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

{"sheet":"Souhrn","index":0,"n_rows":9,"n_cols":3,"rows_kept":9,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Návrh rozpočtu - Malá kopaná Jihlava, z.s. na rok 2026"]
["Zisk/ztráta – souhrn"]
[]
[]
[null,"Předpokládané","Skutečné"]
["Příjmy celkem",{"v":1472000,"d":"1,472,000.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Výdaje celkem",{"v":1431500,"d":"1,431,500.00 Kč"},{"v":0,"d":"0.00 Kč"}]
[]
["Zisk (nebo ztráta) celkem",{"v":40500,"d":"40,500.00 Kč"},{"v":0,"d":"0.00 Kč"}]