{"text_format":"5","workbook":"xls","n_sheets":2,"sheets":["RF-01-2006-01, př. 2a","RF-01-2006-01, př. 2b"],"props":{"creator":"novak","last_modified_by":"jakoubkova","company":"x"},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"RF-01-2006-01, př. 2a","index":0,"n_rows":64,"n_cols":19,"rows_kept":64,"merged":[[2,0,2,18],[3,6,3,10],[3,11,3,14],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,15,7,15],[6,16,7,16],[6,17,7,17],[6,18,7,18],[8,0,9,0],[8,1,9,1],[8,2,9,2],[8,15,9,15],[8,16,9,16],[8,17,9,17],[8,18,9,18],[10,0,13,0],[10,1,13,1],[10,2,13,2],[10,15,13,15],[10,16,13,16],[10,17,13,17],[10,18,13,18],[14,0,16,0],[14,1,16,1],[14,2,16,2],[14,15,16,15],[14,16,16,16],[14,17,16,17],[14,18,16,18],[17,0,20,0],[17,1,20,1],[17,2,20,2],[17,15,20,15],[17,16,20,16],[17,17,20,17],[17,18,20,18],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,15,22,15],[21,16,22,16],[21,17,22,17],[21,18,22,18],[23,0,25,0],[23,1,25,1],[23,2,25,2],[23,15,25,15],[23,16,25,16],[23,17,25,17],[23,18,25,18],[26,0,31,0],[26,1,31,1],[26,2,31,2],[26,15,31,15],[26,16,31,16],[26,17,31,17],[26,18,31,18],[32,0,36,0],[32,1,36,1],[32,2,36,2],[32,15,36,15],[32,16,36,16],[32,17,36,17],[32,18,36,18],[37,0,39,0],[37,1,39,1],[37,2,39,2],[37,15,39,15],[37,16,39,16],[37,17,39,17],[37,18,39,18],[40,0,47,0],[40,1,47,1],[40,2,47,2],[40,15,47,15],[40,16,47,16],[40,17,47,17],[40,18,47,18],[48,0,49,0],[48,1,49,1],[48,2,49,2],[48,15,49,15],[48,16,49,16],[48,17,49,17],[48,18,49,18],[50,0,51,0],[50,1,51,1],[50,2,51,2],[50,15,51,15],[50,16,51,16],[50,17,51,17],[50,18,51,18],[52,0,53,0],[52,1,53,1],[52,2,53,2],[52,15,53,15],[52,16,53,16],[52,17,53,17],[52,18,53,18],[54,0,56,0],[54,1,56,1],[54,2,56,2],[54,15,56,15],[54,16,56,16],[54,17,56,17],[54,18,56,18],[57,0,58,0],[57,1,58,1],[57,2,58,2],[57,15,58,15],[57,16,58,16],[57,17,58,17],[57,18,58,18],[59,0,60,0],[59,1,60,1],[59,2,60,2],[59,15,60,15],[59,16,60,16],[59,17,60,17],[59,18,60,18]],"flags":["formulas_cached_only"]}
["Čerpání prostředků Fondu Vysočiny dle dílčích cílů PRK v roce 2004",{"$nulls":15},"RF-01-2006-01, př. 2a"]
[{"$nulls":16},"Počet stran:1"]
["ROK 2004"]
["Rozdělení","Dodatečné","Celková","Název ","Objem","Nerozděl.","Žádosti",{"$nulls":4},"Podpořené projekty",{"$nulls":3},"Objem","Zůstatek","Rozdělená","Rozdělená"]
["zůstatků z roku","navýšení","alokace","vyhlášeného ","vyhl. GP","prostředky",null,null,"%",null,"%","rozdělená","vlastní","objem","vl. podíl","vyhl. GP","v cíli","podpora","podpora"]
["2003 + vratky","alokace*","pro rok 2004","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 %"]
[{"v":4965600,"d":"4,965,600"},null,{"v":4965600,"d":"4,965,600"},"Výzkum-vývoj-inovace",{"v":2765600,"d":"2,765,600"},{"v":302050,"d":"302,050"},12,11,{"v":91.66666666666667,"d":"91.7"},1,{"v":8.333333333333334,"d":"8.3"},{"v":2463550,"d":"2,463,550"},{"v":3605837,"d":"3,605,837"},{"v":6069387,"d":"6,069,387"},{"v":59.41023368587305,"d":"59.4"},{"v":4965600,"d":"4,965,600"},{"v":1912600,"d":"1,912,600"},{"v":3053000,"d":"3,053,000"},{"v":4.239874518601342,"d":"4.24"}]
[{"$nulls":3},"Certifikace-osvědčení",{"v":2200000,"d":"2,200,000"},{"v":1610550,"d":"1,610,550"},10,9,{"v":90,"d":"90.0"},1,{"v":10,"d":"10.0"},{"v":589450,"d":"589,450"},{"v":949920,"d":"949,920"},{"v":1539370,"d":"1,539,370"},{"v":61.7083612127039,"d":"61.7"}]
[{"v":3808160,"d":"3,808,160"},null,{"v":3808160,"d":"3,808,160"},"Rozvoj malých podnikatelů",{"v":3808160,"d":"3,808,160"},0,112,34,{"v":30.357142857142858,"d":"30.4"},78,{"v":69.64285714285714,"d":"69.6"},{"v":3808160,"d":"3,808,160"},{"v":11508027,"d":"11,508,027"},{"v":15316187,"d":"15,316,187"},{"v":75.13637042953314,"d":"75.1"},{"v":3808160,"d":"3,808,160"},0,{"v":3808160,"d":"3,808,160"},{"v":5.2886081057179455,"d":"5.29"}]
[]
[{"v":13031360,"d":"13,031,360"},null,{"v":13031360,"d":"13,031,360"},"Rozvoj vesnice 2004",{"v":3500000,"d":"3,500,000"},0,81,32,{"v":39.50617283950617,"d":"39.5"},49,{"v":60.49382716049383,"d":"60.5"},{"v":3500000,"d":"3,500,000"},{"v":5234644,"d":"5,234,644"},{"v":8734644,"d":"8,734,644"},{"v":59.92967772928124,"d":"59.9"},{"v":11000000,"d":"11,000,000"},{"v":2165160,"d":"2,165,160"},{"v":10866200,"d":"10,866,200"},{"v":15.090509169350115,"d":"15.09"}]
