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

{"sheet":"Party planner","index":0,"n_rows":112,"n_cols":36,"rows_kept":112,"merged":[[3,1,3,6],[3,21,3,26],[4,1,4,6],[4,21,4,26],[6,12,6,26],[8,1,8,11],[8,14,8,24],[8,27,8,37],[9,2,9,11],[9,15,9,24],[9,28,9,37],[10,2,10,11],[10,15,10,24],[10,28,10,37],[11,2,11,11],[11,15,11,24],[11,28,11,37],[12,2,12,11],[12,15,12,24],[12,28,12,37],[13,2,13,11],[13,15,13,24],[13,28,13,37],[14,2,14,11],[14,15,14,24],[14,28,14,37],[16,13,16,25],[18,1,18,7],[18,8,18,10],[18,11,18,13],[18,14,18,16],[18,22,18,28],[18,29,18,31],[18,32,18,34],[18,35,18,37],[19,1,19,7],[19,8,19,10],[19,11,19,13],[19,14,19,16],[19,22,19,28],[19,29,19,31],[19,32,19,34],[19,35,19,37],[20,1,20,7],[20,8,20,10],[20,11,20,13],[20,14,20,16],[20,22,20,28],[20,29,20,31],[20,32,20,34],[20,35,20,37],[21,1,21,7],[21,8,21,10],[21,11,21,13],[21,14,21,16],[21,22,21,28],[21,29,21,31],[21,32,21,34],[21,35,21,37],[22,1,22,7],[22,8,22,10],[22,11,22,13],[22,14,22,16],[22,22,22,28],[22,29,22,31],[22,32,22,34],[22,35,22,37],[23,1,23,7],[23,8,23,10],[23,11,23,13],[23,14,23,16],[23,22,23,28],[23,29,23,31],[23,32,23,34],[23,35,23,37],[24,1,24,7],[24,8,24,10],[24,11,24,13],[24,14,24,16],[24,22,24,28],[24,29,24,31],[24,32,24,34],[24,35,24,37],[26,13,26,25],[28,1,28,7],[28,8,28,12],[28,13,28,17],[28,18,28,24],[29,1,29,7],[29,8,29,12],[29,13,29,17],[29,18,30,24],[30,1,30,7],[30,8,30,12],[30,13,30,17],[31,1,31,7],[31,8,31,12],[31,13,31,17],[31,18,31,24],[32,1,32,7],[32,8,32,12],[32,13,32,17],[32,18,33,24],[33,1,33,7],[33,8,33,12],[33,13,33,17],[34,1,34,7],[34,8,34,12],[34,13,34,17],[34,18,34,24],[35,1,35,7],[35,8,35,12],[35,13,35,17],[35,18,36,24],[36,1,36,7],[36,8,36,12],[36,13,36,17],[38,1,38,13],[38,14,38,18],[38,19,38,37],[39,1,39,13],[39,14,39,18],[39,19,39,37],[40,1,40,13],[40,14,40,18],[40,19,40,37],[41,1,41,13],[41,14,41,18],[41,19,41,37],[42,1,42,13],[42,14,42,18],[42,19,42,37],[43,1,43,13],[43,14,43,18],[43,19,43,37],[44,1,44,13],[44,14,44,18],[44,19,44,37],[45,1,45,13],[45,14,45,18],[45,19,45,37],[46,1,46,13],[46,14,46,18],[46,19,46,37],[47,1,47,13],[47,14,47,18],[47,19,47,37],[48,1,48,13],[48,14,48,18],[48,19,48,37],[49,1,49,13],[49,14,49,18],[49,19,49,37],[50,1,50,13],[50,14,50,18],[50,19,50,37],[51,1,51,13],[51,14,51,18],[51,19,51,37],[52,1,52,13],[52,14,52,18],[52,19,52,37],[53,1,53,13],[53,14,53,18],[53,19,53,37],[54,1,54,13],[54,14,54,18],[54,19,54,37],[55,1,55,13],[55,14,55,18],[55,19,55,37],[56,1,56,13],[56,14,56,18],[56,19,56,37],[57,1,57,13],[57,14,57,18],[57,19,57,37],[58,1,58,13],[58,14,58,18],[58,19,58,37],[59,1,59,13],[59,14,59,18],[59,19,59,37],[60,1,60,13],[60,14,60,18],[60,19,60,37],[61,1,61,13],[61,14,61,18],[61,19,61,37],[62,1,62,13],[62,14,62,18],[62,19,62,37],[63,1,63,13],[63,14,63,18],[63,19,63,37],[64,1,64,13],[64,14,64,18],[64,19,64,37],[65,1,65,13],[65,14,65,18],[65,19,65,37],[66,1,66,13],[66,14,66,18],[66,19,66,37],[67,1,67,13],[67,14,67,18],[67,19,67,37],[68,1,68,13],[68,14,68,18],[68,19,68,37],[69,1,69,13],[69,14,69,18],[69,19,69,37],[70,1,70,13],[70,14,70,18],[70,19,70,37],[71,1,71,13],[71,14,71,18],[71,