{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Rozpočet-čerpanie","Rozpočet"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":9,"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":"Rozpočet-čerpanie","index":0,"n_rows":29,"n_cols":18,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,1,0,17]]}
[null,"Čerpanie k 1.10.2020*"]
[null,"Partner","Rozpočet","Poplatky","ZPC","Potvrdené čerpanie - SPOLU","% z roz.","Potvrdené čerpanie - poplatky","% z roz.","Potvrdené čerpanie - ZPC","% z roz.","Očakávané čerpanie - SPOLU","Očakávané čerpanie - Poplatky","% z roz.","Očakávané čerpanie - ZPC","% z roz.","Zostatok - Poplatky","Zostatok - ZPC"]
[1,"MF SR",{"$f":"Rozpočet!C3","v":593050},{"$f":"Rozpočet!D3","v":270756},{"$f":"Rozpočet!E3","v":322294},{"$f":"H3+J3","v":286184.87522864912},{"$f":"F3/C3","v":0.48256449747685543},{"$f":"Rozpočet!H3","v":171333.20522864917},{"$f":"H3/D3","v":0.6327955990953078},{"$f":"Rozpočet!J3","v":114851.66999999995},{"$f":"J3/E3","v":0.35635683568418886},{"$f":"Rozpočet!L3","v":288600.34192649391},{"$f":"Rozpočet!N3","v":172648.67192649399},{"$f":"Rozpočet!O3","v":0.63765409418994956},{"$f":"Rozpočet!P3","v":115951.66999999995},{"$f":"Rozpočet!Q3","v":0.35976986850515352},{"$f":"D3-M3","v":98107.328073506011},{"$f":"E3-O3","v":206342.33000000005}]
[2,"FR SR",{"$f":"Rozpočet!C4","v":63345},{"$f":"Rozpočet!D4","v":32420},{"$f":"Rozpočet!E4","v":30925},{"$f":"H4+J4","v":21073.25680551894},{"$f":"F4/C4","v":0.33267435165394177},{"$f":"Rozpočet!H4","v":11276.556805518938},{"$f":"H4/D4","v":0.3478271685847914},{"$f":"Rozpočet!J4","v":9796.7000000000007},0.3167890056588521,{"$f":"Rozpočet!L4","v":24622.25680551894},{"$f":"Rozpočet!N4","v":13395.556805518938},{"$f":"Rozpočet!O4","v":0.41318805692532196},{"$f":"Rozpočet!P4","v":11226.7},{"$f":"Rozpočet!Q4","v":0.3630299110751819},{"$f":"D4-M4","v":19024.443194481064},{"$f":"E4-O4","v":19698.3}]
[3,"KP SR",{"$f":"Rozpočet!C5","v":33345},{"$f":"Rozpočet!D5","v":12420},{"$f":"Rozpočet!E5","v":20925},5261.75,0.15779727095516569,{"$f":"Rozpočet!H5","v":4460},0.35909822866344604,{"$f":"Rozpočet!J5","v":801.75},3.8315412186379925E-2,{"$f":"Rozpočet!L5","v":5261.75},{"$f":"Rozpočet!N5","v":4460},{"$f":"Rozpočet!O5","v":0.35909822866344604},{"$f":"Rozpočet!P5","v":801.75},{"$f":"Rozpočet!Q5","v":3.8315412186379925E-2},7960,20123.25]
[4,"KRRZ",{"$f":"Rozpočet!C6","v":141114.93},{"$f":"Rozpočet!D6","v":67068},{"$f":"Rozpočet!E6","v":74046.929999999993},61013.197999999989,0.43236529260227813,{"$f":"Rozpočet!H6","v":32219.117499999997},0.48039478588894846,{"$f":"Rozpočet!J6","v":28794.080499999996},0.38886258349941044,{"$f":"Rozpočet!L6","v":61013.197999999989},{"$f":"Rozpočet!N6","v":32219.117499999997},{"$f":"Rozpočet!O6","v":0.48039478588894846},{"$f":"Rozpočet!P6","v":28794.080499999996},{"$f":"Rozpočet!Q6","v":0.38886258349941044},34848.882500000007,45252.849499999997]
