{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":384,"n_cols":9,"rows_kept":384,"flags":["formulas_cached_only"]}
[null,null,"Schválený  OZ  dňa :",null,null,"2024-12-13"]
[]
[null,null,"Uznesenie č. : ",null,null,"13/2024"]
["Druh","Funč.kl.","Ekon.kl.","Zdroj","An.","Názov","SR"]
["1","","","","","1-bežný rozpočet- PRÍJMY",2025,2026,2027]
[]
["","","111003","41","","Výnos dane z príjmov ",{"v":122118,"d":"122,118"},{"v":135800,"d":"135,800"},{"v":142900,"d":"142,900"}]
["","","121001","41","","Z pozemkov",{"v":4995,"d":"4,995"},{"v":4995,"d":"4,995"},{"v":4995,"d":"4,995"}]
["","","121002","41","","Zo stavieb",{"v":1350,"d":"1,350"},{"v":1350,"d":"1,350"},{"v":1350,"d":"1,350"}]
["","","133001","41","","Za psa",270,270,270]
["","","133013","41","","Za komun. odpad a drob. saveb.odpad",{"v":8640,"d":"8,640"},{"v":8640,"d":"8,640"},{"v":8640,"d":"8,640"}]
["","",212002,"41","","Z prenajmu pozemkov",141,141,141]
[null,null,212003,41,"BDN","Príjmy z nájmu - Byty",{"v":15340,"d":"15,340"},{"v":15340,"d":"15,340"},{"v":15340,"d":"15,340"}]
[null,null,212003,41,"BDFO","Z PB-Fond opráv",{"v":3120,"d":"3,120"},{"v":3120,"d":"3,120"},{"v":3120,"d":"3,120"}]
[null,null,212003,41,"BDRN","Z PB- Režijné náklady",{"v":1160,"d":"1,160"},{"v":1160,"d":"1,160"},{"v":1160,"d":"1,160"}]
["","",221002,"41","","Správne  poplatky",700,700,700]
["","","222003","41","","Za porušenie predpisov"]
["","","223001","41","","Za predaj výrobkov, tovarov a služ.",300,300,300]
["","","223001","41","1","Cintorínsky poplatok",50,50,50]
["","","223001","41","2","Za úžívanie  priestorov a strojov",300,300,300]
["","","223001","41","3","Režíjne náklady - stravné"]
["","","223002","41","","Za  maters. školy a školské kluby",450,450,450]
[null,null,223003,"72f","ŠJ","Za stravné ŠJ",{"v":3500,"d":"3,500"},{"v":3500,"d":"3,500"},{"v":3500,"d":"3,500"}]
["","","242","41","","Z vkladov"]
["","","243","41","","Z účtov finančného hospodárenia - úroky"]
["","",292017,41,null,"Vratky  - roč. zúčtov."]
