{"text_format":"5","workbook":"xls","n_sheets":7,"sheets":["ÚO HB","ÚO Ji","ÚO PE","ÚO TR","ÚO ZR","Rozpočet KÚ 2002","Titulní list"],"props":{"creator":"hzs","last_modified_by":"simunkova","company":"hzs"},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"ÚO HB","index":0,"n_rows":46,"n_cols":4,"rows_kept":46,"flags":["formulas_cached_only"]}
[]
["V rámci územního odboru Havlíčkův Brod (HB)"]
[null,"Celkem (Kč)",940000]
[]
["JPO II","příspěvek na akceschopnost jednotky v režimu JPO II"]
[]
[null,"Obec","Částka"]
[1,"Světlá nad Sázavou",70000]
[2,"Přibyslav",70000]
[3,"Ždírec nad Doubravou",70000]
[4,"Golčův Jeníkov",70000]
[null,"Celkem (Kč)",280000]
[]
["JPO II+ JPO III","příspěvek na akceschopnost jednotky v režimu JPO III"]
[]
[null,"Obec","Částka"]
[1,"Chotěboř",30000]
[2,"Ledeč nad Sázavou",30000]
[3,"Štoky",30000]
[4,"Havlíčkův Brod",30000]
[5,"Česká Bělá",30000]
[6,"Číhošť",30000]
[7,"Dolní Město",30000]
[8,"Habry",30000]
[9,"Havlíčkova Borová",30000]
[10,"Herálec",30000]
[11,"Horní Krupá",30000]
[12,"Jedlá",30000]
[13,"Kožlí",30000]
[14,"Krucemburk",30000]
[15,"Leština u Světlé",30000]
[16,"Libice nad Doubravou",30000]
[17,"Lučice",30000]
[18,"Maleč",30000]
[19,"Šlapanov",30000]
[20,"Uhelná Příbram",30000]
[21,"Vilémov",30000]
[null,"Celkem (Kč)",630000]
[]
["JPO V","příspěvek na provoz cisternové automobilové stříkačky"]
[]
[]
[null,"Obec","Částka","Technika"]
[1,"Lipnice nad Sázavou",15000,"CAS 25 Š706"]
[2,"Sobiňov",15000,"CAS 25 Š706"]
[null,"Celkem (Kč)",30000]

{"sheet":"ÚO Ji","index":1,"n_rows":38,"n_cols":4,"rows_kept":38,"flags":["formulas_cached_only"]}
[]
["V rámci územního odboru Jihlava (Ji)"]
[null,"Celkem (Kč)",525000]
[]
["JPO II","příspěvek na akceschopnost jednotky v režimu JPO II"]
[]
[null,"Obec","Částka"]
[null,null,0]
[null,"Celkem (Kč)",0]
[]
["JPO II+ JPO III","příspěvek na akceschopnost jednotky v režimu JPO III"]
[]
[null,"Obec","Částka"]
[1,"Luka nad Jihlavou",30000]
[2,"Brtnice",30000]
[3,"Batelov",30000]
[4,"Dlouhá Brtnice",30000]
[5,"Dolní Cerekev",30000]
[6,"Hojkov",30000]
[7,"Horní Dubénky",30000]
[8,"Kamenice",30000]
[9,"Mrákotín",30000]
[10,"Mysletice",30000]
[11,"Nová Říše",30000]
[12,"Opatov",30000]
[13,"Stará Říše",30000]
[14,"Stonařov",30000]
[15,"Větrný Jeníkov",30000]
[16,"Zhoř",30000]
[null,"Celkem (Kč)",480000]
[]
["JPO V","příspěvek na provoz cisternové automobilové stříkačky"]
[]
[null,"Obec","Částka","Technika"]
[1,"Polná",15000,"CAS 25 Š706"]
[2,"Rohozná",15000,"CAS 16 Š706"]
[3,"Střítež",15000,"CAS 25 Š706"]
[null,"Celkem (Kč)",45000]

