{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["List2","List3","Hárok1","Správa o kompatibilite"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"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":130,"n_cols":12,"rows_kept":130,"cut":false,"hidden":false,"merged":[[124,0,124,3],[110,0,110,3],[34,0,34,3],[103,0,103,3],[102,0,102,3],[49,0,49,3],[42,1,42,2],[52,0,52,3],[123,0,123,3],[85,1,85,2],[54,0,54,3],[37,0,37,3],[56,0,56,3],[46,0,46,3],[0,0,0,10],[1,1,1,2],[4,1,4,2]]}
["Úprava príjmov obce, rozpočtové opatrenie č. 13"]
["Zdroj fin.","Ekonom.  členenie",null,"Popis","Plnenie     2019","Plnenie  2020","2021       Schválený rozpočet","Upravený RR po úprave č. 10","Návrh na úpravu č. 13","Upravený RR po úprave č. 13","Plnenie k 30.06. 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",566195,635060,644695,639233,0,639233,322709,{"$f":"vypocetPercent(J5,K5)","v":50.483782908579499}]
["111","312","001","Transfery zo ŠR - školské potreby",132.80000000000001,66.400000000000006,0,{"$f":"SUM(G6)","v":0},0,0,0,{"$f":"vypocetPercent(J6,K6)","v":0}]
[111,"312","001","Transfery zo ŠR - odchodné",0,0,0,1340,0,1340,1340,100]
[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",9024,9472,0,5914,0,5914,5914,100]
[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.",3230.62,3842.21,0,2338.85,0,2338.85,2032.85,86.916647070141309]
["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.",33264,36576,0,24384,0,24384,24384,100]
["111"," 312 ","001","Transfery zo ŠR - prísp.na vých, vzdel.MŠ",6128,7538,0,4944,0,4944,4944,100]
["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",1495,8260,0,6188,0,6188,3094,50]
["111"," 312 ","001","Transfery zo ŠR - životné prostredie",396.64,399.47,0,410.52,0,410.52,410.52,100]
["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",0,8660.33,0,125305,0,125305,125305,100]
["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:E34)","v":699911.37},{"$f":"SUM(F3:F34)","v":800599.50999999978},{"$f":"SUM(G3:G34)","v":657010.13},{"$f":"SUM(H3:H34)","v":862909.64},{"$f":"SUM(I3:I34)","v":0},862909.64,{"$f":"SUM(K3:K34)","v":542985.6399999999},62.924970915842344]
["1AB1","331","001","Transfery z EÚ - kompostéry",127063.44,0,0,0,0,0,0,0]
["1AB2","312","001","Transfery so ŠR - kompostéry",14948.64,0,0,0,0,0,0,0]
["1AB1 a 1AB2                                              Kohézny fond",null,null,null,{"$f":"SUM(E36:E37)","v":142012.08000000002},{"$f":"SUM(F36:F37)","v":0},{"$f":"SUM(G36:G37)","v":0},{"$f":"SUM(H36:H37)","v":0},{"$f":"SUM(I36:I37)","v":0},0,{"$f":"SUM(K36:K37)","v":0},0]
["1AC1","312","001","Projekt - asist.učitaľa 13,6502 % - ESF",0,0,0,12475.29,0,12475.29,12475.29,100]
["1AC2","312","001","Projekt - asist.učitaľa 11,4084 % - ESF",0,0,0,4677.22,0,4677.22,4677.22,100]
["1AC3","312","001","Projekt - asist.učitaľa 5,9951 % - ESF",0,0,0,2704.85,0,2704.85,2704.85,100]
[]
["Zdroj fin.","Ekonom.  členenie",null,"Popis","Plnenie     2019","Plnenie  2020","2021       Schválený rozpočet","Upravený RR po úprave č. 10","Návrh na úpravu č. 13","Upravený RR po úprave č. 13","Plnenie k 30.06. 2021","% uprav. schvál."]
