{"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":21,"n_cols":9,"rows_kept":21,"flags":["formulas_cached_only"]}
[]
[null,"Obec Veľopolie",null,null,"Rozpočet obce  na roky 2020 až 2022"]
[]
[null,"Schválený:","2019-12-13",null,null,"Vyvesený:","2019-11-25"]
[null,"Účinnosť:","2020-01-01",null,null,"Zvesený:","2019-12-12"]
[]
[null,"                                    Skutočné ",null,"    plnenie","        Rozpočet roku 2019",null,"Rozpočet","             Návrh rozpočtu"]
[null,null,2017,2018,"Rozpočet ","Očakávaná skut.",2020,2021,2022]
[null,"Položky"]
[null,100,{"v":126463.14,"d":"126,463.14"},{"v":134150.78,"d":"134,150.78"},{"v":132142,"d":"132,142.00"},{"v":140440,"d":"140,440"},{"v":140100,"d":"140,100.00"},{"v":135500,"d":"135,500.00"},{"v":135500,"d":"135,500.00"}]
[null,200,{"v":9102.03,"d":"9,102.03"},{"v":8815.44,"d":"8,815.44"},{"v":4700,"d":"4,700.00"},{"v":4700,"d":"4,700.00"},{"v":4500,"d":"4,500.00"},{"v":2555,"d":"2,555.00"},{"v":2355,"d":"2,355.00"}]
[null,300,{"v":22650.1,"d":"22,650.10"},{"v":7662.33,"d":"7,662.33"},{"v":0,"d":"0.00"},{"v":112743.77,"d":"112,743.77"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,400,{"v":50672.31,"d":"50,672.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,500,{"v":0,"d":"0.00"},{"v":97457.76,"d":"97,457.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Príjem spolu:",{"v":208887.58000000002,"d":"208,887.58"},{"v":248086.31,"d":"248,086.31"},{"v":136842,"d":"136,842.00"},{"v":267883.77,"d":"267,883.77"},{"v":144600,"d":"144,600.00"},{"v":138055,"d":"138,055.00"},{"v":137855,"d":"137,855.00"}]
[null,600,{"v":108314.51,"d":"108,314.51"},{"v":107582.67,"d":"107,582.67"},{"v":120741,"d":"120,741.00"},{"v":137234.01,"d":"137,234.01"},{"v":139600,"d":"139,600.00"},{"v":123055,"d":"123,055.00"},{"v":127855,"d":"127,855.00"}]
[null,700,{"v":89622.95,"d":"89,622.95"},{"v":128215.65,"d":"128,215.65"},{"v":15000,"d":"15,000.00"},{"v":32091,"d":"32,091.00"},{"v":5000,"d":"5,000.00"},{"v":15000,"d":"15,000.00"},{"v":10000,"d":"10,000.00"}]
[null,800,{"v":1000,"d":"1,000.00"},{"v":2000,"d":"2,000.00"},{"v":1101,"d":"1,101.00"},{"v":98558.76,"d":"98,558.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Výdaj spolu:",{"v":198937.46,"d":"198,937.46"},{"v":237798.32,"d":"237,798.32"},{"v":136842,"d":"136,842.00"},{"v":267883.77,"d":"267,883.77"},{"v":144600,"d":"144,600.00"},{"v":138055,"d":"138,055.00"},{"v":137855,"d":"137,855.00"}]
[]
[null,"Vypracoval: Bc. Anna Kušnírová "]

{"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"]}