{"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":15,"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",{"$nulls":5},"€","€","€","€",null,"€","€","€"]
[null,null,"Kategória","Položka","Podpoložka","Názov",null,"Skutočnosť","Skutočnosť",null,"Skutočnosť"]
[{"$nulls":7},"Rozpočet","Rozpočet","Rozpočet","Rozpočet",null,"Rozpočet","Rozpočet","Rozpočet"]
[{"$nulls":7},2016,2017,2018,2018,null,2019,2020,2021]
[null,1,{"$nulls":3},"SPOLU",null,{"v":1073172,"d":"1 073 172."},{"v":1093847,"d":"1 093 847."},{"v":1008634,"d":"1 008 634."},{"v":1096717,"d":"1 096 717."},null,{"v":1305143,"d":"1 305 143."},{"v":1404067,"d":"1 404 067."},{"v":1359605,"d":"1 359 605."}]
[null,2]
[null,3,100,null,null,"Daňové príjmy",null,{"v":729093,"d":" 729 093."},{"v":746330,"d":" 746 330."},{"v":735104,"d":" 735 104."},{"v":761758,"d":" 761 758."},null,{"v":894456,"d":" 894 456."},{"v":1060399,"d":"1 060 399."},{"v":1015937,"d":"1 015 937."}]
[null,4,110,null,null,"Dane z príjmov a kapitálového majetku",null,{"v":729093,"d":" 729 093."},{"v":735104,"d":" 735 104."},{"v":735104,"d":" 735 104."},{"v":750930,"d":" 750 930."},null,{"v":884512,"d":" 884 512."},{"v":1049399,"d":"1 049 399."},{"v":1004937,"d":"1 004 937."}]
[null,5,null,111,null,"Daň z príjmov fyzickej osoby",null,{"v":729093,"d":" 729 093."},{"v":735104,"d":" 735 104."},{"v":735104,"d":" 735 104."},{"v":750930,"d":" 750 930."},null,{"v":884512,"d":" 884 512."},{"v":1049399,"d":"1 049 399."},{"v":1004937,"d":"1 004 937."}]
[null,6,120,null,null,"Dane z majetku",{"$nulls":6},{"v":35,"d":"  35."}]
[null,7,null,121,null,"Daň z nehnuteľností",{"$nulls":6},{"v":35,"d":"  35."}]
[null,8,130,null,null,"Dane za tovary a služby",null,null,{"v":11226,"d":" 11 226."},null,{"v":10828,"d":" 10 828."},null,{"v":9909,"d":" 9 909."},{"v":11000,"d":" 11 000."},{"v":11000,"d":" 11 000."}]
[null,9,null,133,null,"Dane",null,null,{"v":11226,"d":" 11 226."},null,{"v":10828,"d":" 10 828."},null,{"v":9909,"d":" 9 909."},{"v":11000,"d":" 11 000."},{"v":11000,"d":" 11 000."}]
[null,10,200,null,null,"Nedaňové príjmy",null,{"v":142242,"d":" 142 242."},{"v":119777,"d":" 119 777."},{"v":101098,"d":" 101 098."},{"v":102945,"d":" 102 945."},null,{"v":110267,"d":" 110 267."},{"v":101418,"d":" 101 418."},{"v":101418,"d":" 101 418."}]
[null,11,210,null,null,"Príjmy z podnikania a z vlastníctva majetku",null,{"v":1076,"d":" 1 076."},{"v":1677,"d":" 1 677."},{"v":1148,"d":" 1 148."},{"v":2787,"d":" 2 787."},null,{"v":2348,"d":" 2 348."},{"v":2348,"d":" 2 348."},{"v":2348,"d":" 2 348."}]
[null,12,null,212,null,"Príjmy z vlastníctva",null,{"v":1076,"d":" 1 076."},{"v":1677,"d":" 1 677."},{"v":1148,"d":" 1 148."},{"v":2787,"d":" 2 787."},null,{"v":2348,"d":" 2 348."},{"v":2348,"d":" 2 348."},{"v":2348,"d":" 2 348."}]
