{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Hárok1","Hárok2","Hárok3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"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":"Hárok1","index":0,"n_rows":432,"n_cols":15,"rows_kept":432,"cut":false,"hidden":false,"merged":[[274,6,275,6],[290,6,291,6],[295,6,296,6],[298,6,299,6],[308,6,309,6],[328,5,331,6],[118,5,118,7],[196,3,196,6],[201,3,201,6],[208,3,208,6],[222,4,222,6],[246,4,247,6]],"flags":["formulas_cached_only"]}
["         ",null,"         Obec Hajná  Nová Ves "]
[]
["Rozpočet  na rok 2025",null,null,"Rozpočet na roky,2022,2023,2024,2025,2026,2027"]
[]
["Bežný príjem:",{"$nulls":7},"EUR","EUR","EUR","EUR","EUR","eur"]
[{"$nulls":7},2022,2023,2024,2024,2025,2026,2027]
["Položka ","Zdroj","Názov",{"$nulls":4},"rozpočet","rozpočet","rozpočet","očak.skut.","návrh rozp.","návrh rozp.","návrh rozp."]
[111003,41,"D.ú.Topoľčany - daň ÚS",{"$nulls":4},79782,87000,95000,95000,96000,96000,96000]
[121001,41,"Daň z pozemkov",{"$nulls":4},17925,17925,17925,17925,17925,17925,17925]
[121002,41,"Daň zo stavieb",{"$nulls":4},2290,2290,2290,2290,2290,2290,2290]
[121003,41,"Daň z bytov",{"$nulls":4},25,25,20,20,20,20,20]
[]
[133001,41,"Daň za psa",{"$nulls":4},130,130,120,120,120,120,120]
[133012,41,"Daň za uživanie verej. Priestranstva"]
[133013,41,"Za komunálny odpad",{"$nulls":4},8000,9000,11000,11000,13000,13000,13000]
[133003,41,"nevýherné hracie ",{"$nulls":4},0,0]
[212002,41,"príjmy z prenájmu spoje",{"$nulls":4},400,400,200,200,300,300,300]
[212003,41,"Príjmy z prenájmu",{"$nulls":4},1355,1355,1355,1355,1355,1355,1355]
[221004,41,"Správne poplatky",{"$nulls":4},220,220,500,500,700,700,700]
[null,41]
[223001,41,"Náhodilé príjmy",{"$nulls":4},300,300,500,500,700,700,700]
[223001]
[233001,43,"predaj pozemku"]
[null,41]
[null,41]
[242000,41,"Príjem z vkladov",{"$nulls":4},2,2]
[312001,111,"Dotácie zo ŠR",{"$nulls":4},300,0,null,null,15000]
[312001,41,"zo ŠR"]
[312001,"3ac1","Dotácie zo ŠR"]
[312001,"3ac2","Dotácie zo ŠR"]
[null,"3ab1"]
[312008,"11H","z rozpočtu VÚC"]
[312001,132,"Recyklačný fond, ENVI-PAK"]
[312001,45,"Dotácia zo ŠR"]
[]
[32201,111,"dotácia chodník "]
[]
[]
[]
[]
[]
["príjmy spolu",{"$nulls":6},110594,118647,128910,128910,147410,132410,132410]
[]
["Finančné operácie "]
[]
[454001,46,"z rezervné fondu",{"$nulls":7},4559]
[456002,71,"finančná zábezpeka ",{"$nulls":5},14556]
[]
["SPOLU Fin.operácie ",{"$nulls":7},14556]
[]
["Kapitálové príjmy "]
[]
[32201,"3ab1","zo štátneho rozp. Zberný dvor",{"$nulls":7},3780]
[32201,"3ab2","zo štátneho rozp. Zberný dvor",{"$nulls":7},444]
[]
["SPOLU Kapitálové príjmy ",{"$nulls":8},0,null,0,null,null," "]
[]
["Celkom príjmy ",{"$nulls":6},110594,133203,128910,137693,147410,132410,132410]
[]
[]
["Bežné výdavky",{"$nulls":6},"r.2022","r.2023","r.2024","os.2024","r.2025","r.2026","r.2027"]
["01.1.1. Správa obce /stará 01.1.1.6/"]
[611000,41,"mzdy",{"$nulls":4},39597,41000,46500,46500,49900,49900,49900]
[621000,41,"poistné VZP",{"$nulls":4},3731,4100,4650,4650,4990,4990,4990]
