{"text_format":"2","workbook":"xls","n_sheets":4,"sheets":["RK-09-2004-35, př. 1","RK-09-2004-35, př. 1a","RK-09-2004-35, př. 1b","RK-09-2004-35, př. 1c"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"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-09-2004-35, př. 1","index":0,"n_rows":125,"n_cols":10,"rows_kept":125,"cut":false,"hidden":false,"merged":[[94,4,94,6]],"flags":["formulas_cached_only"]}
[]
[]
["Vybrané ukazatele výnosů a nákladů na rok 2004"]
["I. Výnosové ukazatele",{"$nulls":8},"/v tis. Kč/"]
["Odvětví","Výnosy celkem",null,null,"z toho: provozní dotace",null,null,"Vlastní činnost"]
["Organizace","Skutečnost","Návrh","Index","Skutečnost","Návrh","Index","Skutečnost","Návrh","Index"]
[null,2003,2004,"2004/2003",2003,2004,"2004/2003",2003,2004,"2004/2003"]
["Sociální věci celkem",442085,442232,1.0003325152402818,281265,281580,1.0011199402698523,160820,160662,0.9990175351324462]
["§ 4311 Sociální ústavy pro dospělé",79950,79208,0.9907191994996873,51332,50650,0.9867139406218344,28618,28568,0.9982528478579915]
["ÚSP Zboží",11780,11130,0.9448217317487266,7500,6900,0.92,4280,4230,0.9883177570093458]
["ÚSP Věž",16476,17261,1.0476450594804565,11685,12050,1.0312366281557552,4791,5211,1.0876643706950533]
["ÚSP Ledeč nad Sázavou",16764,16427,0.9798973991887377,10090,10200,1.0109018830525272,6674,6237,0.9345220257716512]
["ÚSP Jinošov",15725,15450,0.9825119236883942,9677,9400,0.9713754262684716,6048,6050,1.000330687830688]
["ÚSP Nové Syrovice",19205,18940,0.9862015100234314,12380,12100,0.9773828756058158,6825,6840,1.0021978021978022]
["§4313 Soc.ústavy pro zdr.post.mládež",112403,112366,0.9996708272910866,83925,84840,1.0109025915996426,28478,27526,0.9665706861436899]
["DÚSP Černovice",54542,54049,0.9909610942026328,46220,46000,0.99524015577672,8322,8049,0.9671953857245854]
["ÚSP Lidmaň",19114,19663,1.02872240242754,12335,12800,1.037697608431293,6779,6863,1.012391208142794]
["ÚSP Těchobuz",12725,12631,0.9926129666011788,8204,8210,1.000731350560702,4521,4421,0.97788099977881]
["ÚSP Křižanov",26022,26023,1.0000384290215971,17166,17830,1.0386811138296632,8856,8193,0.9251355013550135]
["§ 4316 Domovy důchodců",245554,246288,1.0029891592073434,141835,141720,0.9991891987168189,103719,104568,1.0081855783414804]
["DD Havlíčkův Brod",12622,12741,1.0094279828870227,8400,8410,1.0011904761904762,4222,4331,1.0258171482709617]
["DD Ždírec",20337,20436,1.0048679746275262,12480,12500,1.001602564102564,7857,7936,1.0100547282677867]
["DD Onšov",6604,6711,1.0162023016353725,3800,3810,1.0026315789473683,2804,2901,1.0345934379457917]
["DD Proseč Obořiště",11608,11493,0.9900930392832529,6464,6480,1.0024752475247525,5144,5013,0.9745334370139969]
