{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Rashod","Prihod","Rezime"],"not_rendered":{"charts":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Rashod","index":0,"n_rows":35,"n_cols":9,"rows_kept":35,"merged":[[0,6,0,8],[1,6,1,7],[2,1,2,8],[3,7,3,8]]}
[]
[]
[null,"Budžet događaja za \n[Ime događaja]"]
[{"$nulls":7}," Rashod"]
[]
[{"$nulls":7},"Procenjeno","Stvarno"]
[null,null,"Ukupan rashod",{"$nulls":4},{"$f":"SUM(D14,D22,D28,D35,H14,H22,H27)","v":{"v":1145,"d":"1,145.00 RSD"}},{"$f":"SUM(E14,E22,E28,E35,I14,I22,I27)","v":{"v":395,"d":"395.00 RSD"}}]
[]
[null,null,"Lokacija","Procenjeno","Stvarno",null,"Osveženje","Procenjeno","Stvarno"]
[null,null,"Naknade za sobu i predsoblje",{"v":500,"d":"500.00 RSD"},{"v":250,"d":"250.00 RSD"},null,"Hrana"]
[null,null,"Osoblje na lokaciji",{"v":400,"d":"400.00 RSD"},{"v":50,"d":"50.00 RSD"},null,"Pića"]
[null,null,"Oprema",{"$nulls":3},"Posteljina"]
[null,null,"Stolovi i stolice",{"$nulls":3},"Osoblje i napojnice"]
[null,null,"Zbir",{"$f":"SUBTOTAL(109,Tabela1[Procenjeno])","v":{"v":900,"d":"900.00 RSD"}},{"$f":"SUBTOTAL(109,Tabela1[Stvarno])","v":{"v":300,"d":"300.00 RSD"}},null,"Zbir",{"$f":"SUBTOTAL(109,Tabela5[Procenjeno])","v":{"v":0,"d":"0.00 RSD"}},{"$f":"SUBTOTAL(109,Tabela5[Stvarno])","v":{"v":0,"d":"0.00 RSD"}}]
[]
[null,null,"Dekoracija","Procenjeno","Stvarno",null,"Program","Procenjeno","Stvarno"]
[null,null,"Cveće",{"v":200,"d":"200.00 RSD"},{"v":50,"d":"50.00 RSD"},null,"Izvođači"]
[null,null,"Sveće",{"$nulls":3},"Zvučnici"]
[null,null,"Rasveta",{"$nulls":3},"Putovanje"]
[null,null,"Baloni",{"$nulls":3},"Hotel"]
[null,null,"Papirni materijal",{"$nulls":3},"Drugo"]
[null,null,"Zbir",{"$f":"SUBTOTAL(109,Tabela2[Procenjeno])","v":{"v":200,"d":"200.00 RSD"}},{"$f":"SUBTOTAL(109,Tabela2[Stvarno])","v":{"v":50,"d":"50.00 RSD"}},null,"Zbir",{"$f":"SUBTOTAL(109,Tabela6[Procenjeno])","v":{"v":0,"d":"0.00 RSD"}},{"$f":"SUBTOTAL(109,Tabela6[Stvarno])","v":{"v":0,"d":"0.00 RSD"}}]
[]
[null,null,"Publicitet","Procenjeno","Stvarno",null,"Nagrade","Procenjeno","Stvarno"]
[null,null,"Grafički radovi",{"v":45,"d":"45.00 RSD"},{"v":45,"d":"45.00 RSD"},null,"Trake/plakete/trofeji"]
[null,null,"Fotokopiranje/štampanje",{"$nulls":3},"Pokloni"]
[null,null,"Poštarina",{"$nulls":3},"Zbir",{"$f":"SUBTOTAL(109,Tabela7[Procenjeno])","v":{"v":0,"d":"0.00 RSD"}},{"$f":"SUBTOTAL(109,Tabela7[Stvarno])","v":{"v":0,"d":"0.00 RSD"}}]
[null,null,"Zbir",{"$f":"SUBTOTAL(109,Tabela3[Procenjeno])","v":{"v":45,"d":"45.00 RSD"}},{"$f":"SUBTOTAL(109,Tabela3[Stvarno])","v":{"v":45,"d":"45.00 RSD"}}]
[]
[null,null,"Razno","Procenjeno","Stvarno"]
[null,null,"Telefon"]
[null,null,"Prevoz"]
[null,null,"Kancelarijski materijal"]
[null,null,"Usluge faksa"]
[null,null,"Zbir",{"$f":"SUBTOTAL(109,Tabela4[Procenjeno])","v":{"v":0,"d":"0.00 RSD"}},{"$f":"SUBTOTAL(109,Tabela4[Stvarno])","v":{"v":0,"d":"0.00 RSD"}}]

{"sheet":"Prihod","index":1,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[2,1,2,6],[3,5,3,6],[14,1,14,6],[21,1,21,6],[28,1,28,6]]}
[]
[]
[null,"Budžet događaja za \n[Ime događaja]"]
[{"$nulls":5}," Prihod"]
[]
[{"$nulls":5},"Procenjeno","Stvarno"]
[null,"Ukupan prihod",{"$nulls":3},{"$f":"SUM(F14,F21,F28,F36)","v":{"v":1936,"d":"1,936.00 RSD"}},{"$f":"SUM(G14,G21,G28,G36)","v":{"v":1831,"d":"1,831.00 RSD"}}]