["3AC1","312","001","Projekt - asist.učitaľa 63,4193 % - ESF",0,6346.88,0,17446.12,0,{"$f":"SUM(H44:I44)","v":17446.12},17446.12,{"$f":"vypocetPercent(J44,K44)","v":100}]
["3AC2","312","001","Projekt - asist.učitaľa 2,1921 % - ESF",0,1120.02,0,603.02,0,{"$f":"SUM(H45:I45)","v":603.02},603.02,{"$f":"vypocetPercent(J45,K45)","v":100}]
["3AC3","312","001","Projekt - asist.učitaľa 3,3349 % - ESF",0,768.35,0,917.41,0,{"$f":"SUM(H46:I46)","v":917.41},917.41,{"$f":"vypocetPercent(J46,K46)","v":100}]
["3AC1, 3AC2, 3AC3                          Európsky sociálny fond",null,null,null,{"$f":"SUM(E44:E46)","v":0},{"$f":"SUM(F44:F46)","v":8235.25},{"$f":"SUM(G44:G46)","v":0},{"$f":"SUM(H39:H46)","v":38823.909999999996},{"$f":"SUM(I39:I46)","v":0},{"$f":"SUM(H47:I47)","v":38823.909999999996},{"$f":"SUM(K39:K46)","v":38823.909999999996},{"$f":"vypocetPercent(J47,K47)","v":100}]
["72c","292","027","Vecné bremeno ZsDi",2447.5,2812,0,0,0,0,0,0]
["72c","311",null,"Tuz. B. granty- Dobrovoľná pož.och.",3000,3000,0,3000,0,3000,3000,100]
["72c    Od iných sub., napr.formou dotácie alebo grantu",null,null,null,{"$f":"SUM(E48:E49)","v":5447.5},{"$f":"SUM(F48:F49)","v":5812},{"$f":"SUM(G48:G49)","v":0},{"$f":"SUM(H48:H49)","v":3000},{"$f":"SUM(I48:I49)","v":0},3000,{"$f":"SUM(K48:K49)","v":3000},100]
["72h","292",null,"Tuz. B. transf.- úrad práce refundácia",17799.330000000002,4515,0,0,0,0,0,0]
["72h","312",null,"Tuz. B. transf.- úrad práce",0,8575.44,0,469.62,0,469.62,469.62,100]
["72h     Od úradu práce, soc.v. a rodiny podľa os. predp.",null,null,null,{"$f":"SUM(E51:E52)","v":17799.330000000002},{"$f":"SUM(F51:F52)","v":13090.44},{"$f":"SUM(G51:G52)","v":0},469.62,0,469.62,{"$f":"SUM(K51:K52)","v":469.62},100]
["72b","312","011","Transf.od združenia TUNSKO",24400,33000,23000,19600,0,19600,0,0]
["72b  Iné zdroje na základe zmluvy - združenie TUNSKO",null,null,null,{"$f":"SUM(E54)","v":24400},{"$f":"SUM(F54)","v":33000},23000,19600,0,19600,0,0]
["45","312","001","Transfery zo ŠR - Progr.na podporu dediny",5000,0,0,0,0,0,0,0]
["45                                   Vlastné zdroje zo štátneho fondu",null,null,null,{"$f":"SUM(E56)","v":5000},0,{"$f":"SUM(G56)","v":0},{"$f":"SUM(H56)","v":0},{"$f":"SUM(I56)","v":0},0,0,0]
["41","111","003","Výnos dane z príjm.poukáz.úz.samosp.",1392065.76,1416939.89,1380000,1380000,0,{"$f":"SUM(H58:I58)","v":1380000},684407.77,{"$f":"vypocetPercent(J58,K58)","v":49.594765942028985}]
["41","121","001","Daň z pozemkov",149840.1,152575.1,165000,165000,0,165000,55681.760000000002,{"$f":"vypocetPercent(J59,K59)","v":33.746521212121216}]
