{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Hárok1","Hárok2","Hárok3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Hárok1","index":0,"n_rows":53,"n_cols":9,"rows_kept":53,"merged":[[0,0,4,6],[0,7,6,7],[5,0,6,6],[7,1,7,3],[8,1,8,3],[9,1,9,3],[10,1,10,3],[11,1,11,3],[12,1,12,3],[13,1,13,3],[14,1,14,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[18,1,18,3],[19,0,20,4],[21,1,21,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[29,1,29,3],[30,1,30,3],[31,1,31,3],[32,1,32,3],[33,1,33,3],[34,1,34,3],[35,1,35,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[44,1,44,3],[45,1,45,3],[46,1,46,3],[47,1,47,3],[48,1,48,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[54,1,54,3],[55,1,55,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3]],"flags":["formulas_cached_only"]}
[" ROZPOČET OBCE BAJEROV NA ROK 2015"]
[]
[]
[]
[]
["PRÍJMY:"]
[]
["Oddiel","Popis",null,null,"Schválený",null,null,"Upravený"]
[111,"Príjmy z daňového úradu",null,null,{"v":155590,"d":"155,590"},null,null,{"v":155590,"d":"155,590"}," "]
[121,"Daň z nehnuteľnosti",null,null,{"v":3830,"d":"3,830"},null,null,{"v":3830,"d":"3,830"}]
[133,"Ostatné dane ",null,null,{"v":3620,"d":"3,620"},null,null,{"v":3620,"d":"3,620"}]
[212,"Príjmy z prenájmu",null,null,{"v":1500,"d":"1,500"},null,null,{"v":1500,"d":"1,500"}]
[223,"Ostatné poplatky a platby",null,null,{"v":5285,"d":"5,285"},null,null,{"v":5285,"d":"5,285"}]
[292,"Ostatné príjmy",null,null,{"v":1015,"d":"1,015"},null,null,{"v":1015,"d":"1,015"}]
[312,"Dotácie zo ŠR - bežné",null,null,{"v":380800,"d":"380,800"},null,null,{"v":380800,"d":"380,800"}]
[321,"Dotácie zo ŠR - kapitálové",null,null,{"v":189874,"d":"189,874"},null,null,{"v":189874,"d":"189,874"}]
[null,"Finančné operácie",null,null,0,null,null,0]
[null,"SPOLU PRÍJMY:",null,null,{"v":741514,"d":"741,514"},null,null,{"v":741514,"d":"741,514"}]
[{"$nulls":4},"   "]
["VÝDAVKY:"]
[]
["Oddiel","Popis",null,null,"Schválený",null,null,"Upravený"]
[111,"Výkonné a zákonné orgány",null,null,{"v":59139,"d":"59,139"},null,null,{"v":59139,"d":"59,139"}]
[112,"Finančná oblasť",null,null,{"v":1200,"d":"1,200"},null,null,{"v":1200,"d":"1,200"}]
[133,"Iné všeobecné služby",null,null,0,null,null,0]
[160,"Všeobecné služby - voľby",null,null,0,null,null,0]
[320,"Ochrana pred požiarmi",null,null,{"v":6400,"d":"6,400"},null,null,{"v":6400,"d":"6,400"}]
[412,"Všeobecná pracovná oblasť",null,null,{"v":7410,"d":"7,410"},null,null,{"v":7410,"d":"7,410"}]
[451,"Cestná doprava",null,null,{"v":1350,"d":"1,350"},null,null,{"v":1350,"d":"1,350"}]
[510,"Nakladanie s odpadmi",null,null,{"v":6147,"d":"6,147"},null,null,{"v":6147,"d":"6,147"}]
[530,"Znižovanie znečisťovania",null,null,0,null,null,0]
[620,"Rozvoj obce",null,null,0,null,null,0]
[640,"Verejné osvetlenie",null,null,{"v":3230,"d":"3,230"},null,null,{"v":3230,"d":"3,230"}]
[810,"Rekreačné a športové služby",null,null,470,null,null,470]
[820,"Kultúrne služby",null,null,{"v":7450,"d":"7,450"},null,null,{"v":7450,"d":"7,450"}]
[830,"Vysielacie služby",null,null,100,null,null,100]
[840,"Náboženské a iné spoločenské služby",null,null,500,null,null,500]
[860,"Rekácia,kultúra a náboženstvo inde neklasifikov.",null,null,{"v":2000,"d":"2,000"},null,null,{"v":2000,"d":"2,000"}]
[950,"Vzdelávanie (školenia, semináre)",null,null,150,null,null,150]
[1040,"Rodina a deti",null,null,300,null,null,300]
[null,"Bežné výdavky spolu",null,null,{"v":95846,"d":"95,846"},null,null,{"v":95846,"d":"95,846"}]
[820,"Kultúrne služby",null,null,{"v":199868,"d":"199,868"},null,null,{"v":199868,"d":"199,868"}]
[null,"Kapitálové výdavky spolu",null,null,{"v":199868,"d":"199,868"},null,null,{"v":199868,"d":"199,868"}]
[{"$nulls":4}," "]
[]
[null,"Výdavky obce /bežné + kapitálové + fin.operácie/",null,null,{"v":295714,"d":"295,714"},null,null,{"v":295714,"d":"295,714"}]
[null,"Prenesené kompetencie ZŠ",null,null,{"v":380800,"d":"380,800"},null,null,{"v":380800,"d":"380,800"}]
[null,"Originálne kompetencie MŠ, ŠKD, ŠJ",null,null,{"v":65000,"d":"65,000"},null,null,{"v":65000,"d":"65,000"}]
[null,"SPOLU VÝDAVKY:",null,null,{"v":741514,"d":"741,514"},null,null,{"v":741514,"d":"741,514"}]
[{"$nulls":4}," "]
[]
[null,"Rozpočet schválený Obecným zastupiteľstvom v Bajerove "]
[null,"dňa  7.11.2014 "]

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

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