"005",{"$nulls":3},111,"Ost. príjm. FO - popl. IOMO",{"$nulls":24},5,null,{"v":0,"d":"0.0"}]
[170,"4","5",{"$nulls":6},"Príjmy z ostatných  finančných operácií",{"v":95424,"d":"95,424"},{"v":95424,"d":"95,424"},{"v":5784.97,"d":"5,784.97"},{"v":0.06062384725016767,"d":"6.06%"},{"v":67950,"d":"67,950"},{"v":47576.53,"d":"47,577"},{"v":16572.58,"d":"16,573"},{"v":111760,"d":"111,760"},{"v":76063.22,"d":"76,063"},{"v":86000,"d":"86,000"},{"v":97800,"d":"97,800"},{"v":93270,"d":"93,270"},{"v":54000,"d":"54,000"},{"v":97225,"d":"97,225"},{"v":47420,"d":"47,420"},{"v":47420,"d":"47,420"},{"v":80000,"d":"80,000"},{"v":80000,"d":"80,000"},{"v":80000,"d":"80,000"},{"v":10000,"d":"10,000"},{"v":38452,"d":"38,452"},{"v":39397.05,"d":"39,397"},{"v":48452,"d":"48,452"},{"v":235012.3,"d":"235,012"},{"v":84687,"d":"84,687"},0,{"v":198.8,"d":"199"},{"v":45394.86,"d":"45,395"},0,0,{"v":4524.23,"d":"4,524"},{"v":4524.23,"d":"4,524"},200,{"v":4524.23,"d":"4,524"},{"v":26927.4,"d":"26,927"},{"v":94555.92,"d":"94,556"},{"v":26500,"d":"26,500"},{"v":22000,"d":"22,000"},{"v":117167.56,"d":"117,168"},{"v":54753.56,"d":"54,754"},{"v":78488.91,"d":"78,489"},{"v":145928.82,"d":"145,929"},{"v":1500,"d":"1,500"},{"v":72630.85,"d":"72,631"},{"v":4160.7,"d":"4,161"},{"v":27101.879999999997,"d":"27,102"},{"v":52210.79,"d":"52,211"},{"v":65128.03,"d":"65,128"},{"v":4341.868666666666,"d":"4,342"},{"v":53610.12,"d":"53,610"},{"v":419128.31,"d":"419,128"},{"v":210540.15999999997,"d":"210,540"},{"v":292162.75,"d":"292,163"},0,{"v":349929.19,"d":"349,929"},{"v":57597,"d":"57,597"},{"v":48965,"d":"48,965"},{"v":48965,"d":"48,965"}]
[162,"5","1",4,"002",{"$nulls":3},20,"Návratná fin. výpomoc - ŠR",0,null,null,{"$error":"#DIV/0!"},0,{"v":1860,"d":"1,860"},null,0,{"$nulls":3},0,null,null,0,0,0,0,0,0,{"$nulls":21},{"v":13782,"d":"13,782"},{"$nulls":6},0]
[171,"5","1","3","002",2,null,null,"52","Bankové úvery dlhodobé - Nová MŠ",0,null,null,{"$error":"#DIV/0!"},0,0,null,0,{"v":86764.55,"d":"86,765"},null,null,0,null,null,0,0,0,0,0,0,{"$nulls":23},{"v":300000,"d":"300,000"},null,{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},100,{"v":192364.9,"d":"192,365"},0]
[173,{"$nulls":8},"Finančné operácie",{"v":95424,"d":"95,424"},{"v":95424,"d":"95,424"},{"v":5784.97,"d":"5,784.97"},{"v":0.06062384725016767,"d":"6.06%"},{"v":67950,"d":"67,950"},{"v":49436.53,"d":"49,437"},{"v":16572.58,"d":"16,573"},{"v":111760,"d":"111,760"},{"v":162827.77000000002,"d":"162,828"},{"v":86000,"d":"86,000"},{"v":97800,"d":"97,800"},{"v":93270,"d":"93,270"},{"v":54000,"d":"54,000"},{"v":97225,"d":"97,225"},{"v":47420,"d":"47,420"},{"v":47420,"d":"47,420"},{"v":80000,"d":"80,000"},{"v":80000,"d":"80,000"},{"v":80000,"d":"80,000"},{"v":10000,"d":"10,000"},{"v":38452,"d":"38,452"},{"v":39397.05,"d":"39,397"},{"v":48452,"d":"48,452"},{"v":235012.3,"d":"235,012"},{"v":84687,"d":"84,687"},0,{"v":198.8,"d":"199"},{"v":45394.86,"d":"45,395"},0,0,{"v":4524.23,"d":"4,524"},{"v":4524.23,"d":"4,524"},200,{"v":4524.23,"d":"4,524"},{"v":