{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Návrh rozpoč.2011"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Návrh rozpoč.2011","index":0,"n_rows":58,"n_cols":10,"rows_kept":58,"flags":["formulas_cached_only"]}
[]
["Návrh rozpočtu Zájmového sdružení Frýdlantsko-Beskydy "]
["na rok 2011 v Kč"]
[]
[null,"SU-AU","parag.","položka","ZJ","UZ","O.j.","Org.","Příjmy","Výdaje"]
["členské příspěvky od:"]
["Frýdlant n. O.","231-10",null,4121,{"$nulls":3},1,{"v":193620,"d":"193,620"}]
["Baška","231-10",null,4121,{"$nulls":3},2,{"v":69480,"d":"69,480"}]
["Bílá","231-10",null,4121,{"$nulls":3},3,{"v":5740,"d":"5,740"}]
["Čeladná","231-10",null,4121,{"$nulls":3},4,{"v":47220,"d":"47,220"}]
["Janovice","231-10",null,4121,{"$nulls":3},5,{"v":35760,"d":"35,760"}]
["Kunčice p. O.","231-10",null,4121,{"$nulls":3},6,{"v":42740,"d":"42,740"}]
["Lhotka","231-10",null,4121,{"$nulls":3},7,{"v":9920,"d":"9,920"}]
["Malenovice","231-10",null,4121,{"$nulls":3},8,{"v":11240,"d":"11,240"}]
["Metylovice","231-10",null,4121,{"$nulls":3},9,{"v":33160,"d":"33,160"}]
["Ostravice","231-10",null,4121,{"$nulls":3},10,{"v":46560,"d":"46,560"}]
["Pržno","231-10",null,4121,{"$nulls":3},11,{"v":20280,"d":"20,280"}]
["Pstruží","231-10",null,4121,{"$nulls":3},12,{"v":17300,"d":"17,300"}]
["Staré Hamry","231-10",null,4121,{"$nulls":3},13,{"v":10860,"d":"10,860"}]
["členské příspěvky celkem:",{"$nulls":7},{"v":543880,"d":"543,880"}]
[]
["úrok","231-20",3639,2141,{"$nulls":4},120]
["přísp.na časopis od členských obcí","231-20",3639,2324,{"$nulls":4},{"v":374400,"d":"374,400"}]
["reklama","231-20",3639,2111,{"$nulls":3},23,{"v":120000,"d":"120,000"}]
[]
[]
["příspěvek BIC","231-30",3639,5339,{"$nulls":3},20,null,{"v":300000,"d":"300,000"}]
["časopis","231-30",3639,5169,{"$nulls":3},23,null,{"v":500000,"d":"500,000"}]
["dotisk publikace","231-30",3639,5169,{"$nulls":3},25,null,0]
["smlouva-strateg.plán","231-30",3639,5169,{"$nulls":3},28,null,0]
[]
["příspěvek Euroregion","231-30",3639,5229,{"$nulls":3},24,null,{"v":68000,"d":"68,000"}]
["příspěvek Pobeskydí","231-30",3639,5229,{"$nulls":3},33,null,{"v":3000,"d":"3,000"}]
["dotisk publikace","231-30",3639,5169,{"$nulls":3},25,null,0]
["dotisk publ.-cizojaz.","231-30",3639,5169,{"$nulls":3},25,null,0]
["internet.propagace","231-30",3639,5169,{"$nulls":3},26,null,{"v":5000,"d":"5,000"}]
["bankov.poplatky","231-30",3639,5163,{"$nulls":5},{"v":5500,"d":"5,500"}]
["poštovné","231-30",3639,5161,{"$nulls":5},{"v":1500,"d":"1,500"}]
["audit","231-30",3639,5166,{"$nulls":5},{"v":5000,"d":"5,000"}]
[]
["OOV za 2011","231-30",3639,5021,{"$nulls":5},{"v":10000,"d":"10,000"}]
[]
["rezerva",{"$nulls":8},{"v":140400,"d":"140,400"}]
[]
[]
[]
[]
["Celkem",{"$nulls":7},{"v":1038400,"d":"1,038,400"},{"v":1038400,"d":"1,038,400"}]
[]
["Financování"]
[]
["celkem",{"$nulls":7},{"v":1038400,"d":"1,038,400"},{"v":1038400,"d":"1,038,400"}]
[]
[]
["Předpokládaný zůstatek účtu k 31.12.2010:    670.000,- Kč"]
[{"$nulls":9}," "]
["Návrh rozpočtu bude projednán a schválen na členské schůzi,"]
["která se bude konat na Ostravici dne 21.12.2010 "]