{"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":64,"n_cols":20,"rows_kept":64,"cut":false,"hidden":false,"merged":[[57,0,58,0],[59,0,60,0],[48,0,49,0],[50,0,51,0],[52,0,53,0],[54,0,56,0],[30,0,31,0],[32,0,36,0],[37,0,39,0],[40,0,47,0],[17,0,20,0],[21,0,22,0],[23,0,25,0],[26,0,29,0],[6,0,7,0],[8,0,9,0],[10,0,13,0],[14,0,16,0],[57,17,58,17],[57,18,58,18],[57,19,58,19],[59,1,60,1],[59,2,60,2],[59,3,60,3],[59,16,60,16],[59,17,60,17],[59,18,60,18],[59,19,60,19],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,16,58,16],[52,17,53,17],[52,18,53,18],[52,19,53,19],[54,1,56,1],[54,2,56,2],[54,3,56,3],[54,16,56,16],[54,17,56,17],[54,18,56,18],[54,19,56,19],[52,1,53,1],[52,2,53,2],[52,3,53,3],[52,16,53,16],[48,17,49,17],[48,18,49,18],[48,19,49,19],[50,1,51,1],[50,2,51,2],[50,3,51,3],[50,16,51,16],[50,17,51,17],[50,18,51,18],[50,19,51,19],[48,1,49,1],[48,2,49,2],[48,3,49,3],[48,16,49,16],[37,17,39,17],[37,18,39,18],[37,19,39,19],[40,1,47,1],[40,2,47,2],[40,3,47,3],[40,16,47,16],[40,17,47,17],[40,18,47,18],[40,19,47,19],[37,1,39,1],[37,2,39,2],[37,3,39,3],[37,16,39,16],[26,17,31,17],[26,18,31,18],[26,19,31,19],[32,1,36,1],[32,2,36,2],[32,3,36,3],[32,16,36,16],[32,17,36,17],[32,18,36,18],[32,19,36,19],[26,1,31,1],[26,2,31,2],[26,3,31,3],[26,16,31,16],[21,17,22,17],[21,18,22,18],[21,19,22,19],[23,1,25,1],[23,2,25,2],[23,3,25,3],[23,16,25,16],[23,17,25,17],[23,18,25,18],[23,19,25,19],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,16,22,16],[14,17,16,17],[14,18,16,18],[14,19,16,19],[17,1,20,1],[17,2,20,2],[17,3,20,3],[17,16,20,16],[17,17,20,17],[17,18,20,18],[17,19,20,19],[14,1,16,1],[14,2,16,2],[14,3,16,3],[14,16,16,16],[8,17,9,17],[8,18,9,18],[8,19,9,19],[10,1,13,1],[10,2,13,2],[10,3,13,3],[10,16,13,16],[10,17,13,17],[10,18,13,18],[10,19,13,19],[8,1,9,1],[8,2,9,2],[8,3,9,3],[8,16,9,16],[2,1,2,19],[6,1,7,1],[6,2,7,2],[6,3,7,3],[6,16,7,16],[6,17,7,17],[6,18,7,18],[6,19,7,19],[3,7,3,11],[3,12,3,15]],"flags":["formulas_cached_only"]}
["Čerpání prostředků Fondu Vysočiny dle dílčích cílů PRK v roce 2005",{"$nulls":16},"Příloha č. 4"]
[{"$nulls":17},"Počet stran:1"]
["PRK","ROK 2005"]
["Dílčí ","Schválená","Dodatečné","Celková","Název ","Objem","Nerozděl.","Žádosti",{"$nulls":4},"Podpořené projekty",null,null,null,"Objem","Zůstatek","Rozdělená","Rozdělená"]
["cíl","alokace","navýšení*","alokace","vyhlášeného ","vyhl. GP","prostředky",null,null,"%",null,"%","rozdělená","vlastní","objem","vl. podíl","vyhl. GP","v cíli","podpora","podpora"]
[null,2005,null,"pro rok 2005","GP","v Kč","v Kč","došlé","podp.","podp.","nepodp.","nepodp.","podpora","podíl","projektů","v %","v cíli v Kč","v Kč","v cíli v Kč**","v cíli v %"]
[" 1.1",4004669,null,4004669,"Výzkum-vývoj-inovace 2005",2000000,214000,7,7,100,0,0,1786000,1273250,3059250,41.61967802565989,4004669,335921,3668748,5.2233489570459595]