["DD Proseč u Pošné",10598,10777,1.0168899792413664,6073,6200,1.0209122344804875,4525,4577,1.0114917127071823]
["DD Humpolec",31782,32460,1.021332829903719,17324,17740,1.024012930039252,14458,14720,1.0181214552496887]
["DD Mitrov",23074,22350,0.9686226922076796,12592,12160,0.96569250317662,10482,10190,0.9721427208547987]
["DD Velké Meziříčí",25798,26410,1.0237227692069153,14027,14200,1.0123333570970272,11771,12210,1.0372950471497748]
["DD Třebíč Koutkova",18132,18350,1.0120229428634457,10831,11000,1.0156033607238482,7301,7350,1.0067114093959733]
["DD Třebíč Kubešova",14477,14240,0.9836292049457761,9112,8830,0.9690517998244074,5365,5410,1.0083876980428705]
["DD Třebíč Manž. Curierových",32318,32610,1.0090352125750355,18886,19190,1.0160965794768613,13432,13420,0.9991066110780227]
["DD Náměšť nad Oslavou",18752,18340,0.9780290102389079,11345,10900,0.9607756721022477,7407,7440,1.0044552450384772]
["DD Velký Újezd",19452,19370,0.995784495167592,10501,10300,0.9808589658127798,8951,9070,1.0132946039548654]
["§4339 Soc.péče a pomoc rod.a manžel.",4178,4370,1.0459550023934898,4173,4370,1.0472082434699257,5,0,0]
["psychcentrum manž.a rod.poradna",4178,4370,1.0459550023934898,4173,4370,1.0472082434699257,5,0,0]
{"$rows_empty":13}
["Odvětví","Náklady celkem",null,null,"z toho: náklady na platy",null,null,"opravy a údržba"]
["Organizace","Skutečnost","Návrh","Index","Skutečnost","Návrh","Index","Skutečnost","Návrh","Index"]
[null,2003,2004,"2004/2003",2003,2004,"2004/2003",2003,2004,"2004/2003"]
["Sociální věci celkem",437491,442332,1.0110653704876214,197016,201836,1.0244650180695984,17007,14973,0.8804021873346269]
["§ 4311 Sociální ústavy pro dospělé",77859,79308,1.0186105652525719,32669,34060,1.0425785913251093,5006,4805,0.9598481821813823]
["ÚSP Zboží",10838,11130,1.0269422402657318,4284,4650,1.0854341736694677,624,600,0.9615384615384616]
["ÚSP Věž",16364,17261,1.0548154485455878,6629,7287,1.0992608236536432,1642,1435,0.8739342265529841]
["ÚSP Ledeč nad Sázavou",16561,16527,0.9979469838777851,5537,5737,1.0361206429474445,947,970,1.0242872228088702]
["ÚSP Jinošov",14891,15450,1.0375394533610907,7055,7300,1.034727143869596,793,700,0.8827238335435057]
["ÚSP Nové Syrovice",19205,18940,0.9862015100234314,9164,9086,0.9914884329986905,1000,1100,1.1]
["§4313 Soc.ústavy pro zdr.post.mládež",112598,112366,0.9979395726389456,55015,56073,1.0192311187857857,2705,2271,0.8395563770794824]
["DÚSP Černovice",54396,54049,0.9936208544745937,27027,27223,1.0072520072520073,1422,1000,0.7032348804500703]
["ÚSP Lidmaň",19114,19663,1.02872240242754,9150,9600,1.0491803278688525,158,150,0.9493670886075949]
["ÚSP Těchobuz",12733,12631,0.9919893190921228,6519,6500,0.9970854425525387,614,608,0.990228013029316]
