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

{"sheet":"Poročni proračun","index":0,"n_rows":88,"n_cols":9,"rows_kept":88}
[]
[null,"Predvideno","Dejansko","Nad/pod"]
["Skupni stroški",{"$f":"SUM(B19,G27,B29,G38,B37,G49,B51,G64,G73,B67)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUM(C19,H27,C29,H38,C37,H49,C51,H64,H73,C67)","v":{"v":10,"d":"10.00 €"}},{"$f":"B3-C3","v":{"v":0,"d":"0.00 €"}}]
[]
[]
[null,"Predvideno","Dejansko","Nad/pod"]
["Oblačila"]
["Zaročni prstan",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"B8-C8","v":{"v":0,"d":"0.00 €"}}]
["Poročna prstana",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"B9-C9","v":{"v":0,"d":"0.00 €"}}]
["Nevestina poročna obleka",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Tančica",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Čevlji",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Nakit",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Podvezica",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Nogavice",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Ženinova obleka",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Ženinovi čevlji",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Drugo_______________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Skupaj oblačila",{"$f":"SUM(B8:B18)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(C8:C18)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"},null,null,"Predvideno","Dejansko","Nad/pod"]
[{"$nulls":5},"Dekoracija"]
[{"$nulls":5},"Pentlje za cerkvene klopi/druge sedeže",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"G21-H21","v":{"v":0,"d":"0.00 €"}}]
[null,"Predvideno","Dejansko","Nad/pod",null,"Dekoracije na mizah (brez rož)",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"G22-H22","v":{"v":0,"d":"0.00 €"}}]
["Darila",{"$nulls":4},"Svečke",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Udeleženci",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"B24-C24","v":{"v":0,"d":"0.00 €"}},null,"Osvetlitev",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Nevesta in ženin",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Baloni",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Starši",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Drugo________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Govorniki/drugi udeleženci",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Skupaj dekoracija",{"$f":"SUM(G21:G26)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(H21:H26)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
["Drugo________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Skupaj darila",{"$f":"SUM(B24:B28)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(C24:C28)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
[{"$nulls":6},"Predvideno","Dejansko","Nad/pod"]
[{"$nulls":5},"Cvetje"]
[null,"Predvideno","Dejansko","Nad/pod",null,"Šopki",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"G32-H32","v":{"v":0,"d":"0.00 €"}}]
["Glasba",{"$nulls":4},"Naprsni šopki",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Glasba za poroko",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"B34-C34","v":{"v":0,"d":"0.00 €"}},null,"Zapestni šopki",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Skupina/DJ za poročno slavje",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"B35-C35","v":{"v":0,"d":"0.00 €"}},null,"Poroka",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Drugo________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Poročno slavje",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Skupaj glasba",{"$f":"SUM(B34:B36)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(C34:C36)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"},null,"Drugo________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[{"$nulls":5},"Skupaj cvetje",{"$f":"SUM(G32:G37)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(H32:H37)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
[]
[null,"Predvideno","Dejansko","Nad/pod"]
["Poročno slavje (brez glasbe in dekoracije)",{"$nulls":5},"Predvideno","Dejansko","Nad/pod"]
["Stroški najema prostora/dvorane",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"B42-C42","v":{"v":0,"d":"0.00 €"}},null,"Fotografije"]
["Mize in stoli",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"B43-C43","v":{"v":0,"d":"0.00 €"}},null,"Uradne",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"G43-H43","v":{"v":0,"d":"0.00 €"}}]
["Hrana",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Zabavne",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"G44-H44","v":{"v":0,"d":"0.00 €"}}]
["Pijača",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Dodatni natisi",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"G45-H45","v":{"v":0,"d":"0.00 €"}}]
["Prti",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Fotoalbumi",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Torta",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Videoposnetki",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Majhna darila",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Drugo_________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Osebje in napitnine",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Skupaj fotografije",{"$f":"SUM(G43:G48)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(H43:H48)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
["Drugo_________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Skupaj poročno slavje",{"$f":"SUM(B42:B50)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(C42:C50)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
[{"$nulls":6},"Predvideno","Dejansko","Nad/pod"]
[{"$nulls":5},"Tiskovina"]
[null,"Predvideno","Dejansko","Nad/pod",null,"Povabila",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"G54-H54","v":{"v":0,"d":"0.00 €"}}]
["Drugih stroški",{"$nulls":4},"Obvestila",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Uradnik",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"B56-C56","v":{"v":0,"d":"0.00 €"}},null,"Zahvalne kartice",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Plačilo najema cerkve/prostora za poroko",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Osebna tiskovina",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Koordinator poroke",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Knjiga gostov",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Predporočna generalka",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Programi",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Zaročna zabava",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Prtički za poročno slavje",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Dekliščina",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Vžigalice",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Obiski salonov za nego",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Kaligrafija",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Fantovščina",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Drugo_________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kosilo",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Skupaj tiskovina",{"$f":"SUM(G54:G63)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(H54:H63)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
["Hotelske sobe",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Drugo________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Skupaj drugi stroški",{"$f":"SUM(B56:B66)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(C56:C66)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"},null,null,"Predvideno","Dejansko","Nad/pod"]
[{"$nulls":5},"Prevoz"]
[{"$nulls":5},"Limuzine/avtomobili",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"G69-H69","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":5},"Parkiranje",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[{"$nulls":5},"Taksiji",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[{"$nulls":5},"Drugo_________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[{"$nulls":5},"Skupaj prevoz",{"$f":"SUM(G69:G72)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(H69:H72)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
[]
[]
[]
[]
[{"$nulls":6},"Kategorija","Znesek"]
[{"$nulls":6},"Oblačila",{"$f":"C19","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Dekoracija",{"$f":"H27","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Darila",{"$f":"C29","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Cvetje",{"$f":"H38","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Glasba",{"$f":"C37","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Fotografije",{"$f":"H49","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Poročno slavje",{"$f":"C51","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Tiskovina",{"$f":"H64","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Prevoz",{"$f":"H73","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Drugo",{"$f":"C67","v":{"v":1,"d":"1.00 €"}}]