{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["RK-39-2003-39, př. 1, str. 1-3","strana 5-7"],"not_rendered":{"charts":0,"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-39-2003-39, př. 1, str. 1-3","index":0,"n_rows":131,"n_cols":5,"rows_kept":131,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Demonstrativní výpočet výše dotací na PS",null,null,null,"RK-39-2003-39, př. 1"]
["(podle počtu obyvatel nad 65 let v obcích, kde je poskytována PS)",null,null,null,"počet stran: 7"]
[]
["Počet občanú nad 65 let z obcí, které požádali o dotaci a je v nich poskytována PS ",52747]
[]
[null,"Příspěvek KV",15250000]
[]
["Žďár nad Sázavou","Počet obyvatel nad 65 let","Výše dotace "]
["Ujčov",86,24863.973306538763]
["V. Janovice",18,5204.087436252299]
["Zvole",100,28911.596868068325]
["Vír",100,28911.596868068325]
["Chlum-Korouhvice",10,2891.1596868068327]
["Koroužné",70,20238.117807647828]
["Štěpánov",143,41343.58352133771]
["Věstín",49,14166.682465353479]
["Polnička",106,30646.29268015243]
["Doubravník",120,34693.91624168199]
["Černvír",35,10119.058903823914]
["Vojnův Městec",130,37585.075928488826]
["Radostín",43,12431.986653269381]
["Nedvědice",245,70833.4123267674]
["Skorotice",44,12721.102621950064]
["Cikháj",26,7517.015185697765]
["Světnov",76,21972.81361973193]
["Věžná",67,19370.769901605778]
["Dolní Loučky",162,46836.78692627069]
["Rovečné",123,35561.26414772404]
["Nové Město na Moravě",1438,415748.7629628225]
["Velká Bíteš",645,186479.79979904072]
["Velké Meziříčí",1669,482534.55172806035]
["Žďár nad Sázavou",3310,956973.8563330616]
["Škrdlovice",84,24285.741369177395]
["Sněžné",110,31802.756554875155]
["Měřín",254,73435.45604489355]
["Nížkov",114,32959.22042959789]
["Hamry nad Sázavou",193,55799.381955371864]
["Býšovec",32,9251.710997781864]
["D.Rožínka",116,33537.45236695925]
["Rožná",106,30646.29268015243]
["Lísek",51,14744.914402714847]
["Milasín",5,1445.5798434034164]
["Písečné",35,10119.058903823914]
["Jimramov",240,69387.83248336398]
["Dalečín",111,32091.872523555838]
["Daňkovice",25,7227.899217017081]
["Lišná",22,6360.551310975032]
["Nov. Jimramov",16,4625.855498890932]
["Unčín",29,8384.363091739813]
["Věcov",79,22840.16152577398]
["Herálec",190,54932.03404932982]
["Fryšava",55,15901.378277437578]
["Chlumětín",37,10697.29084118528]
["Křižánky",79,22840.16152577398]
["Svratka",288,83265.39898003679]
["Křížanov",233,67364.0207025992]
["Bobrová",157,45391.20708286727]
["Dobrá Voda",60,17346.958120840995]
["Heřmanov",35,10119.058903823914]
["Jívoví",57,16479.610214798944]
["H. Libochová",39,11275.522778546647]
["Kozlov",45,13010.218590630746]
["Moravec",126,36428.61205376609]
["Obyčtov",48,13877.566496672796]
["Ořechov",60,17346.958120840995]
["Radenice",33,9540.826966462548]
["Radešín",22,6360.551310975032]
["Rad. Svratka",79,22840.16152577398]
["Sklenné",38,10986.406809865965]
["Skřinářov",37,10697.29084118528]
["Bystřice",1156,334218.05979486986]
["Blažkov",43,12431.986653269381]
["Bukov",38,10986.406809865965]
["Pikárec",50,14455.798434034163]
