{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Tab. 1 - EON r. 2020","pr. - TEXT k tabuľke č.1 - EON","tab.2-  r. 2020 -  ZSS "],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Tab. 1 - EON r. 2020","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"]}
["Názov zariadenia:","Domov dôchodcov a DSS pre dospelých v Seredi,Dolnočepeňská 1620/27, 926 01 Sereď",{"$nulls":6},"Tabuľka č. 1"]
[]
["Ekonomicky oprávnené náklady za rok 2020 (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":310601.25,"d":"310,601.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":310601.25,"d":"310,601.25"},{"v":198785.02,"d":"198,785.02"},{"v":819987.52,"d":"819,987.52"}]
["b) poistné *",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":107800.94,"d":"107,800.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":107800.94,"d":"107,800.94"},{"v":68992.59,"d":"68,992.59"},{"v":284594.47,"d":"284,594.47"}]
["c) tuzem. cestov. náhrady *",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45,"d":"45.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":40,"d":"40.00"},{"v":115,"d":"115.00"}]
["d) energie *",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":36960.75,"d":"36,960.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24640.5,"d":"24,640.50"},{"v":32853.88,"d":"32,853.88"},{"v":94455.13,"d":"94,455.13"}]
["e) materiál *",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29674.756,"d":"29,674.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19783.2,"d":"19,783.20"},{"v":26377.55,"d":"26,377.55"},{"v":75835.50600000001,"d":"75,835.51"}]
["f) dopravné *",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":364.5,"d":"364.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},243.31,{"v":324,"d":"324.00"},931.81]
["g) rutinná údržba *",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16371.49,"d":"16,371.49"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10914.3,"d":"10,914.30"},{"v":14552.48,"d":"14,552.48"},{"v":41838.270000000004,"d":"41,838.27"}]
["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":11155.5,"d":"11,155.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7437,"d":"7,437.00"},{"v":9915.53,"d":"9,915.53"},{"v":28508.03,"d":"28,508.03"}]
["j) výdav. na bež. transfery *",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6123,"d":"6,123.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6123,"d":"6,123.00"},{"v":3918.67,"d":"3,918.67"},{"v":16164.67,"d":"16,164.67"}]
["k) odpisy *",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13354.65,"d":"13,354.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8903.1,"d":"8,903.10"},{"v":11870.77,"d":"11,870.77"},{"v":34128.520000000004,"d":"34,128.52"}]
["SPOLU v €",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":532451.836,"d":"532,451.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":496476.6,"d":"496,476.60"},{"v":367630.49,"d":"367,630.49"},{"v":1396558.9260000002,"d":"1,396,558.93"}]
[]
[]
["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!"},{"$error":"#DIV/0!"},{"v":986.0219185185185,"d":"986.02"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":1379.1016666666665,"d":"1,379.10"},{"v":765.8968541666666,"d":"765.90"},{"v":1011.9992217391306,"d":"1,012.00"}]
[]
["Dátum:","2021-02-05"]
["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. 2020 -  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"]}
[{"$nulls":7},"Tabuľka č. 2"]
["Názov zariadenia:",null,"Domov dôchodcov a DSS pre dospelých v Seredi,Dolnočepeňská 1620/27, 926 01 Sereď"]
[]
[]
["SKUTOČNÉ BEŽNÉ VÝDAVKY,  EON  A  PRÍJMY Z ÚHRAD OD prijímateľov sociálnej služby  za rok 2020"]
[]
[]
["Zariadenie","Počet prij. soc. služby",null,"Bežné výdavky ","BV","Ekonom. oprávnené","EON","Skutočné príjmy","Príjmy"]
["druh služby/","kapacita","mesačný","skutočnosť","priemer","náklady za r. 2020","priemer","z úhrad od klientov","priemer"]
["pobyt","podľa","priemer","za rok 2020","na 1 PSS","(v zmysle tabuľky  č. 1)","na 1 PSS","za r. 2020","na 1 PSS"]
[null,"registra","r. 2020","celá suma v €","na 1 mes.","celá suma v €","na 1 mes.","celá suma v €","na 1 mes."]
["DSS - ambulantná",0,0,{"v":0,"d":"0.00"},{"$error":"#DIV/0!"},{"v":0,"d":"0.00"},{"$error":"#DIV/0!"},{"v":0,"d":"0.00"},{"$error":"#DIV/0!"}]
["DSS - týždenná",0,0,{"v":0,"d":"0.00"},{"$error":"#DIV/0!"},{"v":0,"d":"0.00"},{"$error":"#DIV/0!"},{"v":0,"d":"0.00"},{"$error":"#DIV/0!"}]
["DSS - celoročná",45,42,{"v":610798.95,"d":"610,798.95"},{"v":1131.1091666666666,"d":"1,131.11"},986.02,{"v":1.825962962962963,"d":"1.83"},{"v":112442.85,"d":"112,442.85"},{"v":208.22750000000002,"d":"208.23"}]
["ŠZ - ambulantná",0,0,{"v":0,"d":"0.00"},{"$error":"#DIV/0!"},{"v":0,"d":"0.00"},{"$error":"#DIV/0!"},{"v":0,"d":"0.00"},{"$error":"#DIV/0!"}]
["ŠZ - týždenné",0,0,{"v":0,"d":"0.00"},{"$error":"#DIV/0!"},{"v":0,"d":"0.00"},{"$error":"#DIV/0!"},{"v":0,"d":"0.00"},{"$error":"#DIV/0!"}]
["ŠZ - celoročná",30,29,{"v":407199.3,"d":"407,199.30"},{"v":1131.1091666666666,"d":"1,131.11"},{"v":1379.1,"d":"1,379.10"},{"v":3.830833333333333,"d":"3.83"},{"v":75962.04,"d":"75,962.04"},{"v":211.00566666666663,"d":"211.01"}]
["ZpS (DD)",40,39,{"v":542932.88,"d":"542,932.88"},{"v":1131.1101666666668,"d":"1,131.11"},{"v":765.9,"d":"765.90"},{"v":1.5956249999999998,"d":"1.60"},{"v":101249.2,"d":"101,249.20"},{"v":210.9358333333333,"d":"210.94"}]
["Spolu",115,110,{"v":1560931.13,"d":"1,560,931.13"},"x",{"v":3131.02,"d":"3,131.02"},"x ",{"v":289654.09,"d":"289,654.09"},"x"]
[]
["mesačný priemer za rok 2020 = priemer prijímatelov soc. služby  v r. 2020 na 1 mesiac",{"$nulls":6},{"v":110,"d":"110.00"}]
[]
[null,"Nemeniť tabuľku je nastavený vzorec !"]
[]
[]
[]
[]
["Dátum: 5.2.2021",{"$nulls":10}," "]
["Vypracoval: Beladičová"]
["Kontakt: 031/7894933, kl. 31"]
[]
[]
[]
[{"$nulls":3}," "]
[]
[]
[]
[]
[" "]