{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Tab. 1 - EON r. 2019","pr. - TEXT k tabuľke č.1 - EON","tab.2-  r. 2019 -  ZSS "],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Tab. 1 - EON r. 2019","index":0,"n_rows":31,"n_cols":9,"rows_kept":31,"merged":[[0,1,0,7],[3,1,3,3],[3,4,3,6]],"flags":["formulas_cached_only"]}
["Domov dôchodcov a DSS pre dospelých, Dolnočepenská 1620/27, 926 00 Sereď",{"$nulls":7},"Tabuľka č. 1"]
[]
["Ekonomicky oprávnené náklady za rok 2019 (v zmysle § 72 ods. 5 zákona č. 448/2008 Z. z. o sociálnych službách)"]
["Položka","Domov sociálnych služieb",null,null,"Špecializované zariadenie",null,null,"zariadenie"]
["*) úplný text položky","ambulantný","týždenný","celoročný","ambulantny","týždenný","celoročný","pre ","SPOLU"]
["    uvedený v prílohe","pobyt","pobyt","pobyt","pobyt","pobyt","pobyt","seniorov","v €"]
["a) mzdy, platy a OOV *",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":234042,"d":"234,042.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":269148.47,"d":"269,148.47"},{"v":187233.6,"d":"187,233.60"},{"v":690424.07,"d":"690,424.07"}]
["b) poistné *",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":81043.6,"d":"81,043.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93199.95,"d":"93,199.95"},{"v":64834.88,"d":"64,834.88"},{"v":239078.43,"d":"239,078.43"}]
["c) tuzem. cestov. náhrady *",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},51.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34.5,"d":"34.50"},{"v":46,"d":"46.00"},132.18]
["d) energie *",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32570.26,"d":"32,570.26"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21713.4,"d":"21,713.40"},{"v":28951.2,"d":"28,951.20"},{"v":83234.86,"d":"83,234.86"}]
["e) materiál *",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17712.22,"d":"17,712.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11808,"d":"11,808.00"},{"v":15744,"d":"15,744.00"},{"v":45264.22,"d":"45,264.22"}]
["f) dopravné *",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},290.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":194.1,"d":"194.10"},{"v":258.8,"d":"258.80"},{"v":743.6200000000001,"d":"743.62"}]
["g) rutinná údržba *",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2390.62,"d":"2,390.62"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1593.6,"d":"1,593.60"},{"v":2124.8,"d":"2,124.80"},{"v":6109.02,"d":"6,109.02"}]
["h) nájomné *",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["i) výdavky na služby *",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8107.9,"d":"8,107.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4868.4,"d":"4,868.40"},{"v":6491.2,"d":"6,491.20"},{"v":19467.5,"d":"19,467.50"}]
["j) výdav. na bež. transfery *",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6047.12,"d":"6,047.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4031.1,"d":"4,031.10"},{"v":5374.8,"d":"5,374.80"},{"v":15453.02,"d":"15,453.02"}]
["k) odpisy *",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12917.52,"d":"12,917.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8611.5,"d":"8,611.50"},{"v":11482,"d":"11,482.00"},{"v":33011.020000000004,"d":"33,011.02"}]
["SPOLU v €",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":395173.64,"d":"395,173.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":415203.01999999996,"d":"415,203.02"},{"v":322541.27999999997,"d":"322,541.28"},{"v":1132917.9400000002,"d":"1,132,917.94"}]
[]
[]
["kapacita podľa registra ",0,0,45,0,0,30,40,115]
[]
["VÝPOČET priemeru:","Nemeniť tabuľku je nastavený vzorec !"]
