{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["List2","List3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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"}

{"sheet":"List2","index":0,"n_rows":128,"n_cols":12,"rows_kept":128,"cut":false,"hidden":false,"merged":[[0,0,0,10],[1,1,1,2],[4,1,4,2],[122,0,122,3],[109,0,109,3],[33,0,33,3],[102,0,102,3],[101,0,101,3],[50,0,50,3],[43,1,43,2],[53,0,53,3],[121,0,121,3],[88,1,88,2],[55,0,55,3],[36,0,36,3],[57,0,57,3],[46,0,46,3]]}
["Návrh na úpravu príjmov obce, rozpočtové opatrenie č. 7"]
["Zdroj fin.","Ekonom.  členenie",null,"Popis","Plnenie     2019","Plnenie  2020","2021       Schválený rozpočet","Upravený RR po úprave č. 4","Návrh na úpravu č. 7","Upravený RR po úprave č. 7","Plnenie k 31.05. 2021","% uprav. schvál."]
[111,"311",null,"Tuzem.granty na spol.staveb.úrad",5541.36,6138.88,6138.88,5428.11,0,{"$f":"SUM(H3:I3)","v":5428.11},5428.11,{"$f":"vypocetPercent(J3,K3)","v":100}]
["111","311",null,"Tuzem.granty-. poz.komunik.",183.3,181.66,0,180.96,0,{"$f":"SUM(H4:I4)","v":180.96},180.96,{"$f":"vypocetPercent(J4,K4)","v":100}]
["111","312   001",null,"Transféry zo ŠR - školstvo",566195,635060,644695,639233,0,639233,266346,{"$f":"vypocetPercent(J5,K5)","v":41.666497192729409}]
["111","312","001","Transfery zo ŠR - školské potreby",132.80000000000001,66.400000000000006,0,{"$f":"SUM(G6)","v":0},0,0,0,{"$f":"vypocetPercent(J6,K6)","v":0}]
[111,"312","001","Transfery zo ŠR - matrika ",6561.73,7240.37,6176.25,5704.85,0,5704.85,5704.85,100]
["111","312","001","Transfery zo ŠR - hlás.pobyt.,regist.obyv. ",1400.19,1387.65,0,1382.37,0,1382.37,1382.37,100]
["111","312","001","Transfery zo ŠR - register adries",37.200000000000003,61.2,0,78.8,0,78.8,78.8,100]
["111","312","001","Transfery zo ŠR - vzdelávacie poukazy",9024,9472,0,2957,0,2957,5914,200]
[111,"312","001","Transfery zo ŠR - strava",40285.199999999997,55197.599999999999,0,31018.799999999999,0,31018.799999999999,31018.799999999999,100]
["111","312","001","Transfery zo ŠR - rodin.prídav.",3230.62,3842.21,0,681.35,0,681.35,1905.35,279.64335510383796]
["111","312","001","Transfery zo ŠR - rodič.príspevok",1103.5,0,0,0,0,0,0,0]
["111","312","001","Transfery zo ŠR - hmotná núdza",871,0,0,0,0,0,0,0]
["111","312","001","Transfery zo ŠR - asistent učiteľa.",33264,36576,0,12192,0,12192,24384,200]
["111"," 312 ","001","Transfery zo ŠR - prísp.na vých, vzdel.MŠ",6128,7538,0,2472,0,2472,4944,200]
["111"," 312 ","001","Transfery zo ŠR - pre žiak.zo soc.zn.prostr.",400,400,0,0,0,0,0,0]
["111"," 312 ","001","Transfery zo ŠR - mimoriadne výsledky žiakov",0,400,0,0,0,0,0,0]
["111"," 312 ","001","Transfery zo ŠR -digitalizácia",0,0,0,2000,0,2000,2000,100]
