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

{"sheet":"Wedding Budget","index":0,"n_rows":56,"n_cols":22,"rows_kept":56,"merged":[[5,3,5,4],[9,18,9,21],[10,2,12,5],[10,18,10,21],[15,11,15,14],[19,18,19,21],[27,11,27,14],[27,18,27,21],[28,11,28,14],[34,11,34,14],[34,18,34,21],[38,2,38,5],[46,2,46,5],[47,11,47,14]]}
[]
[{"$nulls":11},"Apparel",{"$nulls":6},"Decorations*"]
[{"$nulls":10}," ","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER",null,null," ","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[{"$nulls":11},"Engagement ring",{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"$f":"Apparel[[#This Row],[ESTIMATED]]-Apparel[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}},{"$nulls":3},"Bows for seating",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Decorations[[#This Row],[ESTIMATED]]-Decorations[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Wedding Date:",{"$nulls":7},"Bride's ring",{"v":2000,"d":"2,000.00"},{"v":2300,"d":"2,300.00"},{"$f":"Apparel[[#This Row],[ESTIMATED]]-Apparel[[#This Row],[ACTUAL]]","v":{"v":-300,"d":"(300.00)"}},{"$nulls":3},"Centerpieces",{"v":300,"d":"300.00"},{"v":320,"d":"320.00"},{"$f":"Decorations[[#This Row],[ESTIMATED]]-Decorations[[#This Row],[ACTUAL]]","v":{"v":-20,"d":"(20.00)"}}]
[{"$nulls":3},"2014-04-13",null,"Days Remaining:",{"$f":"D6-TODAY()","v":389},{"$nulls":4},"Groom's ring",{"v":300,"d":"300.00"},{"v":250,"d":"250.00"},{"$f":"Apparel[[#This Row],[ESTIMATED]]-Apparel[[#This Row],[ACTUAL]]","v":{"v":50,"d":"50.00"}},{"$nulls":3},"Candles",{"v":100,"d":"100.00"},{"v":75,"d":"75.00"},{"$f":"Decorations[[#This Row],[ESTIMATED]]-Decorations[[#This Row],[ACTUAL]]","v":{"v":25,"d":"25.00"}}]
[{"$nulls":11},"Bridal gown",{"v":3000,"d":"3,000.00"},{"v":2750,"d":"2,750.00"},{"$f":"Apparel[[#This Row],[ESTIMATED]]-Apparel[[#This Row],[ACTUAL]]","v":{"v":250,"d":"250.00"}},{"$nulls":3},"Lighting",{"v":100,"d":"100.00"},{"v":75,"d":"75.00"},{"$f":"Decorations[[#This Row],[ESTIMATED]]-Decorations[[#This Row],[ACTUAL]]","v":{"v":25,"d":"25.00"}}]
[{"$nulls":11},"Veil/headpiece",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"$f":"Apparel[[#This Row],[ESTIMATED]]-Apparel[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}},{"$nulls":3},"Balloons",{"v":200,"d":"200.00"},{"v":250,"d":"250.00"},{"$f":"Decorations[[#This Row],[ESTIMATED]]-Decorations[[#This Row],[ACTUAL]]","v":{"v":-50,"d":"(50.00)"}}]
[{"$nulls":11},"Shoes",{"v":350,"d":"350.00"},{"v":300,"d":"300.00"},{"$f":"Apparel[[#This Row],[ESTIMATED]]-Apparel[[#This Row],[ACTUAL]]","v":{"v":50,"d":"50.00"}},{"$nulls":3},"Decorations Total",{"$f":"SUBTOTAL(109,Decorations[ESTIMATED])","v":{"v":700,"d":"700.00"}},{"$f":"SUBTOTAL(109,Decorations[ACTUAL])","v":{"v":720,"d":"720.00"}},{"$f":"SUBTOTAL(109,Decorations[OVER/UNDER])","v":{"v":-20,"d":"(20.00)"}}]
[{"$nulls":11},"Jewelry",{"v":400,"d":"400.00"},{"v":550,"d":"550.00"},{"$f":"Apparel[[#This Row],[ESTIMATED]]-Apparel[[#This Row],[ACTUAL]]","v":{"v":-150,"d":"(150.00)"}},{"$nulls":3},"*Excludes flowers"]