["ÚSP Křižanov",26355,26023,0.9874027698728894,12319,12750,1.0349866060556863,511,513,1.0039138943248533]
["§ 4316 Domovy důchodců",243223,246288,1.012601604289068,107044,109358,1.0216172788759763,9266,7865,0.8488020720915174]
["DD Havlíčkův Brod",12614,12741,1.010068178214682,5757,5760,1.0005211047420532,640,640,1]
["DD Ždírec",20336,20436,1.0049173878835562,9295,9395,1.0107584722969338,436,240,0.5504587155963303]
["DD Onšov",6601,6711,1.0166641417966975,2465,2645,1.0730223123732252,564,500,0.8865248226950354]
["DD Proseč Obořiště",11582,11493,0.9923156622345018,4410,4620,1.0476190476190477,1315,874,0.664638783269962]
["DD Proseč u Pošné",10595,10777,1.0171779141104293,4490,4554,1.0142538975501114,142,320,2.2535211267605635]
["DD Humpolec",31598,32460,1.0272802076080765,12817,13653,1.0652258718888976,625,394,0.6304]
["DD Mitrov",22524,22350,0.9922749067661162,9614,10010,1.0411899313501145,1436,1002,0.6977715877437326]
["DD Velké Meziříčí",25748,26410,1.0257107348143546,12076,12320,1.0202053660152368,803,750,0.933997509339975]
["DD Třebíč Koutkova",18217,18350,1.0073008728111106,7581,7705,1.0163566811766258,398,200,0.5025125628140703]
["DD Třebíč Kubešova",14197,14240,1.0030288089032895,7287,7378,1.0124879923150816,349,350,1.002865329512894]
["DD Třebíč Manž. Curierových",31887,32610,1.0226738169159846,14534,14800,1.0183019127562956,2116,1900,0.8979206049149339]
["DD Náměšť nad Oslavou",18244,18340,1.005262003946503,7660,7600,0.9921671018276762,77,300,3.896103896103896]
["DD Velký Újezd",19080,19370,1.0151991614255764,9058,8918,0.9845440494590417,365,395,1.082191780821918]
["§4339 Soc.péče a pomoc rod.a manžel.",3811,4370,1.146680661243768,2288,2345,1.0249125874125875,30,32,1.0666666666666667]
["psychcentrum manž.a rod.poradna",3811,4370,1.146680661243768,2288,2345,1.0249125874125875,30,32,1.0666666666666667]
{"$rows_empty":15}
["Odvětví","Spotřeba materiálu",null,null,"odpisy dlouhodobého majetku",null,null,"Hospodářský výsledek"]
["Organizace","Skutečnost","Návrh","Index","Skutečnost","Návrh","Index","Skutečnost","Návrh","Index"]
[null,2003,2004,"2004/2003",2003,2004,"2004/2003",2003,2004,"2004/2003"]
["Sociální věci celkem",81788,79410,0.9709248300484179,15309,14985,0.9788359788359788,4603,0,0]
["§ 4311 Sociální ústavy pro dospělé",14065,13705,0.9744045503021685,1872,1741,0.9300213675213675,2091,0,0]
["ÚSP Zboží",2770,2873,1.0371841155234658,370,307,0.8297297297297297,942,0,0]
["ÚSP Věž",3427,3401,0.9924131893784651,330,328,0.9939393939393939,112,0,0]
["ÚSP Ledeč nad Sázavou",1672,1264,0.7559808612440191,679,708,1.0427098674521356,203,0,0]
["ÚSP Jinošov",2910,2930,1.006872852233677,157,185,1.178343949044586,834,0,0]
["ÚSP Nové Syrovice",3286,3237,0.9850882531953743,336,213,0.6339285714285714,0,0,{"$error":"#DIV/0!"}]