[]
[null,"Ulaz"]
[null,"Procenjeno","Stvarno",null,null,"Procenjeno","Stvarno"]
[null,300,278,"Odrasli @",{"v":5,"d":"5.00 RSD"},{"$f":"B11*E11","v":{"v":1500,"d":"1,500.00 RSD"}},{"$f":"C11*E11","v":{"v":1390,"d":"1,390.00 RSD"}}]
[null,197,195,"Deca @",{"v":2,"d":"2.00 RSD"},{"$f":"B12*E12","v":{"v":394,"d":"394.00 RSD"}},{"$f":"C12*E12","v":{"v":390,"d":"390.00 RSD"}}]
[null,42,51,"Drugo @",{"v":1,"d":"1.00 RSD"},{"$f":"B13*E13","v":{"v":42,"d":"42.00 RSD"}},{"$f":"C13*E13","v":{"v":51,"d":"51.00 RSD"}}]
[{"$nulls":5},{"$f":"SUM(F11:F13)","v":{"v":1936,"d":"1,936.00 RSD"}},{"$f":"SUM(G11:G13)","v":{"v":1831,"d":"1,831.00 RSD"}}]
[]
[null,"Reklame u programu"]
[null,"Procenjeno","Stvarno",null,null,"Procenjeno","Stvarno"]
[{"$nulls":3},"Naslovne stranice @",null,{"$f":"B18*E18","v":{"v":0,"d":"0.00 RSD"}},{"$f":"C18*E18","v":{"v":0,"d":"0.00 RSD"}}]
[{"$nulls":3},"Polovine stranice @",null,{"$f":"B19*E19","v":{"v":0,"d":"0.00 RSD"}},{"$f":"C19*E19","v":{"v":0,"d":"0.00 RSD"}}]
[{"$nulls":3},"Četvrtine stranice @",null,{"$f":"B20*E20","v":{"v":0,"d":"0.00 RSD"}},{"$f":"C20*E20","v":{"v":0,"d":"0.00 RSD"}}]
[{"$nulls":5},{"$f":"SUM(F18:F20)","v":{"v":0,"d":"0.00 RSD"}},{"$f":"SUM(G18:G20)","v":{"v":0,"d":"0.00 RSD"}}]
[]
[null,"Izlagači/prodavci"]
[null,"Procenjeno","Stvarno",null,null,"Procenjeno","Stvarno"]
[{"$nulls":3},"Veliki štandovi @",null,{"$f":"B25*E25","v":{"v":0,"d":"0.00 RSD"}},{"$f":"C25*E25","v":{"v":0,"d":"0.00 RSD"}}]
[{"$nulls":3},"Srednji štandovi @",null,{"$f":"B26*E26","v":{"v":0,"d":"0.00 RSD"}},{"$f":"C26*E26","v":{"v":0,"d":"0.00 RSD"}}]
[{"$nulls":3},"Mali štandovi @",null,{"$f":"B27*E27","v":{"v":0,"d":"0.00 RSD"}},{"$f":"C27*E27","v":{"v":0,"d":"0.00 RSD"}}]
[{"$nulls":5},{"$f":"SUM(F25:F27)","v":{"v":0,"d":"0.00 RSD"}},{"$f":"SUM(G25:G27)","v":{"v":0,"d":"0.00 RSD"}}]
[]
[null,"Prodaja artikala"]
[null,"Procenjeno","Stvarno",null,null,"Procenjeno","Stvarno"]
[{"$nulls":3},"Artikli @",null,{"$f":"B32*E32","v":{"v":0,"d":"0.00 RSD"}},{"$f":"C32*E32","v":{"v":0,"d":"0.00 RSD"}}]
[{"$nulls":3},"Artikli @",null,{"$f":"B33*E33","v":{"v":0,"d":"0.00 RSD"}},{"$f":"C33*E33","v":{"v":0,"d":"0.00 RSD"}}]
[{"$nulls":3},"Artikli @",null,{"$f":"B34*E34","v":{"v":0,"d":"0.00 RSD"}},{"$f":"C34*E34","v":{"v":0,"d":"0.00 RSD"}}]
[{"$nulls":3},"Artikli @",null,{"$f":"B35*E35","v":{"v":0,"d":"0.00 RSD"}},{"$f":"C35*E35","v":{"v":0,"d":"0.00 RSD"}}]
[{"$nulls":5},{"$f":"SUM(F32:F35)","v":{"v":0,"d":"0.00 RSD"}},{"$f":"SUM(G32:G35)","v":{"v":0,"d":"0.00 RSD"}}]

{"sheet":"Rezime","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[2,1,2,6],[3,5,3,6]]}
[]
[]
[null,"Budžet događaja za \n[Ime događaja]"]
[{"$nulls":5},"Rezime profita i gubitaka"]
[]
[{"$nulls":5},"Procenjeno","Stvarno"]
[null,"Ukupni prihod",{"$nulls":3},{"$f":"Prihod!F7","v":{"v":1936,"d":"1,936.00 RSD"}},{"$f":"Prihod!G7","v":{"v":1831,"d":"1,831.00 RSD"}}]
[null,"Ukupan rashod",{"$nulls":3},{"$f":"Rashod!H7","v":{"v":1145,"d":"1,145.00 RSD"}},{"$f":"Rashod!I7","v":{"v":395,"d":"395.00 RSD"}}]
[null,"Ukupni profit (ili gubitak)",{"$nulls":3},{"$f":"F7-F8","v":{"v":791,"d":"791.00 RSD"}},{"$f":"G7-G8","v":{"v":1436,"d":"1,436.00 RSD"}}]