["41","121","002","Zo stavieb",49216.41,40178.15,46300,46300,0,46300,35943.5,77.631749460043196]
["41","121","003","Z bytov",0,547.53,1100,1100,0,1100,545.42999999999995,49.584545454545449]
["41","133","001","Za psa",3412,3183.86,3400,3400,0,3400,2560.5300000000002,75.309705882352944]
["41","133","006","Daň za ubytovanie",1762.2,1139.49,1300,1300,0,1300,70.62,5.4323076923076927]
["41","133","012","Za užívanie verejného priestranstva",2050.75,881.28,1000,1000,0,1000,459.52,45.951999999999998]
["41","133","013","Za komunál.odpady ",36437.4,52784.800000000003,54000,54000,0,54000,28645.9,53.047962962962963]
["41","212","002","Príjmy z prenajatých pozemkov",14711.25,27113.33,19500,19500,0,19500,17129.12,87.841641025641024]
["41","212","003","Z prenajatých budov a ost.zariadení",57011.8,57927.3,57400,58208.52,0,58208.52,26615.53,45.724457519277244]
["41","212","004","Prenájom strojov, prístrojov",11,1,0,0,0,0,0,0]
["41","221","004","Ostatné poplatky- rybár.lístky",648.5,562,600,800,200,1000,800,80]
["41","221","004","Ostatné poplatky",18010.740000000002,21627.55,15000,15000,0,15000,5891,39.273333333333333]
["41","221","004","Ostatné poplatky - stavebné ",0,0,0,0,null,0,0,0]
["41","222","003","Pokuty a penále",334.81,244.94,0,700,0,700,360,51.428571428571431]
["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",576.08000000000004,484.94,500,1200,0,1200,629.86,52.488333333333337]
["41","223","001","Za relácie v miestnom rozhlase",1039.32,763.6,800,800,0,800,320.16000000000003,40.020000000000003]
["41","223","001","Za predaj suvenír., novín",3566.55,3187.9,3500,3500,0,3500,2711.5,77.471428571428575]
["41","223","001","Za opatrovateľskú službu",2004.64,1640.12,1800,1800,0,1800,744.66,41.37]
["41","223","001","Za poskytnutie služieb obyvateľstvu",14890.29,17416.02,18000,18000,0,18000,4823.3999999999996,26.796666666666663]
["41","223","001","Vývoz VKK - zb.sp.",0,0,0,0,null,0,0,0]
["41","223","001","Za poskytnutie služieb - zb.dvor",634.91,2851.68,2000,4000,0,4000,2689.69,67.242249999999999]
["41","223","001","Z kultúrnej činnosti",157.43,982.26,500,500,0,500,0,0]
["41","223","001","Cintorínske popl. ",4782.6099999999997,4404.87,3000,4500,0,{"$f":"SUM(H83:I83)","v":4500},2355.38,{"$f":"vypocetPercent(J83,K83)","v":52.341777777777779}]
["41","223","001","Poplatky a platby za hráčov OTJ",1100,0,0,0,0,{"$f":"SUM(H84:I84)","v":0},0,{"$f":"vypocetPercent(J84,K84)","v":0}]
[]
["Zdroj fin.","Ekonom.  členenie",null,"Popis","Plnenie     2019","Plnenie  2020","2021       Schválený rozpočet","Upravený RR po úprave č. 10","Návrh na úpravu č. 13","Upravený RR po úprave č. 13","Plnenie k 30.06. 2021","% uprav. schvál."]
