{"text_format":"5","workbook":"xls","n_sheets":5,"sheets":["závazne ukazatele _20_6_03","ZUK kraj_20.6.","zkus","úprava_SOU","RK-32-2003-16, př.2 "],"props":{"last_modified_by":"pospichalova"},"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"závazne ukazatele _20_6_03","index":0,"n_rows":36,"n_cols":27,"rows_kept":36,"merged":[[2,17,3,17],[7,0,9,0]],"flags":["formulas_cached_only"]}
[]
[]
[null,"Závazné ukazatele schváleného rozpočtu přímých výdajů RgŠ na rok 2003",{"$nulls":8},"Úpravy rozpočtu  přímých výdajů RgŠ k 20.6.2003",{"$nulls":8},"Závazné ukazatele upraveného rozpočtu přímých výdajů RgŠ  k 20. 6. 2003 "]
[]
[]
[{"$nulls":8},"v tis.Kč",{"$nulls":8},"v tis.Kč",{"$nulls":8},"v tis.Kč"]
[]
[null,"Závazné ukazatele:",{"$nulls":3},"Orientační ukazatele:",null,null,"Závazně",null,"Závazné ukazatele:",{"$nulls":3},"Orientační ukazatele:",null,null,"Závazně",null,"Závazné ukazatele:",{"$nulls":3},"Orientační ukazatele:",null,null,"Závazně"]
[null,"NIV","MP","z toho:",null,"Z NIV celkem orientačně",null,null,"Počet zam.",null,"NIV","MP","z toho:",null,"Z NIV celkem orientačně",null,null,"Počet zam.",null,"NIV","MP","z toho:",null,"Z NIV celkem orientačně",null,null,"Počet zam."]
[null,"celkem","celkem","platy","OPPP","Pojistné","FKSP","ONIV",null,null,"celkem","celkem","platy","OPPP","Pojistné","FKSP","ONIV",null,null,"celkem","celkem","platy","OPPP","Pojistné","FKSP","ONIV"]
["Bystřice nad Perštejnem",{"v":86482,"d":"86,482"},{"v":61731,"d":"61,731"},{"v":60819,"d":"60,819"},912,{"v":21607,"d":"21,607"},{"v":1216,"d":"1,216"},{"v":1928,"d":"1,928"},376.32,null,{"v":1834,"d":"1,834"},{"v":1250,"d":"1,250"},{"v":1250,"d":"1,250"},0,438,25,121,6.02,null,{"v":88316,"d":"88,316"},{"v":62981,"d":"62,981"},{"v":62069,"d":"62,069"},912,{"v":22045,"d":"22,045"},{"v":1241,"d":"1,241"},{"v":2049,"d":"2,049"},382.34]
["Havlíčkův Brod",{"v":184578,"d":"184,578"},{"v":131787,"d":"131,787"},{"v":131189,"d":"131,189"},598,{"v":46087,"d":"46,087"},{"v":2625,"d":"2,625"},{"v":4079,"d":"4,079"},796.17,null,{"v":2559,"d":"2,559"},{"v":1691,"d":"1,691"},{"v":1691,"d":"1,691"},0,592,34,242,1.88,null,{"v":187137,"d":"187,137"},{"v":133478,"d":"133,478"},{"v":132880,"d":"132,880"},598,{"v":46679,"d":"46,679"},{"v":2659,"d":"2,659"},{"v":4321,"d":"4,321"},798.05]
["Humpolec",{"v":56943,"d":"56,943"},{"v":40657,"d":"40,657"},{"v":40322,"d":"40,322"},335,{"v":14231,"d":"14,231"},806,{"v":1249,"d":"1,249"},241.72,null,620,383,383,0,134,8,95,0.64,null,{"v":57563,"d":"57,563"},{"v":41040,"d":"41,040"},{"v":40705,"d":"40,705"},335,{"v":14365,"d":"14,365"},814,{"v":1344,"d":"1,344"},{"v":242.35999999999999,"d":"242.36"}]
["Chotěboř",{"v":79289,"d":"79,289"},{"v":56558,"d":"56,558"},{"v":56377,"d":"56,377"},181,{"v":19796,"d":"19,796"},{"v":1128,"d":"1,128"},{"v":1807,"d":"1,807"},336.27,null,999,648,648,0,227,13,111,{"v":0,"d":"0.00"},null,{"v":80288,"d":"80,288"},{"v":57206,"d":"57,206"},{"v":57025,"d":"57,025"},181,{"v":20023,"d":"20,023"},{"v":1141,"d":"1,141"},{"v":1918,"d":"1,918"},336.27]
["Jihlava",{"v":354641,"d":"354,641"},{"v":253820,"d":"253,820"},{"v":251725,"d":"251,725"},{"v":2095,"d":"2,095"},{"v":88485,"d":"88,485"},{"v":5035,"d":"5,035"},{"v":7301,"d":"7,301"},{"v":1509.15,"d":"1,509.15"},null,{"v":4369,"d":"4,369"},{"v":2865,"d":"2,865"},{"v":2865,"d":"2,865"},0,{"v":1003,"d":"1,003"},57,444,{"v":0,"d":"0.00"},null,{"v":359010,"d":"359,010"},{"v":256685,"d":"256,685"},{"v":254590,"d":"254,590"},{"v":2095,"d":"2,095"},{"v":89488,"d":"89,488"},{"v":5092,"d":"5,092"},{"v":7745,"d":"7,745"},{"v":1509.15,"d":"1,509.15"}]
["Moravské Budějovice",{"v":98672,"d":"98,672"},{"v":70566,"d":"70,566"},{"v":69967,"d":"69,967"},599,{"v":24528,"d":"24,528"},{"v":1400,"d":"1,400"},{"v":2178,"d":"2,178"},419.57,null,{"v":1025,"d":"1,025"},676,676,0,237,14,98,2.82,null,{"v":99697,"d":"99,697"},{"v":71242,"d":"71,242"},{"v":70643,"d":"70,643"},599,{"v":24765,"d":"24,765"},{"v":1414,"d":"1,414"},{"v":2276,"d":"2,276"},422.39]
["Náměšť nad Oslavou",{"v":51233,"d":"51,233"},{"v":36832,"d":"36,832"},{"v":36376,"d":"36,376"},456,{"v":12610,"d":"12,610"},728,{"v":1063,"d":"1,063"},218.99,null,339,215,152,63,56,4,64,{"v":0.2,"d":"0.20"},null,{"v":51572,"d":"51,572"},{"v":37047,"d":"37,047"},{"v":36528,"d":"36,528"},519,{"v":12666,"d":"12,666"},732,{"v":1127,"d":"1,127"},219.19]
["Nové Město na Moravě",{"v":75044,"d":"75,044"},{"v":53438,"d":"53,438"},{"v":52766,"d":"52,766"},672,{"v":18704,"d":"18,704"},{"v":1055,"d":"1,055"},{"v":1847,"d":"1,847"},318.24,null,853,546,546,0,191,11,105,{"v":0,"d":"0.00"},null,{"v":75897,"d":"75,897"},{"v":53984,"d":"53,984"},{"v":53312,"d":"53,312"},672,{"v":18895,"d":"18,895"},{"v":1066,"d":"1,066"},{"v":1952,"d":"1,952"},318.24]
["Pacov",{"v":36666,"d":"36,666"},{"v":26132,"d":"26,132"},{"v":25960,"d":"25,960"},172,{"v":9146,"d":"9,146"},519,869,155.99,null,365,306,384,-78,108,6,-55,0.01,null,{"v":37031,"d":"37,031"},{"v":26438,"d":"26,438"},{"v":26344,"d":"26,344"},94,{"v":9254,"d":"9,254"},525,814,{"v":156,"d":"156.00"}]
["Pelhřimov",{"v":171673,"d":"171,673"},{"v":122822,"d":"122,822"},{"v":121870,"d":"121,870"},952,{"v":42904,"d":"42,904"},{"v":2437,"d":"2,437"},{"v":3510,"d":"3,510"},730.09,null,{"v":1937,"d":"1,937"},{"v":1238,"d":"1,238"},{"v":1238,"d":"1,238"},0,433,25,241,{"v":3.2,"d":"3.20"},null,{"v":173610,"d":"173,610"},{"v":124060,"d":"124,060"},{"v":123108,"d":"123,108"},952,{"v":43337,"d":"43,337"},{"v":2462,"d":"2,462"},{"v":3751,"d":"3,751"},{"v":733.2900000000001,"d":"733.29"}]