[623000,41,"poistné Dôvera",{"$nulls":4},0,20,null,null,0,0,0]
[625002,41,"starobné poistenie",{"$nulls":4},6240,5846,6510,6510,6980,6980,6980]
[625001,41,"nemocenské",{"$nulls":4},578,620,900,900,690,690,690]
[]
[625003,41,"úrazové poistenie",{"$nulls":4},864,920,920,920,1200,1200,1200]
[625004,41,"invalidné ",{"$nulls":4},459,450,391.72,391.72,600,600,600]
[625005,41,"poistenie v nezamestnanosti",{"$nulls":4},303,350,297,297,680,680,680]
[625007,41,"rezervný fond",{"$nulls":4},2105,280,1900,1900,500,500,500]
[627000,41,"prísp. Do DDP",{"$nulls":4},1285,1280,1300,1300,1380,1380,1380]
[631001,41,"cestovné",{"$nulls":4},24,500,120,120,500,500,500]
[]
[632001,41,"energie",{"$nulls":4},2667,1800,7000,7000,4400,4400,4400]
[632002,41,"vodné",{"$nulls":4},112,50,90,90,90,90,90]
[]
[632003,41,"poštovné, ",{"$nulls":4},176,300,520,520,800,800,800]
[633010,41,"prac.odevy",{"$nulls":6},80,80,50,50,50]
[632004,41,"kom,infraštr.",{"$nulls":4},1448,960,870,870,2000,2000,2000]
[632005,41,"telekomunikač.služby",{"$nulls":4},26,20,0,0,780,780,780]
[633006,41,"všeobecný materiál",{"$nulls":4},3695,1500,2500,2500,3000,3000,3000]
[633009,41,"knihy, noviny",{"$nulls":4},278,50,250,250,250,250,250]
[]
[633011,41,"potraviny",{"$nulls":4},305,900,900,900,900,900,900]
[633013,41,"SW a licencie",{"$nulls":4},0,20,null,null,20,20,20]
[633013,111,"SW a licencie",{"$nulls":4},57,150,64,64,150,150,150]
[633015,41,"palivá",{"$nulls":4},90]
[635006,41,"údržba budov",{"$nulls":5},480,null,null,480,480,480]
[633016,41,"reprezentačné",{"$nulls":4},0,300,0,0,300,300,300]
[635002,41,"údržba výpočtovej techniky",{"$nulls":4},185,460,502,502,650,650,650]
[635002,111,"údržba výpočtovej techniky",{"$nulls":4},103,140,140,140,140,140,140]
[635006,111,"údržba  parkovisko"]
[635006,41,"údržba budov"]
[637001,41,"školenia",{"$nulls":4},20,520,603,603,600,600,600]
[637003,41,"propag.  A inzercia",{"$nulls":4},384]
[637004,41,"služby",{"$nulls":4},1911,2080,2080,2080,2580,2580,2580]
[637005,41,"špeciálne služby",{"$nulls":4},756,1426,1000,1000,1426,1426,1426]
[637011,41,"štúdie, expertízy, posudky, projekty",{"$nulls":4},0,2500,0,0,1000,1000,1000]
[637014,41,"stravovanie",{"$nulls":4},833,1700,1100,1100,1600,1600,1600]
[637012,41,"poplatky",{"$nulls":4},756,450,800,800,1000,1000,1000]
[637015,41,"poistné",{"$nulls":4},448,1051,1600,1600,1600,1600,1600]
[637016,41,"prídel do SF",{"$nulls":4},418,442,540,540,540,540,540]
[637020,111,"finančné zúčtovanie "]
[637026,41,"odmeny poslancom OZ",{"$nulls":4},1953,2049,2050,2050,2500,2500,2500]
[637027,41,"odmeny mimoprac. Pomer",{"$nulls":4},1482,1281,1290,1290,1600,1600,1600]
[637027,111,"odmeny",{"$nulls":4},720]
[]
[642001,41,"nevidiaci"]
[642002,41]
[641006,41,"príspevok"]
[642006,41,", čl. príspevky, ZMOS,TIR,",{"$nulls":4},1113,780,550,550,null,700,700]
[{"$nulls":11},51030]
[null,null,"Spolu :",{"$nulls":4},51030,51030,null,null,88384,51030,51030]
["Spolu",{"$nulls":6},126152,76775,87927.72,87927.72,96576,96576,96576]
[]
["2000-07-01",52,651002,{"$nulls":7},1069.68]
["01.6,0",null,"všeobec.spr."]
