{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Finančný_rozpočet_2013","List2","List3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Finančný_rozpočet_2013","index":0,"n_rows":519,"n_cols":12,"rows_kept":519,"flags":["formulas_cached_only"]}
[]
[{"$nulls":4},"Schválený rozpočet pre obdobie 2014, 2015, 2016"]
["Druh","Funč.kl.","Ekon.kl.","Zdroj","Názov","Čerpanie ","Čerpanie ","Schválený","Očak.skut.","Návrh 2014","Návrh 2015","Návrh 2016"]
["",{"$nulls":4},2011,2012,2013,2013]
["Príjmy"]
["1","","","","1-bežný rozpočet"]
["","","110","41","Výnos dane z príjmov poukázaný územnej samospráve",{"v":185685.52,"d":"185,685.52"},{"v":186626.52,"d":"186,626.52"},"226 000.00","211 000.00","231 700.00","216 700.00","216 700.00"]
["",""]
["","","120","41","Z pozemkov, zo stavieb",{"v":13317.42,"d":"13,317.42"},{"v":11407.17,"d":"11,407.17"},"18 000.00","18 000.00","17 000.00","17 000.00","17 000.00"]
["",""]
["","","130","41","Za psa, TKO",{"v":7202.2,"d":"7,202.20"},{"v":6685.69,"d":"6,685.69"},"9 800.00","9 800.00","9 400.00","9 400.00","9 400.00"]
["",""]
["","","210 ","41","Z prenajatých budov, priestorov a objektov",200,"2 640.00","3 000.00","3 000.00","3 000.00","3 000.00","3 000.00"]
[]
["","","220","41","Ostatné poplatky",{"v":3583.69,"d":"3,583.69"},{"v":3254.78,"d":"3,254.78"},"7 500.00","7 500.00","5 500.00","5 500.00","5 500.00"]
["",""]
["",""]
["",""]
["",""]
[]
["","","240","41","Uroky Z vkladov obec",18.91,18.14,200,200,200,200,200]
["",""]
[]
["","","290","41","Z náhrad poist.pln.,iné príjmy",{"v":6708.41,"d":"6,708.41"},{"v":3284.94,"d":"3,284.94"},"2 900.00","3 780.00","2 000.00","2 000.00","2 000.00"]
[""]
[""]
[""]
[""]
[""]
[]
["","","310","71,111","Recykl.fond Garnt,Transfery",{"v":157034.7,"d":"157,034.70"},{"v":164595.84,"d":"164,595.84"},"151 800.00","172 010.00","206 200.00","201 800.00","177 800.00"]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
[]
["","","330","35","Od zahraničného subjektu iného ako medzinárodná",0,342.61,0,0,0,0,0]
["","*","","",""]
["*1","","","","1-bežný rozpočet",{"v":373750.85,"d":"373,750.85"},{"v":378855.69,"d":"378,855.69"},"419 200.00","425 290.00","475 000.00","455 600.00","431 600.00"]
[]
["2","","","","2-kapitálový rozpočet"]
["","","320","111","Kapit.Tr.zo ŠR Rek.MKS ",0,0,"170 000.00",0,0,0,0]
["",""]
["",""]
["",""]
["","*"]
["*2","","","","2-kapitálový rozpočet",0,0,"170 000.00",0,0,0,0]
[]
["3","","","","3-finančné operácie"]
["","","450","131C,35,41,46","Zostatok prostr.z predch.r.2012 zo ŠR,EÚ",{"v":11131.48,"d":"11,131.48"},{"v":22851.14,"d":"22,851.14"},0,"27 290.00",0,0,0]
["",""]
["",""]
["",""]
["",""]
["","*","","",""]
["*3","","","","3-finančné operácie",{"v":11131.48,"d":"11,131.48"},{"v":22851.14,"d":"22,851.14"},0,"27 290.00",0,0,0]
[]
[]
[{"$nulls":4},"Návrh rozpočtu pre obdobie 2014, 2015, 2016"]
[null,"Funč.kl.","Ekon.kl.","Zdroj","Názov","Čerpanie ","Čerpanie ","Schválený","Očak.skut.","Návrh 2014","Návrh 2015","Návrh 2016"]
[{"$nulls":5},2011,2012,2013,2013]
["4","","","","4-nerozpočtované"]
["","","223003","","ŠJ platby za stravné",0,{"v":14594.8,"d":"14,594.80"},0,0,0,0,0]
["","","292027","","Iné príjmy SF",0,0,0,0,0,0,0]
["","*","","","",0,0,0,0,0,0,0]
["*4","","","","4-nerozpočtované",0,0,0,0,0,0,0]
["Spolu","","","","",{"v":384882.33,"d":"384,882.33"},{"v":416301.63,"d":"416,301.63"},"589 200.00","452 580.00","475 000.00","455 600.00","431 600.00"]
[""]
["Výdaje"]
["1","","","","1-bežný rozpočet"]
["",null,"","","Obce"]
["","","610",null,"Mzdy",{"v":165058.66,"d":"165,058.66"},{"v":170478.01,"d":"170,478.01"},"169 300.00","177 010.00 ","201 300.00","198 000.00","180 900.00"]
["","","620",null,"Odvody",{"v":71363.68,"d":"71,363.68"},{"v":59130.78,"d":"59,130.78"},"61 620.00","62 120.00","72 400.00","71 380.00","64 900.00"]
["","","630",null,"Tovary a služby",{"v":113817.46,"d":"113,817.46"},{"v":129000.2,"d":"129,000.20"},"154 890.00","172 170.00","170 860.00","170 780.00","170 360.00"]
["","","640",null,"Transfery",{"v":7622.76,"d":"7,622.76"},{"v":5758.94,"d":"5,758.94"},"14 390.00","13 990.00","14 940.00","14 940.00","14 940.00"]
["",""]
["*1","",null,null,"1-bežný rozpočet",{"v":357862.56,"d":"357,862.56"},{"v":364367.93,"d":"364,367.93"},"400 200.00","425 290.00","459 500.00","455 100.00","431 100.00"]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
["",""]
[""]
[]
["2","","710","","2-kapitálový rozpočet","3 882.00","10 000.00","189 000.00","27 290.00","15 500.00","500.00","500.00"]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[]
[]
[]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
["*2","","","","2-kapitálový rozpočet","3 882.00","10 000.00","189 000.00","27 290.00","15 500.00","500.00","500.00"]
[]
["3","","","","3-finančné operácie"]
[""]
[""]
[""]
["",null,"","","Transakcie verejného dlhu"]
["","","821005",null,"Splátka  bankových úverov dlhodobých",{"v":3269.71,"d":"3,269.71"},0,0,0,0,0,0]
["",null,"","","Transakcie verejného dlhu",{"v":3269.71,"d":"3,269.71"},0,0,0,0,0,0]
[null,null,"637200",null,"Školské stravovanie ",null,{"v":14891.42,"d":"14,891.42"}]
[]
["*3","","","","3-finančné operácie",{"v":3269.71,"d":"3,269.71"},{"v":14891.42,"d":"14,891.42"},0,0,0,0,0]
{"$rows_empty":16}
["Spolu","","","","",{"v":365014.27,"d":"365,014.27"},{"v":389259.35,"d":"389,259.35"},"589 200.00","452 580.00","475 000.00","455 600.00","431 600.00"]

{"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"]}