["§4313 Soc.ústavy pro zdr.post.mládež",18893,18611,0.9850738368707987,5558,5105,0.9184958618207989,-185,0,0]
["DÚSP Černovice",7521,7464,0.9924212205823694,3639,3237,0.8895300906842539,146,0,0]
["ÚSP Lidmaň",3841,3803,0.9901067430356678,560,545,0.9732142857142857,0,0,{"$error":"#DIV/0!"}]
["ÚSP Těchobuz",2233,2043,0.9149126735333631,76,71,0.9342105263157895,2,0,0]
["ÚSP Křižanov",5298,5301,1.0005662514156286,1283,1252,0.9758378799688231,-333,0,0]
["§ 4316 Domovy důchodců",48736,46921,0.9627585357846355,7873,8100,1.0288327194208053,2330,0,0]
["DD Havlíčkův Brod",2466,2598,1.0535279805352797,263,263,1,8,0,0]
["DD Ždírec",3986,3950,0.9909683893627697,580,590,1.0172413793103448,1,0,0]
["DD Onšov",1538,1500,0.9752925877763329,97,100,1.0309278350515463,2,0,0]
["DD Proseč Obořiště",2294,2300,1.002615518744551,314,330,1.0509554140127388,26,0,0]
["DD Proseč u Pošné",2800,2639,0.9425,328,333,1.0152439024390243,3,0,0]
["DD Humpolec",7189,7200,1.001530115454166,601,648,1.0782029950083194,184,0,0]
["DD Mitrov",4522,3766,0.8328173374613003,843,869,1.0308422301304863,550,0,0]
["DD Velké Meziříčí",5210,5000,0.9596928982725528,520,520,1,50,0,0]
["DD Třebíč Koutkova",3281,3049,0.929289850655288,1784,1784,1,-85,0,0]
["DD Třebíč Kubešova",2617,2336,0.8926251432938479,130,202,1.5538461538461539,280,0,0]
["DD Třebíč Manž. Curierových",5356,5356,1,632,662,1.0474683544303798,431,0,0]
["DD Náměšť nad Oslavou",3400,3050,0.8970588235294118,1707,1708,1.0005858230814295,508,0,0]
["DD Velký Újezd",4077,4177,1.0245278390973755,74,91,1.2297297297297298,372,0,0]
["§4339 Soc.péče a pomoc rod.a manžel.",94,173,1.8404255319148937,6,39,6.5,367,0,0]
["psychcentrum manž.a rod.poradna",94,173,1.8404255319148937,6,39,6.5,367,0,0]

{"sheet":"RK-09-2004-35, př. 1a","index":1,"n_rows":78,"n_cols":18,"rows_kept":78,"cut":false,"hidden":false,"merged":[[58,17,59,17],[58,0,59,0],[58,7,59,7],[58,8,59,16],[3,0,3,4],[0,11,0,17],[76,8,76,16],[72,8,72,16],[73,8,73,16],[67,1,67,3],[54,8,54,16],[55,8,55,16],[35,0,35,15],[62,8,62,16]],"flags":["formulas_cached_only"]}
[]
[]
[]
["Tvorba a použití peněžních fondů na rok 2004"]
[{"$nulls":17},"/v tis. Kč/"]
[null,"Investiční fond",{"$nulls":7},"Rezervní fond",null,null,null,"FKSP",null,null,"Fond odměn"]
["Odvětví","Zůstatek","Tvorba","Použití","z toho:",null,null,null,"Zůstatek","Zůstatek",null,null,"Zůstatek","Tvorba",null,"Zůstatek","Tvorba","Zůstatek"]
["Organizace","k","celkem","celkem","movitý","nemovitý","opravy","odvod do","k","k","Tvorba","Použití","k ","vč.zůst.k","Použití ","k","vč.zůst.k","k "]
[null,"1.1.2004","*",null,"majetek","majetek","nemov.maj.","rozpočtu","31.12.2004","1.1.2004","celkem","celkem","2004-12-31","1.1.2004","celkem","31.12.2004","1.1.2004","31.12.2004"]