[{"$nulls":3},"Zemědělské projekty 2004 II. - GP zrušen**",{"v":2500000,"d":"2,500,000"},{"v":133800,"d":"133,800"}]
[{"$nulls":3},"Rozvoj vesnice 2004 - II",{"v":5000000,"d":"5,000,000"},0,98,37,{"v":37.755102040816325,"d":"37.8"},61,{"v":62.244897959183675,"d":"62.2"},{"v":5000000,"d":"5,000,000"},{"v":6641844,"d":"6,641,844"},{"v":11641844,"d":"11,641,844"},{"v":57.05147741199762,"d":"57.1"}]
[]
[{"v":10676000,"d":"10,676,000"},null,{"v":10676000,"d":"10,676,000"},"Vítejte u nás 2004",{"v":2000000,"d":"2,000,000"},{"v":1931400,"d":"1,931,400"},3,2,{"v":66.66666666666667,"d":"66.7"},1,{"v":33.333333333333336,"d":"33.3"},{"v":68600,"d":"68,600"},{"v":102900,"d":"102,900"},{"v":171500,"d":"171,500"},{"v":60,"d":"60.0"},{"v":7000000,"d":"7,000,000"},{"v":6976209,"d":"6,976,209"},{"v":3699791,"d":"3,699,791"},{"v":5.138109919767631,"d":"5.14"}]
[{"$nulls":3},"Doprovodná infrastruktura CR 2004",{"v":5000000,"d":"5,000,000"},{"v":1368809,"d":"1,368,809"},34,28,{"v":82.3529411764706,"d":"82.4"},6,{"v":17.647058823529413,"d":"17.6"},{"v":3631191,"d":"3,631,191"},{"v":6262092,"d":"6,262,092"},{"v":9893283,"d":"9,893,283"},{"v":63.29640019394977,"d":"63.3"}]
[]
[{"v":3405360,"d":"3,405,360"},null,{"v":3405360,"d":"3,405,360"},"Cizí jazyky - brána k novému poznání",{"v":1500000,"d":"1,500,000"},{"v":543100,"d":"543,100"},30,21,{"v":70,"d":"70.0"},9,{"v":30,"d":"30.0"},{"v":956900,"d":"956,900"},{"v":782803,"d":"782,803"},{"v":1739703,"d":"1,739,703"},{"v":44.996358573848525,"d":"45.0"},{"v":3400000,"d":"3,400,000"},{"v":548460,"d":"548,460"},{"v":2856900,"d":"2,856,900"},{"v":3.967539309594554,"d":"3.97"}]
[{"$nulls":3},"Lidské zdroje ve firmách",{"v":600000,"d":"600,000"},0,10,5,{"v":50,"d":"50.0"},5,{"v":50,"d":"50.0"},{"v":600000,"d":"600,000"},{"v":898174,"d":"898,174"},{"v":1498174,"d":"1,498,174"},{"v":59.95124731840227,"d":"60.0"}]
[{"$nulls":3},"Vzdělávání seniorů v oblasti ICT (část)",{"v":300000,"d":"300,000"},0]
[{"$nulls":3},"Cizí jaz. - brána k novému poznání 2004 - II",{"v":1000000,"d":"1,000,000"},0,33,23,{"v":69.6969696969697,"d":"69.7"},10,{"v":30.303030303030305,"d":"30.3"},{"v":1000000,"d":"1,000,000"},{"v":1396646,"d":"1,396,646"},{"v":2396646,"d":"2,396,646"},{"v":58.27502267752517,"d":"58.3"}]
[{"v":1605360,"d":"1,605,360"},null,{"v":1605360,"d":"1,605,360"},"Bydlete na venkově 2004",{"v":1605360,"d":"1,605,360"},882,38,25,{"v":65.78947368421052,"d":"65.8"},13,{"v":34.21052631578947,"d":"34.2"},{"v":1604478,"d":"1,604,478"},{"v":1285838,"d":"1,285,838"},{"v":2890316,"d":"2,890,316"},{"v":44.48779994990167,"d":"44.5"},{"v":1605360,"d":"1,605,360"},882,{"v":1604478,"d":"1,604,478"},{"v":2.228229737260545,"d":"2.23"}]
[]
[{"v":9823760,"d":"9,823,760"},null,{"v":9823760,"d":"9,823,760"},"Prevence kriminality 2004",{"v":1200000,"d":"1,200,000"},{"v":391500,"d":"391,500"},21,16,{"v":76.19047619047619,"d":"76.2"},5,{"v":23.80952380952381,"d":"23.8"},{"v":808500,"d":"808,500"},{"v":3492193,"d":"3,492,193"},{"v":4300693,"d":"4,300,693"},{"v":81.20070416558448,"d":"81.2"},{"v":8200000,"d":"8,200,000"},{"v":2081727,"d":"2,081,727"},{"v":7742033,"d":"7,742,033"},{"v":10.751800995371996,"d":"10.75"}]
[{"$nulls":3},"Vysočina bez bariér",{"v":4000000,"d":"4,000,000"},{"v":3000,"d":"3,000"},43,37,{"v":86.04651162790698,"d":"86.0"},6,{"v":13.953488372093023,"d":"14.0"},{"v":3997000,"d":"3,997,000"},{"v":21359332,"d":"21,359,332"},{"v":25356332,"d":"25,356,332"},{"v":84.2366790275502,"d":"84.2"}]
[{"$nulls":3},"Protidrogová prevence a léčba 2004 - 2005 ",{"v":3000000,"d":"3,000,000"},{"v":63467,"d":"63,467"},16,10,62.5,6,37.5,{"v":2936533,"d":"2,936,533"},{"v":12006481,"d":"12,006,481"},{"v":14943014,"d":"14,943,014"},{"v":80.34845580684058,"d":"80.3"}]
