{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["RK-40-2004-12, př.1str.1-2","str.3","str.4"],"not_rendered":{"charts":2,"images":0,"macros":0,"external_links":1,"defined_names":0,"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":"RK-40-2004-12, př.1str.1-2","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":false,"merged":[[5,0,6,0],[5,1,6,1],[3,0,3,8],[5,6,5,8],[5,4,5,5],[5,2,5,3],[55,0,66,0],[7,0,18,0],[19,0,30,0],[31,0,42,0],[43,0,53,0]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"RK-40-2004-12, př. 1"]
[{"$nulls":7},"počet stran: 4"]
[]
["Přehled hospodaření nemocnic kraje Vysočina"]
[{"$nulls":8},"/v tis. Kč/"]
["Nemocnice","Období","Náklady celkem",null,"Výnosy celkem",null,"Hospodářský výsledek"]
[null,null,2003,2004,2003,2004,2003,2004,"rozdíl"]
["Havlíčkův Brod","leden",47428,41134,44590,43548,-2838,2414,5252]
[null,"leden - únor",93409,87280,87899,90146,-5510,2866,8376]
[null,"leden - březen",140501,134643,132763,136024,-7738,1381,9119]
[null,"leden - duben",187980,179311,177729,182890,-10251,3579,13830]
[null,"leden - květen",238559,225771,221120,230426,-17439,4655,22094]
[null,"leden - červen",284063,273103,273203,281114,-10860,8011,18871]
[null,"leden - červenec",330280,318225,307701,323281,-22579,5056,27635]
[null,"leden - srpen",371959,358519,344955,365867,-27004,7348,34352]
[null,"leden - září",423398,401865,386549,410677,-36849,8812,45661]
[null,"leden - říjen",470421,448070,428424,452664,-41997,4594,46591]
[null,"leden - listopad"]
[null,"leden - prosinec"]
["Jihlava","leden",56582,55522,49865,49017,-6717,-6505,212]
[null,"leden - únor",112059,109531,98638,106535,-13421,-2996,10425]
[null,"leden - březen",169918,167335,147502,163803,-22416,-3532,18884]
[null,"leden - duben",226081,223622,196366,219969,-29715,-3653,26062]
[null,"leden - květen",296216,285049,246698,276252,-49518,-8797,40721]
[null,"leden - červen",354105,342881,279910,332464,-74195,-10417,63778]
[null,"leden - červenec",412177,401189,327600,383066,-84577,-18123,66454]
[null,"leden - srpen",465848,455752,379575,431591,-86273,-24161,62112]
[null,"leden - září",528045,515578,422485,506983,-105560,-8595,96965]
[null,"leden - říjen",584702,574702,477606,556726,-107096,-17976,89120]
[null,"leden - listopad"]
[null,"leden - prosinec"]
["Pelhřimov","leden",36875,36335,30351,30338,-6524,-5997,527]
[null,"leden - únor",67009,68293,62564,62719,-4445,-5574,-1129]
[null,"leden - březen",99151,101120,94805,99867,-4346,-1253,3093]
[null,"leden - duben",131362,135283,124775,134936,-6587,-347,6240]
[null,"leden - květen",169542,167812,157858,169510,-11684,1698,13382]
[null,"leden - červen",200786,200842,191550,210749,-9236,9907,19143]
[null,"leden - červenec",230948,232448,221507,238381,-9441,5933,15374]
[null,"leden - srpen",258229,261948,247782,265712,-10447,3764,14211]
[null,"leden - září",288576,293234,278409,295292,-10167,2058,12225]
[null,"leden - říjen",318925,327243,311285,323544,-7640,-3699,3941]
[null,"leden - listopad"]
[null,"leden - prosinec"]
["Třebíč","leden",41452,39207,36042,38842,-5410,-365,5045]
[null,"leden - únor",79125,78893,72671,79388,-6454,495,6949]
[null,"leden - březen",117959,120364,114577,124813,-3382,4449,7831]
[null,"leden - duben",158028,160939,152045,165311,-5983,4372,10355]
[null,"leden - květen",204999,206115,195828,211973,-9171,5858,15029]
[null,"leden - červen",242473,246744,241979,262350,-494,15606,16100]
[null,"leden - červenec",281545,287114,275508,300536,-6037,13422,19459]
[null,"leden - srpen",317724,326561,310246,339201,-7478,12640,20118]
[null,"leden - září",358074,366739,348921,382284,-9153,15545,24698]
