{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["List1"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"List1","index":0,"n_rows":48,"n_cols":9,"rows_kept":48,"flags":["formulas_cached_only"]}
[null,null,"      Mikroregion  KUTNOHORSKO"]
[null,null,"                              svazek obcí"]
[]
[]
[null,null,"              Návrh rozpočtu na rok 2011"]
[null,null,"  Návrh rozpočtového  výhledu do roku 2013"]
[]
[]
["Rok",{"$nulls":3},2011,2012,2013,"Rozp.","skl."]
["Příjmy v Kč",{"$nulls":6},"OdPa  Pol."]
[]
["Nedaňové příjmy",{"$nulls":3},500,500,500]
["Přijaté úroky z účtu",{"$nulls":3},500,500,500,6310,2141]
["Dotace od veřejných rozpočtů",{"$nulls":3},{"v":47700,"d":"47,700"},{"v":47700,"d":"47,700"},{"v":47700,"d":"47,700"}]
["Příspěvek ",null,"Město Kutná Hora",null,{"v":41000,"d":"41,000"},{"v":41000,"d":"41,000"},{"v":41000,"d":"41,000"},null,4121]
[null,null,"Obec Církvice",null,{"v":2430,"d":"2,430"},{"v":2430,"d":"2,430"},{"v":2430,"d":"2,430"},null,4121]
[null,null,"Obec Hlízov",null,{"v":1010,"d":"1,010"},{"v":1010,"d":"1,010"},{"v":1010,"d":"1,010"},null,4121]
[null,null,"Obec Nové Dvory",null,{"v":1700,"d":"1,700"},{"v":1700,"d":"1,700"},{"v":1700,"d":"1,700"},null,4121]
[null,null,"Obec Svatý Mikuláš",null,{"v":1560,"d":"1,560"},{"v":1560,"d":"1,560"},{"v":1560,"d":"1,560"},null,4121]
["Příjmy celkem",{"$nulls":3},{"v":48200,"d":"48,200"},{"v":48200,"d":"48,200"},{"v":48200,"d":"48,200"}]
[]
["Financování",{"$nulls":3},{"v":120000,"d":"120,000"},0,0,null,8115]
["(předp. zůstatek účtu k 31.12.2010)"]
[]
["Zdroje celkem",{"$nulls":3},{"v":168200,"d":"168,200"},{"v":48200,"d":"48,200"},{"v":48200,"d":"48,200"}]
[]
["Výdaje v Kč"]
[]
["Provozní výdaje",{"$nulls":3},{"v":168200,"d":"168,200"},{"v":48200,"d":"48,200"},{"v":48200,"d":"48,200"}]
["Služby peněžním ústavům",{"$nulls":3},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},6310,5163]
["Nákup materiálu",{"$nulls":3},400,400,400,3639,5139]
["Odměny dle dohod",{"$nulls":3},{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},3639,5021]
["Rezerva rozpočtu",{"$nulls":3},{"v":154300,"d":"154,300"},{"v":34300,"d":"34,300"},{"v":34300,"d":"34,300"},3639,5901]
[]
["Investiční výdaje",{"$nulls":3},0,0,0]
["Výdaje celkem",{"$nulls":3},{"v":168200,"d":"168,200"},{"v":48200,"d":"48,200"},{"v":48200,"d":"48,200"}]
[]
[]
[]
[{"$nulls":5}," RSDr. Stanislav Vlk"]
[{"$nulls":5},"předseda svazku obcí"]
[]
[]
["Návrh obce byl zveřejněn na  elektronické úřední desce obce v souladu s § 39 zákona č.250/2000Sb."]
["ve znění pozdějších předpisů."]
[]
["Vyvěšeno dne:"]
["Sejmuto dne:"]