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

{"sheet":"RF-03-2007-01, př. 1","index":0,"n_rows":39,"n_cols":29,"rows_kept":39,"merged":[[2,4,2,6],[2,7,2,12],[2,13,2,19],[2,20,2,22],[2,23,2,25],[2,26,2,28],[3,0,5,0],[3,1,4,1],[3,2,4,3],[3,4,4,6],[3,7,4,9],[3,10,4,12],[3,13,4,14],[3,15,4,16],[3,17,4,19],[3,20,4,22],[3,23,4,25],[3,26,4,28],[6,6,9,6],[6,9,9,9],[6,12,9,12],[6,19,9,19],[6,22,9,22],[6,25,9,25],[6,28,9,28],[10,6,16,6],[10,9,16,9],[10,12,16,12],[10,19,16,19],[10,22,16,22],[10,25,16,25],[10,28,16,28],[13,1,16,1],[13,2,15,2],[13,3,15,3],[13,4,16,4],[13,5,16,5],[13,7,15,7],[13,8,15,8],[13,10,15,10],[13,11,15,11],[13,13,15,13],[13,14,15,14],[13,15,15,15],[13,16,15,16],[13,17,15,17],[13,18,15,18],[13,20,15,20],[13,21,15,21],[13,23,15,23],[13,24,15,24],[13,26,15,26],[13,27,15,27],[14,0,15,0],[17,6,20,6],[17,9,20,9],[17,12,20,12],[17,19,20,19],[17,22,20,22],[17,25,20,25],[17,28,20,28],[21,6,25,6],[21,9,25,9],[21,12,25,12],[21,19,25,19],[21,22,25,22],[21,25,25,25],[21,28,25,28],[28,0,28,28],[30,0,30,28],[32,0,32,28],[34,0,34,28],[36,0,36,28],[38,0,38,28]],"flags":["formulas_cached_only"]}
["Schválené alokace FV v letech 2002 - 2007",{"$nulls":25},"RF-03-2007-01, př. 1"]
[{"$nulls":26},"Počet stran:1"]
["PRK",{"$nulls":3},"ROK 2002",null,null,"ROK 2003",{"$nulls":5},"ROK 2004",{"$nulls":6},"ROK 2005",null,null,"ROK 2006",null,null,"ROK 2007"]
["Dílčí cíl","Alokace v roce 2002","Procentuálně dle alokace v roce 2003",null,"Alokace v roce 2002",null,null,"Alokace v roce 2003",null,null,"Dodatečná alokace v roce 2003",null,null,"Rozdělení dle PD 2004 (65,4%)",null,"Rozdělení dle alokace v roce 2003 (34,6%)",null,"Celková alokace pro rok 2004",null,null,"Alokace v roce 2005",null,null,"Alokace v roce 2006",null,null,"Alokace v roce 2007"]
[]
[null,"v Kč","v Kč","v %","v Kč","v %","v %","v Kč","v %","v %","v Kč","v %","v %","v Kč","v %","v Kč","v %","v Kč","v %","v %","v Kč","v %","v %","v Kč","v %","v %","v Kč","v %","v %"]
[" 1.1",{"v":1020000,"d":"1,020,000"},0,{"v":1.5,"d":"1.50"},{"v":1020000,"d":"1,020,000"},{"v":1.253071253071253,"d":"1.25"},{"v":25,"d":"25.00"},{"v":1200000,"d":"1,200,000"},{"v":1.5,"d":"1.50"},{"v":30,"d":"30.00"},{"v":600000,"d":"600,000"},{"v":1.5,"d":"1.50"},{"v":30,"d":"30.00"},{"v":4515600,"d":"4,515,600"},7.95,{"v":450000,"d":"450,000"},{"v":1.5,"d":"1.50"},{"v":4965600,"d":"4,965,600"},{"v":5.72073732718894,"d":"5.72"},37.42,{"v":4004669,"d":"4,004,669"},{"v":4.90797593380673,"d":"4.91"},25.77,{"v":3500000,"d":"3,500,000"},{"v":5.543402305928653,"d":"5.54"},{"v":38,"d":"38.00"},0,{"v":0,"d":"0.00"},36.89]
