{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["Príjmy","Bežné výdaje","Kap_výd__výd_FO","Hárok1"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Príjmy","index":0,"n_rows":330,"n_cols":8,"rows_kept":330,"merged":[[0,0,0,2],[1,0,3,0],[1,1,3,1],[1,2,3,2],[1,3,2,3],[1,4,2,4],[4,2,4,4],[52,0,52,2],[58,0,58,2],[59,0,60,1],[59,2,60,2],[59,3,60,3],[59,4,60,4]],"flags":["formulas_cached_only"]}
["PRÍJMOVÁ  ČASŤ                       ",null,null,"ROK ",2014]
["     Členenie      ","                  Ukazovateľ                                                         ","Suma za bežný rok",2015,2016]
[]
[{"$nulls":3},{"v":1.0001,"d":"100.0%"},{"v":1.0002,"d":"100.02%"}]
[100,"Daňové príjmy"]
["111 003 /41","Výnos dane z príjmov pre samosprávu",{"v":180000,"d":"180,000 €"},{"v":180018,"d":"180,018 €"},{"v":180036,"d":"180,036 €"},null,null," "]
["121 001 /41","Daň  z nehnuteľnosti-z pozemkov",{"v":16715,"d":"16,715 €"},{"v":16716.6715,"d":"16,717 €"},{"v":16718.343,"d":"16,718 €"}]
["121 002 /41","Dan z nehnuteľnosti – zo stavieb",{"v":4745,"d":"4,745 €"},{"v":4745.4745,"d":"4,745 €"},{"v":4745.949,"d":"4,746 €"}]
["121 003 /41","Dan z bytov a nebyt.priestorov",{"v":60,"d":"60 €"},{"v":60.006,"d":"60 €"},{"v":60.012,"d":"60 €"}]
["133 001 /41","Daň za psa",{"v":432,"d":"432 €"},{"v":432.0432,"d":"432 €"},{"v":432.08639999999997,"d":"432 €"}]
["133 006 /41","Daň za ubytovacie kapacity",0,0,0]
["133 012 /41","Daň za užívanie verej.priestranstva",0,0,0]
["133 013 /41","Za zber a odvoz odpadu",{"v":9800,"d":"9,800 €"},{"v":9800.98,"d":"9,801 €"},{"v":9801.96,"d":"9,802 €"}]
["139001/41","zo zrušených miestnych popl.",0,0,0]
[200,"Nedaňové príjmy"]
["211 003/20","Dividendy",{"v":963,"d":"963 €"},{"v":963.0963,"d":"963 €"},{"v":963.1926,"d":"963 €"}]
["212 001 /41","Z uhrad za vyťaženeé nerasty",0,0,0]
["212 002 /41","Z prenajatých pozemkov",{"v":133,"d":"133 €"},{"v":133.0133,"d":"133 €"},{"v":133.0266,"d":"133 €"}]
["212 003 /41","Z prenajatých budov, priestorov a obj",{"v":3000,"d":"3,000 €"},{"v":3000.3,"d":"3,000 €"},{"v":3000.6,"d":"3,001 €"}]
["212 004 /41","Z prenajatých strojov,zar.,náradia",{"v":299,"d":"299 €"},{"v":299.0299,"d":"299 €"},{"v":299.0598,"d":"299 €"}]
["223 001 /41","Za predaj výrobkov,tovarov,  služieb a vodu",{"v":9958,"d":"9,958 €"},{"v":9958.9958,"d":"9,959 €"},{"v":9959.9916,"d":"9,960 €"}]
["223 002/41","Za materské školy, školské kluby deti",{"v":764,"d":"764 €"},{"v":764.0764,"d":"764 €"},{"v":764.1528,"d":"764 €"}]
[240,"Uroky"]
["242/41-/111","Uroky na BU -/ úroky z dotácie",{"v":140,"d":"140 €"},{"v":140.014,"d":"140 €"},{"v":140.028,"d":"140 €"}]
["244 /41","Uroky z termínovan.vkladov",0,0,0]
[290,"Iné nedaňové príjmy"]
["292 006 /41","Z náhrad z poistného plneneia",0,0,0]
["292 008 /41","Z výťažkov lotérii",0,0,0]
["292 012 /41","Z dobropisov",null,0,0]
["292 017 /41","Vratky",null,0,0]
["292 019 /41","Z refundácii/aktivačné ",null,0,0]
["292 019/41","Z refundácii",{"v":900,"d":"900 €"},{"v":900.09,"d":"900 €"},{"v":900.18,"d":"900 €"}]
["292 027 /41","Iné príjmy",{"v":1500,"d":"1,500 €"},{"v":1500.15,"d":"1,500 €"},{"v":1500.3,"d":"1,500 €"}]
[310,"Tuzemské bežné granty a  transfery"]
["312 001/111","Zo ŠR - škola",{"v":65804,"d":"65,804 €"},{"v":65810.5804,"d":"65,811 €"},{"v":65817.1608,"d":"65,817 €"}]
["312 001/111","Zo ŠR - vzdelávacie poukazy",{"v":823,"d":"823 €"},{"v":823.0823,"d":"823 €"},{"v":823.1646,"d":"823 €"}]
["312 001/111","Zo ŠR - školské potreby",{"v":200,"d":"200 €"},{"v":200.02,"d":"200 €"},{"v":200.04,"d":"200 €"}]
["312 001/111","Zo ŠR - 5.r.deti",{"v":1500,"d":"1,500 €"},{"v":1500.15,"d":"1,500 €"},{"v":1500.3,"d":"1,500 €"}]
["312001/111","Zo ŠR - stravné",{"v":900,"d":"900 €"},{"v":900.09,"d":"900 €"},{"v":900.18,"d":"900 €"}]
["312 001/111","Zo ŠR - soc. Slabých",{"v":367,"d":"367 €"},{"v":367.0367,"d":"367 €"},{"v":367.0734,"d":"367 €"}]
["312001/111","Zo ŠR - doprava",{"v":365,"d":"365 €"},{"v":365.0365,"d":"365 €"},{"v":365.073,"d":"365 €"}]
["312001/111","Zo ŠR - Regob",{"v":320,"d":"320 €"},{"v":320.032,"d":"320 €"},{"v":320.06399999999996,"d":"320 €"}]
["312001/111","Zo ŠR - RP",{"v":300,"d":"300 €"},{"v":300.03,"d":"300 €"},{"v":300.06,"d":"300 €"}]
["312001/111","Zo ŠR 50j",{"v":7780,"d":"7,780 €"},{"v":7780.778,"d":"7,781 €"},{"v":7781.556,"d":"7,782 €"}]
["312 001/111","Zo štát.rozpočtu- predškoláci /MŠ",null,0,0]
["312 00 /111","Zo ŠR - decemtralizáčna dotácia",null,0,0]
[null,"BEŽNÉ PRÍJMY SPOLU:",{"v":307768,"d":"307,768 €"},{"v":307798.7768,"d":"307,799 €"},{"v":307829.5536,"d":"307,830 €"}]
[]
["233 001 /42","Príjmy za predaj pozemkov",null,0,0]
["322 001/111","Kapit.transfer zo štát.rozpočtu  ",null,0,0]
["322 002/45","Kapit.transfer zo štát.fondu",{"v":685214,"d":"685,214 €"},0,0]
[230,"KAPITÁLOVE PRÍJMY SPOLU: ",{"v":685214,"d":"685,214 €"},0,0]
[]
["424","lízing",null,0,0]
["454 001","zostatok prostr.z minul.roka",{"v":100000,"d":"100,000 €"},0,0]
["454 002","rezervný fond",{"v":15000,"d":"15,000 €"},{"v":15001.5,"d":"15,002 €"},{"v":15003,"d":"15,003 €"}]
[" 513002/52","Prijatý úver  - na kapitál.výdaje",null,0,0]
["400","FINANČNÉ PRÍJMOVÉ OPERÁCIE",{"v":115000,"d":"115,000 €"},{"v":15002,"d":"15,002 €"},{"v":15003,"d":"15,003 €"}]
[]
["PRIJMY SPOLU NA ROK 2012 :                                                                     ",null,{"v":1107982,"d":"1,107,982.00 €"},{"v":322800.7768,"d":"322,800.78 €"},{"v":322832.5536,"d":"322,832.55 €"}]
{"$rows_empty":269}
["    "]

{"sheet":"Bežné výdaje","index":1,"n_rows":225,"n_cols":7,"rows_kept":225,"merged":[[0,0,0,2],[1,2,2,2],[1,3,2,3],[1,4,2,4],[3,1,3,2],[3,3,3,6],[75,1,75,2],[78,1,78,2],[82,1,82,2],[92,1,92,2],[95,1,95,2],[105,1,105,2],[165,1,165,2],[169,1,169,2],[174,1,174,2],[185,1,185,2],[186,1,186,2],[187,1,187,2],[188,1,188,2],[206,1,206,2],[220,0,220,3],[222,0,222,2],[223,0,223,2],[224,0,224,2]],"flags":["formulas_cached_only"]}
["VÝDAJOVÁ  ČASŤ",{"$nulls":4},"ROK ",2014]
