{"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":44,"n_cols":4,"rows_kept":44,"merged":[[0,0,0,3],[3,0,3,3]],"flags":["formulas_cached_only"]}
["Rozpočet Obce Štôla na roky 2012 - 2014"]
[]
[]
["Príjmy"]
[]
["Bežné príjmy:","Rok 2012","Rok 2013","Rok 2014"]
[]
["Výnos dane z príjmov ",{"v":70000,"d":"70,000"},{"v":70000,"d":"70,000"},{"v":70000,"d":"70,000"}]
["Daň z pozemkov",{"v":6300,"d":"6,300"},{"v":6300,"d":"6,300"},{"v":6300,"d":"6,300"}]
["Daň zo stavieb",{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"}]
["Daň z bytov",{"v":1185,"d":"1,185"},{"v":1185,"d":"1,185"},{"v":1185,"d":"1,185"}]
["Daň za psa",750,750,750]
["Daň za ubytovanie",{"v":1900,"d":"1,900"},{"v":1900,"d":"1,900"},{"v":1900,"d":"1,900"}]
["Daň za komunálny odpad",{"v":14500,"d":"14,500"},{"v":14500,"d":"14,500"},{"v":14500,"d":"14,500"}]
["Prenájom budov a ostatných zariadení",{"v":2644,"d":"2,644"},{"v":2644,"d":"2,644"},{"v":2644,"d":"2,644"}]
["Správne poplatky",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"}]
["Služby poskytované obcou",250,250,250]
["Poplatky za relácie v miestnom rozhlase",300,300,300]
["Poplatky za kopírovacie služby",30,30,30]
["Príjmy zo SF a od zamestnancov (stravovanie)",{"v":1015,"d":"1,015"},{"v":1015,"d":"1,015"},{"v":1015,"d":"1,015"}]
["Úroky z účtov finančného hospodárenia",20,20,20]
["Transfér na vojnové hroby",{"v":2642,"d":"2,642"},{"v":2642,"d":"2,642"},{"v":2642,"d":"2,642"}]
["Transfér na miestne komunikácie",27,27,27]
["Trensfér na evidenciu obyvateľstva",175,175,175]
["Transfér na životné prostredie",52,52,52]
["Transfér na aktivačnú činnosť",480,480,480]
["Bežné príjmy celkom:",{"v":119270,"d":"119,270"},{"v":119270,"d":"119,270"},{"v":119270,"d":"119,270"}]
[]
["Kapitálové príjmy:"]
["Príjmy z predaja majetku - JF Club Jozef Kantor",{"v":4813,"d":"4,813"},0,0]
["Kapitálové príjmy celkom:",{"v":4813,"d":"4,813"},0,0]
[]
["Finančné operácie: (rezervný fond)"]
["Rekonštrukcia strechy na obecnom úrade",{"v":18000,"d":"18,000"},0,0]
["Miestna komunikácia k s.č. 90",{"v":5187,"d":"5,187"},0,0]
["Rekonštrukcia verejného osvetlenia na Uložisku",{"v":2500,"d":"2,500"},0,0]
["Rekonštrukcia miestneho rozhlasu",{"v":2850,"d":"2,850"},0,0]
["Finančné operácie celkom:",{"v":28537,"d":"28,537"},0,0]
[]
["Rekapitulácia:"]
["Bežné príjmy",{"v":119270,"d":"119,270"},{"v":119270,"d":"119,270"},{"v":119270,"d":"119,270"}]
["Kapitálové príjmy:",{"v":4813,"d":"4,813"},0,0]
["Finančné operácie",{"v":28537,"d":"28,537"},0,0]
["Príjmy spolu: - bežné, kap., finan.operácie",{"v":152620,"d":"152,620"},{"v":119270,"d":"119,270"},{"v":119270,"d":"119,270"}]

{"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"]}