["111"," 312 ","001","Transfery zo ŠR - učebnice",1495,8260,0,0,0,0,3094,"BEZ schv"]
["111"," 312 ","001","Transfery zo ŠR - životné prostredie",396.64,399.47,0,0,0,0,410.52,"BEZ schv"]
["111","312","001","Transfery zo ŠR - škola v prírode",3600,0,0,0,0,0,0,0]
["111","312","001","Transfery zo ŠR - lyžiarsky výcvik",4050,4650,0,0,0,0,0,0]
["111","312","001","Transfery zo ŠR - vojnové hroby",179.34,199.98,0,0,0,0,0,0]
["111","312","001","Transfery zo ŠR - voľby do NR SR",3282.26,2349.48,0,214.8,0,214.8,214.8,100]
["111","312","001","Transfery zo ŠR - voľby EP",1870.56,0,0,0,0,0,0,0]
["111","312","001","Transfery zo ŠR - pohrebné služby",79.67,159.34,0,0,0,0,0,0]
["111","312","001","Transfery zo ŠR - sčítanie obyv.a domov",0,7652,0,6843.58,0,6843.58,6843.58,100]
["111","312","001","Transfery z VÚC podpora športu",1100,0,0,0,0,0,0,0]
["111","312","001","Transfery zo ŠR - Fond na podporu umenia",9500,1106.94,0,0,0,0,0,0]
["111","312","001","Transfery zo ŠR - FNPU knižnica",0,2000,0,0,0,0,0,0]
["111","312","001","Transfery zo ŠR - MV SR COVID",0,8660.33,0,61920,0,61920,115580,186.66020671834625]
["111","312","001","Dotácia z NSK okná OTJ ",0,1600,0,0,0,0,0,0]
["111                                      Zdroje zo štátneho rozpočtu",null,null,null,{"$f":"SUM(E3:E33)","v":699911.37},{"$f":"SUM(F3:F33)","v":800599.50999999978},{"$f":"SUM(G3:G33)","v":657010.13},{"$f":"SUM(H3:H33)","v":772307.62},{"$f":"SUM(I3:I33)","v":0},772307.62,{"$f":"SUM(K3:K33)","v":475430.13999999996},61.559685245627897]
["1AB1","331","001","Transfery z EÚ - kompostéry",127063.44,0,0,0,0,0,0,0]
["1AB2","312","001","Transfery so ŠR - kompostéry",14948.64,0,0,0,0,0,0,0]
["1AB1 a 1AB2                                              Kohézny fond",null,null,null,{"$f":"SUM(E35:E36)","v":142012.08000000002},{"$f":"SUM(F35:F36)","v":0},{"$f":"SUM(G35:G36)","v":0},{"$f":"SUM(H35:H36)","v":0},{"$f":"SUM(I35:I36)","v":0},0,{"$f":"SUM(K35:K36)","v":0},0]
["1AC1","312","001","Projekt - asist.učitaľa 13,6502 % - ESF",0,0,0,2857.84,0,2857.84,7992.17,279.65771351790164]
["1AC2","312","001","Projekt - asist.učitaľa 11,4084 % - ESF",0,0,0,2388.4899999999998,0,2388.4899999999998,3886.08,162.70028344267718]
["1AC3","312","001","Projekt - asist.učitaľa 5,9951 % - ESF",0,0,0,1255.1500000000001,0,1255.1500000000001,2162.13,172.26068597378799]
["3AC1","312","001","Projekt - asist.učitaľa 63,4193 % - ESF",0,6346.88,0,13277.64,0,13277.64,17446.12,131.39473581148457]
[]
[]
["Zdroj fin.","Ekonom.  členenie",null,"Popis","Plnenie     2019","Plnenie  2020","2021       Schválený rozpočet","Upravený RR po úprave č. 4","Návrh na úpravu č. 7","Upravený RR po úprave č. 7","Plnenie k 31.05. 2021","% uprav. schvál."]