["Světlá nad Sázavou",{"v":62008,"d":"62,008"},{"v":44072,"d":"44,072"},{"v":43808,"d":"43,808"},264,{"v":15424,"d":"15,424"},876,{"v":1636,"d":"1,636"},257.06,null,{"v":1820,"d":"1,820"},{"v":1262,"d":"1,262"},{"v":1262,"d":"1,262"},0,442,25,91,12.37,null,{"v":63828,"d":"63,828"},{"v":45334,"d":"45,334"},{"v":45070,"d":"45,070"},264,{"v":15866,"d":"15,866"},901,{"v":1727,"d":"1,727"},269.43]
["Telč",{"v":54330,"d":"54,330"},{"v":38954,"d":"38,954"},{"v":38632,"d":"38,632"},322,{"v":13412,"d":"13,412"},773,{"v":1191,"d":"1,191"},219.54,null,543,269,269,0,93,6,175,{"v":0,"d":"0.00"},null,{"v":54873,"d":"54,873"},{"v":39223,"d":"39,223"},{"v":38901,"d":"38,901"},322,{"v":13505,"d":"13,505"},779,{"v":1366,"d":"1,366"},219.54]
["Třebíč",{"v":314086,"d":"314,086"},{"v":225237,"d":"225,237"},{"v":223205,"d":"223,205"},{"v":2032,"d":"2,032"},{"v":77735,"d":"77,735"},{"v":4464,"d":"4,464"},{"v":6650,"d":"6,650"},{"v":1341.74,"d":"1,341.74"},null,{"v":3193,"d":"3,193"},{"v":2041,"d":"2,041"},{"v":2041,"d":"2,041"},0,714,41,397,{"v":0,"d":"0.00"},null,{"v":317279,"d":"317,279"},{"v":227278,"d":"227,278"},{"v":225246,"d":"225,246"},{"v":2032,"d":"2,032"},{"v":78449,"d":"78,449"},{"v":4505,"d":"4,505"},{"v":7047,"d":"7,047"},{"v":1341.74,"d":"1,341.74"}]
["Velké Meziříčí",{"v":154293,"d":"154,293"},{"v":109471,"d":"109,471"},{"v":108563,"d":"108,563"},908,{"v":38317,"d":"38,317"},{"v":2171,"d":"2,171"},{"v":4334,"d":"4,334"},655.68,null,{"v":1851,"d":"1,851"},727,727,0,254,15,855,11.06,null,{"v":156144,"d":"156,144"},{"v":110198,"d":"110,198"},{"v":109290,"d":"109,290"},908,{"v":38571,"d":"38,571"},{"v":2186,"d":"2,186"},{"v":5189,"d":"5,189"},{"v":666.7399999999999,"d":"666.74"}]
["Žďár nad Sázavou",{"v":163766,"d":"163,766"},{"v":116548,"d":"116,548"},{"v":115585,"d":"115,585"},963,{"v":40794,"d":"40,794"},{"v":2311,"d":"2,311"},{"v":4113,"d":"4,113"},710.66,null,{"v":1908,"d":"1,908"},{"v":1224,"d":"1,224"},{"v":1209,"d":"1,209"},15,428,24,232,0.28,null,{"v":165674,"d":"165,674"},{"v":117772,"d":"117,772"},{"v":116794,"d":"116,794"},978,{"v":41222,"d":"41,222"},{"v":2335,"d":"2,335"},{"v":4345,"d":"4,345"},{"v":710.9399999999999,"d":"710.94"}]
["Krajské školy a  škol. zařízení",{"v":1217411,"d":"1,217,411"},{"v":870247,"d":"870,247"},{"v":857959,"d":"857,959"},{"v":12288,"d":"12,288"},{"v":300938,"d":"300,938"},{"v":16898,"d":"16,898"},{"v":29328,"d":"29,328"},{"v":4326.72,"d":"4,326.72"},null,{"v":9294,"d":"9,294"},{"v":8864,"d":"8,864"},{"v":8864,"d":"8,864"},0,{"v":3088,"d":"3,088"},170,{"v":-2828,"d":"-2,828"},{"v":8,"d":"8.00"},null,{"v":1226705,"d":"1,226,705"},{"v":879111,"d":"879,111"},{"v":866823,"d":"866,823"},{"v":12288,"d":"12,288"},{"v":304026,"d":"304,026"},{"v":17068,"d":"17,068"},{"v":26500,"d":"26,500"},{"v":4334.72,"d":"4,334.72"}]
["Celkem:",{"v":3161115,"d":"3,161,115"},{"v":2258872,"d":"2,258,872"},{"v":2235123,"d":"2,235,123"},{"v":23749,"d":"23,749"},{"v":784718,"d":"784,718"},{"v":44442,"d":"44,442"},{"v":73083,"d":"73,083"},{"v":12613.91,"d":"12,613.91"},null,{"v":33509,"d":"33,509"},{"v":24205,"d":"24,205"},{"v":24205,"d":"24,205"},0,{"v":8438,"d":"8,438"},478,388,{"v":46.480000000000004,"d":"46.48"},null,{"v":3194624,"d":"3,194,624"},{"v":2283077,"d":"2,283,077"},{"v":2259328,"d":"2,259,328"},{"v":23749,"d":"23,749"},{"v":793156,"d":"793,156"},{"v":44920,"d":"44,920"},{"v":73471,"d":"73,471"},{"v":12660.39,"d":"12,660.39"}]
[]
[{"$nulls":10},"úpravy rozpočtu z MŠMT k 1.5.2003 a k 1.6.2003"]
["ZUK kraj z MŠMT k 1.6.2003",{"v":3212801,"d":"3,212,801"},{"v":2283205,"d":"2,283,205"},{"v":2259456,"d":"2,259,456"},{"v":23749,"d":"23,749"},{"v":799122,"d":"799,122"},{"v":45189,"d":"45,189"},{"v":85285,"d":"85,285"},{"v":12687.2,"d":"12,687.20"},null,{"v":4533,"d":"4,533"},{"v":3309,"d":"3,309"},{"v":3309,"d":"3,309"},0,{"v":1158,"d":"1,158"},66,0,{"v":0,"d":"0.00"},null,{"v":3222941,"d":"3,222,941"},{"v":2298064,"d":"2,298,064"},{"v":2274315,"d":"2,274,315"},{"v":23749,"d":"23,749"},{"v":804324,"d":"804,324"},{"v":45486,"d":"45,486"},{"v":75067,"d":"75,067"},{"v":12729.1,"d":"12,729.10"}]
[{"$nulls":10},{"v":5607,"d":"5,607"},{"v":11550,"d":"11,550"},{"v":11550,"d":"11,550"},0,{"v":4044,"d":"4,044"},231,{"v":-10218,"d":"-10,218"},{"v":41.9,"d":"41.90"},null,{"v":3222941,"d":"3,222,941"},{"v":2298064,"d":"2,298,064"},{"v":2274315,"d":"2,274,315"},{"v":23749,"d":"23,749"},{"v":804324,"d":"804,324"},{"v":45486,"d":"45,486"},{"v":75067,"d":"75,067"},{"v":12729.1,"d":"12,729.10"}]
["Rezerva",{"v":51686,"d":"51,686"},{"v":24333,"d":"24,333"},{"v":24333,"d":"24,333"},0,{"v":14404,"d":"14,404"},747,{"v":12202,"d":"12,202"},{"v":73.29000000000087,"d":"73.29"},{"$nulls":10},{"v":28317,"d":"28,317"},{"v":14987,"d":"14,987"},{"v":14987,"d":"14,987"},0,{"v":11168,"d":"11,168"},566,{"v":1596,"d":"1,596"},{"v":68.71000000000095,"d":"68.71"}]
["z toho ZŠ 2 hodiny týdně:",{"$nulls":18},{"v":3155,"d":"3,155"},{"v":2303,"d":"2,303"},{"v":2303,"d":"2,303"},0,806,46,0,0]
["z toho DD:",{"$nulls":18},{"v":2452,"d":"2,452"},{"v":1789,"d":"1,789"},{"v":1789,"d":"1,789"},0,627,36,0,0]
[]
["Zbývá k rozdělení:",{"$nulls":18},{"v":22710,"d":"22,710"},{"v":10895,"d":"10,895"},{"v":10895,"d":"10,895"},0,{"v":9735,"d":"9,735"},484,{"v":1596,"d":"1,596"},{"v":68.71000000000095,"d":"69"}]

{"sheet":"ZUK kraj_20.6.","index":1,"n_rows":22,"n_cols":13,"rows_kept":22,"merged":[[0,0,0,12],[6,0,8,0],[6,1,8,1],[6,2,8,2],[6,5,6,11],[6,12,8,12],[7,3,8,3],[7,4,8,4],[7,5,8,5],[7,6,8,6],[7,7,8,7],[7,8,7,11],[26,8,26,12],[27,8,27,12]],"flags":["formulas_cached_only"]}
["Závazné ukazatele rozpisu rozpočtu přímých NIV na rok 2003"]
[]
["Sumář schváleného rozpočtu - školy zřizované krajem Vysočina"]
[]
[]
[{"$nulls":11},"v tis. Kč"]
["Organizace","NIV celkem","MP celkem","z toho:",null,"z NIV celkem orientačně",{"$nulls":6},"limit zaměst."]