["  Oddiel   ","Položka","        Názov rozpočtovej klasifikácie                      ","Odvod","Suma za bežný rok",2015,2016]
["Kod zdr.","RK",{"$nulls":3},{"v":1.0001,"d":"100.0%"},{"v":1.0002,"d":"100.0%"}]
["01.1.1.6.","Výdavky verejnej správy – OcU"]
[null,611,"Základný plat",null,{"v":42321,"d":"42,321 €"}]
[null,612002,"Príplatok",null,{"v":5130,"d":"5,130 €"}]
[null,614,"Odmeny",null,{"v":1300,"d":"1,300 €"}]
["/41",null,"Spolu mzdy",null,{"v":48751,"d":"48,751 €"},{"v":48755.8751,"d":"48,756 €"},{"v":48760.7502,"d":"48,761 €"}]
[null,621,"Poistné do VšZP/podľa zamest.ktorí sú  v ZP",{"v":0.1,"d":"10%"},{"v":1521,"d":"1,521 €"},{"v":1521.1521,"d":"1,521 €"},{"v":1521.3042,"d":"1,521 €"}]
[null,623,"Poistné do ostatných ZP/podľa zamest.ktorí sú  v ZP",null,{"v":2880,"d":"2,880 €"},{"v":2880.288,"d":"2,880 €"},{"v":2880.576,"d":"2,881 €"}]
[null,{"v":625001,"d":"625,001"},"Na nemocenské poistenie",{"v":0.014,"d":"1.40%"},{"v":682.514,"d":"683 €"},{"v":682.5822514,"d":"683 €"},{"v":682.6505028,"d":"683 €"}]
[null,{"v":625002,"d":"625,002"},"Na dôchodkové - starobné poistenie",{"v":0.14,"d":"14%"},{"v":6825.14,"d":"6,825 €"},{"v":6825.822514,"d":"6,826 €"},{"v":6826.5050280000005,"d":"6,827 €"}]
[null,{"v":625003,"d":"625,003"},"Na úrazové poistenie",{"v":0.008,"d":"0.80%"},{"v":390.008,"d":"390 €"},{"v":390.0470008,"d":"390 €"},{"v":390.0860016,"d":"390 €"}]
[null,{"v":625004,"d":"625,004"},"Na  poistenie  invalidné",{"v":0.03,"d":"3%"},{"v":1462.53,"d":"1,463 €"},{"v":1462.6762529999999,"d":"1,463 €"},{"v":1462.822506,"d":"1,463 €"}]
[null,{"v":625005,"d":"625,005"},"Na poistenie v nezamestnanosti",{"v":0.01,"d":"1%"},{"v":487.51,"d":"488 €"},{"v":487.558751,"d":"488 €"},{"v":487.60750199999995,"d":"488 €"}]
[null,{"v":625007,"d":"625,007"},"Do rezervného fondu",{"v":0.0475,"d":"4.75%"},{"v":2315.6725,"d":"2,316 €"},{"v":2315.90406725,"d":"2,316 €"},{"v":2316.1356345,"d":"2,316 €"}]
[null,627,"Príspevok do DDP/len ak máte zmluvy",{"v":0.02,"d":"2%"},{"v":160,"d":"160 €"},{"v":160.016,"d":"160 €"},{"v":160.03199999999998,"d":"160 €"}]
[null,{"v":631001,"d":"631,001"},"Cestovné náhrady",null,{"v":830,"d":"830 €"},{"v":830.083,"d":"830 €"},{"v":830.1659999999999,"d":"830 €"}]
[null,{"v":632001,"d":"632,001"},"Energie(elektrika,para,plyn,teplo,palivá)",null,{"v":6700,"d":"6,700 €"},{"v":6700.67,"d":"6,701 €"},{"v":6701.34,"d":"6,701 €"}]
[null,{"v":632002,"d":"632,002"},"Vodné, stočné",null,{"v":332,"d":"332 €"},{"v":332.0332,"d":"332 €"},{"v":332.0664,"d":"332 €"}]
[null,{"v":632003,"d":"632,003"},"Poštové a telekomunikačné služby",null,{"v":1660,"d":"1,660 €"},{"v":1660.166,"d":"1,660 €"},{"v":1660.3319999999999,"d":"1,660 €"}]
[null,{"v":632004,"d":"632,004"},"Komunikačná infraštr.",null,{"v":465,"d":"465 €"},{"v":465.0465,"d":"465 €"},{"v":465.093,"d":"465 €"}]
[null,{"v":633001,"d":"633,001"},"Interiérové vybavenie",null,{"v":200,"d":"200 €"},{"v":200.02,"d":"200 €"},{"v":200.04,"d":"200 €"}]
[null,{"v":633002,"d":"633,002"},"Výpočtová technika",null,{"v":166,"d":"166 €"},{"v":166.0166,"d":"166 €"},{"v":166.0332,"d":"166 €"}]
[null,{"v":633003,"d":"633,003"},"Telekomunikačná technika",null,{"v":33,"d":"33 €"},{"v":33.0033,"d":"33 €"},{"v":33.0066,"d":"33 €"}]
[null,{"v":633004,"d":"633,004"},"Prevádzkové stroje,prístroje tech.a náradie",null,{"v":200,"d":"200 €"},{"v":200.02,"d":"200 €"},{"v":200.04,"d":"200 €"}]
[null,{"v":633005,"d":"633,005"},"Špeciálne str.,prístroje, zariad.",null,{"v":300,"d":"300 €"},{"v":300.03,"d":"300 €"},{"v":300.06,"d":"300 €"}]
[null,{"v":633006,"d":"633,006"},"Všeobecný materiál",null,{"v":1000,"d":"1,000 €"},{"v":1000.1,"d":"1,000 €"},{"v":1000.1999999999999,"d":"1,000 €"}]
[null,{"v":633009,"d":"633,009"},"Knihy,časopisy, noviny,učebné a kompenz.pomô",null,{"v":500,"d":"500 €"},{"v":500.05,"d":"500 €"},{"v":500.09999999999997,"d":"500 €"}]
[null,{"v":633010,"d":"633,010"},"Pracovné odevy,obuv a pracov.pomôcky",null,{"v":199,"d":"199 €"},{"v":199.0199,"d":"199 €"},{"v":199.03979999999999,"d":"199 €"}]
[null,{"v":633013,"d":"633,013"},"Software(vrátane licencie)",null,{"v":300,"d":"300 €"},{"v":300.03,"d":"300 €"},{"v":300.06,"d":"300 €"}]
[null,{"v":633015,"d":"633,015"},"Palivá ako zdroj energie(do kosačiek ap.)",null,{"v":700,"d":"700 €"},{"v":700.0699999999999,"d":"700 €"},{"v":700.14,"d":"700 €"}]
[null,{"v":633016,"d":"633,016"},"Reprezentačné výdavky",null,{"v":664,"d":"664 €"},{"v":664.0664,"d":"664 €"},{"v":664.1328,"d":"664 €"}]
[null,{"v":633019,"d":"633,019"},"Komunikačná infraštr.(mat.na zabezp.internet.sl., ap.)",null,0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":634001,"d":"634,001"},"Doprava-prepravné - palivá a mazivá.",null,{"v":2700,"d":"2,700 €"},{"v":2700.27,"d":"2,700 €"},{"v":2700.54,"d":"2,701 €"}]
[null,{"v":634002,"d":"634,002"},"Servis, údržba a opravy - ! Len doprava",null,{"v":1500,"d":"1,500 €"},{"v":1500.15,"d":"1,500 €"},{"v":1500.3,"d":"1,500 €"}]
[null,{"v":634003,"d":"634,003"},"Poistné ! Doprava",null,{"v":600,"d":"600 €"},{"v":600.06,"d":"600 €"},{"v":600.12,"d":"600 €"}]
[null,{"v":634004,"d":"634,004"},"Doprava-prepravné/nájom dopr.prostr.",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":634005,"d":"634,005"},"Karty, známky, poplatky",null,{"v":60,"d":"60 €"},{"v":60.006,"d":"60 €"},{"v":60.012,"d":"60 €"}]
[null,{"v":635001,"d":"635,001"},"Rutinná a štandardná údržba-RaŠU-",null,0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":635002,"d":"635,002"},"RaŠÚ –Výpočtovej techniky",null,{"v":130,"d":"130 €"},{"v":130.013,"d":"130 €"},{"v":130.026,"d":"130 €"}]
[null,{"v":635003,"d":"635,003"},"RaŠÚ – Telekomunikačnej techniky",null,{"v":130,"d":"130 €"},{"v":130.013,"d":"130 €"},{"v":130.026,"d":"130 €"}]
[null,{"v":635004,"d":"635,004"},"RaŠÚ – Prevádz.strojov,prístr.a zariadení,náradia",null,{"v":130,"d":"130 €"},{"v":130.013,"d":"130 €"},{"v":130.026,"d":"130 €"}]
