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

{"sheet":"Proračun za vjenčanje","index":0,"n_rows":88,"n_cols":9,"rows_kept":88}
[]
[null,"Procijenjeno","Stvarno","Više/manje"]
["Ukupni troškovi",{"$f":"SUM(B19,G27,B29,G38,B37,G49,B51,G64,G73,B67)","v":{"v":10,"d":"10.00 kn"}},{"$f":"SUM(C19,H27,C29,H38,C37,H49,C51,H64,H73,C67)","v":{"v":10,"d":"10.00 kn"}},{"$f":"B3-C3","v":{"v":0,"d":"0.00 kn"}}]
[]
[]
[null,"Procijenjeno","Stvarno","Više/manje"]
["Odjeća"]
["Zaručnički prsten",{"v":1,"d":"1.00 kn"},{"v":1,"d":"1.00 kn"},{"$f":"B8-C8","v":{"v":0,"d":"0.00 kn"}}]
["Vjenčani prsteni",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"$f":"B9-C9","v":{"v":0,"d":"0.00 kn"}}]
["Vjenčanica",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Veo",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Cipele",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Nakit",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Podvezica",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Čarape",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Odijelo za mladoženju",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Cipele za mladoženju",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Ostalo_______________________",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Ukupno za odjeću",{"$f":"SUM(B8:B18)","v":{"v":1,"d":"1.00 kn"}},{"$f":"SUM(C8:C18)","v":{"v":1,"d":"1.00 kn"}},{"v":0,"d":"0.00 kn"},null,null,"Procijenjeno","Stvarno","Više/manje"]
[{"$nulls":5},"Ukrasi"]
[{"$nulls":5},"Mašne za crkvene klupe/druga sjedala",{"v":1,"d":"1.00 kn"},{"v":1,"d":"1.00 kn"},{"$f":"G21-H21","v":{"v":0,"d":"0.00 kn"}}]
[null,"Procijenjeno","Stvarno","Više/manje",null,"Aranžmani za stolove (bez cvijeća)",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"$f":"G22-H22","v":{"v":0,"d":"0.00 kn"}}]
["Darovi",{"$nulls":4},"Svjećice",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Uzvanici",{"v":1,"d":"1.00 kn"},{"v":1,"d":"1.00 kn"},{"$f":"B24-C24","v":{"v":0,"d":"0.00 kn"}},null,"Rasvjeta",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Mladenka i mladoženja",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},null,"Baloni",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Roditelji",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},null,"Ostalo________________",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Osobe koje čitaju tekstove/ostali sudionici",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},null,"Ukupno za ukrase",{"$f":"SUM(G21:G26)","v":{"v":1,"d":"1.00 kn"}},{"$f":"SUM(H21:H26)","v":{"v":1,"d":"1.00 kn"}},{"v":0,"d":"0.00 kn"}]
["Ostalo________________",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Ukupno za darove",{"$f":"SUM(B24:B28)","v":{"v":1,"d":"1.00 kn"}},{"$f":"SUM(C24:C28)","v":{"v":1,"d":"1.00 kn"}},{"v":0,"d":"0.00 kn"}]
[{"$nulls":6},"Procijenjeno","Stvarno","Više/manje"]
[{"$nulls":5},"Cvijeće"]
[null,"Procijenjeno","Stvarno","Više/manje",null,"Buketi",{"v":1,"d":"1.00 kn"},{"v":1,"d":"1.00 kn"},{"$f":"G32-H32","v":{"v":0,"d":"0.00 kn"}}]
["Glazba",{"$nulls":4},"Ukrasi za rever",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Glazbenici za vjenčanje",{"v":1,"d":"1.00 kn"},{"v":1,"d":"1.00 kn"},{"$f":"B34-C34","v":{"v":0,"d":"0.00 kn"}},null,"Ukrasi za zapešće",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Grupa/DJ za prijem",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"$f":"B35-C35","v":{"v":0,"d":"0.00 kn"}},null,"Obred",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Ostalo________________",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},null,"Prijem",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Ukupno za glazbu",{"$f":"SUM(B34:B36)","v":{"v":1,"d":"1.00 kn"}},{"$f":"SUM(C34:C36)","v":{"v":1,"d":"1.00 kn"}},{"v":0,"d":"0.00 kn"},null,"Ostalo________________",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
[{"$nulls":5},"Ukupno za cvijeće",{"$f":"SUM(G32:G37)","v":{"v":1,"d":"1.00 kn"}},{"$f":"SUM(H32:H37)","v":{"v":1,"d":"1.00 kn"}},{"v":0,"d":"0.00 kn"}]
[]
[null,"Procijenjeno","Stvarno","Više/manje"]
["Prijem (bez glazbe i ukrasa)",{"$nulls":5},"Procijenjeno","Stvarno","Više/manje"]
["Naknade za prostorije/dvoranu",{"v":1,"d":"1.00 kn"},{"v":1,"d":"1.00 kn"},{"$f":"B42-C42","v":{"v":0,"d":"0.00 kn"}},null,"Fotografija"]
["Stolovi i sjedala",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"$f":"B43-C43","v":{"v":0,"d":"0.00 kn"}},null,"Službene fotografije",{"v":1,"d":"1.00 kn"},{"v":1,"d":"1.00 kn"},{"$f":"G43-H43","v":{"v":0,"d":"0.00 kn"}}]
