{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Proračun za poroko","Podrobnosti o proračunu"],"not_rendered":{"charts":1,"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Proračun za poroko","index":0,"n_rows":16,"n_cols":16,"rows_kept":16,"merged":[[1,1,1,5]]}
[{"$nulls":6}," "]
[null,"MARIJA + MIHA\nSE BOSTA POROČILA"]
[{"$nulls":7}," "]
[]
[null,"KATEGORIJA","PREDVIDENI STROŠKI","DEJANSKI STROŠKI","ODSTOPANJE","% PRORAČUNA",{"$nulls":3},"Nerazvrščeno","Predvideni stroški","Dejanski stroški","Predvideni stroški – razvrstitev stroškov","Razvrsitev","št.","Razvrščeno"]
[null,{"$f":"P6","v":"Poročno slavje"},{"$f":"VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,2,FALSE)","v":{"v":14500,"d":"14,500 €"}},{"$f":"IF(VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,3,FALSE))","v":{"v":12800,"d":"12,800 €"}},{"$f":"IF(OR(TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]=\"\",TBL_Povzetek[[#This Row],[DEJANSKI STROŠKI]]=\"\"),\"\",TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]-TBL_Povzetek[[#This Row],[DEJANSKI STROŠKI]])","v":{"v":1700,"d":"1,700 €"}},{"$f":"TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]/SUM(TBL_Povzetek[PREDVIDENI STROŠKI])","v":{"v":0.48739495798319327,"d":"48.7%"}},{"$nulls":3},"Poročno slavje",{"$f":"TBL_PoročnoSlavje[[#Totals],[OCENJENI]]","v":14500},{"$f":"TBL_PoročnoSlavje[[#Totals],[DEJANSKI]]","v":12800},{"$f":"K6-O6/100","v":14499.99},{"$f":"_xlfn.RANK.AVG(M6,$M$6:$M$15)","v":1},1,{"$f":"INDEX(TBL_RankingData,MATCH(O6,$N$6:$N$15,0),1)","v":"Poročno slavje"}]
[null,{"$f":"P7","v":"Obleka"},{"$f":"VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,2,FALSE)","v":{"v":4000,"d":"4,000 €"}},{"$f":"IF(VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,3,FALSE))","v":{"v":2900,"d":"2,900 €"}},{"$f":"IF(OR(TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]=\"\",TBL_Povzetek[[#This Row],[DEJANSKI STROŠKI]]=\"\"),\"\",TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]-TBL_Povzetek[[#This Row],[DEJANSKI STROŠKI]])","v":{"v":1100,"d":"1,100 €"}},{"$f":"TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]/SUM(TBL_Povzetek[PREDVIDENI STROŠKI])","v":{"v":0.13445378151260504,"d":"13.4%"}},{"$nulls":3},"Obleka",{"$f":"TBL_Obleka[[#Totals],[PREDVIDENI]]","v":4000},{"$f":"TBL_Obleka[[#Totals],[DEJANSKI]]","v":2900},{"$f":"K7-O7/100","v":3999.98},2,2,"Obleka"]
[null,"Cvetje in dekoracija",{"$f":"VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,2,FALSE)","v":{"v":3000,"d":"3,000 €"}},{"$f":"IF(VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]=\"\",TBL_Povzetek[[#This Row],[DEJANSKI STROŠKI]]=\"\"),\"\",TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]-TBL_Povzetek[[#This Row],[DEJANSKI STROŠKI]])","v":""},{"$f":"TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]/SUM(TBL_Povzetek[PREDVIDENI STROŠKI])","v":{"v":0.10084033613445378,"d":"10.1%"}},{"$nulls":3},"Cvetje in dekoracija",{"$f":"TBL_CvetjeInDekoracija[[#Totals],[PREDVIDENI]]","v":3000},{"$f":"TBL_CvetjeInDekoracija[[#Totals],[DEJANSKI]]","v":0},2999.97,3,3,"Cvetje in dekoracija"]