26927.4,"d":"26,927"},{"v":94555.92,"d":"94,556"},{"v":26500,"d":"26,500"},{"v":22000,"d":"22,000"},{"v":117167.56,"d":"117,168"},{"v":54753.56,"d":"54,754"},{"v":78488.91,"d":"78,489"},{"v":159710.82,"d":"159,711"},{"v":1500,"d":"1,500"},{"v":372630.85,"d":"372,631"},{"v":4160.7,"d":"4,161"},{"v":327101.88,"d":"327,102"},{"v":352210.79,"d":"352,211"},{"v":365128.03,"d":"365,128"},{"v":24341.86866666667,"d":"24,342"},{"v":245975.02,"d":"245,975"},{"v":419128.31,"d":"419,128"},{"v":210540.15999999997,"d":"210,540"},{"v":292162.75,"d":"292,163"},0,{"v":349929.19,"d":"349,929"},{"v":57597,"d":"57,597"},{"v":48965,"d":"48,965"},{"v":48965,"d":"48,965"}]
[174,{"$nulls":8},"Príjmy celkom",{"v":593353,"d":"593,353"},{"v":594678,"d":"594,678"},{"v":411329.97000000003,"d":"411,329.97"},{"v":0.6916851977036312,"d":"69.17%"},{"v":65060,"d":"65,060"},{"v":574243.26,"d":"574,243"},{"v":560395.7399999999,"d":"560,396"},{"v":766704,"d":"766,704"},{"v":824939.99,"d":"824,940"},{"v":733919,"d":"733,919"},{"v":770941.22,"d":"770,941"},{"v":858985,"d":"858,985"},{"v":897166.85,"d":"897,167"},{"v":984551.2000000001,"d":"984,551"},{"v":668550,"d":"668,550"},{"v":686106.8,"d":"686,107"},{"v":723982.51,"d":"723,983"},{"v":877700,"d":"877,700"},{"v":892420,"d":"892,420"},{"v":615769,"d":"615,769"},{"v":51647,"d":"51,647"},{"v":872855.05,"d":"872,855"},{"v":667416,"d":"667,416"},{"v":859790.56,"d":"859,791"},{"v":744602.76,"d":"744,603"},{"v":589417,"d":"589,417"},{"v":198.8,"d":"199"},{"v":429292.79,"d":"429,293"},{"v":642063,"d":"642,063"},{"v":642063,"d":"642,063"},{"v":806519.7000000001,"d":"806,520"},{"v":674890.59,"d":"674,891"},{"$error":"#DIV/0!"},{"v":882506.0099999998,"d":"882,506"},{"v":659536.4,"d":"659,536"},{"v":863209.0399999999,"d":"863,209"},{"v":712033.0000000001,"d":"712,033"},{"v":22000,"d":"22,000"},{"v":871709.6599999999,"d":"871,710"},{"v":292948.06,"d":"292,948"},{"v":699606.7999999999,"d":"699,607"},{"v":1030762.6299999999,"d":"1,030,763"},{"v":745759,"d":"745,759"},{"v":1551540.31,"d":"1,551,540"},{"v":261906.74,"d":"261,907"},{"v":1059186.87,"d":"1,059,187"},{"v":1371543.75,"d":"1,371,544"},{"v":1658965.32,"d":"1,658,965.32"},{"v":222.45327511971027,"d":"222.45"},{"v":1048452.02,"d":"1,048,452.02"},{"v":1401345.46,"d":"1,401,345.46"},{"v":600943.1699999999,"d":"600,943.17"},{"v":916653.0099999999,"d":"916,653.01"},{"v":0,"d":"0.00"},{"v":1434733.01,"d":"1,434,733.01"},{"v":1194018.35,"d":"1,194,018.35"},{"v":1185386.35,"d":"1,185,386"},{"v":1185386.35,"d":"1,185,386"}]
[]
["Číslo riadku","Rekapitulácia príjmov podľa položiek",{"$nulls":8},"Schválený\n2011","Upravený 2010","Skutočnosť 2011-10","% k UR","2. úprava 2011","skut\n2010","skut\n2011","rozpočet\n2012","skut\n2012","rozpočet\n2013","skut.