{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["RF-01-2007-01, př. 4a"],"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":"RF-01-2007-01, př. 4a","index":0,"n_rows":65,"n_cols":20,"rows_kept":65,"cut":false,"hidden":false,"merged":[[57,19,58,19],[59,19,60,19],[2,1,2,19],[6,2,7,2],[6,3,7,3],[8,2,9,2],[8,3,9,3],[10,2,13,2],[10,3,13,3],[14,2,16,2],[48,19,49,19],[50,19,51,19],[52,19,54,19],[55,19,56,19],[31,19,34,19],[35,19,37,19],[38,19,45,19],[46,19,47,19],[17,19,20,19],[21,19,22,19],[23,19,25,19],[26,19,30,19],[6,19,7,19],[8,19,9,19],[10,19,13,19],[14,19,16,19],[52,18,54,18],[55,18,56,18],[57,18,58,18],[59,18,60,18],[38,18,45,18],[46,18,47,18],[48,18,49,18],[50,18,51,18],[23,18,25,18],[26,18,30,18],[31,18,34,18],[35,18,37,18],[10,18,13,18],[14,18,16,18],[17,18,20,18],[21,18,22,18],[6,16,7,16],[6,17,7,17],[6,18,7,18],[8,18,9,18],[8,16,9,16],[8,17,9,17],[3,7,3,11],[3,12,3,15],[8,0,9,0],[8,1,9,1],[6,0,7,0],[6,1,7,1],[10,0,13,0],[10,1,13,1],[10,16,13,16],[10,17,13,17],[14,0,16,0],[14,1,16,1],[14,16,16,16],[14,17,16,17],[14,3,16,3],[17,0,20,0],[17,1,20,1],[17,16,20,16],[17,17,20,17],[17,2,20,2],[17,3,20,3],[21,0,22,0],[21,1,22,1],[21,16,22,16],[21,17,22,17],[21,2,22,2],[21,3,22,3],[23,0,25,0],[23,1,25,1],[23,16,25,16],[23,17,25,17],[23,2,25,2],[23,3,25,3],[26,0,30,0],[26,1,30,1],[26,16,30,16],[26,17,30,17],[26,2,30,2],[26,3,30,3],[31,0,34,0],[31,1,34,1],[31,16,34,16],[31,17,34,17],[31,2,34,2],[31,3,34,3],[35,0,37,0],[35,1,37,1],[35,16,37,16],[35,17,37,17],[35,2,37,2],[35,3,37,3],[38,0,45,0],[38,1,45,1],[38,16,45,16],[38,17,45,17],[38,2,45,2],[38,3,45,3],[46,0,47,0],[46,1,47,1],[46,16,47,16],[46,17,47,17],[46,2,47,2],[46,3,47,3],[48,0,49,0],[48,1,49,1],[48,16,49,16],[48,17,49,17],[48,2,49,2],[48,3,49,3],[50,0,51,0],[50,1,51,1],[50,16,51,16],[50,17,51,17],[50,2,51,2],[50,3,51,3],[52,0,54,0],[52,1,54,1],[52,16,54,16],[52,17,54,17],[52,2,54,2],[52,3,54,3],[55,0,56,0],[55,1,56,1],[55,16,56,16],[55,17,56,17],[55,2,56,2],[55,3,56,3],[57,0,58,0],[57,1,58,1],[57,16,58,16],[57,17,58,17],[57,2,58,2],[57,3,58,3],[59,0,60,0],[59,1,60,1],[59,16,60,16],[59,17,60,17],[59,2,60,2],[59,3,60,3]],"flags":["formulas_cached_only"]}
["Čerpání prostředků Fondu Vysočiny dle dílčích cílů PRK v roce 2006",{"$nulls":16},"RF-01-2007-01, př. 4a"]
[{"$nulls":17},"počet stran:1"]
["PRK","ROK 2006"]
["Dílčí ","Alokace ","Dodatečné","Celková","Název ","Objem","Nerozděl.","Žádosti",{"$nulls":4},"Podpořené projekty",null,null,null,"Objem všech","Zůstatek","Rozdělená","Rozdělená"]
["cíl","v roce","navýšení","alokace","vyhlášeného ","vyhl. GP","prostředky",null,null,"%",null,"%","rozdělená","vlastní","objem","vl. podíl","vyhl. GP","v cíli","podpora","podpora"]