[null,"Fotografije in videoposnetki",{"$f":"VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,2,FALSE)","v":{"v":2500,"d":"2,500 €"}},{"$f":"IF(VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]=\"\",TBL_Povzetek[[#This Row],[DEJANSKI STROŠKI]]=\"\"),\"\",TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]-TBL_Povzetek[[#This Row],[DEJANSKI STROŠKI]])","v":""},{"$f":"TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]/SUM(TBL_Povzetek[PREDVIDENI STROŠKI])","v":{"v":0.08403361344537816,"d":"8.4%"}},{"$nulls":3},"Glasba",{"$f":"TBL_Glasba[[#Totals],[PREDVIDENI]]","v":1800},{"$f":"TBL_Glasba[[#Totals],[DEJANSKI]]","v":0},1799.96,5,4,"Fotografije in videoposnetki"]
[null,"Glasba",{"$f":"VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,2,FALSE)","v":{"v":1800,"d":"1,800 €"}},{"$f":"IF(VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]=\"\",TBL_Povzetek[[#This Row],[DEJANSKI STROŠKI]]=\"\"),\"\",TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]-TBL_Povzetek[[#This Row],[DEJANSKI STROŠKI]])","v":""},{"$f":"TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]/SUM(TBL_Povzetek[PREDVIDENI STROŠKI])","v":{"v":0.06050420168067227,"d":"6.1%"}},{"$nulls":3},"Fotografije in videoposnetki",{"$f":"TBL_FotografiranjeInVideo[[#Totals],[PREDVIDENI]]","v":2500},{"$f":"TBL_FotografiranjeInVideo[[#Totals],[DEJANSKI]]","v":0},2499.95,4,5,"Glasba"]
[null,"Spominki in darila",{"$f":"VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,2,FALSE)","v":{"v":1100,"d":"1,100 €"}},{"$f":"IF(VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]=\"\",TBL_Povzetek[[#This Row],[DEJANSKI STROŠKI]]=\"\"),\"\",TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]-TBL_Povzetek[[#This Row],[DEJANSKI STROŠKI]])","v":""},{"$f":"TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]/SUM(TBL_Povzetek[PREDVIDENI STROŠKI])","v":{"v":0.03697478991596639,"d":"3.7%"}},{"$nulls":3},"Spominki in darila",{"$f":"TBL_SpominkiInDarila[[#Totals],[PREDVIDENI]]","v":1100},{"$f":"TBL_SpominkiInDarila[[#Totals],[DEJANSKI]]","v":0},1099.94,6,6,"Spominki in darila"]
[null,{"$f":"P12","v":"Poročna prstana"},{"$f":"VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,2,FALSE)","v":{"v":1100,"d":"1,100 €"}},{"$f":"IF(VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]=\"\",TBL_Povzetek[[#This Row],[DEJANSKI STROŠKI]]=\"\"),\"\",TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]-TBL_Povzetek[[#This Row],[DEJANSKI STROŠKI]])","v":""},{"$f":"TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]/SUM(TBL_Povzetek[PREDVIDENI STROŠKI])","v":{"v":0.03697478991596639,"d":"3.7%"}},{"$nulls":3},"Poroka",{"$f":"TBL_Poroka[[#Totals],[PREDVIDENI]]","v":800},{"$f":"TBL_Poroka[[#Totals],[DEJANSKI]]","v":0},799.93,8,7,"Poročna prstana"]
[null,"Poroka",{"$f":"VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,2,FALSE)","v":{"v":800,"d":"800 €"}},{"$f":"IF(VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]=\"\",TBL_Povzetek[[#This Row],[DEJANSKI STROŠKI]]=\"\"),\"\",TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]-TBL_Povzetek[[#This Row],[DEJANSKI STROŠKI]])","v":""},{"$f":"TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]/SUM(TBL_Povzetek[PREDVIDENI STROŠKI])","v":{"v":0.02689075630252101,"d":"2.7%"}},{"$nulls":3},"Tiskovina",{"$f":"TBL_PisarniškiMaterial[[#Totals],[PREDVIDENI]]","v":500},{"$f":"TBL_PisarniškiMaterial[[#Totals],[DEJANSKI]]","v":0},499.92,9,8,"Poroka"]
