{"text_format":"5","workbook":"xls","n_sheets":1,"sheets":["RF-03-2007-01, př. 3"],"props":{"creator":"vichr","last_modified_by":"jakoubkova","company":"Vysočina"},"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"RF-03-2007-01, př. 3","index":0,"n_rows":41,"n_cols":11,"rows_kept":41,"merged":[[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,9,5,9],[4,10,5,10],[10,0,13,0],[10,1,13,1],[10,2,13,2],[10,3,13,3],[10,4,13,4],[10,5,13,5],[10,6,13,6],[10,9,13,9],[10,10,13,10],[14,0,18,0],[14,1,18,1],[14,2,18,2],[14,3,18,3],[14,4,18,4],[14,5,18,5],[14,6,18,6],[14,9,18,9],[14,10,18,10],[19,0,23,0],[19,1,23,1],[19,2,23,2],[19,3,23,3],[19,4,23,4],[19,5,23,5],[19,6,23,6],[19,9,23,9],[19,10,23,10],[25,0,30,0],[25,1,30,1],[25,2,30,2],[25,3,30,3],[25,4,30,4],[25,5,30,5],[25,6,30,6],[25,9,30,9],[25,10,30,10],[34,0,35,0],[34,1,35,1],[34,2,35,2],[34,3,35,3],[34,4,35,4],[34,5,35,5],[34,6,35,6],[34,9,35,9],[34,10,35,10]],"flags":["formulas_cached_only"]}
["Přehled rozdělených podpor ze schválených alokací FV + navrhované GP jednotlivými odbory KrÚ pro rok 2008",{"$nulls":7},"RF-03-2007-01, př. 3"]
[{"$nulls":8},"Počet stran: 1"]
["Opatření PRKu","Rozdělená podpora ze schválené alokace FV pro rok 2002","Rozdělená podpora ze schválené alokace FV pro rok 2003","Rozdělená podpora ze schválené alokace FV pro rok 2004","Rozdělená podpora ze schválené alokace FV pro rok 2005","Rozdělená podpora ze schválené alokace FV pro rok 2006","Rozdělená podpora ze schválené alokace FV pro rok 2007*","Název navrhovaného GP pro rok 2008","Navrhovaný objem GP v mil. Kč","Objemy GP dle dílčích cílů v mil. Kč","v %"]
[" 1.1",0,{"v":800000,"d":"800,000"},{"v":3053000,"d":"3,053,000"},{"v":3668748,"d":"3,668,748"},{"v":3169496,"d":"3,169,496"},0,"žádný GP",0,0,{"v":0,"d":"0.00"}]
[" 1.2",0,{"v":2692463,"d":"2,692,463"},{"v":3808160,"d":"3,808,160"},{"v":4004669,"d":"4,004,669"},{"v":5497642,"d":"5,497,642"},{"v":9000000,"d":"9,000,000"},"Rozvoj malých podnikatelů ve vybran. region. 2008 - I.",{"v":5000000,"d":"5,000,000"},{"v":10000000,"d":"10,000,000"},{"v":15.151515151515152,"d":"15.15"}]
[{"$nulls":7},"Rozvoj malých podnikatelů ve vybran. region. 2008 - II.",{"v":5000000,"d":"5,000,000"}]
[" 1.3",{"v":6525486,"d":"6,525,486"},{"v":14362385,"d":"14,362,385"},{"v":10866200,"d":"10,866,200"},{"v":6007000,"d":"6,007,000"},{"v":9000000,"d":"9,000,000"},{"v":7446675,"d":"7,446,675"},"Rozvoj vesnice 2008",{"v":7000000,"d":"7,000,000"},{"v":7000000,"d":"7,000,000"},{"v":10.606060606060606,"d":"10.61"}]