[null,2006,null,"pro rok 2006","GP","v Kč","v Kč","došlé","podp.","podp.","nepodp.","nepodp.","podpora","podíl","projektů","v %","v cíli v Kč","v Kč","v cíli v Kč***","v cíli v %"]
[" 1.1",3500000,null,3500000,"Výzkum a vývoj pro inovace 2006",1750000,183400,12,6,50,6,50,1566600,1302400,2869000,45.39560822586267,3500000,330504,3169496,5.044659177016176]
[{"$nulls":4},"Certifikace - osvědčení 2006",1750000,147104,37,25,67.56756756756756,12,32.432432432432435,1602896,2117823,3720719,56.919724386603775]
[" 1.2",5500000,null,5500000,"Rozvoj malých podnikatelů 2006",5500000,2358,122,40,32.78688524590164,82,67.21311475409836,5497642,10247074,15744716,65.08262200474114,5500000,2358,5497642,8.750201977617124]
[]
[" 1.3",9000000,null,9000000,"Rozvoj mikroregionů 2006",6500000,0,42,34,80.95238095238095,8,19.047619047619047,6500000,9109442,15609442,58.358537095688625,9000000,0,9000000,14.324653696721997]
[{"$nulls":4},"Rozvoj vesnice 2006",2500000,0,36,29,80.55555555555556,7,19.444444444444443,2500000,3858566,6358566,60.68295901937638]
[]
[]
[" 1.4",6000000,null,6000000,"Modernizace ubytovacích zařízení 2006",4000000,375070,27,22,81.48148148148148,5,18.51851851851852,3624930,8875998,12500928,71.0027127586048,6000000,375070,5624930,8.952797146478051]
[{"$nulls":4},"Doprovodná infrastruktura cest. ruchu 2006",2000000,0,38,15,39.473684210526315,23,60.526315789473685,2000000,3376533,5376533,62.80130708767155]
[]
[" 2.1",1800000,null,1800000,"Brána k novému poznání",1800000,186398,33,26,78.78787878787878,7,21.21212121212121,1613602,749325,2362927,31.711728716121996,1800000,186398,1613602,2.568254428259779]
[]
[]
[]
[" 2.2",1500000,null,1500000,"Bydlete na venkově 2006",1500000,23228,37,19,51.351351351351354,18,48.648648648648646,1476772,1956839,3433611,56.990701625781135,1500000,23228,1476772,2.3504719432239485]
[]
[" 2.3",4500000,null,4500000,"Prevence kriminality 2006",1500000,477400,15,11,73.33333333333333,4,26.666666666666668,1022600,1509853,2532453,59.62017853835787,4500000,976215,3523785,5.608555536300392]
[{"$nulls":4},"Generely bezbariérových tras",1500000,172296,18,18,100,0,0,1327704,941437,2269141,41.48869550195426]
[{"$nulls":4},"Dobrovolnictví 2006",1500000,326519,11,11,100,0,0,1173481,1086094,2259575,48.06629565294359]
[" 2.4",8038120,null,8038120,"Sportoviště 2006",3000000,1,158,66,41.77215189873418,92,58.22784810126582,2999999,11771199,14771198,79.6902119922839,8041511,0,8038120,12.793698374743892]
[{"$nulls":4},"Tábory 2006",1000000,254,32,21,65.625,11,34.375,999746,1034213,2033959,50.84728846550004]
[{"$nulls":4},"Jednorázové akce 2006",1538000,3136,227,74,32.59911894273128,153,67.40088105726872,1534864,3074146,4609010,66.69861857535567]
[{"$nulls":4},"Volný čas 2007",2503511,"nevyhodn."]