["41","223","001","Poplatky za reklamu v novinách ",36.31,0,0,0,0,{"$f":"SUM(H87:I87)","v":0},0,{"$f":"vypocetPercent(J87,K87)","v":0}]
["41","223","001","Platby z predaja vytriedených komodít",0,0,0,10000,0,10000,0,0]
["41","223","001","Platby NOWAS - na refundáciu tried.zberu",0,0,0,34386,0,34386,0,0]
["41","223","001","Platby RECOBAL - na refund. Sep.zberu",213790,262487.43,240000,59048.01,0,59048.01,59048.01,100]
["41","223","001","Platby ENVI PAK - rok 2018/RECOBAL",21379,42758,0,0,0,0,0,0]
["41","223","001","Platby a popl.za služby -drvenie,pílenie,bio",0,2615.42,0,4000,0,4000,2372.9,59.322500000000005]
["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",173.4,331.5,390,390,0,390,117,30]
["41","292","006","Príjmy z náhrad poist.plnenia",0,0,0,0,null,0,0,0]
["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",2141.27,586.54999999999995,700,700,0,700,2.09,0.29857142857142854]
["41","292","012","Príjmy z dobropisov",9773.07,8720.81,0,2682.33,0,2682.33,2682.33,100]
["41","292","017","Z vratiek- úrad práce, SP",13568.88,13097.29,0,113.59,0,113.59,113.59,100]
["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,{"$f":"SUM(E58:E102)","v":2015972.6099999999},{"$f":"SUM(F58:F102)","v":2139464.71},{"$f":"SUM(G58:G102)","v":2015790},{"$f":"SUM(H58:H102)","v":1893035.9500000002},{"$f":"SUM(I58:I102)","v":200},1893235.9500000002,{"$f":"SUM(K58:K102)","v":938828.75000000012},49.588576109596907]
["BEŽNÝ  ROZPOČET",null,null,null,{"$f":"SUM(E103,E35,E53,E57,E55,E50,E38,E47)","v":2910542.89},{"$f":"SUM(F103,F35,F53,F50,F55,F47)","v":3000201.9099999997},{"$f":"SUM(G103,G35,G53,G57,G55,G50,G38,G47)","v":2695800.13},{"$f":"SUM(H103,H35,H53,H57,H55,H50,H38,H47)","v":2817839.1200000006},{"$f":"SUM(I103,I35,I53,I57,I55,I50,I38,I47)","v":200},2818039.1200000006,{"$f":"SUM(K103,K35,K53,K50,K55,K47)","v":1524107.9200000002},54.083987308167671]
["3AB2","322","001","Od zahr. subj. zo ŠR.-Intenz.tr.zb.",9943.6299999999992,0,0,0,0,{"$f":"SUM(H105:I105)","v":0},0,{"$f":"vypocetPercent(J105,K105)","v":0}]
["3AB1","332","001","Od zahr. subj. EÚ-Intenz.tr.zb.",84520.83,0,0,0,0,{"$f":"SUM(H106:I106)","v":0},0,{"$f":"vypocetPercent(J106,K106)","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,{"$f":"SUM(E105:E110)","v":152329.85},{"$f":"SUM(F105:F110)","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,"Prostriedky z predch. rokov 2020",0,0,0,81490,108519.47,190009.47,17725.04,9.3285034688007915]
[46,"453",null,"Prostriedky z predch. rokov - fond opráv",1595,1987.94,0,0,0,0,0,0]
[46,"453",null,"Prostr.z predch. rokov -  2014-2017,2019",0,0,0,0,75530.53,75530.53,0,0]
[46,"454","001","Z rezervného fondu obce ",20976,9329.36,0,0,0,0,0,0]
[46,"454","001","Z rezervného fondu obce - prístrešok",0,0,15000,15000,0,15000,0,0]
[46,"454","001","Z rezervného fondu obce - ÚP",0,0,46000,30000,0,30000,0,0]
[20,"514","002","MF SR- návratná fin.výpomoc",0,78205,0,0,0,0,0,{"$f":"vypocetPercent(J123,K123)","v":0}]