[611,111,"mzdy"]
[621,111,"Poist. Do VšZP",{"$nulls":7},45.05]
[623,111,"Poistné do ost. ZP"]
[625002,111,"starobné poistenie"]
[625003,111,"úrazové poistenie"]
[625004,111,"invalidné poistenie"]
[625007,111,"poistné do RF"]
[631001,111,"cestovné"]
[632003,111,{"$nulls":5},25,null,null,5.6]
[633006,111,"materiál",{"$nulls":4},20,40,null,75]
[632005,111,"telek.sl.",{"$nulls":5},15,null,10]
[632004,111,"poštovné",{"$nulls":4},7.25,null,null,10]
[633016,111,"reprezentačné",{"$nulls":4},10,36,null,50]
[634004,111,"prepravné",{"$nulls":4},10.19,22.96,null,70.72]
[635006,111,"údržba budov",{"$nulls":4},50]
[637007,111,"cestovné náhrady členom OVK",{"$nulls":4},7.2,33,null,22.4]
[637014,111,"stravovanie ",{"$nulls":4},49,16.6,null,341]
[633016,111]
[637026,111,"odmeny mimo prac. Pomer",{"$nulls":4},199.3,686.58,null,1608.91]
[637027,111,"odmeny mimo prac. Pomer",{"$nulls":4},63.9,376.51,null,518.43]
[637020,111,"finančné zúčtovanie",{"$nulls":4},"145,,68",283.66,null,149.46]
[642001,111,"transtery"]
[null,null,"spolu",{"$nulls":4},441.84,1510.3100000000002,2861.52,2861.52]
["Bežné výdavky :",{"$nulls":6},"EUR","EUR","EUR","EUR","EUR","EUR","eur"]
[{"$nulls":7},2022,2023,2024,2024,2025,2026,2027]
["Položka ","Zdroj","Názov",{"$nulls":4},"skutočnosť","skutočnosť","schválený","OS","návrh rozp.","návrh rozp.","návrh rozp."]
["04.1.2.","všeobecná pracovná oblasť/pracovníci na VPP, UoZ/"]
[611,111,"mzdy"]
[611,"3ac1","mzdy UoZ"]
[611,"3ac2","mzdy UoZ"]
[611,"11GB","mzdy"]
[611,41,"mzdy"]
[621,111,"odvody"]
[621,"3ac1","poistné do všZP"]
[621,"3ac2","poistné do všZP"]
[621,"11GB","poistné do všZP"]
[621,41,"odvody"]
[625001,111,"nemoc."]
[625001,"3ac1","nemocenské poistenie"]
[625001,"3ac2","nemocenské poistenie"]
[625001,"11GB","nemocenské poistenie"]
[625001,41,"nemocenské poistenie"]
[625002,111,"starobné poistenie"]
[625002,"3ac1","starobné poistenie"]
[625002,"3ac2","starobné poistenie"]
[625002,41,"starobné poistenie"]
[625002,"11GB","starobné poistenie"]
[625003,111,"úrazové poistenie"]
[625003,"3ac1","úrazové poistenie"]
[625003,"3ac2","úrazové poistenie"]
[625003,"11GB","úrazové poistenie"]
[625003,41,"úrazové poistenie"]
[625004,111,"invalidné poistenie"]
[625004,"3ac1","invalidné poistenie"]
[625004,"3ac2","invalidné poistenie"]
[625004,"11GB","invalidné poistenie"]
[625004,41,"invalidné poistenie"]
[625005,"3ac1","poistenie v nezamestnanosti"]
[625005,"3ac2","poistenie v nezamestnanosti"]
[625005,"11GB","poistenie v nezamestnanosti"]
[625005,41,"poistenie v nezamestnanosti"]
[625007,111,"poistné RF"]
[625007,"11GB","postné RF"]
[625007,"3ac1","poistné do RF"]
[625007,"3ac2","poistné do RF"]
[625007,41,"RF"]
[637014,"11GB","stravovanie"]
[633006,"3ac1","materiál"]
[633006,41,"materiál"]
[633006,111,"materiál"]
[637015,41,"poistenie"]
[null,null,"SPOLU",{"$nulls":4},0,0,0,0,0,0,0]
[]
["Bežné výdavky :",{"$nulls":6},"EUR","EUR","EUR","EUR","EUR","EUR","eur"]
[{"$nulls":7},2022,2023,2024,2024,2025,2026,2027]
["Položka ","Zdroj","Názov",{"$nulls":4},"rozpočet","rozpočet","rozpočet","OS","návrh rozp.","návrh rozp.","návrh rozp."]