[null,null,"Wedding Budget Summary",{"$nulls":8},"Garter",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"$f":"Apparel[[#This Row],[ESTIMATED]]-Apparel[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}}]
[{"$nulls":11},"Hosiery",{"v":100,"d":"100.00"},{"v":75,"d":"75.00"},{"$f":"Apparel[[#This Row],[ESTIMATED]]-Apparel[[#This Row],[ACTUAL]]","v":{"v":25,"d":"25.00"}},{"$nulls":3},"Flowers"]
[{"$nulls":11},"Groom's tuxedo",{"v":300,"d":"300.00"},{"v":350,"d":"350.00"},{"$f":"Apparel[[#This Row],[ESTIMATED]]-Apparel[[#This Row],[ACTUAL]]","v":{"v":-50,"d":"(50.00)"}},null,null," ","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[{"$nulls":11},"Groom's shoes",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"$f":"Apparel[[#This Row],[ESTIMATED]]-Apparel[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}},{"$nulls":3},"Bouquets",{"v":500,"d":"500.00"},{"v":450,"d":"450.00"},{"$f":"Flowers[[#This Row],[ESTIMATED]]-Flowers[[#This Row],[ACTUAL]]","v":{"v":50,"d":"50.00"}}]
[{"$nulls":11},"Apparel Total",{"$f":"SUBTOTAL(109,Apparel[ESTIMATED])","v":{"v":8520,"d":"8,520.00"}},{"$f":"SUBTOTAL(109,Apparel[ACTUAL])","v":{"v":8645,"d":"8,645.00"}},{"$f":"SUBTOTAL(109,Apparel[OVER/UNDER])","v":{"v":-125,"d":"(125.00)"}},{"$nulls":3},"Boutonnières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Flowers[[#This Row],[ESTIMATED]]-Flowers[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}}]
[null,null,"CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER",{"$nulls":12},"Corsages",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Flowers[[#This Row],[ESTIMATED]]-Flowers[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}}]
[null,null,"Apparel",{"$f":"Apparel[[#Totals],[ESTIMATED]]","v":{"v":8520,"d":"8,520.00"}},{"$f":"Apparel[[#Totals],[ACTUAL]]","v":{"v":8645,"d":"8,645.00"}},{"$f":"BudgetSummaryTable[[#This Row],[ESTIMATED]]-BudgetSummaryTable[[#This Row],[ACTUAL]]","v":{"v":-125,"d":"(125.00)"}},{"$nulls":5},"Reception*",{"$nulls":6},"Ceremony",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"$f":"Flowers[[#This Row],[ESTIMATED]]-Flowers[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}}]
[null,null,"Reception",{"$f":"Reception[[#Totals],[ESTIMATED]]","v":{"v":1050,"d":"1,050.00"}},{"$f":"Reception[[#Totals],[ACTUAL]]","v":{"v":928,"d":"928.00"}},{"$f":"BudgetSummaryTable[[#This Row],[ESTIMATED]]-BudgetSummaryTable[[#This Row],[ACTUAL]]","v":{"v":122,"d":"122.00"}},{"$nulls":4}," ","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER",{"$nulls":3},"Reception",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Flowers[[#This Row],[ESTIMATED]]-Flowers[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}}]
[null,null,"Music",{"$f":"Entertainment[[#Totals],[ESTIMATED]]","v":{"v":600,"d":"600.00"}},{"$f":"Entertainment[[#Totals],[ACTUAL]]","v":{"v":400,"d":"400.00"}},{"$f":"BudgetSummaryTable[[#This Row],[ESTIMATED]]-BudgetSummaryTable[[#This Row],[ACTUAL]]","v":{"v":200,"d":"200.00"}},{"$nulls":5},"Room/hall fees",{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"$f":"Reception[[#This Row],[ESTIMATED]]-Reception[[#This Row],[ACTUAL]]","v":{"v":50,"d":"50.00"}},{"$nulls":3},"Flowers Total",{"$f":"SUBTOTAL(109,Flowers[ESTIMATED])","v":{"v":900,"d":"900.00"}},{"$f":"SUBTOTAL(109,Flowers[ACTUAL])","v":{"v":850,"d":"850.00"}},{"$f":"SUBTOTAL(109,Flowers[OVER/UNDER])","v":{"v":50,"d":"50.00"}}]