[]
[" 2.5",6000000,null,6000000,"Klenotnice Vysočiny 2006",1500000,0,24,13,54.166666666666664,11,45.833333333333336,1500000,1418605,2918605,48.60558383200193,5500000,535549,5464451,8.697374246411801]
[{"$nulls":4},"Edice Vysočiny IV.",2000000,35549,42,30,71.42857142857143,12,28.571428571428573,1964451,3705187,5669638,65.35138574984857]
[{"$nulls":4},"Regionální kultura VI.",2000000,"nevyhodn."]
[]
[" 3.1**",2000000,119000,2119000,"Bezpečná silnice 2006",2119000,0,28,20,71.42857142857143,8,28.571428571428573,2119000,2400266,4519266,53.11185488970997,2119000,0,2119000,3.372660131483768]
[]
[]
[" 3.2",5300000,null,5300000,"Metropolitní sítě - V",2500000,1258622,13,11,84.61538461538461,2,15.384615384615385,1241378,2504518,3745896,66.86031859934178,6550000,97395,5202605,8.280612771759372]
[{"$nulls":4},"GIS VI",1000000,73102,22,10,45.45454545454545,12,54.54545454545455,926898,955876,1882774,50.76955598494562]
[{"$nulls":4},"Veřejně přístupný internet III",1000000,2990,45,27,60,18,40,997010,1158578,2155588,53.747654932204114]
[{"$nulls":4},"Webové stránky pro všechny",500000,12236,105,74,70.47619047619048,31,29.523809523809526,487764,927631,1415395,65.53866588478834]
[{"$nulls":4},"Bezpečnost ICT II",300000,445,22,8,36.36363636363637,14,63.63636363636363,299555,261651,561206,46.62298692458741]
[{"$nulls":4},"Metropolitní sítě VI",1250000,0,15,13,86.66666666666667,2,13.333333333333334,1250000,1957603,3207603,61.03009007037342]
[]
[]
[" 3.3",5500000,null,5500000,"Čistá voda 2006",5500000,748,73,25,34.24657534246575,48,65.75342465753425,5499252,8904769,14404021,61.821410840764536,5500000,748,5499252,8.752764499000648]
[]
[" 3.4",0,null,0,{"$nulls":12},0,0,0,0]
[]
[" 4.1",0,null,0,{"$nulls":12},0,0,0,0]
[]
[" 4.2*",2000000,2200000,4200000,"Systém sběru a třídění odpadu 2006",2200000,0,90,41,45.55555555555556,49,54.44444444444444,2200000,3156070,5356070,58.92510740150894,5490000,100911,4099089,6.524225599671386]
[{"$nulls":4},"Bioodpady 2006",2000000,1296275,15,14,93.33333333333333,1,6.666666666666667,703725,1984369,2688094,73.82066996169033]
[{"$nulls":4},"Systém sběru a třídění odpadu 2006/II",1290000,94636,64,27,42.1875,37,57.8125,1195364,1386920,2582284,53.70904207283165]
[" 4.3",2500000,null,2500000,"Energetické využívání obnovitelných zdrojů 2006",2500000,0,16,11,68.75,5,31.25,2500000,3627937,6127937,59.20323593405089,2500000,0,2500000,3.979070471311666]
[]
[" 4.4",0,null,0,{"$nulls":12},0,0,0,0]
[]
[" 4.5",0,null,0,{"$nulls":12},0,0,0,0]
[]
["Celk.",63138120,null,65457120,"Vyhl. 31 GP",67500511,4671767,1419,741,52.219873150105705,678,47.780126849894295,58325233,95360922,153686155,62.04912992975847,67500511,2628376,62828744,100]
["*cíl 4.2 povýšen o částku 2 200 000 Kč od firmy EKO-KOM, a.s. - schváleno usnesením ZK č. 0074/01/2006/ZK "]
["**cíl 3.1 povýšen o částku 119 000 Kč (o tuto částku povýšen GP Bezpečná silnice 2006) - schváleno usnesením ZK č. 0519/08/2006/ZK "]
["***do rozdělené podpory v cíli je započítán objem i zatím nevyhodnocených GP"]