["3AC2","312","001","Projekt - asist.učitaľa 2,1921 % - ESF",0,1120.02,0,458.94,0,{"$f":"SUM(H45:I45)","v":458.94},603.02,{"$f":"vypocetPercent(J45,K45)","v":131.39408201507823}]
["3AC3","312","001","Projekt - asist.učitaľa 3,3349 % - ESF",0,768.35,0,698.21,0,{"$f":"SUM(H46:I46)","v":698.21},917.41,{"$f":"vypocetPercent(J46,K46)","v":131.39456610475358}]
["3AC1, 3AC2, 3AC3                          Európsky sociálny fond",null,null,null,{"$f":"SUM(E41:E46)","v":0},{"$f":"SUM(F38:F46)","v":8235.25},{"$f":"SUM(G41:G46)","v":0},{"$f":"SUM(H38:H46)","v":20936.269999999997},{"$f":"SUM(I38:I46)","v":0},{"$f":"SUM(H47:I47)","v":20936.269999999997},{"$f":"SUM(K38:K46)","v":33006.93},{"$f":"vypocetPercent(J47,K47)","v":157.65430040785682}]
["72c","292","027","Vecné bremeno ZsDi",2447.5,2812,0,0,0,0,0,0]
["72c","311",null,"Tuz. B. granty- Dobrovoľná pož.och.",3000,3000,0,0,0,0,3000,"BEZ schv"]
["72j",null,null,"Tuz. B. granty- Dobrovoľná pož.och.",0,0,0,0,0,0,0,0]
["72c    Od iných sub., napr.formou dotácie alebo grantu",null,null,null,{"$f":"SUM(E48:E50)","v":5447.5},{"$f":"SUM(F48:F50)","v":5812},0,0,{"$f":"SUM(I48:I50)","v":0},0,{"$f":"SUM(K48:K50)","v":3000},"BEZ schv"]
["72h","292",null,"Tuz. B. transf.- úrad práce refundácia",17799.330000000002,4515,0,0,0,0,0,0]
["72h","312",null,"Tuz. B. transf.- úrad práce",0,8575.44,0,469.62,0,469.62,469.62,100]
["72h     Od úradu práce, soc.v. a rodiny podľa os. predp.",null,null,null,{"$f":"SUM(E52:E53)","v":17799.330000000002},{"$f":"SUM(F52:F53)","v":13090.44},{"$f":"SUM(G52:G53)","v":0},469.62,0,469.62,{"$f":"SUM(K52:K53)","v":469.62},100]
["72b","312","011","Transf.od združenia TUNSKO",24400,33000,23000,23000,-3400,19600,0,0]
["72b  Iné zdroje na základe zmluvy - združenie TUNSKO",null,null,null,{"$f":"SUM(E55)","v":24400},{"$f":"SUM(F55)","v":33000},23000,23000,-3400,19600,0,0]
["45","312","001","Transfery zo ŠR - Progr.na podporu dediny",5000,0,0,0,0,0,0,0]
["45                                   Vlastné zdroje zo štátneho fondu",null,null,null,{"$f":"SUM(E57)","v":5000},0,{"$f":"SUM(G57)","v":0},{"$f":"SUM(H57)","v":0},{"$f":"SUM(I57)","v":0},0,0,0]
["41","111","003","Výnos dane z príjm.poukáz.úz.samosp.",1392065.76,1416939.89,1380000,1380000,0,{"$f":"SUM(H59:I59)","v":1380000},591180.77,{"$f":"vypocetPercent(J59,K59)","v":42.839186231884057}]
["41","121","001","Daň z pozemkov",149840.1,152575.1,165000,165000,0,165000,30319.32,{"$f":"vypocetPercent(J60,K60)","v":18.375345454545453}]
["41","121","002","Zo stavieb",49216.41,40178.15,46300,46300,0,46300,31083.95,67.13596112311015]
["41","121","003","Z bytov",0,547.53,1100,1100,0,1100,526.24,47.84]
["41","133","001","Za psa",3412,3183.86,3400,3400,0,3400,2250.5300000000002,66.192058823529422]
["41","133","006","Daň za ubytovanie",1762.2,1139.49,1300,1300,0,1300,62.7,4.8230769230769237]
["41","133","012","Za užívanie verejného priestranstva",2050.75,881.28,1000,1000,0,1000,214.52,21.452000000000002]
["41","133","013","Za komunál.odpady ",36437.4,52784.800000000003,54000,54000,0,54000,24016.3,44.474629629629625]
["41","212","002","Príjmy z prenajatých pozemkov",14711.25,27113.33,19500,19500,0,19500,17082.52,87.602666666666664]