[null,null,"Gifts",{"$f":"Gifts[[#Totals],[ESTIMATED]]","v":{"v":1345,"d":"1,345.00"}},{"$f":"Gifts[[#Totals],[ACTUAL]]","v":{"v":1075,"d":"1,075.00"}},{"$f":"BudgetSummaryTable[[#This Row],[ESTIMATED]]-BudgetSummaryTable[[#This Row],[ACTUAL]]","v":{"v":270,"d":"270.00"}},{"$nulls":5},"Tables and chairs",{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},{"$f":"Reception[[#This Row],[ESTIMATED]]-Reception[[#This Row],[ACTUAL]]","v":{"v":50,"d":"50.00"}}]
[null,null,"Travel",{"$f":"Transportation[[#Totals],[ESTIMATED]]","v":{"v":100,"d":"100.00"}},{"$f":"Transportation[[#Totals],[ACTUAL]]","v":{"v":165,"d":"165.00"}},{"$f":"BudgetSummaryTable[[#This Row],[ESTIMATED]]-BudgetSummaryTable[[#This Row],[ACTUAL]]","v":{"v":-65,"d":"(65.00)"}},{"$nulls":5},"Food",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Reception[[#This Row],[ESTIMATED]]-Reception[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}},{"$nulls":3},"Gifts"]
[null,null,"Decorations",{"$f":"Decorations[[#Totals],[ESTIMATED]]","v":{"v":700,"d":"700.00"}},{"$f":"Decorations[[#Totals],[ACTUAL]]","v":{"v":720,"d":"720.00"}},{"$f":"BudgetSummaryTable[[#This Row],[ESTIMATED]]-BudgetSummaryTable[[#This Row],[ACTUAL]]","v":{"v":-20,"d":"(20.00)"}},{"$nulls":5},"Drinks",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Reception[[#This Row],[ESTIMATED]]-Reception[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}},null,null," ","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,null,"Flowers",{"$f":"Flowers[[#Totals],[ESTIMATED]]","v":{"v":900,"d":"900.00"}},{"$f":"Flowers[[#Totals],[ACTUAL]]","v":{"v":850,"d":"850.00"}},{"$f":"BudgetSummaryTable[[#This Row],[ESTIMATED]]-BudgetSummaryTable[[#This Row],[ACTUAL]]","v":{"v":50,"d":"50.00"}},{"$nulls":5},"Linens",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Reception[[#This Row],[ESTIMATED]]-Reception[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}},{"$nulls":3},"Attendants",{"v":1000,"d":"1,000.00"},{"v":400,"d":"400.00"},{"$f":"Gifts[[#This Row],[ESTIMATED]]-Gifts[[#This Row],[ACTUAL]]","v":{"v":600,"d":"600.00"}}]
[null,null,"Photography",{"$f":"Photography[[#Totals],[Estimated]]","v":{"v":1625,"d":"1,625.00"}},{"$f":"Photography[[#Totals],[Actual]]","v":{"v":1575,"d":"1,575.00"}},{"$f":"BudgetSummaryTable[[#This Row],[ESTIMATED]]-BudgetSummaryTable[[#This Row],[ACTUAL]]","v":{"v":50,"d":"50.00"}},{"$nulls":5},"Cake",{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"$f":"Reception[[#This Row],[ESTIMATED]]-Reception[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}},{"$nulls":3},"Bride and groom",{"v":300,"d":"300.00"},{"v":400,"d":"400.00"},{"$f":"Gifts[[#This Row],[ESTIMATED]]-Gifts[[#This Row],[ACTUAL]]","v":{"v":-100,"d":"(100.00)"}}]
