{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["RK-21-2004-55, př. 2     "],"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":"RK-21-2004-55, př. 2     ","index":0,"n_rows":22,"n_cols":9,"rows_kept":22,"cut":false,"hidden":false,"merged":[[4,4,4,6],[5,4,5,6],[6,4,6,6],[7,4,7,6]],"flags":["formulas_cached_only"]}
[]
[null,"ROZPOČET ETAP PROJEKTU ROWANET -  2004 až 2006",{"$nulls":6},"RK-21-2004-55, př. 2      "]
[{"$nulls":8},"počet stran: 1"]
[null,"Základní informace o etapách"]
[null,null,"podání projektu","realizace","zapojená města",null,null,"odhad počtu přístupových bodů"]
[null,"Etapa I.","2004-07-01","1.8 - 31.12.2004 ","Jihlava, Stonařov, Želetava, Mor. Budějovice, Havl. Brod, Přibyslav",null,null,15]
[null,"Etapa II.","2005-02-01","1.2 - 31.12.2005 ","Žďár n. S., Nové M. na M., Bystřice n. P.",null,null,5]
[null,"Etapa III.","2006-02-01","1.2 - 31.12.2006","Třebíč, Pelhřimov, Náměšť n. O., Vel. Meziříčí",null,null,10]
[]
[]
[null,"Rozpočty etap (tis. Kč)"]
[null,null,"náklady na optické trasy","náklady na pasivní prvky","náklady na aktivní prvky","ostatní investice","propagace","dokumentace","CELKEM"]
[null,"Etapa I.",13100,1100,2200,1500,300,300,18500]
[null,"Etapa II.",7700,450,1100,1150,100,100,10600]
[null,"Etapa III.",15750,1000,1500,2100,100,200,20650]
[]
[]
[null,"Návrh financování"]
[null,null,"kraj (podíl)","MMR (podíl)","ERDF (podíl)","kraj tis. Kč","MMR tis. Kč","ERDF tis. Kč"]
[null,"Etapa I.",0.5,0.1,0.4,9250,1850,7400]
[null,"Etapa II.",0.4,0.1,0.5,4240,1060,5300]
[null,"Etapa III.",0.3,0.1,0.6000000000000001,6195,2065,12390.000000000002]