["Sociální věci celkem",10168,14208,12845,6049,1386,218,5229,11531,2688,0,310,1142,6800,4411,2389,803,803]
["ÚSP Zboží",840,307,770,760,0,0,10,377,1236,0,0,1236,183,70,113,0,0]
["ÚSP Věž",46,365,374,315,0,0,96,37,40,0,0,40,185,150,35,204,204]
["ÚSP Ledeč nad Sázavou",5015,722,1239,0,780,0,459,4498,252,0,5,247,137,110,27,0,0]
["ÚSP Jinošov",0,185,22,0,0,0,22,163,0,0,0,0,245,120,125,0,0]
["ÚSP Nové Syrovice",0,213,213,174,0,0,39,0,0,0,0,0,297,277,20,0,0]
["DÚSP Černovice",2959,3267,1897,230,60,0,1607,4329,647,0,60,587,792,600,192,132,132]
["ÚSP Lidmaň",454,545,641,600,0,0,41,358,94,0,0,94,268,170,98,28,28]
["ÚSP Těchobuz",86,171,216,180,0,0,36,41,92,0,80,12,440,150,290,69,69]
["ÚSP Křižanov",0,1244,1010,500,0,0,510,234,0,0,0,0,391,391,0,0,0]
["DD Havlíčkův Brod",557,264,792,330,366,0,96,29,56,0,0,56,307,150,157,7,7]
["DD Ždírec",64,590,654,352,0,0,302,0,20,0,0,20,436,176,260,0,0]
["DD Onšov",11,200,200,200,0,0,0,11,108,0,100,8,126,60,66,47,47]
["DD Proseč Obořiště",7,391,398,200,0,168,30,0,65,0,65,0,219,60,159,109,109]
["DD Proseč u Pošné",96,333,370,190,180,0,0,59,45,0,0,45,126,100,26,31,31]
["DD Humpolec",33,647,607,400,0,0,207,73,11,0,0,11,407,287,120,176,176]
["DD Mitrov",0,867,624,300,0,0,324,243,0,0,0,0,300,300,0,0,0]
["DD Velké Meziříčí",0,494,466,300,0,0,166,28,0,0,0,0,328,285,43,0,0]
["DD Třebíč Koutkova",0,1274,875,310,0,50,515,399,0,0,0,0,263,155,108,0,0]
["DD Třebíč Kubešova",0,183,183,178,0,0,5,0,0,0,0,0,239,142,97,0,0]
["DD Třebíč Manž. Curierových",0,662,428,200,0,0,228,234,22,0,0,22,502,266,236,0,0]
["DD Náměšť nad Oslavou",0,1173,866,330,0,0,536,307,0,0,0,0,266,166,100,0,0]
["DD Velký Újezd",0,75,0,0,0,0,0,75,0,0,0,0,296,180,116,0,0]
["Psychcentrum Jihlava",0,36,0,0,0,0,0,36,0,0,0,0,47,46,1,0,0]
[]
["* včetně převodu z RF"]
["DD Onšov 100 tis. Kč převod z RF, DD Proseč Obořiště 65 tis.  Kč převod z RF, DÚSP Černovice 30 tis.  Kč převod z RF, ÚSP Těchobuz 80 tis. Kč převod z RF"]
{"$rows_empty":16}
["Plán čerpání investičního fondu"]
[]
["Organizace","Stavby - technické zhodnocení a opravy",{"$nulls":5},"RN","Strojní investice",{"$nulls":8},"Celkem"]
[null,"název akce ",{"$nulls":5},"v tis.Kč","(pořizovací cena má orientační charakter)",{"$nulls":8},"v tis.Kč"]
["Ústav pro mentálně post.Zboží",{"$nulls":6},0,"automatická pračka (160 tis.), osobní automobil (600 tis.)",{"$nulls":8},760]
["Ústav sociální péče Věž",{"$nulls":6},0,"Mandl (135 tis.), Keramická pec (80 tis.), Altán pro klienty (100 tis.)",{"$nulls":8},315]
["ÚSP Ledeč nad Sázavou ","modernizace podlah(400 tis.), přístřešek pro zahradní",{"$nulls":5},780,{"$nulls":9},0]
[null,"techniku (300 tis.), venkovní sprchy se solárním ohřevem (80 tis.)"]