[5,"MDV SR",{"$f":"Rozpočet!C7","v":74290},{"$f":"Rozpočet!D7","v":34776},{"$f":"Rozpočet!E7","v":39514},9133.48,0.12294359940772648,{"$f":"Rozpočet!H7","v":7252.69},0.2085544628479411,{"$f":"Rozpočet!J7","v":1880.79},4.7598066508073085E-2,{"$f":"Rozpočet!L7","v":9133.48},{"$f":"Rozpočet!N7","v":7252.69},{"$f":"Rozpočet!O7","v":0.2085544628479411},{"$f":"Rozpočet!P7","v":1880.79},{"$f":"Rozpočet!Q7","v":4.7598066508073085E-2},27523.31,37633.21]
[6,"MH SR",{"$f":"Rozpočet!C8","v":53090},{"$f":"Rozpočet!D8","v":29744},{"$f":"Rozpočet!E8","v":23346},6445.33,0.12140384253155019,{"$f":"Rozpočet!H8","v":3654.8999999999992},0.12287856374394833,{"$f":"Rozpočet!J8","v":2790.4300000000003},0.11952497215797139,{"$f":"Rozpočet!L8","v":6445.33},{"$f":"Rozpočet!N8","v":3654.8999999999992},{"$f":"Rozpočet!O8","v":0.12287856374394833},{"$f":"Rozpočet!P8","v":2790.4300000000003},{"$f":"Rozpočet!Q8","v":0.11952497215797139},26089.100000000002,20555.57]
[7,"MK SR",{"$f":"Rozpočet!C9","v":33345},{"$f":"Rozpočet!D9","v":12420},{"$f":"Rozpočet!E9","v":20925},11628.14,0.34872214724846301,{"$f":"Rozpočet!H9","v":5886.2},0.47392914653784218,{"$f":"Rozpočet!J9","v":5741.9400000000005},0.27440573476702512,{"$f":"Rozpočet!L9","v":11628.14},{"$f":"Rozpočet!N9","v":5886.2},{"$f":"Rozpočet!O9","v":0.47392914653784218},{"$f":"Rozpočet!P9","v":5741.9400000000005},{"$f":"Rozpočet!Q9","v":0.27440573476702512},6533.8,15183.06]
[8,"MO SR",{"$f":"Rozpočet!C10","v":53345},{"$f":"Rozpočet!D10","v":32420},{"$f":"Rozpočet!E10","v":20925},17373.699999999997,0.32568563126816003,{"$f":"Rozpočet!H10","v":11072.8},0.34154225786551506,{"$f":"Rozpočet!J10","v":6300.9},0.30111827956989246,{"$f":"Rozpočet!L10","v":17373.699999999997},{"$f":"Rozpočet!N10","v":11072.8},{"$f":"Rozpočet!O10","v":0.34154225786551506},{"$f":"Rozpočet!P10","v":6300.9},{"$f":"Rozpočet!Q10","v":0.30111827956989246},21347.200000000001,14624.1]
[9,"MPRV SR",{"$f":"Rozpočet!C11","v":33345},{"$f":"Rozpočet!D11","v":12420},{"$f":"Rozpočet!E11","v":20925},7604.8899999999994,0.22806687659319236,{"$f":"Rozpočet!H11","v":3125},0.25161030595813205,{"$f":"Rozpočet!J11","v":4479.8899999999994},0.21409271206690558,{"$f":"Rozpočet!L11","v":7934.8899999999994},{"$f":"Rozpočet!N11","v":3325},{"$f":"Rozpočet!O11","v":0.26771336553945252},{"$f":"Rozpočet!P11","v":4609.8899999999994},{"$f":"Rozpočet!Q11","v":0.22030537634408601},9095,16315.11]
[10,"MPSVR SR",{"$f":"Rozpočet!C12","v":97490},{"$f":"Rozpočet!D12","v":72228},{"$f":"Rozpočet!E12","v":25262},49409.45,0.50681557082777717,{"$f":"Rozpočet!H12","v":34906},0.48327518413911502,{"$f":"Rozpočet!J12","v":14503.45},0.57412120972211234,{"$f":"Rozpočet!L12","v":49409.45},{"$f":"Rozpočet!N12","v":34906},{"$f":"Rozpočet!O12","v":0.48327518413911502},{"$f":"Rozpočet!P12","v":14503.45},{"$f":"Rozpočet!Q12","v":0.57412120972211234},37322,10758.55]