[null,null,"Printing",{"$f":"Printing[[#Totals],[ESTIMATED]]","v":{"v":935,"d":"935.00"}},{"$f":"Printing[[#Totals],[ACTUAL]]","v":{"v":870,"d":"870.00"}},{"$f":"BudgetSummaryTable[[#This Row],[ESTIMATED]]-BudgetSummaryTable[[#This Row],[ACTUAL]]","v":{"v":65,"d":"65.00"}},{"$nulls":5},"Favors",{"v":50,"d":"50.00"},{"v":28,"d":"28.00"},{"$f":"Reception[[#This Row],[ESTIMATED]]-Reception[[#This Row],[ACTUAL]]","v":{"v":22,"d":"22.00"}},{"$nulls":3},"Parents",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"Gifts[[#This Row],[ESTIMATED]]-Gifts[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}}]
[null,null,"Other",{"$f":"OtherExpenses[[#Totals],[ESTIMATED]]","v":{"v":885,"d":"885.00"}},{"$f":"OtherExpenses[[#Totals],[ACTUAL]]","v":{"v":1021,"d":"1,021.00"}},{"$f":"BudgetSummaryTable[[#This Row],[ESTIMATED]]-BudgetSummaryTable[[#This Row],[ACTUAL]]","v":{"v":-136,"d":"(136.00)"}},{"$nulls":5},"Staff and gratuities",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Reception[[#This Row],[ESTIMATED]]-Reception[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}},{"$nulls":3},"Readers/other participants",{"v":20,"d":"20.00"},{"v":250,"d":"250.00"},{"$f":"Gifts[[#This Row],[ESTIMATED]]-Gifts[[#This Row],[ACTUAL]]","v":{"v":-230,"d":"(230.00)"}}]
[null,null,"Total Expenses",{"$f":"SUBTOTAL(109,BudgetSummaryTable[ESTIMATED])","v":{"v":16660,"d":"16,660.00"}},{"$f":"SUBTOTAL(109,BudgetSummaryTable[ACTUAL])","v":{"v":16249,"d":"16,249.00"}},{"$f":"SUBTOTAL(109,BudgetSummaryTable[OVER/UNDER])","v":{"v":411,"d":"411.00"}},{"$nulls":5},"Reception Total",{"$f":"SUBTOTAL(109,Reception[ESTIMATED])","v":{"v":1050,"d":"1,050.00"}},{"$f":"SUBTOTAL(109,Reception[ACTUAL])","v":{"v":928,"d":"928.00"}},{"$f":"SUBTOTAL(103,Reception[OVER/UNDER])","v":{"v":8,"d":"8.00"}},{"$nulls":3},"Gifts Total",{"$f":"SUBTOTAL(109,Gifts[ESTIMATED])","v":{"v":1345,"d":"1,345.00"}},{"$f":"SUBTOTAL(109,Gifts[ACTUAL])","v":{"v":1075,"d":"1,075.00"}},{"$f":"SUBTOTAL(109,Gifts[OVER/UNDER])","v":{"v":270,"d":"270.00"}}]
[{"$nulls":11},"* Excludes entertainment and decorations"]
[{"$nulls":18},"Travel/Transportation"]
[{"$nulls":11},"Music/Entertainment",{"$nulls":5}," ","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[{"$nulls":10}," ","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER",{"$nulls":3},"Limousines/trolleys",{"v":100,"d":"100.00"},{"v":125,"d":"125.00"},{"$f":"Transportation[[#This Row],[ESTIMATED]]-Transportation[[#This Row],[ACTUAL]]","v":{"v":-25,"d":"(25.00)"}}]
[{"$nulls":11},"Musicians for ceremony",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"$f":"Entertainment[[#This Row],[ESTIMATED]]-Entertainment[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}},{"$nulls":3},"Parking",{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"$f":"Transportation[[#This Row],[ESTIMATED]]-Transportation[[#This Row],[ACTUAL]]","v":{"v":-40,"d":"(40.00)"}}]
[{"$nulls":11},"Band/DJ for reception",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"$f":"Entertainment[[#This Row],[ESTIMATED]]-Entertainment[[#This Row],[ACTUAL]]","v":{"v":200,"d":"200.00"}},{"$nulls":3},"Taxis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Transportation[[#This Row],[ESTIMATED]]-Transportation[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}}]