[{"$nulls":3},"platy","OPPP","pojistné","FKSP","přímé ONIV","z ONIV účelově"]
[{"$nulls":8},"DVPP","prakt.výuka, služby","stravov.","výuka řidič. oprávnění"]
["Gymnázia, SSŠ",{"v":167455,"d":"167,455"},{"v":119892,"d":"119,892"},{"v":118955,"d":"118,955"},937,{"v":41955,"d":"41,955"},{"v":2372,"d":"2,372"},{"v":3236,"d":"3,236"},288,493,650,0,{"v":538.5,"d":"538.50"}]
["SOU, ISŠ",{"v":418684,"d":"418,684"},{"v":292948,"d":"292,948"},{"v":289896,"d":"289,896"},{"v":3052,"d":"3,052"},{"v":102518,"d":"102,518"},{"v":5785,"d":"5,785"},{"v":17433,"d":"17,433"},490,{"v":10522,"d":"10,522"},439,{"v":2616,"d":"2,616"},{"v":1475,"d":"1,475.00"}]
["ZvŠ, DD, PPP",{"v":151845,"d":"151,845"},{"v":109020,"d":"109,020"},{"v":108385,"d":"108,385"},635,{"v":38140,"d":"38,140"},{"v":2154,"d":"2,154"},{"v":2531,"d":"2,531"},73,582,28,0,585.29]
["SOŠ, VOŠ, DM",{"v":387185,"d":"387,185"},{"v":278480,"d":"278,480"},{"v":273568,"d":"273,568"},{"v":4912,"d":"4,912"},{"v":97459,"d":"97,459"},{"v":5458,"d":"5,458"},{"v":5788,"d":"5,788"},456,758,0,{"v":1030,"d":"1,030"},{"v":1368.4,"d":"1,368.40"}]
["ZUŠ, DDM",{"v":92242,"d":"92,242"},{"v":69907,"d":"69,907"},{"v":67155,"d":"67,155"},{"v":2752,"d":"2,752"},{"v":20866,"d":"20,866"},{"v":1129,"d":"1,129"},340,0,0,0,0,359.53]
["Celkem",{"v":1217411,"d":"1,217,411"},{"v":870247,"d":"870,247"},{"v":857959,"d":"857,959"},{"v":12288,"d":"12,288"},{"v":300938,"d":"300,938"},{"v":16898,"d":"16,898"},{"v":29328,"d":"29,328"},{"v":1307,"d":"1,307"},{"v":12355,"d":"12,355"},{"v":1117,"d":"1,117"},{"v":3646,"d":"3,646"},{"v":4326.72,"d":"4,326.72"}]
[]
["řidiči",0,{"v":2567,"d":"2,567"},{"v":2567,"d":"2,567"},0,899,51,{"v":-3517,"d":"-3,517"},0,null,null,{"v":-3517,"d":"-3,517"}]
["navýšení ONIV",689,0,0,0,0,0,689]
["posílení MP",{"v":8605,"d":"8,605"},{"v":6297,"d":"6,297"},{"v":6297,"d":"6,297"},0,{"v":2189,"d":"2,189"},119,0,null,-343,-65,0,{"v":8,"d":"8.00"}]
["Celkem úprava k 20.6.2003",{"v":9294,"d":"9,294"},{"v":8864,"d":"8,864"},{"v":8864,"d":"8,864"},0,{"v":3088,"d":"3,088"},170,{"v":-2828,"d":"-2,828"},{"$nulls":4},{"v":8,"d":"8.00"}]
[]
["Celkem ZUK kraj k 20.6.2003",{"v":1226705,"d":"1,226,705"},{"v":879111,"d":"879,111"},{"v":866823,"d":"866,823"},{"v":12288,"d":"12,288"},{"v":304026,"d":"304,026"},{"v":17068,"d":"17,068"},{"v":26500,"d":"26,500"},{"v":1307,"d":"1,307"},{"v":12012,"d":"12,012"},{"v":1052,"d":"1,052"},129,{"v":4334.72,"d":"4,334.72"}]

{"sheet":"zkus","index":2,"n_rows":41,"n_cols":43,"rows_kept":41,"merged":[[1,0,1,13],[4,10,4,11],[4,37,4,38],[5,0,9,0],[5,1,6,13],[5,14,5,27],[5,28,6,40],[6,14,6,21],[6,22,6,25],[6,27,9,27],[7,1,9,1],[7,2,9,2],[7,3,7,5],[7,6,7,11],[7,13,9,13],[7,14,9,14],[7,15,7,16],[7,17,7,21],[7,22,9,22],[7,23,9,23],[7,24,9,24],[7,25,9,25],[7,26,9,26],[7,28,9,28],[7,29,9,29],[7,30,7,32],[7,33,7,38],[7,40,9,40],[8,3,9,3],[8,5,9,5],[8,6,9,6],[8,7,9,7],[8,8,9,8],[8,9,8,12],[8,15,9,15],[8,17,9,17],[8,18,9,18],[8,19,9,19],[8,20,8,21],[8,30,9,30],[8,32,9,32],[8,33,9,33],[8,34,9,34],[8,35,9,35],[8,36,8,39]],"flags":["formulas_cached_only"]}
[]
["Úprava rozpočtu přímých k 20. 6. 2003"]
[]
[]
[]
["škola","Schválený rozpočet na rok 2003",{"$nulls":12},"Úprava rozpočtu k 20. 6. 2003",{"$nulls":13},"Upravený rozpočet k 20. 6. 2003"]
[{"$nulls":14},"Individuální úpravy rozpočtu",{"$nulls":7},"Změna ukazatelů - řidičské oprávnění",{"$nulls":4},"limit zaměst."]
