{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["List1","List2","List3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"List1","index":0,"n_rows":36,"n_cols":13,"rows_kept":36,"merged":[[0,4,0,11],[1,5,1,10]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"                                  Rozpočet obce  B a j e r o v  na rok 2026 -2028"]
[]
[]
[{"$nulls":8},"Očakávaný ","Návrh ","Rozpočet ","Rozpočet "]
[{"$nulls":5},"Skutočnosť","Skutočnosť","Rozpočet ","výhľad","rozpočtu","na rok 2027","na rok 2028"]
[{"$nulls":5},2023,2024,2025,"za rok 2025","na rok 2026","orientačne","orientačne"]
[{"$nulls":4},"Bežné príjmy"]
[{"$nulls":4},"100  - daňové príjmy",{"v":412663,"d":"412,663 "},{"v":409420,"d":"409,420 "},{"v":400430,"d":"400,430 "},{"v":367000,"d":"367,000 "},{"v":398760,"d":"398,760 "},{"v":410560,"d":"410,560 "},{"v":457070,"d":"457,070 "}]
[{"$nulls":4},"200 - nedaňové príjmy",{"v":6441,"d":"6,441 "},{"v":3855,"d":"3,855 "},{"v":3600,"d":"3,600 "},{"v":6100,"d":"6,100 "},{"v":3670,"d":"3,670 "},{"v":3670,"d":"3,670 "},{"v":3630,"d":"3,630 "}]
[{"$nulls":4},"300-  granty a transféry",{"v":654385,"d":"654,385 "},{"v":674242,"d":"674,242 "},{"v":693470,"d":"693,470 "},{"v":747000,"d":"747,000 "},{"v":740470,"d":"740,470 "},{"v":743470,"d":"743,470 "},{"v":753500,"d":"753,500 "}]
[{"$nulls":4},"          Vl. príjmy  RO",{"v":27255,"d":"27,255 "},{"v":27737,"d":"27,737 "},{"v":30000,"d":"30,000 "},{"v":35000,"d":"35,000 "},{"v":50000,"d":"50,000 "},{"v":50000,"d":"50,000 "},{"v":50000,"d":"50,000 "}]
[{"$nulls":4},"Bežné príjmy spolu",{"v":1100744,"d":"1,100,744 "},{"v":1115254,"d":"1,115,254 "},{"v":1127500,"d":"1,127,500 "},{"v":1155100,"d":"1,155,100 "},{"v":1192900,"d":"1,192,900 "},{"v":1207700,"d":"1,207,700 "},{"v":1264200,"d":"1,264,200 "}]
[{"$nulls":8}," "]
[{"$nulls":4},"600 - bežné  výdavky spolu",{"v":1056685,"d":"1,056,685 "},{"v":1173696,"d":"1,173,696 "},{"v":1127500,"d":"1,127,500 "},{"v":1179800,"d":"1,179,800 "},{"v":1192900,"d":"1,192,900 "},{"v":1196700,"d":"1,196,700 "},{"v":1214200,"d":"1,214,200 "}]
[{"$nulls":4},"z toho obec",{"v":289137,"d":"289,137 "},{"v":330412,"d":"330,412 "},{"v":337500,"d":"337,500 "},{"v":375000,"d":"375,000 "},{"v":363900,"d":"363,900 "},{"v":356700,"d":"356,700 "},{"v":368200,"d":"368,200 "}]
[{"$nulls":4},"Výsledok bežn.rozp. obce",{"v":44058,"d":"44,058 "},{"v":-58442,"d":"-58,442 "}," ",{"v":24700,"d":"24,700 "},0,{"v":11000,"d":"11,000 "},{"v":50000,"d":"50,000 "}]
[{"$nulls":4},"300 -  kapitálové príjmy",0,{"v":5000,"d":"5,000 "}," ",{"v":25000,"d":"25,000 "}]
[{"$nulls":4},"700 - kapitálové výdavky",{"v":12214,"d":"12,214 "},{"v":12885,"d":"12,885 "}," ",0,{"v":43000,"d":"43,000 "},{"v":11000,"d":"11,000 "},{"v":50000,"d":"50,000 "}]
[{"$nulls":4},"Výsledok kapitál. rozpočtu",{"v":12214,"d":"12,214 "},{"v":-7885,"d":"-7,885 "}," ",{"v":25000,"d":"25,000 "},{"v":-43000,"d":"-43,000 "},{"v":-11000,"d":"-11,000 "},{"v":-50000,"d":"-50,000 "}]
[{"$nulls":4},"Príjmy celkom",{"v":1100744,"d":"1,100,744 "},{"v":1120254,"d":"1,120,254 "},{"v":1127500,"d":"1,127,500 "}]
[{"$nulls":4},"Výdaje celkom",{"v":1068899,"d":"1,068,899 "},{"v":1186581,"d":"1,186,581 "},{"v":1127500,"d":"1,127,500 "}]
[{"$nulls":4},"Výsledok rozpočtu  obce",{"v":31845,"d":"31,845 "},{"v":-66327,"d":"-66,327 "},null,{"v":25000,"d":"25,000 "},0,0,0]
[{"$nulls":4},"§ 10 odst. 3 písm. a) a b) "]
[{"$nulls":4},"Finančné operácie",{"$nulls":4},{"v":43000,"d":"43,000 "}]
[{"$nulls":4},"Finančné príjmy - z toho",{"v":9695,"d":"9,695 "},{"v":75658,"d":"75,658 "},null,{"v":8700,"d":"8,700 "},{"v":43000,"d":"43,000 "}]
[{"$nulls":4},"400- príjmy z fin. transakcií",{"v":9695,"d":"9,695 "},{"v":75658,"d":"75,658 "},null,{"v":8700,"d":"8,700 "}]
[{"$nulls":4},"500- prijaté úvery, pôžičky"]
[{"$nulls":4},"800 - Finančné výdavky "]
[{"$nulls":4},"Výsledok fin . operácií",{"v":9695,"d":"9,695 "},{"v":75658,"d":"75,658 "},null,{"v":8700,"d":"8,700 "}]
[]
[{"$nulls":4},"Hospodárenie obce",{"v":31845,"d":"31,845 "},{"v":-66327,"d":"-66,327 "},null,{"v":300,"d":"300 "},0,0,0," "]
[{"$nulls":4},"vrátane finančných operácií",{"v":41539,"d":"41,539"},{"v":9331,"d":"9,331"},null,{"v":9000,"d":"9,000"}]
[]
[{"$nulls":4},"Vyvesený dňa:31.10.2025"," ",null,"Starosta obce:",null,"Vladimír Mruz"]
[{"$nulls":4},"Zvesený dňa:14.11.2025"," "]
[{"$nulls":4},"Schválený  OZ :"," "]

{"sheet":"List2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"List3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}