\n2013","Návrh\n2013","návrh\n2014","skutočnosť 2014","schválený\n2015","1. zmena rozpočtu 2015","2. zmena rozpočtu 2015","3. zmena rozpočtu 2015","4. zmena rozpočtu 2015","návrh z 10/2015\nna 2016","pripomienky","Skutočnosť 2015","Schválený  2016","Skutočnosť 2016","Skutočnosť 2017","Plánovaná skutočnosť 2017","% plnenia 2017","Plnenie k 31.8.2017","Schválený 2018","návrh\nna 2019","Očakávaná skutočnosť k 31.12.2018","Plnenie k 05.10.2018","%   Plnenia","Skutočnosť 2018","Schválený      2019","Skutočnosť 2019","Schválený    2020","Pripomienky 2020","Zmeny    2020","Plnenie k 31.03.2020","Plnenie k 09.10.2020","Skutočnosť 2020","Schválený        2021","Zmeny      2021","Plnenie k 30.04.2021","Plnenie k 30.06.2021","Plnenie k 30.09.2021","Skutočnosť 2021","%          Plnenia","Schválený       2022","Zmeny       2022","Plnenie k 30.04.2022","Plnenie k 31.07.2022",null,"Skutočnosť 2022","Návrh       2023","Návrh    2024","Návrh    2025"]
[180,1,{"$nulls":7},"Daňové príjmy spolu",{"v":461668,"d":"461,668"},{"v":456243,"d":"456,243"},{"v":349938.62000000005,"d":"349,938.62"},{"v":0.7670005238436536,"d":"76.70%"},null,{"v":457181.99,"d":"457,182"},{"v":475715.05,"d":"475,715"},{"v":507260,"d":"507,260"},{"v":519865.1,"d":"519,865"},{"v":482439,"d":"482,439"},{"v":493209.10000000003,"d":"493,209"},{"v":498255,"d":"498,255"},{"v":506731,"d":"506,731"},{"v":532648.29,"d":"532,648"},{"v":514700,"d":"514,700"},{"v":520700,"d":"520,700"},{"v":520700,"d":"520,700"},{"v":523838,"d":"523,838"},{"v":548595,"d":"548,595"},{"v":546600,"d":"546,600"},null,{"v":579701.7899999999,"d":"579,702"},{"v":560985,"d":"560,985"},{"v":552913.54,"d":"552,914"},{"v":577796,"d":"577,796"},{"v":558499,"d":"558,499"},0,{"v":325101.44,"d":"325,101"},{"v":600422,"d":"600,422"},{"v":600422,"d":"600,422"},{"v":598988,"d":"598,988"},{"v":476149.33,"d":"476,149"},{"v":546.2021850612857,"d":"546"},{"v":644471.3399999999,"d":"644,471"},{"v":597300,"d":"597,300"},{"v":669990.1199999999,"d":"669,990"},{"v":627784.0000000001,"d":"627,784"},0,{"v":629184,"d":"629,184"},{"v":156103.7,"d":"156,104"},{"v":509029.01999999996,"d":"509,029"},{"v":717076.8899999999,"d":"717,077"},{"v":685421,"d":"685,421"},{"v":685736.72,"d":"685,737"},{"v":180926.87,"d":"180,927"},{"v":341855.04,"d":"341,855"},{"v":544289.49,"d":"544,289"},{"v":823157.2100000001,"d":"823,157"},{"v":120.09512547762617,"d":"120"},{"v":727645,"d":"727,645"},{"v":772366.8,"d":"772,367"},{"v":240038.30999999997,"d":"240,038"},{"v":444549.1099999999,"d":"444,549"},null,{"v":822138.66,"d":"822,139"},{"v":960365,"d":"960,365"},{"v":960365,"d":"960,365"},{"v":960365,"d":"960,365"}]
[181,"2","1",{"$nulls":6},"Príjmy z vlastníctva majetku",{"v":8400,"d":"8,400"},{"v":10900,"d":"10,900"},{"v":11051.9,"d":"11,051.90"},{"v":1.0139357798165138,"d":"101.39%"},null,{"v":11424.85,"d":"11,425"},{"v":13222.49,"d":"13,222"},{"v":7100,"d":"7,100"},{"v":17607.46,"d":"17,607"},{"v":8730,"d":"8,730"},{"v":10970.119999999999,"d":"10,970"},{"v":10730,"d":"10,730"},{"v":6820,"d":"6,820"},{"v":10353.91,"d":"10,354"},{"v":8715,"d":"8,715"},{"v":8715,"d":"8,715"},{"v":8715,"d":"8,715"},{"v":8791,"d":"8,791"},{"v":9446,"d":"9,446"},{"v":8215,"d":"8,215"},null,{"v":9218.59,"d":"9,219"},{"v":8215,"d":"8,215"},{"v":6611.9,"d":"6,612"},{"v":7083,"d":"7,083"},{"v":7115,"d":"7,115"},0,{"v":3249.67,"d":"3,250"},{"v":7115,"d":"7,115"},{"v":7115,"d":"7,115"},{"v":8977,"d":"8,977"},{"v":7230.94,"d":"7,231"},{"$error":"#DIV/0!"