[null,"NIV celkem","MP celkem","z toho:",null,null,"z NIV celkem orientačně:",{"$nulls":6},"limit zaměst-nanců","NIV celkem","z toho:",null,"z NIV celkem orientačně:",{"$nulls":4},"NIV celkem","platy","pojistné","FKSP","ONIV účelově - řidiči",null,"NIV celkem","MP celkem","z toho:",null,null,"z NIV celkem orientačně:",{"$nulls":6},"limit zaměst-nanců"]
[{"$nulls":3},"platy","z toho:","OPPP","poj.","FKSP","přímé ONIV","z toho účelově",{"$nulls":5},"platy","z toho:","poj.","FKSP","ONIV","z toho účelově:",{"$nulls":9},"platy","z toho:","OPPP","poj.","FKSP","přímé ONIV","z toho účelově"]
[{"$nulls":4},"SPV 2. pol.",{"$nulls":4},"DVPP","výuka řidič.  oprávnění","praktická výuka","stravov.",{"$nulls":3},"SPV 2. pol.",{"$nulls":3},"praktic-ká výuka","stravo-vání",{"$nulls":9},"SPV 2. pol.",{"$nulls":4},"DVPP","výuka řidič.  oprávnění","praktická výuka","stravov."]
["Střední odborné učiliště technické Chotěboř",{"v":15120,"d":"15,120"},{"v":10801,"d":"10,801"},{"v":10716,"d":"10,716"},0,85,{"v":3780,"d":"3,780"},214,325,18,0,32,160,{"v":57,"d":"57.00"},57,80,0,28,2,-53,0,-65,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":15177,"d":"15,177"},{"v":10881,"d":"10,881"},{"v":10796,"d":"10,796"},0,85,{"v":3808,"d":"3,808"},216,272,18,0,32,95,{"v":57,"d":"57.00"},null,873.2]
["Integrovaná střední škola Havlíčkův Brod",{"v":12067,"d":"12,067"},{"v":8293,"d":"8,293"},{"v":8179,"d":"8,179"},0,114,{"v":2902,"d":"2,902"},163,709,15,0,582,0,{"v":41.5,"d":"41.50"},147,312,212,109,6,-280,-291,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":12214,"d":"12,214"},{"v":8605,"d":"8,605"},{"v":8491,"d":"8,491"},212,114,{"v":3011,"d":"3,011"},169,429,15,0,291,0,{"v":41.5,"d":"41.50"},null,872]
["Integr. střední škola podnikání a sl. H. Brod",{"v":13570,"d":"13,570"},{"v":9332,"d":"9,332"},{"v":9286,"d":"9,286"},0,46,{"v":3266,"d":"3,266"},185,787,18,0,640,0,{"v":43.9,"d":"43.90"},149,100,0,35,2,12,0,0,0,0,0,0,0,{"v":0.5,"d":"0.50"},{"v":13719,"d":"13,719"},{"v":9432,"d":"9,432"},{"v":9386,"d":"9,386"},0,46,{"v":3301,"d":"3,301"},187,799,18,0,640,0,{"v":44.4,"d":"44.40"},null,348]
["Integrovaná střední škola Světlá nad Sázavou",{"v":23402,"d":"23,402"},{"v":16570,"d":"16,570"},{"v":16485,"d":"16,485"},0,85,{"v":5799,"d":"5,799"},329,704,26,499,0,0,{"v":88.1,"d":"88.10"},18,0,0,0,0,18,0,0,0,364,128,7,-499,{"v":0,"d":"0.00"},{"v":23420,"d":"23,420"},{"v":16934,"d":"16,934"},{"v":16849,"d":"16,849"},0,85,{"v":5927,"d":"5,927"},336,223,26,0,0,0,{"v":88.1,"d":"88.10"},null,421906]
["VOŠ, Gym., Střední sklářská škola, SOU a OU Světlá",{"v":15819,"d":"15,819"},{"v":11444,"d":"11,444"},{"v":11397,"d":"11,397"},0,47,{"v":4005,"d":"4,005"},227,143,17,0,0,0,{"v":63,"d":"63.00"},272,190,0,67,4,11,0,0,0,0,0,0,0,{"v":1.5,"d":"1.50"},{"v":16091,"d":"16,091"},{"v":11634,"d":"11,634"},{"v":11587,"d":"11,587"},0,47,{"v":4072,"d":"4,072"},231,154,17,0,0,0,{"v":64.5,"d":"64.50"}]
["VOŠ a Integr. střední škola strojnická Ledeč",{"v":11959,"d":"11,959"},{"v":8651,"d":"8,651"},{"v":8625,"d":"8,625"},0,26,{"v":3027,"d":"3,027"},172,109,13,0,0,0,{"v":41.2,"d":"41.20"},119,80,0,28,2,9,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},{"v":12078,"d":"12,078"},{"v":8731,"d":"8,731"},{"v":8705,"d":"8,705"},0,26,{"v":3055,"d":"3,055"},174,118,13,0,0,0,{"v":42.2,"d":"42.20"}]
["SOŠ, SOU, OU a Praktická škola Třešť",{"v":39414,"d":"39,414"},{"v":26737,"d":"26,737"},{"v":26643,"d":"26,643"},837,94,{"v":9357,"d":"9,357"},532,{"v":2788,"d":"2,788"},39,0,{"v":2451,"d":"2,451"},0,{"v":132.9,"d":"132.90"},27,38,0,13,1,-25,-52,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":39441,"d":"39,441"},{"v":26775,"d":"26,775"},{"v":26681,"d":"26,681"},837,94,{"v":9370,"d":"9,370"},533,{"v":2763,"d":"2,763"},39,0,{"v":2399,"d":"2,399"},0,{"v":132.9,"d":"132.90"}]
["Střední odborné učiliště opravárenské Jihlava",{"v":13313,"d":"13,313"},{"v":9271,"d":"9,271"},{"v":9058,"d":"9,058"},0,213,{"v":3244,"d":"3,244"},181,617,16,492,0,0,{"v":46.5,"d":"46.50"},80,50,0,18,1,11,0,0,0,359,126,7,-492,{"v":0.5,"d":"0.50"},{"v":13393,"d":"13,393"},{"v":9680,"d":"9,680"},{"v":9467,"d":"9,467"},0,213,{"v":3388,"d":"3,388"},189,136,16,0,0,0,{"v":47,"d":"47.00"}]
["Střední odborné učiliště služeb Jihlava",{"v":23838,"d":"23,838"},{"v":17209,"d":"17,209"},{"v":16801,"d":"16,801"},0,408,{"v":6023,"d":"6,023"},336,270,20,0,0,0,{"v":91.2,"d":"91.20"},14,0,0,0,0,14,0,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":23852,"d":"23,852"},{"v":17209,"d":"17,209"},{"v":16801,"d":"16,801"},0,408,{"v":6023,"d":"6,023"},336,284,20,0,0,0,{"v":91.2,"d":"91.20"}]
["Střední odborné učiliště stroj. a Učiliště Jihlava",{"v":15409,"d":"15,409"},{"v":10651,"d":"10,651"},{"v":10519,"d":"10,519"},0,132,{"v":3727,"d":"3,727"},210,821,20,0,450,239,{"v":52.1,"d":"52.10"},559,398,318,139,8,14,0,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":15968,"d":"15,968"},{"v":11049,"d":"11,049"},{"v":10917,"d":"10,917"},318,132,{"v":3866,"d":"3,866"},218,835,20,0,450,239,{"v":52.1,"d":"52.10"}]