[{"v":7485600,"d":"7,485,600"},{"v":4000000,"d":"4,000,000"},{"v":11485600,"d":"11,485,600"},"Sportoviště 2004",{"v":3000000,"d":"3,000,000"},0,131,76,{"v":58.01526717557252,"d":"58.0"},55,{"v":41.98473282442748,"d":"42.0"},{"v":3000000,"d":"3,000,000"},{"v":18390979,"d":"18,390,979"},{"v":21390979,"d":"21,390,979"},{"v":85.97539645099927,"d":"86.0"},{"v":11000000,"d":"11,000,000"},{"v":488729,"d":"488,729"},{"v":10996871,"d":"10,996,871"},{"v":15.27197940951394,"d":"15.27"}]
[{"$nulls":3},"Tábory 2004",{"v":1000000,"d":"1,000,000"},0,32,26,{"v":81.25,"d":"81.3"},6,{"v":18.75,"d":"18.8"},{"v":1000000,"d":"1,000,000"},{"v":1329604,"d":"1,329,604"},{"v":2329604,"d":"2,329,604"},{"v":57.07424952910452,"d":"57.1"}]
[{"$nulls":3},"Volný čas 2005",{"v":3000000,"d":"3,000,000"},0,113,57,{"v":50.442477876106196,"d":"50.4"},56,{"v":49.557522123893804,"d":"49.6"},{"v":3000000,"d":"3,000,000"},{"v":7033621,"d":"7,033,621"},{"v":10033621,"d":"10,033,621"},{"v":70.10052502481408,"d":"70.1"}]
[{"$nulls":3},"Jednorázové akce 2005",{"v":1500000,"d":"1,500,000"},{"v":3129,"d":"3,129"},174,65,{"v":37.35632183908046,"d":"37.4"},109,{"v":62.64367816091954,"d":"62.6"},{"v":1496871,"d":"1,496,871"},{"v":4049679,"d":"4,049,679"},{"v":5546550,"d":"5,546,550"},{"v":73.0125753846986,"d":"73.0"}]
[{"$nulls":3},"Sport pro všechny 2005",{"v":2500000,"d":"2,500,000"},0,111,64,{"v":57.65765765765766,"d":"57.7"},47,{"v":42.34234234234234,"d":"42.3"},{"v":2500000,"d":"2,500,000"},{"v":13883261,"d":"13,883,261"},{"v":16383261,"d":"16,383,261"},{"v":84.74052265907257,"d":"84.7"}]
[]
[{"v":7140240,"d":"7,140,240"},null,{"v":7140240,"d":"7,140,240"},"Edice Vysočiny II.",{"v":2000000,"d":"2,000,000"},{"v":3686,"d":"3,686"},55,30,{"v":54.54545454545455,"d":"54.5"},25,{"v":45.45454545454545,"d":"45.5"},{"v":1996314,"d":"1,996,314"},{"v":4658801,"d":"4,658,801"},{"v":6655115,"d":"6,655,115"},{"v":70.00331324101838,"d":"70.0"},{"v":4000000,"d":"4,000,000"},{"v":3143946,"d":"3,143,946"},{"v":3996294,"d":"3,996,294"},{"v":5.549880478034534,"d":"5.55"}]
[{"$nulls":3},"Regionální kultura IV.",{"v":2000000,"d":"2,000,000"},20,144,64,{"v":44.44444444444444,"d":"44.4"},80,{"v":55.55555555555556,"d":"55.6"},{"v":1999980,"d":"1,999,980"},{"v":10145537,"d":"10,145,537"},{"v":12145517,"d":"12,145,517"},{"v":83.5331834783155,"d":"83.5"}]
[]
[]
[]
[{"v":901040,"d":"901,040"},null,{"v":901040,"d":"901,040"},"Dopravní výchova 2004",{"v":600000,"d":"600,000"},{"v":220000,"d":"220,000"},5,4,{"v":80,"d":"80.0"},1,{"v":20,"d":"20.0"},{"v":380000,"d":"380,000"},{"v":445041,"d":"445,041"},{"v":825041,"d":"825,041"},{"v":53.941682898183245,"d":"53.9"},{"v":600000,"d":"600,000"},{"v":521040,"d":"521,040"},{"v":380000,"d":"380,000"},{"v":0.5277275850208024,"d":"0.53"}]
[]
[]
[{"v":8420800,"d":"8,420,800"},null,{"v":8420800,"d":"8,420,800"},"Webové stránky měst a obcí - II",{"v":500000,"d":"500,000"},{"v":254292,"d":"254,292"},39,32,{"v":82.05128205128206,"d":"82.1"},7,{"v":17.94871794871795,"d":"17.9"},{"v":245708,"d":"245,708"},{"v":311086,"d":"311,086"},{"v":556794,"d":"556,794"},{"v":55.87093251723258,"d":"55.9"},{"v":8800000,"d":"8,800,000"},{"v":862173,"d":"862,173"},{"v":7558627,"d":"7,558,627"},{"v":10.497094665218508,"d":"10.50"}]
[{"$nulls":3},"Obce na síti - IV",{"v":300000,"d":"300,000"},{"v":131303,"d":"131,303"},28,18,{"v":64.28571428571429,"d":"64.3"},10,{"v":35.714285714285715,"d":"35.7"},{"v":168697,"d":"168,697"},{"v":309266,"d":"309,266"},{"v":477963,"d":"477,963"},{"v":64.70500854668667,"d":"64.7"}]
[{"$nulls":3},"GIS - III",{"v":1500000,"d":"1,500,000"},{"v":50923,"d":"50,923"},37,21,{"v":56.75675675675676,"d":"56.8"},16,{"v":43.24324324324324,"d":"43.2"},{"v":1449077,"d":"1,449,077"},{"v":1613414,"d":"1,613,414"},{"v":3062491,"d":"3,062,491"},{"v":52.68306094613829,"d":"52.7"}]
[{"$nulls":3},"Metropolitní sítě - II",{"v":3000000,"d":"3,000,000"},{"v":42847,"d":"42,847"},22,7,{"v":31.818181818181817,"d":"31.8"},15,{"v":68.18181818181819,"d":"68.2"},{"v":2957153,"d":"2,957,153"},{"v":1453975,"d":"1,453,975"},{"v":4411128,"d":"4,411,128"},{"v":32.96152367376327,"d":"33.0"}]