[null,"leden - říjen",393910,409919,391183,418906,-2727,8987,11714]
[null,"leden - listopad"]
[null,"leden - prosinec"]
["Nové Město","leden",40837,43732,40961,40263,124,-3469,-3593]
[null,"leden - únor",79152,85818,82378,80802,3226,-5016,-8242]
[null,"leden - březen",117441,130527,127709,130281,10268,-246,-10514]
[null,"leden - duben",156824,176136,171611,174194,14787,-1942,-16729]
[null,"leden - květen",206229,221733,200846,216049,-5383,-5684,-301]
[null,"leden - červen",261063,263778,249471,267629,-11592,3851,15443]
[null,"leden - červenec",304342,308724,294372,309252,-9970,528,10498]
[null,"leden - srpen",344752,351939,334551,351787,-10201,-152,10049]
[null,"leden - září",386788,395914,376467,401026,-10321,5112,15433]
[null,"leden - říjen",429180,439054,416902,443150,-12278,4096,16374]
[null,"leden - listopad"]
[null,"leden - prosinec"]

{"sheet":"str.3","index":1,"n_rows":26,"n_cols":22,"rows_kept":26,"cut":false,"hidden":false,"merged":[[0,0,0,21],[16,0,19,0],[4,0,7,0],[4,1,4,21],[16,1,16,21]],"flags":["formulas_cached_only"]}
["Vývoj bilance závazků a pohledávek z obchodních vztahů do 31. 10. 2004"]
[]
[]
[{"$nulls":21},"/v tis. Kč/"]
["Nemocnice","Závazky z obchodních vztahů"]
[null,null,null,"z toho",null,"z toho",null,"z toho",null,"z toho",null,"z toho",null,"z toho",null,"z toho",null,"z toho",null,"z toho",null,"z toho"]
[null,"k 31.12.","k 31.1.","po lhůtě ","k 29.2.","po lhůtě ","k 31.3.","po lhůtě ","k 30.4.","po lhůtě ","k 31.5.","po lhůtě ","k 30.6.","po lhůtě ","k 31.7.","po lhůtě ","k 31.8.","po lhůtě ","k 30.9.","po lhůtě ","k 31.10.","po lhůtě "]
[null,2003,2004,"splatnosti",2004,"splatnosti",2004,"splatnosti",2004,"splatnosti",2004,"splatnosti",2004,"splatnosti",2004,"splatnosti",2004,"splatnosti",2004,"splatnosti",2004,"splatnosti"]
["Havlíčkův Brod",110817,116773,100765,113137,91539,110508,90317,99353,76430,104368,80044,92770,76463,95946,72239,94195,72110,95453,68731,123575,73236]
["Jihlava",190895,199467,173045,193695,166080,197594,166661,202233,167136,202506,166009,199971,164947,206160,172915,196736,164700,210674,173457,215444,171615]
["Pelhřimov",19093,18723,9379,18811,8946,19258,7830,21635,7330,20749,8421,18510,7184,16949,6624,17452,5679,20532,5822,23340,7811]
["Třebíč",74725,79853,68086,84125,68816,84119,67161,69555,49099,54593,30419,56413,30636,53106,19649,55242,31965,53106,19649,58167,26657]
["Nové Město ",18484,30428,5826,34764,8267,32223,4597,36367,3678,36439,4039,39050,8001,23872,103,29677,-20,30265,162,28225,2508]
["Celkem",414014,445244,357101,444532,343648,443702,336566,429143,303673,418655,288932,406714,287231,396033,271530,393302,274434,410030,267821,448751,281827]
[]
[{"$nulls":21},"/v tis. Kč/"]
["Nemocnice","Pohledávky z obchodních vztahů"]
[null,null,null,"z toho",null,"z toho",null,"z toho",null,"z toho",null,"z toho",null,"z toho",null,"z toho",null,"z toho",null,"z toho",null,"z toho"]
[null,"k 31.12.","k 31.1.","po lhůtě ","k 29.2.","po lhůtě ","k 31.3.","po lhůtě ","k 30.4.","po lhůtě ","k 31.5.","po lhůtě ","k 30.6.","po lhůtě ","k 31.7.","po lhůtě ","k 31.8.","po lhůtě ","k 30.9.","po lhůtě ","k 31.10.","po lhůtě "]
[null,2003,2004,"splatnosti",2004,"splatnosti",2004,"splatnosti",2004,"splatnosti",2004,"splatnosti",2004,"splatnosti",2004,"splatnosti",2004,"splatnosti",2004,"splatnosti",2004,"splatnosti"]
["Havlíčkův Brod",68245,68964,24813,71369,26645,70039,24736,70762,26932,72136,26900,74767,28978,68820,26657,68788,27411,70170,27142,71685,28458]
["Jihlava",81476,83285,33130,83285,33130,97014,39117,101887,19118,110163,35949,91415,17576,89058,19150,86308,18914,106789,33616,115044,40463]
