{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["List1","Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":2,"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":"List1","index":0,"n_rows":85,"n_cols":20,"rows_kept":85,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
["polozka","vcs","popis","ulica","puspbyty","puspgaraze","predpisbyty","predpisgaraze","pocbyt","pocgar","uzplbyty","uzplgaraze","plbyty","plgaraze","pocnepr","pocprev","pocneprg","pocprevg","rokpredpis","rokpusp"]
["N01_anu","141","Splátka anuity","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N01_anu_1","141","Splátka anuity (záloha na převod spoluvl.podílu) - BD","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N01_anu_2","141","Splátka anuity  - BD","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N02_ZOU1","141","Opravy a údržba objektu- spoluvl.podíl","Halasovo nám. 4",2099220,null,1499676,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N03_ZOU2","141","Opravy a údržba objektu","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N03_ZOU2_131","141","Tvorba zdrojů na opravy a údržbu -  RTN","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N03_ZOU2_241","141","Tvorba zdrojů na opravy a údržbu -  (balkony) (N)","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N03_ZOU2-121","141","Tvorba zdrojů na opravy a údržbu -RTN","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N03_ZOU2-131","141","Tvorba zdrojů na opravy a údržbu -VODOMĚRY","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N03_ZOU3","141","ZATIM NEPOUZITO","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N04_úroky-balkony","141","Úrok","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N04_úv.ost.-okna","141","Poplatky","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N04_uver_PL1-ost.","141","Úvěr ","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N04_Zajfo","141","Zajišťovací fond (N)","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N05_poj","141","Pojištění objektu","Halasovo nám. 4",22428,null,22428,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N05_poj-834","141","Pojištění objektu","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N06_sprava","141","Poplatek za správu jednotky ","Halasovo nám. 4",374180,null,370320,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N06_sprava-N","141","Poplatek za správu jednotky - nájemníci","Halasovo nám. 4",374180,null,4680,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N07_CMSBD","141","Členský příspěvek (N)","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N07_CMSBD_1 ","141","Členský příspěvek - BD","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N07_výbor","141","Dohody SV/BD","Halasovo nám. 4",200448,null,200448,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N07_výbor-824","141","Odměna statutárního orgánu","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N08_DzN","141","Daň z nemovitých věcí","Halasovo nám. 4",660,null,660,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N08_DzN - 828","141","Daň z nemovitostí - D","Halasovo nám. 4",660,null,null,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N08_DzN_1","141","Daň z nemovitých věcí - BD ","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N09_DPH","141","DPH k poplatku za správu","Halasovo nám. 4",76648,null,76812,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N10_provoz","141","Provozní náklady","Halasovo nám. 4",null,null,0,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N10_provoz 241","141","Provozní náklady","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N10_ProvozBezPoj","141","Provozní náklady","Halasovo nám. 4",208920,null,208920,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N11_různé","141","Poplatky stanovené SV","Halasovo nám. 4",null,null,0,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N11_různé - 828","141","Různé poplatky určené spol. vlastníků,družstvem - D","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N11_různé BD850","141","NEPOUZIVAT","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N11_různé-822","141","Náklady na poštovné","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N12_navýšop","141","Navýšení na opravy","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N12_navýšop_161","141","Navýšení na opravy","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N12_navýšop_W","141","Navýšení na opravy, údržbu a jiné popl. ","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N12_navýšop_W_1","141","Navýšení na opravy ","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N13_Reko","141","Poplatek za Rekofond","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N13_Wust","141","Poplatek za Wustenrot","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N14_různé Smola","141","Smola - balkon (N)","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["N15_vyrovnani","141","Vyrovnání (N)","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["osob","141","osob-nepoužívat","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["PL1","141","PL1","Halasovo nám. 4",null,null,76646.16,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["Podpl-služby","141","podlahová plocha","Halasovo nám. 4",null,null,72570.24,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["POKUS","141","ZATIM NEPOUZITO","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["PPOCOS","141","Počet osob","Halasovo nám. 4",null,null,0,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["PSPSV","141","počet m3 vodné stočné (TV+SV)","Halasovo nám. 4",null,null,12720,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["PSPTV","141","počet m3 ohřev vody","Halasovo nám. 4",null,null,5130,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["Radiátory","141","Počet