[]
["03.2.0. ","požiarna ochrana"]
[642001,41,"dotácia pre DHZ"]
[633016,41,"reprezentačné - občerstvenie"]
[null,null,"spolu",{"$nulls":4},0,null,0,0,0,0]
[]
["2001-05-04","cestná doprava"]
[633006,41,"všeobecný materiál"]
[637027,41,"odmeny dohody"]
[637004,41,"služby",{"$nulls":6},200,0]
[635006,41,"údržba MK",{"$nulls":4},200,null,null,null,200,200,200]
[null,null,"spolu",{"$nulls":4},200,null,200,0,200,200,200]
[{"$nulls":8},0]
["05.1.0.","odpad",{"$nulls":6},0]
[633004,41,"prev.stroje a zariadenia",{"$nulls":4},500,700,900,null,null,null,0]
[633006,41,"materiál (smetné nádoby)",{"$nulls":4},850,250,0,216,500,500,500]
[633015,41,"palivo ",{"$nulls":4},572.57,0,0,null,0,0,0]
[635004,41,"údržba kosačiek",{"$nulls":4},520,null,0,null,0,0,0]
[635005,41,"prístr.",{"$nulls":8},0,0,0]
[637004,41,"odvoz a skládkovanie odpadov",{"$nulls":4},6151,11000,12000,11621,14000,14000,14000]
[633006,41,"materiál (separovaný zber)",{"$nulls":4},0,0,0,null,0,0,0]
[637004,41,"služby",{"$nulls":4},0,{"$nulls":4},0,0]
[637027,41,"dohody o vykonaní práce"]
[637015,41,"poistné"]
[null,null,"spolu",{"$nulls":4},7243.57,11950,12900,11837,14500,14500,14500]
[]
[]
["06.2.0.","verejná zeleň",{"$nulls":5},2022,"r.2023","r.2024","OS2024","r.2025","r.2026","r.2027"]
[633006,41,"všeobecný materiál",{"$nulls":4},200,300,300,1271,300,300,300]
[633010,41,"pracovné odevy",{"$nulls":6},0,29.5,0,0,0]
[633015,41,"palivo do kosačiek",{"$nulls":4},700,1700,2000,1413,2500,2500,2500]
[635004,41,"údržba strojov, kosačiek",{"$nulls":4},800,300,300,null,300,300,300]
[637004,41,"služby",{"$nulls":4},300,300,300,1850,300,300,300]
[635006,"11H","oprava MR",{"$nulls":7},5000]
[637015,41,{"$nulls":8},508]
[637027,41,{"$nulls":8},410]
[635006,41,"opravva MR",{"$nulls":7},1468]
[635005,41,"prístr.a zariad. "]
[null,null,"spolu",{"$nulls":4},2000,2600,2900,11949.5,3400,3400,3400]
[]
["Bežný príjem:",{"$nulls":6},"EUR","EUR","EUR","EUR","EUR","EUR","eur"]
[{"$nulls":7},2022,2023,2024,2024,2025,2026,2027]
["Položka ","Zdroj","Názov",{"$nulls":4},"skutočnosť","skutočnosť","schválený","OS","návrh rozp.","návrh rozp.","návrh rozp."]