},{"v":9302.09,"d":"9,302"},{"v":6065,"d":"6,065"},{"v":9429.4,"d":"9,429"},{"v":6052,"d":"6,052"},0,{"v":6052,"d":"6,052"},{"v":2400.48,"d":"2,400"},{"v":5603.4,"d":"5,603"},{"v":7023.969999999999,"d":"7,024"},{"v":5205,"d":"5,205"},{"v":5774.96,"d":"5,775"},{"v":2179.97,"d":"2,180"},{"v":3404.22,"d":"3,404"},{"v":4893.4800000000005,"d":"4,893"},{"v":5846.27,"d":"5,846"},{"v":112.32026897214217,"d":"112"},{"v":5639,"d":"5,639"},{"v":5639,"d":"5,639"},{"v":2953.58,"d":"2,954"},{"v":3174.8,"d":"3,175"},null,{"v":5103.23,"d":"5,103"},{"v":2911,"d":"2,911"},{"v":2911,"d":"2,911"},{"v":2911,"d":"2,911"}]
[182,"2","2",{"$nulls":6},"Administratívne popl. a iné poplatky a platby",{"v":7750,"d":"7,750"},{"v":9000,"d":"9,000"},{"v":17807.059999999998,"d":"17,807.06"},{"v":1.978562222222222,"d":"197.86%"},null,{"v":21220.989999999998,"d":"21,221"},{"v":21228.499999999996,"d":"21,229"},{"v":7250,"d":"7,250"},{"v":18519.39,"d":"18,519"},{"v":28200,"d":"28,200"},{"v":35058,"d":"35,058"},{"v":10100,"d":"10,100"},{"v":12800,"d":"12,800"},{"v":21317,"d":"21,317"},{"v":14153,"d":"14,153"},{"v":20700,"d":"20,700"},{"v":20700,"d":"20,700"},{"v":23904,"d":"23,904"},{"v":25259,"d":"25,259"},{"v":13904,"d":"13,904"},null,{"v":25465.519999999997,"d":"25,466"},{"v":14154,"d":"14,154"},{"v":31528.1,"d":"31,528"},{"v":18735.27,"d":"18,735"},{"v":14650,"d":"14,650"},0,{"v":13551.65,"d":"13,552"},{"v":25380,"d":"25,380"},{"v":25380,"d":"25,380"},{"v":35408.07,"d":"35,408"},{"v":30344.86,"d":"30,345"},{"$error":"#DIV/0!"},{"v":39295.369999999995,"d":"39,295"},{"v":28640,"d":"28,640"},{"v":49475.57,"d":"49,476"},{"v":38890,"d":"38,890"},0,{"v":29721.47,"d":"29,721"},{"v":15440.19,"d":"15,440"},{"v":33836.36,"d":"33,836"},{"v":47786.33,"d":"47,786"},{"v":39530,"d":"39,530"},{"v":44846.3,"d":"44,846"},{"v":13173.48,"d":"13,173"},{"v":22542.98,"d":"22,543"},{"v":28925.96,"d":"28,926"},{"v":43707.54,"d":"43,708"},{"v":110.5680242853529,"d":"111"},{"v":55736,"d":"55,736"},{"v":56282.74,"d":"56,283"},{"v":15910.599999999999,"d":"15,911"},{"v":34023.64,"d":"34,024"},null,{"v":76611.91,"d":"76,612"},{"v":140218,"d":"140,218"},{"v":140218,"d":"140,218"},{"v":140218,"d":"140,218"}]
[183,2,3,{"$nulls":55},{"$error":"#DIV/0!"}]
[184,"2","4",{"$nulls":6},"Prijaté úroky",150,150,137.12,{"v":0.9141333333333334,"d":"91.41%"},null,{"v":145.25,"d":"145"},{"v":155.64,"d":"156"},150,{"v":115.33,"d":"115"},40,47,100,30,65,2,2,2,2,2,2,null,{"v":24.23,"d":"24"},2,{"v":23.79,"d":"24"},1,12,0,{"v":0.88,"d":"1"},4,4,4,{"v":2.85,"d":"3"},{"v":142.5,"d":"143"},{"v":4.66,"d":"5"},4,{"v":12.69,"d":"13"},2,0,2,{"v":2.96,"d":"3"},{"v":9.84,"d":"10"},{"v":12.81,"d":"13"},10,10,{"v":3.94,"d":"4"},{"v":9.29,"d":"9"},{"v":16.77,"d":"17"},{"v":24.55,"d":"25"},{"v":245.5,"d":"246"},10,10,{"v":11.1,"d":"11"},{"v":19.7,"d":"20"},null,{"v":30.52,"d":"31"},20,20,20]