[null,{"v":635006,"d":"635,006"},"RaŠÚ – Budov a objektov",null,{"v":500,"d":"500 €"},{"v":500.05,"d":"500 €"},{"v":500.09999999999997,"d":"500 €"}]
[null,{"v":636001,"d":"636,001"},"Nájom budov, objektov a ich časti",null,{"v":110,"d":"110 €"},{"v":110.011,"d":"110 €"},{"v":110.02199999999999,"d":"110 €"}]
[null,{"v":636004,"d":"636,004"},"Nájom dopravných prostriedkov",null,{"v":308,"d":"308 €"},{"v":308.0308,"d":"308 €"},{"v":308.0616,"d":"308 €"}]
[null,{"v":636006,"d":"636,006"},"Nájomvýpočt.techniky",null,0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":636007,"d":"636,007"},"Nájom softvéru",null,0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":636008,"d":"636,008"},"Nájom komunikačnej infraštr.",null,0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":637001,"d":"637,001"},"SLUŽBY- školenia,kurzy,semináre,porady",null,{"v":500,"d":"500 €"},{"v":500.05,"d":"500 €"},{"v":500.09999999999997,"d":"500 €"}]
[null,{"v":637002,"d":"637,002"},"Konkurzy  a súťaže",null,{"v":164,"d":"164 €"},{"v":164.0164,"d":"164 €"},{"v":164.0328,"d":"164 €"}]
[null,{"v":637003,"d":"637,003"},"Propagácia a reklama",null,{"v":66,"d":"66 €"},{"v":66.0066,"d":"66 €"},{"v":66.0132,"d":"66 €"}]
[null,{"v":637004,"d":"637,004"},"Všeobecné služby",null,{"v":2000,"d":"2,000 €"},{"v":2000.2,"d":"2,000 €"},{"v":2000.3999999999999,"d":"2,000 €"}]
[null,"637004/1","Spracovanie učtovníctva a miezd",null,{"v":4700,"d":"4,700 €"},{"v":4700.47,"d":"4,700 €"},{"v":4700.94,"d":"4,701 €"}]
[null,{"v":637005,"d":"637,005"},"Špeciálny služby",null,{"v":1500,"d":"1,500 €"},{"v":1500.15,"d":"1,500 €"},{"v":1500.3,"d":"1,500 €"}]
[null,{"v":637006,"d":"637,006"},"Náhrady-(CIS ap.)",null,0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":637007,"d":"637,007"},"Cestovné náhrady",null,{"v":350,"d":"350 €"},{"v":350.03499999999997,"d":"350 €"},{"v":350.07,"d":"350 €"}]
[null,{"v":637011,"d":"637,011"},"Štúdie,expertízy,posudky",null,{"v":332,"d":"332 €"},{"v":332.0332,"d":"332 €"},{"v":332.0664,"d":"332 €"}]
[null,{"v":637012,"d":"637,012"},"Poplatky,odvody,dane a clá",null,{"v":763,"d":"763 €"},{"v":763.0763,"d":"763 €"},{"v":763.1526,"d":"763 €"}]
[null,{"v":637014,"d":"637,014"},"Stravovanie",null,{"v":3000,"d":"3,000 €"},{"v":3000.3,"d":"3,000 €"},{"v":3000.6,"d":"3,001 €"}]
[null,{"v":637015,"d":"637,015"},"Poistné",null,{"v":980,"d":"980 €"},{"v":980.098,"d":"980 €"},{"v":980.196,"d":"980 €"}]
[null,{"v":637016,"d":"637,016"},"Prídel do soc.fondu",null,{"v":600,"d":"600 €"},{"v":600.06,"d":"600 €"},{"v":600.12,"d":"600 €"}]
[null,{"v":637026,"d":"637,026"},"Odmeny a príspevky –poslancom OZ",null,0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":637027,"d":"637,027"},"Odmeny-dohody o vykonaní práce",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":637031,"d":"637,031"},"Pokuty a penále",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":637035,"d":"637,035"},"koncesionárske ",null,{"v":122,"d":"122 €"},{"v":122.01219999999999,"d":"122 €"},{"v":122.0244,"d":"122 €"}]
[null,{"v":642001,"d":"642,001"},"Transfér občian.združ., nadáciam",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":642006,"d":"642,006"},"Transfery – členské príspevky(ZMOS,RVC,Mikroreg.)",null,{"v":660,"d":"660 €"},{"v":660.066,"d":"660 €"},{"v":660.132,"d":"660 €"}]
[null,{"v":642007,"d":"642,007"},"– Cirkvám,cirkev.charite",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":642011,"d":"642,011"},"– Odborovým organizáciám",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":642012,"d":"642,012"},"– Na odstupné ",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":642014,"d":"642,014"},"– Jednotlivcom               ",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":642015,"d":"642,015"},"– na nemocenské dávky / prvých 10dní PN",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":651004,"d":"651,004"},"úroky + DPH/lizing",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":653001,"d":"653,001"},"Manipulačné poplatky-lizing",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
["01.1.2.","Finančná a rozpočtová oblasť"]
[41,"637012/41","Poplatky bankám za vedenie účtu",null,{"v":664,"d":"664 €"},{"v":664.0664,"d":"664 €"},{"v":664.13280664,"d":"664 €"}]
[null,"637012/111","Poplatky bankám na účte skolstva- prenes.komp.",null,0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
["01.7.0.","Transakcie verejného dlhu"]
[41,"651002/41","Splácanie úrokov z úveru-bankám",null,{"v":5065,"d":"5,065 €"},{"v":5065.5064999999995,"d":"5,066 €"},{"v":5066.013050649999,"d":"5,066 €"}]
[null,"653001/41","Manipulačné poplatky s úvermi",null,{"v":350,"d":"350 €"},{"v":350.03499999999997,"d":"350 €"},{"v":350.0700035,"d":"350 €"}]
["02.2.0.","637027/111","Odmena skladníka COO – dohody",null,{"v":54,"d":"54 €"},{"v":54.0054,"d":"54 €"},{"v":54.01080054,"d":"54 €"}]
["03.2.0.","Ochrana pred požiarmi"]
["/41",{"v":632001,"d":"632,001"},"Požiarná ochrana- energie",null,0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":634001,"d":"634,001"},"Dopravné-palivá  ",null,{"v":500,"d":"500 €"},{"v":500.05,"d":"500 €"},{"v":500.100005,"d":"500 €"}]
[null,{"v":634003,"d":"634,003"},"Poistné",null,{"v":307,"d":"307 €"},{"v":307.0307,"d":"307 €"},{"v":307.06140307000004,"d":"307 €"}]
[null,{"v":634005,"d":"634,005"},"Karty, známky, poplatky STK",null,{"v":80,"d":"80 €"},{"v":80.008,"d":"80 €"},{"v":80.0160008,"d":"80 €"}]
[null,{"v":635004,"d":"635,004"},"Údržba strojov, techniky",null,{"v":200,"d":"200 €"},{"v":200.02,"d":"200 €"},{"v":200.04000200000002,"d":"200 €"}]
[null,{"v":635006,"d":"635,006"},"Údržba PZ ",null,0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":637002,"d":"637,002"},"Požiarna súťaž",null,{"v":1200,"d":"1,200 €"},{"v":1200.12,"d":"1,200 €"},{"v":1200.240012,"d":"1,200 €"}]
[null,{"v":637004,"d":"637,004"},"Všeobecné služby",null,{"v":600,"d":"600 €"},{"v":600.06,"d":"600 €"},{"v":600.120006,"d":"600 €"}]
["04.2.1.4.",{"v":637019,"d":"637,019"},"Pozemkové úpravy - ROEP",null,0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