[]
["06.4.0.","verejné osvetlenie"]
[632001,111,"energie"]
[632001,41,"energie",{"$nulls":4},3500,8000,8000,3340,6000,6000,6000]
[633006,41,"všeobecný materiál",{"$nulls":4},200,200,200,75,200,200,200]
[635004,41,"údržba verejného osvetlenia",{"$nulls":4},200,200,200,null,200,200,200]
[637027,41,"odmeny na dohody"]
[null,null,"spolu",{"$nulls":4},3900,3900,8400,3415,6400,6400,6400]
[]
["08.1.0.","rekreačné a športové služby"]
[637007,41,"cestovné",{"$nulls":6},0,null,0,0,0]
[632001,41,"energie",{"$nulls":4},800,500,900,388,900,900,900]
[632002,41,"vodné",{"$nulls":4},70,45,20,null,20,20,20]
[633006,"11H","materiál",{"$nulls":4},0,0,0,null,0,0,0]
[]
[633006,41,"materiál",{"$nulls":4},150,100,200,175,200,200,200]
[633011,41,"potraviny",{"$nulls":8},0,0,0]
[633015,41,"palivo na kosenie ihriska",{"$nulls":4},200,350,200,350,200,200,200]
[633016,41,"reprezentačné - občerstvenie",{"$nulls":4},200,0,0,null,0,0,0]
[634004,41,"prepravné",{"$nulls":5},0,0]
[637004,41,"služby",{"$nulls":4},150,0,0,null,0,0,0]
[635006,41,{"$nulls":5},0,0,0,130,0,0,0]
[633016,41,"reprezentačné - občerstvenie",{"$nulls":4},200,200,200,null,null,200,200]
[637027,41,"odmeny mimo prac. Pomer"]
[637015,41,"Poistné ",{"$nulls":4},10,50,50,50,50,50,50]
[null,41,{"$nulls":7},0,0,0,0,0]
[642001,41,"OFK - príspevok",{"$nulls":4},300,0,0,null,0,0,0]
[642002,41,"príspevok",{"$nulls":5},0,0,null,0,0,0]
[642006,111,"Príspevky ",{"$nulls":6},0,0,0]
[642002,41,"príspevok",{"$nulls":6},0,0,0]
[642006,41,"členský príspevok",{"$nulls":6},0,0,0]
[null,null,"spolu",{"$nulls":4},2080,1245,1370,null,1370,1370,1370]
[]
["Bežný príjem:",{"$nulls":6},"EUR","EUR","EUR","EUR","EUR","EUR","eur"]
[{"$nulls":7},2022,2023,2024,2024,2025,2026,2027]
["Položka ","Zdroj","Názov",{"$nulls":4},"skutočnosť","skutočnosť","schválený","OS","návrh rozp.","návrh rozp.","návrh rozp."]
[]
["08.2.0.","kultúrny dom"]
[632001,41,"energie"]
[633006,111,"mateeriál vybavenie KD",{"$nulls":8},15000]
[633006,41,"všeobecný materiál",{"$nulls":4},300,300,300,135,300,300,300]
[633009,41,"knihy časopisy",{"$nulls":5},0,0,null,0,0,0]
[633011,41,"potraviny",{"$nulls":4},1500,0,0,null,0,0,0]
[635005,41,"údržba MR"]
[635006,41,"údržba budov",{"$nulls":4},8000,0,0]
[633016,41,"reprezentačné"]
[637002,41,"konkurzy -súťaže",{"$nulls":4},1500,0,0,null,0,0,0]
[637003,41,"prop.a inzercia",{"$nulls":5},500,0]
[637004,41,"služby",{"$nulls":6},100,2000,100,100,100]
[637011,41,"štúdie,expert.posudky",{"$nulls":6},0]
[637027,41,"odmeny na dohody",{"$nulls":4},300,550,300,300,300,300,300]
[null,null,"spolu",{"$nulls":4},2100,1350,700,2435,15700,700,700]
[]
["08.2.0 . kronika / staré 08.2.0.5","knižnica"]
[633009,41,"knihy",{"$nulls":5},50,0]
[637027,41,"odmeny na dohody",{"$nulls":5},50,0]
[null,null,"spolu",{"$nulls":5},100,0,0,0,0,0]
[]
["08.2.0 . kronika /","kronika"]
[637027,41,"odmeny na dohody",{"$nulls":5},0,0,null,0,0,0]
[]
["08.4.0.","cintorínske služby"]
[632001,41,"energie",{"$nulls":4},200,200,661,580,600,600,600]
[632002,41,"vodné",{"$nulls":4},100,100,100,50,100,100,100]
[633006,41,"všeobecný materiál",{"$nulls":4},150,150,2750,100,1000,1000,1000]
[635015,41,"palivo",{"$nulls":4},200,200,200,450,200,200,200]
[637004,41,"služby",{"$nulls":6},500,456,0,0,0]
[]
[637027,41,"odmeny dohody",{"$nulls":4},300,300,1300,null,500,500,500]
[null,null,"spolu",{"$nulls":4},950,950,5511,1636,2400,2400,2400]
[]
["09.1.1.1.","Materská škola"]
[633006,41,"materiál"]
[637014,41,"stravovanie detí",{"$nulls":6},100,100,20,20,20]
[637004,41]
[637004,41,"služby",{"$nulls":8},10,10,10]
[null,null,"spolu",{"$nulls":6},100,100,30,30,30]
[]
[]
["09.1.2.","Základná škola"]
[642001,41,"príspevok ZŠ"]
[641009,111,"prísp."]