["41","212","003","Z prenajatých budov a ost.zariadení",57011.8,57927.3,57400,58208.52,0,58208.52,21429.9,36.815744499258876]
["41","212","004","Prenájom strojov, prístrojov",11,1,0,0,0,0,0,0]
["41","221","004","Ostatné poplatky- rybár.lístky",648.5,562,600,600,200,800,723,90.375]
["41","221","004","Ostatné poplatky",18010.740000000002,21627.55,15000,15000,0,15000,5288,35.25333333333333]
["41","222","003","Pokuty a penále",334.81,244.94,0,30,670,700,360,51.428571428571431]
["41","223","001","Poplatky a platby - za separovaný zber",215.44,170.4,0,0,0,0,0,0]
["41","223","001","Poplatky a platby - znalecké posudky",0,457,0,216,0,216,216,100]
["41","223","001","Za služby domu smútku",576.08000000000004,484.94,500,500,700,1200,549.86,45.821666666666665]
["41","223","001","Za relácie v miestnom rozhlase",1039.32,763.6,800,800,0,800,202.46,25.307500000000001]
["41","223","001","Za predaj suvenír., novín",3566.55,3187.9,3500,3500,0,3500,2424.3000000000002,69.265714285714296]
["41","223","001","Za opatrovateľskú službu",2004.64,1640.12,1800,1800,0,1800,618.57000000000005,34.365000000000002]
["41","223","001","Za poskytnutie služieb obyvateľstvu",14890.29,17416.02,18000,18000,0,18000,2810.26,15.612555555555558]
["41","223","001","Za poskytnutie služieb - zb.dvor",634.91,2851.68,2000,2000,2000,4000,2689.69,67.242249999999999]
["41","223","001","Z kultúrnej činnosti",157.43,982.26,500,500,0,500,0,0]
["41","223","001","Cintorínske popl. ",4782.6099999999997,4404.87,3000,3000,1500,4500,2131.38,47.364000000000004]
["41","223","001","Poplatky a platby za hráčov OTJ",1100,0,0,0,0,0,0,0]
["41","223","001","Poplatky za reklamu v novinách ",36.31,0,0,0,0,0,0,0]
["41","223","001","Platby z predaja vytriedených komodít",0,0,0,0,10000,10000,0,0]
["41","223","001","Platby NOWAS - na refund. tried.zberu",0,0,0,0,34386,34386,0,0]
[]
[]
["Zdroj fin.","Ekonom.  členenie",null,"Popis","Plnenie     2019","Plnenie  2020","2021       Schválený rozpočet","Upravený RR po úprave č. 4","Návrh na úpravu č. 7","Upravený RR po úprave č. 7","Plnenie k 31.05. 2021","% uprav. schvál."]
["41","223","001","Platby RECOBAL - na refund. Sep.zberu",213790,262487.43,240000,240000,-180951.99,{"$f":"SUM(H90:I90)","v":59048.010000000009},59048.01,{"$f":"vypocetPercent(J90,K90)","v":99.999999999999986}]
["41","223","001","Platby ENVI PAK - rok 2018/RECOBAL",21379,42758,0,0,0,{"$f":"SUM(H91:I91)","v":0},0,{"$f":"vypocetPercent(J91,K91)","v":0}]
["41","223","001","Platby a popl.za služby-drvenie,pílenie,bio",0,2615.42,0,1500,2500,{"$f":"SUM(H92:I92)","v":4000},1798.9,{"$f":"vypocetPercent(J92,K92)","v":44.972500000000004}]
["41","223","003","Poplatky a platby z stravné",0,310.39999999999998,0,0,0,0,0,0]
["41","223","004","Platby za prebytočný hn.majetok,SN",173.4,331.5,390,390,0,390,97.5,25]
["41","242",null,"Úroky z vkladov",35.94,85.69,0,0,0,0,0,0]
["41","292","006","Príjmy z náhrad poist.plnenia",0,406.61,0,891.5,0,891.5,891.5,100]
["41","292","008","Z výťažkov z lotérií a iných hier",2141.27,586.54999999999995,700,700,0,700,0.82,0.11714285714285713]
["41","292","012","Príjmy z dobropisov",9773.07,8720.81,0,2657.46,24.87,2682.33,2682.33,100]
["41","292","017","Z vratiek- úrad práce,SP",13568.88,13097.29,0,0,113.59,113.59,113.59,100]