[{"$nulls":4},"Certifikace-osvědčení 2005",2004669,121921,33,28,84.84848484848484,5,15.151515151515152,1882748,2933135,4815883,60.90544558495296]
[" 1.2",4004669,null,4004669,"Rozvoj malých podnikatelů 2005",4004669,0,34,30,88.23529411764706,4,11.764705882352942,4004669,10673198,14677867,72.71627410167976,4004669,0,4004669,5.701613641619508]
[]
[" 1.3",6007003,null,6007003,"Rozvoj vesnice 2005",5000000,0,100,36,36,64,64,5000000,7338305,12338305,59.47579509503129,6007000,3,6007000,8.552415479333844]
[{"$nulls":4},"Leader Vysočiny",1007000,0,12,7,58.333333333333336,5,41.666666666666664,1007000,1169300,2176300,53.728805771263154]
[]
[]
[" 1.4",7008170,null,7008170,"Doprovodná infrastruktura CR 2005",2500000,9814,26,19,73.07692307692308,7,26.923076923076923,2490186,4906221,7396407,66.33249089726945,7000000,662869,6345301,9.034068668791829]
[{"$nulls":4},"Modernizace ubytovacích zařízení 2005",4000000,378965,30,20,66.66666666666667,10,33.333333333333336,3621035,10042692,13663727,73.49892163389974]
[{"$nulls":4},"Veřejně přístupný internet - část",500000,265920]
[" 2.1",3504085,null,3504085,{"$nulls":12},0,3504085,0,0]
[]
[]
[]
[" 2.2",1501751,null,1501751,"Bydlete na venkově 2005",1501751,92771,26,19,73.07692307692308,7,26.923076923076923,1408980,1197060,2606040,45.9340608739697,1501751,92771,1408980,2.0060233664178124]
[]
[" 2.3",8009337,null,8009337,"Prevence kriminality 2005",1500000,1170,30,12,40,18,60,1498830,1952612,3451442,56.573803065501316,1500000,6510507,1498830,2.133946544513059]
[]
[]
[" 2.4.1",11012839,null,11012839,"Sportoviště 2005",3000000,207244,139,62,44.60431654676259,77,55.39568345323741,2792756,13282524,16075280,82.6270148949194,11300000,33954,10978885,15.631094726123878]
[{"$nulls":4},"Tábory 2005",1000000,11800,24,21,87.5,3,12.5,988200,863220,1851420,46.6247528923745]
[{"$nulls":4},"Mezinárodní projekty 2005",1500000,102071,28,25,89.28571428571429,3,10.714285714285714,1397929,2686704,4084633,65.77589712466212]
[{"$nulls":4},"Sport pro všechny 2006",2900000,0,106,51,48.113207547169814,55,51.886792452830186,2900000,10004753,12904753,77.52765977000877]
[" 2.4",null,null,null,"Volný čas 2006",2900000,0,112,53,47.32142857142857,59,52.67857142857143,2900000,6534100,9434100,69.26044879744755]
[]
[" 2.4.2",8009337,null,8009337,"Líbí se nám v knihovně",2000000,0,119,66,55.46218487394958,53,44.53781512605042,2000000,945454,2945454,32.09875285779374,8000000,88576,7920761,11.277116528134478]
[{"$nulls":4},"Edice Vysočiny III.",2000000,78509,47,27,57.4468085106383,20,42.5531914893617,1921491,3551575,5473066,64.8918723070396]
[{"$nulls":4},"Regionální kultura V.",2000000,730,87,56,64.36781609195403,31,35.632183908045974,1999270,9526230,11525500,82.6535074400243]
[{"$nulls":4},"Nevyužívané památky",2000000,"není vyhodn."]