["DÚSP Černovice","rekonstrukce rekreačně-rehabilitačního stř. Zadní Hamr",{"$nulls":5},0,"Blixér na přípravu mixované stravy (100 tis.), manipulační zařízení pro imobilní (130 tis.)",{"$nulls":8},230]
["ÚSP Lidmaň",{"$nulls":6},0,"zařízení vodárny (150 tis.), osobní automobil (400 tis.), pračka (50 tis.)",{"$nulls":8},600]
["ÚSP Těchobuz",{"$nulls":6},0,"pečící pánev do kuchyně",{"$nulls":8},180]
["ÚSP Nové Syrovice",{"$nulls":6},0,"užitkové vozidlo",{"$nulls":8},174]
["ÚSP Křižanov",{"$nulls":6},0,"chladící dvojbox (200 tis.), plynový kotel (300 tis.)",{"$nulls":8},500]
["DD Havlíčkův Brod","rekonstrukce koupelny (266 tis.), vybudování tělocvičny (100 tis.),",{"$nulls":5},366,"mandl (180 tis.), mycí stroj na toaletní mísy (150 tis.)",{"$nulls":8},330]
["DD Ždírec",{"$nulls":6},0,"žehlič prádla",{"$nulls":8},352]
["DD Onšov","oprava hlavní budovy",{"$nulls":5},48,{"$nulls":9},0]
["DD Proseč Obořiště","oprava budov a instalací",{"$nulls":5},168,"travní traktor",{"$nulls":8},200]
["DD Proseč u Pošné","centrální zámky",{"$nulls":5},180,"automatická pračka (120 tis.), pečící trouba (70 tis.)",{"$nulls":8},190]
["DD Humpolec",{"$nulls":6},0,"dezinfekční stroj na podložní mísy (210 tis.),malotraktor (190 tis.)",{"$nulls":8},400]
["DD Mitrov",{"$nulls":6},0,"myčka podložních mís ",{"$nulls":8},210]
["DD Velké Meziříčí",{"$nulls":6},0,"zvedák na převoz a koupání - 2 ks",{"$nulls":8},300]
["DD Třebíč Koutkova",{"$nulls":6},0,"regál do kuchyně (100 tis.), myčka nádolbí (110 tis.), boiler (100 tis.)",{"$nulls":8},310]
["DD Třebíč Kubešova",{"$nulls":6},0,"pračka (140 tis.), sušička (60 tis.)",{"$nulls":8},200]
["DD Třebíč Manž. Curierových",{"$nulls":6},0,"počítač-server (60 tis.),výrobník páry pro žehličky (80 tis.), výrobník nápojů (60 tis.)",{"$nulls":8},200]
["DD Náměšť nad Oslavou",{"$nulls":6},0,"el.vozík (150 tis.), el. pečící trouba (180 tis.)",{"$nulls":8},330]
["DD Velký Újezd",{"$nulls":6},0,{"$nulls":9},0]

{"sheet":"RK-09-2004-35, př. 1b","index":2,"n_rows":35,"n_cols":11,"rows_kept":35,"cut":false,"hidden":false,"merged":[[4,0,4,9],[1,7,1,9]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"RK-6-2002-y, př. 1"]
[]
[]
[null," "]
["Odpisové plány příspěvkových organizací "]
[]
[]
["Odvětví","Pořizovací","Oprávky","Účetní odpisy na rok 2004",{"$nulls":5},"Zůstatková","Odpisy z"]
["Organizace","cena","k","celkem","z toho odpisová skupina:",{"$nulls":4},"cena ","majetku"]
[null,"majetku","1.1.2004",null,1,2,3,4,5,"k 31.12.2004","4 a 5 od.sk."]
[]
["Sociální věci celkem",379402,86643,8487,1576,2714,453,535,4694,284272]
["ÚSP Zboží",6789,3345,307,10,235,52,0,10,3137]
["ÚSP Věž",10026,3851,365,79,185,5,0,96,5810]
["ÚSP Ledeč nad Sázavou",49711,8766,707,75,160,13,15,444,40238]
["ÚSP Jinošov",6432,809,185,31,88,44,0,22,5438]
["ÚSP Nové Syrovice",15187,8600,213,30,144,0,0,39,6374]
["DÚSP Černovice",153627,27374,3237,644,452,38,496,1111,123016]
["ÚSP Lidmaň",13800,6641,545,198,155,151,0,41,6614]
["ÚSP Těchobuz",6715,4874,71,7,27,1,20,16,1770]
["ÚSP Křižanov",60301,11130,1244,134,467,133,0,510,47927]
["DD Havlíčkův Brod",11406,2826,264,38,130,0,0,96,8316]
["DD Ždírec",33642,3022,590,88,198,2,0,302,30030]
["DD Onšov",1467,906,100,67,28,5,0,0,461]