[" 1.2",{"v":2030000,"d":"2,030,000"},0,{"v":3,"d":"3.00"},{"v":2030000,"d":"2,030,000"},{"v":2.493857493857494,"d":"2.49"},null,{"v":2400000,"d":"2,400,000"},{"v":3,"d":"3.00"},null,{"v":1200000,"d":"1,200,000"},{"v":3,"d":"3.00"},null,{"v":2908160,"d":"2,908,160"},5.12,{"v":900000,"d":"900,000"},{"v":3,"d":"3.00"},{"v":3808160,"d":"3,808,160"},{"v":4.387281105990783,"d":"4.39"},null,{"v":4004669,"d":"4,004,669"},{"v":4.90797593380673,"d":"4.91"},null,{"v":5500000,"d":"5,500,000"},{"v":8.711060766459312,"d":"8.71"},null,{"v":9000000,"d":"9,000,000"},{"v":14.754098360655737,"d":"14.75"}]
[" 1.3",{"v":9150000,"d":"9,150,000"},0,{"v":15,"d":"15.00"},{"v":9150000,"d":"9,150,000"},{"v":11.24078624078624,"d":"11.24"},null,{"v":12000000,"d":"12,000,000"},{"v":15,"d":"15.00"},null,{"v":6000000,"d":"6,000,000"},{"v":15,"d":"15.00"},null,{"v":8531360,"d":"8,531,360"},15.02,{"v":4500000,"d":"4,500,000"},{"v":15,"d":"15.00"},{"v":13031360,"d":"13,031,360"},{"v":15.013087557603686,"d":"15.01"},null,{"v":6007003,"d":"6,007,003"},{"v":7.361963287928373,"d":"7.36"},null,{"v":9000000,"d":"9,000,000"},{"v":14.254463072387965,"d":"14.25"},null,{"v":7500000,"d":"7,500,000"},{"v":12.295081967213115,"d":"12.30"}]
[" 1.4",{"v":8150000,"d":"8,150,000"},0,{"v":10.5,"d":"10.50"},{"v":8150000,"d":"8,150,000"},{"v":10.012285012285012,"d":"10.01"},null,{"v":8400000,"d":"8,400,000"},{"v":10.5,"d":"10.50"},null,{"v":4200000,"d":"4,200,000"},{"v":10.5,"d":"10.50"},null,{"v":7526000,"d":"7,526,000"},13.25,{"v":3150000,"d":"3,150,000"},{"v":10.5,"d":"10.50"},{"v":10676000,"d":"10,676,000"},{"v":12.299539170506913,"d":"12.30"},null,{"v":7008170,"d":"7,008,170"},{"v":8.588956964989194,"d":"8.59"},null,{"v":6000000,"d":"6,000,000"},{"v":9.502975381591977,"d":"9.50"},null,{"v":6000000,"d":"6,000,000"},{"v":9.836065573770492,"d":"9.84"}]
[" 2.1",{"v":9780000,"d":"9,780,000"},0,{"v":8,"d":"8.00"},{"v":9780000,"d":"9,780,000"},{"v":12.014742014742014,"d":"12.01"},{"v":40,"d":"40.00"},{"v":6400000,"d":"6,400,000"},{"v":8,"d":"8.00"},{"v":40,"d":"40.00"},{"v":3200000,"d":"3,200,000"},{"v":8,"d":"8.00"},{"v":40,"d":"40.00"},{"v":1005360,"d":"1,005,360"},1.77,{"v":2400000,"d":"2,400,000"},{"v":8,"d":"8.00"},{"v":3405360,"d":"3,405,360"},{"v":3.923225806451613,"d":"3.92"},33.94,{"v":3504085,"d":"3,504,085"},{"v":4.294478482494597,"d":"4.29"},39.26,{"v":1800000,"d":"1,800,000"},{"v":2.850892614477593,"d":"2.85"},34.59,{"v":2700000,"d":"2,700,000"},{"v":4.426229508196721,"d":"4.43"},36.39]