[]
[" 3.1",6007003,null,6007003,"Bezpečná silnice 2005",1725000,374738,54,43,79.62962962962963,11,20.37037037037037,1350262,2638878,3989140,66.15155146221993,6007000,1359897,4647106,6.616277890545227]
[{"$nulls":4},"Veřejná letiště 2005",2000000,502300,9,9,100,0,0,1497700,3707993,5205693,71.22957500567168]
[{"$nulls":4},"Veřejná osobní doprava 2005",2282000,482856,37,25,67.56756756756756,12,32.432432432432435,1799144,2701331,4500475,60.02324199112316]
[" 3.2",8509920,null,8509920,"Elektronicke podatelny",1000000,148201,40,32,80,8,20,851799,879170,1730969,50.79062652190767,8650000,31405,8478515,12.071214071543896]
[{"$nulls":4},"Veřejně přístupný internet - část",1500000,1,88,48,54.54545454545455,40,45.45454545454545,1734079,2067250,3801329,54.38229629690037]
[{"$nulls":4},"Metropolitní sítě - IV",2000000,0,22,15,68.18181818181819,7,31.818181818181817,2000000,3666787,5666787,64.70663181799492]
[{"$nulls":4},"GIS - IV",1200000,0,32,11,34.375,21,65.625,1200000,1722700,2922700,58.94207410955623]
[{"$nulls":4},"Webové stránky měst a obcí - III",500000,0,77,52,67.53246753246754,25,32.467532467532465,500000,521740,1021740,51.06387143500304]
[{"$nulls":4},"Bezpečnost ICT",500000,21706,16,15,93.75,1,6.25,478294,691744,1170038,59.1214986179936]
[{"$nulls":4},"Veřejně přístupný internet II",950000,1577,93,15,16.129032258064516,78,83.87096774193549,948423,1132050,2080473,54.413107019413374]
[{"$nulls":4},"GIS V",1000000,0,23,10,43.47826086956522,13,56.52173913043478,1000000,1054741,2054741,51.33206569587116]
[" 3.3",5005836,null,5005836,"Čistá voda 2005",5000000,12538,73,21,28.767123287671232,52,71.23287671232876,4987462,7845566,12833028,61.13573507359292,5000000,18374,4987462,7.100856868884523]
[]
[" 3.4",0,null,0,{"$nulls":12},0,0,0,0]
[]
[" 4.1",2002334,null,2002334,"Krajina Vysočiny 2005",1500000,407720,29,20,68.96551724137932,9,31.03448275862069,1092280,1090029,2182309,49.94842618529273,1500000,910054,1092280,1.555124418139965]
[]
[" 4.2",3504085,2500000,6004085,"Systém sbětu a třídění odpadu 2005",4500000,917805,80,64,80,16,20,3582195,5501489,9083684,60.5645132525526,6917000,305155,5698930,8.113803420615952]
[{"$nulls":4},"Systém sbětu a třídění odpadu 2005/II",917000,3,23,18,78.26086956521739,5,21.73913043478261,916997,2867218,3784215,75.76784088641898]
[{"$nulls":4},"Bioodpady 2005",1500000,300262,22,22,100,0,0,1199738,1457032,2656770,54.84223323810492]
[" 4.3",2002334,null,2002334,"Energet. využívání obnovitelných zdrojů 2005",2000000,0,21,13,61.904761904761905,8,38.095238095238095,2000000,2117102,4117102,51.42214110799295,2000000,2334,2000000,2.8474830961657545]
[]
[" 4.4",1501751,null,1501751,"ŽP - zdroj bohatsví Vysočiny 2005",1500000,0,38,32,84.21052631578948,6,15.789473684210526,1500000,2821630,4321630,65.29087404520979,1500000,1751,1500000,2.1356123221243157]
[]
["Celk.",81595123,2500000,84095123,"Vyhl. 36 GP",74892089,4654622,1737,1004,57.800805987334485,733,42.199194012665515,68237467,133364783,201602250,66.15242786228825,74892089,13857656,70237467,100]
["*v průběhu roku byl navýšen dílčí cíl 4.2 o 2,5 mil. Kč od firmy EKO-KOM, a.s."]
["**do rozdělené podpory v cíli je započítán objem i zatím nevyhodnocených GP"]