{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["BUDGET"],"not_rendered":{"external_links":1,"defined_names":1,"comments":20},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"BUDGET","index":0,"n_rows":91,"n_cols":16,"rows_kept":91,"merged":[[2,5,2,6],[2,7,2,8],[2,12,2,14],[2,15,2,16]],"flags":["formulas_cached_only"]}
["# Guests:",115,"# RD Guests",{"v":80.50000000000001,"d":"81 "},null,"Food Tax",{"v":0.1,"d":"10.00%"}]
["Plate:",{"v":92,"d":" $92.00 "},"RD Plate",{"v":41,"d":" $41.00 "},null,"Sales Tax",{"v":0.08750000000000001,"d":"8.75%"}]
[{"$nulls":5},"DEPOSIT",null,"BALANCE",{"$nulls":4},"CONTRIBUTION"]
["Category","Item","Estimate","Actual","Extras","Amt","Date","Amt","Due","Paid","Due","Owe","Amt","We Owe","Sponsor"]
["CEREM","Officiant",0,0,0,0,null,0,null,0,null,0,0,0,null,{"$error":"#NAME?"}]
[null,"Room Rental",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Musician",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Aisle Runner",0,0,0,0,null,0,null,0,null,0,0,0]
[null,null,0,0,0,0,null,0,null,0,null,0,0,0]
["RECEP","Venue",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Extended bar",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Cocktail napkins",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Centerpieces",0,0,0,0,null,0,null,0,null,0,0,0]
[null,null,0,0,0,0,null,0,null,0,null,0,0,0]
["LINENS","Ceremony  ",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Reception",0,0,0,0,null,0,null,0,null,0,0,0]
[null,null,0,0,0,0,null,0,null,0,null,0,0,0]
["ATTIRE","Dress",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Alterations",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Shawl",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Hair pins",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Shoes",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Jewelry",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Bag",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Hair & makeup",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Pampering",0,0,0,0,null,0,null,0,null,0,0,0]
[null,null,0,0,0,0,null,0,null,0,null,0,0,0]
["FLOWERS","Bride",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"BMs",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Groom",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"GMs",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Mothers",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Fathers",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Grandmothers",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Grandfathers",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Ceremony Décor",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Arrangements",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Rentals",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Event Fee (15%)",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Retrieval",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Tax",0,0,0,0,null,0,null,0,null,0,0,0,null,{"$error":"#NAME?"}]
[null,null,0,0,0,0,null,0,null,0,null,0,0,0]
["MUSIC","DJ",0,0,0,0,null,0,null,0,null,0,0,0,null,{"$error":"#NAME?"}]
[null,null,0,0,0,0,null,0,null,0,null,0,0,0]
["PHOTO","Photographer",0,0,0,0,null,0,null,0,null,0,0,0,null,{"$error":"#NAME?"}]
[null,"Cameras",0,0,0,0,null,0,null,0,null,0,0,0]
[null,null,0,0,0,0,null,0,null,0,null,0,0,0]
["VIDEO","Videographer",0,0,0,0,null,0,null,0,null,0,0,0,null,{"$error":"#NAME?"}]
[null,null,0,0,0,0,null,0,null,0,null,0,0,0]
["PAPER","Invitations",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"STD",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Thank You",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Programs",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Postage",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Table Cards",0,0,0,0,null,0,null,0,null,0,0,0]
[null,null,0,0,0,0,null,0,null,0,null,0,0,0]
["RINGS","His",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Hers",0,0,0,0,null,0,null,0,null,0,0,0]
[null,null,0,0,0,0,null,0,null,0,null,0,0,0]
["GIFTS","BMs",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"GMs",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Parents",0,0,0,0,null,0,null,0,null,0,0,0]
[null,null,0,0,0,0,null,0,null,0,null,0,0,0]
["RD","Room Rental",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Buffet",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Other food",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Bar",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Bartender",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Chef",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Tax & Gratuity",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Shuttle",0,0,0,0,null,0,null,0,null,0,0,0]
[null,null,0,0,0,0,null,0,null,0,null,0,0,0]
["MISC","Groom cake",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Guest book",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"OOT gift bags",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Brunch",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Honeymoon",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Coordinator",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Tips",0,0,0,0,null,0,null,0,null,0,0,0]
[null,"Hotel",0,0,0,0,null,0,null,0,null,0,0,0]
[null,null,0,0,0,0,null,0,{"$nulls":3},0,0,0]
[]
["TOTALS",null,0,0,0,0,null,0,null,0,null,0,0,0]
[]
[]
[null,"Need to save:",0]
[null,"Current savings",0]
[null,"Remain to save:",0]
[]
[null,"Balance FOB contribution:",0]
[null,"Balance MIL contribution:",0]