[null,"Tiskovina",{"$f":"VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,2,FALSE)","v":{"v":500,"d":"500 €"}},{"$f":"IF(VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]=\"\",TBL_Povzetek[[#This Row],[DEJANSKI STROŠKI]]=\"\"),\"\",TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]-TBL_Povzetek[[#This Row],[DEJANSKI STROŠKI]])","v":""},{"$f":"TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]/SUM(TBL_Povzetek[PREDVIDENI STROŠKI])","v":{"v":0.01680672268907563,"d":"1.7%"}},{"$nulls":3},"Poročna prstana",{"$f":"TBL_PoročnaPrstana[[#Totals],[PREDVIDENI]]","v":1100},{"$f":"TBL_PoročnaPrstana[[#Totals],[DEJANSKI]]","v":0},1099.91,7,9,"Tiskovina"]
[null,"Prevoz",{"$f":"VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,2,FALSE)","v":{"v":450,"d":"450 €"}},{"$f":"IF(VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Povzetek[[#This Row],[KATEGORIJA]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]=\"\",TBL_Povzetek[[#This Row],[DEJANSKI STROŠKI]]=\"\"),\"\",TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]-TBL_Povzetek[[#This Row],[DEJANSKI STROŠKI]])","v":""},{"$f":"TBL_Povzetek[[#This Row],[PREDVIDENI STROŠKI]]/SUM(TBL_Povzetek[PREDVIDENI STROŠKI])","v":{"v":0.015126050420168067,"d":"1.5%"}},{"$nulls":3},"Prevoz",{"$f":"TBL_Prevoz[[#Totals],[PREDVIDENI]]","v":450},{"$f":"TBL_Prevoz[[#Totals],[DEJANSKI]]","v":0},449.9,10,10,"Prevoz"]
[null,"Vsota",{"$f":"SUBTOTAL(109,TBL_Povzetek[PREDVIDENI STROŠKI])","v":{"v":29750,"d":"29,750 €"}},{"$f":"SUBTOTAL(109,TBL_Povzetek[DEJANSKI STROŠKI])","v":{"v":15700,"d":"15,700 €"}},{"$f":"TBL_Povzetek[[#Totals],[PREDVIDENI STROŠKI]]-TBL_Povzetek[[#Totals],[DEJANSKI STROŠKI]]","v":{"v":14050,"d":"14,050 €"}},{"$f":"SUBTOTAL(109,TBL_Povzetek[% PRORAČUNA])","v":{"v":1,"d":"100%"}}]

{"sheet":"Podrobnosti o proračunu","index":1,"n_rows":91,"n_cols":6,"rows_kept":91}
[{"$nulls":5}," "]
[null,"PODROBNOSTI O PRORAČUNU"]
[]
[null,"POROČNO SLAVJE","OCENJENI","DEJANSKI","ODSTOPANJE"]
[null,"Prizorišče in najemnine",{"v":8000,"d":"8,000.00 €"},{"v":7800,"d":"7,800.00 €"},{"$f":"IF(OR(TBL_PoročnoSlavje[[#This Row],[OCENJENI]]=\"\",TBL_PoročnoSlavje[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_PoročnoSlavje[[#This Row],[OCENJENI]]-TBL_PoročnoSlavje[[#This Row],[DEJANSKI]])","v":{"v":200,"d":"200.00 €"}}]
[null,"Prehrana in storitev",{"v":4000,"d":"4,000.00 €"},{"v":4200,"d":"4,200.00 €"},{"$f":"IF(OR(TBL_PoročnoSlavje[[#This Row],[OCENJENI]]=\"\",TBL_PoročnoSlavje[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_PoročnoSlavje[[#This Row],[OCENJENI]]-TBL_PoročnoSlavje[[#This Row],[DEJANSKI]])","v":{"v":-200,"d":"-200.00 €"}}]
[null,"Pijače",{"v":1000,"d":"1,000.00 €"},{"v":800,"d":"800.00 €"},{"$f":"IF(OR(TBL_PoročnoSlavje[[#This Row],[OCENJENI]]=\"\",TBL_PoročnoSlavje[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_PoročnoSlavje[[#This Row],[OCENJENI]]-TBL_PoročnoSlavje[[#This Row],[DEJANSKI]])","v":{"v":200,"d":"200.00 €"}}]
[null,"Torta",{"v":1000,"d":"1,000.00 €"},null,{"$f":"IF(OR(TBL_PoročnoSlavje[[#This Row],[OCENJENI]]=\"\",TBL_PoročnoSlavje[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_PoročnoSlavje[[#This Row],[OCENJENI]]-TBL_PoročnoSlavje[[#This Row],[DEJANSKI]])","v":""}]
[null,"Razni stroški",{"v":500,"d":"500.00 €"},null,{"$f":"IF(OR(TBL_PoročnoSlavje[[#This Row],[OCENJENI]]=\"\",TBL_PoročnoSlavje[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_PoročnoSlavje[[#This Row],[OCENJENI]]-TBL_PoročnoSlavje[[#This Row],[DEJANSKI]])","v":""}]