["Hrana",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},null,"Ostale fotografije",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"$f":"G44-H44","v":{"v":0,"d":"0.00 kn"}}]
["Pića",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},null,"Dodatne fizičke fotografije",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"$f":"G45-H45","v":{"v":0,"d":"0.00 kn"}}]
["Stolnjaci",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},null,"Fotoalbumi",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Torta",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},null,"Videosnimke",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Usluge",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},null,"Ostalo_________________",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Osoblje i honorari",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},null,"Ukupno za fotografa",{"$f":"SUM(G43:G48)","v":{"v":1,"d":"1.00 kn"}},{"$f":"SUM(H43:H48)","v":{"v":1,"d":"1.00 kn"}},{"v":0,"d":"0.00 kn"}]
["Ostalo_________________",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Ukupno za prijem",{"$f":"SUM(B42:B50)","v":{"v":1,"d":"1.00 kn"}},{"$f":"SUM(C42:C50)","v":{"v":1,"d":"1.00 kn"}},{"v":0,"d":"0.00 kn"}]
[{"$nulls":6},"Procijenjeno","Stvarno","Više/manje"]
[{"$nulls":5},"Tiskanice/ispis"]
[null,"Procijenjeno","Stvarno","Više/manje",null,"Pozivnice",{"v":1,"d":"1.00 kn"},{"v":1,"d":"1.00 kn"},{"$f":"G54-H54","v":{"v":0,"d":"0.00 kn"}}]
["Ostali troškovi",{"$nulls":4},"Objave",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Matičar",{"v":1,"d":"1.00 kn"},{"v":1,"d":"1.00 kn"},{"$f":"B56-C56","v":{"v":0,"d":"0.00 kn"}},null,"Zahvalnice",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Naknada u vijećnici/crkvi",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},null,"Osobne tiskanice",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Koordinator vjenčanja",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},null,"Knjiga gostiju",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Probna večera",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},null,"Programi",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Zabava za zaruke",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},null,"Ubrusi za prijem",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Zabava za darivanje",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},null,"Šibice",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Sastanci u salonu",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},null,"Kaligrafija",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Djevojačka i momačka zabava",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},null,"Ostalo_________________",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Doručak",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},null,"Ukupno za tiskanice/ispis",{"$f":"SUM(G54:G63)","v":{"v":1,"d":"1.00 kn"}},{"$f":"SUM(H54:H63)","v":{"v":1,"d":"1.00 kn"}},{"v":0,"d":"0.00 kn"}]
["Sobe u hotelu",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Ostalo________________",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
["Ukupno ostalih troškova",{"$f":"SUM(B56:B66)","v":{"v":1,"d":"1.00 kn"}},{"$f":"SUM(C56:C66)","v":{"v":1,"d":"1.00 kn"}},{"v":0,"d":"0.00 kn"},null,null,"Procijenjeno","Stvarno","Više/manje"]
[{"$nulls":5},"Prijevoz"]
[{"$nulls":5},"Limuzine",{"v":1,"d":"1.00 kn"},{"v":1,"d":"1.00 kn"},{"$f":"G69-H69","v":{"v":0,"d":"0.00 kn"}}]
[{"$nulls":5},"Parkiranje",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
[{"$nulls":5},"Taxiji",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
[{"$nulls":5},"Ostalo_________________",{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"},{"v":0,"d":"0.00 kn"}]
[{"$nulls":5},"Ukupno za prijevoz",{"$f":"SUM(G69:G72)","v":{"v":1,"d":"1.00 kn"}},{"$f":"SUM(H69:H72)","v":{"v":1,"d":"1.00 kn"}},{"v":0,"d":"0.00 kn"}]
[]
[]
[]
[]
[{"$nulls":6},"Kategorija","Iznos"]
[{"$nulls":6},"Odjeća",{"$f":"C19","v":{"v":1,"d":"1.00 kn"}}]
[{"$nulls":6},"Ukrasi",{"$f":"H27","v":{"v":1,"d":"1.00 kn"}}]
[{"$nulls":6},"Darovi",{"$f":"C29","v":{"v":1,"d":"1.00 kn"}}]
[{"$nulls":6},"Cvijeće",{"$f":"H38","v":{"v":1,"d":"1.00 kn"}}]
[{"$nulls":6},"Glazba",{"$f":"C37","v":{"v":1,"d":"1.00 kn"}}]
[{"$nulls":6},"Fotografija",{"$f":"H49","v":{"v":1,"d":"1.00 kn"}}]
[{"$nulls":6},"Prijem",{"$f":"C51","v":{"v":1,"d":"1.00 kn"}}]
[{"$nulls":6},"Tiskanice",{"$f":"H64","v":{"v":1,"d":"1.00 kn"}}]
[{"$nulls":6},"Prijevoz",{"$f":"H73","v":{"v":1,"d":"1.00 kn"}}]
[{"$nulls":6},"Ostalo",{"$f":"C67","v":{"v":1,"d":"1.00 kn"}}]