{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Rozpočet "],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Rozpočet ","index":0,"n_rows":83,"n_cols":9,"rows_kept":83,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[{"$nulls":5},"Návrh  rozpočtu  na  obdobie        2020       2021       2022      IČO:00649911"]
[{"$nulls":5},"Obecný úrad Drňa Č. 35  98003  Drňa"]
["Zdroj","ODD","Trieda","Položka","AU RV","Popis ","Rozpočet       2020","Rozpočet       2021","Rozpočet       2022"]
["111 ",null,null,312001,"000","Transfer zo ŠR VOĽBY                                             ",800,900,1000]
["111 ",null,null,312001,"001","Transfer zo ŠR okrem transferu na úhradu nákl. preneseného výkonu",368,385,385]
["111 ",null,null,312001,"002","Transfer zo ŠR okrem transferu na úhradu nákl. preneseného výkonu",25,27,27]
["111 ",null,null,312012,"000","Transfer zo ŠR  - PND                                            ",1200,1300,1300]
["111 ",null,null,312012,"001","Transfer zo ŠR na úhradu nákladov preneseného výkonu štátnej sprá",26460,27720,27720]
["111 ",null,null,312012,"004","Transfer zo ŠR na ŽP,CDaPK,REGOB                                 ",173,182,182]
["41  ",null,null,111003,"001","Výnos dane z príjmov poukazaný územ. samospráve                  ",46663,48996,51445]
["41  ",null,null,121001,"001","Daň z nehnuteľností, z pozemkov                                  ",5250,5500,5500]
["41  ",null,null,121002,"001","Daň z nehnuteľností, zo stavieb                                  ",525,550,550]
["41  ",null,null,121003,"001","Daň z nehnuteľností, z bytov                                     ",525,550,550]
["41  ",null,null,133001,"001","Daň za  psa                                                      ",105,110,110]
["41  ",null,null,133013,"001","Za komunálne odpady a drobné stavebné odpady                     ",2100,2200,2200]
["41  ",null,null,212003,"001","Z prenajatých budov                                              ",924,968,968]
["41  ",null,null,212003,"003","Z prenajatých bytov                                              ",781,818,818]
["41  ",null,null,221004,"001","Ostatné správne poplatky                                         ",163,166,166]
["41  ",null,null,229002,"000","Z poplatkov za odber  podzemnej vody                             ",210,220,220]
[{"$nulls":5},"Bežný rozpočet príjem",86272,90592,93141]
["41  ",null,null,454001,"001","Rezervny fond                                                    ",347,363,363]
[{"$nulls":5},"Finančné operácie príjem ",347,363,363]
["111 ",1,110,611000,"000","Plat tarifný VOLBY                                               ",126,132,132]
["111 ",1,110,621000,"000","Poistné do VšZP- VOLBY                                           ",53,55,55]
["111 ",1,110,631001,"000","Cestovné -VOLBY                                                  ",105,110,110]
["111 ",1,110,632001,"000","Energie-VOLBY                                                    ",105,110,110]
["111 ",1,110,632003,"000","Poštové a telek.služ-VOLBY                                       ",11,12,12]
["111 ",1,110,633006,"000","Všeobecný materiál-VOLBY                                         ",31,33,33]
["111 ",1,110,633006,"003","Všeobecný mat.CDCP,REGOB,REG.ADRIES,PVSSZP                       ",173,182,182]
["111 ",1,110,633016,"000","Reprezentačné-VOLBY                                              ",84,88,88]
["111 ",1,110,634001,"000","Palivo,mazivá,oleje,špeciálne kvapaliny-VOLBY                    ",42,44,44]
["111 ",1,110,637006,"000","PnD úhrada                                                       ",840,880,880]
["111 ",1,110,637007,"000","Cestovné náhrady - VOLBY                                         ",52,55,55]
["111 ",1,110,637014,"000","Stravovanie- Volby                                               ",126,132,132]
["111 ",1,110,637026,"000","Odmeny a príspevky-VOLBY                                         ",525,550,550]
["111 ",10,700,642026,"000","Sociálna pomoc občanom v hmotnej a sociálnej núdzi               ",3150,3300,3300]
["111 ",6,200,621000,"000","50 j Poistné do VšZP                                             ",977,1023,1023]
["111 ",6,200,623000,"000","50 j Poistné do ostatných ZP                                     ",977,1023,1023]
["111 ",6,200,625001,"000","50 j  SP - nemocenské poistenie                                  ",268,281,281]
["111 ",6,200,625002,"000","50 j SP - starobné poistenie                                     ",2415,2520,2520]
