SP 25%	ZP 9%	celkové náklady
1	" 8,345.00 Kč "			
	" 4,228.00 Kč "			
součet	" 12,573.00 Kč "	" 3,143.25 Kč "	" 1,131.57 Kč "	" 16,847.82 Kč "
2	" 7,236.00 Kč "			
	" 3,695.00 Kč "			
součet	" 10,931.00 Kč "	" 2,732.75 Kč "	 983.79 Kč 	" 14,647.54 Kč "
3	" 3,712.00 Kč "			
	 556.00 Kč 			
součet	" 4,268.00 Kč "	" 1,067.00 Kč "	 384.12 Kč 	" 5,719.12 Kč "
4	" 2,440.00 Kč "			
	 356.00 Kč 			
součet	" 2,796.00 Kč "	 699.00 Kč 	 251.64 Kč 	" 3,746.64 Kč "
DPP	" 15,000.00 Kč "	 -   Kč 	 -   Kč 	" 15,000.00 Kč "
DPČ	" 11,100.00 Kč "	" 2,775.00 Kč "	 999.00 Kč 	" 14,874.00 Kč "
DPP	" 3,000.00 Kč "	 -   Kč 	 -   Kč 	" 3,000.00 Kč "
				
	" 30,568.00 Kč "			
náhrady dovolená	" 1,865.00 Kč "	 484.90 Kč 	 167.85 Kč 	" 2,517.75 Kč "
celkem mzdy	" 32,433.00 Kč "	" 10,901.90 Kč "	" 3,917.97 Kč "	" 76,352.87 Kč "
##### Sheet/List 2 #####
	hrubá mzda tarif	hrubá mzda výkonnostní příplatek	sociální pojištění	zdravotní pojištění	celkové mzdové náklady
Vedoucí	" 8,345.00 Kč "	" 4,228.00 Kč "			
					
Asistent/ka	" 7,236.00 Kč "	" 3,695.00 Kč "			
					
ekonom/ka	" 3,712.00 Kč "	 556.00 Kč 			
					
PR asistent/ka	" 2,440.00 Kč "	 356.00 Kč 			
					
	 DPP				
grafik	"15,000 Kč"				
	DPČ				
technik ICT	"11,100 Kč"				
	 DPP				
korektury	"3,000 Kč"				
					
kontrolní čísla:					
celkem za hrubé mzdy	" 30,568.00 Kč "				
					
celkem mzdy	" 76,352.87 Kč "				
					
					
##### Sheet/List 3 #####