["04.5.1.","Cestná doprava"]
[41,{"v":633006,"d":"633,006"},"Všeobecný materiál",null,{"v":1000,"d":"1,000 €"},{"v":1000.1,"d":"1,000 €"},{"v":1000.20001,"d":"1,000 €"}]
[null,{"v":635006,"d":"635,006"},"Údržba MK aj zimná ",null,{"v":1000,"d":"1,000 €"},{"v":1000.1,"d":"1,000 €"},{"v":1000.20001,"d":"1,000 €"}]
["04.7.4. /111","Chránené dielne"]
[" /111",611,"Základný plat",null,null,{"v":0,"d":"0 €"}]
[null,623,"Poistné do ostatných ZP/podľa zamest.ktorí sú  v ZP",{"v":0.1,"d":"10%"},null,{"v":0,"d":"0 €"}]
[null,{"v":625001,"d":"625,001"},"Na nemocenské poistenie",{"v":0.014,"d":"1.40%"},null,{"v":0,"d":"0 €"}]
[null,{"v":625002,"d":"625,002"},"Na starobné poistenie",{"v":0.14,"d":"14%"},null,{"v":0,"d":"0 €"}]
[null,{"v":625003,"d":"625,003"},"Na úrazové poistenie",{"v":0.008,"d":"0.80%"},null,{"v":0,"d":"0 €"}]
[null,{"v":625004,"d":"625,004"},"Na invalidné",{"v":0.03,"d":"3%"},null,{"v":0,"d":"0 €"}]
[null,{"v":625005,"d":"625,005"},"Na poistenie v nezamestnanosti",{"v":0.01,"d":"1%"},null,{"v":0,"d":"0 €"}]
[null,{"v":625007,"d":"625,007"},"Na poistenie do rezervného fondu",{"v":0.0475,"d":"4.75%"},null,{"v":0,"d":"0 €"}]
[null,{"v":637016,"d":"637,016"},"Prídel do SF",null,null,{"v":0,"d":"0 €"}]
["05.1.0.","Nakladanie s odpadmi"]
["/41",{"v":633006,"d":"633,006"},"Všeobecný materiál",null,{"v":1350,"d":"1,350 €"},{"v":1350.135,"d":"1,350 €"},{"v":1350.2700135,"d":"1,350 €"}]
["/41",{"v":633015,"d":"633,015"},"Benzín do kosačiek/ palivo-zdroj energie",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":635006,"d":"635,006"},"Čistenie verejných priestranstiev",null,{"v":650,"d":"650 €"},{"v":650.0649999999999,"d":"650 €"},{"v":650.1300064999999,"d":"650 €"}]
[null,{"v":637004,"d":"637,004"},"Vývoz a likvidácia odpadu ",null,{"v":9000,"d":"9,000 €"},{"v":9000.9,"d":"9,001 €"},{"v":9001.800089999999,"d":"9,002 €"}]
[null,{"v":637012,"d":"637,012"}," uloženie odpadu",null,{"v":500,"d":"500 €"},{"v":500.05,"d":"500 €"},{"v":500.100005,"d":"500 €"}]
["05.2.0.",{"v":637004,"d":"637,004"},"Čistenie obecnej kanalizácie",null,0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
["05.3.0.",{"v":637004,"d":"637,004"},"Čistenie potokov",null,0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
["05.4.0.",null,"Ochrana prírody a krajiny",null,0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
["05.4.0","","Ochrana prírody a krajiny"]
["111","611","Tarifný plat, osobný plat, základný plat, funkčný",null,{"v":5640,"d":"5,640 €"},{"v":5640.564,"d":"5,641 €"},{"v":5641.1280564,"d":"5,641 €"}]
["41","611","Tarifný plat, osobný plat, základný plat, funkčný",null,{"v":1410,"d":"1,410 €"},{"v":1410.141,"d":"1,410 €"},{"v":1410.2820141,"d":"1,410 €"}]
["111","621","Poistné do Všeobecnej zdravotnej poisťovne",{"v":0.1,"d":"10%"},{"v":376,"d":"376 €"},{"v":376.0376,"d":"376 €"},{"v":376.07520375999997,"d":"376 €"}]
["41","621","Poistné do Všeobecnej zdravotnej poisťovne",{"v":0.1,"d":"10%"},{"v":94,"d":"94 €"},{"v":94.0094,"d":"94 €"},{"v":94.01880093999999,"d":"94 €"}]
["111","623","Poistné do ostatných zdravotných poisťovní",{"v":0.1,"d":"10%"},{"v":94,"d":"94 €"},{"v":94.0094,"d":"94 €"},{"v":94.01880093999999,"d":"94 €"}]
["41","623","Poistné do ostatných zdravotných poisťovní",{"v":0.1,"d":"10%"},{"v":24,"d":"24 €"},{"v":24.0024,"d":"24 €"},{"v":24.00480024,"d":"24 €"}]
["111","625001","Na nemocenské poistenie",{"v":0.014,"d":"1.40%"},{"v":79,"d":"79 €"},{"v":79.00789999999999,"d":"79 €"},{"v":79.01580078999999,"d":"79 €"}]
["41","625001","Na nemocenské poistenie",{"v":0.014,"d":"1.40%"},{"v":20,"d":"20 €"},{"v":20.002,"d":"20 €"},{"v":20.0040002,"d":"20 €"}]
["111","625002","Na starobné poistenie",{"v":0.14,"d":"14%"},{"v":790,"d":"790 €"},{"v":790.079,"d":"790 €"},{"v":790.1580078999999,"d":"790 €"}]
["41","625002","Na starobné poistenie",{"v":0.14,"d":"14%"},{"v":198,"d":"198 €"},{"v":198.0198,"d":"198 €"},{"v":198.03960198000001,"d":"198 €"}]
["111","625003","Na úrazové poistenie",{"v":0.008,"d":"0.80%"},{"v":45,"d":"45 €"},{"v":45.0045,"d":"45 €"},{"v":45.00900045,"d":"45 €"}]
["41","625003","Na úrazové poistenie",{"v":0.008,"d":"0.80%"},{"v":12,"d":"12 €"},{"v":12.0012,"d":"12 €"},{"v":12.00240012,"d":"12 €"}]
["111","625004","Na invalidné poistenie",{"v":0.03,"d":"3%"},{"v":170,"d":"170 €"},{"v":170.017,"d":"170 €"},{"v":170.0340017,"d":"170 €"}]
["41","625004","Na invalidné poistenie",{"v":0.03,"d":"3%"},{"v":43,"d":"43 €"},{"v":43.0043,"d":"43 €"},{"v":43.00860043,"d":"43 €"}]
["111","625005","Na poistenie v nezamestnanosti",{"v":0.01,"d":"1%"},{"v":57,"d":"57 €"},{"v":57.0057,"d":"57 €"},{"v":57.01140057,"d":"57 €"}]
["41","625005","Na poistenie v nezamestnanosti",{"v":0.01,"d":"1%"},{"v":14,"d":"14 €"},{"v":14.0014,"d":"14 €"},{"v":14.00280014,"d":"14 €"}]
["111","625007","Na poistenie do rezervného fondu solidarity",{"v":0.0475,"d":"4.75%"},{"v":268,"d":"268 €"},{"v":268.0268,"d":"268 €"},{"v":268.05360268,"d":"268 €"}]
["41","625007","Na poistenie do rezervného fondu solidarity",{"v":0.0475,"d":"4.75%"},{"v":67,"d":"67 €"},{"v":67.0067,"d":"67 €"},{"v":67.01340067,"d":"67 €"}]
["41",633010,"Pracovné odevy, obuv a pracovné pomôcky",null,{"v":147,"d":"147 €"},{"v":147.0147,"d":"147 €"},{"v":147.02940147,"d":"147 €"}]
[null,637004,"Služby ",null,{"v":100,"d":"100 €"},{"v":100.01,"d":"100 €"},{"v":100.02000100000001,"d":"100 €"}]
["41","637006","Náhrady",null,{"v":25,"d":"25 €"},{"v":25.0025,"d":"25 €"},{"v":25.005000250000002,"d":"25 €"}]
["41","637014","Stravovanie",null,{"v":1500,"d":"1,500 €"},{"v":1500.15,"d":"1,500 €"},{"v":1500.300015,"d":"1,500 €"}]
["41",{"v":637016,"d":"637,016"},"Prídel do SF",null,{"v":70,"d":"70 €"},{"v":70.007,"d":"70 €"},{"v":70,"d":"70 €"}]
["41","642015","Na nemocenské dávky"]
["*05.4.0","","Ochrana prírody a krajiny"]