[null,null,292019,41,null,"Z refundácie / Slovak Telekom/",750,750,750]
["","","292027","41","","Iné"]
["","","312001","111","§50J","ŠR - §50J- Nezamestnanosť"]
["","",312012,"111","10","Zo ŠR-Decen.dotácia",143,143,143]
["","","312001","111","4","Zo ŠR- šk. potreby  HN"]
["","","312001","111","7","Zo ŠR - Voľby"]
["","",312012,"111",null,"Zo ŠR- Základná škola",{"v":46000,"d":"46,000"},{"v":46000,"d":"46,000"},{"v":46000,"d":"46,000"}]
["","",312012,"111","MŠ","Zo ŠR-MŠ ",{"v":42000,"d":"42,000"},{"v":42000,"d":"42,000"},{"v":42000,"d":"42,000"}]
["","","312001","111","MŚ,ZŚ","UPSVaR-strava MŠ,ZŠ",{"v":6600,"d":"6,600"},{"v":6600,"d":"6,600"},{"v":6600,"d":"6,600"}]
["","","312001","111","SZP","Zo ŠR - SZP"]
["","",312012,"111","UČEB","Zo ŠR - ZŠ-príspevok na učebnice",320,320,320]
["","",312012,"111","VP","Zo ŠR-VP",384,384,384]
[null,null,312001,111,"CHD2","Zo  ŠR  §60- chránené dielne",{"v":10500,"d":"10,500"},{"v":10500,"d":"10,500"},{"v":10500,"d":"10,500"}]
[null,null,315,"72j","DHZ","Transfer DPO - príspevok DHZ",{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"}]
["*1","","","","","1-bežný rozpočet",{"v":270531,"d":"270,531"},{"v":284213,"d":"284,213"},{"v":291313,"d":"291,313"}]
[]
["2","","","","","2-kapitálový rozpočet"]
[null,null,322001,111,"RIZŚ","Z MF SR -rekonštrukcia ihriska",0]
["*2","","","","","2-kapitálový rozpočet"]
[]
["3","","","","","3-finančné operácie"]
["","","513001","52","","Krátkodobé debet. účet"]
["","","513002","52","","Dlhodobé"]
["","*","","","",""]
["*3","","","","","3-finančné operácie",0]
[]
["","","","","","Príjmy  spolu",{"v":270531,"d":"270,531"},{"v":284213,"d":"284,213"},{"v":291313,"d":"291,313"}]
[]
[]
[]
["Druh","Funč.kl.","Ekon.kl.","Zdroj","An.","Názov","SR"]
["1","","","","","1-bežný rozpočet - VÝDAJE",2025,2026,2027]
[]
["","01.1.1","","","","Výkonné a zákonodarné orgány",""]
["","","611","41","","Tarifný plat, osobný ,funkčný plat,",{"v":50200,"d":"50,200"},{"v":50200,"d":"50,200"},{"v":50200,"d":"50,200"}]
["","","621","41","","Poistné do VŠZP",{"v":3130,"d":"3,130"},{"v":3130,"d":"3,130"},{"v":3130,"d":"3,130"}]
["","","623","41","","Poistné do ostatných ZP",{"v":3320,"d":"3,320"},{"v":3320,"d":"3,320"},{"v":3320,"d":"3,320"}]
["","","625001","41","","Na nemocenské poistenie",800,800,800]
["","","625002","41","","Na starobné poistenie",{"v":8210,"d":"8,210"},{"v":8210,"d":"8,210"},{"v":8210,"d":"8,210"}]
["","","625003","41","","Na úrazové poistenie",475,475,475]
["","","625004","41","","Na invalidné poistenie",{"v":1785,"d":"1,785"},{"v":1785,"d":"1,785"},{"v":1785,"d":"1,785"}]
["","","625005","41","","Na poistenie v nezamestnanosti",575,575,575]
["","","625007","41","","Na poistenie do RF solidarity",{"v":2830,"d":"2,830"},{"v":2830,"d":"2,830"},{"v":2830,"d":"2,830"}]
["","","631001","41","","Tuzemské",{"v":1800,"d":"1,800"},{"v":1800,"d":"1,800"},{"v":1800,"d":"1,800"}]
["","","632001","41","","Energie",{"v":4500,"d":"4,500"},{"v":4500,"d":"4,500"},{"v":4500,"d":"4,500"}]
["","","632003","111","DEC","Poštové služby , REGOB",40,40,40]
["","","632003","41","","Poštové služby ",100,100,100]
[null,null,632005,41,null,"Telekomunikačné  služby",440,440,440]
["","","633002","41","","Výpočtová technika",0,0,0]
["","","633004","41","","Prevádzkové stroje, prístr., zariad.",0,0,0]