["DD Proseč Obořiště",6806,2775,326,52,235,9,0,30,3705]
["DD Proseč u Pošné",3493,1724,333,123,210,0,0,0,1436]
["DD Humpolec",26539,8784,647,107,215,118,0,207,17108]
["DD Mitrov",40078,11526,854,10,519,1,4,320,27698]
["DD Velké Meziříčí",20916,11250,494,27,299,2,0,166,9172]
["DD Třebíč Koutkova",111012,16197,1274,73,599,87,0,515,93541]
["DD Třebíč Kubešova",5375,2907,183,7,121,50,0,5,2285]
["DD Třebíč Manž. Curierových",44296,16197,470,29,213,0,0,228,27629]
["DD Náměšť nad Oslavou",113180,19011,1173,31,606,0,0,536,92996]
["DD Velký Újezd",2499,1590,91,1,90,0,0,0,818]
["Psychcentrum manž.a rod.poradna",540,28,36,36,0,0,0,0,476]

{"sheet":"RK-09-2004-35, př. 1c","index":3,"n_rows":36,"n_cols":12,"rows_kept":36,"cut":false,"hidden":false,"merged":[[7,4,7,6],[4,0,4,7],[2,6,2,7],[1,4,1,7]],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
["Pracovníci, průměrná mzda a limit prostředků na platy na rok 2004"]
[]
[{"$nulls":7},"/v tis. Kč/"]
["Odvětví","Pracovníci",null,null,"Průměrná mzda (v Kč)",null,null,"Limit",null,null,"Pplaty"]
["Organizace","Skutečnost","Návrh","Změna + -","Skutečnost","Návrh","Index","prostředků",null,null,"Skutečnost","návrh"]
[null,2003,2004,null,2003,2004,"2004/2003","na platy",null,null,2002,2003]
["Školství celkem",null,null,0,null,null,{"$error":"#DIV/0!"}]
[]
["Sociální věci celkem",1223,1250,27,11903.447805941674,12922.933333333332,108.56462383010388,"x",null,"celkem",174695,193844]
["ÚSP Zboží",28,30,2,12750,12917,101.30980392156863,4650,null,"Háj",4972,5537]
["ÚSP Věž",39,41,2,14165,14810,104.5534768796329,7287,null,"Věž",5864,6629]
["ÚSP Ledeč nad Sázavou",34,35,1,13571,13659,100.64844152973251,5737,null,"Černovice",24570,27027]
["ÚSP Jinošov",46,46,0,12781,13225,103.4739065800798,7300,null,"Lidmaň",8453,9150]
["ÚSP Nové Syrovice",57,57,0,16601,13284,80.01927594723209,9086,null,"Těchobuz",6100,6527]
["DÚSP Černovice",145,145,0,15533,15645,100.72104551599818,27223,null,"Ždírec",8328,9295]
["ÚSP Lidmaň",59,60,1,12924,13333,103.16465490560198,9600,null,"Humpolec",11614,13158]
["ÚSP Těchobuz",40,40,0,13581,13541,99.7054708784331,6500,null,"Onšov",2287,2493]
["ÚSP Křižanov",78,81,3,13161,13117,99.66567889977965,12750,null,"Proseč Ob.",3786,4420]
["DD Havlíčkův Brod",32,34,2,14992,14118,94.17022411953042,5760,null,"OÚSS TR",64221,69900]
["DD Ždírec",54,54,0,14344,14498,101.07361963190185,9395,null,"OSÚSS ZR",34500,39708]
["DD Onšov",16,17,1,12838,12966,100.99704003738901,2645]
["DD Proseč Obořiště",28,29,1,13125,13276,101.15047619047618,4620]
["DD Proseč u Pošné",31,32,1,12070,11859,98.25186412593206,4554]
["DD Humpolec",81,86,5,13025,13230,101.57389635316699,13653]
["DD Mitrov",63,64,1,12831,13034,101.58210583742499,10010]
["DD Velké Meziříčí",80,84,4,12579,12222,97.16193656093489,12320]
["DD Třebíč Koutkova",50,50,0,12436,12842,103.26471534255388,7705]
["DD Třebíč Kubešova",46,47,1,13201,13081,99.09097795621544,7378]
["DD Třebíč Manž. Curierových",96,98,2,12616,12585,99.75428027901077,14800]
["DD Náměšť nad Oslavou",51,50,-1,12516,12667,101.20645573665708,7600]
["DD Velký Újezd",58,59,1,13014,12596,96.78807438143538,8918]
["Psychcentrum manž.a rod.poradna",11,11,0,17333,17765,102.4923556222235,2345]