{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Wedding Budget"],"not_rendered":{"charts":1,"images":1,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Wedding Budget","index":0,"n_rows":56,"n_cols":22,"rows_kept":56,"cut":false,"hidden":false,"merged":[[47,11,47,14],[34,18,34,21],[27,18,27,21],[19,18,19,21],[10,18,10,21],[5,3,5,4],[9,18,9,21],[27,11,27,14],[46,2,46,5],[38,2,38,5],[10,2,12,5],[15,11,15,14],[28,11,28,14],[34,11,34,14]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,"Apparel",null,null,null,null,null,null,"Decorations*"]
[null,null,null,null,null,null,null,null,null,null," ","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER",null,null," ","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,null,null,null,null,"      Wedding Date:",null,null,null,null,null,"Engagement ring",0,0,{"$f":"Apparel[[#This Row],[ESTIMATED]]-Apparel[[#This Row],[ACTUAL]]","v":0},null,null,null,"Bows for seating",0,0,{"$f":"Decorations[[#This Row],[ESTIMATED]]-Decorations[[#This Row],[ACTUAL]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Bride's ring",0,0,{"$f":"Apparel[[#This Row],[ESTIMATED]]-Apparel[[#This Row],[ACTUAL]]","v":0},null,null,null,"Centerpieces",0,0,{"$f":"Decorations[[#This Row],[ESTIMATED]]-Decorations[[#This Row],[ACTUAL]]","v":0}]
[null,null,null,null,null,"Days Remaining:",{"$f":"D6-TODAY()","v":-42114},null,null,null,null,"Groom's ring",0,0,{"$f":"Apparel[[#This Row],[ESTIMATED]]-Apparel[[#This Row],[ACTUAL]]","v":0},null,null,null,"Candles",0,0,{"$f":"Decorations[[#This Row],[ESTIMATED]]-Decorations[[#This Row],[ACTUAL]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Bridal gown",0,0,{"$f":"Apparel[[#This Row],[ESTIMATED]]-Apparel[[#This Row],[ACTUAL]]","v":0},null,null,null,"Lighting",0,0,{"$f":"Decorations[[#This Row],[ESTIMATED]]-Decorations[[#This Row],[ACTUAL]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Veil/headpiece",0,0,{"$f":"Apparel[[#This Row],[ESTIMATED]]-Apparel[[#This Row],[ACTUAL]]","v":0},null,null,null,"Balloons",0,0,{"$f":"Decorations[[#This Row],[ESTIMATED]]-Decorations[[#This Row],[ACTUAL]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Shoes",0,0,{"$f":"Apparel[[#This Row],[ESTIMATED]]-Apparel[[#This Row],[ACTUAL]]","v":0},null,null,null,"Decorations Total",{"$f":"SUBTOTAL(109,Decorations[ESTIMATED])","v":0},{"$f":"SUBTOTAL(109,Decorations[ACTUAL])","v":0},{"$f":"SUBTOTAL(109,Decorations[OVER/UNDER])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Jewelry",0,0,{"$f":"Apparel[[#This Row],[ESTIMATED]]-Apparel[[#This Row],[ACTUAL]]","v":0},null,null,null,"*Excludes flowers"]
[null,null,"Wedding Budget Summary",null,null,null,null,null,null,null,null,"Garter",0,0,{"$f":"Apparel[[#This Row],[ESTIMATED]]-Apparel[[#This Row],[ACTUAL]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Hosiery",0,0,{"$f":"Apparel[[#This Row],[ESTIMATED]]-Apparel[[#This Row],[ACTUAL]]","v":0},null,null,null,"Flowers"]