[{"$nulls":11},"Music/Entertainment Total",{"$f":"SUBTOTAL(109,Entertainment[ESTIMATED])","v":{"v":600,"d":"600.00"}},{"$f":"SUBTOTAL(109,Entertainment[ACTUAL])","v":{"v":400,"d":"400.00"}},{"$f":"SUBTOTAL(109,Entertainment[OVER/UNDER])","v":{"v":200,"d":"200.00"}},{"$nulls":3},"Travel/Transportation Total",{"$f":"SUBTOTAL(109,Transportation[ESTIMATED])","v":{"v":100,"d":"100.00"}},{"$f":"SUBTOTAL(109,Transportation[ACTUAL])","v":{"v":165,"d":"165.00"}},{"$f":"SUBTOTAL(103,Transportation[OVER/UNDER])","v":{"v":3,"d":"3.00"}}]
[]
[{"$nulls":11},"Printing/Stationery",{"$nulls":6},"Other Expenses"]
[{"$nulls":10}," ","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER",null,null," ","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[{"$nulls":11},"Invitations",{"v":500,"d":"500.00"},{"v":450,"d":"450.00"},{"$f":"Printing[[#This Row],[ESTIMATED]]-Printing[[#This Row],[ACTUAL]]","v":{"v":50,"d":"50.00"}},{"$nulls":3},"Officiant",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"OtherExpenses[[#This Row],[ESTIMATED]]-OtherExpenses[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}}]
[{"$nulls":11},"Announcements",{"v":200,"d":"200.00"},{"v":175,"d":"175.00"},{"$f":"Printing[[#This Row],[ESTIMATED]]-Printing[[#This Row],[ACTUAL]]","v":{"v":25,"d":"25.00"}},{"$nulls":3},"Church/ceremony site fee",{"v":40,"d":"40.00"},{"v":55,"d":"55.00"},{"$f":"OtherExpenses[[#This Row],[ESTIMATED]]-OtherExpenses[[#This Row],[ACTUAL]]","v":{"v":-15,"d":"(15.00)"}}]
[{"$nulls":11},"Thank-You cards",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$f":"Printing[[#This Row],[ESTIMATED]]-Printing[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}},{"$nulls":3},"Wedding coordinator",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"OtherExpenses[[#This Row],[ESTIMATED]]-OtherExpenses[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}}]
[{"$nulls":11},"Personal stationery",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Printing[[#This Row],[ESTIMATED]]-Printing[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}},{"$nulls":3},"Rehearsal dinner",{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"$f":"OtherExpenses[[#This Row],[ESTIMATED]]-OtherExpenses[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}}]
[{"$nulls":11},"Guest book",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"Printing[[#This Row],[ESTIMATED]]-Printing[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}},{"$nulls":3},"Engagement party",{"v":20,"d":"20.00"},{"v":50,"d":"50.00"},{"$f":"OtherExpenses[[#This Row],[ESTIMATED]]-OtherExpenses[[#This Row],[ACTUAL]]","v":{"v":-30,"d":"(30.00)"}}]
[{"$nulls":11},"Programs",{"v":75,"d":"75.00"},{"v":80,"d":"80.00"},{"$f":"Printing[[#This Row],[ESTIMATED]]-Printing[[#This Row],[ACTUAL]]","v":{"v":-5,"d":"(5.00)"}},{"$nulls":3},"Showers",{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"$f":"OtherExpenses[[#This Row],[ESTIMATED]]-OtherExpenses[[#This Row],[ACTUAL]]","v":{"v":10,"d":"10.00"}}]
