{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Start","Wedding budget","Itemized expenses","Itemized expenses cont'd"],"not_rendered":{"charts":1,"images":2,"defined_names":22},"read":"whole","date_system":"1900"}

{"sheet":"Start","index":0,"n_rows":9,"n_cols":2,"rows_kept":9}
[]
[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. "]
[null,"To learn more about tables, press SHIFT and then F10 within a table, select the TABLE option, and then select ALTERNATIVE TEXT."]

{"sheet":"Wedding budget","index":1,"n_rows":17,"n_cols":5,"rows_kept":17,"merged":[[3,1,3,3],[17,1,40,4]]}
[]
["Create a Wedding Budget in this worksheet. Enter details in tables in Apparel-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.","Wedding date:",null,"Days remaining:"]
["Enter Wedding Date in cell C2. Days Remaining are auto calculated in cell E2.","2023-09-23",null,{"$f":"B3-TODAY()","v":296}]
[null,"Wedding budget summary"]
[]
["Budget Summary Table starting in cell C6 is auto updated. Next instruction is in cell A19.","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,"Travel",{"$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,"Music",{"$f":"Music_Entertainment_Total_est","v":{"v":600,"d":"600.00"}},{"$f":"Music_Entertainment_Total_act","v":{"v":400,"d":"400.00"}},{"$f":"BudgetSummary[[#This Row],[ESTIMATED]]-BudgetSummary[[#This Row],[ACTUAL]]","v":{"v":200,"d":"200.00"}}]
[null,"Decorations",{"$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,"Flowers",{"$f":"Flowers_Total_est","v":{"v":900,"d":"900.00"}},{"$f":"Flowers_Total_act","v":{"v":850,"d":"850.00"}},{"$f":"BudgetSummary[[#This Row],[ESTIMATED]]-BudgetSummary[[#This Row],[ACTUAL]]","v":{"v":50,"d":"50.00"}}]
[null,"Printing",{"$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,"Reception",{"$f":"Reception_Total_est","v":{"v":1050,"d":"1,050.00"}},{"$f":"Reception_Total_act","v":{"v":928,"d":"928.00"}},{"$f":"BudgetSummary[[#This Row],[ESTIMATED]]-BudgetSummary[[#This Row],[ACTUAL]]","v":{"v":122,"d":"122.00"}}]
[null,"Other",{"$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,"Gifts",{"$f":"Gifts_Total_est","v":{"v":1345,"d":"1,345.00"}},{"$f":"Gifts_Total_act","v":{"v":1075,"d":"1,075.00"}},{"$f":"BudgetSummary[[#This Row],[ESTIMATED]]-BudgetSummary[[#This Row],[ACTUAL]]","v":{"v":270,"d":"270.00"}}]
[null,"Photography",{"$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,"Apparel",{"$f":"Apparel_Total_est","v":{"v":9490,"d":"9,490.00"}},{"$f":"Apparel_Total_act","v":{"v":9770,"d":"9,770.00"}},{"$f":"BudgetSummary[[#This Row],[ESTIMATED]]-BudgetSummary[[#This Row],[ACTUAL]]","v":{"v":-280,"d":"-280.00"}}]
[null,"Total expenses",{"$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"}}]

{"sheet":"Itemized expenses","index":2,"n_rows":59,"n_cols":6,"rows_kept":59,"merged":[[1,1,1,4]]}
[]
[null,"Itemized expenses"]
[]
["Enter Estimated and Actual costs for each category in respective tables in this worksheet. Over or under amount is auto calculated. Apparel label is in cell at right. Helpful instructions on how to use this worksheet are in cells in this column. Arrow down to get started.","Apparel",{"$nulls":3}," "]
[" Enter details in Apparel table starting in cell at right. Next instruction is in cell A18.","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"," "]
[null,"Engagement ring(s)",{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"$f":"'Itemized expenses'!$C6-'Itemized expenses'!$D6","v":{"v":0,"d":"0.00"}}]
[null,"Spouse-to-be 1 ring",{"v":2000,"d":"2,000.00"},{"v":2300,"d":"2,300.00"},{"$f":"'Itemized expenses'!$C7-'Itemized expenses'!$D7","v":{"v":-300,"d":"(300.00)"}}]
[null,"Spouse-to-be 1 gown/tuxedo",{"v":3000,"d":"3,000.00"},{"v":2750,"d":"2,750.00"},{"$f":"'Itemized expenses'!$C8-'Itemized expenses'!$D8","v":{"v":250,"d":"250.00"}}]
[null,"Spouse-to-be 1 veil/headpiece",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"$f":"'Itemized expenses'!$C9-'Itemized expenses'!$D9","v":{"v":0,"d":"0.00"}}]
[null,"Spouse-to-be 1 shoes",{"v":350,"d":"350.00"},{"v":300,"d":"300.00"},{"$f":"'Itemized expenses'!$C10-'Itemized expenses'!$D10","v":{"v":50,"d":"50.00"}}]