[{"$nulls":3},"Integrace aplikačního vybavení ISVS",{"v":1000000,"d":"1,000,000"},{"v":671056,"d":"671,056"},2,2,{"v":100,"d":"100.0"},0,{"v":0,"d":"0.0"},{"v":328944,"d":"328,944"},{"v":369044,"d":"369,044"},{"v":697988,"d":"697,988"},{"v":52.87254222135624,"d":"52.9"}]
[{"$nulls":3},"Metropolitní sítě III",{"v":2200000,"d":"2,200,000"},{"v":86542,"d":"86,542"},28,19,{"v":67.85714285714286,"d":"67.9"},9,{"v":32.142857142857146,"d":"32.1"},{"v":2113458,"d":"2,113,458"},{"v":2548527,"d":"2,548,527"},{"v":4661985,"d":"4,661,985"},{"v":54.666134704423115,"d":"54.7"}]
[{"$nulls":3},"Vzdělávání seniorů v oblasti ICT (část)",{"v":300000,"d":"300,000"},{"v":4410,"d":"4,410"},28,11,{"v":39.285714285714285,"d":"39.3"},17,{"v":60.714285714285715,"d":"60.7"},{"v":595590,"d":"595,590"},{"v":369892,"d":"369,892"},{"v":965482,"d":"965,482"},{"v":38.311641232047826,"d":"38.3"}]
[]
[{"v":3805040,"d":"3,805,040"},null,{"v":3805040,"d":"3,805,040"},"Čistá voda 2004",{"v":3800000,"d":"3,800,000"},0,61,12,{"v":19.672131147540984,"d":"19.7"},49,{"v":80.32786885245902,"d":"80.3"},{"v":3800000,"d":"3,800,000"},{"v":6557800,"d":"6,557,800"},{"v":10357800,"d":"10,357,800"},{"v":63.312672575257295,"d":"63.3"},{"v":3800000,"d":"3,800,000"},{"v":5040,"d":"5,040"},{"v":3800000,"d":"3,800,000"},{"v":5.277275850208024,"d":"5.28"}]
[]
[{"v":1200000,"d":"1,200,000"},null,{"v":1200000,"d":"1,200,000"},"Projektová dokumentace k programu SROP",{"v":1200000,"d":"1,200,000"},{"v":663515,"d":"663,515"},19,11,{"v":57.89473684210526,"d":"57.9"},8,{"v":42.10526315789474,"d":"42.1"},{"v":536485,"d":"536,485"},{"v":550685,"d":"550,685"},{"v":1087170,"d":"1,087,170"},{"v":50.65307173671091,"d":"50.7"},{"v":1200000,"d":"1,200,000"},{"v":663515,"d":"663,515"},{"v":536485,"d":"536,485"},{"v":0.7450471932891716,"d":"0.75"}]
[]
[{"v":3410560,"d":"3,410,560"},null,{"v":3410560,"d":"3,410,560"},"Krajina Vysočiny 2004",{"v":3410000,"d":"3,410,000"},{"v":1595881,"d":"1,595,881"},30,25,{"v":83.33333333333333,"d":"83.3"},5,{"v":16.666666666666668,"d":"16.7"},{"v":1814119,"d":"1,814,119"},{"v":1295883,"d":"1,295,883"},{"v":3110002,"d":"3,110,002"},{"v":41.66823686930105,"d":"41.7"},{"v":3410000,"d":"3,410,000"},{"v":1596441,"d":"1,596,441"},{"v":1814119,"d":"1,814,119"},{"v":2.519370102132508,"d":"2.52"}]
[]
[{"v":2105200,"d":"2,105,200"},{"v":3050000,"d":"3,050,000"},{"v":5155200,"d":"5,155,200"},"Systém sběru a třídění odpadu 2004 (část)",{"v":5150000,"d":"5,150,000"},{"v":11154,"d":"11,154"},127,106,{"v":83.46456692913385,"d":"83.5"},21,{"v":16.53543307086614,"d":"16.5"},{"v":5438846,"d":"5,438,846"},{"v":5380511,"d":"5,380,511"},{"v":10819357,"d":"10,819,357"},{"v":49.73041373900501,"d":"49.7"},{"v":5150000,"d":"5,150,000"},{"v":16354,"d":"16,354"},{"v":5138846,"d":"5,138,846"},{"v":7.136607340457396,"d":"7.14"}]
[]
[]
[{"v":3110560,"d":"3,110,560"},null,{"v":3110560,"d":"3,110,560"},"Systém sběru a třídění odpadu 2004 (část)",{"v":300000,"d":"300,000"},0,{"$nulls":9},{"v":3110000,"d":"3,110,000"},{"v":715310,"d":"715,310"},{"v":2395250,"d":"2,395,250"},{"v":3.3264197316344135,"d":"3.33"}]
[{"$nulls":3},"Energ. využívání obnovitel. zdrojů 2004 ",{"v":2810000,"d":"2,810,000"},{"v":714750,"d":"714,750"},23,19,{"v":82.6086956521739,"d":"82.6"},4,{"v":17.391304347826086,"d":"17.4"},{"v":2095250,"d":"2,095,250"},{"v":15785450,"d":"15,785,450"},{"v":17880700,"d":"17,880,700"},{"v":88.2820583086792,"d":"88.3"}]
[{"v":1905360,"d":"1,905,360"},null,{"v":1905360,"d":"1,905,360"},"ŽP - zdroj bohatství Vysočiny 2004",{"v":1900000,"d":"1,900,000"},{"v":140206,"d":"140,206"},23,18,{"v":78.26086956521739,"d":"78.3"},5,{"v":21.73913043478261,"d":"21.7"},{"v":1759794,"d":"1,759,794"},{"v":1476151,"d":"1,476,151"},{"v":3235945,"d":"3,235,945"},{"v":45.61730808156504,"d":"45.6"},{"v":1900000,"d":"1,900,000"},{"v":145566,"d":"145,566"},{"v":1759794,"d":"1,759,794"},{"v":2.443925888826574,"d":"2.44"}]
[]
[{"v":86800000,"d":"86,800,000"},{"v":7050000,"d":"7,050,000"},{"v":93850000,"d":"93,850,000"},"Vyhl. 36 GP",{"v":82949120,"d":"82,949,120"},{"v":10942272,"d":"10,942,272"},{"v":1773,"d":"1,773"},977,{"v":55.104342921601805,"d":"55.1"},796,{"v":44.895657078398195,"d":"44.9"},{"v":69640648,"d":"69,640,648"},{"v":173484938,"d":"173,484,938"},{"v":243125586,"d":"243,125,586"},{"v":59.41023368587305,"d":"59.4"},{"v":82949120,"d":"82,949,120"},{"v":21843152,"d":"21,843,152"},{"v":72006848,"d":"72,006,848"},{"v":100,"d":"100.00"}]