[" 2.2",{"v":1630000,"d":"1,630,000"},0,{"v":2,"d":"2.00"},{"v":1630000,"d":"1,630,000"},{"v":2.0024570024570023,"d":"2.00"},null,{"v":1600000,"d":"1,600,000"},{"v":2,"d":"2.00"},null,{"v":800000,"d":"800,000"},{"v":2,"d":"2.00"},null,{"v":1005360,"d":"1,005,360"},1.77,{"v":600000,"d":"600,000"},{"v":2,"d":"2.00"},{"v":1605360,"d":"1,605,360"},{"v":1.8494930875576037,"d":"1.85"},null,{"v":1501751,"d":"1,501,751"},{"v":1.8404911283729544,"d":"1.84"},null,{"v":1500000,"d":"1,500,000"},{"v":2.375743845397994,"d":"2.38"},null,0,{"v":0,"d":"0.00"}]
[" 2.3",{"v":8150000,"d":"8,150,000"},0,{"v":8,"d":"8.00"},{"v":8150000,"d":"8,150,000"},{"v":10.012285012285012,"d":"10.01"},null,{"v":6400000,"d":"6,400,000"},{"v":8,"d":"8.00"},null,{"v":3200000,"d":"3,200,000"},{"v":8,"d":"8.00"},null,{"v":7423760,"d":"7,423,760"},13.07,{"v":2400000,"d":"2,400,000"},{"v":8,"d":"8.00"},{"v":9823760,"d":"9,823,760"},{"v":11.317695852534563,"d":"11.32"},null,{"v":8009337,"d":"8,009,337"},{"v":9.815950642050016,"d":"9.82"},null,{"v":4500000,"d":"4,500,000"},{"v":7.127231536193983,"d":"7.13"},null,{"v":4500000,"d":"4,500,000"},{"v":7.377049180327869,"d":"7.38"}]
[" 2.4.1",{"v":13040000,"d":"13,040,000"},0,{"v":9.9,"d":"9.90"},{"v":13040000,"d":"13,040,000"},{"v":16.01965601965602,"d":"16.02"},null,{"v":7920000,"d":"7,920,000"},{"v":9.9,"d":"9.90"},null,{"v":3960000,"d":"3,960,000"},{"v":9.9,"d":"9.90"},null,{"v":4515600,"d":"4,515,600"},7.95,{"v":2970000,"d":"2,970,000"},{"v":9.9,"d":"9.90"},{"v":7485600,"d":"7,485,600"},{"v":8.623963133640553,"d":"8.62"},null,{"v":11012839,"d":"11,012,839"},{"v":13.496932898795924,"d":"13.50"},null,{"v":8038120,"d":"8,038,120"},{"v":12.731009412380349,"d":"12.73"},null,{"v":8500000,"d":"8,500,000"},{"v":13.934426229508198,"d":"13.93"}]
[" 2.4"]
[]
[" 2.4.2",null,0,{"v":12.1,"d":"12.10"},{"$nulls":3},{"v":9680000,"d":"9,680,000"},{"v":12.1,"d":"12.10"},null,{"v":4840000,"d":"4,840,000"},{"v":12.1,"d":"12.10"},null,{"v":3510240,"d":"3,510,240"},6.18,{"v":3630000,"d":"3,630,000"},{"v":12.1,"d":"12.10"},{"v":7140240,"d":"7,140,240"},{"v":8.226082949308756,"d":"8.23"},null,{"v":8009337,"d":"8,009,337"},{"v":9.815950642050016,"d":"9.82"},null,{"v":6000000,"d":"6,000,000"},{"v":9.502975381591977,"d":"9.50"},null,{"v":6500000,"d":"6,500,000"},{"v":10.655737704918034,"d":"10.66"}]
[" 3.1",{"v":3050000,"d":"3,050,000"},0,{"v":2,"d":"2.00"},{"v":3050000,"d":"3,050,000"},{"v":3.746928746928747,"d":"3.75"},{"v":25,"d":"25.00"},{"v":1600000,"d":"1,600,000"},{"v":2,"d":"2.00"},{"v":20,"d":"20.00"},{"v":800000,"d":"800,000"},{"v":2,"d":"2.00"},{"v":20,"d":"20.00"},{"v":301040,"d":"301,040"},0.53,{"v":600000,"d":"600,000"},{"v":2,"d":"2.00"},{"v":901040,"d":"901,040"},{"v":1.0380645161290323,"d":"1.04"},{"v":16.5,"d":"16.50"},{"v":6007003,"d":"6,007,003"},{"v":7.361963287928373,"d":"7.36"},23.93,{"v":2000000,"d":"2,000,000"},{"v":3.167658460530659,"d":"3.17"},20.28,0,{"v":0,"d":"0.00"},19.34]