[11,"MŠVVŠ SR",{"$f":"Rozpočet!C13","v":101890},{"$f":"Rozpočet!D13","v":44712},{"$f":"Rozpočet!E13","v":57178},28798.364546615579,0.28264171701458024,{"$f":"Rozpočet!H13","v":13881.954546615581},0.31047491829074031,{"$f":"Rozpočet!J13","v":14916.41},0.26087673580747839,{"$f":"Rozpočet!L13","v":28798.364546615579},{"$f":"Rozpočet!N13","v":13881.954546615581},{"$f":"Rozpočet!O13","v":0.31047491829074031},{"$f":"Rozpočet!P13","v":14916.41},{"$f":"Rozpočet!Q13","v":0.26087673580747839},30830.045453384417,42261.59]
[12,"MV SR",{"$f":"Rozpočet!C14","v":247780},{"$f":"Rozpočet!D14","v":189017},{"$f":"Rozpočet!E14","v":58763},157374.79999999999,0.63513923641940428,{"$f":"Rozpočet!H14","v":113612.22},{"$f":"H14/D14","v":0.60106879275409086},{"$f":"Rozpočet!J14","v":43762.58},0.74473018736279639,{"$f":"Rozpočet!L14","v":157374.79999999999},{"$f":"Rozpočet!N14","v":113612.22},{"$f":"Rozpočet!O14","v":0.60106879275409086},{"$f":"Rozpočet!P14","v":43762.58},{"$f":"Rozpočet!Q14","v":0.74473018736279639},75404.78,15000.419999999998]
[13,"MZVEZ SR",{"$f":"Rozpočet!C15","v":33345},{"$f":"Rozpočet!D15","v":12420},{"$f":"Rozpočet!E15","v":20925},6813.5,0.20433348328085171,{"$f":"Rozpočet!H15","v":5842.17},0.47038405797101451,{"$f":"Rozpočet!J15","v":971.33},4.6419593787335726E-2,{"$f":"Rozpočet!L15","v":6813.5},{"$f":"Rozpočet!N15","v":5842.17},{"$f":"Rozpočet!O15","v":0.47038405797101451},{"$f":"Rozpočet!P15","v":971.33},{"$f":"Rozpočet!Q15","v":4.6419593787335726E-2},6577.83,19953.669999999998]
[14,"MZ SR",{"$f":"Rozpočet!C16","v":110690},{"$f":"Rozpočet!D16","v":49680},{"$f":"Rozpočet!E16","v":61010},33829.78,0.30562634384316556,{"$f":"Rozpočet!H16","v":19943.78},0.40144484702093397,{"$f":"Rozpočet!J16","v":13886},0.22760203245369612,{"$f":"Rozpočet!L16","v":38929.78},{"$f":"Rozpočet!N16","v":19943.78},{"$f":"Rozpočet!O16","v":0.40144484702093397},{"$f":"Rozpočet!P16","v":18986},{"$f":"Rozpočet!Q16","v":0.3111948860842485},29736.22,42024]
[15,"MŽP SR",{"$f":"Rozpočet!C17","v":93090},{"$f":"Rozpočet!D17","v":39744},{"$f":"Rozpočet!E17","v":53346},48916.5,0.52547534643893001,{"$f":"Rozpočet!H17","v":24531.46},0.61723681561996779,{"$f":"Rozpočet!J17","v":24385.040000000001},0.45711093615266374,{"$f":"Rozpočet!L17","v":48916.5},{"$f":"Rozpočet!N17","v":24531.46},{"$f":"Rozpočet!O17","v":0.61723681561996779},{"$f":"Rozpočet!P17","v":24385.040000000001},{"$f":"Rozpočet!Q17","v":0.45711093615266374},15212.54,28960.959999999999]
[16,"NKÚ SR",{"$f":"Rozpočet!C18","v":64145},{"$f":"Rozpočet!D18","v":29808},{"$f":"Rozpočet!E18","v":34337},26469.71,0.41265429885415855,{"$f":"Rozpočet!H18","v":16969.7},0.56930018786902847,{"$f":"Rozpočet!J18","v":9500.01},0.27666977313102487,{"$f":"Rozpočet!L18","v":26469.71},{"$f":"Rozpočet!N18","v":16969.7},{"$f":"Rozpočet!O18","v":0.56930018786902847},{"$f":"Rozpočet!P18","v":9500.01},{"$f":"Rozpočet!Q18","v":0.27666977313102487},12838.3,24836.989999999998]