radiátorů dle prostoru","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["S01_vodsto","141","Vodné-stočné","Halasovo nám. 4",404601.03,null,830184,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["S01_vodsto-834","141","Vodné-médium TV","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["S01_vodstoSV","141","Vodné-stočné SV - nepoužívat","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["S01_vodstoTV","141","Vodné-stočné TV - nepoužívat","Halasovo nám. 4",223247.17,null,null,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["S02_ohrev","141","Teplo na ohřev vody","Halasovo nám. 4",843583.005,null,958848,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["S03_KOMÍNY-837","141","Komíny","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["S03_teplo","141","Teplo na vytápění","Halasovo nám. 4",920614.38,null,1625808,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["S04_výtah","141","Výtah","Halasovo nám. 4",25709.3022,null,39888,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["S04_výtah-plošina","141","Výtah-plošina","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["S04_výtah-servis","141","Výtah-servis","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["S04_výtah-vrata","141","Výtah-vrata","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["S05_elektr","141","Elektřina ve společných prostorách","Halasovo nám. 4",166915.0025,null,200376,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["S06_odpad","141","Odvoz odpadků","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["S07_úklid","141","Úklid  ve společných prostorách","Halasovo nám. 4",468934.3986,null,509352,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["S08_DPZt","141","Dl.překl.zál.","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["S09_mertep","141","Odečty tepla","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["S09_mertep_830","141","Komín","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["S09_odečty vodoměr","141","Odečty vodoměrů","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["S09_STA-837","141","STA","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["S10","141","S10","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["S11_STA","141","Společná anténa","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["S12_dluh-433","141","Zálohy na úhradu předpisu dlužníka (N)","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["SPOCOS","141","SPOCOS","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["SPOCOSVYT","141","SPOCOS","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["spoluvlpl","141","spoluvlastnická plocha","Halasovo nám. 4",null,null,76646.16,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["SSPSV","141","SSPSV","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["SSPTV","141","SSPTV","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["uzpl","141","užitná plocha","Halasovo nám. 4",null,null,74747.28,null,232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["uzplupr","141","užitná plocha upravená","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["vykplpr","141","vytáp.plocha upravená","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["Vytáp.pl.","141","Vyt. plocha","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["xx_DPH +","141","XX Modul vyúčtování služeb !!","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["xx_dr.vydání","141","XX Modul vyúčtování služeb !!","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["xx_odměny funkc","141","XX Modul vyúčtování služeb !!","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]
["xx_urok","141","XX Modul vyúčtování služeb !!","Halasovo nám. 4",{"$nulls":4},232,0,6561.61,null,6387.18,null,2,230,0,0,2015,2014]

{"sheet":"Sheet1","index":1,"n_rows":26,"n_cols":10,"rows_kept":26,"cut":false,"hidden":false,"merged":[[9,13,10,17],[18,13,18,17],[27,6,27,7],[18,2,18,6],[9,2,10,6],[9,0,10,0],[9,1,10,1],[4,2,4,3],[4,4,4,8],[5,2,5,3],[7,2,7,3]],"flags":["formulas_cached_only"]}
[null,null,null,"Nový domov, stavební bytové družstvo, Okružní 875/19a, 638 00 Brno"]
[]
[null,null,"Rozpočet domu a stanovení záloh na úhrady nákladů na správu, provoz a služby pro rok 2023"]
[]
[null,null,"141",null,"Společenství vlastníků Halasovo nám.4"]
[null,null,"Počet:",null,"bytů:",232]
[null,null,"Plocha uživ. m2",null,"byty:",6561.61]
[null,null,"   Plocha vlast.  m2",null,"byty",6387.18]
[]
["č. účtu",null,"Zálohy na provoz",{"$nulls":4},"Zálohy v průběhu roku 2022*","Návrh záloh správce pro rok 2023","Zálohy pro rok 2023"]
[{"$nulls":8},"zálohy dle r.2022*, zvýrazněn pouze návrh","doplnit částky do všech řádků"]
[null,null,"Oprava a údržba objektu-spoluvl.podíl",null,null,null,"m²",1500792,1500792,1000000]
[null,null,"Pojištění objektu",null,null,null,"m²",37908,66339,66339]
[null,null,"Poplatek za správu jednotky ",null,null,null,"byt",377500,461760,461760]
[null,null,"Dohody SV/BD",null,null,null,"byt",200448,200448,200448]
[null,null,"DPH k poplatku za správu",null,null,null,"byt",78284,97920,97920]
[null,null,"Náklady na správní činnost",null,null,null,"byt",61248,61248,61248]
[null,null,"Provozní náklady",null,null,null,"m²",68952,68952,68952]
[null,null,"Zálohy za služby"]
[null,null,"Vodné-stočné",null,null,null,"m³",962779,969456,969456]
[null,null,"Teplo na ohřev vody",null,null,null,"m³",1212204,1489950,2250000]
[null,null,"Teplo na vytápění    ",null,null,null,"m²",1617605,2330064,3200000]
[null,null,"Výtah",null,null,null,"m²",100008,100008,100008]
[null,null,"Elektřina ve společných prostorách",null,null,null,"m²",251316,399188,350000]
[null,null,"Úklid ve společných prostorách",null,null,null,"m²",650004,650004,650004]
[null,null,"CELKEM",{"$nulls":4},7119048,8396129,9476135]