{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Start","Wedding Budget","Clothing-Reception-Music-Pics","Decoration-Flowers-Gifts-Travel"],"not_rendered":{"charts":1,"defined_names":22},"read":"whole","date_system":"1900"}

{"sheet":"Start","index":0,"n_rows":7,"n_cols":2,"rows_kept":7}
[null,"ABOUT THIS TEMPLATE"]
[null,"Use this template to keep track of your wedding expenses."]
[null,"Enter estimated and actual costs incurred on various categories in separate worksheets."]
[null,"Wedding Budget Summary and chart are auto-updated for you."]
[null,"Note: "]
[null,"Additional instructions have been provided in column A in each worksheet. This text has been intentionally hidden. To remove text, select column A, then select DELETE. To unhide text, select column A, then change font colour."]
[null,"To learn more about tables, press SHIFT and then F10 within a table, select the TABLE option, then select ALTERNATIVE TEXT."]

{"sheet":"Wedding Budget","index":1,"n_rows":19,"n_cols":6,"rows_kept":19,"merged":[[2,2,4,5],[18,2,42,5]]}
["Create a Wedding Budget in this worksheet. Enter details in tables in Clothing-Reception-Music-Pics worksheet and Decoration-Flowers-Gift-Travel worksheet to update the summary and chart in the current worksheet. Helpful instructions on how to use this worksheet are in cells in this column. Wedding Date label is in cell C1.",null,"Wedding Date:"]
["Enter Wedding Date in cell C2. Days Remaining are auto-calculated in cell E2.",null,{"$f":"TODAY()+365","v":"2019-12-05"},"Days Remaining:",{"$f":"C2-TODAY()","v":365}]
["Title of this worksheet is in cell C3. Next instruction is in cell A6.",null,"Wedding Budget Summary"]
[]
[]
["Budget Summary Table starting in cell C6 is auto-updated. Next instruction is in cell A19.",null,"CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,null,"Outfits",{"$f":"Clothing_Total_est","v":{"v":9490,"d":"9,490.00"}},{"$f":"Clothing_Total_act","v":{"v":9770,"d":"9,770.00"}},{"$f":"BudgetSummary[[#This Row],[ESTIMATED]]-BudgetSummary[[#This Row],[ACTUAL]]","v":{"v":-280,"d":"-280.00"}}]
[null,null,"Reception",{"$f":"Reception_Total_est","v":{"v":1050,"d":"1,050.00"}},{"$f":"Reception_Total_act","v":{"v":928,"d":"928.00"}},{"$f":"BudgetSummary[[#This Row],[ESTIMATED]]-BudgetSummary[[#This Row],[ACTUAL]]","v":{"v":122,"d":"122.00"}}]
[null,null,"Music",{"$f":"Music_Entertainment_Total_est","v":{"v":600,"d":"600.00"}},{"$f":"Music_Entertainment_Total_act","v":{"v":400,"d":"400.00"}},{"$f":"BudgetSummary[[#This Row],[ESTIMATED]]-BudgetSummary[[#This Row],[ACTUAL]]","v":{"v":200,"d":"200.00"}}]
[null,null,"Printing",{"$f":"Printing__Stationery_Total_est","v":{"v":935,"d":"935.00"}},{"$f":"Printing__Stationery_Total_act","v":{"v":870,"d":"870.00"}},{"$f":"BudgetSummary[[#This Row],[ESTIMATED]]-BudgetSummary[[#This Row],[ACTUAL]]","v":{"v":65,"d":"65.00"}}]
[null,null,"Photography",{"$f":"Photography_Total_est","v":{"v":1625,"d":"1,625.00"}},{"$f":"Photography_Total_act","v":{"v":1575,"d":"1,575.00"}},{"$f":"BudgetSummary[[#This Row],[ESTIMATED]]-BudgetSummary[[#This Row],[ACTUAL]]","v":{"v":50,"d":"50.00"}}]
[null,null,"Decorations",{"$f":"Decorations_Total_est","v":{"v":700,"d":"700.00"}},{"$f":"Decorations_Total_act","v":{"v":720,"d":"720.00"}},{"$f":"BudgetSummary[[#This Row],[ESTIMATED]]-BudgetSummary[[#This Row],[ACTUAL]]","v":{"v":-20,"d":"-20.00"}}]
[null,null,"Flowers",{"$f":"Flowers_Total_est","v":{"v":900,"d":"900.00"}},{"$f":"Flowers_Total_act","v":{"v":850,"d":"850.00"}},{"$f":"BudgetSummary[[#This Row],[ESTIMATED]]-BudgetSummary[[#This Row],[ACTUAL]]","v":{"v":50,"d":"50.00"}}]
[null,null,"Presents",{"$f":"Gifts_Total_est","v":{"v":1345,"d":"1,345.00"}},{"$f":"Gifts_Total_act","v":{"v":1075,"d":"1,075.00"}},{"$f":"BudgetSummary[[#This Row],[ESTIMATED]]-BudgetSummary[[#This Row],[ACTUAL]]","v":{"v":270,"d":"270.00"}}]
