{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Budžet za venčanje"],"not_rendered":{"charts":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Budžet za venčanje","index":0,"n_rows":88,"n_cols":9,"rows_kept":88}
[]
[null,"Procenjeno","Stvarni","Iznad/ispod"]
["Ukupni troškovi",{"$f":"SUM(B19,G27,B29,G38,B37,G49,B51,G64,G73,B67)","v":{"v":10,"d":"10.00 RSD"}},{"$f":"SUM(C19,H27,C29,H38,C37,H49,C51,H64,H73,C67)","v":{"v":10,"d":"10.00 RSD"}},{"$f":"B3-C3","v":{"v":0,"d":"0.00 RSD"}}]
[]
[]
[null,"Procenjeno","Stvarno","Iznad/ispod"]
["Odela"]
["Verenički prsten",{"v":1,"d":"1.00 RSD"},{"v":1,"d":"1.00 RSD"},{"$f":"B8-C8","v":{"v":0,"d":"0.00 RSD"}}]
["Burme",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"$f":"B9-C9","v":{"v":0,"d":"0.00 RSD"}}]
["Venčanica",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Veo/ukras na glavi",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Cipele",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Nakit",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Podvezica",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Čarape",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Mladoženjin smoking",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Cipele za mladoženju",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Drugo_______________________",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Ukupno za odela",{"$f":"SUM(B8:B18)","v":{"v":1,"d":"1.00 RSD"}},{"$f":"SUM(C8:C18)","v":{"v":1,"d":"1.00 RSD"}},{"v":0,"d":"0.00 RSD"},null,null,"Procenjeno","Stvarno","Iznad/ispod"]
[{"$nulls":5},"Ukrasi"]
[{"$nulls":5},"Vrpce za crkvene klupe/druga mesta",{"v":1,"d":"1.00 RSD"},{"v":1,"d":"1.00 RSD"},{"$f":"G21-H21","v":{"v":0,"d":"0.00 RSD"}}]
[null,"Procenjeno","Stvarno","Iznad/ispod",null,"Ukrasi za stolove (bez cvetova)",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"$f":"G22-H22","v":{"v":0,"d":"0.00 RSD"}}]
["Pokloni",{"$nulls":4},"Sveće",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Učesnici",{"v":1,"d":"1.00 RSD"},{"v":1,"d":"1.00 RSD"},{"$f":"B24-C24","v":{"v":0,"d":"0.00 RSD"}},null,"Rasveta",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Mladenci",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},null,"Balončići",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Roditelji",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},null,"Drugo________________",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Čitači/drugi učesnici",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},null,"Ukupno za ukrase",{"$f":"SUM(G21:G26)","v":{"v":1,"d":"1.00 RSD"}},{"$f":"SUM(H21:H26)","v":{"v":1,"d":"1.00 RSD"}},{"v":0,"d":"0.00 RSD"}]
["Drugo________________",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Ukupno poklona",{"$f":"SUM(B24:B28)","v":{"v":1,"d":"1.00 RSD"}},{"$f":"SUM(C24:C28)","v":{"v":1,"d":"1.00 RSD"}},{"v":0,"d":"0.00 RSD"}]
[{"$nulls":6},"Procenjeno","Stvarno","Iznad/ispod"]
[{"$nulls":5},"Cveće"]
[null,"Procenjeno","Stvarno","Iznad/ispod",null,"Buketi",{"v":1,"d":"1.00 RSD"},{"v":1,"d":"1.00 RSD"},{"$f":"G32-H32","v":{"v":0,"d":"0.00 RSD"}}]
["Muzika",{"$nulls":4},"Ukrasi za revere",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Muzičari za ceremoniju",{"v":1,"d":"1.00 RSD"},{"v":1,"d":"1.00 RSD"},{"$f":"B34-C34","v":{"v":0,"d":"0.00 RSD"}},null,"Ukrasi",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Bend/DJ za prijem",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"$f":"B35-C35","v":{"v":0,"d":"0.00 RSD"}},null,"Ceremonija",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Drugo________________",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},null,"Prijem",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Ukupnu za muziku",{"$f":"SUM(B34:B36)","v":{"v":1,"d":"1.00 RSD"}},{"$f":"SUM(C34:C36)","v":{"v":1,"d":"1.00 RSD"}},{"v":0,"d":"0.00 RSD"},null,"Drugo________________",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
[{"$nulls":5},"Ukupno cvetova",{"$f":"SUM(G32:G37)","v":{"v":1,"d":"1.00 RSD"}},{"$f":"SUM(H32:H37)","v":{"v":1,"d":"1.00 RSD"}},{"v":0,"d":"0.00 RSD"}]
[]
[null,"Procenjeno","Stvarno","Iznad/ispod"]
["Prijem (izuzev muziku i ukrasa)",{"$nulls":5},"Procenjeno","Stvarno","Iznad/ispod"]
["Naknade za sobe/direktora",{"v":1,"d":"1.00 RSD"},{"v":1,"d":"1.00 RSD"},{"$f":"B42-C42","v":{"v":0,"d":"0.00 RSD"}},null,"Fotografija"]
["Stolovi i stolice",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"$f":"B43-C43","v":{"v":0,"d":"0.00 RSD"}},null,"Formalnosti",{"v":1,"d":"1.00 RSD"},{"v":1,"d":"1.00 RSD"},{"$f":"G43-H43","v":{"v":0,"d":"0.00 RSD"}}]