[185,"2","9",{"$nulls":6},"Iné nedaňové príjmy",{"v":4370,"d":"4,370"},{"v":7370,"d":"7,370"},{"v":12665.689999999999,"d":"12,665.69"},{"v":1.7185468113975575,"d":"171.85%"},null,{"v":4058.38,"d":"4,058"},{"v":13042.49,"d":"13,042"},{"v":6700,"d":"6,700"},{"v":6499.88,"d":"6,500"},{"v":8627,"d":"8,627"},{"v":10318,"d":"10,318"},{"v":4800,"d":"4,800"},{"v":19536,"d":"19,536"},{"v":14940,"d":"14,940"},{"v":13180,"d":"13,180"},{"v":17272,"d":"17,272"},{"v":17272,"d":"17,272"},{"v":17465,"d":"17,465"},{"v":17465,"d":"17,465"},{"v":12400,"d":"12,400"},null,{"v":15637.81,"d":"15,638"},{"v":12400,"d":"12,400"},{"v":6583.99,"d":"6,584"},{"v":2886.25,"d":"2,886"},{"v":1100,"d":"1,100"},0,{"v":2274.5499999999997,"d":"2,275"},600,600,{"v":4351.24,"d":"4,351"},{"v":4399.799999999999,"d":"4,400"},{"$error":"#DIV/0!"},{"v":4413.76,"d":"4,414"},600,{"v":8170.99,"d":"8,171"},500,0,{"v":3668.53,"d":"3,669"},{"v":2067.8900000000003,"d":"2,068"},{"v":2389.0600000000004,"d":"2,389"},{"v":6638.280000000001,"d":"6,638"},{"v":1500,"d":"1,500"},{"v":1201.95,"d":"1,202"},{"v":440.73,"d":"441"},{"v":440.73,"d":"441"},{"v":440.73,"d":"441"},{"v":1607.34,"d":"1,607"},{"v":107.15599999999998,"d":"107"},600,600,{"v":82.85,"d":"83"},{"v":2378.8900000000003,"d":"2,379"},null,{"v":4623.87,"d":"4,624"},{"v":1800,"d":"1,800"},{"v":1800,"d":"1,800"},{"v":1800,"d":"1,800"}]
[186,"3",{"$nulls":7},"Bežné transfery spolu",{"v":8670,"d":"8,670"},{"v":8670,"d":"8,670"},{"v":7644.9,"d":"7,644.90"},{"v":0.8817647058823529,"d":"88.18%"},null,{"v":23182.27,"d":"23,182"},{"v":13338.279999999999,"d":"13,338"},{"v":10804,"d":"10,804"},{"v":22185.309999999998,"d":"22,185"},{"v":12727,"d":"12,727"},{"v":29368,"d":"29,368"},{"v":27600,"d":"27,600"},{"v":7072,"d":"7,072"},{"v":12544,"d":"12,544"},{"v":7615,"d":"7,615"},{"v":8015.290000000001,"d":"8,015"},{"v":9311,"d":"9,311"},{"v":109455,"d":"109,455"},{"v":109564,"d":"109,564"},{"v":10032,"d":"10,032"},-832,{"v":109562.56,"d":"109,563"},{"v":9200,"d":"9,200"},{"v":10393.789999999999,"d":"10,394"},{"v":41431.24,"d":"41,431"},{"v":8041,"d":"8,041"},{"v":1058.5,"d":"1,059"},{"v":39338.74,"d":"39,339"},{"v":8542,"d":"8,542"},{"v":8542,"d":"8,542"},{"v":14318.159999999998,"d":"14,318"},{"v":12289.579999999998,"d":"12,290"},{"$error":"#DIV/0!"},{"v":14318.159999999998,"d":"14,318"},0,{"v":31298.34999999999,"d":"31,298"},{"v":12305,"d":"12,305"},0,{"v":35914.100000000006,"d":"35,914"},{"v":12008.28,"d":"12,008"},{"v":19549.21,"d":"19,549"},{"v":42044.52999999999,"d":"42,045"},{"v":12593,"d":"12,593"},{"v":84223.4,"d":"84,223"},{"v":60536.049999999996,"d":"60,536"},{"v":80546.24999999999,"d":"80,546"},{"v":82693.4,"d":"82,693"},{"v":57419.24999999999,"d":"57,419"},{"v":455.9616453585325,"d":"456"},{"v":12847,"d":"12,847"},{"v":29769.07,"d":"29,769"},{"v":15032.519999999999,"d":"15,033"},{"v":23902.07,"d":"23,902"},null,{"v":42202.090000000004,"d":"42,202"},{"v":31107.35,"d":"31,107"},{"v":31107.35,"d":"31,107"},{"v":31107.35,"d":"31,107"}]