[null,null,"Travel",{"$f":"Travel_Transportation_Total_est","v":{"v":100,"d":"100.00"}},{"$f":"Travel_Transportation_Total_act","v":{"v":165,"d":"165.00"}},{"$f":"BudgetSummary[[#This Row],[ESTIMATED]]-BudgetSummary[[#This Row],[ACTUAL]]","v":{"v":-65,"d":"-65.00"}}]
[null,null,"Other",{"$f":"Other_Expenses_Total_est","v":{"v":885,"d":"885.00"}},{"$f":"Other_Expenses_Total_act","v":{"v":1021,"d":"1,021.00"}},{"$f":"BudgetSummary[[#This Row],[ESTIMATED]]-BudgetSummary[[#This Row],[ACTUAL]]","v":{"v":-136,"d":"-136.00"}}]
[null,null,"Total Expenses",{"$f":"SUBTOTAL(109,BudgetSummary[ESTIMATED])","v":{"v":17630,"d":"17,630.00"}},{"$f":"SUBTOTAL(109,BudgetSummary[ACTUAL])","v":{"v":17374,"d":"17,374.00"}},{"$f":"SUBTOTAL(109,BudgetSummary[OVER/UNDER])","v":{"v":256,"d":"256.00"}}]
[]
["Pie chart in cell C19 is auto-updated.",null,"Pie chart showing each category expense percentage is in this cell."]

{"sheet":"Clothing-Reception-Music-Pics","index":2,"n_rows":56,"n_cols":6,"rows_kept":56,"merged":[[16,1,16,4],[28,1,28,4],[29,1,29,4],[35,1,35,4],[48,1,48,4]]}
["Enter Estimated and Actual costs for each category in respective tables in this worksheet. Over or under amount is auto-calculated. Outfits label is in cell to the right. Helpful instructions on how to use this worksheet are in cells in this column. Arrow down to get started.","Outfits",{"$nulls":3}," "]
[" Enter details in Outfits table starting in cell to the right. Next instruction is in cell A18.","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"," "]
[null,"Engagement ring(s)",{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C3-'Clothing-Reception-Music-Pics'!$D3","v":{"v":0,"d":"0.00"}}]
[null,"Spouse-to-be 1 ring",{"v":2000,"d":"2,000.00"},{"v":2300,"d":"2,300.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C4-'Clothing-Reception-Music-Pics'!$D4","v":{"v":-300,"d":"-300.00 "}}]
[null,"Spouse-to-be 1 gown/tuxedo",{"v":3000,"d":"3,000.00"},{"v":2750,"d":"2,750.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C5-'Clothing-Reception-Music-Pics'!$D5","v":{"v":250,"d":"250.00"}}]
[null,"Spouse-to-be 1 veil/headpiece",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C6-'Clothing-Reception-Music-Pics'!$D6","v":{"v":0,"d":"0.00"}}]
[null,"Spouse-to-be 1 shoes",{"v":350,"d":"350.00"},{"v":300,"d":"300.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C7-'Clothing-Reception-Music-Pics'!$D7","v":{"v":50,"d":"50.00"}}]
[null,"Spouse-to-be 1 jewellery",{"v":400,"d":"400.00"},{"v":550,"d":"550.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C8-'Clothing-Reception-Music-Pics'!$D8","v":{"v":-150,"d":"-150.00 "}}]
[null,"Spouse-to-be 1 hosiery",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C9-'Clothing-Reception-Music-Pics'!$D9","v":{"v":0,"d":"0.00"}}]
[null,"Spouse-to-be 2 ring",{"v":300,"d":"300.00"},{"v":250,"d":"250.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C10-'Clothing-Reception-Music-Pics'!$D10","v":{"v":50,"d":"50.00"}}]
[null,"Spouse-to-be 2 gown/tuxedo",{"v":300,"d":"300.00"},{"v":350,"d":"350.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C11-'Clothing-Reception-Music-Pics'!$D11","v":{"v":-50,"d":"-50.00 "}}]
[null,"Spouse-to-be 2 veil/headpiece",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C12-'Clothing-Reception-Music-Pics'!$D12","v":{"v":0,"d":"0.00"}}]
[null,"Spouse-to-be 2 shoes",{"v":200,"d":"200.00"},{"v":175,"d":"175.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C13-'Clothing-Reception-Music-Pics'!$D13","v":{"v":25,"d":"25.00"}}]
[null,"Spouse-to-be 2 jewellery",{"v":400,"d":"400.00"},{"v":550,"d":"550.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C14-'Clothing-Reception-Music-Pics'!$D14","v":{"v":-150,"d":"-150.00 "}}]
[null,"Spouse-to-be 2 hosiery",{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C15-'Clothing-Reception-Music-Pics'!$D15","v":{"v":-5,"d":"-5.00 "}}]
[null,"Clothing Total",{"$f":"SUBTOTAL(109,Outfits[ESTIMATED])","v":{"v":9490,"d":"9,490.00"}},{"$f":"SUBTOTAL(109,Outfits[ACTUAL])","v":{"v":9770,"d":"9,770.00"}},{"$f":"SUBTOTAL(109,Outfits[OVER/UNDER])","v":{"v":-280,"d":"-280.00 "}}]