["","","633006","111","DEC","Všeobecný materiál",103,103,103]
["","","633006","41","","Všeobecný materiál",{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
["","","633009","41","","Knihy, časopisy, noviny , ",55,55,55]
["","","633013","41","","Softvér a licencie"]
["","","633015","41","","Palivá ako zdroj energie"]
["","","633016","41","","Reprezentačné",50,50,50]
["","","634003","41","","Poistenie"]
["","","635002","41","","Výpočtovej techniky"]
["","","635004","41","","Prevádzkových strojov, prístrojov,"]
["","","635006","41","","Budov, objektov alebo ich častí"]
[null,null,635009,41,null,"Údržba softvéru, aktualizácia, update",300,300,300]
["","","637001","41","","Školenia, kurzy, semináre, porady,"]
["","","637003","41","","Propagácia, reklama a inzercia",224,224,224]
["","","637004","41","","Všeobecné služby,odchyt psov",550,550,550]
["","","637005","41","","Špeciálne služby,audit",{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"}]
["","","637011","41","","Štúdie, expertízy, posudky"]
["","","637012","41","","Poplatky a odvody,odchyt psov"]
["","","637015","41","","Poistné",939,939,939]
["","","637016","41","","Prídel do sociálneho fondu",510,510,510]
[null,null,637023,41,null,"Kolkové  známky"]
["","","637026","41","","Odmeny a príspevky  poslancov"]
["","","637027","41","","Odmeny zamestnancov mimopracovného",{"v":2340,"d":"2,340"},{"v":2340,"d":"2,340"},{"v":2340,"d":"2,340"}]
[null,null,641009,41,"SUO","Služby SUO- Becherov",{"v":3410,"d":"3,410"},{"v":3410,"d":"3,410"},{"v":3410,"d":"3,410"}]
["","","642006","41","","Na členské príspevky/ZMOS,",730,730,730]
["","","","","","RVC,Mikroregión/"]
["","","642012","41","","Na odstupné"]
["","","642015","41","","Na nemocenské dávky"]
["","*01.1.1","","","","Výkonné a zákonodarné orgány",{"v":89816,"d":"89,816"},{"v":89816,"d":"89,816"},{"v":89816,"d":"89,816"}]
{"$rows_empty":8}
["Druh","Funč.kl.","Ekon.kl.","Zdroj","An.","Názov","SR"]
["1","","","","","1-bežný rozpočet - VÝDAJE",2025,2026,2027]
["","01.1.2","","","","Finančné a rozpočtové záležitosti"]
["","","637012","41","","Poplatky a odvody",600,600,600]
[]
["","*01.1.2","","","","Finančné a rozpočtové záležitosti",600,600,600]
[]
["","01.6.0","","","","Všeobecné verejné služby inde"]
["","","","","","neklasifikované"]
["","","621","111","","Poistné do Všeobecnej zdravotnej"]
["","","","","","poisťovne"]
["","","623","111","","Poistné do ostatných zdravotných"]
["","","","","","poisťovní"]
["","","625002","111","","Na starobné poistenie"]
["","","631001","111","","Tuzemské"]
["","","632001","111","","Energie - voľby"]
["","","632003","111","","Poštové služby - voľby"]
["","","633006","111","","Všeobecný materiál - voľby"]
["","","633016","111","","Reprezentačné - voľby"]
["","","634004","111","","Prepravné - voľby"]
["","","637007","111","","Cestovné náhrady - voľby"]
["","","637012","111","","Vratka - voľby"]
["","","637026","111","","Odmeny a príspevky - voľby"]
["","","637027","111","","Odmeny zamestnancov mimopracovného"]
["","","","","","pomeru"]
["","*01.6.0","","","","Všeobecné verejné služby inde",0,0,0]
["","","","","","neklasifikované",""]
[]
["","01.7.0","","","","Transakcie verejného dlhu",""]