[]
[641009,41]
[null,null,"spolu"]
[]
["09.5.0.2. CVČ"]
[641009,41,"CVČ",{"$nulls":4},150,null,50,0,50,50,50]
[null,null,"SPOLU:",{"$nulls":4},150,null,50,0,50,50,50]
[]
[]
["10,1,2"]
[]
[637004,41,"služby,opatr.služba",{"$nulls":4},2671,2200,4500,5000,4500,4500,4500]
[637027,41,"dohoda o vykonaní práce ",{"$nulls":6},0]
[null,null,"spolu",{"$nulls":4},2671,2200,4500,5000,4500,4500,4500]
[]
["10.1.2.3"]
[637005,41,"špec.služ.",{"$nulls":4},0,null,0,null,0,0,0]
[]
["10.2.0.2"]
[642014,41,"dôchodcom ",{"$nulls":4},600,600,600,1000,1000,1000,1000]
[null,null,"SPoLU:",{"$nulls":4},600,600,600,1000,1000,1000,1000]
[]
["10.4.0.4."]
[642014,41,"deťom",{"$nulls":4},260,250,1000,null,1000,1000,1000]
[633006,41,"materiál",{"$nulls":6},0]
[null,null,"spolu",{"$nulls":4},260,250,1000,null,1000,1000,1000]
[]
["Bežný rozpočet spolu:",{"$nulls":6},104035,112556,121734,null,147126,132126,132126]
[]
[null,null,"Výdavky kapitálového  rozpočtu "]
[]
[]
["01.1.1. Správa obce"]
[717002,46,"rekonštr."]
[717003,46,"prístv"]
["06.2.0  zberný dvor "]
[717001,"3ab1","rozvoj - real.  Zberný dvor ",{"$nulls":7},3780]
[717001,"3ab2","rozvoj - rel. Nové  zberný dvor",{"$nulls":7},444]
[717001,41,"rozvoj obci relal. Zberný dvor "]
[]
[717002,41,"moder DS"]
["01.7..0",41,821005,{"$nulls":7},9558]
[null,null,717002]
[null,41,717002]
[null,41,717002,"DS"]
[null,41,717002,"DS"]
[null,111,713002]
[null,null,"SPOLU kapitál rozp.:          ",{"$nulls":8},0,0,0]
[]
[null,null,"Výdavky spolu",{"$nulls":4},104035,112556,121734,123328,147126,132126,132126]
[]
[]
[]
[]
[]
[]
["Návrh rozpočtu na rok 2025  príjmy  147410,-eur,  výdavky  132126. eur ",{"$nulls":5},"147126,- eur"]
[]
["Návrh  rozpočtu obce Hajná Nová Ves  pre rok 2025 a roky 2026 a 2027 vyvesený na úradnej tabuli dňa  4.11.2024"]
[]
["Dátum začiatku lehoty na pripomienkované konanie  4.11.2024"]
[]
["Vyhodnotenie pripomienok k návrhu rozpočtu na rok  2023 a roky 2024 a 2025",{"$nulls":4},2024]
["bude ukončené dňa 27.11.2024"]
["Pripomienky zasielať na adresu : obecný úrad Hajná Nová Ves 76, 956 03 "]
[]
[]
["Rozpočet OBCE  Hajná Nová Ves pre rok 2025 a roky 2026 a 2027  schválený uznesením č. 31/2024"]
["zo ddňa 7.12.2024"]
[]
["Rozpočet OBCE Hajná Nová Ves  pre rok 2025 a roky 2026 a 2027 vyhlásený vyvesením na úradnej tabuli dňa"]
[]
[null,null,"2024-12-13"]
[]
[]
[]
[]
[]
[]
[null,null,null,"ROZPOČET   OBCE  HAJNÁ NOVÁ VES "]
[]
["v Hajnej Novej Vsi , november  2022",null,null,2024]
[]
[]
["                                                                                           Ľuboš Koma"]
[{"$nulls":6},"starosta obce "]
{"$rows_empty":16}
["Súhrnné vyhodnotenie návrhu rozpočtu obce Hajná Nová Ves"]
[]
["Rozpočet obce "]
[]
[null,null,2022,2023,"Schválený ",null,"OS","návrh","návrh","návrh"]
[{"$nulls":4},2024,null,2024,2025,2026,2027]
[]
["príjmy ",null,110594,118647,128910,null,null,132410,132410,132410]
[]
["výdavky ",null,104035,112556,121734,null,null,132126,132126,132126]

{"sheet":"Hárok2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Hárok3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}