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

{"sheet":"Svatební rozpočet","index":0,"n_rows":88,"n_cols":9,"rows_kept":88}
[]
[null,"Odhad","Skutečnost","Překročení/rezerva"]
["Celkové výdaje",{"$f":"SUM(B19,G27,B29,G38,B37,G49,B51,G64,G73,B67)","v":{"v":10,"d":"10.00 Kč"}},{"$f":"SUM(C19,H27,C29,H38,C37,H49,C51,H64,H73,C67)","v":{"v":10,"d":"10.00 Kč"}},{"$f":"B3-C3","v":{"v":0,"d":"0.00 Kč"}}]
[]
[]
[null,"Odhad","Skutečnost","Překročení/rezerva"]
["Oblečení"]
["Zásnubní prsten",{"v":1,"d":"1.00 Kč"},{"v":1,"d":"1.00 Kč"},{"$f":"B8-C8","v":{"v":0,"d":"0.00 Kč"}}]
["Snubní prsteny",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"$f":"B9-C9","v":{"v":0,"d":"0.00 Kč"}}]
["Svatební šaty",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Závoj nebo ozdoba hlavy",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Boty",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Šperky",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Podvazkový pásek na nohu",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Punčochy",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Ženichův smokink",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Ženichovy boty",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Jiné_______________________",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Celkem za oděvy",{"$f":"SUM(B8:B18)","v":{"v":1,"d":"1.00 Kč"}},{"$f":"SUM(C8:C18)","v":{"v":1,"d":"1.00 Kč"}},{"v":0,"d":"0.00 Kč"},null,null,"Odhad","Skutečnost","Překročení/rezerva"]
[{"$nulls":5},"Dekorace"]
[{"$nulls":5},"Ozdoby na kostelní lavice nebo jiná místa",{"v":1,"d":"1.00 Kč"},{"v":1,"d":"1.00 Kč"},{"$f":"G21-H21","v":{"v":0,"d":"0.00 Kč"}}]
[null,"Odhad","Skutečnost","Překročení/rezerva",null,"Ozdoby uprostřed stolů (mimo květiny)",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"$f":"G22-H22","v":{"v":0,"d":"0.00 Kč"}}]
["Dárky",{"$nulls":4},"Svíčky",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Účastníci",{"v":1,"d":"1.00 Kč"},{"v":1,"d":"1.00 Kč"},{"$f":"B24-C24","v":{"v":0,"d":"0.00 Kč"}},null,"Osvětlení",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Nevěsta a ženich",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},null,"Balonky",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Rodiče",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},null,"Jiné________________",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Čtenáři / jiní účastníci",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},null,"Celkem za dekorace",{"$f":"SUM(G21:G26)","v":{"v":1,"d":"1.00 Kč"}},{"$f":"SUM(H21:H26)","v":{"v":1,"d":"1.00 Kč"}},{"v":0,"d":"0.00 Kč"}]
["Jiné________________",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Celkem za dárky",{"$f":"SUM(B24:B28)","v":{"v":1,"d":"1.00 Kč"}},{"$f":"SUM(C24:C28)","v":{"v":1,"d":"1.00 Kč"}},{"v":0,"d":"0.00 Kč"}]
[{"$nulls":6},"Odhad","Skutečnost","Překročení/rezerva"]
[{"$nulls":5},"Květiny"]
[null,"Odhad","Skutečnost","Překročení/rezerva",null,"Aranžované květiny",{"v":1,"d":"1.00 Kč"},{"v":1,"d":"1.00 Kč"},{"$f":"G32-H32","v":{"v":0,"d":"0.00 Kč"}}]
["Hudba",{"$nulls":4},"Kytičky na klopy",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Hudebníci na obřad",{"v":1,"d":"1.00 Kč"},{"v":1,"d":"1.00 Kč"},{"$f":"B34-C34","v":{"v":0,"d":"0.00 Kč"}},null,"Květiny na šaty",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Skupina nebo DJ na hostinu",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"$f":"B35-C35","v":{"v":0,"d":"0.00 Kč"}},null,"Obřad",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Jiné________________",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},null,"Hostina",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Celkem za hudbu",{"$f":"SUM(B34:B36)","v":{"v":1,"d":"1.00 Kč"}},{"$f":"SUM(C34:C36)","v":{"v":1,"d":"1.00 Kč"}},{"v":0,"d":"0.00 Kč"},null,"Jiné________________",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
[{"$nulls":5},"Celkem za květiny",{"$f":"SUM(G32:G37)","v":{"v":1,"d":"1.00 Kč"}},{"$f":"SUM(H32:H37)","v":{"v":1,"d":"1.00 Kč"}},{"v":0,"d":"0.00 Kč"}]
[]
[null,"Odhad","Skutečnost","Překročení/rezerva"]
["Hostina (bez hudby a dekorací)",{"$nulls":5},"Odhad","Skutečnost","Překročení/rezerva"]
["Poplatky za místnost/halu",{"v":1,"d":"1.00 Kč"},{"v":1,"d":"1.00 Kč"},{"$f":"B42-C42","v":{"v":0,"d":"0.00 Kč"}},null,"Fotografování"]
["Stoly a židle",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"$f":"B43-C43","v":{"v":0,"d":"0.00 Kč"}},null,"Formální",{"v":1,"d":"1.00 Kč"},{"v":1,"d":"1.00 Kč"},{"$f":"G43-H43","v":{"v":0,"d":"0.00 Kč"}}]
