{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Příloha č. 4"],"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":"Příloha č. 4","index":0,"n_rows":65,"n_cols":20,"rows_kept":65,"cut":false,"hidden":false,"merged":[[59,19,60,19],[2,1,2,19],[48,19,49,19],[50,19,51,19],[52,19,54,19],[55,19,56,19],[31,19,34,19],[35,19,37,19],[46,19,47,19],[59,18,60,18],[6,19,7,19],[8,19,9,19],[10,19,13,19],[14,19,16,19],[21,19,22,19],[23,19,25,19],[57,18,58,18],[57,19,58,19],[55,18,56,18],[31,18,34,18],[35,18,37,18],[38,18,45,18],[46,18,47,18],[48,18,49,18],[50,18,51,18],[52,18,54,18],[38,19,45,19],[26,19,30,19],[6,18,7,18],[8,18,9,18],[10,18,13,18],[14,18,16,18],[17,18,20,18],[21,18,22,18],[23,18,25,18],[26,18,30,18],[17,19,20,19],[59,0,60,0],[59,1,60,1],[59,16,60,16],[59,17,60,17],[59,3,60,3],[59,2,60,2],[57,0,58,0],[57,1,58,1],[57,16,58,16],[57,17,58,17],[57,3,58,3],[57,2,58,2],[55,0,56,0],[55,1,56,1],[55,16,56,16],[55,17,56,17],[55,3,56,3],[55,2,56,2],[52,0,54,0],[52,1,54,1],[52,16,54,16],[52,17,54,17],[52,3,54,3],[52,2,54,2],[50,0,51,0],[50,1,51,1],[50,16,51,16],[50,17,51,17],[50,3,51,3],[50,2,51,2],[48,0,49,0],[48,1,49,1],[48,16,49,16],[48,17,49,17],[48,3,49,3],[48,2,49,2],[46,0,47,0],[46,1,47,1],[46,16,47,16],[46,17,47,17],[46,3,47,3],[46,2,47,2],[38,0,45,0],[38,1,45,1],[38,16,45,16],[38,17,45,17],[38,3,45,3],[38,2,45,2],[35,0,37,0],[35,1,37,1],[35,16,37,16],[35,17,37,17],[35,3,37,3],[35,2,37,2],[31,0,34,0],[31,1,34,1],[31,16,34,16],[31,17,34,17],[31,3,34,3],[31,2,34,2],[26,0,30,0],[26,1,30,1],[26,16,30,16],[26,17,30,17],[26,3,30,3],[26,2,30,2],[23,0,25,0],[23,1,25,1],[23,16,25,16],[23,17,25,17],[23,3,25,3],[23,2,25,2],[21,0,22,0],[21,1,22,1],[21,16,22,16],[21,17,22,17],[21,3,22,3],[21,2,22,2],[17,0,20,0],[17,1,20,1],[17,16,20,16],[17,17,20,17],[17,3,20,3],[17,2,20,2],[14,0,16,0],[14,1,16,1],[14,16,16,16],[14,17,16,17],[14,3,16,3],[14,2,16,2],[10,0,13,0],[10,1,13,1],[10,16,13,16],[10,17,13,17],[10,3,13,3],[10,2,13,2],[8,0,9,0],[8,1,9,1],[8,16,9,16],[8,17,9,17],[8,3,9,3],[8,2,9,2],[6,16,7,16],[6,17,7,17],[6,3,7,3],[6,2,7,2],[3,7,3,11],[3,12,3,15],[6,0,7,0],[6,1,7,1]],"flags":["formulas_cached_only"]}
["Čerpání prostředků Fondu Vysočiny dle dílčích cílů PRK v roce 2007",{"$nulls":16},"Příloha č. 4"]
[{"$nulls":17},"Počet stran:1"]
["PRK","ROK 2007"]
["Dílčí ","Alokace ","Dodatečná","Celková","Název ","Objem","Nerozděl.","Žádosti",{"$nulls":4},"Podpořené projekty",null,null,null,"Objem všech","Zůstatek","Rozdělená","Rozdělená"]
["cíl","v roce","změna","alokace","vyhlášeného ","vyhl. GP","prostředky",null,null,"%",null,"%","rozdělená","vlastní","objem","vl. podíl","vyhl. GP","v cíli","podpora","podpora"]
[null,2007,"alokace","pro rok 2007","GP","v Kč","v Kč","došlé","podp.","podp.","nepodp.","nepodp.","podpora","podíl","projektů","v %","v cíli v Kč","v Kč","v cíli v Kč****","v cíli v %"]