[null,{"v":633004,"d":"633,004"},"Prac.stroje (píly,krovinorezy,kosačky,vysávače..)",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,"633 006","Všeobecný materiál",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,"633 010  ","VPP- pracovné odevy, pomôcky       ",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,"637 016","Prídel do SF",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
["06.3.0.",{"v":635006,"d":"635,006"},"Údržba vodovodov",null,null,{"v":0,"d":"0 €"}]
[41,{"v":637004,"d":"637,004"},"prevádzkovanie vodovodu",null,null,{"v":0,"d":"0 €"}]
[null,{"v":637011,"d":"637,011"},"Rozbor vody",null,{"v":332,"d":"332 €"},{"v":332.0332,"d":"332 €"},{"v":332.06640332,"d":"332 €"}]
["06.4.0.",{"v":632001,"d":"632,001"},"Verejné osvetlenie - el. energia",null,{"v":8298,"d":"8,298 €"},{"v":8298.8298,"d":"8,299 €"},{"v":8299.65968298,"d":"8,300 €"}]
[41,{"v":635006,"d":"635,006"},"VO- údržba ver.osvetlenia",null,{"v":660,"d":"660 €"},{"v":660.066,"d":"660 €"},{"v":660.1320066000001,"d":"660 €"}]
["08.1.0.",{"v":637002,"d":"637,002"},"Rekreačné a športové služby- športové podujatia",null,{"v":332,"d":"332 €"},{"v":332.0332,"d":"332 €"},{"v":332.06640332,"d":"332 €"}]
[null,{"v":642001,"d":"642,001"},"Bežný trnsfer ",null,0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":635006,"d":"635,006"},"Údržba telovýchovných zariadení",null,0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
["8.2.0.",null,"Kultúrné služby "]
["08.2.0.",{"v":637002,"d":"637,002"},"Kultúrne podujatia",null,{"v":2500,"d":"2,500 €"},{"v":2500.25,"d":"2,500 €"},{"v":2500.500025,"d":"2,501 €"}]
[41,{"v":637004,"d":"637,004"},"Všeobecné služby",null,{"v":1200,"d":"1,200 €"},{"v":1200.12,"d":"1,200 €"},{"v":1200.240012,"d":"1,200 €"}]
["08.2.0.5.",{"v":633009,"d":"633,009"},"Nákup kníh pre knižnicu",null,{"v":300,"d":"300 €"},{"v":300.03,"d":"300 €"},{"v":300.060003,"d":"300 €"}]
[41,{"v":637027,"d":"637,027"},"DoVP-knihovníčka",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
["08.2.0.9",{"v":632001,"d":"632,001"},"Kultúrné služby - energie",null,{"v":3319,"d":"3,319 €"},{"v":3319.3319,"d":"3,319 €"},{"v":3319.66383319,"d":"3,320 €"}]
[41,{"v":633001,"d":"633,001"},"Interiérové vybavenie",null,{"v":1600,"d":"1,600 €"},{"v":1600.16,"d":"1,600 €"},{"v":1600.32,"d":"1,600 €"}]
[null,{"v":633004,"d":"633,004"},"Prevádzkové stroje,prístroje tech.a náradie",null,{"v":200,"d":"200 €"},{"v":200.02,"d":"200 €"},{"v":200.04,"d":"200 €"}]
[null,{"v":633006,"d":"633,006"},"Všeobecný materiál",null,{"v":1500,"d":"1,500 €"},{"v":1500.15,"d":"1,500 €"},{"v":1500.3,"d":"1,500 €"}]
[null,{"v":633015,"d":"633,015"},"Palivá ako zdroj energie(do kosačiek ap.)",null,{"v":33,"d":"33 €"},{"v":33.0033,"d":"33 €"},{"v":33.0066,"d":"33 €"}]
[null,{"v":635006,"d":"635,006"},"RaŠÚ – Budov a objektov",null,{"v":1000,"d":"1,000 €"},{"v":1000.1,"d":"1,000 €"},{"v":1000.1999999999999,"d":"1,000 €"}]
[null,{"v":637004,"d":"637,004"},"Všeobecné služby",null,{"v":1300,"d":"1,300 €"},{"v":1300.1299999999999,"d":"1,300 €"},{"v":1300.26,"d":"1,300 €"}]
[null,{"v":637027,"d":"637,027"},"Odmeny-dohody o vykonaní práce",null,{"v":400,"d":"400 €"},{"v":400.04,"d":"400 €"},{"v":400.08,"d":"400 €"}]
["08.3.0.","Miestny rozhlas"]
[41,{"v":635004,"d":"635,004"},"Údržba MR",null,{"v":1264,"d":"1,264 €"},{"v":1264.1263999999999,"d":"1,264 €"},{"v":1264.1263999999999,"d":"1,264 €"}]
[null,{"v":635004,"d":"635,004"},"Údržba TKR",null,{"v":2000,"d":"2,000 €"},{"v":2000.2,"d":"2,000 €"},{"v":2000.2,"d":"2,000 €"}]
[null,{"v":637012,"d":"637,012"},"Poplatky SOZA",null,{"v":102,"d":"102 €"},{"v":102.0102,"d":"102 €"},{"v":104,"d":"104 €"}]
["08.4.0.","Dom smútku"]
[41,{"v":632001,"d":"632,001"},"Energie(elektrika,para,plyn,teplo,palivá)",null,{"v":759,"d":"759 €"},{"v":759.0759,"d":"759 €"},{"v":759.1518,"d":"759 €"}]
[null,{"v":633001,"d":"633,001"},"Vybavenie D.S.-bežné výdavky",null,{"v":300,"d":"300 €"},{"v":300.03,"d":"300 €"},{"v":67,"d":"67 €"}]
[null,{"v":635004,"d":"635,004"},"RaŠÚ – Prevádz.strojov,prístr.a zariadení v DS",null,null,{"v":0,"d":"0 €"},{"v":34,"d":"34 €"}]
[null,{"v":635006,"d":"635,006"},"RaŠÚ – Budov a objektov- domu smútku",null,{"v":500,"d":"500 €"},{"v":500.05,"d":"500 €"},{"v":0,"d":"0 €"}]
["09.1.1.1.","Materská škola"]
[41,"632 001","Materská škola",null,{"v":49548,"d":"49,548 €"},{"v":49552.9548,"d":"49,553 €"},{"v":49557.91009548,"d":"49,558 €"}]
[111,"632 002","PK škola",null,{"v":65804,"d":"65,804 €"},{"v":65810.5804,"d":"65,811 €"},{"v":65817.16145804,"d":"65,817 €"}]
[111,"632 003","PK  vzdelávacie poukazy",null,{"v":823,"d":"823 €"},{"v":823.0823,"d":"823 €"},{"v":823.16460823,"d":"823 €"}]
[111,{"v":632004,"d":"632,004"},"PKškolské potreby",null,{"v":200,"d":"200 €"},{"v":200.02,"d":"200 €"},{"v":200.04000200000002,"d":"200 €"}]
[111,"633 001","PK 5.r.deti",null,{"v":1500,"d":"1,500 €"},{"v":1500.15,"d":"1,500 €"},{"v":1500.300015,"d":"1,500 €"}]
[111,"633 006","ZŠstravné",null,{"v":900,"d":"900 €"},{"v":900.09,"d":"900 €"},{"v":900.180009,"d":"900 €"}]
[111,"633 009","PK soc. Slabých",null,{"v":367,"d":"367 €"},{"v":367.0367,"d":"367 €"},{"v":367.07340367,"d":"367 €"}]
[null,"635 006","Údržba ",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,"637 015","Poistné MŠ",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,"637 016","Prídel do SF",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
["09.2.1.1.","Základná škola "]
["09.5.0.1.","ŠKD "]
["09.6.0.1.","Školské jedálne "]
["10.2.0.2.","Opatrovateľská služba "]