[" 3.2",{"v":7120000,"d":"7,120,000"},0,{"v":8,"d":"8.00"},{"v":7120000,"d":"7,120,000"},{"v":8.746928746928747,"d":"8.75"},null,{"v":6400000,"d":"6,400,000"},{"v":8,"d":"8.00"},null,{"v":3200000,"d":"3,200,000"},{"v":8,"d":"8.00"},null,{"v":6020800,"d":"6,020,800"},{"v":10.6,"d":"10.60"},{"v":2400000,"d":"2,400,000"},{"v":8,"d":"8.00"},{"v":8420800,"d":"8,420,800"},{"v":9.701382488479263,"d":"9.70"},null,{"v":8509920,"d":"8,509,920"},{"v":10.429446867798704,"d":"10.43"},null,{"v":5300000,"d":"5,300,000"},{"v":8.394294920406246,"d":"8.39"},null,{"v":5300000,"d":"5,300,000"},{"v":8.688524590163935,"d":"8.69"}]
[" 3.3",{"v":4070000,"d":"4,070,000"},0,{"v":6,"d":"6.00"},{"v":4070000,"d":"4,070,000"},{"v":5,"d":"5.00"},null,{"v":4800000,"d":"4,800,000"},{"v":6,"d":"6.00"},null,{"v":2400000,"d":"2,400,000"},{"v":6,"d":"6.00"},null,{"v":2005040,"d":"2,005,040"},3.53,{"v":1800000,"d":"1,800,000"},{"v":6,"d":"6.00"},{"v":3805040,"d":"3,805,040"},{"v":4.3836866359447,"d":"4.38"},null,{"v":5005836,"d":"5,005,836"},{"v":6.134969610867551,"d":"6.13"},null,{"v":5500000,"d":"5,500,000"},{"v":8.711060766459312,"d":"8.71"},null,{"v":6500000,"d":"6,500,000"},{"v":10.655737704918034,"d":"10.66"}]
[" 3.4",{"v":6110000,"d":"6,110,000"},0,{"v":4,"d":"4.00"},{"v":6110000,"d":"6,110,000"},{"v":7.506142506142506,"d":"7.51"},null,{"v":3200000,"d":"3,200,000"},{"v":4,"d":"4.00"},null,{"v":1600000,"d":"1,600,000"},{"v":4,"d":"4.00"},null,0,{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000"},{"v":4,"d":"4.00"},{"v":1200000,"d":"1,200,000"},{"v":1.3824884792626728,"d":"1.38"},null,0,{"v":0,"d":"0.00"},null,0,{"v":0,"d":"0.00"},null,0,{"v":0,"d":"0.00"}]
[" 4.1",{"v":1620000,"d":"1,620,000"},0,{"v":3,"d":"3.00"},{"v":1620000,"d":"1,620,000"},{"v":1.99017199017199,"d":"1.99"},{"v":10,"d":"10.00"},{"v":2400000,"d":"2,400,000"},{"v":3,"d":"3.00"},{"v":10,"d":"10.00"},{"v":1200000,"d":"1,200,000"},{"v":3,"d":"3.00"},{"v":10,"d":"10.00"},{"v":2510560,"d":"2,510,560"},4.42,{"v":900000,"d":"900,000"},{"v":3,"d":"3.00"},{"v":3410560,"d":"3,410,560"},{"v":3.9292165898617513,"d":"3.93"},12.14,{"v":2002334,"d":"2,002,334"},{"v":2.453987354121643,"d":"2.45"},11.04,0,{"v":0,"d":"0.00"},7.13,0,{"v":0,"d":"0.00"},7.38]
[" 4.2",{"v":1620000,"d":"1,620,000"},0,{"v":2,"d":"2.00"},{"v":1620000,"d":"1,620,000"},{"v":1.99017199017199,"d":"1.99"},null,{"v":1600000,"d":"1,600,000"},{"v":2,"d":"2.00"},null,{"v":800000,"d":"800,000"},{"v":2,"d":"2.00"},null,{"v":1505200,"d":"1,505,200"},2.65,{"v":600000,"d":"600,000"},{"v":2,"d":"2.00"},{"v":2105200,"d":"2,105,200"},{"v":2.4253456221198157,"d":"2.43"},null,{"v":3504085,"d":"3,504,085"},{"v":4.294478482494597,"d":"4.29"},null,{"v":2000000,"d":"2,000,000"},{"v":3.167658460530659,"d":"3.17"},null,{"v":700000,"d":"700,000"},{"v":1.1475409836065573,"d":"1.15"}]