[{"$nulls":11},"Reception napkins",{"v":35,"d":"35.00"},{"v":40,"d":"40.00"},{"$f":"Printing[[#This Row],[ESTIMATED]]-Printing[[#This Row],[ACTUAL]]","v":{"v":-5,"d":"(5.00)"}},{"$nulls":3},"Salon appointments",{"v":45,"d":"45.00"},{"v":46,"d":"46.00"},{"$f":"OtherExpenses[[#This Row],[ESTIMATED]]-OtherExpenses[[#This Row],[ACTUAL]]","v":{"v":-1,"d":"(1.00)"}}]
[{"$nulls":11},"Matchbooks",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Printing[[#This Row],[ESTIMATED]]-Printing[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}},{"$nulls":3},"Bachelor/ette parties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"OtherExpenses[[#This Row],[ESTIMATED]]-OtherExpenses[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}}]
[{"$nulls":11},"Calligraphy",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Printing[[#This Row],[ESTIMATED]]-Printing[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}},{"$nulls":3},"Brunch",{"v":300,"d":"300.00"},{"v":400,"d":"400.00"},{"$f":"OtherExpenses[[#This Row],[ESTIMATED]]-OtherExpenses[[#This Row],[ACTUAL]]","v":{"v":-100,"d":"(100.00)"}}]
[{"$nulls":11},"Printing /Stationery Total",{"$f":"SUBTOTAL(109,Printing[ESTIMATED])","v":{"v":935,"d":"935.00"}},{"$f":"SUBTOTAL(109,Printing[ACTUAL])","v":{"v":870,"d":"870.00"}},{"$f":"SUBTOTAL(103,Printing[OVER/UNDER])","v":{"v":9,"d":"9.00"}},{"$nulls":3},"Hotel rooms",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"OtherExpenses[[#This Row],[ESTIMATED]]-OtherExpenses[[#This Row],[ACTUAL]]","v":{"v":0,"d":"0.00"}}]
[{"$nulls":18},"Other Expenses Total",{"$f":"SUBTOTAL(109,OtherExpenses[ESTIMATED])","v":{"v":885,"d":"885.00"}},{"$f":"SUBTOTAL(109,OtherExpenses[ACTUAL])","v":{"v":1021,"d":"1,021.00"}},{"$f":"SUBTOTAL(109,OtherExpenses[OVER/UNDER])","v":{"v":-136,"d":"(136.00)"}}]
[{"$nulls":11},"Photography"]
[{"$nulls":10}," ","CATEGORY","Estimated","Actual","Over/Under"]
[{"$nulls":11},"Formals",{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"$f":"Photography[[#This Row],[Estimated]]-Photography[[#This Row],[Actual]]","v":{"v":0,"d":"0.00"}}]
[{"$nulls":11},"Candids",null,null,{"$f":"Photography[[#This Row],[Estimated]]-Photography[[#This Row],[Actual]]","v":{"v":0,"d":"0.00"}}]
[{"$nulls":11},"Extra prints",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"Photography[[#This Row],[Estimated]]-Photography[[#This Row],[Actual]]","v":{"v":0,"d":"0.00"}}]
[{"$nulls":11},"Photo albums",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$f":"Photography[[#This Row],[Estimated]]-Photography[[#This Row],[Actual]]","v":{"v":0,"d":"0.00"}}]
[{"$nulls":11},"Videography",{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"$f":"Photography[[#This Row],[Estimated]]-Photography[[#This Row],[Actual]]","v":{"v":50,"d":"50.00"}}]
[{"$nulls":11},"Photography Total",{"$f":"SUBTOTAL(109,Photography[Estimated])","v":{"v":1625,"d":"1,625.00"}},{"$f":"SUBTOTAL(109,Photography[Actual])","v":{"v":1575,"d":"1,575.00"}},{"$f":"SUBTOTAL(109,Photography[Over/Under])","v":{"v":50,"d":"50.00"}}]