["Integrovaná střední škola obchodní Jihlava",{"v":14900,"d":"14,900"},{"v":9985,"d":"9,985"},{"v":9840,"d":"9,840"},783,145,{"v":3494,"d":"3,494"},196,{"v":1225,"d":"1,225"},23,0,{"v":1074,"d":"1,074"},0,{"v":43.5,"d":"43.50"},43,20,20,7,0,16,0,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":14943,"d":"14,943"},{"v":10005,"d":"10,005"},{"v":9860,"d":"9,860"},803,145,{"v":3501,"d":"3,501"},196,{"v":1241,"d":"1,241"},23,0,{"v":1074,"d":"1,074"},0,{"v":43.5,"d":"43.50"}]
["Integrovaná střední škola stavební Jihlava",{"v":26181,"d":"26,181"},{"v":15131,"d":"15,131"},{"v":14961,"d":"14,961"},{"v":2921,"d":"2,921"},170,{"v":5295,"d":"5,295"},299,{"v":5456,"d":"5,456"},38,0,{"v":5293,"d":"5,293"},0,{"v":53,"d":"53.00"},574,400,350,140,8,26,0,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":26755,"d":"26,755"},{"v":15531,"d":"15,531"},{"v":15361,"d":"15,361"},{"v":3271,"d":"3,271"},170,{"v":5435,"d":"5,435"},307,{"v":5482,"d":"5,482"},38,0,{"v":5293,"d":"5,293"},0,{"v":53,"d":"53.00"}]
["Střední odborné učiliště a U technické Humpolec",{"v":13363,"d":"13,363"},{"v":9531,"d":"9,531"},{"v":9338,"d":"9,338"},0,193,{"v":3335,"d":"3,335"},186,311,14,214,0,0,{"v":48.2,"d":"48.20"},37,20,0,7,0,10,0,0,0,78,27,2,-107,{"v":0,"d":"0.00"},{"v":13400,"d":"13,400"},{"v":9629,"d":"9,629"},{"v":9436,"d":"9,436"},0,193,{"v":3369,"d":"3,369"},188,214,14,107,0,0,{"v":48.2,"d":"48.20"}]
["Střední odborné učiliště Pelhřimov",{"v":25626,"d":"25,626"},{"v":18525,"d":"18,525"},{"v":18380,"d":"18,380"},0,145,{"v":6483,"d":"6,483"},367,251,33,0,0,0,{"v":94.1,"d":"94.10"},77,40,0,14,1,22,0,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":25703,"d":"25,703"},{"v":18565,"d":"18,565"},{"v":18420,"d":"18,420"},0,145,{"v":6497,"d":"6,497"},368,273,33,0,0,0,{"v":94.1,"d":"94.10"}]
["Střední odborné učiliště zemědělské Kamenice",{"v":13017,"d":"13,017"},{"v":9301,"d":"9,301"},{"v":8995,"d":"8,995"},0,306,{"v":3255,"d":"3,255"},179,282,10,189,0,0,{"v":52,"d":"52.00"},7,0,0,0,0,7,0,0,0,138,48,3,-189,{"v":0,"d":"0.00"},{"v":13024,"d":"13,024"},{"v":9439,"d":"9,439"},{"v":9133,"d":"9,133"},0,306,{"v":3303,"d":"3,303"},182,100,10,0,0,0,{"v":52,"d":"52.00"}]
["SOŠ obchodu a služeb, SOU, OU,a U Třebíč",{"v":26841,"d":"26,841"},{"v":19372,"d":"19,372"},{"v":19185,"d":"19,185"},0,187,{"v":6780,"d":"6,780"},383,306,41,0,0,0,{"v":98.5,"d":"98.50"},28,0,0,0,0,28,0,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":26869,"d":"26,869"},{"v":19372,"d":"19,372"},{"v":19185,"d":"19,185"},0,187,{"v":6780,"d":"6,780"},383,334,41,0,0,0,{"v":98.5,"d":"98.50"}]
["SOU lesnické a Učiliště  Lesonice",{"v":4979,"d":"4,979"},{"v":3582,"d":"3,582"},{"v":3551,"d":"3,551"},0,31,{"v":1253,"d":"1,253"},71,73,3,42,0,0,{"v":20.1,"d":"20.10"},2,0,0,0,0,2,0,0,0,15,5,0,-20,{"v":0,"d":"0.00"},{"v":4981,"d":"4,981"},{"v":3597,"d":"3,597"},{"v":3566,"d":"3,566"},0,31,{"v":1258,"d":"1,258"},71,55,3,22,0,0,{"v":20.1,"d":"20.10"}]
["SOU stavební a Odborné učiliště Třebíč",{"v":12591,"d":"12,591"},{"v":9094,"d":"9,094"},{"v":9068,"d":"9,068"},0,26,{"v":3182,"d":"3,182"},181,134,14,0,0,40,{"v":46,"d":"46.00"},92,60,0,21,1,10,0,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":12683,"d":"12,683"},{"v":9154,"d":"9,154"},{"v":9128,"d":"9,128"},0,26,{"v":3203,"d":"3,203"},182,144,14,0,0,40,{"v":46,"d":"46.00"}]
["SOU řemesel a služeb Moravské Budějovice",{"v":20642,"d":"20,642"},{"v":14764,"d":"14,764"},{"v":14700,"d":"14,700"},0,64,{"v":5167,"d":"5,167"},294,417,24,229,0,0,{"v":76.5,"d":"76.50"},170,112,0,39,2,17,0,0,0,167,59,3,-229,{"v":0,"d":"0.00"},{"v":20812,"d":"20,812"},{"v":15043,"d":"15,043"},{"v":14979,"d":"14,979"},0,64,{"v":5265,"d":"5,265"},299,205,24,0,0,0,{"v":76.5,"d":"76.50"}]
["Střední odborné učiliště zemědělské Třebíč",{"v":17010,"d":"17,010"},{"v":11916,"d":"11,916"},{"v":11839,"d":"11,839"},0,77,{"v":4170,"d":"4,170"},236,688,19,542,0,0,{"v":62.1,"d":"62.10"},150,100,0,35,2,13,0,0,0,396,138,8,-542,{"v":0,"d":"0.00"},{"v":17160,"d":"17,160"},{"v":12412,"d":"12,412"},{"v":12335,"d":"12,335"},0,77,{"v":4343,"d":"4,343"},246,159,19,0,0,0,{"v":62.1,"d":"62.10"}]
["SOŠ a SOU dopr. a sl. Nové Město na Moravě",{"v":14932,"d":"14,932"},{"v":10772,"d":"10,772"},{"v":10576,"d":"10,576"},0,196,{"v":3770,"d":"3,770"},211,179,20,0,0,0,{"v":53.5,"d":"53.50"},151,100,0,35,2,14,0,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":15083,"d":"15,083"},{"v":10872,"d":"10,872"},{"v":10676,"d":"10,676"},0,196,{"v":3805,"d":"3,805"},213,193,20,0,0,0,{"v":53.5,"d":"53.50"}]
["SOU lesnické Nové Město na Moravě",{"v":10094,"d":"10,094"},{"v":7227,"d":"7,227"},{"v":7142,"d":"7,142"},0,85,{"v":2529,"d":"2,529"},142,196,10,106,0,0,{"v":39.3,"d":"39.30"},7,0,0,0,0,7,0,0,0,77,27,2,-106,{"v":0,"d":"0.00"},{"v":10101,"d":"10,101"},{"v":7304,"d":"7,304"},{"v":7219,"d":"7,219"},0,85,{"v":2556,"d":"2,556"},144,97,10,0,0,0,{"v":39.3,"d":"39.30"}]
["SOU strojírenské a Učiliště Žďár nad Sázavou",{"v":21554,"d":"21,554"},{"v":15573,"d":"15,573"},{"v":15439,"d":"15,439"},0,134,{"v":5450,"d":"5,450"},308,223,25,0,0,0,{"v":80.5,"d":"80.50"},291,200,0,70,4,17,0,0,0,0,0,0,0,{"v":2,"d":"2.00"},{"v":21845,"d":"21,845"},{"v":15773,"d":"15,773"},{"v":15639,"d":"15,639"},0,134,{"v":5520,"d":"5,520"},312,240,25,0,0,0,{"v":82.5,"d":"82.50"}]
