{"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":11,"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","Plnenie k"]
[{"$nulls":6},2018,2018,"30.6.","31.12.","% plnenia"]
[null,1,{"$nulls":3},"SPOLU",{"v":1008634,"d":"1 008 634."},{"v":1103082,"d":"1 103 082."},{"v":537231,"d":" 537 231."},{"v":1096717,"d":"1 096 717."},{"v":0.9942298034053678,"d":"99.42%"}]
[null,2]
[null,3,100,null,null,"Daňové príjmy",{"v":735104,"d":" 735 104."},{"v":761758,"d":" 761 758."},{"v":386296,"d":" 386 296."},{"v":761758,"d":" 761 758."},{"v":1,"d":"100.00%"}]
[null,4,110,null,null,"Dane z príjmov a kapitálového majetku",{"v":735104,"d":" 735 104."},{"v":750930,"d":" 750 930."},{"v":375468,"d":" 375 468."},{"v":750930,"d":" 750 930."},{"v":1,"d":"100.00%"}]
[null,5,null,111,null,"Daň z príjmov fyzickej osoby",{"v":735104,"d":" 735 104."},{"v":750930,"d":" 750 930."},{"v":375468,"d":" 375 468."},{"v":750930,"d":" 750 930."},{"v":1,"d":"100.00%"}]
[null,6,120,null,null,"Dane z majetku"]
[null,7,null,121,null,"Daň z nehnuteľností"]
[null,8,130,null,null,"Dane za tovary a služby",null,{"v":10828,"d":" 10 828."},{"v":10828,"d":" 10 828."},{"v":10828,"d":" 10 828."},{"v":1,"d":"100.00%"}]
[null,9,null,133,null,"Dane",null,{"v":10828,"d":" 10 828."},{"v":10828,"d":" 10 828."},{"v":10828,"d":" 10 828."},{"v":1,"d":"100.00%"}]
[null,10,200,null,null,"Nedaňové príjmy",{"v":101098,"d":" 101 098."},{"v":109305,"d":" 109 305."},{"v":50270,"d":" 50 270."},{"v":102945,"d":" 102 945."},{"v":0.9418141896528064,"d":"94.18%"}]
[null,11,210,null,null,"Príjmy z podnikania a z vlastníctva majetku",{"v":1148,"d":" 1 148."},{"v":2786,"d":" 2 786."},{"v":1590,"d":" 1 590."},{"v":2787,"d":" 2 787."},{"v":1.0003589375448674,"d":"100.04%"}]
[null,12,null,212,null,"Príjmy z vlastníctva",{"v":1148,"d":" 1 148."},{"v":2786,"d":" 2 786."},{"v":1590,"d":" 1 590."},{"v":2787,"d":" 2 787."},{"v":1.0003589375448674,"d":"100.04%"}]
[null,13,220,null,null,"Administratívne poplatky a iné poplatky a platby",{"v":76900,"d":" 76 900."},{"v":71144,"d":" 71 144."},{"v":35037,"d":" 35 037."},{"v":64779,"d":" 64 779."},{"v":0.9105335657258518,"d":"91.05%"}]
[null,14,null,221,null,"Administratívne poplatky",{"v":30000,"d":" 30 000."},{"v":21689,"d":" 21 689."},{"v":9032,"d":" 9 032."},{"v":15690,"d":" 15 690."},{"v":0.7234081792613767,"d":"72.34%"}]
[null,15,null,222,null,"Pokuty, penále a iné sankcie",null,{"v":170,"d":"  170."},{"v":97,"d":"  97."},{"v":171,"d":"  171."},{"v":1.0058823529411764,"d":"100.59%"}]
[null,16,null,223,null,"Poplatky a platby z nepriemyselného a náhodného predaja a služieb",{"v":46900,"d":" 46 900."},{"v":49285,"d":" 49 285."},{"v":25908,"d":" 25 908."},{"v":48918,"d":" 48 918."},{"v":0.9925535152683373,"d":"99.26%"}]
[null,17,240,null,null,"Úroky z tuzemských úverov, pôžičiek, návratných finančných výpomocí, vkladov a ážio",{"v":1050,"d":" 1 050."},{"v":1339,"d":" 1 339."},{"v":696,"d":"  696."},{"v":1340,"d":" 1 340."},{"v":1.0007468259895445,"d":"100.07%"}]