[" 1.4",{"v":2999597,"d":"2,999,597"},{"v":9063419,"d":"9,063,419"},{"v":3699791,"d":"3,699,791"},{"v":6345301,"d":"6,345,301"},{"v":5624930,"d":"5,624,930"},{"v":5999450,"d":"5,999,450"},"Doprovodná infrastruktura CR 2008",{"v":4000000,"d":"4,000,000"},{"v":4000000,"d":"4,000,000"},{"v":6.0606060606060606,"d":"6.06"}]
[" 2.1",{"v":5372000,"d":"5,372,000"},{"v":980200,"d":"980,200"},{"v":2856900,"d":"2,856,900"},0,{"v":1609762,"d":"1,609,762"},0,"Technické a přírodovědné myšlení – rozvojový potenciál kraje Vysočina",{"v":1600000,"d":"1,600,000"},{"v":1600000,"d":"1,600,000"},{"v":2.4242424242424243,"d":"2.42"}]
[" 2.2",{"v":1611350,"d":"1,611,350"},{"v":1607720,"d":"1,607,720"},{"v":1604478,"d":"1,604,478"},{"v":1408980,"d":"1,408,980"},{"v":1476772,"d":"1,476,772"},0,"Bydlete na venkově 2008",{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},{"v":1.5151515151515151,"d":"1.52"}]
[" 2.3",{"v":4522650,"d":"4,522,650"},{"v":1800000,"d":"1,800,000"},{"v":7742033,"d":"7,742,033"},{"v":1498830,"d":"1,498,830"},{"v":3523785,"d":"3,523,785"},{"v":4416019,"d":"4,416,019"},"Prevence kriminality 2008",{"v":2000000,"d":"2,000,000"},{"v":7500000,"d":"7,500,000"},{"v":11.363636363636363,"d":"11.36"}]
[{"$nulls":7},"Vysočina bez bariér 2008",{"v":4000000,"d":"4,000,000"}]
[{"$nulls":7},"Zdravé školní stravování",{"v":800000,"d":"800,000"}]
[{"$nulls":7},"Prevence dětských úrazů ve školách",{"v":700000,"d":"700,000"}]
[" 2.4 (resp. 2.4.1)",{"v":5964950,"d":"5,964,950"},{"v":12215000,"d":"12,215,000"},{"v":10996871,"d":"10,996,871"},{"v":10978885,"d":"10,978,885"},{"v":8035169,"d":"8,035,169"},{"v":9495933,"d":"9,495,933"},"Sportoviště 2008",{"v":3000000,"d":"3,000,000"},{"v":10700000,"d":"10,700,000"},{"v":16.21212121212121,"d":"16.21"}]
[{"$nulls":7},"Jednorázové akce 2008",{"v":2000000,"d":"2,000,000"}]
[{"$nulls":7},"Volný čas 2009",{"v":4000000,"d":"4,000,000"}]
[{"$nulls":7},"Mezinárodní projekty 2008",{"v":1200000,"d":"1,200,000"}]
[{"$nulls":7},"Dětská hřiště 2008",{"v":500000,"d":"500,000"}]
[" 2.5 (resp. 2.4.2)",{"v":5821700,"d":"5,821,700"},{"v":10022656,"d":"10,022,656"},{"v":3996294,"d":"3,996,294"},{"v":6996661,"d":"6,996,661"},{"v":5463001,"d":"5,463,001"},{"v":6468848,"d":"6,468,848"},"Diagnóza památek 2008",{"v":700000,"d":"700,000"},{"v":7200000,"d":"7,200,000"},{"v":10.909090909090908,"d":"10.91"}]
[{"$nulls":7},"Edice Vysočiny VI.",{"v":2000000,"d":"2,000,000"}]
[{"$nulls":7},"Klenotnice Vysočiny 2008",{"v":1500000,"d":"1,500,000"}]
[{"$nulls":7},"Regionální kultura VIII.",{"v":2000000,"d":"2,000,000"}]
[{"$nulls":7},"Památkově chráněná území",{"v":1000000,"d":"1,000,000"}]