["*v průběhu roku navýšen dílčí cíl 4.2 o 3,05 mil. Kč od firmy EKO-KOM, a.s. a dále navýšeno opatření 2.4.1 o 4 mil. Kč, aby bylo umožněno v předstihu vyhlášení 3 volnočasových GP"]
["** GP byl zrušen usnesením ZK č. 346/05/2004/ZK a zároveň byla částka ve výši 2 366 200 Kč z Fondu Vysočiny převedena do kapitoly Zastupitelstvo kraje; o tuto částku je i vyšší rozdělená podpora v cíli"]

{"sheet":"RF-01-2006-01, př. 2b","index":1,"n_rows":64,"n_cols":19,"rows_kept":64,"merged":[[2,0,2,18],[3,6,3,10],[3,11,3,14],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,15,7,15],[6,16,7,16],[6,17,7,17],[6,18,7,18],[8,0,9,0],[8,1,9,1],[8,2,9,2],[8,15,9,15],[8,16,9,16],[8,17,9,17],[8,18,9,18],[10,0,13,0],[10,1,13,1],[10,2,13,2],[10,15,13,15],[10,16,13,16],[10,17,13,17],[10,18,13,18],[14,0,16,0],[14,1,16,1],[14,2,16,2],[14,15,16,15],[14,16,16,16],[14,17,16,17],[14,18,16,18],[17,0,20,0],[17,1,20,1],[17,2,20,2],[17,15,20,15],[17,16,20,16],[17,17,20,17],[17,18,20,18],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,15,22,15],[21,16,22,16],[21,17,22,17],[21,18,22,18],[23,0,25,0],[23,1,25,1],[23,2,25,2],[23,15,25,15],[23,16,25,16],[23,17,25,17],[23,18,25,18],[26,0,31,0],[26,1,31,1],[26,2,31,2],[26,15,31,15],[26,16,31,16],[26,17,31,17],[26,18,31,18],[32,0,36,0],[32,1,36,1],[32,2,36,2],[32,15,36,15],[32,16,36,16],[32,17,36,17],[32,18,36,18],[37,0,39,0],[37,1,39,1],[37,2,39,2],[37,15,39,15],[37,16,39,16],[37,17,39,17],[37,18,39,18],[40,0,47,0],[40,1,47,1],[40,2,47,2],[40,15,47,15],[40,16,47,16],[40,17,47,17],[40,18,47,18],[48,0,49,0],[48,1,49,1],[48,2,49,2],[48,15,49,15],[48,16,49,16],[48,17,49,17],[48,18,49,18],[50,0,51,0],[50,1,51,1],[50,2,51,2],[50,15,51,15],[50,16,51,16],[50,17,51,17],[50,18,51,18],[52,0,53,0],[52,1,53,1],[52,2,53,2],[52,15,53,15],[52,16,53,16],[52,17,53,17],[52,18,53,18],[54,0,56,0],[54,1,56,1],[54,2,56,2],[54,15,56,15],[54,16,56,16],[54,17,56,17],[54,18,56,18],[57,0,58,0],[57,1,58,1],[57,2,58,2],[57,15,58,15],[57,16,58,16],[57,17,58,17],[57,18,58,18],[59,0,60,0],[59,1,60,1],[59,2,60,2],[59,15,60,15],[59,16,60,16],[59,17,60,17],[59,18,60,18]],"flags":["formulas_cached_only"]}
["Čerpání prostředků Fondu Vysočiny dle dílčích cílů PRK v roce 2005",{"$nulls":15},"RF-01-2006-01, př. 2b"]
[{"$nulls":16},"Počet stran:1"]
["ROK 2005"]
["Schválená","Dodatečné","Celková","Název ","Objem","Nerozděl.","Žádosti",{"$nulls":4},"Podpořené projekty",{"$nulls":3},"Objem","Zůstatek","Rozdělená","Rozdělená"]
["alokace","navýšení*","alokace","vyhlášeného ","vyhl. GP","prostředky",null,null,"%",null,"%","rozdělená","vlastní","objem","vl. podíl","vyhl. GP","v cíli","podpora","podpora"]
[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 %"]
[{"v":4004669,"d":"4,004,669"},null,{"v":4004669,"d":"4,004,669"},"Výzkum-vývoj-inovace 2005",{"v":2000000,"d":"2,000,000"},{"v":214000,"d":"214,000"},7,7,{"v":100,"d":"100.0"},0,{"v":0,"d":"0.0"},{"v":1786000,"d":"1,786,000"},{"v":1273250,"d":"1,273,250"},{"v":3059250,"d":"3,059,250"},{"v":41.61967802565989,"d":"41.6"},{"v":4004669,"d":"4,004,669"},{"v":335921,"d":"335,921"},{"v":3668748,"d":"3,668,748"},{"v":5.193033457067847,"d":"5.19"}]
[{"$nulls":3},"Certifikace-osvědčení 2005",{"v":2004669,"d":"2,004,669"},{"v":121921,"d":"121,921"},33,28,{"v":84.84848484848484,"d":"84.8"},5,{"v":15.151515151515152,"d":"15.2"},{"v":1882748,"d":"1,882,748"},{"v":2933135,"d":"2,933,135"},{"v":4815883,"d":"4,815,883"},{"v":60.90544558495296,"d":"60.9"}]
[{"v":4004669,"d":"4,004,669"},null,{"v":4004669,"d":"4,004,669"},"Rozvoj malých podnikatelů 2005",{"v":4004669,"d":"4,004,669"},0,34,30,{"v":88.23529411764706,"d":"88.2"},4,{"v":11.764705882352942,"d":"11.8"},{"v":4004669,"d":"4,004,669"},{"v":10673198,"d":"10,673,198"},{"v":14677867,"d":"14,677,867"},{"v":72.71627410167976,"d":"72.7"},{"v":4004669,"d":"4,004,669"},0,{"v":4004669,"d":"4,004,669"},{"v":5.668522368252723,"d":"5.67"}]