[]
["Reception label is in cell to the right.","Reception*"]
["Enter Reception costs, excluding Entertainment and Decorations costs, in table starting in cell to the right. Next instruction is in cell A31.","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,"Room/hall fees",{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C20-'Clothing-Reception-Music-Pics'!$D20","v":{"v":50,"d":"50.00"}}]
[null,"Tables and chairs",{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C21-'Clothing-Reception-Music-Pics'!$D21","v":{"v":50,"d":"50.00"}}]
[null,"Food",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C22-'Clothing-Reception-Music-Pics'!$D22","v":{"v":0,"d":"0.00"}}]
[null,"Drinks",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C23-'Clothing-Reception-Music-Pics'!$D23","v":{"v":0,"d":"0.00"}}]
[null,"Linen",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C24-'Clothing-Reception-Music-Pics'!$D24","v":{"v":0,"d":"0.00"}}]
[null,"Cake",{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C25-'Clothing-Reception-Music-Pics'!$D25","v":{"v":0,"d":"0.00"}}]
[null,"Favours",{"v":50,"d":"50.00"},{"v":28,"d":"28.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C26-'Clothing-Reception-Music-Pics'!$D26","v":{"v":22,"d":"22.00"}}]
[null,"Staff and gratuities",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C27-'Clothing-Reception-Music-Pics'!$D27","v":{"v":0,"d":"0.00"}}]
[null,"Reception Total",{"$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(109,Reception[OVER/UNDER])","v":{"v":122,"d":"122.00"}}]
[null,"* Excludes entertainment and decorations"]
[]
["Music or Entertainment label is in cell to the right.","Music/Entertainment"]
["Enter details in Music table starting in cell to the right. Next instruction is in cell A37.","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,"Musicians for ceremony",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C33-'Clothing-Reception-Music-Pics'!$D33","v":{"v":0,"d":"0.00"}}]
[null,"Band/DJ for reception",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C34-'Clothing-Reception-Music-Pics'!$D34","v":{"v":200,"d":"200.00"}}]
[null,"Music/Entertainment Total",{"$f":"SUBTOTAL(109,Music[ESTIMATED])","v":{"v":600,"d":"600.00"}},{"$f":"SUBTOTAL(109,Music[ACTUAL])","v":{"v":400,"d":"400.00"}},{"$f":"SUBTOTAL(109,Music[OVER/UNDER])","v":{"v":200,"d":"200.00"}}]
[]
["Printing or Stationery label is in cell to the right.","Printing/Stationery"]
["Enter details in Printing table starting in cell to the right. Next instruction is in cell A50.","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,"Invitations",{"v":500,"d":"500.00"},{"v":450,"d":"450.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C39-'Clothing-Reception-Music-Pics'!$D39","v":{"v":50,"d":"50.00"}}]
[null,"Announcements",{"v":200,"d":"200.00"},{"v":175,"d":"175.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C40-'Clothing-Reception-Music-Pics'!$D40","v":{"v":25,"d":"25.00"}}]
[null,"Thank-you cards",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C41-'Clothing-Reception-Music-Pics'!$D41","v":{"v":0,"d":"0.00"}}]
[null,"Personal stationery",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C42-'Clothing-Reception-Music-Pics'!$D42","v":{"v":0,"d":"0.00"}}]
[null,"Guest book",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C43-'Clothing-Reception-Music-Pics'!$D43","v":{"v":0,"d":"0.00"}}]
[null,"Programmes",{"v":75,"d":"75.00"},{"v":80,"d":"80.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C44-'Clothing-Reception-Music-Pics'!$D44","v":{"v":-5,"d":"-5.00 "}}]
[null,"Reception napkins",{"v":35,"d":"35.00"},{"v":40,"d":"40.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C45-'Clothing-Reception-Music-Pics'!$D45","v":{"v":-5,"d":"-5.00 "}}]
[null,"Matchbooks",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C46-'Clothing-Reception-Music-Pics'!$D46","v":{"v":0,"d":"0.00"}}]