[" 3.1",0,{"v":4999769,"d":"4,999,769"},{"v":380000,"d":"380,000"},{"v":4647106,"d":"4,647,106"},{"v":2119000,"d":"2,119,000"},0,"žádný GP",0,0,{"v":0,"d":"0.00"}]
[" 3.2",{"v":4098915,"d":"4,098,915"},{"v":7849256,"d":"7,849,256"},{"v":7558627,"d":"7,558,627"},{"v":8478515,"d":"8,478,515"},{"v":5202605,"d":"5,202,605"},{"v":5285952,"d":"5,285,952"},"Bezpečnost ICT a archivace dat",{"v":1500000,"d":"1,500,000"},{"v":6000000,"d":"6,000,000"},{"v":9.090909090909092,"d":"9.09"}]
[{"$nulls":7},"Metropolitní sítě VIII",{"v":1200000,"d":"1,200,000"}]
[{"$nulls":7},"Podpora dostupnosti služeb veřejné správy",{"v":800000,"d":"800,000"}]
[{"$nulls":7},"GIS VIII",{"v":1500000,"d":"1,500,000"}]
[{"$nulls":7},"Popularizace a vzdělávání v oblasti ICT",{"v":500000,"d":"500,000"}]
[{"$nulls":7},"Weby - aktivní obsah",{"v":500000,"d":"500,000"}]
[" 3.3      ",{"v":1999900,"d":"1,999,900"},{"v":3000000,"d":"3,000,000"},{"v":3800000,"d":"3,800,000"},{"v":4987462,"d":"4,987,462"},{"v":5499252,"d":"5,499,252"},{"v":6499462,"d":"6,499,462"},"Čistá voda 2008",{"v":7000000,"d":"7,000,000"},{"v":7000000,"d":"7,000,000"},{"v":10.606060606060606,"d":"10.61"}]
[" 3.4",{"v":522625,"d":"522,625"},0,{"v":536485,"d":"536,485"},0,0,0,"žádný GP",0,0,{"v":0,"d":"0.00"}]
[" 4.1",{"v":70000,"d":"70,000"},{"v":500000,"d":"500,000"},{"v":1814119,"d":"1,814,119"},{"v":1092280,"d":"1,092,280"},0,0,"žádný GP",0,0,{"v":0,"d":"0.00"}]
[" 4.2",0,{"v":1599826,"d":"1,599,826"},{"v":5138846,"d":"5,138,846"},{"v":5698930,"d":"5,698,930"},{"v":4099089,"d":"4,099,089"},{"v":3048836,"d":"3,048,836"},"Bioodpady 2008",{"v":1500000,"d":"1,500,000"},{"v":4000000,"d":"4,000,000"},{"v":6.0606060606060606,"d":"6.06"}]
[{"$nulls":7},"Rekultivace starých skládek 2008",{"v":2500000,"d":"2,500,000"}]
[" 4.3",0,{"v":1382512,"d":"1,382,512"},{"v":2395250,"d":"2,395,250"},{"v":2000000,"d":"2,000,000"},{"v":2500000,"d":"2,500,000"},0,"žádný GP",0,0,{"v":0,"d":"0.00"}]
[" 4.4",{"v":2000000,"d":"2,000,000"},{"v":1452200,"d":"1,452,200"},{"v":1759794,"d":"1,759,794"},{"v":1500000,"d":"1,500,000"},0,{"v":1300000,"d":"1,300,000"},"žádný GP",0,0,{"v":0,"d":"0.00"}]
[" 4.5",0,0,0,0,0,0,"žádný GP",null,null,{"v":0,"d":"0.00"}]
["Celkem",{"v":41509173,"d":"41,509,173"},{"v":74327406,"d":"74,327,406"},{"v":72006848,"d":"72,006,848"},{"v":69313367,"d":"69,313,367"},{"v":62820503,"d":"62,820,503"},{"v":58961175,"d":"58,961,175"},"Celkem navrhováno 29 GP",{"v":66000000,"d":"66,000,000"},{"v":66000000,"d":"66,000,000"},{"v":100.00000000000001,"d":"100.00"}]
["* je započítán i objem GP, které nebyly ještě vyhodnoceny, ale byly v rámci alokace pro rok 2007 vyhlášeny"]