{"sheet":"ÚO PE","index":2,"n_rows":45,"n_cols":3,"rows_kept":45,"flags":["formulas_cached_only"]}
[]
["V rámci územního odboru Pelhřimov (PE)"]
[null,"Celkem (Kč)",660000]
[]
["JPO II","příspěvek na akceschopnost jednotky v režimu JPO II"]
[]
[]
[]
[null,"Obec","Částka"]
[null,null,0]
[null,"Celkem (Kč)",0]
[]
["JPO II+ JPO III","příspěvek na akceschopnost jednotky v režimu JPO III"]
[]
[null,"Obec","Částka"]
[1,"Pacov",30000]
[2,"Humpolec",30000]
[3,"Kamenice nad Lipou",30000]
[4,"Žirovnice",30000]
[5,"Černovice",30000]
[6,"Horní Cerekev",30000]
[7,"Košetice",30000]
[8,"Počátky",30000]
[9,"Božejov",30000]
[10,"Červená Řečice",30000]
[11,"Hořepník",30000]
[12,"Hořice",30000]
[13,"Kejžlice",30000]
[14,"Lukavec",30000]
[15,"Nová Cerekev",30000]
[16,"Nový Rychnov",30000]
[17,"Obrataň",30000]
[18,"Onšov",30000]
[19,"Rynárec",30000]
[20,"Senožaty",30000]
[21,"Těmice",30000]
[22,"Želiv",30000]
[null,"Celkem (Kč)",660000]
[]
["JPO V","příspěvek na provoz cisternové automobilové stříkačky"]
[]
[]
[null,"Obec","Částka"]
[null,null,0]
[null,"Celkem (Kč)",0]

{"sheet":"ÚO TR","index":3,"n_rows":52,"n_cols":4,"rows_kept":52,"flags":["formulas_cached_only"]}
[]
["V rámci územního odboru Třebíč (TR)"]
[null,"Celkem (Kč)",1040000]
[]
["JPO II","příspěvek na akceschopnost jednotky v režimu JPO II"]
[]
[null,"Obec","Částka"]
[1,"Moravské Budějovice",70000]
[2,"Jaroměřice nad Rokytnou",70000]
[null,"Celkem (Kč)",140000]
[]
["JPO II+ JPO III","příspěvek na akceschopnost jednotky v režimu JPO III"]
[]
[null,"Obec","Částka"]
[1,"Budišov",30000]
[2,"Hrotovice",30000]
[3,"Jemnice",30000]
[4,"Mohelno",30000]
[5,"Náměšť nad Oslavou",30000]
[6,"Okříšky",30000]
[7,"Opatov",30000]
[8,"Svatoslav",30000]
[9,"Želetava",30000]
[10,"Třebíč",30000]
[11,"Čáslavice",30000]
[12,"Domamil",30000]
[13,"Kouty",30000]
[14,"Kralice",30000]
[15,"Lesonice",30000]
[16,"Lipník",30000]
[17,"Nové Syrovice",30000]
[18,"Police",30000]
[19,"Přibyslavice",30000]
[20,"Rokytnice",30000]
[21,"Rouchovany",30000]
[22,"Rudíkov",30000]
[23,"Stařeč",30000]
[24,"Studenec",30000]
[25,"Tasov",30000]
[26,"Třebelovice",30000]
[27,"Vladislav",30000]
[28,"Výčapy",30000]
[null,"Celkem (Kč)",840000]
[]
["JPO V","příspěvek na provoz cisternové automobilové stříkačky"]
[]
[null,"Obec","Částka","Technika"]
[1,"Babice",15000,"CAS 32 T148"]
[2,"Dukovany",15000,"CAS 25 Š706"]
[3,"Pozďatín",15000,"CAS 25 Š706"]
[4,"Předín",15000,"CAS 25 Š706"]
[null,"Celkem (Kč)",60000]

