{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["rozdeleni"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"rozdeleni","index":0,"n_rows":43,"n_cols":21,"rows_kept":43,"flags":["formulas_cached_only"]}
["Rozdělení příspěvku pro Lodní třídy pro rok 2006"]
[]
["dle rozhodnutí VV ČSJ ze dne 17.02.2006, stav k 17.02.2006"]
[]
[null,300000,null,null,{"v":0.3,"d":"30%"},null,{"v":0.3,"d":"30%"},null,{"v":0.2,"d":"20%"},null,{"v":0.2,"d":"20%"},null,"Součet",null,"Příjmemce","Částka","Smlouva","Záloha","Doplatek","Stav","Úspora"]
[{"$nulls":4},90000,null,90000,null,60000,null,60000]
["kód","třída","S","Z","SM",null,"ZM",null,"SD",null,"ZD"]
["01","Flying Dutchman",6,4,null,0,null,0,51,{"v":647.2081218274111,"d":"647"},22,{"v":817.8438661710037,"d":"818"},{"v":1465.051987998415,"d":"1,465"},{"v":0.004947330086898983,"d":"0.5%"},"ALT FD",{"v":1465.051987998415,"d":"1,465"}]
["02","Finn",571,116,50,{"v":1250,"d":"1,250"},8,{"v":1172.6384364820847,"d":"1,173"},559,{"v":7093.908629441624,"d":"7,094"},115,{"v":4275.092936802974,"d":"4,275"},{"v":13791.64000272668,"d":"13,792"},{"v":0.04657295173967785,"d":"4.7%"},"ALT Finn",{"v":13791.64000272668,"d":"13,792"}]
["03","Tornádo",36,11,null,0,null,0,25,{"v":317.25888324873097,"d":"317"},12,{"v":446.0966542750929,"d":"446"},{"v":763.3555375238238,"d":"763"},{"v":0.0025777732454069367,"d":"0.3%"},"ALT Tornado",{"v":763.3555375238238,"d":"763"}]
["04","Pirát",781,150,28,700,11,{"v":1612.3778501628665,"d":"1,612"},652,{"v":8274.111675126904,"d":"8,274"},130,{"v":4832.713754646839,"d":"4,833"},{"v":15419.20327993661,"d":"15,419"},{"v":0.052069065758589585,"d":"5.2%"},"ALT Pirat",{"v":15419.20327993661,"d":"15,419"}]
["05","Star",72,30,null,0,null,0,67,{"v":850.253807106599,"d":"850"},34,{"v":1263.9405204460966,"d":"1,264"},{"v":2114.1943275526955,"d":"2,114"},{"v":0.0071394170936846845,"d":"0.7%"},"ALT Star",{"v":2114.1943275526955,"d":"2,114"}]
["06","Laser",304,50,37,925,12,{"v":1758.957654723127,"d":"1,759"},194,{"v":2461.9289340101523,"d":"2,462"},35,{"v":1301.1152416356877,"d":"1,301"},{"v":6447.001830368967,"d":"6,447"},{"v":0.021770863004836733,"d":"2.2%"},"ALT LASER"]
[33,"Laser 4.7",null,null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.0%"},"ALT LASER"]
["24","Laser Radial",76,26,30,750,7,{"v":1026.0586319218241,"d":"1,026"},73,{"v":926.3959390862943,"d":"926"},19,{"v":706.3197026022304,"d":"706"},{"v":3408.7742736103487,"d":"3,409"},{"v":0.01151108060425904,"d":"1.2%"},"ALT LASER",{"v":9855.776103979315,"d":"9,856"}]
["07","Cadet",867,85,683,{"v":17075,"d":"17,075"},89,{"v":13045.602605863192,"d":"13,046"},0,0,0,0,{"v":30120.60260586319,"d":"30,121"},{"v":0.10171418129066152,"d":"10.2%"},"ALT Cadet",{"v":30120.60260586319,"d":"30,121"}]
["08","Beluga",62,19,6,150,2,{"v":293.15960912052117,"d":"293"},58,{"v":736.0406091370558,"d":"736"},30,{"v":1115.2416356877322,"d":"1,115"},{"v":2294.441853945309,"d":"2,294"},{"v":0.007748094476955987,"d":"0.8%"},"ALT Beluga",{"v":2294.441853945309,"d":"2,294"}]
["10","420",457,106,154,{"v":3850,"d":"3,850"},38,{"v":5570.032573289902,"d":"5,570"},126,{"v":1598.984771573604,"d":"1,599"},44,{"v":1635.6877323420074,"d":"1,636"},{"v":12654.705077205514,"d":"12,655"},{"v":0.042733639271618724,"d":"4.3%"},"ALT 420",{"v":12654.705077205514,"d":"12,655"}]
["11","Optimist",1732,203,1776,{"v":44400,"d":"44,400"},216,{"v":31661.237785016285,"d":"31,661"},0,0,0,0,{"v":76061.23778501629,"d":"76,061"},{"v":0.256850987694094,"d":"25.7%"},"ALT Optimist",{"v":76061.23778501629,"d":"76,061"}]
["12","Fireball",746,128,51,{"v":1275,"d":"1,275"},21,{"v":3078.1758957654724,"d":"3,078"},618,{"v":7842.639593908629,"d":"7,843"},119,{"v":4423.791821561338,"d":"4,424"},{"v":16619.60731123544,"d":"16,620"},{"v":0.05612270687790114,"d":"5.6%"},"ALT FB",{"v":16619.60731123544,"d":"16,620"}]
