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

{"sheet":"Buget nuntă","index":0,"n_rows":88,"n_cols":9,"rows_kept":88}
[]
[null,"Estimat","Real","Peste/Sub"]
["Total cheltuieli",{"$f":"SUM(B19,G27,B29,G38,B37,G49,B51,G64,G73,B67)","v":{"v":10,"d":"10.00 lei"}},{"$f":"SUM(C19,H27,C29,H38,C37,H49,C51,H64,H73,C67)","v":{"v":10,"d":"10.00 lei"}},{"$f":"B3-C3","v":{"v":0,"d":"0.00 lei"}}]
[]
[]
[null,"Estimat","Real","Peste/Sub"]
["Îmbrăcăminte"]
["Inel de logodnă",{"v":1,"d":"1.00 lei"},{"v":1,"d":"1.00 lei"},{"$f":"B8-C8","v":{"v":0,"d":"0.00 lei"}}]
["Verighete",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"$f":"B9-C9","v":{"v":0,"d":"0.00 lei"}}]
["Rochia de mireasă",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Voal/podoabă pentru cap",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Pantofi",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Bijuterii",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Jartieră",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Ciorapi",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Fracul mirelui",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Pantofii mirelui",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Altele_______________________",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Total îmbrăcăminte",{"$f":"SUM(B8:B18)","v":{"v":1,"d":"1.00 lei"}},{"$f":"SUM(C8:C18)","v":{"v":1,"d":"1.00 lei"}},{"v":0,"d":"0.00 lei"},null,null,"Estimat","Real","Peste/Sub"]
[{"$nulls":5},"Decorațiuni"]
[{"$nulls":5},"Panglici festive pentru băncile din biserică/alte scaune",{"v":1,"d":"1.00 lei"},{"v":1,"d":"1.00 lei"},{"$f":"G21-H21","v":{"v":0,"d":"0.00 lei"}}]
[null,"Estimat","Real","Peste/Sub",null,"Decorațiuni pentru mese (fără flori)",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"$f":"G22-H22","v":{"v":0,"d":"0.00 lei"}}]
["Cadouri",{"$nulls":4},"Lumânări",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Participanți",{"v":1,"d":"1.00 lei"},{"v":1,"d":"1.00 lei"},{"$f":"B24-C24","v":{"v":0,"d":"0.00 lei"}},null,"Iluminare",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Mireasa și mirele",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},null,"Baloane",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Părinți",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},null,"Altele________________",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Cititori/alți participanți",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},null,"Total decorațiuni",{"$f":"SUM(G21:G26)","v":{"v":1,"d":"1.00 lei"}},{"$f":"SUM(H21:H26)","v":{"v":1,"d":"1.00 lei"}},{"v":0,"d":"0.00 lei"}]
["Altele________________",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Total cadouri",{"$f":"SUM(B24:B28)","v":{"v":1,"d":"1.00 lei"}},{"$f":"SUM(C24:C28)","v":{"v":1,"d":"1.00 lei"}},{"v":0,"d":"0.00 lei"}]
[{"$nulls":6},"Estimat","Real","Peste/Sub"]
[{"$nulls":5},"Flori"]
[null,"Estimat","Real","Peste/Sub",null,"Buchete",{"v":1,"d":"1.00 lei"},{"v":1,"d":"1.00 lei"},{"$f":"G32-H32","v":{"v":0,"d":"0.00 lei"}}]
["Muzică",{"$nulls":4},"Cocarde",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Muzicieni pentru ceremonie",{"v":1,"d":"1.00 lei"},{"v":1,"d":"1.00 lei"},{"$f":"B34-C34","v":{"v":0,"d":"0.00 lei"}},null,"Ornamente florale",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Trupă/DJ pentru recepție",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"$f":"B35-C35","v":{"v":0,"d":"0.00 lei"}},null,"Ceremonia",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Altele________________",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},null,"Recepție",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Total muzică",{"$f":"SUM(B34:B36)","v":{"v":1,"d":"1.00 lei"}},{"$f":"SUM(C34:C36)","v":{"v":1,"d":"1.00 lei"}},{"v":0,"d":"0.00 lei"},null,"Altele________________",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
[{"$nulls":5},"Total flori",{"$f":"SUM(G32:G37)","v":{"v":1,"d":"1.00 lei"}},{"$f":"SUM(H32:H37)","v":{"v":1,"d":"1.00 lei"}},{"v":0,"d":"0.00 lei"}]
[]
[null,"Estimat","Real","Peste/Sub"]
["Recepție (fără muzică și decorațiuni)",{"$nulls":5},"Estimat","Real","Peste/Sub"]
["Tarife sală/locație",{"v":1,"d":"1.00 lei"},{"v":1,"d":"1.00 lei"},{"$f":"B42-C42","v":{"v":0,"d":"0.00 lei"}},null,"Fotografie"]
["Mese și scaune",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"$f":"B43-C43","v":{"v":0,"d":"0.00 lei"}},null,"Îmbrăcăminte de seară",{"v":1,"d":"1.00 lei"},{"v":1,"d":"1.00 lei"},{"$f":"G43-H43","v":{"v":0,"d":"0.00 lei"}}]