[]
["Priemer EON/1.mes./1 PSS",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":731.803037037037,"d":"731.80"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":1153.3417222222222,"d":"1,153.34"},{"v":671.961,"d":"671.96"},{"v":820.9550289855074,"d":"820.96"}]
[]
["Dátum:","2020-02-07"]
["Vypracoval:","Beladičová"]
[null," "]
[]
[null," "]

{"sheet":"pr. - TEXT k tabuľke č.1 - EON","index":1,"n_rows":27,"n_cols":22,"rows_kept":27,"merged":[[0,11,0,13],[6,0,6,7]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"Príloha k tab. č. 1"]
[]
["Ekonomicky oprávnené náklady v mysle § 72 ods. 5 zákona č. 448/2008 Z. z. o sociánych službách:"]
[]
["a) mzdy, platy a OOV - vo výške, ktorá zodpovedá výške platu a ostatných osobných vyrojvnaní podľa osobitného predpisu"]
["b) poistné - na verejné zdravotné poistenie, poistné na sociálne pistenie a povinné príspevky na starobné dôchodkové sporenie "]
["     platené zamestnávateom v rozsahu určenom podľa písmena a)"]
["c) tuzemské cestovné náhrady,"]
["d) výdavky na energie, vodu a komunikácie, "]
["e) výdavky - na materiál okrem reprezentačného vybavenia nových inteiérov,"]
["f) dopravné, "]
["g) výdavky na rutinnú údržbu a štandardnú údržbu - okrem jednorazovej údržby objektov alebo ich častí a riešenia havarijných stavov,"]
["h) nájomné za prenájom nehnuteľnosti alebo inej veci okrem dopravných prostriedkov a špeciálnych strojov, prístrojov, zariadení, techniky,   "]
["     náradia a materiálu  najviac vo výške obvyklého nájomného, za aké sa v tom čase a na tom mieste prenechávajú do nájmu  na dohodnutý účel "]
["    veci toho istého druhu alebo porovnateľné veci, "]
["i) výdavky na služby"]
["j) výdavky na bežné transfery - v rozsahu vreckového podľa osobitného predpisu, odstupného, odchodného, náhrady príjmu pri dočasnej"]
["    pracovnej  neschopnosti zamestnanca podľa osobitného predpisu"]
["k) odpisy hmotného majetku a nehmotného majetku podľa účtovných predpisov, o ktorom poskytovateľ sociálnej služby účtuje"]
["    a odpisuje ho ako účtovná jednotka; odpis hmotného majetku, ktorým sú novoobstarané stavby, byty a  nebytové priestory užívané"]
["    na účely poskytovania sociálnych služieb v zariadeniach alebo ich technické zhodnotenie, najviac vo výške obyvyklého nájomného, "]
["    za aké sa v tom čase a na tom mieste prenechávajú do nájmu na dohodnutý účel veci toho istého druhu alebo porovnateľné veci.",{"$nulls":20}," "]
[{"$nulls":6}," "]
[]
[{"$nulls":6}," "]
[{"$nulls":6}," "]
[{"$nulls":4}," "]

{"sheet":"tab.2-  r. 2019 -  ZSS ","index":2,"n_rows":39,"n_cols":12,"rows_kept":39,"merged":[[1,2,1,7],[4,0,4,8],[7,1,7,2],[27,0,27,3],[28,0,28,3],[29,0,29,3]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"Tabuľka č. 2"]
["Domov dôchodcov a DSS pre dospelých, Dolnočepenská 1620/27, 926 00 Sereď"]
[]
[]
["SKUTOČNÉ BEŽNÉ VÝDAVKY,  EON  A  PRÍJMY Z ÚHRAD OD prijímateľov sociálnej služby  za rok 2019"]
[]
[]
["Zariadenie","Počet prij. soc. služby",null,"Bežné výdavky ","BV","Ekonom. oprávnené","EON","Skutočné príjmy","Príjmy"]
["druh služby/","kapacita","mesačný","skutočnosť","priemer","náklady za r. 2019","priemer","z úhrad od klientov","priemer"]
["pobyt","podľa","priemer","za rok 2019","na 1 PSS","(v zmysle tabuľky  č. 1)","na 1 PSS","za r. 2019","na 1 PSS"]
[null,"registra","r. 2019","celá suma v €","na 1 mes.","celá suma v €","na 1 mes.","celá suma v €","na 1 mes."]
["DSS - ambulantná",0,0,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["DSS - týždenná",0,0,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["DSS - celoročná",45,40,{"v":498215.25,"d":"498,215.25"},{"v":922.6208333333333,"d":"922.62"},{"v":395173.64,"d":"395,173.64"},{"v":731.803037037037,"d":"731.80"},{"v":112838.4,"d":"112,838.40"},{"v":208.95999999999998,"d":"208.96"}]
["ŠZ - ambulantná",0,0,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["ŠZ - týždenné",0,0,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["ŠZ - celoročná",30,30,{"v":332143.5,"d":"332,143.50"},{"v":922.6208333333333,"d":"922.62"},{"v":415203.02,"d":"415,203.02"},{"v":1153.3417222222224,"d":"1,153.34"},{"v":78984,"d":"78,984.00"},{"v":219.4,"d":"219.40"}]
["ZpS (DD)",40,45,{"v":442858.02,"d":"442,858.02"},{"v":922.620875,"d":"922.62"},{"v":322541.28,"d":"322,541.28"},{"v":671.961,"d":"671.96"},{"v":99910.69,"d":"99,910.69"},{"v":208.14727083333332,"d":"208.15"}]
["Spolu",115,115,{"v":1273216.77,"d":"1,273,216.77"},"x",{"v":1132917.94,"d":"1,132,917.94"},"x ",{"v":291733.08999999997,"d":"291,733.09"},"x"]
[]
["mesačný priemer za rok 2019 = priemer prijímatelov soc. služby  v r. 2019 na 1 mesiac",{"$nulls":6},{"v":115,"d":"115.00"}]
[]
[null,"Nemeniť tabuľku je nastavený vzorec !"]
[]
[]
[]
[]
["Dátum:  7.2.2020",{"$nulls":10}," "]
["Vypracoval: Beladičová"]
["Kontakt: 031/7894933, kl. 31"]
[]
[]
[]
[{"$nulls":3}," "]
[]
[]
[]
[]
[" "]