["/41",611," Základný plat",null,0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,621,"Poistné do VšZP",{"v":0.1,"d":"10%"},0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,622,"Poistné do spoločnej ZP",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,623,"Poistné do ostatných ZP",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":625001,"d":"625,001"},"Na nemocenské poistenie",{"v":0.014,"d":"1.40%"},0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":625002,"d":"625,002"},"Na starobné poistenie",{"v":0.14,"d":"14%"},0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":625003,"d":"625,003"},"Na úrazové poistenie",{"v":0.008,"d":"0.80%"},0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":625004,"d":"625,004"},"Na  poistenie  invalidné",{"v":0.03,"d":"3%"},0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":625005,"d":"625,005"},"Na poistenie v nezamestnanosti",{"v":0.01,"d":"1%"},0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":625007,"d":"625,007"},"Do rezervného fondu",{"v":0.0475,"d":"4.75%"},0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,627,"Príspevok do DDP/ak máte zmluvu",{"v":0.02,"d":"2%"},null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,"637 002","Posedenie s dôchodcami",null,{"v":1200,"d":"1,200 €"},{"v":1200.12,"d":"1,200 €"},{"v":1200,"d":"1,200 €"}]
[null,{"v":637004,"d":"637,004"},"Všeobecné služby",null,{"v":30,"d":"30 €"},{"v":30.003,"d":"30 €"},{"v":30,"d":"30 €"}]
[null,{"v":637005,"d":"637,005"},"Špeciálne služby",null,{"v":15,"d":"15 €"},{"v":15.0015,"d":"15 €"},{"v":15,"d":"15 €"}]
[null,"637 016","Prídel do soc.fondu",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,"637 027","Odmeny -dohody o vykonaní práce",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":637036,"d":"637,036"},"Reprezentačné výdavky",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
["10.5.0.","Aktivačné"]
["/111",611,"Základný plat",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,621,"Poistné do VšZP",{"v":0.1,"d":"10%"},0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,622,"Poistné do spoločnej ZP",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,623,"Poistné do ostatných ZP",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":625001,"d":"625,001"},"Na nemocenské poistenie",{"v":0.014,"d":"1.40%"},0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":625002,"d":"625,002"},"Na starobné poistenie",{"v":0.14,"d":"14%"},0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":625003,"d":"625,003"},"Na úrazové poistenie",{"v":0.008,"d":"0.80%"},0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":625004,"d":"625,004"},"Na  poistenie  invalidné",{"v":0.03,"d":"3%"},0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":625005,"d":"625,005"},"Na poistenie v nezamestnanosti",{"v":0.01,"d":"1%"},0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":625007,"d":"625,007"},"Do rezervného fondu",{"v":0.0475,"d":"4.75%"},0,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,627,"Príspevok do DDP",{"v":0.02,"d":"2%"},null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":633004,"d":"633,004"},"Prevádzkové stroje,prístroje tech.a náradie",null,null,{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,{"v":633006,"d":"633,006"},"Všeobecný materiál",null,null,{"v":0,"d":"0 €"},{"v":33,"d":"33 €"}]
["BEŽNÉ VÝDAJE SPOLU:",{"$nulls":3},{"v":287079,"d":"287,079 €"},{"v":287107.7079,"d":"287,108 €"},{"v":287136.41867079,"d":"287,136 €"}]
[{"$nulls":5},{"v":0,"d":"0 €"}]
["       Príjmy bežného rozpočtu spolu:",{"$nulls":3},{"v":307768,"d":"307,768 €"},{"v":307798.7768,"d":"307,799 €"},{"v":307829.55667768,"d":"307,830 €"}]
["       Výdaje bežného rozpočtu spolu:",{"$nulls":3},{"v":287079,"d":"287,079 €"},{"v":287107.7079,"d":"287,108 €"},{"v":287136.41867079,"d":"287,136 €"}]
["       Rozdiel :",{"$nulls":3},{"v":20689,"d":"20,689 €"},{"v":20691.0689,"d":"20,691 €"},{"v":20693.13800689,"d":"20,693 €"}]

{"sheet":"Kap_výd__výd_FO","index":2,"n_rows":49,"n_cols":4,"rows_kept":49,"merged":[[32,0,33,0],[32,1,33,1],[36,0,36,2],[40,0,40,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[46,0,46,2],[48,0,48,2]],"flags":["formulas_cached_only"]}
["KAPITÁLOVÝ ROZPOČET",null,"ROK ",{"v":2014,"d":"2,014 "}]
["Oddiel   ","PoložkaRK","Názov rozpočtovej klasifikácie                      ","suma "]
["01116/","711 001","Kapitálové výdavky- nákup pozemkov",{"v":6000,"d":"6,000 €"}]
["/41-43-","712 001","Nákup budov priestorov a objektov",{"v":752303,"d":"752,303 €"}]
["52,45,111",{"v":712002,"d":"712,002"},"– určených na likvidáciu"]
[null,{"v":713001,"d":"713,001"},"Interiérového vybavenia"]
[null,{"v":713002,"d":"713,002"},"Výpočtovej techniky"]
[null,{"v":713003,"d":"713,003"},"Telekomunikačnej techniky"]
[null,{"v":713004,"d":"713,004"},"Prevádzkové stroje,prístroje tech.a náradie"]
[null,{"v":714001,"d":"714,001"},"Nákup dopravných prostriedkov-osobných automobil."]
[null,{"v":714004,"d":"714,004"},"Náklad.vozidiel,ťahačov,prac.strojov,traktorov"]
[null,716,"Prípravná a projektová dokumentácia (UPN ap.)"]
[null,{"v":717001,"d":"717,001"},"Realizácia nových stavieb"]
[null,{"v":717002,"d":"717,002"},"Rekonštrukcie a modernizácie"]
[null,{"v":717003,"d":"717,003"},"Prístavby,nadstavby,stavebné úpravy"]
["04.3.5.","717 001/41","Rozšírenie elektrickej siete"]
["04.4.3.","711 001/42","Výstavba - Nákup pozemkov"]
["04.4.3.","716/41,43,..","– Projektová dokumentácia"]
["04.5.1./",{"v":717001,"d":"717,001"},"Výstavba MK"]
["41-45-52-111-",{"v":717002,"d":"717,002"},"Rekonštrukcia a modernizácia MK"]
["05.2.0.","717 001/ 41-45-111","Výstavba kanalizácie a ČOV"]
["06.3.0.","717 001/ 41, 45, 111","Výstavba vodovodov",{"v":32000,"d":"32,000 €"}]
["06.4.0.","717 001/41","Výstavba VO"]
[null,"717 002/41","Rekonštrukcia VO"]
["06.6.0.","717 001/41","Plynofikácia obce"]
["08.1.0.","717 0001/","Výstavba športového areálu"]
[null,"717 003/","Prístavba, rozšírenie všešportov.areálu"]
["08.2.0.","717 002/ 41","Rekonštrukcia KSB",{"v":5000,"d":"5,000 €"}]
[null,"717 003 /41","Prístavby, nadstavby -KSB"]
["08.3.0.","717 002/41","Rekonštrukcia MR "]
["08.4.0.","717 001/ 41","Výstavba DS"]
[null,"717 002/41","Rekonštrukcia DS"]
["08.6.0.","717 001/41","Rekreácia, kultúra, náboženstvo"]
[null,null,"--výstavba kostola"]
["09.1.1.1","717 002/41,111","Rekonštr.MŠ"]
["09.1.2.1","717 002/41,111","Rekonštrukcia ZŠ"]
["KAPITÁLOVE VÝDAJE SPOLU:",null,null,{"v":795303,"d":"795,303 €"}]
