{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["RK-26-2002-30, př. 1, str. 1","str. 2"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":3,"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-26-2002-30, př. 1, str. 1","index":0,"n_rows":32,"n_cols":16,"rows_kept":32,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S F D I",{"$nulls":4},"Návrh rozpočtu na rok 2003",null," "]
[{"$nulls":5},"2002-06-26",null," "]
[{"$nulls":5},"Kraje"]
[{"$nulls":5},"C e l k e m",1221782,95187,362700,0,693895,0,0]
[{"$nulls":5},"V ý b ě r",1221782,95187,362700,0,693895,0,0]
[]
["Ev. číslo","K","D","P","Z","Název akce","Celkem",2002,2003,"Spoluúčast",2004,"úvěry","fondy","od","do","kraj"]
[3271316002,81,"a2",1,"X","II/360  Velké Meziříčí - obchvat",181000,15000,68000,null,98000,null,null,"01/02","12/04","Vysočina"]
[3271326005,81,"a2",2,"X","II/360 Třebíč - V. Meziříčí, zkapacitnění komunikace příprava",352000,50000,120000,null,132000,null,null,"01/02","12/04","Vysočina"]
[3271326283,81,"a2",3,"X","II/353 Nové Veselí - Bohdalov I, okr. Žďár n. Sázavou",39587,24187,15400,{"$nulls":4},"01/02","12/03","Vysočina"]
[3271326282,81,"a2",4,"X","II/360 Oslavička - Třebíč, okres Třebíč",10300,6000,4300,{"$nulls":4},"01/02","12/03","Vysočina"]
[5611520001,81,"a2",5,"X","II/406  Dvorce - Třešť - Telč,  rekonstrukce povrchů",130000,0,20000,null,110000,null,null,"01/03","12/04","Vysočina"]
[5611520002,81,"a2",6,"X","II/130  Koberovice -  rekonstrukce mostu",26500,0,1000,null,25500,null,null,"01/03","12/04","Vysočina"]
[3271326316,81,"a2",7,"X","II/387  Koroužné - Švařec,  rekonstrukce",50000,0,20000,null,30000,null,null,"01/03","12/04","Vysočina"]
[3271335157,81,"a2",8,null,"II/130  Ledeč n/S. -  rekonstrukce mostu 130-009",32500,0,2000,null,30500,null,null,"01/03","12/04","Vysočina"]
[3271436006,81,"a3",9,null,"III/35114  Přibyslavice - most  ev.č. 35114-4",9500,0,9500,{"$nulls":4},"01/03","01/03","Vysočina"]
[3271336286,81,"a2",10,null,"II/152  Jaroměřice n/Rok. -  rekonstrukce mostu",8500,0,500,null,8000,null,null,"01/03","12/04","Vysočina"]
[5611530001,81,"a3",11,null,"III/34728  Světlá n. S. - ul. Komenského -  rekonstrukce",18000,0,1000,null,17000,null,null,"01/03","12/04","Vysočina"]
[3271326252,81,"a2",12,null,"II/353  Počítky - průtah,  rekonstrukce",10000,0,10000,{"$nulls":4},"01/03","12/03","Vysočina"]
[5611530002,81,"a3",13,null,"III/13035  Hořice -  rekonstrukce mostu",25000,0,1000,null,24000,null,null,"01/03","12/04","Vysočina"]
[5611520003,81,"a2",14,null,"II/112  Telč, ul. Slavíčkova a Staňkova - rekonstrukce",34000,0,17000,null,17000,null,null,"01/03","12/04","Vysočina"]
[5611530003,81,"a3",15,null,"III/36055  Baliny -  rekonstrukce mostu",20000,0,2000,null,18000,null,null,"01/03","12/04","Vysočina"]
[3271325059,81,"a2",16,null,"II/150  Vilémovice - Pavlíkov,  rekonstrukce",17500,0,1500,null,16000,null,null,"01/03","12/04","Vysočina"]
[5611530004,81,"a3",17,null,"III/15245  Dalešice,  rekonstrukce mostu 15245-1",18500,0,18500,{"$nulls":4},"01/03","12/03","Vysočina"]
[5611530005,81,"a3",18,null,"III/4102  Rekonstrukce mostu Lesonice s přilehlýmí úseky vozovky",17000,0,1500,null,15500,null,null,"01/03","12/04","Vysočina"]
[5611520004,81,"a2",19,null,"II/360  Štěpánovice, rekonstrukce vozovky",19895,0,2000,null,17895,null,null,"01/03","01/04","Vysočina"]
[3271336285,81,"a2",20,null,"II/406  Most Třešť - přeložka, ev.č.406-004",23500,0,1500,null,22000,null,null,"01/03","12/04","Vysočina"]
[5611520005,81,"a2",21,null,"II/360  Křižanov - průtah,  rekonstrukce",20000,0,1500,null,18500,null,null,"01/03","12/04","Vysočina"]
[5611520006,81,"a2",22,null,"II/348  Štoky - přeložka",15500,0,1500,null,14000,null,null,"01/03","12/04","Vysočina"]
[5611520007,81,"a2",23,null,"II/353  Velký Beranov - obchvat",61000,0,3000,null,58000,null,null,"01/03","12/05","Vysočina"]
[5611530006,81,"a3",24,null,"III/03821 Havl. Brod - ul. Lidická",42000,0,20000,null,22000,null,null,"01/03","12/04","Vysočina"]
[5611260001,82,"a2",25,"X","Příprava a vypořádání staveb - sil. II. a III. tříd - kr. Vysočina",40000,0,20000,{"$nulls":4},"01/03","12/03","Vysočina"]

{"sheet":"str. 2","index":1,"n_rows":45,"n_cols":2,"rows_kept":45,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Komentář k přípravě rozpočtu - základní informace k vyplnění tabulky:"]
[]
["isprofin","číslo dle ISPROFIN"]
["327xxxyyyy","číslo evidované v ISPROFIN (xxx-program, yyyy pořadové číslo)"]
["327xxx0000","číslo ISPROFIN bude doplněno"]
["5kkxxxyyyy","číslo podle číselníku SFDI (kk číslo kraje - 00 bez alokace)"]
[]
["K","Kód"]
[null,"buď 81472, nebo 82471"]
[null,"81 - investiční náklady"]
[null,"82 - neinvestiční náklady"]
[]
["D","Druh akce"]
[null,"a1 - silnice I. třídy"]
[null,"a2 - silnice II."]
[null,"a3 - silnice III. třídy"]
[null,"a4 - rychlostní komunikace"]
[null,"a5 - dálnice"]
[null,"a6 - společné pol. silnice II. a III. třídy"]
[null,"b  - průjezdní úseky"]
[null,"c - dráhy"]
[null,"d - vodní cesta"]
[null,"e - splátky úroků"]
[null,"f - průzkumné a projektové práce"]
[null,"g - zvýšení bezpečnosti"]
[null,"h - cyklostezky"]
[null,"(a, b, c, …. Odpovídá bodům § 2 zákona č. 104/2000 Sb.)"]
[]
["P","Pořadí kraje"]
[]
["Z","X - Zařazené akce"]
[]
["název akce"," název akce"]
[null," "]
[]
[2002,"Rozpočet SFDI na rok 2002"]
[]
[2003,"Předpoklad na rok 2003"]
[]
[]
["zdroje","Úvěrové zdroje a zdroje EU pro jednotl. Roky"]
[]
["od","Začátek stavby"]
[]
["do","Konec stavby"]