[" 4.3",{"v":1620000,"d":"1,620,000"},0,{"v":2,"d":"2.00"},{"v":1620000,"d":"1,620,000"},{"v":1.99017199017199,"d":"1.99"},null,{"v":1600000,"d":"1,600,000"},{"v":2,"d":"2.00"},null,{"v":800000,"d":"800,000"},{"v":2,"d":"2.00"},null,{"v":2510560,"d":"2,510,560"},4.42,{"v":600000,"d":"600,000"},{"v":2,"d":"2.00"},{"v":3110560,"d":"3,110,560"},{"v":3.583594470046083,"d":"3.58"},null,{"v":2002334,"d":"2,002,334"},{"v":2.453987354121643,"d":"2.45"},null,{"v":2500000,"d":"2,500,000"},{"v":3.9595730756633234,"d":"3.96"},null,{"v":2500000,"d":"2,500,000"},{"v":4.098360655737705,"d":"4.10"}]
[" 4.4",{"v":3240000,"d":"3,240,000"},0,{"v":3,"d":"3.00"},{"v":3240000,"d":"3,240,000"},{"v":3.98034398034398,"d":"3.98"},null,{"v":2400000,"d":"2,400,000"},{"v":3,"d":"3.00"},null,{"v":1200000,"d":"1,200,000"},{"v":3,"d":"3.00"},null,{"v":1005360,"d":"1,005,360"},1.77,{"v":900000,"d":"900,000"},{"v":3,"d":"3.00"},{"v":1905360,"d":"1,905,360"},{"v":2.195115207373272,"d":"2.20"},null,{"v":1501751,"d":"1,501,751"},{"v":1.8404911283729544,"d":"1.84"},null,0,{"v":0,"d":"0.00"},null,{"v":1300000,"d":"1,300,000"},{"v":2.1311475409836067,"d":"2.13"}]
[" 4.5",{"$nulls":3},0,{"v":0,"d":"0.00"},null,0,{"v":0,"d":"0.00"},null,0,{"v":0,"d":"0.00"},null,0,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},null,0,{"v":0,"d":"0.00"},null,0,{"v":0,"d":"0.00"},null,0,{"v":0,"d":"0.00"}]
["Celk.",{"v":81400000,"d":"81,400,000"},0,{"v":100,"d":"100.00"},{"v":81400000,"d":"81,400,000"},{"v":99.99999999999999,"d":"100.00"},{"v":100,"d":"100.00"},{"v":80000000,"d":"80,000,000"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":40000000,"d":"40,000,000"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":56800000,"d":"56,800,000"},{"v":100.00000000000001,"d":"100.00"},{"v":30000000,"d":"30,000,000"},{"v":100,"d":"100.00"},{"v":86800000,"d":"86,800,000"},{"v":100.00000000000001,"d":"100.00"},{"v":100,"d":"100.00"},{"v":81595123,"d":"81,595,123"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":63138120,"d":"63,138,120"},{"v":100.00000000000001,"d":"100.00"},{"v":100,"d":"100.00"},{"v":61000000,"d":"61,000,000"},{"v":100.00000000000001,"d":"100.00"},{"v":100,"d":"100.00"}]
[]
["2002 - v tomto roce FV hospodařil celkem s 81,4 mil. Kč. Prostředky byly rozděleny dle procentuálního klíče, který určoval míru významnosti cíle pro krajskou regionální politiku."]