[null,"Spouse-to-be 1 jewelry",{"v":400,"d":"400.00"},{"v":550,"d":"550.00"},{"$f":"'Itemized expenses'!$C11-'Itemized expenses'!$D11","v":{"v":-150,"d":"(150.00)"}}]
[null,"Spouse-to-be 1 hosiery",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"$f":"'Itemized expenses'!$C12-'Itemized expenses'!$D12","v":{"v":0,"d":"0.00"}}]
[null,"Spouse-to-be 2 ring",{"v":300,"d":"300.00"},{"v":250,"d":"250.00"},{"$f":"'Itemized expenses'!$C13-'Itemized expenses'!$D13","v":{"v":50,"d":"50.00"}}]
[null,"Spouse-to-be 2 gown/tuxedo",{"v":300,"d":"300.00"},{"v":350,"d":"350.00"},{"$f":"'Itemized expenses'!$C14-'Itemized expenses'!$D14","v":{"v":-50,"d":"(50.00)"}}]
[null,"Spouse-to-be 2 veil/headpiece",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"$f":"'Itemized expenses'!$C15-'Itemized expenses'!$D15","v":{"v":0,"d":"0.00"}}]
[null,"Spouse-to-be 2 shoes",{"v":200,"d":"200.00"},{"v":175,"d":"175.00"},{"$f":"'Itemized expenses'!$C16-'Itemized expenses'!$D16","v":{"v":25,"d":"25.00"}}]
[null,"Spouse-to-be 2 jewelry",{"v":400,"d":"400.00"},{"v":550,"d":"550.00"},{"$f":"'Itemized expenses'!$C17-'Itemized expenses'!$D17","v":{"v":-150,"d":"(150.00)"}}]
[null,"Spouse-to-be 2 hosiery",{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},{"$f":"'Itemized expenses'!$C18-'Itemized expenses'!$D18","v":{"v":-5,"d":"(5.00)"}}]
[null,"Apparel total",{"$f":"SUBTOTAL(109,Apparel[ESTIMATED])","v":{"v":9490,"d":"9,490.00"}},{"$f":"SUBTOTAL(109,Apparel[ACTUAL])","v":{"v":9770,"d":"9,770.00"}},{"$f":"SUBTOTAL(109,Apparel[OVER/UNDER])","v":{"v":-280,"d":"(280.00)"}}]
[]
["Reception label is in cell at right.","Reception*"]
["Enter Reception costs, excluding Entertainment and Decorations costs in table starting in cell at right. Next instruction is in cell A31.","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,"Room/hall fees",{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"$f":"'Itemized expenses'!$C23-'Itemized expenses'!$D23","v":{"v":50,"d":"50.00"}}]
[null,"Tables and chairs",{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},{"$f":"'Itemized expenses'!$C24-'Itemized expenses'!$D24","v":{"v":50,"d":"50.00"}}]
[null,"Food",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Itemized expenses'!$C25-'Itemized expenses'!$D25","v":{"v":0,"d":"0.00"}}]
[null,"Drinks",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Itemized expenses'!$C26-'Itemized expenses'!$D26","v":{"v":0,"d":"0.00"}}]
[null,"Linens",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Itemized expenses'!$C27-'Itemized expenses'!$D27","v":{"v":0,"d":"0.00"}}]
[null,"Cake",{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"$f":"'Itemized expenses'!$C28-'Itemized expenses'!$D28","v":{"v":0,"d":"0.00"}}]
[null,"Favors",{"v":50,"d":"50.00"},{"v":28,"d":"28.00"},{"$f":"'Itemized expenses'!$C29-'Itemized expenses'!$D29","v":{"v":22,"d":"22.00"}}]
[null,"Staff and gratuities",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Itemized expenses'!$C30-'Itemized expenses'!$D30","v":{"v":0,"d":"0.00"}}]
[null,"Reception total",{"$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 at right.","Music/Entertainment"]
["Enter details in Music table starting in cell at 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"},{"$f":"'Itemized expenses'!$C36-'Itemized expenses'!$D36","v":{"v":0,"d":"0.00"}}]
[null,"Band/DJ for reception",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"$f":"'Itemized expenses'!$C37-'Itemized expenses'!$D37","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"}},{"$f":"SUBTOTAL(109,Music[OVER/UNDER])","v":{"v":200,"d":"200.00"}}]
[]
["Printing or Stationery label is in cell at right.","Printing/Stationery"]
["Enter details in Printing table starting in cell at right. Next instruction is in cell A50.","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,"Invitations",{"v":500,"d":"500.00"},{"v":450,"d":"450.00"},{"$f":"'Itemized expenses'!$C42-'Itemized expenses'!$D42","v":{"v":50,"d":"50.00"}}]
