{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["tab_nor_rozpis","navrh R","SUMAR"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":1,"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":"tab_nor_rozpis","index":0,"n_rows":39,"n_cols":16,"rows_kept":39,"cut":false,"hidden":false,"merged":[[5,8,6,8],[5,9,6,9],[3,0,3,9],[5,0,6,0],[5,1,5,4],[5,5,6,5],[5,6,6,6],[5,7,6,7]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"příloha 5 metodiky"]
[{"$nulls":8},"tabulka1"]
["Organizace:"]
["Normativní rozpis rozpočtu přímých NIV na rok 2006"]
[]
["Škola                                                     Normativní skupina","normativ na jednotku výkonů",null,null,null,"výkony","NIV","MP celkem","odvody","ostatní přímé NIV"]
[null,"NIV","MP celkem","odvody","ostatní přímé NIV",{"$nulls":5},"Odvody","Přímé ONIV                                        na žáka","Celkem ONIV                                     na žáka","Celkem ONIV",null,"Celkem                                            přímé                                   NIV"]
[null,0,null,0,null,null,0,0,0,0,{"$error":"#REF!"},null,0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
[null,0,null,0,null,null,0,0,0,0]
["Celkem"]

{"sheet":"navrh R","index":1,"n_rows":30,"n_cols":9,"rows_kept":30,"cut":false,"hidden":false,"merged":[[2,0,2,8],[12,8,13,8],[12,1,13,1],[12,2,13,2]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"příloha 5 metodiky"]
[{"$nulls":7},"tabulka 2"]
["Návrh závazných ukazatelů rozpočtu přímých NIV na rok 2006"]
[]
[]
[]
["Obecní úřad obce s rozšířenou působností:"]
[]
["Organizace:"]
[]
[]
[{"$nulls":7},"v tis. Kč"]
[null,"NIV celkem","MP celkem","z toho:",null,"z NIV celkem orientačně",null,null,"limit zaměst.                               (2 des. místa)"]
["Organizace",null,null,"platy","OPPP","pojistné","FKSP","přímé ONIV"]
[]
[]
[]
[]
["Požadavky"]
["přesuny z platů do OPPP"]
{"$rows_empty":7}
["Zpracoval/la dne:"]
["Telefon:"]
["Email:"]

{"sheet":"SUMAR","index":2,"n_rows":42,"n_cols":9,"rows_kept":42,"cut":false,"hidden":false,"merged":[[2,0,2,8],[8,8,9,8],[8,1,9,1],[8,2,9,2],[8,0,9,0]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"příloha 5 metodiky"]
[{"$nulls":7},"tabulka 3"]
["Sumář rozpisu rozpočtu přímých NIV na rok 2006"]
[]
[]
["Obecní úřad obce s rozšířenou působností:"]
[]
[{"$nulls":7},"v tis. Kč"]
["Organizace","NIV celkem","MP celkem","z toho:",null,"z NIV celkem orientačně:",null,null,"limit zaměst.                        (na 2 des. místa)"]
[null,null,null,"platy","OPPP","pojistné","FKSP","přímé ONIV"]
[]
[" - organizace"]
[" - organizace"]
{"$rows_empty":24}
["Celkem"]
[]
["Zpracoval/la dne:"]
["Telefon:"]
["Email:"]