["41","292","019","Príjmy z refundácie N min.rokov",286.64999999999998,0,0,0,0,0,0,0]
["72c","292","027","Ostatné príjmy - vecné bremeno",308.10000000000002,0,0,0,0,0,0,0]
["41                                                       Vlastné príjmy obcí",null,null,null,{"$f":"SUM(E59:E101)","v":2015972.6099999999},{"$f":"SUM(F59:F101)","v":2139464.71},{"$f":"SUM(G59:G101)","v":2015790},{"$f":"SUM(H59:H101)","v":2021893.48},{"$f":"SUM(I59:I101)","v":-128857.53},1893035.95,{"$f":"SUM(K59:K101)","v":800812.91999999981},42.303101533808686]
["BEŽNÝ  ROZPOČET",null,null,null,{"$f":"SUM(E102,E34,E54,E58,E56,E51,E37,E47)","v":2910542.89},{"$f":"SUM(F102,F34,F54,F51,F56,F47)","v":3000201.9099999997},{"$f":"SUM(G102,G34,G54,G58,G56,G51,G37,G47)","v":2695800.13},{"$f":"SUM(H102,H34,H54,H58,H56,H51,H37,H47)","v":2838606.99},{"$f":"SUM(I102,I34,I54,I58,I56,I51,I37,I47)","v":-132257.53},2706349.4600000004,{"$f":"SUM(K102,K34,K54,K51,K56,K47)","v":1312719.6099999999},48.505177524265463]
["3AB2","322","001","Od zahr. subj. zo ŠR.-Intenz.tr.zb.",9943.6299999999992,0,0,0,0,{"$f":"SUM(H104:I104)","v":0},0,{"$f":"vypocetPercent(J104,K104)","v":0}]
["3AB1","332","001","Od zahr. subj. EÚ-Intenz.tr.zb.",84520.83,0,0,0,0,{"$f":"SUM(H105:I105)","v":0},0,{"$f":"vypocetPercent(J105,K105)","v":0}]
["1AA1","332","001","Od zahr.subj.- projekt rozšírenie MŠ",29181.3,0,0,0,0,0,0,0]
["1AA2","332","001","Od zahr.subj.- projekt rozšírenie MŠ",3433.09,0,0,0,0,0,0,0]
["43","231",null,"Príjem z predaja kapit.aktív",0,650,0,0,0,0,0,0]
[43,"233","001","Príjem z predaja pozemkov",25251,9510,5000,5000,0,5000,2200,44]
["KAPITÁLOVÝ ROZPOČET",null,null,null,{"$f":"SUM(E104:E109)","v":152329.85},{"$f":"SUM(F104:F109)","v":10160},5000,5000,0,5000,2200,44]
["131I","453",null,"Prostr. z pred.r.zap.do prí.- dot.FPU",138.99,0,0,0,0,0,0,0]
["131J","453",null,"Prostr. z pred.r.zap.do prí.- dot.FPU",0,20182.8,0,0,0,0,0,0]
["72c","453",null,"Prostr.z predch.r. - ÚPSVaR",0,0,0,8575.44,0,8575.44,8575.44,100]
[111,"453",null,"Prostr.z predch.r. - ÚPSVaR strava",0,0,0,33027.599999999999,0,33027.599999999999,33027.599999999999,100]
["131K","453",null,"Prostr.z predch.r. - sčítanie domov",0,0,0,4807,0,4807,4807,100]
[46,"453",null,"Prostr.z predch.rokov",0,0,0,0,81490,81490,0,0]
[46,"453",null,"Prostriedky z predch. rokov - fond opráv",1595,1987.94,0,0,0,0,0,0]
[46,"454","001","Z rezervného fondu obce ",20976,9329.36,0,0,0,0,0,0]
[46,"454","001","Z rezervného fondu obce - prístrešok cint.",0,0,15000,15000,0,15000,0,0]
[46,"454","001","Z rezervného fondu obce - ÚP",0,0,46000,46000,-16000,30000,0,0]
[20,"514","002","MF SR- návratná fin.výpomoc",0,78205,0,0,0,0,0,{"$f":"vypocetPercent(J121,K121)","v":0}]
["FINANČNÉ OPERÁCIE",null,null,null,{"$f":"SUM(E111:E121)","v":22709.99},{"$f":"SUM(F111:F121)","v":109705.1},{"$f":"SUM(G111:G121)","v":61000},{"$f":"SUM(H111:H121)","v":107410.04000000001},{"$f":"SUM(I111:I121)","v":65490},172900.04,{"$f":"SUM(K111:K121)","v":46410.04},26.842122188057331]
["CELKOM PRÍJMY",null,null,null,{"$f":"SUM(E110,E103,E122)","v":3085582.7300000004},{"$f":"SUM(F110,F103,F122)","v":3120067.01},{"$f":"SUM(G110,G103,G122)","v":2761800.13},{"$f":"SUM(H110,H103,H122)","v":2951017.0300000003},{"$f":"SUM(I110,I103,I122)","v":-66767.53},2884249.5000000005,{"$f":"SUM(K110,K103,K122)","v":1361329.65},47.198747889182251]