[187,{"$nulls":8},"Bežné príjmy spolu",{"v":491008,"d":"491,008"},{"v":492333,"d":"492,333"},{"v":399245.2900000001,"d":"399,245.29"},{"v":0.8109253086833507,"d":"81.09%"},0,{"v":517213.73,"d":"517,214"},{"v":536702.45,"d":"536,702"},{"v":539264,"d":"539,264"},{"v":584792.47,"d":"584,792"},{"v":540763,"d":"540,763"},{"v":578970.22,"d":"578,970"},{"v":551585,"d":"551,585"},{"v":552989,"d":"552,989"},{"v":591868.2000000001,"d":"591,868"},{"v":558365,"d":"558,365"},{"v":575404.29,"d":"575,404"},{"v":576700,"d":"576,700"},{"v":683455,"d":"683,455"},{"v":710331,"d":"710,331"},{"v":591153,"d":"591,153"},-832,{"v":739610.5,"d":"739,611"},{"v":604956,"d":"604,956"},{"v":608055.1100000001,"d":"608,055"},{"v":647932.76,"d":"647,933"},{"v":589417,"d":"589,417"},{"v":1058.5,"d":"1,059"},{"v":383516.93,"d":"383,517"},{"v":642063,"d":"642,063"},{"v":642063,"d":"642,063"},{"v":662046.47,"d":"662,046"},{"v":530417.36,"d":"530,417"},{"$error":"#DIV/0!"},{"v":711805.3799999999,"d":"711,805"},{"v":632609,"d":"632,609"},{"v":768377.1199999998,"d":"768,377"},{"v":685533.0000000001,"d":"685,533"},0,{"v":704542.1,"d":"704,542"},{"v":188023.50000000003,"d":"188,024"},{"v":570416.89,"d":"570,417"},{"v":820582.8099999999,"d":"820,583"},{"v":744259,"d":"744,259"},{"v":821793.33,"d":"821,793.33"},{"v":257261.04,"d":"257,261.04"},{"v":448798.5099999999,"d":"448,798.51"},{"v":661259.83,"d":"661,259.83"},{"v":931762.1600000001,"d":"931,762.16"},{"v":125.19326739750545,"d":"125"},{"v":802477,"d":"802,477.00"},{"v":864667.61,"d":"864,667.61"},{"v":274028.95999999996,"d":"274,028.96"},{"v":508048.20999999996,"d":"508,048.21"},null,{"v":950710.28,"d":"950,710.28"},{"v":1136421.35,"d":"1,136,421.35"},{"v":1136421.35,"d":"1,136,421"},{"v":1136421.35,"d":"1,136,421"}]
[]
[188,"2","3",{"$nulls":6},"Kapitálové príjmy spolu",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},{"v":1379,"d":"1,379"},{"v":0.6895,"d":"68.95%"},null,{"v":2593,"d":"2,593"},{"v":2200,"d":"2,200"},{"v":1000,"d":"1,000"},{"v":55662.75,"d":"55,663"},{"v":9409,"d":"9,409"},{"v":11534,"d":"11,534"},{"v":1500,"d":"1,500"},{"v":7000,"d":"7,000"},{"v":21583,"d":"21,583"},{"v":3703,"d":"3,703"},{"v":4020.51,"d":"4,021"},{"v":4020.51,"d":"4,021"},{"v":4109,"d":"4,109"},{"v":4109,"d":"4,109"},{"v":2460,"d":"2,460"},null,{"v":1837.5,"d":"1,838"},{"v":2460,"d":"2,460"},{"v":5174.95,"d":"5,175"},983,0,0,381,0,0,{"v":139949,"d":"139,949"},{"v":139949,"d":"139,949"},{"$error":"#DIV/0!"},{"v":139967,"d":"139,967"},0,276,0,0,0,171,701,469,0,{"v":16920,"d":"16,920"},485,{"v":17518,"d":"17,518"},{"v":17877,"d":"17,877"},{"v":17879,"d":"17,879"},100,0,0,70,138,null,{"v":16544,"d":"16,544"},0,0,0]
