{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["List1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"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":"List1","index":0,"n_rows":42,"n_cols":17,"rows_kept":42,"cut":false,"hidden":false,"merged":[[2,4,2,11],[2,12,2,15]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":16},"tab.č.5.1"]
["Ústavy sociální péče","KAT","OKR","KAP","Roční neinvestiční náklady v tis.Kč za r.2001",{"$nulls":7},"Výnosy v tis.Kč r.2001",null,null,null,"zisk +"]
[{"$nulls":4},"Materiál","Energie","Opravy","Služby","Osobní n.","Odpisy","Ostatní","Celkem","Příspěvek","Tržby","Ost.výn.","Celkem","ztráta -"]
["Domovy důchodců"]
["Mašťov","A","Chomutov",70,2932,1294,2239,460,5692,682,123,13422,8795,4478,149,13422,0]
["Čížkovice","A","Litoměřice",55,2256,802,45,485,6205,1020,368,11181,7814,3426,37,11277,96]
["Libochovice","A","Litoměřice",156,5713,3530,41,977,11228,498,1001,22988,13306,9283,451,23040,52]
["Nové Lázně","A","Teplice",84,2288,2142,1476,1721,6028,713,244,14612,8352,6010,null,14362,-250]
["Krásná Lípa","B","Děčín",90,5017,571,318,2169,8836,1097,595,18603,12219,7857,151,20227,1624]
["Šluknov","B","Děčín",108,3753,1553,302,1198,7626,522,110,15064,7742,6612,480,14834,-230]
["Milešov","B","Litoměřice",90,3231,1744,57,898,9292,693,625,16540,12585,4303,80,16968,428]
["Meziboří","B","Most",114,5484,2907,1101,943,14744,1851,239,27269,17618,8742,1639,27999,730]
["Janov","B","Most",185,7123,2908,2964,851,15980,910,302,31038,18214,11199,1805,31218,180]
["Dubí","B","Teplice",343,10884,2966,1088,2740,20686,3024,1105,42493,20299,21844,null,42543,50]
["celkem DD",null,null,1295,48681,20417,9631,12442,106317,11010,4712,213210,126944,83754,4792,215490,2680]
["Domovy -penziony"]
["Litoměřice","A","Litoměřice",98,219,688,25,545,2967,32,622,5098,3157,1607,40,4804,-294]
["Meziboří-Javorová","B","Most",43,"x","x","x","x","x","x","x","x"]
["celkem DPD",null,null,141,219,688,25,545,2967,32,622,5098,3157,1607,40,4804,-294]
["Ústavy sociální péče"]
["Kadaň","A","Chomutov",70,2207,622,2780,1830,7743,70,6,15258,12052,3017,189,15258,0]
["Chotěšov","A","Litoměřice",60,1724,912,26,462,5329,58,410,8921,6030,3098,40,9168,247]
["Lovosice","A","Litoměřice",12,39,71,2,83,464,1,4,664,764,63,40,867,203]
["Čížkovice","A","Litoměřice",55,2595,990,785,635,8195,null,720,13920,12187,1448,285,13920,0]
["Snědovice","A","Litoměřice",75,2461,2479,3082,1016,10338,null,1459,20835,17602,4021,257,21880,1045]
["Háj u Duchcova","A","Teplice",81,2029,1265,2694,986,10468,2276,192,19910,15599,284,4218,20101,191]
["Česká Kamenice","B","Děčín",55,1663,753,370,205,5311,70,91,8463,6035,2950,146,9131,668]
["Stará Oleška","B","Děčín",52,2157,672,583,843,5355,426,132,10168,7427,2893,91,10411,243]
["Lobendava","B","Děčín",58,2317,364,1385,587,5091,145,115,10004,6418,3117,121,9656,-349]
["Krásná Lípa","B","Děčín",26,"x","x","x","x","x","x","x","x"]
["Mašťov","B","Chomutov",25,757,229,433,114,1953,68,7,3561,1999,1550,12,3561,0]
["Křešice","B","Litoměřice",43,1290,705,56,381,5946,213,291,8882,6857,2016,60,8933,51]
["Liběšice","B","Litoměřice",142,4216,2587,43,1155,17674,1391,1003,28069,22257,6301,50,28608,539]
["Skalice","B","Litoměřice",102,3275,1448,41,894,14321,390,676,21045,16207,5527,48,21782,737]
["Tuchořice","B","Louny",60,2796,325,1100,817,4632,107,677,10454,5109,5732,null,10841,387]
["Janov","B","Most",15,"x","x","x","x","x","x","x","x"]
["Nová Ves","B","Most",50,1653,1018,238,139,5490,755,91,9384,6353,2877,210,9440,56]
["Brtníky","C","Děčín",71,2580,466,1138,322,6976,784,132,12398,8480,3830,624,12934,536]
["Jiříkov","C","Děčín",130,4719,1263,159,881,9547,320,100,16989,9129,7364,164,16657,-332]
["Litvínov-Zátiší","C","Most",200,5863,3175,616,971,25775,1955,224,38579,30018,7819,801,38638,59]
["celkem USP",null,null,1382,44341,19344,15531,12321,150608,9029,6330,257504,190523,63907,7356,261786,4281]