19,71,37],[72,1,72,13],[72,14,72,18],[72,19,72,37],[73,1,73,13],[73,14,73,18],[73,19,73,37],[74,1,74,13],[74,14,74,18],[74,19,74,37],[75,1,75,13],[75,14,75,18],[75,19,75,37],[76,1,76,13],[76,14,76,18],[76,19,76,37],[77,1,77,13],[77,14,77,18],[77,19,77,37],[78,1,78,13],[78,14,78,18],[78,19,78,37],[79,1,79,13],[79,14,79,18],[79,19,79,37],[80,1,80,13],[80,14,80,18],[80,19,80,37],[81,1,81,13],[81,14,81,18],[81,19,81,37],[82,1,82,13],[82,14,82,18],[82,19,82,37],[83,1,83,13],[83,14,83,18],[83,19,83,37],[84,1,84,13],[84,14,84,18],[84,19,84,37],[85,1,85,13],[85,14,85,18],[85,19,85,37],[86,1,86,13],[86,14,86,18],[86,19,86,37],[87,1,87,13],[87,14,87,18],[87,19,87,37],[88,1,88,13],[88,14,88,18],[88,19,88,37],[89,1,89,13],[89,14,89,18],[89,19,89,37],[90,1,90,13],[90,14,90,18],[90,19,90,37],[91,1,91,13],[91,14,91,18],[91,19,91,37],[92,1,92,13],[92,14,92,18],[92,19,92,37],[93,1,93,13],[93,14,93,18],[93,19,93,37],[94,1,94,13],[94,14,94,18],[94,19,94,37],[95,1,95,13],[95,14,95,18],[95,19,95,37],[96,1,96,13],[96,14,96,18],[96,19,96,37],[97,1,97,13],[97,14,97,18],[97,19,97,37],[98,1,98,13],[98,14,98,18],[98,19,98,37],[99,1,99,13],[99,14,99,18],[99,19,99,37],[100,1,100,13],[100,14,100,18],[100,19,100,37],[101,1,101,13],[101,14,101,18],[101,19,101,37],[102,1,102,13],[102,14,102,18],[102,19,102,37],[103,1,103,13],[103,14,103,18],[103,19,103,37],[104,1,104,13],[104,14,104,18],[104,19,104,37],[105,1,105,13],[105,14,105,18],[105,19,105,37],[106,1,106,13],[106,14,106,18],[106,19,106,37],[107,1,107,13],[107,14,107,18],[107,19,107,37],[108,1,108,13],[108,14,108,18],[108,19,108,37],[109,1,109,13],[109,14,109,18],[109,19,109,37],[110,1,110,13],[110,14,110,18],[110,19,110,37],[111,1,111,13],[111,14,111,18],[111,19,111,37],[112,1,112,13],[112,14,112,18],[112,19,112,37],[113,1,113,13],[113,14,113,18],[113,19,113,37],[114,1,114,13],[114,14,114,18],[114,19,114,37],[115,1,115,13],[115,14,115,18],[115,19,115,37],[116,1,116,13],[116,14,116,18],[116,19,116,37],[117,1,117,13],[117,14,117,18],[117,19,117,37],[118,1,118,13],[118,14,118,18],[118,19,118,37],[119,1,119,13],[119,14,119,18],[119,19,119,37]]}
[]
[null,"PARTY PLANNER"]
[]
[null,"PARTY / EVENT TITLE",{"$nulls":5},"Hannah's 21st Birthday",{"$nulls":13},"EVENT DATE & TIME",{"$nulls":5},{"$f":"TEXT(TODAY()+30, \"mmmm d, yyyy\") & \" 6:00 PM\"","v":"November 14, 2023 6:00 PM"}]
[null,"VENUE / LOCATION",{"$nulls":5},"Heavenly Hops Brewery",{"$nulls":13},"ADDITIONAL INFO",{"$nulls":5},"Bring your ID"]
[]
[{"$nulls":12},"PARTY PLANNING CHECKLIST"]
[]
[null,"3 WEEKS PRIOR",{"$nulls":12},"1 WEEK PRIOR",{"$nulls":12},"DAY OF PARTY"]
[null,"✔","Choose a party theme",{"$nulls":11},"☐","Order any food",{"$nulls":11},"☐","Pick up food/ice/décor"]
[null,"✖","Make guest list",{"$nulls":11},"☐","Shop for supplies",{"$nulls":11},"☐","Set up party"]
[null,"☐","Choose a location ",{"$nulls":11},"☐","Make DIY items",{"$nulls":11},"☐","Enjoy all you hard work"]
[null,"☐","Purchase invitations",{"$nulls":11},"☐","Buy thank you cards",{"$nulls":11},"☐"]
[null,"☐","Make menu",{"$nulls":11},"☐",{"$nulls":12},"☐"]