[17,"PMÚ SR",{"$f":"Rozpočet!C19","v":42145},{"$f":"Rozpočet!D19","v":17388},{"$f":"Rozpočet!E19","v":24757},7633.38,0.18112184126230871,{"$f":"Rozpočet!H19","v":4108.2},0.2362663906142167,{"$f":"Rozpočet!J19","v":3525.1800000000003},0.14239124288080141,{"$f":"Rozpočet!L19","v":10261.380000000001},{"$f":"Rozpočet!N19","v":5792.2},{"$f":"Rozpočet!O19","v":0.33311479181044396},{"$f":"Rozpočet!P19","v":4469.18},{"$f":"Rozpočet!Q19","v":0.18052187260168842},11595.8,20287.82]
[18,"MIRRI SR",{"$f":"Rozpočet!C20","v":42145},{"$f":"Rozpočet!D20","v":28388},{"$f":"Rozpočet!E20","v":13757},19100.116584044586,0.45320006131319462,{"$f":"Rozpočet!H20","v":13009.486584044585},0.45827415048769149,{"$f":"Rozpočet!J20","v":6090.63},0.44272951951733663,{"$f":"Rozpočet!L20","v":38496.11658404459},{"$f":"Rozpočet!N20","v":26154.486584044585},{"$f":"Rozpočet!O20","v":0.92132191714966127},{"$f":"Rozpočet!P20","v":12341.630000000001},{"$f":"Rozpočet!Q20","v":0.89711637711710412},2233.5134159554145,1415.369999999999]
[19,"ÚVO",{"$f":"Rozpočet!C21","v":23345},{"$f":"Rozpočet!D21","v":12420},{"$f":"Rozpočet!E21","v":10925},0,0,{"$f":"Rozpočet!H21","v":0},0,{"$f":"Rozpočet!J21","v":0},0,{"$f":"Rozpočet!L21","v":798},{"$f":"Rozpočet!N21","v":408},{"$f":"Rozpočet!O21","v":3.2850241545893721E-2},{"$f":"Rozpočet!P21","v":390},{"$f":"Rozpočet!Q21","v":3.5697940503432495E-2},12012,10535]
[20,"ÚV SR",{"$f":"Rozpočet!C22","v":79745},{"$f":"Rozpočet!D22","v":47324},{"$f":"Rozpočet!E22","v":32421},37840.15,0.4745143896169039,{"$f":"Rozpočet!H22","v":24683.78},0.52159115882004903,{"$f":"Rozpočet!J22","v":13156.37},0.40579778538601524,{"$f":"Rozpočet!L22","v":42978.15},{"$f":"Rozpočet!N22","v":27171.78},{"$f":"Rozpočet!O22","v":0.5741649057560646},{"$f":"Rozpočet!P22","v":15806.37},{"$f":"Rozpočet!Q22","v":0.48753493106319978},20152.22,16614.629999999997]
[21,"ÚPSVR",{"$f":"Rozpočet!C23","v":23345},{"$f":"Rozpočet!D23","v":12420},{"$f":"Rozpočet!E23","v":10925},0,0,{"$f":"Rozpočet!H23","v":0},0,{"$f":"Rozpočet!J23","v":0},0,{"$f":"Rozpočet!L23","v":0},{"$f":"Rozpočet!N23","v":0},{"$f":"Rozpočet!O23","v":0},{"$f":"Rozpočet!P23","v":0},{"$f":"Rozpočet!Q23","v":0},12420,10925]
[null,"SPOLU",{"$f":"Rozpočet!C24","v":2037424.93},{"$f":"Rozpočet!D24","v":1059993},{"$f":"Rozpočet!E24","v":977431.92999999993},{"$f":"SUM(F3:F23)","v":841904.37116482819},0.41321982408688218,{"$f":"Rozpočet!H24","v":521769.22066482832},0.49223836446545244,{"$f":"Rozpočet!J24","v":320135.15049999987},0.32752679820885316,{"$f":"Rozpočet!L24","v":881258.8378626731},{"$f":"Rozpočet!N24","v":543128.68736267311},{"$f":"Rozpočet!O24","v":0.51238893781626205},{"$f":"Rozpočet!P24","v":338130.15049999987},{"$f":"Rozpočet!Q24","v":0.34593728741806079},516864.31263732689,639301.77950000006]
