{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Prijmy 2021"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Prijmy 2021","index":0,"n_rows":33,"n_cols":12,"rows_kept":33,"merged":[[3,0,3,11],[4,0,4,11]],"flags":["formulas_cached_only"]}
["Obec BOHDANOVCE"]
["IČO 00323985"]
[]
["Návrh rozpočtu na rok 2021 - 2023"]
["PRÍJMY OBCE"]
[]
[]
["Druh operácie","Položka skupina","Názov","Zdroj","Skutočnosť \n2018","Skutočnosť \n2019","Rozpočet schválený\n2020","Rozpočet \nupravený\n2020","Očakávaná\nskutočnosť\n2020"," Rozpočet \n2021","Rozpočet\n2022","Rozpočet \n2023"]
["Bežné príjmy","111","DAŇ Z PRÍJMOV FYZICKEJ OSOBY","41  ",{"v":440248.04,"d":"440,248.04"},{"v":492250.66,"d":"492,250.66"},{"v":505000,"d":"505,000.00"},{"v":470825,"d":"470,825.00"},{"v":470825,"d":"470,825.00"},{"v":477000,"d":"477,000.00"},{"v":517000,"d":"517,000.00"},{"v":550000,"d":"550,000.00"}]
[null,"121","DAŇ Z NEHNUTEĽNOSTÍ","41  ",{"v":15525.06,"d":"15,525.06"},{"v":15564.420000000002,"d":"15,564.42"},{"v":16090,"d":"16,090.00"},{"v":16090,"d":"16,090.00"},{"v":16090,"d":"16,090.00"},{"v":16090,"d":"16,090.00"},{"v":16090,"d":"16,090.00"},{"v":16090,"d":"16,090.00"}]
[null,"133","DANE ZA ŠPECIFICKÉ SLUŽBY","41  ",{"v":20912.35,"d":"20,912.35"},{"v":23048.690000000002,"d":"23,048.69"},{"v":23600,"d":"23,600.00"},{"v":23600,"d":"23,600.00"},{"v":23600,"d":"23,600.00"},{"v":25200,"d":"25,200.00"},{"v":25200,"d":"25,200.00"},{"v":25200,"d":"25,200.00"}]
[null,"211","DIVIDENDY","41  ",{"v":2057.6,"d":"2,057.60"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"212","PRÍJMY Z VLASTNÍCTVA","41  ",{"v":7697.28,"d":"7,697.28"},{"v":11740.41,"d":"11,740.41"},{"v":10800,"d":"10,800.00"},{"v":10800,"d":"10,800.00"},{"v":10800,"d":"10,800.00"},{"v":10800,"d":"10,800.00"},{"v":10800,"d":"10,800.00"},{"v":10800,"d":"10,800.00"}]
[null,"221","ADMINISTEATÍVNE POPLATKY","41  ",{"v":3434.5,"d":"3,434.50"},{"v":5149.5,"d":"5,149.50"},{"v":6150,"d":"6,150.00"},{"v":6150,"d":"6,150.00"},{"v":6150,"d":"6,150.00"},{"v":6150,"d":"6,150.00"},{"v":6150,"d":"6,150.00"},{"v":6150,"d":"6,150.00"}]
[null,"222","POKUTY, PENÁLE A INÉ SANKCIE","41  ",{"v":15,"d":"15.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"223","POPLATKY A PLATBY Z NEPRIEMYSELNÉHO A NÁHODNÉHO PREDAJA","41  ",{"v":56827.64,"d":"56,827.64"},{"v":58518.399999999994,"d":"58,518.40"},{"v":60220,"d":"60,220.00"},{"v":60220,"d":"60,220.00"},{"v":60220,"d":"60,220.00"},{"v":58620,"d":"58,620.00"},{"v":58620,"d":"58,620.00"},{"v":58620,"d":"58,620.00"}]
[null,"243","ÚROKY Z VKLADOV","41  ",409.19,{"v":119.92000000000002,"d":"119.92"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[null,"292","OSTATNÉ PRÍJMY","41  ",715.26,736.49,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
[null,"311","GRANTY","72c ",{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":0,"d":"0.00"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"}]
[null,"312","TRANSFÉRY V RÁMCI VEREJNEJ SPRÁVY","111 ",{"v":530567.7,"d":"530,567.70"},{"v":595850.01,"d":"595,850.01"},{"v":638700,"d":"638,700.00"},{"v":703391.76,"d":"703,391.76"},{"v":703391.76,"d":"703,391.76"},{"v":703437,"d":"703,437.00"},{"v":712137,"d":"712,137.00"},{"v":749237,"d":"749,237.00"}]
[{"$nulls":3},"72c ",{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Bežné príjmy",{"$nulls":3},{"v":1080809.6199999999,"d":"1,080,809.62"},{"v":1204378.5,"d":"1,204,378.50"},{"v":1261260,"d":"1,261,260.00"},{"v":1293176.76,"d":"1,293,176.76"},{"v":1293176.76,"d":"1,293,176.76"},{"v":1299397,"d":"1,299,397.00"},{"v":1348097,"d":"1,348,097.00"},{"v":1418197,"d":"1,418,197.00"}]
["Kapitálové príjmy","322","Transféry zo ŠR","111 ",{"v":55000,"d":"55,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37000,"d":"37,000.00"},{"v":37000,"d":"37,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Kapitálové príjmy",{"$nulls":3},{"v":55000,"d":"55,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37000,"d":"37,000.00"},{"v":37000,"d":"37,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Finančné príjmové operácie","453","ZOSTATOK PROSTRIEDKOV Z PREDCHÁDZAJÚCICH ROKOV","131G",{"v":192500,"d":"192,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"131H",{"v":9444.2,"d":"9,444.20"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"131I",{"v":0,"d":"0.00"},{"v":58253.1,"d":"58,253.10"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"131J",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"},{"v":9838.890000000001,"d":"9,838.89"},{"v":9838.890000000001,"d":"9,838.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"131K",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10992,"d":"10,992.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"454","PREVOD PROSTRIEDKOV Z PEŇAŽNÝCH FONDOV","46  ",{"v":84500,"d":"84,500.00"},{"v":26110,"d":"26,110.00"},{"v":20000,"d":"20,000.00"},{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"513","BANKOVÉ ÚVERY","52  ",{"v":54461.24,"d":"54,461.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Finančné príjmové operácie",{"$nulls":3},{"v":340905.44,"d":"340,905.44"},{"v":84363.1,"d":"84,363.10"},{"v":56000,"d":"56,000.00"},{"v":159838.89,"d":"159,838.89"},{"v":159838.89,"d":"159,838.89"},{"v":50992,"d":"50,992.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Celkové príjmy",{"$nulls":3},{"v":1476715.0599999998,"d":"1,476,715.06"},{"v":1288741.6,"d":"1,288,741.60"},{"v":1317260,"d":"1,317,260.00"},{"v":1490015.65,"d":"1,490,015.65"},{"v":1490015.65,"d":"1,490,015.65"},{"v":1350389,"d":"1,350,389.00"},{"v":1348097,"d":"1,348,097.00"},{"v":1418197,"d":"1,418,197.00"}]