[" 1.1",0,null,0,{"$nulls":12},0,0,0,0]
[]
[" 1.2",9000000,null,9000000,"Rozv. mal. podnik. ve vybr. regionech 2007 - I.",4500000,0,76,36,47.36842105263158,40,52.63157894736842,4500000,10219383,14719383,69.42806638022803,9000000,0,9000000,15.267859582988272]
[{"$nulls":4},"Rozv. mal. podnik. ve vybr. regionech 2007 - II.",4500000,0,62,33,53.225806451612904,29,46.774193548387096,4500000,10876832,15376832,70.73519434952532]
[" 1.3",7500000,null,7500000,"Leader Vysočiny 2007",1000000,0,14,12,85.71428571428571,2,14.285714285714286,1000000,1414150,2414150,58.57755317606611,7500000,53325,7446675,12.632754251127688]
[{"$nulls":4},"Rozvoj vesnice 2007",6500000,53325,76,45,59.21052631578947,31,40.78947368421053,6446675,11967848,18414523,64.9913549213303]
[]
[]
[" 1.4",6000000,null,6000000,"Doprovodná infrastruktura CR 2007",3000000,358,50,24,48,26,52,2999642,6191830,9191472,67.36494437452455,6795000,550,5999450,10.17764001946211]
[{"$nulls":4},"Modernizace ubytovacích zařízení 2007",3000000,795192,19,15,78.94736842105263,4,21.05263157894737,2204808,3565021,5769829,61.78729040323379]
[{"$nulls":4},"Modernizace ubytovacích zařízení 2007 - II.",795000,0,9,8,88.88888888888889,1,11.11111111111111,795000,2053348,2848348,72.08908462027814]
[" 2.1*",2700000,-2000000,700000,{"$nulls":12},0,700000,0,0]
[]
[]
[]
[" 2.2",0,null,0,{"$nulls":12},0,0,0,0]
[]
[" 2.3",4500000,null,4500000,"Prevence kriminality 2007",1500000,83981,22,15,68.18181818181819,7,31.818181818181817,1416019,1959778,3375797,58.053787002002785,4500000,83981,4416019,7.491462000867588]
[{"$nulls":4},"Dobrovolnictví 2007",1500000,0,15,14,93.33333333333333,1,6.666666666666667,1500000,1390675,2890675,48.10900568206388]
[{"$nulls":4},"Koordinace sociální výpomoci v obcích a hospicová péče",1500000,0,8,6,75,2,25,1500000,598600,2098600,28.52377775659964]
[" 2.4***",8500000,1000000,9500000,"Jednorázové akce 2007",1500000,100409,196,82,41.83673469387755,114,58.16326530612245,1399591,3878645,5278236,73.48373585417552,9600000,17843,9482157,16.085804624427702]
[{"$nulls":4},"Sportoviště 2007",3000000,3658,180,68,37.77777777777778,112,62.22222222222222,2996342,9606436,12602778,76.22474981309676]
[{"$nulls":4},"Tábory 2007",1000000,0,23,20,86.95652173913044,3,13.043478260869565,1000000,819904,1819904,45.05204670136447]
[{"$nulls":4},"Volný čas 2008",4100000,13776,122,71,58.19672131147541,51,41.80327868852459,4086224,7449206,11535430,64.57675179858921]
[]
[" 2.5",6500000,null,6500000,"Diagnóza památek",500000,0,36,22,61.111111111111114,14,38.888888888888886,500000,766802,1266802,60.53053279044397,6500000,31192,6468808,10.97387246814569]
[{"$nulls":4},"Edice Vysočiny V.",2000000,31152,48,29,60.416666666666664,19,39.583333333333336,1968848,4572385,6541233,69.90096515442883]