[null,"Calligraphy",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C47-'Clothing-Reception-Music-Pics'!$D47","v":{"v":0,"d":"0.00"}}]
[null,"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"}},{"$f":"SUBTOTAL(109,Printing[OVER/UNDER])","v":{"v":65,"d":"65.00"}}]
[]
["Photography label is in cell to the right.","Photography"]
["Enter details in Photography table starting in cell to the right.","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,"Formals",{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C52-'Clothing-Reception-Music-Pics'!$D52","v":{"v":0,"d":"0.00"}}]
[null,"Extra prints",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C53-'Clothing-Reception-Music-Pics'!$D53","v":{"v":0,"d":"0.00"}}]
[null,"Photo albums",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C54-'Clothing-Reception-Music-Pics'!$D54","v":{"v":0,"d":"0.00"}}]
[null,"Videography",{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"$f":"'Clothing-Reception-Music-Pics'!$C55-'Clothing-Reception-Music-Pics'!$D55","v":{"v":50,"d":"50.00"}}]
[null,"Photography Total",{"$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"}}]

{"sheet":"Decoration-Flowers-Gifts-Travel","index":3,"n_rows":48,"n_cols":5,"rows_kept":48,"merged":[[8,1,8,4],[9,1,9,4],[18,1,18,4],[27,1,27,4],[34,1,34,4]]}
["Enter Estimated and Actual costs for each category in respective tables in this worksheet. Over or under amount is auto-calculated. Decorations label is in cell to the right. Helpful instructions on how to use this worksheet are in cells in this column. Arrow down to get started.","Decorations*"]
["Enter Decorations costs excluding flowers costs in table starting in cell to the right. Next instruction is in cell A11.","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,"Bows for seating",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C3-'Decoration-Flowers-Gifts-Travel'!$D3","v":{"v":0,"d":"0.00"}}]
[null,"Centrepieces",{"v":300,"d":"300.00"},{"v":320,"d":"320.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C4-'Decoration-Flowers-Gifts-Travel'!$D4","v":{"v":-20,"d":"-20.00 "}}]
[null,"Candles",{"v":100,"d":"100.00"},{"v":75,"d":"75.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C5-'Decoration-Flowers-Gifts-Travel'!$D5","v":{"v":25,"d":"25.00"}}]
[null,"Lighting",{"v":100,"d":"100.00"},{"v":75,"d":"75.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C6-'Decoration-Flowers-Gifts-Travel'!$D6","v":{"v":25,"d":"25.00"}}]
[null,"Balloons",{"v":200,"d":"200.00"},{"v":250,"d":"250.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C7-'Decoration-Flowers-Gifts-Travel'!$D7","v":{"v":-50,"d":"-50.00 "}}]
[null,"Decorations Total",{"$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 "}}]
[null,"*Excludes flowers"]
[]
["Flowers label is in cell to the right.","Flowers"]
["Enter details in Flowers table starting in cell to the right. Next instruction is in cell A20.","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,"Bouquets",{"v":500,"d":"500.00"},{"v":450,"d":"450.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C13-'Decoration-Flowers-Gifts-Travel'!$D13","v":{"v":50,"d":"50.00"}}]
[null,"Buttonholes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C14-'Decoration-Flowers-Gifts-Travel'!$D14","v":{"v":0,"d":"0.00"}}]
[null,"Corsages",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C15-'Decoration-Flowers-Gifts-Travel'!$D15","v":{"v":0,"d":"0.00"}}]
[null,"Ceremony",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C16-'Decoration-Flowers-Gifts-Travel'!$D16","v":{"v":0,"d":"0.00"}}]
[null,"Reception",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C17-'Decoration-Flowers-Gifts-Travel'!$D17","v":{"v":0,"d":"0.00"}}]
[null,"Flowers Total",{"$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"}}]
[]
["Presents label is in cell to the right.","Presents"]