["Mâncăruri",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},null,"Fotografii instantanee",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"$f":"G44-H44","v":{"v":0,"d":"0.00 lei"}}]
["Băuturi",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},null,"Imprimări suplimentare",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"$f":"G45-H45","v":{"v":0,"d":"0.00 lei"}}]
["Pânză",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},null,"Albume foto",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Tort",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},null,"Înregistrări video",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Favoruri",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},null,"Altele_________________",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Personal și recompense",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},null,"Total fotografii",{"$f":"SUM(G43:G48)","v":{"v":1,"d":"1.00 lei"}},{"$f":"SUM(H43:H48)","v":{"v":1,"d":"1.00 lei"}},{"v":0,"d":"0.00 lei"}]
["Altele_________________",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Total recepție",{"$f":"SUM(B42:B50)","v":{"v":1,"d":"1.00 lei"}},{"$f":"SUM(C42:C50)","v":{"v":1,"d":"1.00 lei"}},{"v":0,"d":"0.00 lei"}]
[{"$nulls":6},"Estimat","Real","Peste/Sub"]
[{"$nulls":5},"Papetărie/materiale imprimate"]
[null,"Estimat","Real","Peste/Sub",null,"Invitații",{"v":1,"d":"1.00 lei"},{"v":1,"d":"1.00 lei"},{"$f":"G54-H54","v":{"v":0,"d":"0.00 lei"}}]
["Alte cheltuieli",{"$nulls":4},"Anunțuri",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Preot oficiant",{"v":1,"d":"1.00 lei"},{"v":1,"d":"1.00 lei"},{"$f":"B56-C56","v":{"v":0,"d":"0.00 lei"}},null,"Cărți poștale de mulțumire",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Tarife biserică/ceremonie",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},null,"Papetărie personală",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Coordonator nuntă",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},null,"Carte de oaspeți",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Repetiție cină",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},null,"Programe",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Petrecere de logodnă",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},null,"Șervețele festive pentru mese",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Petrecere de anunțare a nunții",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},null,"Chibrituri",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Rezervări salon",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},null,"Scrieri caligrafice",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Petrecerea burlacilor",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},null,"Altele_________________",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Mic dejun",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},null,"Total papetărie/materiale imprimate",{"$f":"SUM(G54:G63)","v":{"v":1,"d":"1.00 lei"}},{"$f":"SUM(H54:H63)","v":{"v":1,"d":"1.00 lei"}},{"v":0,"d":"0.00 lei"}]
["Camere de hotel",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Altele________________",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
["Total alte cheltuieli",{"$f":"SUM(B56:B66)","v":{"v":1,"d":"1.00 lei"}},{"$f":"SUM(C56:C66)","v":{"v":1,"d":"1.00 lei"}},{"v":0,"d":"0.00 lei"},null,null,"Estimat","Real","Peste/Sub"]
[{"$nulls":5},"Transport"]
[{"$nulls":5},"Mașini tip limuzină/autobuz",{"v":1,"d":"1.00 lei"},{"v":1,"d":"1.00 lei"},{"$f":"G69-H69","v":{"v":0,"d":"0.00 lei"}}]
[{"$nulls":5},"Parcare",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
[{"$nulls":5},"Taxiuri",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
[{"$nulls":5},"Altele_________________",{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"}]
[{"$nulls":5},"Total transport",{"$f":"SUM(G69:G72)","v":{"v":1,"d":"1.00 lei"}},{"$f":"SUM(H69:H72)","v":{"v":1,"d":"1.00 lei"}},{"v":0,"d":"0.00 lei"}]
[]
[]
[]
[]
[{"$nulls":6},"Categorie","Sumă"]
[{"$nulls":6},"Îmbrăcăminte",{"$f":"C19","v":{"v":1,"d":"1.00 lei"}}]
[{"$nulls":6},"Decorațiuni",{"$f":"H27","v":{"v":1,"d":"1.00 lei"}}]
[{"$nulls":6},"Cadouri",{"$f":"C29","v":{"v":1,"d":"1.00 lei"}}]
[{"$nulls":6},"Flori",{"$f":"H38","v":{"v":1,"d":"1.00 lei"}}]
[{"$nulls":6},"Muzică",{"$f":"C37","v":{"v":1,"d":"1.00 lei"}}]
[{"$nulls":6},"Fotografie",{"$f":"H49","v":{"v":1,"d":"1.00 lei"}}]
[{"$nulls":6},"Recepție",{"$f":"C51","v":{"v":1,"d":"1.00 lei"}}]
[{"$nulls":6},"Foaie de scris",{"$f":"H64","v":{"v":1,"d":"1.00 lei"}}]
[{"$nulls":6},"Transport",{"$f":"H73","v":{"v":1,"d":"1.00 lei"}}]
[{"$nulls":6},"Altele",{"$f":"C67","v":{"v":1,"d":"1.00 lei"}}]