["SOU zemědělské Velké Meziříčí",{"v":13043,"d":"13,043"},{"v":9216,"d":"9,216"},{"v":9173,"d":"9,173"},0,43,{"v":3225,"d":"3,225"},183,419,14,303,0,0,{"v":50.3,"d":"50.30"},92,60,0,21,1,10,0,0,0,221,78,4,-303,{"v":0,"d":"0.00"},{"v":13135,"d":"13,135"},{"v":9497,"d":"9,497"},{"v":9454,"d":"9,454"},0,43,{"v":3324,"d":"3,324"},188,126,14,0,0,0,{"v":50.3,"d":"50.30"}]
["celkem",{"v":418684,"d":"418,684"},{"v":292948,"d":"292,948"},{"v":289896,"d":"289,896"},{"v":4541,"d":"4,541"},{"v":3052,"d":"3,052"},{"v":102518,"d":"102,518"},{"v":5785,"d":"5,785"},{"v":17433,"d":"17,433"},490,{"v":2616,"d":"2,616"},{"v":10522,"d":"10,522"},439,{"v":1475,"d":"1,475.00"},{"v":3163,"d":"3,163"},{"v":2360,"d":"2,360"},900,826,47,-70,-343,-65,0,{"v":1815,"d":"1,815"},636,36,{"v":-2487,"d":"-2,487"},{"v":5.5,"d":"5.50"},{"v":421847,"d":"421,847"},{"v":297123,"d":"297,123"},{"v":294071,"d":"294,071"},{"v":5441,"d":"5,441"},{"v":3052,"d":"3,052"},{"v":103980,"d":"103,980"},{"v":5868,"d":"5,868"},{"v":14876,"d":"14,876"},490,129,{"v":10179,"d":"10,179"},374,{"v":1480.5,"d":"1,480.50"}]
[]
[]
[]
[]
["Zpracovala: Kafková"]
["V Jihlavě dne: 20. června 2003"]

{"sheet":"úprava_SOU","index":3,"n_rows":45,"n_cols":41,"rows_kept":45,"merged":[[1,0,1,13],[4,10,4,11],[4,37,4,38],[5,0,9,0],[5,1,6,13],[5,14,5,27],[5,28,6,40],[6,14,6,21],[6,22,6,25],[6,27,9,27],[7,1,9,1],[7,2,9,2],[7,3,7,5],[7,6,7,11],[7,13,9,13],[7,14,9,14],[7,15,7,16],[7,17,7,21],[7,22,9,22],[7,23,9,23],[7,24,9,24],[7,25,9,25],[7,26,9,26],[7,28,9,28],[7,29,9,29],[7,30,7,32],[7,33,7,38],[7,40,9,40],[8,3,9,3],[8,5,9,5],[8,6,9,6],[8,7,9,7],[8,8,9,8],[8,9,8,12],[8,15,9,15],[8,17,9,17],[8,18,9,18],[8,19,9,19],[8,20,8,21],[8,30,9,30],[8,32,9,32],[8,33,9,33],[8,34,9,34],[8,35,9,35],[8,36,8,39],[42,34,42,39],[43,34,43,39],[44,34,44,39]],"flags":["formulas_cached_only"]}
[]
["Úprava rozpočtu přímých NIV k 20. 6. 2003"]
[]
[{"$nulls":39},"v tis. Kč"]
[]
["škola","Schválený rozpočet na rok 2003",{"$nulls":12},"Úprava rozpočtu k 20. 6. 2003",{"$nulls":13},"Upravený rozpočet k 20. 6. 2003"]
[{"$nulls":14},"Individuální úpravy rozpočtu",{"$nulls":7},"Změna ukazatelů - řidičské oprávnění",{"$nulls":4},"limit zaměst."]
[null,"NIV celkem","MP celkem","z toho:",null,null,"z NIV celkem orientačně:",{"$nulls":6},"limit zaměst-nanců","NIV celkem","z toho:",null,"z NIV celkem orientačně:",{"$nulls":4},"NIV celkem","platy","pojistné","FKSP","ONIV účelově - řidiči",null,"NIV celkem","MP celkem","z toho:",null,null,"z NIV celkem orientačně:",{"$nulls":6},"limit zaměst-nanců"]
[{"$nulls":3},"platy","z toho:","OPPP","poj.","FKSP","přímé ONIV","z toho účelově",{"$nulls":5},"platy","z toho:","poj.","FKSP","ONIV","z toho účelově:",{"$nulls":9},"platy","z toho:","OPPP","poj.","FKSP","přímé ONIV","z toho účelově"]
[{"$nulls":4},"SPV 2. pol.",{"$nulls":4},"DVPP","výuka řidič.  oprávnění","praktická výuka","stravov.",{"$nulls":3},"SPV 2. pol.",{"$nulls":3},"praktic-ká výuka","stravo-vání",{"$nulls":9},"SPV 2. pol.",{"$nulls":4},"DVPP","výuka řidič.  oprávnění","praktická výuka","stravov."]
["Střední odborné učiliště technické Chotěboř",{"v":15120,"d":"15,120"},{"v":10801,"d":"10,801"},{"v":10716,"d":"10,716"},0,85,{"v":3780,"d":"3,780"},214,325,18,0,32,160,{"v":57,"d":"57.00"},57,80,0,28,2,-53,0,-65,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":15177,"d":"15,177"},{"v":10881,"d":"10,881"},{"v":10796,"d":"10,796"},0,85,{"v":3808,"d":"3,808"},216,272,18,0,32,95,{"v":57,"d":"57.00"}]
["Integrovaná střední škola Havlíčkův Brod",{"v":12067,"d":"12,067"},{"v":8293,"d":"8,293"},{"v":8179,"d":"8,179"},0,114,{"v":2902,"d":"2,902"},163,709,15,0,582,0,{"v":41.5,"d":"41.50"},147,312,212,109,6,-280,-291,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":12214,"d":"12,214"},{"v":8605,"d":"8,605"},{"v":8491,"d":"8,491"},212,114,{"v":3011,"d":"3,011"},169,429,15,0,291,0,{"v":41.5,"d":"41.50"}]
["Integr. střední škola podnikání a sl. H. Brod",{"v":13570,"d":"13,570"},{"v":9332,"d":"9,332"},{"v":9286,"d":"9,286"},0,46,{"v":3266,"d":"3,266"},185,787,18,0,640,0,{"v":43.9,"d":"43.90"},149,100,0,35,2,12,0,0,0,0,0,0,0,{"v":0.5,"d":"0.50"},{"v":13719,"d":"13,719"},{"v":9432,"d":"9,432"},{"v":9386,"d":"9,386"},0,46,{"v":3301,"d":"3,301"},187,799,18,0,640,0,{"v":44.4,"d":"44.40"}]
["Integrovaná střední škola Světlá nad Sázavou",{"v":23402,"d":"23,402"},{"v":16570,"d":"16,570"},{"v":16485,"d":"16,485"},0,85,{"v":5799,"d":"5,799"},329,704,26,499,0,0,{"v":88.1,"d":"88.10"},18,0,0,0,0,18,0,0,0,364,128,7,-499,{"v":0,"d":"0.00"},{"v":23420,"d":"23,420"},{"v":16934,"d":"16,934"},{"v":16849,"d":"16,849"},0,85,{"v":5927,"d":"5,927"},336,223,26,0,0,0,{"v":88.1,"d":"88.10"}]
["VOŠ, Gym., Střední sklářská škola, SOU a OU Světlá nad Sázavou",{"v":15819,"d":"15,819"},{"v":11444,"d":"11,444"},{"v":11397,"d":"11,397"},0,47,{"v":4005,"d":"4,005"},227,143,17,0,0,0,{"v":63,"d":"63.00"},272,190,0,67,4,11,0,0,0,0,0,0,0,{"v":1.5,"d":"1.50"},{"v":16091,"d":"16,091"},{"v":11634,"d":"11,634"},{"v":11587,"d":"11,587"},0,47,{"v":4072,"d":"4,072"},231,154,17,0,0,0,{"v":64.5,"d":"64.50"}]