["Enter details in Presents table starting in cell to the right. Next instruction is in cell A29.","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,"Attendants",{"v":1000,"d":"1,000.00"},{"v":400,"d":"400.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C22-'Decoration-Flowers-Gifts-Travel'!$D22","v":{"v":600,"d":"600.00"}}]
[null,"Spouse-to-be 1",{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C23-'Decoration-Flowers-Gifts-Travel'!$D23","v":{"v":-50,"d":"-50.00 "}}]
[null,"Spouse-to-be 2",{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C24-'Decoration-Flowers-Gifts-Travel'!$D24","v":{"v":-50,"d":"-50.00 "}}]
[null,"Parents",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C25-'Decoration-Flowers-Gifts-Travel'!$D25","v":{"v":0,"d":"0.00"}}]
[null,"Readers/other participants",{"v":20,"d":"20.00"},{"v":250,"d":"250.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C26-'Decoration-Flowers-Gifts-Travel'!$D26","v":{"v":-230,"d":"-230.00 "}}]
[null,"Gifts Total",{"$f":"SUBTOTAL(109,Presents[ESTIMATED])","v":{"v":1345,"d":"1,345.00"}},{"$f":"SUBTOTAL(109,Presents[ACTUAL])","v":{"v":1075,"d":"1,075.00"}},{"$f":"SUBTOTAL(109,Presents[OVER/UNDER])","v":{"v":270,"d":"270.00"}}]
[]
["Travel or Transport label is in cell to the right.","Travel/Transport"]
["Enter details in Travel table starting in cell to the right. Next instruction is in cell A36.","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,"Limousines/cars",{"v":100,"d":"100.00"},{"v":125,"d":"125.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C31-'Decoration-Flowers-Gifts-Travel'!$D31","v":{"v":-25,"d":"-25.00 "}}]
[null,"Parking",{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C32-'Decoration-Flowers-Gifts-Travel'!$D32","v":{"v":-40,"d":"-40.00 "}}]
[null,"Taxis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C33-'Decoration-Flowers-Gifts-Travel'!$D33","v":{"v":0,"d":"0.00"}}]
[null,"Travel/Transport Total",{"$f":"SUBTOTAL(109,Travel[ESTIMATED])","v":{"v":100,"d":"100.00"}},{"$f":"SUBTOTAL(109,Travel[ACTUAL])","v":{"v":165,"d":"165.00"}},{"$f":"SUBTOTAL(109,Travel[OVER/UNDER])","v":{"v":-65,"d":"-65.00 "}}]
[]
["Other Expenses label is in cell to the right.","Other Expenses"]
["Enter details in Other Expenses table starting in cell to the right.","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,"Officiant",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C38-'Decoration-Flowers-Gifts-Travel'!$D38","v":{"v":0,"d":"0.00"}}]
[null,"Church/ceremony site fee",{"v":40,"d":"40.00"},{"v":55,"d":"55.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C39-'Decoration-Flowers-Gifts-Travel'!$D39","v":{"v":-15,"d":"-15.00 "}}]
[null,"Wedding coordinator",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C40-'Decoration-Flowers-Gifts-Travel'!$D40","v":{"v":0,"d":"0.00"}}]
[null,"Rehearsal dinner",{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C41-'Decoration-Flowers-Gifts-Travel'!$D41","v":{"v":0,"d":"0.00"}}]
[null,"Engagement party",{"v":20,"d":"20.00"},{"v":50,"d":"50.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C42-'Decoration-Flowers-Gifts-Travel'!$D42","v":{"v":-30,"d":"-30.00 "}}]
[null,"Showers",{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C43-'Decoration-Flowers-Gifts-Travel'!$D43","v":{"v":10,"d":"10.00"}}]
[null,"Salon appointments",{"v":45,"d":"45.00"},{"v":46,"d":"46.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C44-'Decoration-Flowers-Gifts-Travel'!$D44","v":{"v":-1,"d":"-1.00 "}}]
[null,"Bachelor/ette parties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C45-'Decoration-Flowers-Gifts-Travel'!$D45","v":{"v":0,"d":"0.00"}}]
[null,"Brunch",{"v":300,"d":"300.00"},{"v":400,"d":"400.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C46-'Decoration-Flowers-Gifts-Travel'!$D46","v":{"v":-100,"d":"-100.00 "}}]
[null,"Hotel rooms",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Decoration-Flowers-Gifts-Travel'!$C47-'Decoration-Flowers-Gifts-Travel'!$D47","v":{"v":0,"d":"0.00"}}]
[null,"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 "}}]