[]
["2003 - nová alokace ve výši 80,0 mil. Kč byla schválena dle pozměněného procentuálního klíče z roku 2002,  v dílčích cílech byly dále ponechány zůstatky z jednotlivých dílčích cílů z roku 2002 (necelých 40 mil. Kč). Navíc byla v průběhu roku 2003 navýšena alokace dle stejného klíče o dalších 40 mil. Kč, v celkovém součtu včetně zůstatků z roku 2002 hospodařil FV v roce 2003 s téměř 160 mil. Kč."]
[]
["2004 -  pro tento rok byly při tvorbě alokace využity pouze zůstatky z předchozího roku ve výši 86,8 mil. Kč a znovu přerozděleny dle klíče: 56,8 mil. Kč (= 65,4 %) rozděleno dle Programového doplňku 2004; 30 mil. Kč (34,6 %) dle procentuálního klíče z roku 2003. Později byla akolace ještě zvýšena v dílčím cíli 4.2 o 3,05 mil. Kč od firmy EKO-KOM, a.s. a dále bylo ještě navýšeno opatření 2.4.1 o 4 mil. Kč, aby bylo umožněno v předstihu vyhlášení 3 volnočasových GP. V roce 2004 FV celkem hospodařil s 93,85 mil. Kč. "]
[]
["2005 -  pro tento rok byly při tvorbě nové alokace využity zůstatky z předchozího roku a FV byl dále povýšen o částku 60 mil. Kč - celková částka 81,6 mil. Kč byla přerozdělena na základě navrhovaných grantových programů a s přihlédnutím k procentuálnímu rozložení prostředků ve FV v předchozích letech vč. jejich následného čerpání prostřednictvím vyhlášených grantových programů. Později byla akolace ještě zvýšena v dílčím cíli 4.2 o 2,5 mil. Kč od firmy EKO-KOM, a.s. V roce 2005 FV celkem hospodařil s cca 84,1 mil. Kč. "]
[]
["2006 -  pro tento rok byly opět při tvorbě nové alokace využity zůstatky z předchozího roku a FV byl dále povýšen o částku 35,1 mil. Kč - celková částka 63,1 mil. Kč byla přerozdělena na základě navrhovaných grantových programů a s přihlédnutím k procentuálnímu rozložení prostředků ve FV v předchozích letech vč. jejich následného čerpání prostřednictvím vyhlášených grantových programů. Později byla akolace ještě zvýšena v dílčím cíli 4.2 o 2,2 mil. Kč od firmy EKO-KOM, a.s. a v dílčím cíli 3.1 o 119 tis.Kč kvůli navýšení GP Bezpečná silnice 2006. V roce 2006 FV celkem hospodařil s cca 65,5 mil. Kč. "]
[]
["2007 -  při tvorbě alokace byly opět využity zůstatky z předchozího roku a FV byl dále povýšen o částku 53,2 mil. Kč - celková částka 61 mil. Kč byla přerozdělena na základě navrhovaných grantových programů a s přihlédnutím k procentuálnímu rozložení prostředků ve FV v předchozích letech vč. jejich následného čerpání prostřednictvím vyhlášených grantových programů. Později byla akolace ještě zvýšena v dílčím cíli 4.2 o 2,35 mil. Kč od firmy EKO-KOM, a.s., dílčí cíl 2.1 byl ponížen o částku 1 000 000 Kč převodem na Zásady Zastupitelstva kraje Vysočina na podporu certifikace středních škol a dílčí cíl 2.4 byl povýšen o částku 1 000 000 Kč převodem z dílčího cíle 2.1 na vyhlášení GP Volný čas 2008. V roce 2007 FV celkem hospodařil s 62,35 mil. Kč. "]