["VOŠ a Integr. střední škola strojnická Ledeč",{"v":11959,"d":"11,959"},{"v":8651,"d":"8,651"},{"v":8625,"d":"8,625"},0,26,{"v":3027,"d":"3,027"},172,109,13,0,0,0,{"v":41.2,"d":"41.20"},119,80,0,28,2,9,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},{"v":12078,"d":"12,078"},{"v":8731,"d":"8,731"},{"v":8705,"d":"8,705"},0,26,{"v":3055,"d":"3,055"},174,118,13,0,0,0,{"v":42.2,"d":"42.20"}]
["SOŠ, SOU, OU a Praktická škola Třešť",{"v":39414,"d":"39,414"},{"v":26737,"d":"26,737"},{"v":26643,"d":"26,643"},837,94,{"v":9357,"d":"9,357"},532,{"v":2788,"d":"2,788"},39,0,{"v":2451,"d":"2,451"},0,{"v":132.9,"d":"132.90"},27,38,0,13,1,-25,-52,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":39441,"d":"39,441"},{"v":26775,"d":"26,775"},{"v":26681,"d":"26,681"},837,94,{"v":9370,"d":"9,370"},533,{"v":2763,"d":"2,763"},39,0,{"v":2399,"d":"2,399"},0,{"v":132.9,"d":"132.90"}]
["Střední odborné učiliště opravárenské Jihlava",{"v":13313,"d":"13,313"},{"v":9271,"d":"9,271"},{"v":9058,"d":"9,058"},0,213,{"v":3244,"d":"3,244"},181,617,16,492,0,0,{"v":46.5,"d":"46.50"},80,50,0,18,1,11,0,0,0,359,126,7,-492,{"v":0.5,"d":"0.50"},{"v":13393,"d":"13,393"},{"v":9680,"d":"9,680"},{"v":9467,"d":"9,467"},0,213,{"v":3388,"d":"3,388"},189,136,16,0,0,0,{"v":47,"d":"47.00"}]
["Střední odborné učiliště služeb Jihlava",{"v":23838,"d":"23,838"},{"v":17209,"d":"17,209"},{"v":16801,"d":"16,801"},0,408,{"v":6023,"d":"6,023"},336,270,20,0,0,0,{"v":91.2,"d":"91.20"},14,0,0,0,0,14,0,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":23852,"d":"23,852"},{"v":17209,"d":"17,209"},{"v":16801,"d":"16,801"},0,408,{"v":6023,"d":"6,023"},336,284,20,0,0,0,{"v":91.2,"d":"91.20"}]
["Střední odborné učiliště stroj. a Učiliště Jihlava",{"v":15409,"d":"15,409"},{"v":10651,"d":"10,651"},{"v":10519,"d":"10,519"},0,132,{"v":3727,"d":"3,727"},210,821,20,0,450,239,{"v":52.1,"d":"52.10"},559,398,318,139,8,14,0,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":15968,"d":"15,968"},{"v":11049,"d":"11,049"},{"v":10917,"d":"10,917"},318,132,{"v":3866,"d":"3,866"},218,835,20,0,450,239,{"v":52.1,"d":"52.10"}]
["Integrovaná střední škola obchodní Jihlava",{"v":14900,"d":"14,900"},{"v":9985,"d":"9,985"},{"v":9840,"d":"9,840"},783,145,{"v":3494,"d":"3,494"},196,{"v":1225,"d":"1,225"},23,0,{"v":1074,"d":"1,074"},0,{"v":43.5,"d":"43.50"},43,20,20,7,0,16,0,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":14943,"d":"14,943"},{"v":10005,"d":"10,005"},{"v":9860,"d":"9,860"},803,145,{"v":3501,"d":"3,501"},196,{"v":1241,"d":"1,241"},23,0,{"v":1074,"d":"1,074"},0,{"v":43.5,"d":"43.50"}]
["Integrovaná střední škola stavební Jihlava",{"v":26181,"d":"26,181"},{"v":15131,"d":"15,131"},{"v":14961,"d":"14,961"},{"v":2921,"d":"2,921"},170,{"v":5295,"d":"5,295"},299,{"v":5456,"d":"5,456"},38,0,{"v":5293,"d":"5,293"},0,{"v":53,"d":"53.00"},574,400,350,140,8,26,0,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":26755,"d":"26,755"},{"v":15531,"d":"15,531"},{"v":15361,"d":"15,361"},{"v":3271,"d":"3,271"},170,{"v":5435,"d":"5,435"},307,{"v":5482,"d":"5,482"},38,0,{"v":5293,"d":"5,293"},0,{"v":53,"d":"53.00"}]
["Střední odborné učiliště a U technické Humpolec",{"v":13363,"d":"13,363"},{"v":9531,"d":"9,531"},{"v":9338,"d":"9,338"},0,193,{"v":3335,"d":"3,335"},186,311,14,214,0,0,{"v":48.2,"d":"48.20"},37,20,0,7,0,10,0,0,0,78,27,2,-107,{"v":0,"d":"0.00"},{"v":13400,"d":"13,400"},{"v":9629,"d":"9,629"},{"v":9436,"d":"9,436"},0,193,{"v":3369,"d":"3,369"},188,214,14,107,0,0,{"v":48.2,"d":"48.20"}]
["Střední odborné učiliště Pelhřimov",{"v":25626,"d":"25,626"},{"v":18525,"d":"18,525"},{"v":18380,"d":"18,380"},0,145,{"v":6483,"d":"6,483"},367,251,33,0,0,0,{"v":94.1,"d":"94.10"},77,40,0,14,1,22,0,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":25703,"d":"25,703"},{"v":18565,"d":"18,565"},{"v":18420,"d":"18,420"},0,145,{"v":6497,"d":"6,497"},368,273,33,0,0,0,{"v":94.1,"d":"94.10"}]
["Střední odborné učiliště zemědělské Kamenice nad Lipou",{"v":13017,"d":"13,017"},{"v":9301,"d":"9,301"},{"v":8995,"d":"8,995"},0,306,{"v":3255,"d":"3,255"},179,282,10,189,0,0,{"v":52,"d":"52.00"},7,0,0,0,0,7,0,0,0,138,48,3,-189,{"v":0,"d":"0.00"},{"v":13024,"d":"13,024"},{"v":9439,"d":"9,439"},{"v":9133,"d":"9,133"},0,306,{"v":3303,"d":"3,303"},182,100,10,0,0,0,{"v":52,"d":"52.00"}]
["SOŠ obchodu a služeb, SOU, OU,a U Třebíč",{"v":26841,"d":"26,841"},{"v":19372,"d":"19,372"},{"v":19185,"d":"19,185"},0,187,{"v":6780,"d":"6,780"},383,306,41,0,0,0,{"v":98.5,"d":"98.50"},28,0,0,0,0,28,0,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":26869,"d":"26,869"},{"v":19372,"d":"19,372"},{"v":19185,"d":"19,185"},0,187,{"v":6780,"d":"6,780"},383,334,41,0,0,0,{"v":98.5,"d":"98.50"}]
["SOU lesnické a Učiliště  Lesonice",{"v":4979,"d":"4,979"},{"v":3582,"d":"3,582"},{"v":3551,"d":"3,551"},0,31,{"v":1253,"d":"1,253"},71,73,3,42,0,0,{"v":20.1,"d":"20.10"},2,0,0,0,0,2,0,0,0,15,5,0,-20,{"v":0,"d":"0.00"},{"v":4981,"d":"4,981"},{"v":3597,"d":"3,597"},{"v":3566,"d":"3,566"},0,31,{"v":1258,"d":"1,258"},71,55,3,22,0,0,{"v":20.1,"d":"20.10"}]