[null,"SKUPAJ POROČNO SLAVJE",{"$f":"SUBTOTAL(109,TBL_PoročnoSlavje[OCENJENI])","v":{"v":14500,"d":"14,500.00 €"}},{"$f":"SUBTOTAL(109,TBL_PoročnoSlavje[DEJANSKI])","v":{"v":12800,"d":"12,800.00 €"}},{"$f":"TBL_PoročnoSlavje[[#Totals],[OCENJENI]]-TBL_PoročnoSlavje[[#Totals],[DEJANSKI]]","v":{"v":1700,"d":"1,700.00 €"}}]
[]
[]
[null,"OBLEKA","PREDVIDENI","DEJANSKI","ODSTOPANJE"]
[null,"Smoking, obleka in/ali obleke",{"v":3000,"d":"3,000.00 €"},{"v":2900,"d":"2,900.00 €"},{"$f":"IF(OR(TBL_Obleka[[#This Row],[PREDVIDENI]]=\"\",TBL_Obleka[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_Obleka[[#This Row],[PREDVIDENI]]-TBL_Obleka[[#This Row],[DEJANSKI]])","v":{"v":100,"d":"100.00 €"}}]
[null,"Spremembe",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_Obleka[[#This Row],[PREDVIDENI]]=\"\",TBL_Obleka[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_Obleka[[#This Row],[PREDVIDENI]]-TBL_Obleka[[#This Row],[DEJANSKI]])","v":""}]
[null,"Pokrivalo in tančica",{"v":200,"d":"200.00 €"},null,{"$f":"IF(OR(TBL_Obleka[[#This Row],[PREDVIDENI]]=\"\",TBL_Obleka[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_Obleka[[#This Row],[PREDVIDENI]]-TBL_Obleka[[#This Row],[DEJANSKI]])","v":""}]
[null,"Dodatki",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_Obleka[[#This Row],[PREDVIDENI]]=\"\",TBL_Obleka[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_Obleka[[#This Row],[PREDVIDENI]]-TBL_Obleka[[#This Row],[DEJANSKI]])","v":""}]
[null,"Lasje in ličila",{"v":500,"d":"500.00 €"},null,{"$f":"IF(OR(TBL_Obleka[[#This Row],[PREDVIDENI]]=\"\",TBL_Obleka[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_Obleka[[#This Row],[PREDVIDENI]]-TBL_Obleka[[#This Row],[DEJANSKI]])","v":""}]
[null,"Razni stroški",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_Obleka[[#This Row],[PREDVIDENI]]=\"\",TBL_Obleka[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_Obleka[[#This Row],[PREDVIDENI]]-TBL_Obleka[[#This Row],[DEJANSKI]])","v":""}]
[null,"SKUPAJ OBLEKA",{"$f":"SUBTOTAL(109,TBL_Obleka[PREDVIDENI])","v":{"v":4000,"d":"4,000.00 €"}},{"$f":"SUBTOTAL(109,TBL_Obleka[DEJANSKI])","v":{"v":2900,"d":"2,900.00 €"}},{"$f":"TBL_Obleka[[#Totals],[PREDVIDENI]]-TBL_Obleka[[#Totals],[DEJANSKI]]","v":{"v":1100,"d":"1,100.00 €"}}]
[]
[]
[null,"CVETJE IN DEKORACIJA","PREDVIDENI","DEJANSKI","ODSTOPANJE"]
[null,"Cvetlična ureditev za slovesnost",{"v":1000,"d":"1,000.00 €"},null,{"$f":"IF(OR(TBL_CvetjeInDekoracija[[#This Row],[PREDVIDENI]]=\"\",TBL_CvetjeInDekoracija[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_CvetjeInDekoracija[[#This Row],[PREDVIDENI]]-TBL_CvetjeInDekoracija[[#This Row],[DEJANSKI]])","v":""}]
[null,"Popki in košara za deklico s cvetjem",{"v":500,"d":"500.00 €"},null,{"$f":"IF(OR(TBL_CvetjeInDekoracija[[#This Row],[PREDVIDENI]]=\"\",TBL_CvetjeInDekoracija[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_CvetjeInDekoracija[[#This Row],[PREDVIDENI]]-TBL_CvetjeInDekoracija[[#This Row],[DEJANSKI]])","v":""}]
[null,"Blazina z obročem",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_CvetjeInDekoracija[[#This Row],[PREDVIDENI]]=\"\",TBL_CvetjeInDekoracija[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_CvetjeInDekoracija[[#This Row],[PREDVIDENI]]-TBL_CvetjeInDekoracija[[#This Row],[DEJANSKI]])","v":""}]