[null,"Announcements",{"v":200,"d":"200.00"},{"v":175,"d":"175.00"},{"$f":"'Itemized expenses'!$C43-'Itemized expenses'!$D43","v":{"v":25,"d":"25.00"}}]
[null,"Thank-You cards",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$f":"'Itemized expenses'!$C44-'Itemized expenses'!$D44","v":{"v":0,"d":"0.00"}}]
[null,"Personal stationery",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Itemized expenses'!$C45-'Itemized expenses'!$D45","v":{"v":0,"d":"0.00"}}]
[null,"Guest book",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"'Itemized expenses'!$C46-'Itemized expenses'!$D46","v":{"v":0,"d":"0.00"}}]
[null,"Programs",{"v":75,"d":"75.00"},{"v":80,"d":"80.00"},{"$f":"'Itemized expenses'!$C47-'Itemized expenses'!$D47","v":{"v":-5,"d":"(5.00)"}}]
[null,"Reception napkins",{"v":35,"d":"35.00"},{"v":40,"d":"40.00"},{"$f":"'Itemized expenses'!$C48-'Itemized expenses'!$D48","v":{"v":-5,"d":"(5.00)"}}]
[null,"Matchbooks",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Itemized expenses'!$C49-'Itemized expenses'!$D49","v":{"v":0,"d":"0.00"}}]
[null,"Calligraphy",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Itemized expenses'!$C50-'Itemized expenses'!$D50","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"}},{"$f":"SUBTOTAL(109,Printing[OVER/UNDER])","v":{"v":65,"d":"65.00"}}]
[]
["Photography label is in cell at right.","Photography"]
["Enter details in Photography table starting in cell at right.","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,"Formals",{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"$f":"'Itemized expenses'!$C55-'Itemized expenses'!$D55","v":{"v":0,"d":"0.00"}}]
[null,"Extra prints",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"'Itemized expenses'!$C56-'Itemized expenses'!$D56","v":{"v":0,"d":"0.00"}}]
[null,"Photo albums",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$f":"'Itemized expenses'!$C57-'Itemized expenses'!$D57","v":{"v":0,"d":"0.00"}}]
[null,"Videography",{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"$f":"'Itemized expenses'!$C58-'Itemized expenses'!$D58","v":{"v":50,"d":"50.00"}}]
[null,"Photography total",{"$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":"Itemized expenses cont'd","index":3,"n_rows":51,"n_cols":5,"rows_kept":51,"merged":[[1,1,1,4]]}
[]
[null,"Itemized expenses continued"]
[]
["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 at 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 at 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"},{"$f":"'Itemized expenses cont''d'!$C6-'Itemized expenses cont''d'!$D6","v":{"v":0,"d":"0.00"}}]
[null,"Centerpieces",{"v":300,"d":"300.00"},{"v":320,"d":"320.00"},{"$f":"'Itemized expenses cont''d'!$C7-'Itemized expenses cont''d'!$D7","v":{"v":-20,"d":"(20.00)"}}]
[null,"Candles",{"v":100,"d":"100.00"},{"v":75,"d":"75.00"},{"$f":"'Itemized expenses cont''d'!$C8-'Itemized expenses cont''d'!$D8","v":{"v":25,"d":"25.00"}}]
[null,"Lighting",{"v":100,"d":"100.00"},{"v":75,"d":"75.00"},{"$f":"'Itemized expenses cont''d'!$C9-'Itemized expenses cont''d'!$D9","v":{"v":25,"d":"25.00"}}]
[null,"Balloons",{"v":200,"d":"200.00"},{"v":250,"d":"250.00"},{"$f":"'Itemized expenses cont''d'!$C10-'Itemized expenses cont''d'!$D10","v":{"v":-50,"d":"(50.00)"}}]
[null,"Decorations total",{"$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 at right.","Flowers"]
["Enter details in Flowers table starting in cell at right. Next instruction is in cell A20.","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,"Bouquets",{"v":500,"d":"500.00"},{"v":450,"d":"450.00"},{"$f":"'Itemized expenses cont''d'!$C16-'Itemized expenses cont''d'!$D16","v":{"v":50,"d":"50.00"}}]
[null,"Boutonnières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Itemized expenses cont''d'!$C17-'Itemized expenses cont''d'!$D17","v":{"v":0,"d":"0.00"}}]
[null,"Corsages",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Itemized expenses cont''d'!$C18-'Itemized expenses cont''d'!$D18","v":{"v":0,"d":"0.00"}}]
[null,"Ceremony",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"$f":"'Itemized expenses cont''d'!$C19-'Itemized expenses cont''d'!$D19","v":{"v":0,"d":"0.00"}}]