["Pelhřimov",42000,44346,4679,55434,2252,46028,3917,49595,4641,57068,2569,59768,3361,56519,17709,55061,19081,63799,13728,64570,14390]
["Třebíč",50243,53727,7801,63221,6874,66680,5756,70243,4923,62787,7779,67816,6659,65741,6864,67576,13102,64080,4386,66065,14135]
["Nové Město",63430,58451,5826,77872,10996,65430,8453,80594,10988,77534,24350,81021,24512,75861,20859,79982,12127,96855,37961,97376,42109]
["Celkem",305394,308773,76249,351181,79897,345191,81979,373081,66602,379688,97547,374787,81086,355999,91239,357715,90635,401693,116833,414740,139555]

{"sheet":"str.4","index":2,"n_rows":61,"n_cols":9,"rows_kept":61,"cut":false,"hidden":false,"merged":[[4,0,5,0],[25,0,26,0],[25,1,26,1],[25,2,25,7],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[48,0,49,0],[48,1,49,1],[48,2,48,7],[25,8,26,8]],"flags":["formulas_cached_only"]}
["Nemocnice Jihlava"]
[]
[]
["I. Rozpis závazků z obchodních vztahů"]
["K datu ","Dodavatelé","Přijaté zálohy","Ostatní závazky","Celkem"]
[null,null,"Přijaté zálohy","Ostatní závazky","Celkem"]
["2002-12-31",148819,32,795,149646]
["2003-06-30",171749,34,907,172690]
["2003-07-31",179123,35,937,180095]
["2003-08-31",191595,34,852,192481]
["2003-09-30",207106,34,1784,208924]
["2003-10-31",221196,34,1800,223030]
["2003-11-30",225781,27,1627,227435]
["2003-12-31",190066,33,773,190872]
["2004-01-31",198115,41,1311,199467]
["2004-02-29",191773,45,1877,193695]
["2004-03-31",195731,44,1819,197594]
["2004-04-30",200309,46,1878,202233]
["2004-05-31",200735,43,1728,202506]
["2004-06-30",199049,38,884,199971]
["2004-07-31",205375,43,742,206160]
["2004-08-31",195960,38,738,196736]
["2004-09-30",209909,27,738,210674]
["2004-10-31",214637,23,784,215444]
[]
["K datu ","Celkem","Z toho po lhůtě splatnosti",{"$nulls":5},"Oddlužení"]
[null,"Celkem","do 30 dnů","do 90 dnů","do 180 dnů","do 360 dnů","nad 360 dnů","Celkem"]
["2002-12-31",149646,22430,47518,32341,24090,0,126379]
["2003-06-30",172690,17486,32671,38238,48235,32499,169129]
["2003-07-31",180095,14927,42288,21995,59698,7696,146604]
["2003-08-31",192481,18506,30166,40063,78548,11827,179110]
["2003-09-30",208924,25865,28902,42719,62185,16466,176137]
["2003-10-31",223030,23817,36774,41480,68065,22600,192736]
["2003-11-30",227435,14986,43312,39820,71094,30893,200105,44493]
["2003-12-31",190872,17715,27010,39842,61940,20356,166863]
["2004-01-31",199467,18922,23801,39378,66428,24516,173045]
["2004-02-29",193695,17228,27590,36825,63388,21049,166080]
["2004-03-31",197594,19262,29713,28116,67286,22284,166661,8195]
["2004-04-30",202233,19100,34474,26153,61780,25629,167136]
["2004-05-31",202506,21958,35455,27253,54546,26797,166009]
["2004-06-30",199971,22566,38470,27851,51210,24850,164947]
["2004-07-31",206160,25669,42244,27214,49463,28325,172915]
["2004-08-31",196736,20499,46167,30590,46190,21254,164700]
["2004-09-30",210674,19755,43745,41666,39859,28432,173457]
["2004-10-31",215444,20576,38169,41848,37520,33502,171615]
[]
[]
["II. Rozpis pohledávek z obchodních vztahů"]
["K datu ","Celkem","Z toho po lhůtě splatnosti"]
[null,"Celkem","do 30 dnů","do 90 dnů","do 180 dnů","do 360 dnů","nad 360 dnů","Celkem"]
["2003-12-31",81476,27259,637,158,632,2693,31379]
["2004-01-31",83285,28718,756,266,573,2817,33130]
["2004-02-29",83285,28718,756,266,573,2817,33130]
["2004-03-31",97014,33817,1913,272,325,2790,39117]
["2004-04-30",101887,13945,1148,1083,282,2660,19118]
["2004-05-31",110163,30622,1132,1239,297,2659,35949]
["2004-06-30",91415,13574,566,503,132,2801,17576]
["2004-07-31",89058,13089,2625,344,230,2862,19150]
["2004-08-31",86308,10705,5050,134,159,2866,18914]
["2004-09-30",106789,27928,2514,163,164,2847,33616]
["2004-10-31",115044,33444,3449,492,226,2852,40463]