[]
[]
[]
[null,"*Partner projektu môže pri prihlasovaní sa na vzdelávania rozpočet prekročiť. "]
[null,"Partner si musí rozpočet sledovať pri samotnej realizácií vzdelávaní (vzdelávanie iného analytika môže byť zrušené)."]

{"sheet":"Rozpočet","index":1,"n_rows":24,"n_cols":35,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[null,null,"Rozpočet",null,null,"2016-01-01","-","2020-12-31"]
[null,"Partner","Rozpočet","Poplatky","ZPC","Potvrdené čerpanie - SPOLU","% z roz.","Potvrdené čerpanie - poplatky","% z roz.","Potvrdené čerpanie - ZPC","% z roz.","Celkové očakávané čerpanie - SPOLU","% z roz.","Celkové očakávané čerpanie - poplatky","% z roz.","Celkové očakávané čerpanie - ZPC","% z roz.","Školenia refundované - SPOLU","% z čerp.","Refundované - poplatky","% z čerp.","Refundované - ZPC","% z čerp.","Na refundáciu - poplatky","Na refundáciu - ZPC","Nepotvrdené a plánované účasti - poplatky","Nepotvrdené a plánované účasti - ZPC","Spolu potvrdené","Čakajúce na refundáciu","Komplet refundované","Čiastočne refundované","Podané komplet na refundáciu","Podané čiastočne na refundáciu","Nepotvrdené","Plánované"]
[1,"MF SR",593050,270756,322294,286184.87522864912,0.48256449747685543,171333.20522864917,0.6327955990953078,114851.66999999995,0.35635683568418886,288600.34192649391,0.48663745371637118,172648.67192649399,0.63765409418994956,115951.66999999995,0.35976986850515352,215647.26999999996,0.75352434270926194,123615.08,0.72148933322663322,92032.189999999959,0.80131346805840953,47718.125228649165,22819.480000000003,1315.4666978448108,1100,130,17,77,36,0,0,0,3]
[2,"FR SR",63345,32420,30925,21073.25680551894,0.33267435165394177,11276.556805518938,0.3478271685847914,9796.7000000000007,0.3167890056588521,24622.25680551894,0.38870087308420459,13395.556805518938,0.41318805692532196,11226.7,0.3630299110751819,8570.61,0.40670552630267465,4622.91,0.40995758543401029,3947.7000000000003,0.40296222197270509,6653.646805518938,5849,2119,1430,17,8,9,0,0,0,1,5]
[3,"KP SR",33345,12420,20925,5261.75,0.15779727095516569,4460,0.35909822866344604,801.75,3.8315412186379925E-2,5261.75,0.15779727095516569,4460,0.35909822866344604,801.75,3.8315412186379925E-2,5261.75,1,4460,1,801.75,1,0,0,0,0,2,0,2,0,0,0,0,0]
[4,"KRRZ",141114.93,67068,74046.929999999993,61013.197999999989,0.43236529260227813,32219.117499999997,0.48039478588894846,28794.080499999996,0.38886258349941044,61013.197999999989,0.43236529260227813,32219.117499999997,0.48039478588894846,28794.080499999996,0.38886258349941044,57843.197999999989,0.94804402811339272,29969.117499999997,0.93016568501604679,27874.080499999996,0.96804898840232112,2250,920,0,0,28,2,26,0,0,0,0,0]