{"sheet":"ÚO ZR","index":4,"n_rows":55,"n_cols":5,"rows_kept":55,"flags":["formulas_cached_only"]}
[null,"V rámci územního odboru Žďár nad Sázavou (ZR)"]
[null,null,"Celkem (Kč)",1105000]
[]
[null,"JPO II","příspěvek na akceschopnost jednotky v režimu JPO II"]
[null,null,"Obec","Částka"]
[null,1,"Nové Město na Moravě",70000]
[null,null,"Celkem (Kč)",70000]
[]
[null,"JPO II+ JPO III","příspěvek na akceschopnost jednotky v režimu JPO III"]
[null,null,"Obec","Částka"]
[null,1,"Bobrová",30000]
[null,2,"Bystřice n. Pernštejnem",30000]
[null,3,"Dolní Loučky",30000]
[null,4,"Jimramov",30000]
[null,5,"Křižanov",30000]
[null,6,"Měřín",30000]
[null,7,"Nedvědice",30000]
[null,8,"Sněžné",30000]
[null,9,"Svratka",30000]
[null,10,"Velké Meziříčí",30000]
[null,11,"Žďár nad Sázavou",30000]
[null,12,"Bohdalov",30000]
[null,13,"Dalečín",30000]
[null,14,"Dolní Rožínka",30000]
[null,15,"Doubravník",30000]
[null,16,"Herálec",30000]
[null,17,"Nové Veselí",30000]
[null,18,"Osová Bitýška",30000]
[null,19,"Ostrov nad Oslavou",30000]
[null,20,"Polnička",30000]
[null,21,"Radostín n. Oslavou",30000]
[null,22,"Rožná",30000]
[null,23,"Strážek",30000]
[null,24,"Škrdlovice",30000]
[null,25,"Štěpánov nad Svratkou",30000]
[null,26,"Velká Bíteš",30000]
[null,27,"Vojnův Městec",30000]
[null,28,"Velká Losenice",30000]
[null,29,"Vír",30000]
[null,null,"Celkem (Kč)",870000]
[]
[null,"JPO V","příspěvek na provoz cisternové automobilové stříkačky "]
[null,null,"Obec","Částka","Technika"]
[null,1,"Blažkov",15000,"CAS 16 PV3S"]
[null,2,"Fryšava",15000,"CAS 25 Š706"]
[null,3,"Dolní Heřmanice",15000,"CAS 25 Š706"]
[null,4,"Kuřimská Nová Ves",15000,"CAS 16 PV3S"]
[null,5,"Lísek",15000,"CAS 25 Š706"]
[null,6,"Najdek",15000,"CAS 25 Š706"]
[null,7,"Nové Dvory",15000,"CAS 25 Š706"]
[null,8,"Obyčtov",15000,"CAS 25 Š706"]
[null,9,"Pikárec",15000,"CAS 16 Š706"]
[null,10,"Rozsochy",15000,"CAS 25 Š706"]
[null,11,"Sázava",15000,"CAS 25 Š706"]
[null,null,"Celkem (Kč)",165000]

{"sheet":"Rozpočet KÚ 2002","index":5,"n_rows":29,"n_cols":9,"rows_kept":29,"merged":[[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,7,5,7],[4,8,5,8]],"flags":["formulas_cached_only"]}
[]
[null,"Celková částka(Kč) ",5000000,"částka pro akceschopnost požární techniky a věcné vybavení"]
[null,"Navrhuji rozdělit:"]
[]
[null,null,"Počet jednotek JPO II*","70000Kč/JPOII*","Počet jednotek      JPO II+JPOIII**","30000Kč/(JPOII+JPOIII)**","Jednotky JPO V s CAS popř AS","15000Kč/JPOV***","Celkem Kč"]
[]
[null,"HB",4,280000,21,630000,2,30000,940000]
[null,"JI",0,0,16,480000,3,45000,525000]
[null,"PE",0,0,22,660000,0,0,660000]
[null,"TR",2,140000,28,840000,4,60000,1040000]
[null,"ZR",1,70000,29,870000,11,165000,1105000]
[null,"Celkem ",7,490000,116,3480000,20,300000,4270000]
[]
[]
[null,"* Jednotky v režimu JPO II "]
[null,"výjezd družstva 1+3 do 5 min."]
[]
[null,"** Jednotky v režimu JPO III"]
[null,"výjezd jednotky do 10 min"]
[]
[null,"*** Jednotka disponuje CAS "]
[]
[null,4270000,"(Kč) částka pro zabezpečení akceschopnosti jednotek zasahujících mimo území zřizovatele"]
[null,null,"a jednotek JPO V disponujících cisternovou automobilovou stříkačkou "]
[]
[null,"Rezerva kraje (Kč)",730000]
[null,"rezerva pro potřeby řešení mimořádných událostí (náhlé potřeby jednotek SDH obcí jako např. hasivo, PHM, zajištění stravy atd.), "]
[null,"rozdělení navrhuje krajský ředitel HZS kraje Vysočina "]
[null,"hejtmanovi kraje, k rozpuštění rezervy oprávněn přímo hejman kraje na návrh krajského ředitele HZS kraje Vysočina"]

{"sheet":"Titulní list","index":6,"n_rows":13,"n_cols":6,"rows_kept":13,"flags":["formulas_cached_only"]}
[{"$nulls":5},"RK-12-2002-11, upravená př. 2"]
[{"$nulls":5},"počet stran: 7"]
[]
[]
[]
[]
[]
[]
[null,"Návrh na rozdělení financí"]
[null,"z rozpočtu kraje Vysočina"]
[null,"pro jednotky SDH obcí "]
[null,"v rámci kraje Vysočina, "]
[null,"rok 2002"]