[]
[{"v":6007003,"d":"6,007,003"},null,{"v":6007003,"d":"6,007,003"},"Rozvoj vesnice 2005",{"v":5000000,"d":"5,000,000"},0,100,36,{"v":36,"d":"36.0"},64,{"v":64,"d":"64.0"},{"v":5000000,"d":"5,000,000"},{"v":7338305,"d":"7,338,305"},{"v":12338305,"d":"12,338,305"},{"v":59.47579509503129,"d":"59.5"},{"v":6007000,"d":"6,007,000"},3,{"v":6007000,"d":"6,007,000"},{"v":8.502778598204772,"d":"8.50"}]
[{"$nulls":3},"Leader Vysočiny",{"v":1007000,"d":"1,007,000"},0,12,7,{"v":58.333333333333336,"d":"58.3"},5,{"v":41.666666666666664,"d":"41.7"},{"v":1007000,"d":"1,007,000"},{"v":1169300,"d":"1,169,300"},{"v":2176300,"d":"2,176,300"},{"v":53.728805771263154,"d":"53.7"}]
[]
[]
[{"v":7008170,"d":"7,008,170"},null,{"v":7008170,"d":"7,008,170"},"Doprovodná infrastruktura CR 2005",{"v":2500000,"d":"2,500,000"},{"v":9814,"d":"9,814"},26,19,{"v":73.07692307692308,"d":"73.1"},7,{"v":26.923076923076923,"d":"26.9"},{"v":2490186,"d":"2,490,186"},{"v":4906221,"d":"4,906,221"},{"v":7396407,"d":"7,396,407"},{"v":66.33249089726945,"d":"66.3"},{"v":7000000,"d":"7,000,000"},{"v":662869,"d":"662,869"},{"v":6345301,"d":"6,345,301"},{"v":8.981636347921981,"d":"8.98"}]
[{"$nulls":3},"Modernizace ubytovacích zařízení 2005",{"v":4000000,"d":"4,000,000"},{"v":378965,"d":"378,965"},30,20,{"v":66.66666666666667,"d":"66.7"},10,{"v":33.333333333333336,"d":"33.3"},{"v":3621035,"d":"3,621,035"},{"v":10042692,"d":"10,042,692"},{"v":13663727,"d":"13,663,727"},{"v":73.49892163389974,"d":"73.5"}]
[{"$nulls":3},"Veřejně přístupný internet - část",{"v":500000,"d":"500,000"},{"v":265920,"d":"265,920"}]
[{"v":3504085,"d":"3,504,085"},null,{"v":3504085,"d":"3,504,085"},{"$nulls":12},0,{"v":3504085,"d":"3,504,085"},0,{"v":0,"d":"0.00"}]
[]
[]
[]
[{"v":1501751,"d":"1,501,751"},null,{"v":1501751,"d":"1,501,751"},"Bydlete na venkově 2005",{"v":1501751,"d":"1,501,751"},{"v":92771,"d":"92,771"},26,19,{"v":73.07692307692308,"d":"73.1"},7,{"v":26.923076923076923,"d":"26.9"},{"v":1408980,"d":"1,408,980"},{"v":1197060,"d":"1,197,060"},{"v":2606040,"d":"2,606,040"},{"v":45.9340608739697,"d":"45.9"},{"v":1501751,"d":"1,501,751"},{"v":92771,"d":"92,771"},{"v":1408980,"d":"1,408,980"},{"v":1.9943807207089328,"d":"1.99"}]
[]
[{"v":8009337,"d":"8,009,337"},null,{"v":8009337,"d":"8,009,337"},"Prevence kriminality 2005",{"v":1500000,"d":"1,500,000"},{"v":1170,"d":"1,170"},30,12,{"v":40,"d":"40.0"},18,{"v":60,"d":"60.0"},{"v":1498830,"d":"1,498,830"},{"v":1952612,"d":"1,952,612"},{"v":3451442,"d":"3,451,442"},{"v":56.573803065501316,"d":"56.6"},{"v":1500000,"d":"1,500,000"},{"v":6510507,"d":"6,510,507"},{"v":1498830,"d":"1,498,830"},{"v":2.121561452696397,"d":"2.12"}]
[]
[]
[{"v":11012839,"d":"11,012,839"},null,{"v":11012839,"d":"11,012,839"},"Sportoviště 2005",{"v":3000000,"d":"3,000,000"},{"v":207244,"d":"207,244"},139,62,{"v":44.60431654676259,"d":"44.6"},77,{"v":55.39568345323741,"d":"55.4"},{"v":2792756,"d":"2,792,756"},{"v":13282524,"d":"13,282,524"},{"v":16075280,"d":"16,075,280"},{"v":82.6270148949194,"d":"82.6"},{"v":11300000,"d":"11,300,000"},{"v":33954,"d":"33,954"},{"v":10978885,"d":"10,978,885"},{"v":15.540374298343831,"d":"15.54"}]
[{"$nulls":3},"Tábory 2005",{"v":1000000,"d":"1,000,000"},{"v":11800,"d":"11,800"},24,21,87.5,3,12.5,{"v":988200,"d":"988,200"},{"v":863220,"d":"863,220"},{"v":1851420,"d":"1,851,420"},{"v":46.6247528923745,"d":"46.6"}]
[{"$nulls":3},"Mezinárodní projekty 2005",{"v":1500000,"d":"1,500,000"},{"v":102071,"d":"102,071"},28,25,{"v":89.28571428571429,"d":"89.3"},3,{"v":10.714285714285714,"d":"10.7"},{"v":1397929,"d":"1,397,929"},{"v":2686704,"d":"2,686,704"},{"v":4084633,"d":"4,084,633"},{"v":65.77589712466212,"d":"65.8"}]
[{"$nulls":3},"Sport pro všechny 2006",{"v":2900000,"d":"2,900,000"},0,106,51,{"v":48.113207547169814,"d":"48.1"},55,{"v":51.886792452830186,"d":"51.9"},{"v":2900000,"d":"2,900,000"},{"v":10004753,"d":"10,004,753"},{"v":12904753,"d":"12,904,753"},{"v":77.52765977000877,"d":"77.5"}]
