{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Bežné príjmy","Kapitálové príjmy","Finančné príjmy"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Bežné príjmy","index":0,"n_rows":29,"n_cols":10,"rows_kept":29,"merged":[[1,1,1,5],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5]],"flags":["formulas_cached_only"]}
["                                                                 "]
[null,"Bežné príjmy",{"$nulls":4},"€","€","€","%"]
[null,null,"Kategória","Položka","Podpoložka","Názov","Schválený","Upravený"]
[{"$nulls":6},"rozpočet","rozpočet","Plnenie k"]
[{"$nulls":6},2019,2019,"30.6.","% plnenia"]
[null,1,{"$nulls":3},"SPOLU",{"v":1237984,"d":"1 237 984."},{"v":1269485,"d":"1 269 485."},{"v":702203,"d":" 702 203."},{"v":0.5531400528560795,"d":"55.31%"}]
[null,2]
[null,3,100,null,null,"Daňové príjmy",{"v":894421,"d":" 894 421."},{"v":894456,"d":" 894 456."},{"v":452202,"d":" 452 202."},{"v":0.5055609219458531,"d":"50.56%"}]
[null,4,110,null,null,"Dane z príjmov a kapitálového majetku",{"v":884512,"d":" 884 512."},{"v":884512,"d":" 884 512."},{"v":442258,"d":" 442 258."},{"v":0.500002261133823,"d":"50.00%"}]
[null,5,null,111,null,"Daň z príjmov fyzickej osoby",{"v":884512,"d":" 884 512."},{"v":884512,"d":" 884 512."},{"v":442258,"d":" 442 258."},{"v":0.500002261133823,"d":"50.00%"}]
[null,6,120,null,null,"Dane z majetku",null,{"v":35,"d":"  35."},{"v":35,"d":"  35."},{"v":1,"d":"100.00%"}]
[null,7,null,121,null,"Daň z nehnuteľností",null,{"v":35,"d":"  35."},{"v":35,"d":"  35."},{"v":1,"d":"100.00%"}]
[null,8,130,null,null,"Dane za tovary a služby",{"v":9909,"d":" 9 909."},{"v":9909,"d":" 9 909."},{"v":9909,"d":" 9 909."},{"v":1,"d":"100.00%"}]
[null,9,null,133,null,"Dane",{"v":9909,"d":" 9 909."},{"v":9909,"d":" 9 909."},{"v":9909,"d":" 9 909."},{"v":1,"d":"100.00%"}]
[null,10,200,null,null,"Nedaňové príjmy",{"v":101418,"d":" 101 418."},{"v":102520,"d":" 102 520."},{"v":62832,"d":" 62 832."},{"v":0.6128755364806867,"d":"61.29%"}]
[null,11,210,null,null,"Príjmy z podnikania a z vlastníctva majetku",{"v":2348,"d":" 2 348."},{"v":2348,"d":" 2 348."},{"v":1758,"d":" 1 758."},{"v":0.7487223168654175,"d":"74.87%"}]
[null,12,null,212,null,"Príjmy z vlastníctva",{"v":2348,"d":" 2 348."},{"v":2348,"d":" 2 348."},{"v":1758,"d":" 1 758."},{"v":0.7487223168654175,"d":"74.87%"}]
[null,13,220,null,null,"Administratívne poplatky a iné poplatky a platby",{"v":59870,"d":" 59 870."},{"v":59930,"d":" 59 930."},{"v":37187,"d":" 37 187."},{"v":0.620507258468213,"d":"62.05%"}]
[null,14,null,221,null,"Administratívne poplatky",{"v":11370,"d":" 11 370."},{"v":11370,"d":" 11 370."},{"v":9366,"d":" 9 366."},{"v":0.8237467018469657,"d":"82.37%"}]
[null,15,null,222,null,"Pokuty, penále a iné sankcie",null,{"v":60,"d":"  60."},{"v":60,"d":"  60."},{"v":1,"d":"100.00%"}]
[null,16,null,223,null,"Poplatky a platby z nepriemyselného a náhodného predaja a služieb",{"v":48500,"d":" 48 500."},{"v":48500,"d":" 48 500."},{"v":27761,"d":" 27 761."},{"v":0.5723917525773196,"d":"57.24%"}]
[null,17,240,null,null,"Úroky z tuzemských úverov, pôžičiek, návratných finančných výpomocí, vkladov a ážio",{"v":1200,"d":" 1 200."},{"v":1200,"d":" 1 200."},{"v":625,"d":"  625."},{"v":0.5208333333333334,"d":"52.08%"}]