["","","651002","41","","Splácanie úrokov z úveru - bankám",{"v":5040,"d":"5,040"},{"v":5040,"d":"5,040"},{"v":5040,"d":"5,040"}]
[null,null,651003,41,"ŠFRB","Úroky z úveru ŠFRB",{"v":4040,"d":"4,040"},{"v":4040,"d":"4,040"},{"v":4040,"d":"4,040"}]
["","","653001","41","","Manipulačné poplatky",70,70,70]
[]
["","*01.7.0","","","","Transakcie verejného dlhu",{"v":9150,"d":"9,150"},{"v":9150,"d":"9,150"},{"v":9150,"d":"9,150"}]
[]
["","03.2.0","","","","Ochrana pred požiarmi"]
["","","633004","71","","Prevádzkové stroje, prístroje, zariadenie,"]
[null,null,633006,71,"DHZ","Všeobecný  materiál",{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"}]
["","","634001","41","","Palivo, mazivá, oleje, špeciálne kvapaliny"]
[null,null,634002,41,null,"Servis, údržba -výdavky s tým"]
[null,null,{"v":634003,"d":"634,003"},41,null,"Poistenie"]
["","","635004","41","","Údržba prevádzkových strojov, prístrojov"]
["","","637001","41","","Školenia, kurzy, semináre, porady,"]
["","","637002","41","","Požiarna súťaž"]
["","*03.2.0","","","","Ochrana pred požiarmi",{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"}]
[]
["","04.5.1","","","","Cestná doprava"]
["","","635006","111","CI","Budov, objektov alebo ich častí"]
["","","635006","41","","Údržba MK aj zimná",100,100,100]
["","","637027","41","","Odmeny zamestnancov mimopracovného"]
["","","","","","pomeru"]
["","*04.5.1","","","","Cestná doprava",100,100,100]
[]
[]
[]
[]
["Druh","Funč.kl.","Ekon.kl.","Zdroj","An.","Názov","SR"]
["1","","","","","1-bežný rozpočet - VÝDAJE",2025,2026,2027]
["","04.7.4","","","","Viacúč. Rozvoj. Projekty-CHD"]
["","","611",111,"","Tarifný plat, osob. , základ. plat,",{"v":7874,"d":"7,874"},{"v":7874,"d":"7,874"},{"v":7874,"d":"7,874"}]
["","","611","41",null,"Tarifný plat, osob., základ. plat,",{"v":2625,"d":"2,625"},{"v":2625,"d":"2,625"},{"v":2625,"d":"2,625"}]
["","","621",111,"","Poistné do VŠZP",542,542,542]
["","","621","41",null,"Poistné do VŠZP",183,183,183]
["","","625001",111,"","Na nemocenské poistenie",130,130,130]
[null,null,"625001","41",null,"Na nemocenské poistenie",42,42,42]
[null,null,"625002",111,"","Na starobné poistenie",{"v":1150,"d":"1,150"},{"v":1150,"d":"1,150"},{"v":1150,"d":"1,150"}]
["","","625002","41",null,"Na starobné poistenie",390,390,390]
["","","625003",111,"","Na úrazové poistenie",68,68,68]
["","","625003","41",null,"Na úrazové poistenie",22,22,22]
["","","625004",111,"","Na invalidné poistenie",255,255,255]
["","","625004","41",null,"Na invalidné poistenie",85,85,85]
["","","625005",111,"","Na poistenie v nezamestnanosti",19,19,19]
["","","625005","41","","Na poistenie v nezamestnanosti",6,6,6]
["","","625007",111,"","Na poistenie do rezerv. fondu solid.",398,398,398]
["","","625007","41",null,"Na poistenie do rezerv. fondu solid.",132,132,132]
[null,null,637016,111,null,"Prídel do sociálneho fondu",64,64,64]
["","","637016","41",null,"Prídel do sociálneho fondu",21,21,21]
["","","637027","41","","Odmeny zamest. Mimopracov.pomeru"]
[null,null,642015,41,null,"Na nemocenské dávky"]
["","*04.7.4","","","","Viacúčelové rozvojové projekty",{"v":14006,"d":"14,006"},{"v":14006,"d":"14,006"},{"v":14006,"d":"14,006"}]
[]
["","05.1.0","","","","Nakladanie s odpadmi"]
["","","633015","41","","Benzín do kosačiek",300,300,300]