[null,"☐","Send out invitations",{"$nulls":11},"☐",{"$nulls":12},"☐"]
[]
[{"$nulls":13},"GUEST LIST"]
[]
[null,"NAME",{"$nulls":6},"INVITATION",null,null,"ATTENDING",null,null,"THANK YOU",{"$nulls":7},"NAME",{"$nulls":6},"INVITIATION",null,null,"ATTENDING",null,null,"THANK YOU"]
[null,"Jens Martensson",{"$nulls":6},"✔",null,null,"✔",null,null,"✔",{"$nulls":7},"Allan Mattsson",{"$nulls":6},"✔",null,null,"✔",null,null,"✖"]
[null,"Kalle Persson",{"$nulls":6},"✔",null,null,"✖",null,null,"☐",{"$nulls":7},"Angelica Astrom",{"$nulls":6},"☐",null,null,"☐",null,null,"☐"]
[null,"April Hansson",{"$nulls":6},"✔",null,null,"✖",null,null,"✔",{"$nulls":7},"Alexander Martensson",{"$nulls":6},"☐",null,null,"☐",null,null,"☐"]
[null,"Mira Karlsson",{"$nulls":6},"✖",null,null,"☐",null,null,"☐",{"$nulls":14},"☐",null,null,"☐",null,null,"☐"]
[null,"Ian Hansson",{"$nulls":6},"☐",null,null,"☐",null,null,"☐",{"$nulls":14},"☐",null,null,"☐",null,null,"☐"]
[null,"Flora Berggren",{"$nulls":6},"☐",null,null,"☐",null,null,"☐",{"$nulls":14},"☐",null,null,"☐",null,null,"☐"]
[]
[{"$nulls":13},"PARTY BUDGET"]
[]
[null,"CATEGORY",{"$nulls":6},"% OF BUDGET",{"$nulls":4},"SUBTOTALS",{"$nulls":4},"BUDGET TOTAL"]
[null,{"$f":"B40","v":"Venue"},{"$nulls":6},{"$f":"N30/$S$33","v":{"v":0.2,"d":"20%"}},{"$nulls":4},{"$f":"O40","v":{"v":100,"d":"$100.00"}},{"$nulls":4},{"v":2500,"d":"$2,500.00"}]
[null,{"$f":"B54","v":"Decor"},{"$nulls":6},{"$f":"N31/$S$33","v":{"v":0.2,"d":"20%"}},{"$nulls":4},{"$f":"O54","v":{"v":100,"d":"$100.00"}}]
[null,{"$f":"B64","v":"Food / Beverage"},{"$nulls":6},{"v":0.1,"d":"10%"},{"$nulls":4},{"$f":"O64","v":{"v":50,"d":"$50.00"}},{"$nulls":4},"EXPENSE TOTAL"]
[null,{"$f":"B76","v":"Entertainment"},{"$nulls":6},{"v":0.1,"d":"10%"},{"$nulls":4},{"$f":"O76","v":{"v":50,"d":"$50.00"}},{"$nulls":4},{"$f":"SUM(N30:N37)","v":{"v":500,"d":"$500.00"}}]
[null,{"$f":"B86","v":"Event Documentation"},{"$nulls":6},{"v":0.1,"d":"10%"},{"$nulls":4},{"$f":"O86","v":{"v":50,"d":"$50.00"}}]
[null,{"$f":"B92","v":"Attendee / Guest Services"},{"$nulls":6},{"v":0.1,"d":"10%"},{"$nulls":4},{"$f":"O92","v":{"v":50,"d":"$50.00"}},{"$nulls":4},"DIFFERENCE"]
[null,{"$f":"B102","v":"Invitations"},{"$nulls":6},{"v":0.1,"d":"10%"},{"$nulls":4},{"$f":"O102","v":{"v":50,"d":"$50.00"}},{"$nulls":4},{"$f":"S30-S33","v":{"v":2000,"d":"$2,000.00"}}]
[null,{"$f":"B111","v":"Others"},{"$nulls":6},{"v":0.1,"d":"10%"},{"$nulls":4},{"$f":"O111","v":{"v":50,"d":"$50.00"}}]
[]
[null,"CATEGORY",{"$nulls":12},"AMOUNT",{"$nulls":4},"COMMENTS"]
[null,"Venue",{"$nulls":12},{"$f":"SUM(O41:O53)","v":{"v":100,"d":"$100.00"}}]
[null,"Location Rental",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Equipment Rental",{"$nulls":12},{"v":100,"d":"$100.00"}]
[null,"Additional Tables / Chairs",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"AV Equipment",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"AV Staff",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Venue-Specific Staff",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Venue-Specific Catering",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Security",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Set Up",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Clean Up",{"$nulls":12},{"v":0,"d":"$0.00"}]