[null,13,220,null,null,"Administratívne poplatky a iné poplatky a platby",null,{"v":112112,"d":" 112 112."},{"v":88074,"d":" 88 074."},{"v":76900,"d":" 76 900."},{"v":64779,"d":" 64 779."},null,{"v":67661,"d":" 67 661."},{"v":59870,"d":" 59 870."},{"v":59870,"d":" 59 870."}]
[null,14,null,221,null,"Administratívne poplatky",null,{"v":51144,"d":" 51 144."},{"v":41781,"d":" 41 781."},{"v":30000,"d":" 30 000."},{"v":15690,"d":" 15 690."},null,{"v":15000,"d":" 15 000."},{"v":11370,"d":" 11 370."},{"v":11370,"d":" 11 370."}]
[null,15,null,222,null,"Pokuty, penále a iné sankcie",null,{"v":740,"d":"  740."},{"v":140,"d":"  140."},null,{"v":171,"d":"  171."},null,{"v":461,"d":"  461."}]
[null,16,null,223,null,"Poplatky a platby z nepriemyselného a náhodného predaja a služieb",null,{"v":60228,"d":" 60 228."},{"v":46153,"d":" 46 153."},{"v":46900,"d":" 46 900."},{"v":48918,"d":" 48 918."},null,{"v":52200,"d":" 52 200."},{"v":48500,"d":" 48 500."},{"v":48500,"d":" 48 500."}]
[null,17,240,null,null,"Úroky z tuzemských úverov, pôžičiek, návratných finančných výpomocí, vkladov a ážio",null,{"v":1206,"d":" 1 206."},{"v":1366,"d":" 1 366."},{"v":1050,"d":" 1 050."},{"v":1340,"d":" 1 340."},null,{"v":1200,"d":" 1 200."},{"v":1200,"d":" 1 200."},{"v":1200,"d":" 1 200."}]
[null,18,null,243,null,"Z účtov finančného hospodárenia",null,{"v":1206,"d":" 1 206."},{"v":1366,"d":" 1 366."},{"v":1050,"d":" 1 050."},{"v":1340,"d":" 1 340."},null,{"v":1200,"d":" 1 200."},{"v":1200,"d":" 1 200."},{"v":1200,"d":" 1 200."}]
[null,19,290,null,null,"Iné nedaňové príjmy",null,{"v":27848,"d":" 27 848."},{"v":28660,"d":" 28 660."},{"v":22000,"d":" 22 000."},{"v":34039,"d":" 34 039."},null,{"v":39058,"d":" 39 058."},{"v":38000,"d":" 38 000."},{"v":38000,"d":" 38 000."}]
[null,20,null,292,null,"Ostatné príjmy",null,{"v":27848,"d":" 27 848."},{"v":28660,"d":" 28 660."},{"v":22000,"d":" 22 000."},{"v":34039,"d":" 34 039."},null,{"v":39058,"d":" 39 058."},{"v":38000,"d":" 38 000."},{"v":38000,"d":" 38 000."}]
[null,21,300,null,null,"Granty a transfery",null,{"v":201837,"d":" 201 837."},{"v":227740,"d":" 227 740."},{"v":172432,"d":" 172 432."},{"v":232014,"d":" 232 014."},null,{"v":300420,"d":" 300 420."},{"v":242250,"d":" 242 250."},{"v":242250,"d":" 242 250."}]
[null,22,310,null,null,"Tuzemské bežné granty a transfery",null,{"v":201837,"d":" 201 837."},{"v":227740,"d":" 227 740."},{"v":172432,"d":" 172 432."},{"v":232014,"d":" 232 014."},null,{"v":300420,"d":" 300 420."},{"v":242250,"d":" 242 250."},{"v":242250,"d":" 242 250."}]
[null,23,null,311,null,"Granty",null,{"v":500,"d":"  500."},{"v":300,"d":"  300."},null,{"v":500,"d":"  500."}]