[{"$nulls":3},"Volný čas 2006",{"v":2900000,"d":"2,900,000"},0,112,53,{"v":47.32142857142857,"d":"47.3"},59,{"v":52.67857142857143,"d":"52.7"},{"v":2900000,"d":"2,900,000"},{"v":6534100,"d":"6,534,100"},{"v":9434100,"d":"9,434,100"},{"v":69.26044879744755,"d":"69.3"}]
[]
[{"v":8009337,"d":"8,009,337"},null,{"v":8009337,"d":"8,009,337"},"Líbí se nám v knihovně",{"v":2000000,"d":"2,000,000"},0,119,66,{"v":55.46218487394958,"d":"55.5"},53,{"v":44.53781512605042,"d":"44.5"},{"v":2000000,"d":"2,000,000"},{"v":945454,"d":"945,454"},{"v":2945454,"d":"2,945,454"},{"v":32.09875285779374,"d":"32.1"},{"v":8000000,"d":"8,000,000"},{"v":87846,"d":"87,846"},{"v":7921491,"d":"7,921,491"},{"v":11.212699207702965,"d":"11.21"}]
[{"$nulls":3},"Edice Vysočiny III.",{"v":2000000,"d":"2,000,000"},{"v":78509,"d":"78,509"},47,27,{"v":57.4468085106383,"d":"57.4"},20,{"v":42.5531914893617,"d":"42.6"},{"v":1921491,"d":"1,921,491"},{"v":3551575,"d":"3,551,575"},{"v":5473066,"d":"5,473,066"},{"v":64.8918723070396,"d":"64.9"}]
[{"$nulls":3},"Regionální kultura V.",{"v":2000000,"d":"2,000,000"},"není vyhodn."]
[{"$nulls":3},"Nevyužívané památky",{"v":2000000,"d":"2,000,000"},"není vyhodn."]
[]
[{"v":6007003,"d":"6,007,003"},null,{"v":6007003,"d":"6,007,003"},"Bezpečná silnice 2005",{"v":1725000,"d":"1,725,000"},{"v":374738,"d":"374,738"},54,43,{"v":79.62962962962963,"d":"79.6"},11,{"v":20.37037037037037,"d":"20.4"},{"v":1350262,"d":"1,350,262"},{"v":2638878,"d":"2,638,878"},{"v":3989140,"d":"3,989,140"},{"v":66.15155146221993,"d":"66.2"},{"v":6007000,"d":"6,007,000"},{"v":1359897,"d":"1,359,897"},{"v":4647106,"d":"4,647,106"},{"v":6.577878049007655,"d":"6.58"}]
[{"$nulls":3},"Veřejná letiště 2005",{"v":2000000,"d":"2,000,000"},{"v":502300,"d":"502,300"},9,9,{"v":100,"d":"100.0"},0,{"v":0,"d":"0.0"},{"v":1497700,"d":"1,497,700"},{"v":3707993,"d":"3,707,993"},{"v":5205693,"d":"5,205,693"},{"v":71.22957500567168,"d":"71.2"}]
[{"$nulls":3},"Veřejná osobní doprava 2005",{"v":2282000,"d":"2,282,000"},{"v":482856,"d":"482,856"},37,25,{"v":67.56756756756756,"d":"67.6"},12,{"v":32.432432432432435,"d":"32.4"},{"v":1799144,"d":"1,799,144"},{"v":2701331,"d":"2,701,331"},{"v":4500475,"d":"4,500,475"},{"v":60.02324199112316,"d":"60.0"}]
[{"v":8509920,"d":"8,509,920"},null,{"v":8509920,"d":"8,509,920"},"Elektronicke podatelny",{"v":1000000,"d":"1,000,000"},{"v":148201,"d":"148,201"},40,32,{"v":80,"d":"80.0"},8,{"v":20,"d":"20.0"},{"v":851799,"d":"851,799"},{"v":879170,"d":"879,170"},{"v":1730969,"d":"1,730,969"},{"v":50.79062652190767,"d":"50.8"},{"v":8650000,"d":"8,650,000"},{"v":29828,"d":"29,828"},{"v":8480092,"d":"8,480,092"},{"v":12.003386843417262,"d":"12.00"}]
[{"$nulls":3},"Veřejně přístupný internet - část",{"v":1500000,"d":"1,500,000"},1,88,48,{"v":54.54545454545455,"d":"54.5"},40,{"v":45.45454545454545,"d":"45.5"},{"v":1734079,"d":"1,734,079"},{"v":2067250,"d":"2,067,250"},{"v":3801329,"d":"3,801,329"},{"v":54.38229629690037,"d":"54.4"}]
[{"$nulls":3},"Metropolitní sítě - IV",{"v":2000000,"d":"2,000,000"},0,22,15,{"v":68.18181818181819,"d":"68.2"},7,{"v":31.818181818181817,"d":"31.8"},{"v":2000000,"d":"2,000,000"},{"v":3666787,"d":"3,666,787"},{"v":5666787,"d":"5,666,787"},{"v":64.70663181799492,"d":"64.7"}]
[{"$nulls":3},"GIS - IV",{"v":1200000,"d":"1,200,000"},0,32,11,{"v":34.375,"d":"34.4"},21,{"v":65.625,"d":"65.6"},{"v":1200000,"d":"1,200,000"},{"v":1722700,"d":"1,722,700"},{"v":2922700,"d":"2,922,700"},{"v":58.94207410955623,"d":"58.9"}]
[{"$nulls":3},"Webové stránky měst a obcí - III",{"v":500000,"d":"500,000"},0,77,52,{"v":67.53246753246754,"d":"67.5"},25,{"v":32.467532467532465,"d":"32.5"},{"v":500000,"d":"500,000"},{"v":521740,"d":"521,740"},{"v":1021740,"d":"1,021,740"},{"v":51.06387143500304,"d":"51.1"}]
[{"$nulls":3},"Bezpečnost ICT",{"v":500000,"d":"500,000"},{"v":21706,"d":"21,706"},16,15,{"v":93.75,"d":"93.8"},1,{"v":6.25,"d":"6.3"},{"v":478294,"d":"478,294"},{"v":691744,"d":"691,744"},{"v":1170038,"d":"1,170,038"},{"v":59.1214986179936,"d":"59.1"}]
[{"$nulls":3},"Veřejně přístupný internet II",{"v":950000,"d":"950,000"},"není vyhodn."]
