{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["List1","List2","List3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"List1","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"List2","index":1,"n_rows":100,"n_cols":7,"rows_kept":100,"flags":["formulas_cached_only"]}
[]
[]
[null,"Návrh rozpočtu na rok 2013"]
[]
[null,null,"Výdajová část"]
[]
["paragraf","položka"," název",{"$nulls":3},"částka"]
[]
[null,null,"Pěstební činnost"]
[1031,null,"celkem",{"$nulls":3},{"v":36000,"d":"36,000"}]
[]
[null,null,"Vnitřní obchod"]
[2141,null,"celkem",{"$nulls":3},700]
[]
[null,null,"Silnice"]
[2212,null,"celkem",{"$nulls":3},{"v":200000,"d":"200,000"}]
[]
[null,null,"Provoz veřejné silniční dopravy"]
[2221,null,"celkem",{"$nulls":3},{"v":18380,"d":"18,380"}]
[]
[null,null,"Základní škola"]
[]
[3113,null,"celkem",{"$nulls":3},{"v":293325,"d":"293,325"}]
[]
[null,null,"Činnost knihovnická"]
[]
[3314,null,"celkem",{"$nulls":3},{"v":16000,"d":"16,000"}]
[]
[]
[]
[null,null,"Zájmová činnost v kultuře"]
[3392,null,"celkem",{"$nulls":3},{"v":53200,"d":"53,200"}]
[]
[null,null,"Ostatní záležitosti kultury"]
[]
[]
[3399,null,"celkem",{"$nulls":3},{"v":6000,"d":"6,000"}]
[]
[]
[]
[]
[null,null,"Pomoc zdravotně postiženým"]
[3543,null,"celkem",{"$nulls":3},{"v":3000,"d":"3,000"}]
[]
[null,null,"Bytové hospodářství"]
[3612,null,"celkem",{"$nulls":3},{"v":7500,"d":"7,500"}]
[]
[null,null,"Veřejné osvětlení"]
[3631,null,"celkem",{"$nulls":3},{"v":125000,"d":"125,000"}]
[]
[]
[]
[3632,5171,"opravy a udržování"]
[null,null,"Komunální rozvoj"]
[3639,null,"celkem",{"$nulls":3},{"v":9600,"d":"9,600"}]
[]
[{"$nulls":6},0]
[]
[null,null,"Sběr a svoz nebezpečného odpadu"]
[3721,null,"celkem",{"$nulls":3},{"v":50000,"d":"50,000"}]
[]
[]
[null,null,"Sběr a svoz komunálního odpadu"]
[3722,null,"celkem",{"$nulls":3},{"v":75000,"d":"75,000"}]
[]
[null,null,"Péče o vzhled obce a zeleň"]
[3745,null,"celkem",{"$nulls":3},{"v":92500,"d":"92,500"}]
[]
[]
[null,null,"Požární ochrana"]
[5512,null,"celkem",{"$nulls":3},{"v":38300,"d":"38,300"}]
[]
[null,null,"Zastupitelstvo obce"]
[6112,null,"celkem",{"$nulls":3},{"v":535200,"d":"535,200"}]
[]
[null,null,"Volba prezidenta republiky"]
[6118,null,"celkem",null,"uz 98008",null,{"v":27020,"d":"27,020"}]
[]
[null,null,"Činnost místní správy"]
[6171,null,"celkem",{"$nulls":3},{"v":1817030,"d":"1,817,030.00"}]
[]
[null,null,"Obecné příjmy a výdaje z finančních oper."]
[6310,null,"celkem",{"$nulls":3},{"v":2000,"d":"2,000.00"}]
[]
[null,null,"Finanční vypořádání minulých let"]
[6402,null,"celkem",{"$nulls":3},{"v":10905,"d":"10,905.00"}]
[]
[null,null,"Ostatní činnosti jinde nezařazené"]
[6409,null,"celkem",{"$nulls":3},{"v":1717782,"d":"1,717,782.00"}]
["Celkem výdaje",{"$nulls":5},{"v":5134442,"d":"5,134,442.00"}]
[]
[null,null,"Financování"]
[8115,{"$nulls":5},{"v":1717782,"d":"1,717,782.00"}]
[]
[]
["V Luboměři 19.2.2013"]
["Vyvěšeno na úřední desce dne :",null,null,"2013-02-21"]
["Sňato z účední desky dne :"]
[]
["Zpracovala : Šimíčková"]

{"sheet":"List3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}