[null,null,null,null,null,null,null,null,null,null,null,"Groom's tuxedo",0,0,{"$f":"Apparel[[#This Row],[ESTIMATED]]-Apparel[[#This Row],[ACTUAL]]","v":0},null,null," ","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,null,null,null,null,null,null,null,null,null,null,"Groom's shoes",0,0,{"$f":"Apparel[[#This Row],[ESTIMATED]]-Apparel[[#This Row],[ACTUAL]]","v":0},null,null,null,"Bouquets",0,0,{"$f":"Flowers[[#This Row],[ESTIMATED]]-Flowers[[#This Row],[ACTUAL]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Apparel Total",{"$f":"SUBTOTAL(109,Apparel[ESTIMATED])","v":0},{"$f":"SUBTOTAL(109,Apparel[ACTUAL])","v":0},{"$f":"SUBTOTAL(109,Apparel[OVER/UNDER])","v":0},null,null,null,"Boutonnières",0,0,{"$f":"Flowers[[#This Row],[ESTIMATED]]-Flowers[[#This Row],[ACTUAL]]","v":0}]
[null,null,"CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER",null,null,null,null,null,null,null,null,null,null,null,null,"Corsages",0,0,{"$f":"Flowers[[#This Row],[ESTIMATED]]-Flowers[[#This Row],[ACTUAL]]","v":0}]
[null,null,"Apparel",0,0,{"$f":"BudgetSummaryTable[[#This Row],[ESTIMATED]]-BudgetSummaryTable[[#This Row],[ACTUAL]]","v":0},null,null,null,null,null,"Reception*",null,null,null,null,null,null,"Ceremony",0,0,{"$f":"Flowers[[#This Row],[ESTIMATED]]-Flowers[[#This Row],[ACTUAL]]","v":0}]
[null,null,"Reception",0,0,{"$f":"BudgetSummaryTable[[#This Row],[ESTIMATED]]-BudgetSummaryTable[[#This Row],[ACTUAL]]","v":0},null,null,null,null," ","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER",null,null,null,"Reception",0,0,{"$f":"Flowers[[#This Row],[ESTIMATED]]-Flowers[[#This Row],[ACTUAL]]","v":0}]
[null,null,"Music",0,0,{"$f":"BudgetSummaryTable[[#This Row],[ESTIMATED]]-BudgetSummaryTable[[#This Row],[ACTUAL]]","v":0},null,null,null,null,null,"Room/hall fees",0,0,{"$f":"Reception[[#This Row],[ESTIMATED]]-Reception[[#This Row],[ACTUAL]]","v":0},null,null,null,"Flowers Total",{"$f":"SUBTOTAL(109,Flowers[ESTIMATED])","v":0},{"$f":"SUBTOTAL(109,Flowers[ACTUAL])","v":0},{"$f":"SUBTOTAL(109,Flowers[OVER/UNDER])","v":0}]
[null,null,"Gifts",0,0,{"$f":"BudgetSummaryTable[[#This Row],[ESTIMATED]]-BudgetSummaryTable[[#This Row],[ACTUAL]]","v":0},null,null,null,null,null,"Tables and chairs",0,0,{"$f":"Reception[[#This Row],[ESTIMATED]]-Reception[[#This Row],[ACTUAL]]","v":0}]
[null,null,"Travel",0,0,{"$f":"BudgetSummaryTable[[#This Row],[ESTIMATED]]-BudgetSummaryTable[[#This Row],[ACTUAL]]","v":0},null,null,null,null,null,"Food",0,0,{"$f":"Reception[[#This Row],[ESTIMATED]]-Reception[[#This Row],[ACTUAL]]","v":0},null,null,null,"Gifts"]
[null,null,"Decorations",0,0,{"$f":"BudgetSummaryTable[[#This Row],[ESTIMATED]]-BudgetSummaryTable[[#This Row],[ACTUAL]]","v":0},null,null,null,null,null,"Drinks",0,0,{"$f":"Reception[[#This Row],[ESTIMATED]]-Reception[[#This Row],[ACTUAL]]","v":0},null,null," ","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,null,"Flowers",0,0,{"$f":"BudgetSummaryTable[[#This Row],[ESTIMATED]]-BudgetSummaryTable[[#This Row],[ACTUAL]]","v":0},null,null,null,null,null,"Linens",0,0,{"$f":"Reception[[#This Row],[ESTIMATED]]-Reception[[#This Row],[ACTUAL]]","v":0},null,null,null,"Attendants",0,0,{"$f":"Gifts[[#This Row],[ESTIMATED]]-Gifts[[#This Row],[ACTUAL]]","v":0}]
[null,null,"Photography",0,0,{"$f":"BudgetSummaryTable[[#This Row],[ESTIMATED]]-BudgetSummaryTable[[#This Row],[ACTUAL]]","v":0},null,null,null,null,null,"Cake",0,0,{"$f":"Reception[[#This Row],[ESTIMATED]]-Reception[[#This Row],[ACTUAL]]","v":0},null,null,null,"Bride and groom",0,0,{"$f":"Gifts[[#This Row],[ESTIMATED]]-Gifts[[#This Row],[ACTUAL]]","v":0}]