["13","Evropa",1006,163,567,{"v":14175,"d":"14,175"},81,{"v":11872.964169381108,"d":"11,873"},459,{"v":5824.8730964467,"d":"5,825"},105,{"v":3903.345724907063,"d":"3,903"},{"v":35776.18299073487,"d":"35,776"},{"v":0.12081249536153509,"d":"12.1%"},"ALT Evropa",{"v":35776.18299073487,"d":"35,776"}]
["14","Vaurien",303,91,34,850,18,{"v":2638.4364820846904,"d":"2,638"},203,{"v":2576.1421319796955,"d":"2,576"},66,{"v":2453.531598513011,"d":"2,454"},{"v":8518.110212577398,"d":"8,518"},{"v":0.0287647832864831,"d":"2.9%"},"ALT Vaurien",{"v":8518.110212577398,"d":"8,518"}]
["15","Kajutové plachetnice",407,192,15,375,11,{"v":1612.3778501628665,"d":"1,612"},465,{"v":5901.015228426396,"d":"5,901"},251,{"v":9330.85501858736,"d":"9,331"},{"v":17219.24809717662,"d":"17,219"},{"v":0.05814763222247654,"d":"5.8%"},"AKP",{"v":17219.24809717662,"d":"17,219"}]
["16","Námořní jachty",638,469,7,175,6,{"v":879.4788273615635,"d":"879"},530,{"v":6725.888324873096,"d":"6,726"},393,{"v":14609.665427509293,"d":"14,610"},{"v":22390.03257974395,"d":"22,390"},{"v":0.07560884032501346,"d":"7.6%"},"ČANY",{"v":22390.03257974395,"d":"22,390"}]
["17","Lední jachta",51,19,0,0,0,0,48,{"v":609.1370558375634,"d":"609"},21,{"v":780.6691449814126,"d":"781"},{"v":1389.8062008189759,"d":"1,390"},{"v":0.004693232792144389,"d":"0.5%"},"ALT DN",{"v":1389.8062008189759,"d":"1,390"}]
["18","470",36,16,2,50,2,{"v":293.15960912052117,"d":"293"},39,{"v":494.92385786802026,"d":"495"},13,{"v":483.27137546468396,"d":"483"},{"v":1321.3548424532255,"d":"1,321"},{"v":0.004462079585632821,"d":"0.4%"},"ALT 470",{"v":1321.3548424532255,"d":"1,321"}]
["19","Raceboard",263,70,1,25,1,{"v":146.57980456026058,"d":"147"},142,{"v":1802.0304568527918,"d":"1,802"},47,{"v":1747.2118959107806,"d":"1,747"},{"v":3720.822157323833,"d":"3,721"},{"v":0.012564834256890886,"d":"1.3%"},"ČWA"]
["20","Raceboard",221,46,60,{"v":1500,"d":"1,500"},13,{"v":1905.5374592833875,"d":"1,906"},137,{"v":1738.5786802030457,"d":"1,739"},36,{"v":1338.2899628252787,"d":"1,338"},{"v":6482.406102311712,"d":"6,482"},{"v":0.021890419594788463,"d":"2.2%"},"ČWA"]
["22","Funboard",127,41,1,25,1,{"v":146.57980456026058,"d":"147"},99,{"v":1256.3451776649745,"d":"1,256"},32,{"v":1189.5910780669144,"d":"1,190"},{"v":2617.5160602921496,"d":"2,618"},{"v":0.008839082888598936,"d":"0.9%"},"ČWA"]
["23","Mistral OD",23,10,3,75,1,{"v":146.57980456026058,"d":"147"},7,{"v":88.83248730964466,"d":"89"},3,{"v":111.52416356877322,"d":"112"},{"v":421.9364554386784,"d":"422"},{"v":0.0014248360726114683,"d":"0.1%"},"ČWA",{"v":13242.680775366374,"d":"13,243"}]
["27","Team racing",196,106,90,{"v":2250,"d":"2,250"},73,{"v":10700.325732899022,"d":"10,700"},62,{"v":786.8020304568528,"d":"787"},37,{"v":1375.4646840148698,"d":"1,375"},{"v":15112.592447370746,"d":"15,113"},{"v":0.05103367246923971,"d":"5.1%"},"AMTR",{"v":15112.592447370746,"d":"15,113"}]
[28,"Café 24",null,null,0,0,0,0,89,{"v":1129.441624365482,"d":"1,129"},43,{"v":1598.5130111524163,"d":"1,599"},{"v":2727.954635517898,"d":"2,728"},{"v":0.009212022613908665,"d":"0.9%"},"ALT Café",{"v":2727.954635517898,"d":"2,728"}]
[29,"T 2.4 M",50,34,5,125,3,{"v":439.73941368078175,"d":"440"},25,{"v":317.25888324873097,"d":"317"},7,{"v":260.2230483271375,"d":"260"},{"v":1142.2213452566502,"d":"1,142"},{"v":0.0038571641645337774,"d":"0.4%"},"ALT 2.4  M",{"v":1142.2213452566502,"d":"1,142"}]
[null,null,8981,2151,3600,{"v":89875,"d":"89,875"},614,{"v":89560.26058631923,"d":"89,560"},4728,{"v":58553.2994923858,"d":"58,553"},1614,{"v":58141.26394052044,"d":"58,141"},{"v":296129.82401922543,"d":"296,130"},null,null,{"v":300000,"d":"300,000"}]
[{"$nulls":4},25,null,146.57980456026058,null,12.690355329949238,null,37.174721189591075,{"$nulls":6},"ÚSPORA",null,null,0]
[]
["Vysvětlivky: SM - počet stratů mládeže, ZM - počet závodníků mládeže "]
["SD - počet startů dospělí, ZD - počet závodníků dospělých"]
[]
["Ve výpočtu je předpokládaná částka pro rozdělení uvažováno 300 tis. Kč."]
["Tato částka může být upravena s ohledem na disponibilní zdroje ČSJ "]
[]
["Martin Soušek, 16-2-2006"]