[5,"MDV SR",74290,34776,39514,9133.48,0.12294359940772648,7252.69,0.2085544628479411,1880.79,4.7598066508073085E-2,9133.48,0.12294359940772648,7252.69,0.2085544628479411,1880.79,4.7598066508073085E-2,4713.4799999999996,0.51606616536084815,3362.6899999999996,0.46364728121565929,1350.79,0.71820352086091477,3890,530,0,0,7,2,5,0,0,0,0,0]
[6,"MH SR",53090,29744,23346,6445.33,0.12140384253155019,3654.8999999999992,0.12287856374394833,2790.4300000000003,0.11952497215797139,6445.33,0.12140384253155019,3654.8999999999992,0.12287856374394833,2790.4300000000003,0.11952497215797139,6445.33,1,3654.8999999999992,1,2790.4300000000003,1,0,0,0,0,11,0,11,0,0,0,0,0]
[7,"MK SR",33345,12420,20925,11628.14,0.34872214724846301,5886.2,0.47392914653784218,5741.9400000000005,0.27440573476702512,11628.14,0.34872214724846301,5886.2,0.47392914653784218,5741.9400000000005,0.27440573476702512,6680.1399999999994,0.5744805274102307,4161.2,0.70694166015425908,2518.94,0.4386914527145877,1725,3223,0,0,6,3,3,0,0,0,0,0]
[8,"MO SR",53345,32420,20925,17373.699999999997,0.32568563126816003,11072.8,0.34154225786551506,6300.9,0.30111827956989246,17373.699999999997,0.32568563126816003,11072.8,0.34154225786551506,6300.9,0.30111827956989246,7509.7,0.43224529029510128,7280.8,0.65753919514485959,228.90000000000003,3.6328143598533549E-2,3792,6072,0,0,13,10,1,2,0,0,0,0]
[9,"MPRV SR",33345,12420,20925,7604.8899999999994,0.22806687659319236,3125,0.25161030595813205,4479.8899999999994,0.21409271206690558,7934.8899999999994,0.23796341280551805,3325,0.26771336553945252,4609.8899999999994,0.22030537634408601,5353.46,0.70394969552485309,3125,1,2228.46,0.49743632098109558,0,2251.4299999999998,200,130,4,0,0,4,0,0,0,1]
[10,"MPSVR SR",97490,72228,25262,49409.45,0.50681557082777717,34906,0.48327518413911502,14503.45,0.57412120972211234,49409.45,0.50681557082777717,34906,0.48327518413911502,14503.45,0.57412120972211234,8995.4500000000007,0.18205930242089319,6840,0.19595485016902539,2155.4499999999998,0.14861636369277653,28066,12348,0,0,17,14,3,0,0,0,0,0]
[11,"MŠVVŠ SR",101890,44712,57178,28798.364546615579,0.28264171701458024,13881.954546615581,0.31047491829074031,14916.41,0.26087673580747839,28798.364546615579,0.28264171701458024,13881.954546615581,0.31047491829074031,14916.41,0.26087673580747839,13989.220000000001,0.48576439045195824,8188.27,0.58984993593688861,5800.95,0.38889719443217236,5693.684546615581,9115.4599999999991,0,0,13,8,2,3,0,0,0,0]
[12,"MV SR",247780,189017,58763,157374.79999999999,0.63513923641940428,113612.22,0.60106879275409086,43762.58,0.74473018736279639,157374.79999999999,0.63513923641940428,113612.22,0.60106879275409086,43762.58,0.74473018736279639,101958.6,0.64787119665918569,75389.22,0.66356611991210102,26569.380000000005,0.60712553967339233,38223,17193.199999999997,0,0,81,20,14,47,0,0,0,0]
[13,"MZVEZ SR",33345,12420,20925,6813.5,0.20433348328085171,5842.17,0.47038405797101451,971.33,4.6419593787335726E-2,6813.5,0.20433348328085171,5842.17,0.47038405797101451,971.33,4.6419593787335726E-2,6813.5,1,5842.17,1,971.33,1,0,0,0,0,1,0,0,1,0,0,0,0]