[]
[null,null,null,"Príjmy ZŠ s MŠ",71000,81000,81000,null,null,81000,81000]
[null,null,null,"Príjmy spolu ",{"$f":"SUM(,E123,E125)","v":3156582.7300000004},{"$f":"SUM(,F123,F125)","v":3201067.01},2842800.13,null,null,2965249.5000000005,1442329.65]
[null,null,null,"Príjmy ZŠ s MŠ",77728.34,75323.22,75000,79230.27,2636.72,{"$f":"SUM(H127:I127)","v":81866.990000000005},11954.22,{"$f":"vypocetPercent(J127,K127)","v":14.602002589810617}]
[null,null,null,"SPOLU OBEC A RO",{"$f":"SUM(E127,E123)","v":3163311.0700000003},{"$f":"SUM(F127,F123)","v":3195390.23},2836800.13,3030247.3000000003,-64130.81,{"$f":"SUM(H128:I128)","v":2966116.49},1373283.8699999999,{"$f":"vypocetPercent(J128,K128)","v":46.299053817673887}]

{"sheet":"List3","index":1,"n_rows":37,"n_cols":5,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[]
["6bj","N","FO","Rozpočet","na rok"]
["Bachorecová",155.1,20.309999999999999,{"$f":"SUM(B4-C4)","v":134.79},{"$f":"SUM(D4*12)","v":1617.48}]
["Kovačiková",150.1,20.309999999999999,129.79,1557.48]
["Samuel",155.18,20.309999999999999,134.87,1618.44]
["Bábinová",150.1,20.309999999999999,129.79,1557.48]
["Ježo",160,20.309999999999999,139.69,1676.28]
["Kastlová",150.1,20.309999999999999,129.79,1557.48]
["Spolu",{"$f":"SUM(B4:B9)","v":920.58},{"$f":"SUM(C4:C9)","v":121.86},{"$f":"SUM(D4:D9)","v":798.72},{"$f":"SUM(E4:E9)","v":9584.64}]
[]
[]
["8bj","N","FO","Rozpočet","na rok"]
["Tantoš",197.57,17.07,{"$f":"SUM(B14-C14)","v":180.5},{"$f":"SUM(D14*12)","v":2166}]
["Mitro",263.23,22.73,{"$f":"SUM(B15-C15)","v":240.50000000000003},{"$f":"SUM(D15*12)","v":2886.0000000000005}]
["Rácová",200.86,18.36,182.5,2190]
["Farkašová",221.55,21.05,200.5,2406]
["Jurík",193.9,17.399999999999999,176.5,2118]
["Valachovičová",217.42,19.920000000000002,197.5,2370]
["Dubcová",133.46,9.9600000000000009,123.5,1482]
["Chlapcová",220.88,20.38,200.5,2406]
[null,{"$f":"SUM(B14:B21)","v":1648.8700000000003},{"$f":"SUM(C14:C21)","v":146.86999999999998},{"$f":"SUM(D14:D21)","v":1502},{"$f":"SUM(E14:E21)","v":18024}]
[]
["9bj","N","FO","Rozpočet","na rok"]
["Kaňáková",138.63999999999999,19.07,{"$f":"SUM(B25-C25)","v":119.57},{"$f":"SUM(D25*12)","v":1434.84}]
["Smreček",139.55000000000001,18.989999999999998,{"$f":"SUM(B26-C26)","v":120.56000000000002},{"$f":"SUM(D26*12)","v":1446.7200000000003}]
["Bábinová",127.43,16.36,111.07000000000001,1332.8400000000001]
["Balogh",125.6,15.93,109.66999999999999,1316.04]
["Olvecký",140.21,18.989999999999998,121.22000000000001,1454.64]
["Ulický",130.26,18.989999999999998,111.27,1335.24]
["Hatinová",135.72999999999999,18.989999999999998,116.74,1400.8799999999999]
["Mančík",112.32,15.93,96.389999999999986,1156.6799999999998]
["Podbehlý",127.91,15.93,111.97999999999999,1343.7599999999998]
[null,{"$f":"SUM(B25:B33)","v":1177.6500000000001},{"$f":"SUM(C25:C33)","v":159.17999999999998},{"$f":"SUM(D25:D33)","v":1018.47},{"$f":"SUM(E25:E33)","v":12221.640000000001}]
[]
["byt ZŠ ",66.400000000000006,null,null,{"$f":"SUM(B36*12)","v":796.80000000000007}]
["Spolu",null,null,{"$f":"SUM(D10,D22,D34)","v":3319.1900000000005},{"$f":"SUM(E10,E22,E34,E36)","v":40627.08}]