["","","637004","41","","Vývoz a likvidácia odpadu",{"v":8905,"d":"8,905"},{"v":8905,"d":"8,905"},{"v":8905,"d":"8,905"}]
[null,null,63035,41,null,"Odpad-zákonný poplatok",535,535,535]
["","*05.1.0","","","","Nakladanie s odpadmi",{"v":9740,"d":"9,740"},{"v":9740,"d":"9,740"},{"v":9740,"d":"9,740"}]
[]
["",610,"","","","Rozvoj bývania-Bytový dom"]
["","",632001,41,null,"Energia",800,800,800]
["",null,633006,41,"FO","Všeobecný materiál",600,600,600]
[null,null,637004,41,null,"Všeobecné služby"]
[null,null,637015,41,"FO","Poistné",416,416,416]
[null,610,"","","","Rozvoj bývania-Bytový dom",{"v":1816,"d":"1,816"},{"v":1816,"d":"1,816"},{"v":1816,"d":"1,816"}]
[]
["","06.4.0","","","","Verejné osvetlenie"]
["","","632001","41","","Energie",{"v":7050,"d":"7,050"},{"v":7050,"d":"7,050"},{"v":7050,"d":"7,050"}]
["","","635006","41","","Údržba Verejného osvetlenia"]
["","","637027","41","","Odmeny zamestnancov mimopracovného"]
["","","","","","pomeru"]
["","*06.4.0","","","","Verejné osvetlenie",{"v":7050,"d":"7,050"},{"v":7050,"d":"7,050"},{"v":7050,"d":"7,050"}]
[]
[{"$nulls":5},"Rekreačné a športové služby"]
[null,null,637015,41,null,"Poistné MI",221,221,221]
[{"$nulls":5},"Rekreačné a športové služby",221,221,221]
[]
["","08.2.0","","","","Kultúrne služby"]
["","","633009","41","1","Nákup kníh pre knižnicu"]
["","","637002","41","","Kultúrne podujatie",500,500,500]
[null,null,637002,71,null,"Kultúrne podujatie"]
["","","637027","41","","DoVP - knihovníčka"]
["","*08.2.0","","","","Kultúrne služby",500,500,500]
[]
["Druh","Funč.kl.","Ekon.kl.","Zdroj","An.","Názov","SR"]
["1","","","","","1-bežný rozpočet - VÝDAJE",2025,2026,2027]
["","08.3.0","","","","Vysielacie a vydavateľské služby"]
["","","635004","41","","Údržba MR"]
["","","637012","41","","Poplatky SOZA,TV",200,200,200]
["","","637035","41","","Koncesionárske poplatky"]
["","*08.3.0","","","","Vysielacie a vydavateľské služby",200,200,200]
[]
[{"$nulls":5},"Nábožen. a iné spoloč. služby"]
[null,null,637012,41,null,"Všeobecné služby",40,40,40]
[{"$nulls":5},"Nábožen. a iné spoloč. Služby",40,40,40]
[]
["","09.1.1.1","","","","Predprimárne vzdelávanie s bežnou"]
["","","","","","starostlivosťou  - MŠ"]
[null,null,611,111,null,"Tarifný plat, osobný plat",{"v":28330,"d":"28,330"},{"v":28330,"d":"28,330"},{"v":28330,"d":"28,330"}]
["","","611","41","","Tarifný plat, osobný,funkčný  plat,",{"v":9170,"d":"9,170"},{"v":9170,"d":"9,170"},{"v":9170,"d":"9,170"}]
[null,null,621,111,null,"Poistné do VŠZP",{"v":2435,"d":"2,435"},{"v":2435,"d":"2,435"},{"v":2435,"d":"2,435"}]
["","","621","41","","Poistné do VŠZP",675,675,675]
[null,null,623,111,null,"Poistné do ostatných ZP",720,720,720]
["","","623","41","","Poistné do ostatných ZP",240,240,240]
[null,null,625001,111,null,"Na nemocenské poistenie",395,395,395]
[null,null,"625001","41","","Na nemocenské poistenie",130,130,130]
[null,null,625002,111,null,"Na starobné poistenie",{"v":4030,"d":"4,030"},{"v":4030,"d":"4,030"},{"v":4030,"d":"4,030"}]
[null,null,"625002","41","","Na starobné poistenie",{"v":1210,"d":"1,210"},{"v":1210,"d":"1,210"},{"v":1210,"d":"1,210"}]
[null,null,625003,111,null,"Na úrazové poistenie",230,230,230]
["","","625003","41","","Na úrazové poistenie",75,75,75]
[null,null,625004,111,null,"Na invalidné poistenie",845,845,845]