[189,"3","2",{"$nulls":6},"Kapitálové granty a transfery",{"v":4921,"d":"4,921"},{"v":4921,"d":"4,921"},{"v":4920.71,"d":"4,921"},{"v":0.9999410688884374,"d":"99.99%"},null,{"v":5000,"d":"5,000"},{"v":4920.71,"d":"4,921"},{"v":114680,"d":"114,680"},{"v":21657,"d":"21,657"},{"v":97747,"d":"97,747"},{"v":82637,"d":"82,637"},{"v":212630,"d":"212,630"},{"v":283177.85,"d":"283,178"},{"v":273875,"d":"273,875"},{"v":59062,"d":"59,062"},{"v":59262,"d":"59,262"},{"v":63262,"d":"63,262"},{"v":110136,"d":"110,136"},{"v":97980,"d":"97,980"},{"v":12156,"d":"12,156"},{"v":11548,"d":"11,548"},{"v":92010,"d":"92,010"},{"v":11548,"d":"11,548"},{"v":11548.2,"d":"11,548"},{"v":11000,"d":"11,000"},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"v":26209.4,"d":"26,209"},0,0,0,0,{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,{"v":340196.13,"d":"340,196"},0,{"v":265768.48,"d":"265,768"},{"v":340196.13,"d":"340,196"},{"v":344196.13,"d":"344,196"},100,0,{"v":117549.54000000001,"d":"117,550"},{"v":116304.05,"d":"116,304"},{"v":116304.05,"d":"116,304"},null,{"v":117549.54000000001,"d":"117,550"},0,0,0]
[190,{"$nulls":8},"Kapitálové príjmy spolu",{"v":6921,"d":"6,921"},{"v":6921,"d":"6,921"},{"v":6299.71,"d":"6,300"},{"v":0.9102311804652506,"d":"91.02%"},0,{"v":7593,"d":"7,593"},{"v":7120.71,"d":"7,121"},{"v":115680,"d":"115,680"},{"v":77319.75,"d":"77,320"},{"v":107156,"d":"107,156"},{"v":94171,"d":"94,171"},{"v":214130,"d":"214,130"},{"v":290177.85,"d":"290,178"},{"v":295458,"d":"295,458"},{"v":62765,"d":"62,765"},{"v":63282.51,"d":"63,283"},{"v":67282.51,"d":"67,283"},{"v":114245,"d":"114,245"},{"v":102089,"d":"102,089"},{"v":14616,"d":"14,616"},{"v":11548,"d":"11,548"},{"v":93847.5,"d":"93,848"},{"v":14008,"d":"14,008"},{"v":16723.15,"d":"16,723"},{"v":11983,"d":"11,983"},0,0,381,0,0,{"v":139949,"d":"139,949"},{"v":139949,"d":"139,949"},{"$error":"#DIV/0!"},{"v":166176.4,"d":"166,176"},0,276,0,0,{"v":50000,"d":"50,000"},{"v":50171,"d":"50,171"},{"v":50701,"d":"50,701"},{"v":50469,"d":"50,469"},0,{"v":357116.13,"d":"357,116.13"},{"v":485,"d":"485.00"},{"v":283286.48,"d":"283,286.48"},{"v":358073.13,"d":"358,073.13"},{"v":362075.13,"d":"362,075.13"},100,{"v":0,"d":"0.00"},{"v":117549.54000000001,"d":"117,549.54"},{"v":116374.05,"d":"116,374.05"},{"v":116442.05,"d":"116,442.05"},null,{"v":134093.54,"d":"134,093.54"},{"v":0,"d":"0.00"},0,0]
[]
[191,5,{"$nulls":7},"Návratná fin. pomoc zo ŠR + úver + RF",{"$nulls":33},0,0,{"v":94555.92,"d":"94,556"},{"v":26500,"d":"26,500"},{"v":22000,"d":"22,000"},{"v":117167.56,"d":"117,168"},{"v":54753.56,"d":"54,754"},{"v":78488.91,"d":"78,489"},{"v":159710.82,"d":"159,711"},{"v":1500,"d":"1,500"},{"v":372630.85,"d":"372,631"},0,{"v":327101.88,"d":"327,102"},{"v":352210.79,"d":"352,211"},{"v":365128.03,"d":"365,128"},{"v":24341.86866666667,"d":"24,342"},{"v":245975.02,"d":"245,975"},{"v":419128.31,"d":"419,128"},{"v":210540.15999999997,"d":"210,540"},{"v":292162.75,"d":"292,163"},null,{"v":349929.19,"d":"349,929"},{"v":57597,"d":"57,597"},{"v":48965,"d":"48,965"},{"v":48965,"d":"48,965"}]