[{"$nulls":4},"Líbí se nám v knihovně 2007",2000000,40,88,65,73.86363636363636,23,26.136363636363637,1999960,912749,2912709,31.336772743174823]
[{"$nulls":4},"Regionální kultura VII.",2000000,null,"GP nebyl ještě vyhodnocen"]
[" 3.1",0,null,0,{"$nulls":12},0,0,0,0]
[]
[]
[" 3.2",5300000,null,5300000,"Metropolitní sítě VII - 2007",2500000,2,29,23,79.3103448275862,6,20.689655172413794,2499998,7319115,9819113,74.53947214987748,5490000,14048,5285952,8.967241433157335]
[{"$nulls":4},"Veřejně přístupný internet IV - 2007",1000000,192112,45,36,80,9,20,807888,1236761,2044649,60.48769250859194]
[{"$nulls":4},"Bezpečnost ICT - III",400000,0,21,12,57.142857142857146,9,42.857142857142854,400000,552982,952982,58.026489482487605]
[{"$nulls":4},"GIS VII - 2007",1000000,0,26,16,61.53846153846154,10,38.46153846153846,1000000,1011102,2011102,50.27601782505313]
[{"$nulls":4},"Webové stránky pro všechny II - 2007",590000,11934,155,70,45.16129032258065,85,54.83870967741935,578066,1084546,1662612,65.23145508392818]
[]
[]
[]
[" 3.3",6500000,null,6500000,"Čistá voda 2007",6500000,538,108,39,36.111111111111114,69,63.888888888888886,6499462,14543804,21043266,69.1138153174512,6500000,538,6499462,11.025874797885347]
[]
[" 3.4",0,null,0,{"$nulls":12},0,0,0,0]
[]
[" 4.1",0,null,0,{"$nulls":12},0,0,0,0]
[]
[" 4.2**",700000,2350000,3050000,"Systém sběru a třídění odpadu 2007",2350000,1164,165,90,54.54545454545455,75,45.45454545454545,2348836,2114734,4463570,47.377637182793144,3050000,1164,3048836,5.172133326617737]
[{"$nulls":4},"Bioodpady 2007",700000,0,19,17,89.47368421052632,2,10.526315789473685,700000,1675296,2375296,70.52998868351565]
[]
[" 4.3",2500000,null,2500000,{"$nulls":12},0,2500000,0,0]
[]
[" 4.4",1300000,null,1300000,"ŽP - zdroj bohatsví Vysočiny 2007",1300000,0,31,24,77.41935483870968,7,22.580645161290324,1300000,839522,2139522,39.23876454647346,1300000,0,1300000,2.2053574953205284]
[]
[" 4.5",0,null,0,{"$nulls":12},0,0,0,0]
[]
["Celk.",61000000,1350000,62350000,"Vyhlášeno 27 GP",60235000,1287641,1643,892,54.29093122337188,751,45.70906877662812,56947359,108621454,165568813,65.60502067499874,60235000,3402641,58947359,100]
["*dílčí cíl 2.1 ponížen o částku 1 000 000 Kč převodem na Zásady Zastupitelstva kraje Vysočina na podporu certifikace středních škol  - schváleno usnesením ZK č. 0372/05/2007/ZK "]
["**dílčí cíl 4.2 povýšen o částku 2 350 000 Kč od firmy EKO-KOM, a.s. - schváleno usnesením ZK č. 0082/01/2007/ZK ",{"$nulls":7},"***dílčí cíl 2.4 povýšen o částku 1 000 000 Kč převodem z dílčího cíle 2.1 na vyhlášení GP Volný čas 2008  - schváleno usnesením ZK č. 0453/06/2007/ZK "]
["****do rozdělené podpory v cíli je započítán i objem zatím nevyhodnoceného GP Regionální kultura VII."]