["01.7.0.","821 005/41","Splátka istiny – z úveru",{"v":20000,"d":"20,000 €"}]
[null,"821 005/41","Splátka úveru ŠFRB",{"v":5600,"d":"5,600 €"}]
[464,"824/41","Splátka istiny – lízing "]
["FINANČNÉ VÝDAJOVÉ OPERÁCIE SPOLU:",null,null,{"v":25600,"d":"25,600 €"}]
[]
["Kapitalové príjmy spolu/321 , 322...,   :",null,null,{"v":685214,"d":"685,214 €"}]
["Kapitalové výdaje /7xx   :",null,null,{"v":795303,"d":"795,303 €"}]
["Rozdiel kapitál.príjmy-výdaje   :",null,null,{"v":-110089,"d":"-110,089 €"}]
[]
["Finančné príj.operácie/úver,lízing   :",null,null,{"v":115000,"d":"115,000 €"}]
[null,null,"Finančné výdaj.operácie/spl.istiny-úver,lízing   :",{"v":25600,"d":"25,600 €"}]
["Rozdiel finančné operácie  :",null,null,{"v":89400,"d":"89,400 €"}]

{"sheet":"Hárok1","index":3,"n_rows":224,"n_cols":6,"rows_kept":224,"hidden":true,"merged":[[1,0,2,0],[1,1,2,1],[1,4,2,4],[1,5,2,5]],"flags":["formulas_cached_only"]}
[]
["Odvod","Suma za bežný rok",null,null,"Odvod","Suma za bežný rok"]
[]
[]
[null,{"v":38821,"d":"38,821 €"},{"$nulls":3},{"v":38821,"d":"38,821 €"}]
[null,{"v":4200,"d":"4,200 €"},{"$nulls":3},{"v":4200,"d":"4,200 €"}]
[null,{"v":1300,"d":"1,300 €"},{"$nulls":3},{"v":1300,"d":"1,300 €"}]
[null,{"v":44321,"d":"44,321 €"},{"$nulls":3},{"v":44321,"d":"44,321 €"}]
[{"v":0.1,"d":"10%"},{"v":1521,"d":"1,521 €"},null,null,{"v":0.1,"d":"10%"},{"v":1521,"d":"1,521 €"}]
[null,{"v":2880,"d":"2,880 €"},{"$nulls":3},{"v":2880,"d":"2,880 €"}]
[{"v":0.014,"d":"1.40%"},0,null,null,{"v":0.014,"d":"1.40%"},0]
[{"v":0.14,"d":"14%"},0,null,null,{"v":0.14,"d":"14%"},0]
[{"v":0.008,"d":"0.80%"},0,null,null,{"v":0.008,"d":"0.80%"},0]
[{"v":0.03,"d":"3%"},0,null,null,{"v":0.03,"d":"3%"},0]
[{"v":0.01,"d":"1%"},0,null,null,{"v":0.01,"d":"1%"},0]
[{"v":0.0475,"d":"4.75%"},0,null,null,{"v":0.0475,"d":"4.75%"},0]
[{"v":0.02,"d":"2%"},{"v":160,"d":"160 €"},null,null,{"v":0.02,"d":"2%"},{"v":160,"d":"160 €"}]
[null,{"v":830,"d":"830 €"},{"$nulls":3},{"v":830,"d":"830 €"}]
[null,{"v":6700,"d":"6,700 €"},{"$nulls":3},{"v":6700,"d":"6,700 €"}]
[null,{"v":332,"d":"332 €"},{"$nulls":3},{"v":332,"d":"332 €"}]
[null,{"v":1660,"d":"1,660 €"},{"$nulls":3},{"v":1660,"d":"1,660 €"}]
[null,{"v":465,"d":"465 €"},{"$nulls":3},{"v":465,"d":"465 €"}]
[null,{"v":200,"d":"200 €"},{"$nulls":3},{"v":200,"d":"200 €"}]
[null,{"v":166,"d":"166 €"},{"$nulls":3},{"v":166,"d":"166 €"}]
[null,{"v":33,"d":"33 €"},{"$nulls":3},{"v":33,"d":"33 €"}]
[null,{"v":200,"d":"200 €"},{"$nulls":3},{"v":200,"d":"200 €"}]
[null,{"v":300,"d":"300 €"},{"$nulls":3},{"v":300,"d":"300 €"}]
[null,{"v":1000,"d":"1,000 €"},{"$nulls":3},{"v":1000,"d":"1,000 €"}]
[null,{"v":500,"d":"500 €"},{"$nulls":3},{"v":500,"d":"500 €"}]
[null,{"v":199,"d":"199 €"},{"$nulls":3},{"v":199,"d":"199 €"}]
[null,{"v":300,"d":"300 €"},{"$nulls":3},{"v":300,"d":"300 €"}]
[null,{"v":700,"d":"700 €"},{"$nulls":3},{"v":700,"d":"700 €"}]
[null,{"v":664,"d":"664 €"},{"$nulls":3},{"v":664,"d":"664 €"}]
[null,0,{"$nulls":3},0]
[null,{"v":2700,"d":"2,700 €"},{"$nulls":3},{"v":2700,"d":"2,700 €"}]
[null,{"v":1500,"d":"1,500 €"},{"$nulls":3},{"v":1500,"d":"1,500 €"}]
[null,{"v":600,"d":"600 €"},{"$nulls":3},{"v":600,"d":"600 €"}]
[]
[null,{"v":60,"d":"60 €"},{"$nulls":3},{"v":60,"d":"60 €"}]
[null,0,{"$nulls":3},0]
[null,{"v":130,"d":"130 €"},{"$nulls":3},{"v":130,"d":"130 €"}]
[null,{"v":130,"d":"130 €"},{"$nulls":3},{"v":130,"d":"130 €"}]
[null,{"v":130,"d":"130 €"},{"$nulls":3},{"v":130,"d":"130 €"}]
[null,{"v":500,"d":"500 €"},{"$nulls":3},{"v":500,"d":"500 €"}]
[null,{"v":110,"d":"110 €"},{"$nulls":3},{"v":110,"d":"110 €"}]
[null,{"v":500,"d":"500 €"},{"$nulls":3},{"v":500,"d":"500 €"}]
[null,0,{"$nulls":3},0]
[null,0,{"$nulls":3},0]
[null,0,{"$nulls":3},0]
[null,{"v":500,"d":"500 €"},{"$nulls":3},{"v":500,"d":"500 €"}]
[null,{"v":164,"d":"164 €"},{"$nulls":3},{"v":164,"d":"164 €"}]
[null,{"v":66,"d":"66 €"},{"$nulls":3},{"v":66,"d":"66 €"}]
[null,{"v":2500,"d":"2,500 €"},{"$nulls":3},{"v":2500,"d":"2,500 €"}]
[null,{"v":6639,"d":"6,639 €"},{"$nulls":3},{"v":6639,"d":"6,639 €"}]
[null,{"v":2500,"d":"2,500 €"},{"$nulls":3},{"v":2500,"d":"2,500 €"}]
[null,0,{"$nulls":3},0]
[null,{"v":350,"d":"350 €"},{"$nulls":3},{"v":350,"d":"350 €"}]
[null,{"v":332,"d":"332 €"},{"$nulls":3},{"v":332,"d":"332 €"}]
[null,{"v":763,"d":"763 €"},{"$nulls":3},{"v":763,"d":"763 €"}]
[null,{"v":3000,"d":"3,000 €"},{"$nulls":3},{"v":3000,"d":"3,000 €"}]
[null,{"v":980,"d":"980 €"},{"$nulls":3},{"v":980,"d":"980 €"}]
[null,{"v":600,"d":"600 €"},{"$nulls":3},{"v":600,"d":"600 €"}]
[null,{"v":904,"d":"904 €"},{"$nulls":3},{"v":904,"d":"904 €"}]
[]
[]
[null,{"v":122,"d":"122 €"},{"$nulls":3},{"v":122,"d":"122 €"}]
[]
[null,{"v":1660,"d":"1,660 €"},{"$nulls":3},{"v":1660,"d":"1,660 €"}]
{"$rows_empty":8}
[null,{"v":664,"d":"664 €"},{"$nulls":3},{"v":664,"d":"664 €"}]
[null,0,{"$nulls":3},0]
[]
[null,{"v":5065,"d":"5,065 €"},{"$nulls":3},{"v":5065,"d":"5,065 €"}]
[null,{"v":350,"d":"350 €"},{"$nulls":3},{"v":350,"d":"350 €"}]
[null,{"v":54,"d":"54 €"},{"$nulls":3},{"v":54,"d":"54 €"}]
[]
[null,0,{"$nulls":3},0]
[null,{"v":500,"d":"500 €"},{"$nulls":3},{"v":500,"d":"500 €"}]
[null,{"v":307,"d":"307 €"},{"$nulls":3},{"v":307,"d":"307 €"}]
[null,{"v":80,"d":"80 €"},{"$nulls":3},{"v":80,"d":"80 €"}]
[null,{"v":200,"d":"200 €"},{"$nulls":3},{"v":200,"d":"200 €"}]
[null,0,{"$nulls":3},0]
[null,{"v":1200,"d":"1,200 €"},{"$nulls":3},{"v":1200,"d":"1,200 €"}]
[null,{"v":600,"d":"600 €"},{"$nulls":3},{"v":600,"d":"600 €"}]
[null,0,{"$nulls":3},0]
[]
[null,{"v":1000,"d":"1,000 €"},{"$nulls":3},{"v":1000,"d":"1,000 €"}]
[null,{"v":1000,"d":"1,000 €"},{"$nulls":3},{"v":1000,"d":"1,000 €"}]
[]
[]
[{"v":0.1,"d":"10%"},{"$nulls":3},{"v":0.1,"d":"10%"}]
[{"v":0.014,"d":"1.40%"},{"$nulls":3},{"v":0.014,"d":"1.40%"}]
[{"v":0.14,"d":"14%"},{"$nulls":3},{"v":0.14,"d":"14%"}]
[{"v":0.008,"d":"0.80%"},{"$nulls":3},{"v":0.008,"d":"0.80%"}]