["","","625004","41","","Na invalidné poistenie",280,280,280]
[null,null,625005,111,null,"Na poistenie v nezamestnanosti",280,280,280]
["","","625005","41","","Na poistenie v nezamestnanosti",95,95,95]
[null,null,625007,111,null,"Na poistenie do rezer.fondu sol",{"v":1403,"d":"1,403"},{"v":1403,"d":"1,403"},{"v":1403,"d":"1,403"}]
["","","625007","41","","Na poistenie do rezerv. fondu solidarity",377,377,377]
["","","631001","41","","Tuzemské"]
[null,null,632001,111,null,"Energie",{"v":2775,"d":"2,775"},{"v":2775,"d":"2,775"},{"v":2775,"d":"2,775"}]
["","","632001","41","","Energie",925,925,925]
["","","632003","41","","Poštové služby "]
["","","632004","111",null,"Komunikačná infraštruktúra",132,132,132]
["","","632004","41","","Komunikačná infraštruktúra"]
[null,null,632005,41,null,"Telekomunikačné  služby",168,168,168]
[null,null,633001,41,null,"Interiérové  vybavenie"]
["","","633006","111",null,"Všeobecný materiál"]
["","","633006","41","","Všeobecný materiál",300,300,300]
["","","633009","111",null,"Knihy, časopisy, noviny , učebnice, učebné",200,200,200]
["","","633009","41","","Knihy, časopisy, noviny , učebnice, učebné"]
["","","635006","41","","Budov, objektov alebo ich častí"]
["","","637001","41","","Školenia, kurzy, semináre, porady,"]
["","","","","","konferencie,"]
["","","637004","111",null,"Všeobecné služby"]
[null,null,637011,41,null,"Štúdie, expertízy, posudky"]
["","","637015","41","","Poistné",230,230,230]
[null,null,637016,111,null,"Prídel do sociálneho fondu",225,225,225]
["","","637016","41","","Prídel do sociálneho fondu",75,75,75]
["","*09.1.1.1","","","MŠ","Predprimárne vzdelávanie s bežnou",{"v":55950,"d":"55,950"},{"v":55950,"d":"55,950"},{"v":55950,"d":"55,950"}]
[]
[]
[]
["Druh","Funč.kl.","Ekon.kl.","Zdroj","An.","Názov","SR"]
["1","","","","","1-bežný rozpočet - VÝDAJE",2025,2026,2027]
["","09.1.2.1","","","","Primárne vzdelávanie s bežnou"]
["","","","","","starostlivosťou - ZŠ"]
["","","611","111","","Tarifný plat, osobný, funkčný  plat,",{"v":28000,"d":"28,000"},{"v":28000,"d":"28,000"},{"v":28000,"d":"28,000"}]
["","","611","41","","Tarifný plat, osobný, funkčný  plat,"]
["","","614","111","VP","Odmeny VP",384,384,384]
["","","621","111","","Poistné do VŠZP",950,950,950]
["","","621","41","","Poistné do VŠZP"]
["","","623","111","","Poistné do ostatných ZP",{"v":2300,"d":"2,300"},{"v":2300,"d":"2,300"},{"v":2300,"d":"2,300"}]
["","","623","41","","Poistné do ostatných ZP"]
["","","625001","111","","Na nemocenské poistenie",400,400,400]
["","","625001","41","","Na nemocenské poistenie"]
["","","625002","111","","Na starobné poistenie",{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"}]
["","","625002","41","","Na starobné poistenie"]
["","","625003","111","","Na úrazové poistenie",230,230,230]
["","","625003","41","","Na úrazové poistenie"]
["","","625004","111","","Na invalidné poistenie",850,850,850]
["","","625004","41","","Na invalidné poistenie"]
["","","625005","111","","Na poistenie v nezamestnanosti",300,300,300]
["","","625005","41","","Na poistenie v nezamestnanosti"]
["","","625007","111","","Na poistenie do rezerv. fondu solid.",{"v":1520,"d":"1,520"},{"v":1520,"d":"1,520"},{"v":1520,"d":"1,520"}]
["","","625007","41","","Na poistenie do rezerv.fondu solid."]