["Rodkov",17,4914.971467571615]
["Rozsochy",137,39608.887709253606]
["Střítež",17,4914.971467571615]
["Strážek",211,61003.469391624174]
["Celkem",13824,3996739.1510417643]
[]
["Havlíčkův Brod","Počet obyvatel nad 65 let","Výše dotace"]
["Chotěboř",1512,437143.3446451931]
["Havlíčkův Brod",3757,1086208.694333327]
["Ledeč",1023,295765.635960339]
["Světlá nad Sázavou",868,250952.66081483304]
["Pribyslav",629,181853.94430014977]
["Krucemburk",279,80663.35526191063]
["Úsobí",109,31513.640586194473]
["Ždírec nad Doubravou",446,128945.72203158472]
["Herálec",198,57244.961798775286]
["Celkem",8821,2550291.9597323076]
[]
["Třebíč","Počet obyvatel nad 65 let","Výše dotace"]
["Třebíč",4855,1403658.027944717]
["Jaroměřice",622,179830.132519385]
["Moravské Budějovice",1287,372092.25169203937]
["Jemnice",648,187347.14770508275]
["Kralice",139,40187.11964661497]
["Želetava",221,63894.629078431]
["Mohelno",266,76904.84766906174]
["Okříšky",301,87023.90657288567]
["Hrotovice",224,64761.97698447305]
["Náměšť",870,251530.8927521944]
["Celkem",9433,2727230.932564885]
[]
["Jihlava","Počet obyvatel nad 65 let","Výše dotace"]
["Stonařov",131,37874.191897169505]
["Batelov",398,115068.15553491193]
["Třešť",867,250663.5448461524]
["Jihlava",8010,2315818.909132273]
["Polná",731,211343.77310557946]
["Brtnice",519,150051.1877452746]
["Telč",984,284490.1131817923]
["Luka nad Jihlavou",429,124030.75056401311]
["Kněžice",196,56666.729861413914]
["Kamenice",278,80374.23929322994]
["Celkem",12543,3626381.59516181]
[]
["Pelhřimov","Počet obyvatel nad 65 let","Výše dotace"]
["Horní Cerekev",312,90204.18222837317]
["Humpolec",1987,574473.4297685177]
["Pacov",921,266275.8071549093]
["Pelhřimov",2384,689252.4693347489]
["Žirovnice",569,164506.98617930876]
["Želiv",205,59268.773579540066]
["Počátky",460,132993.3455931143]
["Hořepník",113,32670.104460917206]
["Černovice",335,96853.8495080289]
["Červená Řečice",211,61003.469391624174]
["Kamenice nad Lipou",629,181853.94430014977]
["Celkem",8126,2349356.361499232]

{"sheet":"strana 5-7","index":1,"n_rows":143,"n_cols":5,"rows_kept":143,"cut":false,"hidden":false,"merged":[[17,0,17,3]],"flags":["formulas_cached_only"]}
["Demonstrativní výpočet hypotetické výše dotací na PS",null,null,null,"RK-39-2003-39, př. 1"]
["(podle počtu obyvatel nad 65 let bez ohledu na poskytování PS)",null,null,null,"List sešitu 1"]
[]
["Okres","Muži","Ženy","Celkem ( 65 let a více)"]
["Pelhřimov",5476,7945,13421]
["Jihlava",7412,11072,18484]
["Havlíčkův Brod",6781,9857,16638]
["Třebíč",7712,11106,18818]
["Žďár nad Sázavou",8459,11819,20278]
["Celkem občanú nad 65 let",35840,51799,87639]
[]
[null,"Příspěvek KV",15250000]
[null,"Příspěvek na osobu",174.00928810232887]
[]
["Obce bez PS","Počet obyvatel obcí bez PS nad 65 let","Hypotetická výše dotace"]
["Souhrn obcí bez PS",34892,6071532.080466459]
[]
["Pro účely demonstrace stanovení hypotetické výše dotace na zajištění pečovatelské služby jsou obce, v nichž dle stávajících informací není poskytována pečovatelská služba, uvedeny jako jeden subjekt."]