["FINANČNÉ OPERÁCIE",null,null,null,{"$f":"SUM(E112:E123)","v":22709.99},{"$f":"SUM(F112:F123)","v":109705.1},{"$f":"SUM(G112:G123)","v":61000},{"$f":"SUM(H112:H123)","v":172900.04},{"$f":"SUM(I112:I123)","v":184050},356950.04000000004,{"$f":"SUM(K112:K123)","v":64135.08},17.967522849976426]
["CELKOM PRÍJMY",null,null,null,{"$f":"SUM(E111,E104,E124)","v":3085582.7300000004},{"$f":"SUM(F111,F104,F124)","v":3120067.01},{"$f":"SUM(G111,G104,G124)","v":2761800.13},{"$f":"SUM(H111,H104,H124)","v":2995739.1600000006},{"$f":"SUM(I111,I104,I124)","v":184250},3179989.1600000006,{"$f":"SUM(K111,K104,K124)","v":1590443.0000000002},50.014101305930232]
[]
[null,null,null,"Príjmy ZŠ s MŠ",71000,81000,81000,null,null,81000,81000]
[null,null,null,"Príjmy spolu ",{"$f":"SUM(,E125,E127)","v":3156582.7300000004},{"$f":"SUM(,F125,F127)","v":3201067.01},2842800.13,null,null,3260989.1600000006,1671443.0000000002]
[null,null,null,"Príjmy ZŠ s MŠ",77728.34,75323.22,75000,81866.990000000005,0,{"$f":"SUM(H129:I129)","v":81866.990000000005},29176.71,{"$f":"vypocetPercent(J129,K129)","v":35.639162988647804}]
[null,null,null,"SPOLU OBEC A RO",{"$f":"SUM(E129,E125)","v":3163311.0700000003},{"$f":"SUM(F129,F125)","v":3195390.23},2836800.13,3077606.1500000008,184250,{"$f":"SUM(H130:I130)","v":3261856.1500000008},1619619.7100000002,{"$f":"vypocetPercent(J130,K130)","v":49.653315030462018}]

{"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}]

{"sheet":"Hárok1","index":2,"n_rows":13,"n_cols":7,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Rok",null,null,null,"rok"]
["Cililing",134.16,{"$f":"SUM(B3*12)","v":1609.92},null,"Čvirik",42.07,{"$f":"SUM(F3*12)","v":504.84000000000003}]
["Tóth",18.600000000000001,{"$f":"SUM(B4*12)","v":223.20000000000002},null,"Petráš",119,{"$f":"SUM(F4*12)","v":1428}]
["ŠKK",86.49,1037.8799999999999,null,"Duray",125.96,1511.52]
["Révai",18.600000000000001,223.20000000000002,null,"Homeo",128.56,1542.72]
["Scsaszný",11.68,140.16,null,"Homeo",125,1500]
["Juríkoá",25.52,306.24,null,"Tokárová",98.48,1181.76]
["Tran Manh",134.16,1609.92,null,"Juríková",362.15,4345.7999999999993]
[null,{"$f":"SUM(B3:B9)","v":429.21000000000004},{"$f":"SUM(C3:C9)","v":5150.5199999999995},null,null,{"$f":"SUM(F3:F9)","v":1001.2199999999999},{"$f":"SUM(G3:G9)","v":12014.64}]
[]
[]
["Spolu ",{"$f":"SUM(C10+G10)","v":17165.16}]

{"sheet":"Správa o kompatibilite","index":3,"n_rows":8,"n_cols":6,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[null,"Návrh na úprava príjmov obce č.8.xls - správa o kompatibilite"]
[null,"Spustiť v 17.8.2020 9:33"]
[]
[null,"Nasledujúce funkcie v tomto zošite nie sú podporované v starších verziách programu Excel. Ak tento zošit uložíte v staršom formáte súboru alebo ak ho otvoríte v staršej verzii programu Excel, tieto funkcie sa môžu stratiť alebo sa môže zmeniť ich funkčnosť."]
[]
[null,"Mierna strata zobrazenia",null,null,"počet výskytov","Verzia"]
[]
[null,"Niektoré bunky alebo štýly v tomto zošite obsahujú formátovanie, ktoré vybratý formát súboru nepodporuje. Tieto formáty sa skonvertujú do najbližšieho dostupného formátu.",null,null,15,"Excel 97-2003"]