["","","632001","111","","Energie ",{"v":5492,"d":"5,492"},{"v":5492,"d":"5,492"},{"v":5492,"d":"5,492"}]
["","","632001","41","","Energie "]
["","","632003","111","","Poštové služby "]
[null,null,623003,41,null,"Poštové služby "]
["","","632004","111","","Komunikačná infraštruktúra",180,180,180]
[null,null,632005,111,null,"Telekomunikačné  služby",168,168,168]
[null,null,632005,41,null,"Telekomunikačné  služby"]
["","","633006","111","","Všeobecný materiál",550,550,550]
["","","633006","41","","Všeobecný materiál"]
["","","633009","111","","Knihy, časopisy, noviny , učeb.",200,200,200]
["","","633009","111","UČEB","ZŠ - príspevok na učebnice",320,320,320]
["","","633009","41","","Knihy, časopisy, noviny , učeb."]
[null,null,633013,111,null,"Softvér a licencie"]
["","","635002","111","","Výpočtovej techniky",100,100,100]
["","","635002","41","","Výpočtovej techniky"]
["","","635006","41","","Budov, objektov alebo ich častí"]
["","","637004","111","","Všeobecné služby",100,100,100]
["","","637004","41","","Všeobecné služby"]
["","","637011","111","","Štúdie, expertízy, posudky",110,110,110]
[null,null,637011,41,null,"Štúdie, expertízy, posudky"]
["","","637012",41,"","Poplatky a odvody"]
["","","637015","111","","Poistné",320,320,320]
["","","637015","41","","Poistné"]
["","","637016","111","","Prídel do sociálneho fondu",230,230,230]
["","","637016","41","","Prídel do sociálneho fondu"]
["","","637027","41","","Odmeny zamestnancov mimopr."]