[null,null,"Printing",0,0,{"$f":"BudgetSummaryTable[[#This Row],[ESTIMATED]]-BudgetSummaryTable[[#This Row],[ACTUAL]]","v":0},null,null,null,null,null,"Favors",0,0,{"$f":"Reception[[#This Row],[ESTIMATED]]-Reception[[#This Row],[ACTUAL]]","v":0},null,null,null,"Parents",0,0,{"$f":"Gifts[[#This Row],[ESTIMATED]]-Gifts[[#This Row],[ACTUAL]]","v":0}]
[null,null,"Other",0,0,{"$f":"BudgetSummaryTable[[#This Row],[ESTIMATED]]-BudgetSummaryTable[[#This Row],[ACTUAL]]","v":0},null,null,null,null,null,"Staff and gratuities",0,0,{"$f":"Reception[[#This Row],[ESTIMATED]]-Reception[[#This Row],[ACTUAL]]","v":0},null,null,null,"Readers/other participants",0,0,{"$f":"Gifts[[#This Row],[ESTIMATED]]-Gifts[[#This Row],[ACTUAL]]","v":0}]
[null,null,"Total Expenses",{"$f":"SUBTOTAL(109,BudgetSummaryTable[ESTIMATED])","v":0},{"$f":"SUBTOTAL(109,BudgetSummaryTable[ACTUAL])","v":0},{"$f":"SUBTOTAL(109,BudgetSummaryTable[OVER/UNDER])","v":0},null,null,null,null,null,"Reception Total",{"$f":"SUBTOTAL(109,Reception[ESTIMATED])","v":0},{"$f":"SUBTOTAL(109,Reception[ACTUAL])","v":0},{"$f":"SUBTOTAL(103,Reception[OVER/UNDER])","v":8},null,null,null,"Gifts Total",{"$f":"SUBTOTAL(109,Gifts[ESTIMATED])","v":0},{"$f":"SUBTOTAL(109,Gifts[ACTUAL])","v":0},{"$f":"SUBTOTAL(109,Gifts[OVER/UNDER])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"* Excludes entertainment and decorations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travel/Transportation"]
[null,null,null,null,null,null,null,null,null,null,null,"Music/Entertainment",null,null,null,null,null," ","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,null,null,null,null,null,null,null,null,null," ","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER",null,null,null,"Limousines/trolleys",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Musicians for ceremony",0,0,{"$f":"Entertainment[[#This Row],[ESTIMATED]]-Entertainment[[#This Row],[ACTUAL]]","v":0},null,null,null,"Parking",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Band/DJ for reception",0,0,{"$f":"Entertainment[[#This Row],[ESTIMATED]]-Entertainment[[#This Row],[ACTUAL]]","v":0},null,null,null,"Taxis",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Music/Entertainment Total",{"$f":"SUBTOTAL(109,Entertainment[ESTIMATED])","v":0},{"$f":"SUBTOTAL(109,Entertainment[ACTUAL])","v":0},{"$f":"SUBTOTAL(109,Entertainment[OVER/UNDER])","v":0},null,null,null,"Travel/Transportation Total",{"$f":"SUBTOTAL(109,Transportation[ESTIMATED])","v":0},{"$f":"SUBTOTAL(109,Transportation[ACTUAL])","v":0},{"$f":"SUBTOTAL(103,Transportation[OVER/UNDER])","v":3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Printing/Stationery",null,null,null,null,null,null,"Other Expenses"]