[{"$nulls":3},"GIS V",{"v":1000000,"d":"1,000,000"},"není vyhodn."]
[{"v":5005836,"d":"5,005,836"},null,{"v":5005836,"d":"5,005,836"},"Čistá voda 2005",{"v":5000000,"d":"5,000,000"},{"v":12538,"d":"12,538"},73,21,{"v":28.767123287671232,"d":"28.8"},52,{"v":71.23287671232876,"d":"71.2"},{"v":4987462,"d":"4,987,462"},{"v":7845566,"d":"7,845,566"},{"v":12833028,"d":"12,833,028"},{"v":61.13573507359292,"d":"61.1"},{"v":5000000,"d":"5,000,000"},{"v":18374,"d":"18,374"},{"v":4987462,"d":"4,987,462"},{"v":7.059644606785345,"d":"7.06"}]
[]
[0,null,0,{"$nulls":12},0,0,0,{"v":0,"d":"0.00"}]
[]
[{"v":2002334,"d":"2,002,334"},null,{"v":2002334,"d":"2,002,334"},"Krajina Vysočiny 2005",{"v":1500000,"d":"1,500,000"},"není vyhodn.",{"$nulls":9},{"v":1500000,"d":"1,500,000"},{"v":502334,"d":"502,334"},{"v":1500000,"d":"1,500,000"},{"v":2.123217562395065,"d":"2.12"}]
[]
[{"v":3504085,"d":"3,504,085"},{"v":2500000,"d":"2,500,000"},{"v":6004085,"d":"6,004,085"},"Systém sbětu a třídění odpadu 2005",{"v":4500000,"d":"4,500,000"},{"v":917805,"d":"917,805"},80,64,{"v":80,"d":"80.0"},16,{"v":20,"d":"20.0"},{"v":3582195,"d":"3,582,195"},{"v":5501489,"d":"5,501,489"},{"v":9083684,"d":"9,083,684"},{"v":60.5645132525526,"d":"60.6"},{"v":6917000,"d":"6,917,000"},{"v":305155,"d":"305,155"},{"v":5698930,"d":"5,698,930"},{"v":8.066712175240072,"d":"8.07"}]
[{"$nulls":3},"Systém sbětu a třídění odpadu 2005/II",{"v":917000,"d":"917,000"},3,23,18,{"v":78.26086956521739,"d":"78.3"},5,{"v":21.73913043478261,"d":"21.7"},{"v":916997,"d":"916,997"},{"v":2867218,"d":"2,867,218"},{"v":3784215,"d":"3,784,215"},{"v":75.76784088641898,"d":"75.8"}]
[{"$nulls":3},"Bioodpady 2005",{"v":1500000,"d":"1,500,000"},{"v":300262,"d":"300,262"},22,22,{"v":100,"d":"100.0"},0,{"v":0,"d":"0.0"},{"v":1199738,"d":"1,199,738"},{"v":1457032,"d":"1,457,032"},{"v":2656770,"d":"2,656,770"},{"v":54.84223323810492,"d":"54.8"}]
[{"v":2002334,"d":"2,002,334"},null,{"v":2002334,"d":"2,002,334"},"Energet. využívání obnovitelných zdrojů 2005",{"v":2000000,"d":"2,000,000"},"není vyhodn.",{"$nulls":9},{"v":2000000,"d":"2,000,000"},{"v":2334,"d":"2,334"},{"v":2000000,"d":"2,000,000"},{"v":2.830956749860087,"d":"2.83"}]
[]
[{"v":1501751,"d":"1,501,751"},null,{"v":1501751,"d":"1,501,751"},"ŽP - zdroj bohatsví Vysočiny 2005",{"v":1500000,"d":"1,500,000"},0,38,32,{"v":84.21052631578948,"d":"84.2"},6,{"v":15.789473684210526,"d":"15.8"},{"v":1500000,"d":"1,500,000"},{"v":2821630,"d":"2,821,630"},{"v":4321630,"d":"4,321,630"},{"v":65.29087404520979,"d":"65.3"},{"v":1500000,"d":"1,500,000"},{"v":1751,"d":"1,751"},{"v":1500000,"d":"1,500,000"},{"v":2.123217562395065,"d":"2.12"}]
[]
[{"v":81595123,"d":"81,595,123"},{"v":2500000,"d":"2,500,000"},{"v":84095123,"d":"84,095,123"},"Vyhl. 36 GP",{"v":74892089,"d":"74,892,089"},{"v":4244595,"d":"4,244,595"},{"v":1484,"d":"1,484"},890,{"v":59.97304582210243,"d":"60.0"},594,{"v":40.02695417789757,"d":"40.0"},{"v":61197494,"d":"61,197,494"},{"v":118444631,"d":"118,444,631"},{"v":179642125,"d":"179,642,125"},{"v":65.9336617177068,"d":"65.9"},{"v":74892089,"d":"74,892,089"},{"v":13447629,"d":"13,447,629"},{"v":70647494,"d":"70,647,494"},{"v":100,"d":"100.00"}]
["*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"]