["SOU stavební a Odborné učiliště Třebíč",{"v":12591,"d":"12,591"},{"v":9094,"d":"9,094"},{"v":9068,"d":"9,068"},0,26,{"v":3182,"d":"3,182"},181,134,14,0,0,40,{"v":46,"d":"46.00"},92,60,0,21,1,10,0,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":12683,"d":"12,683"},{"v":9154,"d":"9,154"},{"v":9128,"d":"9,128"},0,26,{"v":3203,"d":"3,203"},182,144,14,0,0,40,{"v":46,"d":"46.00"}]
["SOU řemesel a služeb Moravské Budějovice",{"v":20642,"d":"20,642"},{"v":14764,"d":"14,764"},{"v":14700,"d":"14,700"},0,64,{"v":5167,"d":"5,167"},294,417,24,229,0,0,{"v":76.5,"d":"76.50"},170,112,0,39,2,17,0,0,0,167,59,3,-229,{"v":0,"d":"0.00"},{"v":20812,"d":"20,812"},{"v":15043,"d":"15,043"},{"v":14979,"d":"14,979"},0,64,{"v":5265,"d":"5,265"},299,205,24,0,0,0,{"v":76.5,"d":"76.50"}]
["Střední odborné učiliště zemědělské Třebíč",{"v":17010,"d":"17,010"},{"v":11916,"d":"11,916"},{"v":11839,"d":"11,839"},0,77,{"v":4170,"d":"4,170"},236,688,19,542,0,0,{"v":62.1,"d":"62.10"},150,100,0,35,2,13,0,0,0,396,138,8,-542,{"v":0,"d":"0.00"},{"v":17160,"d":"17,160"},{"v":12412,"d":"12,412"},{"v":12335,"d":"12,335"},0,77,{"v":4343,"d":"4,343"},246,159,19,0,0,0,{"v":62.1,"d":"62.10"}]
["SOŠ a SOU dopr. a sl. Nové Město na Moravě",{"v":14932,"d":"14,932"},{"v":10772,"d":"10,772"},{"v":10576,"d":"10,576"},0,196,{"v":3770,"d":"3,770"},211,179,20,0,0,0,{"v":53.5,"d":"53.50"},151,100,0,35,2,14,0,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":15083,"d":"15,083"},{"v":10872,"d":"10,872"},{"v":10676,"d":"10,676"},0,196,{"v":3805,"d":"3,805"},213,193,20,0,0,0,{"v":53.5,"d":"53.50"}]
["SOU lesnické Nové Město na Moravě",{"v":10094,"d":"10,094"},{"v":7227,"d":"7,227"},{"v":7142,"d":"7,142"},0,85,{"v":2529,"d":"2,529"},142,196,10,106,0,0,{"v":39.3,"d":"39.30"},7,0,0,0,0,7,0,0,0,77,27,2,-106,{"v":0,"d":"0.00"},{"v":10101,"d":"10,101"},{"v":7304,"d":"7,304"},{"v":7219,"d":"7,219"},0,85,{"v":2556,"d":"2,556"},144,97,10,0,0,0,{"v":39.3,"d":"39.30"}]
["SOU strojírenské a Učiliště Žďár nad Sázavou",{"v":21554,"d":"21,554"},{"v":15573,"d":"15,573"},{"v":15439,"d":"15,439"},0,134,{"v":5450,"d":"5,450"},308,223,25,0,0,0,{"v":80.5,"d":"80.50"},291,200,0,70,4,17,0,0,0,0,0,0,0,{"v":2,"d":"2.00"},{"v":21845,"d":"21,845"},{"v":15773,"d":"15,773"},{"v":15639,"d":"15,639"},0,134,{"v":5520,"d":"5,520"},312,240,25,0,0,0,{"v":82.5,"d":"82.50"}]
["SOU zemědělské Velké Meziříčí",{"v":13043,"d":"13,043"},{"v":9216,"d":"9,216"},{"v":9173,"d":"9,173"},0,43,{"v":3225,"d":"3,225"},183,419,14,303,0,0,{"v":50.3,"d":"50.30"},92,60,0,21,1,10,0,0,0,221,78,4,-303,{"v":0,"d":"0.00"},{"v":13135,"d":"13,135"},{"v":9497,"d":"9,497"},{"v":9454,"d":"9,454"},0,43,{"v":3324,"d":"3,324"},188,126,14,0,0,0,{"v":50.3,"d":"50.30"}]
["celkem",{"v":418684,"d":"418,684"},{"v":292948,"d":"292,948"},{"v":289896,"d":"289,896"},{"v":4541,"d":"4,541"},{"v":3052,"d":"3,052"},{"v":102518,"d":"102,518"},{"v":5785,"d":"5,785"},{"v":17433,"d":"17,433"},490,{"v":2616,"d":"2,616"},{"v":10522,"d":"10,522"},439,{"v":1475,"d":"1,475.00"},{"v":3163,"d":"3,163"},{"v":2360,"d":"2,360"},900,826,47,-70,-343,-65,0,{"v":1815,"d":"1,815"},636,36,{"v":-2487,"d":"-2,487"},{"v":5.5,"d":"5.50"},{"v":421847,"d":"421,847"},{"v":297123,"d":"297,123"},{"v":294071,"d":"294,071"},{"v":5441,"d":"5,441"},{"v":3052,"d":"3,052"},{"v":103980,"d":"103,980"},{"v":5868,"d":"5,868"},{"v":14876,"d":"14,876"},490,129,{"v":10179,"d":"10,179"},374,{"v":1480.5,"d":"1,480.50"}]
{"$rows_empty":7}
[{"$nulls":34},"Mgr. Zdeněk Ludvík"]
["Zpracovala: Jitka Kafková",{"$nulls":33},"vedoucí odboru školství, mládeže a sportu"]
["V Jihlavě dne 20. června 2003",{"$nulls":33},"Krajský úřad kraj Vysočina"]

{"sheet":"RK-32-2003-16, př.2 ","index":4,"n_rows":21,"n_cols":10,"rows_kept":21,"merged":[[0,8,0,9],[1,8,1,9],[4,0,4,9],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,8,5],[7,6,8,6],[7,7,8,7],[7,8,8,8],[7,9,8,9],[16,0,17,0],[16,1,17,1],[16,2,17,2],[16,3,17,3],[16,4,17,4],[16,5,17,5],[16,6,17,6],[16,7,17,7],[16,8,17,8],[16,9,17,9]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"RK-32-2003-16, př. 2"]
[{"$nulls":8},"počet stran: 1"]
[]
[]
["Dotace na projekty v rámci programu Vyrovnávání disproporcí ve vzdělávací nabídce krajů ve vztahu k potřebám jejich rozvoje"]
[]
["tab. 1",null,"dotace z prostředků programu",{"$nulls":6},"v tis. Kč"]
["číslo projektu","Organizace","Název - Projekt","typ projektu","NIV celkem","MP celkem","Platy","OON","Odvody","ONIV "]
[]
["1.","Střední odborné učiliště strojírenské a Učiliště, Žďár nad Sázavou, Strojírenská 6","Modulární vzdělávání v učebních a studijních oborech SOU","ISŠ",297,220,45,175,77,0]
["2.","Střední zdravotnická škola, Vyšší zdravotnická škola a Vyšší odborná škola, Třebíč, Hasskova 15","Nové obory VOŠ","IVOŠ",180,180,0,180,0,0]
[null,"Celkem",null,null,477,400,45,355,77,0]
[]
[]
[]
["tab. 2",null,"dotace z prostředků kraje"]
["číslo projektu","Organizace","Název - Projekt","typ projektu","Dotace z kraje"]
[]
["1.","Střední odborné učiliště strojírenské a Učiliště, Žďár nad Sázavou, Strojírenská 6","Modulární vzdělávání v učebních a studijních oborech SOU","ISŠ",{"v":30,"d":"30.0"}]
["2.","Střední zdravotnická škola, Vyšší zdravotnická škola a Vyšší odborná škola, Třebíč, Hasskova 15","Nové obory VOŠ","IVOŠ",{"v":10,"d":"10.0"}]
[null,"Celkem",null,null,40]