[]
[]
[]
[null,"Decor",{"$nulls":12},{"$f":"SUM(O55:O63)","v":{"v":100,"d":"$100.00"}}]
[null,"Linens",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"China / Cutlery / Glassware",{"$nulls":12},{"v":100,"d":"$100.00"}]
[null,"Lighting",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Additional Signage",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Additional Furniture",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Additional Decorative Items",{"$nulls":12},{"v":0,"d":"$0.00"}]
[]
[]
[]
[null,"Food / Beverage",{"$nulls":12},{"$f":"SUM(O65:O75)","v":{"v":50,"d":"$50.00"}}]
[null,"Food",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Beverage",{"$nulls":12},{"v":50,"d":"$50.00"}]
[null,"Cake",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Catering Staff",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Bar",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Additional Bar Staff",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Coffee Cart",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Takeaway Food / Beverage",{"$nulls":12},{"v":0,"d":"$0.00"}]
[]
[]
[]
[null,"Entertainment",{"$nulls":12},{"$f":"SUM(O77:O85)","v":{"v":50,"d":"$50.00"}}]
[null,"Music / DJ",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Performers",{"$nulls":12},{"v":50,"d":"$50.00"}]
[null,"Gaming Rentals",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Additional Rentals",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Video Production",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Presentation Graphics",{"$nulls":12},{"v":0,"d":"$0.00"}]
[]
[]
[]
[null,"Event Documentation",{"$nulls":12},{"$f":"SUM(O87:O91)","v":{"v":50,"d":"$50.00"}}]
[null,"Photographer",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Videographer",{"$nulls":12},{"v":50,"d":"$50.00"}]
[]
[]
[]
[null,"Attendee / Guest Services",{"$nulls":12},{"$f":"SUM(O93:O101)","v":{"v":50,"d":"$50.00"}}]
[null,"Transportation",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Accommodation",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Storage",{"$nulls":12},{"v":50,"d":"$50.00"}]
[null,"Charging Stations",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Party Favors",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Giveaways",{"$nulls":12},{"v":0,"d":"$0.00"}]
[]
[]
[]
[null,"Invitations",{"$nulls":12},{"$f":"SUM(O103:O110)","v":{"v":50,"d":"$50.00"}}]
[null,"Invitation / RSVP Printing",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Envelopes / Address Service",{"$nulls":12},{"v":50,"d":"$50.00"}]
[null,"Shipping / Postage",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Design",{"$nulls":12},{"v":0,"d":"$0.00"}]
[null,"Thank You Cards",{"$nulls":12},{"v":0,"d":"$0.00"}]
[]
[]
[]
[null,"Others",{"$nulls":12},{"$f":"SUM(O112:O120)","v":{"v":50,"d":"$50.00"}}]
[null,"Additional cards",{"$nulls":12},{"v":50,"d":"$50.00"}]