[14,"MZ SR",110690,49680,61010,33829.78,0.30562634384316556,19943.78,0.40144484702093397,13886,0.22760203245369612,38929.78,0.35170096666365525,19943.78,0.40144484702093397,18986,0.3111948860842485,0,0,0,0,0,0,19943.78,13886,0,5100,16,16,0,0,0,0,0,1]
[15,"MŽP SR",93090,39744,53346,48916.5,0.52547534643893001,24531.46,0.61723681561996779,24385.040000000001,0.45711093615266374,48916.5,0.52547534643893001,24531.46,0.61723681561996779,24385.040000000001,0.45711093615266374,32911.96,0.6728191918882177,18334.46,0.74738560199841342,14577.5,0.597805047684974,6197,9807.5400000000009,0,0,20,6,9,5,0,0,0,0]
[16,"NKÚ SR",64145,29808,34337,26469.71,0.41265429885415855,16969.7,0.56930018786902847,9500.01,0.27666977313102487,26469.71,0.41265429885415855,16969.7,0.56930018786902847,9500.01,0.27666977313102487,10487.71,0.39621552332836285,5299.7,0.31230369423148313,5188.01,0.54610574094132536,11670,4312,0,0,14,10,4,0,0,0,0,0]
[17,"PMÚ SR",42145,17388,24757,7633.38,0.18112184126230871,4108.2,0.2362663906142167,3525.1800000000003,0.14239124288080141,10261.380000000001,0.24347799264444184,5792.2,0.33311479181044396,4469.18,0.18052187260168842,5043.7800000000007,0.66075316570117049,2462.6,0.59943527578988365,2581.1800000000003,0.73221225582807126,1645.6,944,1684,944,7,4,3,0,0,0,0,8]
[18,"ÚPV SR II",42145,28388,13757,19100.116584044586,0.45320006131319462,13009.486584044585,0.45827415048769149,6090.63,0.44272951951733663,38496.11658404459,0.91342072805895336,26154.486584044585,0.92132191714966127,12341.630000000001,0.89711637711710412,11575.77,0.6060575572439123,8005.14,0.61533097007977711,3570.63,0.58624969830707174,5004.3465840445842,2520,13145,6251,18,9,9,0,0,0,3,19]
[19,"ÚVO",23345,12420,10925,0,0,0,0,0,0,798,3.4182908545727135E-2,408,3.2850241545893721E-2,390,3.5697940503432495E-2,0,0,0,0,0,0,0,0,408,390,0,0,0,0,0,0,0,1]
[20,"ÚV SR",79745,47324,32421,37840.15,0.4745143896169039,24683.78,0.52159115882004903,13156.37,0.40579778538601524,42978.15,0.53894476142704872,27171.78,0.5741649057560646,15806.37,0.48753493106319978,4272.3500000000004,0.11290520782819308,3600,0.1458447612156647,672.34999999999991,5.1104521992008427E-2,21083.78,12484.02,2488,2650,20,17,0,3,0,0,0,11]
[21,"ÚPSVR",23345,12420,10925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SPOLU",2037424.93,1059993,977431.92999999993,841904.37116482819,0.41321982408688218,521769.22066482832,0.49223836446545244,320135.15049999987,0.32752679820885316,881258.8378626731,0.43253561144099339,543128.68736267311,0.51238893781626205,338130.15049999987,0.34593728741806079,514073.27800000005,0.61060768373104779,318213.25750000001,0.60987357033927525,195860.02049999996,0.61180417143852506,203555.96316482825,124275.13000000002,21359.466697844811,17995,425,146,178,101,0,0,4,49]