[null,"Reception",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Itemized expenses cont''d'!$C20-'Itemized expenses cont''d'!$D20","v":{"v":0,"d":"0.00"}}]
[null,"Flowers total",{"$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"}}]
[]
["Gifts label is in cell at right.","Gifts"]
["Enter details in Gifts table starting in cell at 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"},{"$f":"'Itemized expenses cont''d'!$C25-'Itemized expenses cont''d'!$D25","v":{"v":600,"d":"600.00"}}]
[null,"Spouse-to-be 1",{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"$f":"'Itemized expenses cont''d'!$C26-'Itemized expenses cont''d'!$D26","v":{"v":-50,"d":"(50.00)"}}]
[null,"Spouse-to-be 2",{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"$f":"'Itemized expenses cont''d'!$C27-'Itemized expenses cont''d'!$D27","v":{"v":-50,"d":"(50.00)"}}]
[null,"Parents",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"'Itemized expenses cont''d'!$C28-'Itemized expenses cont''d'!$D28","v":{"v":0,"d":"0.00"}}]
[null,"Readers/other participants",{"v":20,"d":"20.00"},{"v":250,"d":"250.00"},{"$f":"'Itemized expenses cont''d'!$C29-'Itemized expenses cont''d'!$D29","v":{"v":-230,"d":"(230.00)"}}]
[null,"Gifts total",{"$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"}}]
[]
["Travel or Transportation label is in cell at right.","Travel/Transportation"]
["Enter details in Travel table starting in cell at right. Next instruction is in cell A36.","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,"Limousines/trolleys",{"v":100,"d":"100.00"},{"v":125,"d":"125.00"},{"$f":"'Itemized expenses cont''d'!$C34-'Itemized expenses cont''d'!$D34","v":{"v":-25,"d":"(25.00)"}}]
[null,"Parking",{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"$f":"'Itemized expenses cont''d'!$C35-'Itemized expenses cont''d'!$D35","v":{"v":-40,"d":"(40.00)"}}]
[null,"Taxis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Itemized expenses cont''d'!$C36-'Itemized expenses cont''d'!$D36","v":{"v":0,"d":"0.00"}}]
[null,"Travel/Transportation total",{"$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 at right.","Other expenses"]
["Enter details in Other Expenses table starting in cell at right.","CATEGORY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,"Officiant",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Itemized expenses cont''d'!$C41-'Itemized expenses cont''d'!$D41","v":{"v":0,"d":"0.00"}}]
[null,"Church/ceremony site fee",{"v":40,"d":"40.00"},{"v":55,"d":"55.00"},{"$f":"'Itemized expenses cont''d'!$C42-'Itemized expenses cont''d'!$D42","v":{"v":-15,"d":"(15.00)"}}]
[null,"Wedding coordinator",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Itemized expenses cont''d'!$C43-'Itemized expenses cont''d'!$D43","v":{"v":0,"d":"0.00"}}]
[null,"Rehearsal dinner",{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"$f":"'Itemized expenses cont''d'!$C44-'Itemized expenses cont''d'!$D44","v":{"v":0,"d":"0.00"}}]
[null,"Engagement party",{"v":20,"d":"20.00"},{"v":50,"d":"50.00"},{"$f":"'Itemized expenses cont''d'!$C45-'Itemized expenses cont''d'!$D45","v":{"v":-30,"d":"(30.00)"}}]
[null,"Showers",{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"$f":"'Itemized expenses cont''d'!$C46-'Itemized expenses cont''d'!$D46","v":{"v":10,"d":"10.00"}}]
[null,"Salon appointments",{"v":45,"d":"45.00"},{"v":46,"d":"46.00"},{"$f":"'Itemized expenses cont''d'!$C47-'Itemized expenses cont''d'!$D47","v":{"v":-1,"d":"(1.00)"}}]
[null,"Bachelor/ette parties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Itemized expenses cont''d'!$C48-'Itemized expenses cont''d'!$D48","v":{"v":0,"d":"0.00"}}]
[null,"Brunch",{"v":300,"d":"300.00"},{"v":400,"d":"400.00"},{"$f":"'Itemized expenses cont''d'!$C49-'Itemized expenses cont''d'!$D49","v":{"v":-100,"d":"(100.00)"}}]
[null,"Hotel rooms",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Itemized expenses cont''d'!$C50-'Itemized expenses cont''d'!$D50","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)"}}]