{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["List1","List2","List3","List4"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":2,"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":"List1","index":0,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":false,"merged":[[0,0,0,6]]}
["Rozpočet na rok 2013"]
[]
["ODD.PAR.","POL.","org.","UZ","            Kč",null,"příjmy 2013"]
[null,null,null,null,null,null,"daně a poplatky"]
[null,1111,null,null,955900,null,"dań z příjmu fyzických osob"]
[null,1112,null,null,66100,null,"daň z příjmu FO ze sam výděl. činnosti"]
[null,1113,null,null,103700,null,"daň z příjmu FO  vybírané srážkou"]
[null,1121,null,null,955900,null,"daň z příjmu právnických osob"]
[null,1122,null,null,32500,null,"daň za obec"]
[null,1211,null,null,2005800,null,"dań z přidané hodnoty"]
[null,1334,null,null,300,null,"odvody za odnětí zem. Půdy"]
[null,1337,null,null,186400,null,"poplatky za odvoz kom. odpadu-TDO"]
[null,1343,null,null,600,null,"užívání veřejného prostranství"]
[null,1341,null,null,3700,null,"pes"]
[null,1351,null,null,1800000,null,"odvod výtěžku z prov.loterií"]
[]
[null,1361,null,null,13000,null,"správní poplatky,TP,OV"]
[null,1511,null,null,1461800,null,"dań z nemovitostí"]
[null,null,null,null," "]
[null,4112,null,null,89800,null," dotace KÚ JmK "]
[" ",4116,null,null,270000,null," dotace ÚP+dotace rozhlas"]
[" ",4116,null,13101,154000,null,"dotace ÚP-VPP"]
[]
[null,null,null,null," "]
[null," "," "]
[]
[null,null,null,null,null,null,"zemědělství"]
[3639,2119,null,null,500,null,"příjem věcná břemena"]
[3639,2131,null,null,85000,null,"nájem z pozemku Agd, Eko"]
[1012,2131,null,null,1800,null,"nájem z pozemku od občanů"]
[1012,3111,null,null,600000,null,"příjmy z prodeje pozemků"]
[null,null,null,null,null,null,"vnitřní obchod"]
[null,null,null,null," "]
[]
[3111,2131,1,null,12000,null,"nájem MŠ-škola"]
[3111,2131,null,null,139800,null,"nájem Teddyprint"]
[]
[null,null,null,null,null,null,"odvádění a čištění vod"]
[2321,2111,null,null,56600,null,"odvádění a čištění vod- stočné"]
[]
[null,null,null,null,null,null,"ostatní záležitosti kultury"]
[3392,2111,null,null,2000,null,"poskyt.služby-KD"]
[3392,2132,null,null,48000,null,"pronájem KD"]
[null,null,null,null," "]
[]
[3512,2132,null,null,18600,null,"nájem stomat. Ordinace"]
[null,null,null,null," "]
[3612,2132,null,null,36000,null,"nájem -byt"]
[3613,2132,null,null,5100,null,"nájem -Kadeřmictví"]
[3613,2132,null,null,2200,null,"nájem-provozovna čp.75"]
[null,null,null,null,null,null,"pohřebnictví "]
[3632,2131,null,null,1400,null,"hřbit. Místo"]
[]
[3722,2112,null,null,4000,null,"příjmy z prod popelnic"]
[3725,2324,null,null,20000,null,"příjem -Eko-kom"]
[null,null,null,null," "]
[]
[null,null,null,null," ",null,"regionální a míst.správa"]
[null,null,null,null," "]
[6171,2111,null,null,1300,null,"příjmy z poskytování služeb"]
[6171,2132,null,null,10000,null,"příjmy-nájem ZŠ-OÚ"]
[]
[null,null,null,null," "]
[null,null,null,null,null,null,"finanční operace"]
[]
[6310,2141,null,null,26500,null,"příjmy z úroků"]
[6310,2142,null,null,5100,null,"dividendy"]
[]
[null,null,null,null," "]
[]
[]
[]
[null,null,null,null," "]
[]
[null,"příjmy",null,"celkem",{"$f":"SUM(E5:E74)","v":9175400}]
[]
[]
[null,null,null,null," "]
[null,null,null,null," "]
["Financování"]
[null,"8124",null,null,-508500,null,"splátka úvěru"]
[null,8115,null,null,3025100,null,"běžný účet Raif.spořící"]
[null,8115,null,null,1222200,null,"běžný účet Raif."]
[null,8115,null,null,38700,null,"běžný účet Čs."]
[]
[" "]
[null,null,null,null,{"$f":"SUM(E81:E86)","v":3777500}]
[]
[null,null,null,"Celkem",{"$f":"E75+E87","v":12952900}]
[]
[]
[]
[]
[]
[null," ",null,null," ",null," "]
[null," ",null,null,null,null," "]

{"sheet":"List2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"List3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"List4","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}