[null,"Šopki",{"v":500,"d":"500.00 €"},null,{"$f":"IF(OR(TBL_CvetjeInDekoracija[[#This Row],[PREDVIDENI]]=\"\",TBL_CvetjeInDekoracija[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_CvetjeInDekoracija[[#This Row],[PREDVIDENI]]-TBL_CvetjeInDekoracija[[#This Row],[DEJANSKI]])","v":""}]
[null,"Naprsni šopki",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_CvetjeInDekoracija[[#This Row],[PREDVIDENI]]=\"\",TBL_CvetjeInDekoracija[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_CvetjeInDekoracija[[#This Row],[PREDVIDENI]]-TBL_CvetjeInDekoracija[[#This Row],[DEJANSKI]])","v":""}]
[null,"Zapestni šopki",{"v":200,"d":"200.00 €"},null,{"$f":"IF(OR(TBL_CvetjeInDekoracija[[#This Row],[PREDVIDENI]]=\"\",TBL_CvetjeInDekoracija[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_CvetjeInDekoracija[[#This Row],[PREDVIDENI]]-TBL_CvetjeInDekoracija[[#This Row],[DEJANSKI]])","v":""}]
[null,"Okrasne dekoracije",{"v":300,"d":"300.00 €"},null,{"$f":"IF(OR(TBL_CvetjeInDekoracija[[#This Row],[PREDVIDENI]]=\"\",TBL_CvetjeInDekoracija[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_CvetjeInDekoracija[[#This Row],[PREDVIDENI]]-TBL_CvetjeInDekoracija[[#This Row],[DEJANSKI]])","v":""}]
[null,"Osvetlitev",{"v":200,"d":"200.00 €"},null,{"$f":"IF(OR(TBL_CvetjeInDekoracija[[#This Row],[PREDVIDENI]]=\"\",TBL_CvetjeInDekoracija[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_CvetjeInDekoracija[[#This Row],[PREDVIDENI]]-TBL_CvetjeInDekoracija[[#This Row],[DEJANSKI]])","v":""}]
[null,"Razni stroški",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_CvetjeInDekoracija[[#This Row],[PREDVIDENI]]=\"\",TBL_CvetjeInDekoracija[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_CvetjeInDekoracija[[#This Row],[PREDVIDENI]]-TBL_CvetjeInDekoracija[[#This Row],[DEJANSKI]])","v":""}]
[null,"SKUPAJ CVETJE IN DEKORACIJA",{"$f":"SUBTOTAL(109,TBL_CvetjeInDekoracija[PREDVIDENI])","v":{"v":3000,"d":"3,000.00 €"}},{"$f":"SUBTOTAL(109,TBL_CvetjeInDekoracija[DEJANSKI])","v":{"v":0,"d":"0.00 €"}},{"$f":"TBL_CvetjeInDekoracija[[#Totals],[PREDVIDENI]]-TBL_CvetjeInDekoracija[[#Totals],[DEJANSKI]]","v":{"v":3000,"d":"3,000.00 €"}}]
[]
[]
[null,"GLASBA","PREDVIDENI","DEJANSKI","ODSTOPANJE"]
[null,"Glasbeniki slovesnosti",{"v":700,"d":"700.00 €"},null,{"$f":"IF(OR(TBL_Glasba[[#This Row],[PREDVIDENI]]=\"\",TBL_Glasba[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_Glasba[[#This Row],[PREDVIDENI]]-TBL_Glasba[[#This Row],[DEJANSKI]])","v":""}]
[null,"Glasbeniki v koktajl urah",{"v":300,"d":"300.00 €"},null,{"$f":"IF(OR(TBL_Glasba[[#This Row],[PREDVIDENI]]=\"\",TBL_Glasba[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_Glasba[[#This Row],[PREDVIDENI]]-TBL_Glasba[[#This Row],[DEJANSKI]])","v":""}]
[null,"Skupina za sprejem, DJ ali zabava",{"v":200,"d":"200.00 €"},null,{"$f":"IF(OR(TBL_Glasba[[#This Row],[PREDVIDENI]]=\"\",TBL_Glasba[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_Glasba[[#This Row],[PREDVIDENI]]-TBL_Glasba[[#This Row],[DEJANSKI]])","v":""}]
[null,"Izposoja zvočne opreme ali plesne talne obloge",{"v":400,"d":"400.00 €"},null,{"$f":"IF(OR(TBL_Glasba[[#This Row],[PREDVIDENI]]=\"\",TBL_Glasba[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_Glasba[[#This Row],[PREDVIDENI]]-TBL_Glasba[[#This Row],[DEJANSKI]])","v":""}]