["Hrana",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},null,"Fotografije",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"$f":"G44-H44","v":{"v":0,"d":"0.00 RSD"}}]
["Pića",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},null,"Dodatne slike",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"$f":"G45-H45","v":{"v":0,"d":"0.00 RSD"}}]
["Posteljina",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},null,"Foto-albumi",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Torta",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},null,"Videografija",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Usluge",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},null,"Drugo_________________",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Osoblje i zahvalnice",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},null,"Ukupno za fotografije",{"$f":"SUM(G43:G48)","v":{"v":1,"d":"1.00 RSD"}},{"$f":"SUM(H43:H48)","v":{"v":1,"d":"1.00 RSD"}},{"v":0,"d":"0.00 RSD"}]
["Drugo_________________",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Ukupni prijem",{"$f":"SUM(B42:B50)","v":{"v":1,"d":"1.00 RSD"}},{"$f":"SUM(C42:C50)","v":{"v":1,"d":"1.00 RSD"}},{"v":0,"d":"0.00 RSD"}]
[{"$nulls":6},"Procenjeno","Stvarno","Iznad/ispod"]
[{"$nulls":5},"Podloga za pisanje/štampanje"]
[null,"Procenjeno","Stvarno","Iznad/ispod",null,"Pozivnice",{"v":1,"d":"1.00 RSD"},{"v":1,"d":"1.00 RSD"},{"$f":"G54-H54","v":{"v":0,"d":"0.00 RSD"}}]
["Ostali troškovi",{"$nulls":4},"Objave",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Vodič",{"v":1,"d":"1.00 RSD"},{"v":1,"d":"1.00 RSD"},{"$f":"B56-C56","v":{"v":0,"d":"0.00 RSD"}},null,"Zahvalnice",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Nadoknada za crkvu/mesto ceremonije",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},null,"Lična podloga za pisanje",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Koordinator venčanja",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},null,"Knjiga gostiju",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Probna večera",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},null,"Programi",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Verenička žurka",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},null,"Prijemne salvete",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Obasipanje",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},null,"Šibice",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Sastanci u salonu",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},null,"Krasnopis",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Momačko/devojačko veče",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},null,"Drugo_________________",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Jelo",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},null,"Ukupno podloga pisanje/štampanje",{"$f":"SUM(G54:G63)","v":{"v":1,"d":"1.00 RSD"}},{"$f":"SUM(H54:H63)","v":{"v":1,"d":"1.00 RSD"}},{"v":0,"d":"0.00 RSD"}]
["Hotelske sobe",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Drugo________________",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
["Ukupno ostalih troškova",{"$f":"SUM(B56:B66)","v":{"v":1,"d":"1.00 RSD"}},{"$f":"SUM(C56:C66)","v":{"v":1,"d":"1.00 RSD"}},{"v":0,"d":"0.00 RSD"},null,null,"Procenjeno","Stvarno","Iznad/ispod"]
[{"$nulls":5},"Prevoz"]
[{"$nulls":5},"Limuzina/kolica",{"v":1,"d":"1.00 RSD"},{"v":1,"d":"1.00 RSD"},{"$f":"G69-H69","v":{"v":0,"d":"0.00 RSD"}}]
[{"$nulls":5},"Parking",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
[{"$nulls":5},"Taksi",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
[{"$nulls":5},"Drugo_________________",{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"},{"v":0,"d":"0.00 RSD"}]
[{"$nulls":5},"Ukupno za prevoz",{"$f":"SUM(G69:G72)","v":{"v":1,"d":"1.00 RSD"}},{"$f":"SUM(H69:H72)","v":{"v":1,"d":"1.00 RSD"}},{"v":0,"d":"0.00 RSD"}]
[]
[]
[]
[]
[{"$nulls":6},"Kategorija","Iznos"]
[{"$nulls":6},"Odela",{"$f":"C19","v":{"v":1,"d":"1.00 RSD"}}]
[{"$nulls":6},"Ukrasi",{"$f":"H27","v":{"v":1,"d":"1.00 RSD"}}]
[{"$nulls":6},"Pokloni",{"$f":"C29","v":{"v":1,"d":"1.00 RSD"}}]
[{"$nulls":6},"Cveće",{"$f":"H38","v":{"v":1,"d":"1.00 RSD"}}]
[{"$nulls":6},"Muzika",{"$f":"C37","v":{"v":1,"d":"1.00 RSD"}}]
[{"$nulls":6},"Fotografija",{"$f":"H49","v":{"v":1,"d":"1.00 RSD"}}]
[{"$nulls":6},"Prijem",{"$f":"C51","v":{"v":1,"d":"1.00 RSD"}}]
[{"$nulls":6},"Podloga za pisanje",{"$f":"H64","v":{"v":1,"d":"1.00 RSD"}}]
[{"$nulls":6},"Prevoz",{"$f":"H73","v":{"v":1,"d":"1.00 RSD"}}]
[{"$nulls":6},"Drugo",{"$f":"C67","v":{"v":1,"d":"1.00 RSD"}}]