[null,null,null,null,null,null,null,null,null,null," ","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER",null,null," ","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,null,null,null,null,null,null,null,null,null,null,"Invitations",0,0,0,null,null,null,"Officiant",0,0,{"$f":"OtherExpenses[[#This Row],[ESTIMATED]]-OtherExpenses[[#This Row],[ACTUAL]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Announcements",0,0,0,null,null,null,"Church/ceremony site fee",0,0,{"$f":"OtherExpenses[[#This Row],[ESTIMATED]]-OtherExpenses[[#This Row],[ACTUAL]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Thank-You cards",0,0,0,null,null,null,"Wedding coordinator",0,0,{"$f":"OtherExpenses[[#This Row],[ESTIMATED]]-OtherExpenses[[#This Row],[ACTUAL]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Personal stationery",0,0,0,null,null,null,"Rehearsal dinner",0,0,{"$f":"OtherExpenses[[#This Row],[ESTIMATED]]-OtherExpenses[[#This Row],[ACTUAL]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Guest book",0,0,0,null,null,null,"Engagement party",0,0,{"$f":"OtherExpenses[[#This Row],[ESTIMATED]]-OtherExpenses[[#This Row],[ACTUAL]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Programs",0,0,0,null,null,null,"Showers",0,0,{"$f":"OtherExpenses[[#This Row],[ESTIMATED]]-OtherExpenses[[#This Row],[ACTUAL]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Reception napkins",0,0,0,null,null,null,"Salon appointments",0,0,{"$f":"OtherExpenses[[#This Row],[ESTIMATED]]-OtherExpenses[[#This Row],[ACTUAL]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Matchbooks",0,0,0,null,null,null,"Bachelor/ette parties",0,0,{"$f":"OtherExpenses[[#This Row],[ESTIMATED]]-OtherExpenses[[#This Row],[ACTUAL]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Calligraphy",0,0,0,null,null,null,"Brunch",0,0,{"$f":"OtherExpenses[[#This Row],[ESTIMATED]]-OtherExpenses[[#This Row],[ACTUAL]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Printing /Stationery Total",{"$f":"SUBTOTAL(109,Printing[ESTIMATED])","v":0},{"$f":"SUBTOTAL(109,Printing[ACTUAL])","v":0},{"$f":"SUBTOTAL(103,Printing[OVER/UNDER])","v":9},null,null,null,"Hotel rooms",0,0,{"$f":"OtherExpenses[[#This Row],[ESTIMATED]]-OtherExpenses[[#This Row],[ACTUAL]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Expenses Total",{"$f":"SUBTOTAL(109,OtherExpenses[ESTIMATED])","v":0},{"$f":"SUBTOTAL(109,OtherExpenses[ACTUAL])","v":0},{"$f":"SUBTOTAL(109,OtherExpenses[OVER/UNDER])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Photography"]
[null,null,null,null,null,null,null,null,null,null," ","CATEGORY","Estimated","Actual","Over/Under"]
[null,null,null,null,null,null,null,null,null,null,null,"Formals",0,0,{"$f":"Photography[[#This Row],[Estimated]]-Photography[[#This Row],[Actual]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Candids",0,0,{"$f":"Photography[[#This Row],[Estimated]]-Photography[[#This Row],[Actual]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Extra prints",0,0,{"$f":"Photography[[#This Row],[Estimated]]-Photography[[#This Row],[Actual]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Photo albums",0,0,{"$f":"Photography[[#This Row],[Estimated]]-Photography[[#This Row],[Actual]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Videography",0,0,{"$f":"Photography[[#This Row],[Estimated]]-Photography[[#This Row],[Actual]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Photography Total",{"$f":"SUBTOTAL(109,Photography[Estimated])","v":0},{"$f":"SUBTOTAL(109,Photography[Actual])","v":0},{"$f":"SUBTOTAL(109,Photography[Over/Under])","v":0}]