[192,{"$nulls":8},"Príjmy z finančných operácií ",{"$nulls":10},{"v":97800,"d":"97,800"},{"v":93270,"d":"93,270"},{"$error":"#REF!"},{"v":97225,"d":"97,225"},{"v":47420,"d":"47,420"},{"v":47420,"d":"47,420"},{"v":80000,"d":"80,000"},{"v":80000,"d":"80,000"},{"v":80000,"d":"80,000"},{"v":10000,"d":"10,000"},{"v":38452,"d":"38,452"},{"v":39397.05,"d":"39,397"},{"v":48452,"d":"48,452"},{"v":235012.3,"d":"235,012"},{"v":84687,"d":"84,687"},0,{"v":198.8,"d":"199"},{"v":45394.86,"d":"45,395"},0,0,{"v":4524.23,"d":"4,524"},{"v":4524.23,"d":"4,524"},200,{"v":4524.23,"d":"4,524"},{"v":26927.4,"d":"26,927"},{"v":94555.92,"d":"94,555.92"},{"v":26500,"d":"26,500.00"},{"v":22000,"d":"22,000.00"},{"v":117167.56,"d":"117,167.56"},{"v":54753.56,"d":"54,753.56"},{"v":78488.91,"d":"78,488.91"},{"v":159710.82,"d":"159,710.82"},{"v":1500,"d":"1,500.00"},{"v":372630.85,"d":"372,630.85"},{"v":4160.7,"d":"4,160.70"},{"v":327101.88,"d":"327,101.88"},{"v":352210.79,"d":"352,210.79"},{"v":365128.03,"d":"365,128.03"},{"v":24341.86866666667,"d":"24,341.87"},{"v":245975.02,"d":"245,975.02"},{"v":419128.31,"d":"419,128.31"},{"v":210540.15999999997,"d":"210,540.16"},{"v":292162.75,"d":"292,162.75"},null,{"v":349929.19,"d":"349,929.19"},{"v":57597,"d":"57,597.00"},{"v":48965,"d":"48,965.00"},{"v":48965,"d":"48,965.00"}]
[]
[193,{"$nulls":8},"Príjmy celkom",{"v":497929,"d":"497,929"},{"v":499254,"d":"499,254"},{"v":405545.0000000001,"d":"405,545.00"},{"v":0.8123019545161383,"d":"81.23%"},0,{"v":524806.73,"d":"524,807"},{"v":543823.1599999999,"d":"543,823"},{"v":654944,"d":"654,944"},{"v":662112.22,"d":"662,112"},{"v":647919,"d":"647,919"},{"v":770941.22,"d":"770,941"},{"v":858985,"d":"858,985"},{"$error":"#REF!"},{"v":984551.2000000001,"d":"984,551"},{"v":668550,"d":"668,550"},{"v":686106.8,"d":"686,107"},{"v":723982.51,"d":"723,983"},{"v":877700,"d":"877,700"},{"v":892420,"d":"892,420"},{"v":615769,"d":"615,769"},{"v":49168,"d":"49,168"},{"v":872855.05,"d":"872,855"},{"v":667416,"d":"667,416"},{"v":859790.56,"d":"859,791"},{"v":744602.76,"d":"744,603"},{"v":589417,"d":"589,417"},{"v":1257.3,"d":"1,257"},{"v":429292.79,"d":"429,293"},{"v":642063,"d":"642,063"},{"v":642063,"d":"642,063"},{"v":806519.7,"d":"806,520"},{"v":674890.59,"d":"674,891"},{"$error":"#DIV/0!"},{"v":882506.0099999999,"d":"882,506"},{"v":659536.4,"d":"659,536"},{"v":863209.0399999998,"d":"863,209"},{"v":712033.0000000001,"d":"712,033"},{"v":22000,"d":"22,000"},{"v":871709.6599999999,"d":"871,710"},{"v":292948.06000000006,"d":"292,948"},{"v":699606.8,"d":"699,607"},{"v":1030762.6299999999,"d":"1,030,763"},{"v":745759,"d":"745,759"},{"v":1551540.31,"d":"1,551,540.31"},{"v":261906.74000000002,"d":"261,906.74"},{"v":1059186.8699999999,"d":"1,059,186.87"},{"v":1371543.75,"d":"1,371,543.75"},{"v":1658965.32,"d":"1,658,965.32"},{"v":222.45327511971027,"d":"222"},{"v":1048452.02,"d":"1,048,452.02"},{"v":1401345.46,"d":"1,401,345.46"},{"v":600943.1699999999,"d":"600,943.17"},{"v":916653.01,"d":"916,653.01"},null,{"v":1434733.01,"d":"1,434,733.01"},{"v":1194018.35,"d":"1,194,018.35"},{"v":1185386.35,"d":"1,185,386"},{"v":1185386.35,"d":"1,185,386"}]
["Hrubo zvýraznené čísla v kolonke Zmeny 2020 sú zmeny vykonanév v rozpočte za r. 2020."]
["Vypracovala: Mária Broszová"]
["Zmeny vykonané v r. 2022 sú vyznačené nahrubo."]
["Dňa 15.03.2023"]