["111 ",6,200,625003,"000","50 j Na úrazové poistenie                                        ",158,165,165]
["111 ",6,200,625004,"000","50 j Na invalidné poistenie                                      ",576,605,605]
["111 ",6,200,625005,"000","50 j  Na poistenie v nezamestnanosti                             ",210,220,220]
["111 ",6,200,625007,"000","50 j  Na poistenie do rezervného fondu solidarity                ",347,353,353]
["111 ",6,200,611000,"000","50 j TARIFNY PLAT                                                ",18425,19425,19425]
["41  ",1,110,611000,"010","TARIFNY PLAT - Obce                                              ",27300,28600,28600]
["41  ",1,110,621000,"010","Poistné do VšZP                                                  ",735,770,770]
["41  ",1,110,623000,"002","Poistné do ostatných ZP                                          ",1995,2090,2090]
["41  ",1,110,625001,"010","Nemocenské poistenie                                             ",382,400,400]
["41  ",1,110,625002,"010","Starobné poistenie                                               ",3820,4000,4000]
["41  ",1,110,625003,"010","Úrazové poistenie                                                ",221,321,321]
["41  ",1,110,625004,"010","Na invalidné poistenie                                           ",819,838,838]
["41  ",1,110,625005,"010","Na poistenie v nezamestnanosti                                   ",273,286,286]
["41  ",1,110,625007,"010","Na poistenie do rezervného fondu                                 ",1297,1311,1311]
["41  ",1,110,632001,"001","Obce - Energia                                                   ",2100,2200,2200]
["41  ",1,110,632003,"003","Poštové a telekomunikačné služby                                 ",210,220,220]
["41  ",1,110,632005,"000","Telekomunikačné služby                                           ",630,660,660]
["41  ",1,110,632004,"000","Komunikačná infraštruktúra - internet                            ",210,220,220]
["41  ",1,110,633001,"000","Výdavok VS-Interiérové vybavenie                                 ",525,550,550]
["41  ",1,110,633002,"000","Výdavly VS -Výpočtová technika                                   ",158,165,165]
["41  ",1,110,633004,"020","Prevádzkové stroje,prístroje, zariadenie,technika a náradie      ",315,330,330]
["41  ",1,110,633006,"001","Všeobecný materiál                                               ",4127,4323,4323]
["41  ",1,110,633006,"002","Všeobecný materiál - NAKUP VODY                                  ",315,330,330]
["41  ",1,110,633009,"001","Knihy,časopisy,noviny                                            ",42,44,44]
["41  ",1,110,633015,"001","Palivá ako zdroj energie                                         ",315,330,330]
["41  ",1,110,633016,"001","Reprezentačné                                                    ",525,550,550]
["41  ",1,110,635001,"000","Údržba interiérového vybavenia                                   ",210,220,220]
["41  ",1,110,635004,"000","Údržba prev.strojov,prístrojov,zariadení,techniky a náradia      ",210,220,220]
["41  ",1,110,637001,"000","Školenia,kurzy,semináre,porady,konferencie,sympóziá              ",105,110,110]
["41  ",1,110,637003,"000","Propagácia,reklama a inzercia                                    ",53,55,55]
["41  ",1,110,637004,"001","Všeobecné služby                                                 ",3150,3300,3300]
["41  ",1,110,637012,"001","Poplatky banke                                                   ",315,330,330]
["41  ",1,110,637015,"001","Poistné                                                          ",420,440,440]
["41  ",1,110,637026,"000","Odmeny a príspevky                                               ",210,220,220]
["41  ",1,110,637031,"000","Pokuty a penále                                                  ",63,66,66]
["41  ",1,110,642006,"000","BT na členské príspevky                                          ",315,330,330]
["41  ",1,120,637012,"001","Poplatky a odvody - Úver dlhodobý                                ",15,16,16]
["41  ",1,110,651002,"001","Splácanie úrokov  bankám                                         ",26,28,28]
["41  ",5,100,637004,"000","Nakladanie s odpadmi                                             ",2100,2200,2200]
["41  ",6,400,632001,"001","Energie - Verejné                                                ",1575,1650,1650]
[{"$nulls":5},"Bežný rozpočet výdaj",84857,89021,89021]
["41  ",1,700,821005,"000","Verejný dlh-Splácanie domácej istiny z b. úverov dlhodobých      ",945,990,990]
[{"$nulls":5},"Finančné operácie výdaj",945,990,990]