[null,18,null,243,null,"Z účtov finančného hospodárenia",{"v":1050,"d":" 1 050."},{"v":1339,"d":" 1 339."},{"v":696,"d":"  696."},{"v":1340,"d":" 1 340."},{"v":1.0007468259895445,"d":"100.07%"}]
[null,19,290,null,null,"Iné nedaňové príjmy",{"v":22000,"d":" 22 000."},{"v":34036,"d":" 34 036."},{"v":12947,"d":" 12 947."},{"v":34039,"d":" 34 039."},{"v":1.0000881419673289,"d":"100.01%"}]
[null,20,null,292,null,"Ostatné príjmy",{"v":22000,"d":" 22 000."},{"v":34036,"d":" 34 036."},{"v":12947,"d":" 12 947."},{"v":34039,"d":" 34 039."},{"v":1.0000881419673289,"d":"100.01%"}]
[null,21,300,null,null,"Granty a transfery",{"v":172432,"d":" 172 432."},{"v":232019,"d":" 232 019."},{"v":100665,"d":" 100 665."},{"v":232014,"d":" 232 014."},{"v":0.9999784500407294,"d":"100.00%"}]
[null,22,310,null,null,"Tuzemské bežné granty a transfery",{"v":172432,"d":" 172 432."},{"v":232019,"d":" 232 019."},{"v":100665,"d":" 100 665."},{"v":232014,"d":" 232 014."},{"v":0.9999784500407294,"d":"100.00%"}]
[null,23,null,311,null,"Granty",null,{"v":500,"d":"  500."},{"v":500,"d":"  500."},{"v":500,"d":"  500."},{"v":1,"d":"100.00%"}]
[null,24,null,312,null,"Transfery v rámci verejnej správy",{"v":172432,"d":" 172 432."},{"v":231519,"d":" 231 519."},{"v":100165,"d":" 100 165."},{"v":231514,"d":" 231 514."},{"v":0.9999784035003607,"d":"100.00%"}]

{"sheet":"Kapitálové príjmy","index":1,"n_rows":12,"n_cols":11,"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","Plnenie k"]
[{"$nulls":6},2018,2018,"30.6.","31.12.","% plnenia"]
[null,1,{"$nulls":3},"SPOLU",null,{"v":92000,"d":" 92 000."},null,{"v":92000,"d":" 92 000."},{"v":1,"d":"100.00%"}]
[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":92000,"d":" 92 000."},null,{"v":92000,"d":" 92 000."},{"v":1,"d":"100.00%"}]
[null,6,null,321,null,"Granty"]
[null,7,null,322,null,"Transfery v rámci verejnej správy",null,{"v":92000,"d":" 92 000."},null,{"v":92000,"d":" 92 000."},{"v":1,"d":"100.00%"}]

{"sheet":"Finančné príjmy","index":2,"n_rows":11,"n_cols":11,"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","Plnenie k"]
[{"$nulls":6},2018,2018,"30.6.","31.12.","% plnenia"]
[null,1,{"$nulls":3},"SPOLU",{"v":229909,"d":" 229 909."},{"v":197297,"d":" 197 297."},{"v":10135,"d":" 10 135."},{"v":70135,"d":" 70 135."},{"v":0.3554793027770316,"d":"35.55%"}]
[null,2]
[null,3,400,null,null,"Príjmy z transakcií s finančnými aktívami a finančnými pasívami",{"v":229909,"d":" 229 909."},{"v":197297,"d":" 197 297."},{"v":10135,"d":" 10 135."},{"v":70135,"d":" 70 135."},{"v":0.3554793027770316,"d":"35.55%"}]
[null,4,450,null,null,"Z ostatných finančných operácií",{"v":229909,"d":" 229 909."},{"v":197297,"d":" 197 297."},{"v":10135,"d":" 10 135."},{"v":70135,"d":" 70 135."},{"v":0.3554793027770316,"d":"35.55%"}]
[null,5,null,453,null,"Zostatok prostriedkov z predchádzajúcich rokov",null,{"v":10135,"d":" 10 135."},{"v":10135,"d":" 10 135."},{"v":10135,"d":" 10 135."},{"v":1,"d":"100.00%"}]
[null,6,null,454,null,"Prevod prostriedkov z peňažných fondov",{"v":229909,"d":" 229 909."},{"v":187162,"d":" 187 162."},null,{"v":60000,"d":" 60 000."},{"v":0.32057789508554085,"d":"32.06%"}]