[null,"Razni stroški",{"v":200,"d":"200.00 €"},null,{"$f":"IF(OR(TBL_Glasba[[#This Row],[PREDVIDENI]]=\"\",TBL_Glasba[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_Glasba[[#This Row],[PREDVIDENI]]-TBL_Glasba[[#This Row],[DEJANSKI]])","v":""}]
[null,"SKUPAJ GLASBA",{"$f":"SUBTOTAL(109,TBL_Glasba[PREDVIDENI])","v":{"v":1800,"d":"1,800.00 €"}},{"$f":"SUBTOTAL(109,TBL_Glasba[DEJANSKI])","v":{"v":0,"d":"0.00 €"}},{"$f":"TBL_Glasba[[#Totals],[PREDVIDENI]]-TBL_Glasba[[#Totals],[DEJANSKI]]","v":{"v":1800,"d":"1,800.00 €"}}]
[]
[]
[null,"FOTOGRAFIRANJE IN VIDEO","PREDVIDENI","DEJANSKI","ODSTOPANJE"]
[null,"Fotografiranje",{"v":1000,"d":"1,000.00 €"},null,{"$f":"IF(OR(TBL_FotografiranjeInVideo[[#This Row],[PREDVIDENI]]=\"\",TBL_FotografiranjeInVideo[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_FotografiranjeInVideo[[#This Row],[PREDVIDENI]]-TBL_FotografiranjeInVideo[[#This Row],[DEJANSKI]])","v":""}]
[null,"Videoposnetki",{"v":800,"d":"800.00 €"},null,{"$f":"IF(OR(TBL_FotografiranjeInVideo[[#This Row],[PREDVIDENI]]=\"\",TBL_FotografiranjeInVideo[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_FotografiranjeInVideo[[#This Row],[PREDVIDENI]]-TBL_FotografiranjeInVideo[[#This Row],[DEJANSKI]])","v":""}]
[null,"Dodatni tiski in albumi",{"v":500,"d":"500.00 €"},null,{"$f":"IF(OR(TBL_FotografiranjeInVideo[[#This Row],[PREDVIDENI]]=\"\",TBL_FotografiranjeInVideo[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_FotografiranjeInVideo[[#This Row],[PREDVIDENI]]-TBL_FotografiranjeInVideo[[#This Row],[DEJANSKI]])","v":""}]
[null,"Razni stroški",{"v":200,"d":"200.00 €"},null,{"$f":"IF(OR(TBL_FotografiranjeInVideo[[#This Row],[PREDVIDENI]]=\"\",TBL_FotografiranjeInVideo[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_FotografiranjeInVideo[[#This Row],[PREDVIDENI]]-TBL_FotografiranjeInVideo[[#This Row],[DEJANSKI]])","v":""}]
[null,"SKUPAJ FOTOGRAFIRANJE IN VIDEO",{"$f":"SUBTOTAL(109,TBL_FotografiranjeInVideo[PREDVIDENI])","v":{"v":2500,"d":"2,500.00 €"}},{"$f":"SUBTOTAL(109,TBL_FotografiranjeInVideo[DEJANSKI])","v":{"v":0,"d":"0.00 €"}},{"$f":"TBL_FotografiranjeInVideo[[#Totals],[PREDVIDENI]]-TBL_FotografiranjeInVideo[[#Totals],[DEJANSKI]]","v":{"v":2500,"d":"2,500.00 €"}}]
[]
[]
[null,"SPOMINKI & DARILA","PREDVIDENI","DEJANSKI","ODSTOPANJE"]
[null,"Darila za dobrodošlico",{"v":700,"d":"700.00 €"},null,{"$f":"IF(OR(TBL_SpominkiInDarila[[#This Row],[PREDVIDENI]]=\"\",TBL_SpominkiInDarila[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_SpominkiInDarila[[#This Row],[PREDVIDENI]]-TBL_SpominkiInDarila[[#This Row],[DEJANSKI]])","v":""}]
[null,"Zabavna darila",{"v":200,"d":"200.00 €"},null,{"$f":"IF(OR(TBL_SpominkiInDarila[[#This Row],[PREDVIDENI]]=\"\",TBL_SpominkiInDarila[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_SpominkiInDarila[[#This Row],[PREDVIDENI]]-TBL_SpominkiInDarila[[#This Row],[DEJANSKI]])","v":""}]
[null,"Razni stroški",{"v":200,"d":"200.00 €"},null,{"$f":"IF(OR(TBL_SpominkiInDarila[[#This Row],[PREDVIDENI]]=\"\",TBL_SpominkiInDarila[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_SpominkiInDarila[[#This Row],[PREDVIDENI]]-TBL_SpominkiInDarila[[#This Row],[DEJANSKI]])","v":""}]
[null,"SKUPAJ SPOMINKI & DARILA",{"$f":"SUBTOTAL(109,TBL_SpominkiInDarila[PREDVIDENI])","v":{"v":1100,"d":"1,100.00 €"}},{"$f":"SUBTOTAL(109,TBL_SpominkiInDarila[DEJANSKI])","v":{"v":0,"d":"0.00 €"}},{"$f":"TBL_SpominkiInDarila[[#Totals],[PREDVIDENI]]-TBL_SpominkiInDarila[[#Totals],[DEJANSKI]]","v":{"v":1100,"d":"1,100.00 €"}}]