[null,24,null,312,null,"Transfery v rámci verejnej správy",null,{"v":201337,"d":" 201 337."},{"v":227440,"d":" 227 440."},{"v":172432,"d":" 172 432."},{"v":231514,"d":" 231 514."},null,{"v":300420,"d":" 300 420."},{"v":242250,"d":" 242 250."},{"v":242250,"d":" 242 250."}]

{"sheet":"Kapitálové príjmy","index":1,"n_rows":12,"n_cols":15,"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",{"$nulls":5},"€","€","€","€",null,"€","€","€"]
[null,null,"Kategória","Položka","Podpoložka","Názov",null,"Skutočnosť","Skutočnosť",null,"Skutočnosť"]
[{"$nulls":7},"Rozpočet","Rozpočet","Rozpočet","Rozpočet",null,"Rozpočet","Rozpočet","Rozpočet"]
[{"$nulls":7},2016,2017,2018,2018,null,2019,2020,2021]
[null,1,{"$nulls":3},"SPOLU",null,{"v":33250,"d":" 33 250."},{"v":64836,"d":" 64 836."},null,{"v":92000,"d":" 92 000."},null,{"v":120000,"d":" 120 000."}]
[null,2]
[null,3,230,null,null,"Kapitálové príjmy",null,null,{"v":4,"d":"  4."}]
[null,4,null,231,null,"Príjem z predaja kapitálových aktív",null,null,{"v":4,"d":"  4."}]
[null,5,320,null,null,"Tuzemské kapitálové granty a transfery",null,{"v":33250,"d":" 33 250."},{"v":64832,"d":" 64 832."},null,{"v":92000,"d":" 92 000."},null,{"v":120000,"d":" 120 000."}]
[null,6,null,321,null,"Granty"]
[null,7,null,322,null,"Transfery v rámci verejnej správy",null,{"v":33250,"d":" 33 250."},{"v":64832,"d":" 64 832."},null,{"v":92000,"d":" 92 000."},null,{"v":120000,"d":" 120 000."}]

{"sheet":"Finančné príjmy","index":2,"n_rows":11,"n_cols":15,"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",{"$nulls":5},"€","€","€","€",null,"€","€","€"]
[null,null,"Kategória","Položka","Podpoložka","Názov",null,"Skutočnosť","Skutočnosť",null,"Skutočnosť"]
[{"$nulls":7},"Rozpočet","Rozpočet","Rozpočet","Rozpočet",null,"Rozpočet","Rozpočet","Rozpočet"]
[{"$nulls":7},2016,2017,2018,2018,null,2019,2020,2021]
[null,1,{"$nulls":3},"SPOLU",null,{"v":7428,"d":" 7 428."},{"v":284,"d":"  284."},{"v":229909,"d":" 229 909."},{"v":70135,"d":" 70 135."},null,{"v":161108,"d":" 161 108."}]
[null,2]
[null,3,400,null,null,"Príjmy z transakcií s finančnými aktívami a finančnými pasívami",null,{"v":7428,"d":" 7 428."},{"v":284,"d":"  284."},{"v":229909,"d":" 229 909."},{"v":70135,"d":" 70 135."},null,{"v":161108,"d":" 161 108."}]
[null,4,450,null,null,"Z ostatných finančných operácií",null,{"v":7428,"d":" 7 428."},{"v":284,"d":"  284."},{"v":229909,"d":" 229 909."},{"v":70135,"d":" 70 135."},null,{"v":161108,"d":" 161 108."}]
[null,5,null,453,null,"Zostatok prostriedkov z predchádzajúcich rokov",null,{"v":7428,"d":" 7 428."},{"v":284,"d":"  284."},null,{"v":10135,"d":" 10 135."},null,{"v":5957,"d":" 5 957."}]
[null,6,null,454,null,"Prevod prostriedkov z peňažných fondov",{"$nulls":3},{"v":229909,"d":" 229 909."},{"v":60000,"d":" 60 000."},null,{"v":155151,"d":" 155 151."}]