[]
["Žďár nad Sázavou","Počet obyvatel nad 65 let","Hypotetická výše dotace "]
["Ujčov",86,14964.798776800282]
["V. Janovice",18,3132.1671858419195]
["Zvole",100,17400.928810232886]
["Vír",100,17400.928810232886]
["Chlum-Korouhvice",10,1740.0928810232886]
["Koroužné",70,12180.650167163021]
["Štěpánov",143,24883.32819863303]
["Věstín",49,8526.455117014115]
["Polnička",106,18444.98453884686]
["Doubravník",120,20881.114572279464]
["Černvír",35,6090.325083581511]
["Vojnův Městec",130,22621.20745330275]
["Radostín",43,7482.399388400141]
["Nedvědice",245,42632.27558507057]
["Skorotice",44,7656.40867650247]
["Cikháj",26,4524.241490660551]
["Světnov",76,13224.705895776993]
["Věžná",67,11658.622302856034]
["Dolní Loučky",162,28189.504672577277]
["Rovečné",123,21403.14243658645]
["Nové Město na Moravě",1438,250225.3562911489]
["Velká Bíteš",645,112235.99082600212]
["Velké Meziříčí",1669,290421.5018427869]
["Žďár nad Sázavou",3310,575970.7436187086]
["Škrdlovice",84,14616.780200595626]
["Sněžné",110,19141.021691256174]
["Měřín",254,44198.35917799153]
["Nížkov",114,19837.05884366549]
["Hamry nad Sázavou",193,33583.79260374947]
["Býšovec",32,5568.297219274524]
["D.Rožínka",116,20185.077419870147]
["Rožná",106,18444.98453884686]
["Lísek",51,8874.473693218772]
["Milasín",5,870.0464405116443]
["Písečné",35,6090.325083581511]
["Jimramov",240,41762.22914455893]
["Dalečín",111,19315.030979358504]
["Daňkovice",25,4350.232202558222]
["Lišná",22,3828.204338251235]
["Nov. Jimramov",16,2784.148609637262]
["Unčín",29,5046.269354967537]
["Věcov",79,13746.73376008398]
["Herálec",190,33061.764739442486]
["Fryšava",55,9570.510845628087]
["Chlumětín",37,6438.343659786168]
["Křižánky",79,13746.73376008398]
["Svratka",288,50114.67497347071]
["Křížanov",233,40544.164127842625]
["Bobrová",157,27319.458232065634]
["Dobrá Voda",60,10440.557286139732]
["Heřmanov",35,6090.325083581511]
["Jívoví",57,9918.529421832745]
["H. Libochová",39,6786.362235990826]
["Kozlov",45,7830.417964604799]
["Moravec",126,21925.17030089344]
["Obyčtov",48,8352.445828911787]
["Ořechov",60,10440.557286139732]
["Radenice",33,5742.306507376853]
["Radešín",22,3828.204338251235]
["Rad. Svratka",79,13746.73376008398]
["Sklenné",38,6612.352947888497]
["Skřinářov",37,6438.343659786168]
["Bystřice",1156,201154.73704629217]
["Blažkov",43,7482.399388400141]
["Bukov",38,6612.352947888497]
["Pikárec",50,8700.464405116443]
["Rodkov",17,2958.1578977395907]
["Rozsochy",137,23839.272470019056]
["Střítež",17,2958.1578977395907]
["Strážek",211,36715.95978959139]
["Celkem",13824,2405504.3987265946]
[]
["Havlíčkův Brod","Počet obyvatel nad 65 let","Hypotetická výše dotace"]
["Chotěboř",1512,263102.04361072124]
["Havlíčkův Brod",3757,653752.8954004495]
["Ledeč",1023,178011.50172868243]
["Světlá nad Sázavou",868,151040.06207282146]
["Pribyslav",629,109451.84221636485]
["Krucemburk",279,48548.591380549755]
["Úsobí",109,18967.012403153847]
["Ždírec nad Doubravou",446,77608.14249363868]
["Herálec",198,34453.83904426111]
["Celkem",8821,1534935.930350643]
[]
["Třebíč","Počet obyvatel nad 65 let","Hypotetická výše dotace"]
["Třebíč",4855,844815.0937368067]
["Jaroměřice",622,108233.77719964855]
["Moravské Budějovice",1287,223949.95378769725]
["Jemnice",648,112758.01869030911]
["Kralice",139,24187.291046223712]
["Želetava",221,38456.05267061468]
["Mohelno",266,46286.47063521948]
["Okříšky",301,52376.79571880099]
["Hrotovice",224,38978.08053492167]
["Náměšť",870,151388.08064902612]
["Celkem",9433,1641429.614669268]
[]
["Jihlava","Počet obyvatel nad 65 let","Hypotetická výše dotace"]
["Stonařov",131,22795.216741405082]
["Batelov",398,69255.69666472689]
["Třešť",867,150866.05278471913]
["Jihlava",8010,1393814.3976996543]
["Polná",731,127200.7896028024]
["Brtnice",519,90310.82052510868]
["Telč",984,171225.1394926916]
["Luka nad Jihlavou",429,74649.98459589908]
["Kněžice",196,34105.82046805646]
["Kamenice",278,48374.582092447425]
["Celkem",12543,2182598.5006675106]
[]
["Pelhřimov","Počet obyvatel nad 65 let","Hypotetická výše dotace"]
["Horní Cerekev",312,54290.89788792661]
["Humpolec",1987,345756.45545932744]
["Pacov",921,160262.5543422449]
["Pelhřimov",2384,414838.142835952]
["Žirovnice",569,99011.28493022513]
["Želiv",205,35671.90406097742]
["Počátky",460,80044.27252707128]
["Hořepník",113,19663.04955556316]
["Černovice",335,58293.11151428017]
["Červená Řečice",211,36715.95978959139]
["Kamenice nad Lipou",629,109451.84221636485]
["Celkem",8126,1413999.4751195242]