[{"v":0.03,"d":"3%"},{"$nulls":3},{"v":0.03,"d":"3%"}]
[{"v":0.01,"d":"1%"},{"$nulls":3},{"v":0.01,"d":"1%"}]
[{"v":0.0475,"d":"4.75%"},{"$nulls":3},{"v":0.0475,"d":"4.75%"}]
[]
[]
[null,{"v":1350,"d":"1,350 €"},{"$nulls":3},{"v":1350,"d":"1,350 €"}]
[]
[null,{"v":650,"d":"650 €"},{"$nulls":3},{"v":650,"d":"650 €"}]
[null,{"v":9000,"d":"9,000 €"},{"$nulls":3},{"v":9000,"d":"9,000 €"}]
[null,{"v":500,"d":"500 €"},{"$nulls":3},{"v":500,"d":"500 €"}]
[null,0,{"$nulls":3},0]
[null,0,{"$nulls":3},0]
[null,0,{"$nulls":3},0]
[]
[null,{"v":5640,"d":"5,640 €"},{"$nulls":3},{"v":5640,"d":"5,640 €"}]
[null,{"v":1410,"d":"1,410 €"},{"$nulls":3},{"v":1410,"d":"1,410 €"}]
[{"v":0.1,"d":"10%"},{"v":376,"d":"376 €"},null,null,{"v":0.1,"d":"10%"},{"v":376,"d":"376 €"}]
[{"v":0.1,"d":"10%"},{"v":94,"d":"94 €"},null,null,{"v":0.1,"d":"10%"},{"v":94,"d":"94 €"}]
[{"v":0.1,"d":"10%"},{"v":94,"d":"94 €"},null,null,{"v":0.1,"d":"10%"},{"v":94,"d":"94 €"}]
[{"v":0.1,"d":"10%"},{"v":24,"d":"24 €"},null,null,{"v":0.1,"d":"10%"},{"v":24,"d":"24 €"}]
[{"v":0.014,"d":"1.40%"},{"v":79,"d":"79 €"},null,null,{"v":0.014,"d":"1.40%"},{"v":79,"d":"79 €"}]
[{"v":0.014,"d":"1.40%"},{"v":20,"d":"20 €"},null,null,{"v":0.014,"d":"1.40%"},{"v":20,"d":"20 €"}]
[{"v":0.14,"d":"14%"},{"v":790,"d":"790 €"},null,null,{"v":0.14,"d":"14%"},{"v":790,"d":"790 €"}]
[{"v":0.14,"d":"14%"},{"v":198,"d":"198 €"},null,null,{"v":0.14,"d":"14%"},{"v":198,"d":"198 €"}]
[{"v":0.008,"d":"0.80%"},{"v":45,"d":"45 €"},null,null,{"v":0.008,"d":"0.80%"},{"v":45,"d":"45 €"}]
[{"v":0.008,"d":"0.80%"},{"v":12,"d":"12 €"},null,null,{"v":0.008,"d":"0.80%"},{"v":12,"d":"12 €"}]
[{"v":0.03,"d":"3%"},{"v":170,"d":"170 €"},null,null,{"v":0.03,"d":"3%"},{"v":170,"d":"170 €"}]
[{"v":0.03,"d":"3%"},{"v":43,"d":"43 €"},null,null,{"v":0.03,"d":"3%"},{"v":43,"d":"43 €"}]
[{"v":0.01,"d":"1%"},{"v":57,"d":"57 €"},null,null,{"v":0.01,"d":"1%"},{"v":57,"d":"57 €"}]
[{"v":0.01,"d":"1%"},{"v":14,"d":"14 €"},null,null,{"v":0.01,"d":"1%"},{"v":14,"d":"14 €"}]
[{"v":0.0475,"d":"4.75%"},{"v":268,"d":"268 €"},null,null,{"v":0.0475,"d":"4.75%"},{"v":268,"d":"268 €"}]
[{"v":0.0475,"d":"4.75%"},{"v":67,"d":"67 €"},null,null,{"v":0.0475,"d":"4.75%"},{"v":67,"d":"67 €"}]
[null,{"v":147,"d":"147 €"},{"$nulls":3},{"v":147,"d":"147 €"}]
[null,{"v":25,"d":"25 €"},{"$nulls":3},{"v":25,"d":"25 €"}]
[null,{"v":500,"d":"500 €"},{"$nulls":3},{"v":500,"d":"500 €"}]
[null,{"v":70,"d":"70 €"},{"$nulls":3},{"v":70,"d":"70 €"}]
{"$rows_empty":8}
[null,{"v":332,"d":"332 €"},{"$nulls":3},{"v":332,"d":"332 €"}]
[null,{"v":8298,"d":"8,298 €"},{"$nulls":3},{"v":8298,"d":"8,298 €"}]
[null,{"v":660,"d":"660 €"},{"$nulls":3},{"v":660,"d":"660 €"}]
[null,{"v":332,"d":"332 €"},{"$nulls":3},{"v":332,"d":"332 €"}]
[null,0,{"$nulls":3},0]
[null,0,{"$nulls":3},0]
[]
[null,{"v":2500,"d":"2,500 €"},{"$nulls":3},{"v":2500,"d":"2,500 €"}]
[null,{"v":1200,"d":"1,200 €"},{"$nulls":3},{"v":1200,"d":"1,200 €"}]
[null,{"v":300,"d":"300 €"},{"$nulls":3},{"v":300,"d":"300 €"}]
[]
[null,{"v":3319,"d":"3,319 €"},{"$nulls":3},{"v":3319,"d":"3,319 €"}]
[null,{"v":1600,"d":"1,600 €"},{"$nulls":3},{"v":1600,"d":"1,600 €"}]
[null,{"v":200,"d":"200 €"},{"$nulls":3},{"v":200,"d":"200 €"}]
[null,{"v":1500,"d":"1,500 €"},{"$nulls":3},{"v":1500,"d":"1,500 €"}]
[null,{"v":33,"d":"33 €"},{"$nulls":3},{"v":33,"d":"33 €"}]
[null,{"v":1000,"d":"1,000 €"},{"$nulls":3},{"v":1000,"d":"1,000 €"}]
[null,{"v":1300,"d":"1,300 €"},{"$nulls":3},{"v":1300,"d":"1,300 €"}]
[null,{"v":400,"d":"400 €"},{"$nulls":3},{"v":400,"d":"400 €"}]
[]
[null,{"v":1264,"d":"1,264 €"},{"$nulls":3},{"v":1264,"d":"1,264 €"}]
[null,{"v":2000,"d":"2,000 €"},{"$nulls":3},{"v":2000,"d":"2,000 €"}]
[null,{"v":102,"d":"102 €"},{"$nulls":3},{"v":102,"d":"102 €"}]
[]
[null,{"v":759,"d":"759 €"},{"$nulls":3},{"v":759,"d":"759 €"}]
[null,{"v":300,"d":"300 €"},{"$nulls":3},{"v":300,"d":"300 €"}]
[]
[null,{"v":500,"d":"500 €"},{"$nulls":3},{"v":500,"d":"500 €"}]
[]
[null,{"v":46000,"d":"46,000 €"},{"$nulls":3},{"v":46000,"d":"46,000 €"}]
[null,{"v":65804,"d":"65,804 €"},{"$nulls":3},{"v":65804,"d":"65,804 €"}]
[null,{"v":823,"d":"823 €"},{"$nulls":3},{"v":823,"d":"823 €"}]
[null,{"v":200,"d":"200 €"},{"$nulls":3},{"v":200,"d":"200 €"}]
[null,{"v":1500,"d":"1,500 €"},{"$nulls":3},{"v":1500,"d":"1,500 €"}]
[null,{"v":900,"d":"900 €"},{"$nulls":3},{"v":900,"d":"900 €"}]
[null,{"v":367,"d":"367 €"},{"$nulls":3},{"v":367,"d":"367 €"}]
{"$rows_empty":7}
[null,0,{"$nulls":3},0]
[{"v":0.1,"d":"10%"},0,null,null,{"v":0.1,"d":"10%"},0]
[]
[]
[{"v":0.014,"d":"1.40%"},0,null,null,{"v":0.014,"d":"1.40%"},0]
[{"v":0.14,"d":"14%"},0,null,null,{"v":0.14,"d":"14%"},0]
[{"v":0.008,"d":"0.80%"},0,null,null,{"v":0.008,"d":"0.80%"},0]
[{"v":0.03,"d":"3%"},0,null,null,{"v":0.03,"d":"3%"},0]
[{"v":0.01,"d":"1%"},0,null,null,{"v":0.01,"d":"1%"},0]
[{"v":0.0475,"d":"4.75%"},0,null,null,{"v":0.0475,"d":"4.75%"},0]
[{"v":0.02,"d":"2%"},{"$nulls":3},{"v":0.02,"d":"2%"}]
[null,{"v":1200,"d":"1,200 €"},{"$nulls":3},{"v":1200,"d":"1,200 €"}]
[null,{"v":30,"d":"30 €"},{"$nulls":3},{"v":30,"d":"30 €"}]
[null,{"v":15,"d":"15 €"},{"$nulls":3},{"v":15,"d":"15 €"}]
[]
[]
[]
[]
[]
[{"v":0.1,"d":"10%"},0,null,null,{"v":0.1,"d":"10%"},0]
[]
[]
[{"v":0.014,"d":"1.40%"},0,null,null,{"v":0.014,"d":"1.40%"},0]
[{"v":0.14,"d":"14%"},0,null,null,{"v":0.14,"d":"14%"},0]
[{"v":0.008,"d":"0.80%"},0,null,null,{"v":0.008,"d":"0.80%"},0]
[{"v":0.03,"d":"3%"},0,null,null,{"v":0.03,"d":"3%"},0]
[{"v":0.01,"d":"1%"},0,null,null,{"v":0.01,"d":"1%"},0]
[{"v":0.0475,"d":"4.75%"},0,null,null,{"v":0.0475,"d":"4.75%"},0]
[{"v":0.02,"d":"2%"},{"$nulls":3},{"v":0.02,"d":"2%"}]
[]
[]
[null,{"v":267972,"d":"267,972 €"},{"$nulls":3},{"v":267972,"d":"267,972 €"}]
[]
[null,{"v":300660,"d":"300,660 €"},{"$nulls":3},{"$error":"#REF!"}]
[null,{"v":267972,"d":"267,972 €"},{"$nulls":3},{"v":267972,"d":"267,972 €"}]
[null,{"v":32688,"d":"32,688 €"},{"$nulls":3},{"$error":"#REF!"}]