["","","642015","111","","Na nemocenské dávky"]
["","*09.1.2.1","","","ZŠ","Primárne vzdelávanie s bežnou",{"v":46704,"d":"46,704"},{"v":46704,"d":"46,704"},{"v":46704,"d":"46,704"}]
["","","","","","starostlivosťou"]
[]
[null,950,{"$nulls":3},"Vzdeláv. nedef. podľa úrovne"]
[null,null,641009,41,null,"Príspevok pre CVČ - BJ",500,500,500]
[null,950,{"$nulls":3},"Vzdeláv. nedef. podľa úrovne",500,500,500]
["Druh","Funč.kl.","Ekon.kl.","Zdroj","An.","Názov","SR"]
["1","","","","","1-bežný rozpočet - VÝDAJE",2025,2026,2027]
["","09.6.0.1","","","","Vedľajšie služby -  ŠJ"]
["","","611","41","","Tarifný plat, osobný , funkčný  plat,",{"v":10500,"d":"10,500"},{"v":10500,"d":"10,500"},{"v":10500,"d":"10,500"}]
["","","621","41","","Poistné do VŽP",{"v":1140,"d":"1,140"},{"v":1140,"d":"1,140"},{"v":1140,"d":"1,140"}]
["","","623","41","","Poistné do ostatných ZP"]
["","","625001","41","","Na nemocenské poistenie",150,150,150]
["","","625002","41","","Na starobné poistenie",{"v":1450,"d":"1,450"},{"v":1450,"d":"1,450"},{"v":1450,"d":"1,450"}]
["","","625003","41","","Na úrazové poistenie",85,85,85]
["","","625004","41","","Na invalidné poistenie",275,275,275]
["","","625005","41","","Na poistenie v nezamestnanosti",145,145,145]
["","","625007","41","","Na poistenie do rezerv fondu solid.",500,500,500]
[null,null,631001,41,null,"Cestovné - tuzemské"]
["","","633001","41","","Interiérové vybavenie"]
["","","633004","41","","Prevádzkové stroje, prístroje"]
["","","633006","41","","Všeobecný materiál",100,100,100]
[null,null,633006,111,null,"Všeob.mat.- z dotácie na stravu",800,800,800]
["","","633010","41","","Pracovné odevy, obuv ",100,100,100]
[null,null,633011,111,"ŠJ","Potraviny",{"v":5800,"d":"5,800"},{"v":5800,"d":"5,800"},{"v":5800,"d":"5,800"}]
["","","635004","41","","Údržba prevádzk. Strojov"]
["","","637004","41","","Všeob. služby - vývoz kuch.odpadu",274,274,274]
["","","637016","41","","Prídel do sociálneho fondu",95,95,95]
["","","637027","41","","Odmeny zamestnancov mimopracovného"]
["","*09.6.0.1","","","ŠJ","Vedľajšie služby - ŠJ",{"v":21414,"d":"21,414"},{"v":21414,"d":"21,414"},{"v":21414,"d":"21,414"}]
[]
["*1","","","","","1-bežný rozpočet",{"v":259207,"d":"259,207"},{"v":259207,"d":"259,207"},{"v":259207,"d":"259,207"}]
[]
["2","","","","","2-kapitálový rozpočet"]
["","0.9121",717002,111,null,"Z MF - rekonštrukcia ihriska"]
[null,"0.9121",{"$nulls":3},"Rekonštrukcia ihriska - spolu"]
[]
["*2","","","","","2-kapitálový rozpočet",0,0,0]
[]
["3","","","","","3-finančné operácie"]
["","01.7.0","","","","Transakcie verejného dlhu"]
["","","821004","41","","Z bankových úverov krátkodobých",null,{"v":13682,"d":"13,682"},{"v":20782,"d":"20,782"}]
["","","821004","46","2","Splátka istiny  - debetný účet"]
["","","821005","41","","Splátka istiny z úveru"]
[null,null,821006,41,null,"Splátka na ŠFRB - bytový dom",{"v":9220,"d":"9,220"},{"v":9220,"d":"9,220"},{"v":9220,"d":"9,220"}]
["","","821005","52","","Z bankových úverov dlhodobých"]
["","*01.7.0","","","","Transakcie verejného dlhu"]
["*3","","","","","3-finančné operácie",{"v":9220,"d":"9,220"},{"v":22902,"d":"22,902"},{"v":30002,"d":"30,002"}]
[]
["","","","","","Výdaje  spolu",{"v":268427,"d":"268,427"},{"v":282109,"d":"282,109"},{"v":289209,"d":"289,209"}]
[]
[{"$nulls":5},"Príjmy  spolu",{"v":270531,"d":"270,531"},{"v":284213,"d":"284,213"},{"v":291313,"d":"291,313"}]
[]
[{"$nulls":5},"FO",{"v":2104,"d":"2,104"},{"v":2104,"d":"2,104"},{"v":2104,"d":"2,104"}]