{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Hárok1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Hárok1","index":0,"n_rows":22,"n_cols":8,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["Rozpočet  HOSPODÁRSKA ČINNOSŤ    2026 - 2028"]
["                                                                                                                                                         tabuľka č. 3",{"$nulls":4}," "]
[null,null,null,2015,"Skutočnosť 2015",2026,2027,2028]
[null,"VÝNOSY - PRÍJMY",null,4500,0,6600,6600,6600]
["položka",223,"Tržby AVIA,UNC",4500,0,3600,3600,3600]
[null,null,"Príjem z predaja palivového dreva",null,null,0,0,0]
[null,null,"Príjem z kurzu prvej pomoci",null,0,3000,3000,3000]
[null,"NÁKLADY - VÝDAVKY",null,{"$error":"#REF!"},{"$error":"#REF!"},6400,6400,6400]
["položka",634,"Náklady PHM  AVIA, UNC",2150,0,1500,1500,1500]
[null,634,"Náklady servis -AVIA,  UNC",2100,0,1500,1500,1500]
[null,null,"Náklady za hospod.v obec.lesoch",null,null,500,500,500]
[null,637,"Ostatné náklady, poistné",2510,0,1000,1000,1000]
[null,658,"Ostatné poplatky",null,0,300,300,300]
[null,null,"Náklady na kurz prvej pomoci - lektorka",null,null,1600,1600,1600]
["PREDPOKLADANÝ ZISK:",null,null,{"$error":"#REF!"},{"$error":"#REF!"},200,200,200]
[]
[]
["Vyvesené pred schválením:    28.10.2025"]
[]
["Schválené uznesením OZ č. 31/2025 dňa 17.11.2025"]
[]
["Zverejnené po schválení: 19.11.2025"]