["Jídlo",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},null,"Momentky",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"$f":"G44-H44","v":{"v":0,"d":"0.00 Kč"}}]
["Nápoje",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},null,"Kopie navíc",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"$f":"G45-H45","v":{"v":0,"d":"0.00 Kč"}}]
["Ubrusy",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},null,"Fotoalba",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Dort",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},null,"Video",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Suvenýry",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},null,"Jiné_________________",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Zaměstnanci a spropitné",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},null,"Celkem za fotografování",{"$f":"SUM(G43:G48)","v":{"v":1,"d":"1.00 Kč"}},{"$f":"SUM(H43:H48)","v":{"v":1,"d":"1.00 Kč"}},{"v":0,"d":"0.00 Kč"}]
["Jiné_________________",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Celkem za hostinu",{"$f":"SUM(B42:B50)","v":{"v":1,"d":"1.00 Kč"}},{"$f":"SUM(C42:C50)","v":{"v":1,"d":"1.00 Kč"}},{"v":0,"d":"0.00 Kč"}]
[{"$nulls":6},"Odhad","Skutečnost","Překročení/rezerva"]
[{"$nulls":5},"Písemnosti a tisk"]
[null,"Odhad","Skutečnost","Překročení/rezerva",null,"Pozvánky",{"v":1,"d":"1.00 Kč"},{"v":1,"d":"1.00 Kč"},{"$f":"G54-H54","v":{"v":0,"d":"0.00 Kč"}}]
["Jiné výdaje",{"$nulls":4},"Oznámení",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Kněz",{"v":1,"d":"1.00 Kč"},{"v":1,"d":"1.00 Kč"},{"$f":"B56-C56","v":{"v":0,"d":"0.00 Kč"}},null,"Děkovné kartičky",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Poplatek za kostel nebo místo obřadu",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},null,"Osobní dopisy",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Koordinátor svatby",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},null,"Kniha hostů",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Předsvatební hostina",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},null,"Programy",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Zásnubní večírek",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},null,"Ubrousky na hostinu",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Večírky s dárky",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},null,"Kartičky a knížečky",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Návštěvy svatebního salonu",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},null,"Kaligrafie",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Rozlučky se svobodou",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},null,"Jiné_________________",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Svačina",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},null,"Celkem za písemnosti a tisk",{"$f":"SUM(G54:G63)","v":{"v":1,"d":"1.00 Kč"}},{"$f":"SUM(H54:H63)","v":{"v":1,"d":"1.00 Kč"}},{"v":0,"d":"0.00 Kč"}]
["Hotelové pokoje",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Jiné________________",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
["Celkem za jiné výdaje",{"$f":"SUM(B56:B66)","v":{"v":1,"d":"1.00 Kč"}},{"$f":"SUM(C56:C66)","v":{"v":1,"d":"1.00 Kč"}},{"v":0,"d":"0.00 Kč"},null,null,"Odhad","Skutečnost","Překročení/rezerva"]
[{"$nulls":5},"Doprava"]
[{"$nulls":5},"Limuzíny/vozíky",{"v":1,"d":"1.00 Kč"},{"v":1,"d":"1.00 Kč"},{"$f":"G69-H69","v":{"v":0,"d":"0.00 Kč"}}]
[{"$nulls":5},"Parkování",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
[{"$nulls":5},"Taxi",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
[{"$nulls":5},"Jiné_________________",{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"},{"v":0,"d":"0.00 Kč"}]
[{"$nulls":5},"Celkem za dopravu",{"$f":"SUM(G69:G72)","v":{"v":1,"d":"1.00 Kč"}},{"$f":"SUM(H69:H72)","v":{"v":1,"d":"1.00 Kč"}},{"v":0,"d":"0.00 Kč"}]
[]
[]
[]
[]
[{"$nulls":6},"Kategorie","Částka"]
[{"$nulls":6},"Oblečení",{"$f":"C19","v":{"v":1,"d":"1.00 Kč"}}]
[{"$nulls":6},"Dekorace",{"$f":"H27","v":{"v":1,"d":"1.00 Kč"}}]
[{"$nulls":6},"Dárky",{"$f":"C29","v":{"v":1,"d":"1.00 Kč"}}]
[{"$nulls":6},"Květiny",{"$f":"H38","v":{"v":1,"d":"1.00 Kč"}}]
[{"$nulls":6},"Hudba",{"$f":"C37","v":{"v":1,"d":"1.00 Kč"}}]
[{"$nulls":6},"Fotografování",{"$f":"H49","v":{"v":1,"d":"1.00 Kč"}}]
[{"$nulls":6},"Hostina",{"$f":"C51","v":{"v":1,"d":"1.00 Kč"}}]
[{"$nulls":6},"Písemnosti",{"$f":"H64","v":{"v":1,"d":"1.00 Kč"}}]
[{"$nulls":6},"Doprava",{"$f":"H73","v":{"v":1,"d":"1.00 Kč"}}]
[{"$nulls":6},"Jiné",{"$f":"C67","v":{"v":1,"d":"1.00 Kč"}}]