[]
[]
[null,"POROKA","PREDVIDENI","DEJANSKI","ODSTOPANJE"]
[null,"Pristojbina prizorišča",{"v":500,"d":"500.00 €"},null,{"$f":"IF(OR(TBL_Poroka[[#This Row],[PREDVIDENI]]=\"\",TBL_Poroka[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_Poroka[[#This Row],[PREDVIDENI]]-TBL_Poroka[[#This Row],[DEJANSKI]])","v":""}]
[null,"Uradna pristojbina ali darovanje za cerkev",{"v":200,"d":"200.00 €"},null,{"$f":"IF(OR(TBL_Poroka[[#This Row],[PREDVIDENI]]=\"\",TBL_Poroka[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_Poroka[[#This Row],[PREDVIDENI]]-TBL_Poroka[[#This Row],[DEJANSKI]])","v":""}]
[null,"Razni stroški",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_Poroka[[#This Row],[PREDVIDENI]]=\"\",TBL_Poroka[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_Poroka[[#This Row],[PREDVIDENI]]-TBL_Poroka[[#This Row],[DEJANSKI]])","v":""}]
[null,"SKUPAJ POROKA",{"$f":"SUBTOTAL(109,TBL_Poroka[PREDVIDENI])","v":{"v":800,"d":"800.00 €"}},{"$f":"SUBTOTAL(109,TBL_Poroka[DEJANSKI])","v":{"v":0,"d":"0.00 €"}},{"$f":"TBL_Poroka[[#Totals],[PREDVIDENI]]-TBL_Poroka[[#Totals],[DEJANSKI]]","v":{"v":800,"d":"800.00 €"}}]
[]
[]
[null,"PISARNIŠKI MATERIAL","PREDVIDENI","DEJANSKI","ODSTOPANJE"]
[null,"Kartice z datumom poroke",{"v":50,"d":"50.00 €"},null,{"$f":"IF(OR(TBL_PisarniškiMaterial[[#This Row],[PREDVIDENI]]=\"\",TBL_PisarniškiMaterial[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_PisarniškiMaterial[[#This Row],[PREDVIDENI]]-TBL_PisarniškiMaterial[[#This Row],[DEJANSKI]])","v":""}]
[null,"Povabila in odgovori nanje",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_PisarniškiMaterial[[#This Row],[PREDVIDENI]]=\"\",TBL_PisarniškiMaterial[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_PisarniškiMaterial[[#This Row],[PREDVIDENI]]-TBL_PisarniškiMaterial[[#This Row],[DEJANSKI]])","v":""}]
[null,"Programi",{"v":50,"d":"50.00 €"},null,{"$f":"IF(OR(TBL_PisarniškiMaterial[[#This Row],[PREDVIDENI]]=\"\",TBL_PisarniškiMaterial[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_PisarniškiMaterial[[#This Row],[PREDVIDENI]]-TBL_PisarniškiMaterial[[#This Row],[DEJANSKI]])","v":""}]
[null,"Sedežni razpored in kartice za sedenje",{"v":50,"d":"50.00 €"},null,{"$f":"IF(OR(TBL_PisarniškiMaterial[[#This Row],[PREDVIDENI]]=\"\",TBL_PisarniškiMaterial[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_PisarniškiMaterial[[#This Row],[PREDVIDENI]]-TBL_PisarniškiMaterial[[#This Row],[DEJANSKI]])","v":""}]
[null,"Menijske kartice",{"v":50,"d":"50.00 €"},null,{"$f":"IF(OR(TBL_PisarniškiMaterial[[#This Row],[PREDVIDENI]]=\"\",TBL_PisarniškiMaterial[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_PisarniškiMaterial[[#This Row],[PREDVIDENI]]-TBL_PisarniškiMaterial[[#This Row],[DEJANSKI]])","v":""}]
[null,"Zahvalne kartice",{"v":50,"d":"50.00 €"},null,{"$f":"IF(OR(TBL_PisarniškiMaterial[[#This Row],[PREDVIDENI]]=\"\",TBL_PisarniškiMaterial[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_PisarniškiMaterial[[#This Row],[PREDVIDENI]]-TBL_PisarniškiMaterial[[#This Row],[DEJANSKI]])","v":""}]
[null,"Poštnina",{"v":50,"d":"50.00 €"},null,{"$f":"IF(OR(TBL_PisarniškiMaterial[[#This Row],[PREDVIDENI]]=\"\",TBL_PisarniškiMaterial[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_PisarniškiMaterial[[#This Row],[PREDVIDENI]]-TBL_PisarniškiMaterial[[#This Row],[DEJANSKI]])","v":""}]