[null,18,null,243,null,"Z účtov finančného hospodárenia",{"v":1200,"d":" 1 200."},{"v":1200,"d":" 1 200."},{"v":625,"d":"  625."},{"v":0.5208333333333334,"d":"52.08%"}]
[null,19,290,null,null,"Iné nedaňové príjmy",{"v":38000,"d":" 38 000."},{"v":39042,"d":" 39 042."},{"v":23262,"d":" 23 262."},{"v":0.5958198862763179,"d":"59.58%"}]
[null,20,null,292,null,"Ostatné príjmy",{"v":38000,"d":" 38 000."},{"v":39042,"d":" 39 042."},{"v":23262,"d":" 23 262."},{"v":0.5958198862763179,"d":"59.58%"}]
[null,21,300,null,null,"Granty a transfery",{"v":242145,"d":" 242 145."},{"v":272509,"d":" 272 509."},{"v":187169,"d":" 187 169."},{"v":0.68683603110356,"d":"68.68%"}]
[null,22,310,null,null,"Tuzemské bežné granty a transfery",{"v":242145,"d":" 242 145."},{"v":272509,"d":" 272 509."},{"v":187169,"d":" 187 169."},{"v":0.68683603110356,"d":"68.68%"}]
[null,23,null,311,null,"Granty"]
[null,24,null,312,null,"Transfery v rámci verejnej správy",{"v":242145,"d":" 242 145."},{"v":272509,"d":" 272 509."},{"v":187169,"d":" 187 169."},{"v":0.68683603110356,"d":"68.68%"}]

{"sheet":"Kapitálové príjmy","index":1,"n_rows":12,"n_cols":10,"rows_kept":12,"merged":[[1,1,1,5],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5]],"flags":["formulas_cached_only"]}
["                                                                 "]
[null,"Kapitálové príjmy",{"$nulls":4},"€","€","€","%"]
[null,null,"Kategória","Položka","Podpoložka","Názov","Schválený","Upravený"]
[{"$nulls":6},"rozpočet","rozpočet","Plnenie k"]
[{"$nulls":6},2019,2019,"30.6.","% plnenia"]
[null,1,{"$nulls":3},"SPOLU",null,{"v":20000,"d":" 20 000."}]
[null,2]
[null,3,230,null,null,"Kapitálové príjmy"]
[null,4,null,231,null,"Príjem z predaja kapitálových aktív"]
[null,5,320,null,null,"Tuzemské kapitálové granty a transfery",null,{"v":20000,"d":" 20 000."}]
[null,6,null,321,null,"Granty"]
[null,7,null,322,null,"Transfery v rámci verejnej správy",null,{"v":20000,"d":" 20 000."}]

{"sheet":"Finančné príjmy","index":2,"n_rows":11,"n_cols":10,"rows_kept":11,"merged":[[1,1,1,5],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5]],"flags":["formulas_cached_only"]}
["                                                                 "]
[null,"Finančné príjmy",{"$nulls":4},"€","€","€","%"]
[null,null,"Kategória","Položka","Podpoložka","Názov","Schválený","Upravený"]
[{"$nulls":6},"rozpočet","rozpočet","Plnenie k"]
[{"$nulls":6},2019,2019,"30.6.","% plnenia"]
[null,1,{"$nulls":3},"SPOLU",{"v":161108,"d":" 161 108."},{"v":161108,"d":" 161 108."},{"v":5956,"d":" 5 956."},{"v":0.03696898974600889,"d":"3.70%"}]
[null,2]
[null,3,400,null,null,"Príjmy z transakcií s finančnými aktívami a finančnými pasívami",{"v":161108,"d":" 161 108."},{"v":161108,"d":" 161 108."},{"v":5956,"d":" 5 956."},{"v":0.03696898974600889,"d":"3.70%"}]
[null,4,450,null,null,"Z ostatných finančných operácií",{"v":161108,"d":" 161 108."},{"v":161108,"d":" 161 108."},{"v":5956,"d":" 5 956."},{"v":0.03696898974600889,"d":"3.70%"}]
[null,5,null,453,null,"Zostatok prostriedkov z predchádzajúcich rokov",{"v":5957,"d":" 5 957."},{"v":5957,"d":" 5 957."},{"v":5956,"d":" 5 956."},{"v":0.9998321302669129,"d":"99.98%"}]
[null,6,null,454,null,"Prevod prostriedkov z peňažných fondov",{"v":155151,"d":" 155 151."},{"v":155151,"d":" 155 151."}]