[null,"Razni stroški",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_PisarniškiMaterial[[#This Row],[PREDVIDENI]]=\"\",TBL_PisarniškiMaterial[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_PisarniškiMaterial[[#This Row],[PREDVIDENI]]-TBL_PisarniškiMaterial[[#This Row],[DEJANSKI]])","v":""}]
[null,"SKUPAJ PISARNIŠKI MATERIAL",{"$f":"SUBTOTAL(109,TBL_PisarniškiMaterial[PREDVIDENI])","v":{"v":500,"d":"500.00 €"}},{"$f":"SUBTOTAL(109,TBL_PisarniškiMaterial[DEJANSKI])","v":{"v":0,"d":"0.00 €"}},{"$f":"TBL_PisarniškiMaterial[[#Totals],[PREDVIDENI]]-TBL_PisarniškiMaterial[[#Totals],[DEJANSKI]]","v":{"v":500,"d":"500.00 €"}}]
[]
[]
[null,"POROČNA PRSTANA","PREDVIDENI","DEJANSKI","ODSTOPANJE"]
[null,"Poročna prstana",{"v":1000,"d":"1,000.00 €"},null,{"$f":"IF(OR(TBL_PoročnaPrstana[[#This Row],[PREDVIDENI]]=\"\",TBL_PoročnaPrstana[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_PoročnaPrstana[[#This Row],[PREDVIDENI]]-TBL_PoročnaPrstana[[#This Row],[DEJANSKI]])","v":""}]
[null,"Dodatki za prstan",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_PoročnaPrstana[[#This Row],[PREDVIDENI]]=\"\",TBL_PoročnaPrstana[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_PoročnaPrstana[[#This Row],[PREDVIDENI]]-TBL_PoročnaPrstana[[#This Row],[DEJANSKI]])","v":""}]
[null,"SKUPAJ POROČNA PRSTANA",{"$f":"SUBTOTAL(109,TBL_PoročnaPrstana[PREDVIDENI])","v":{"v":1100,"d":"1,100.00 €"}},{"$f":"SUBTOTAL(109,TBL_PoročnaPrstana[DEJANSKI])","v":{"v":0,"d":"0.00 €"}},{"$f":"TBL_PoročnaPrstana[[#Totals],[PREDVIDENI]]-TBL_PoročnaPrstana[[#Totals],[DEJANSKI]]","v":{"v":1100,"d":"1,100.00 €"}}]
[]
[]
[null,"PREVOZ  ","PREDVIDENI","DEJANSKI","ODSTOPANJE"]
[null,"Najem glavnega avtomobila",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_Prevoz[[#This Row],[PREDVIDENI]]=\"\",TBL_Prevoz[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_Prevoz[[#This Row],[PREDVIDENI]]-TBL_Prevoz[[#This Row],[DEJANSKI]])","v":""}]
[null,"Najem avtomobila za goste",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_Prevoz[[#This Row],[PREDVIDENI]]=\"\",TBL_Prevoz[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_Prevoz[[#This Row],[PREDVIDENI]]-TBL_Prevoz[[#This Row],[DEJANSKI]])","v":""}]
[null,"Prevoz za goste, ki so zunaj mesta",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_Prevoz[[#This Row],[PREDVIDENI]]=\"\",TBL_Prevoz[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_Prevoz[[#This Row],[PREDVIDENI]]-TBL_Prevoz[[#This Row],[DEJANSKI]])","v":""}]
[null,"Valetno parkiranje",{"v":50,"d":"50.00 €"},null,{"$f":"IF(OR(TBL_Prevoz[[#This Row],[PREDVIDENI]]=\"\",TBL_Prevoz[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_Prevoz[[#This Row],[PREDVIDENI]]-TBL_Prevoz[[#This Row],[DEJANSKI]])","v":""}]
[null,"Razni stroški",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_Prevoz[[#This Row],[PREDVIDENI]]=\"\",TBL_Prevoz[[#This Row],[DEJANSKI]]=\"\"),\"\",TBL_Prevoz[[#This Row],[PREDVIDENI]]-TBL_Prevoz[[#This Row],[DEJANSKI]])","v":""}]
[null,"SKUPAJ PREVOZ",{"$f":"SUBTOTAL(109,TBL_Prevoz[PREDVIDENI])","v":{"v":450,"d":"450.00 €"}},{"$f":"SUBTOTAL(109,TBL_Prevoz[DEJANSKI])","v":{"v":0,"d":"0.00 €"}},{"$f":"TBL_Prevoz[[#Totals],[PREDVIDENI]]-TBL_Prevoz[[#Totals],[DEJANSKI]]","v":{"v":450,"d":"450.00 €"}}]