{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Wedding budget"],"not_rendered":{"charts":1,"images":2,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Wedding budget","index":0,"n_rows":69,"n_cols":18,"rows_kept":69,"merged":[[1,1,1,9]]}
[]
[null,"WEDDING BUDGET"]
[]
[]
[null,"SUMMARY","ESTIMATED","ACTUAL","OVER/UNDER",null,"SUMMARY OF ACTUAL EXPENSES",{"$nulls":5},"Rank","Category","Estimated","Actual","Ranking Value","Ref"]
[null,{"$f":"VLOOKUP($R6,$M$6:$P$15,2,FALSE)","v":"Reception"},{"$f":"VLOOKUP($R6,$M$6:$P$15,3,FALSE)","v":{"v":5500,"d":"$5,500.00"}},{"$f":"VLOOKUP($R6,$M$6:$P$15,4,FALSE)","v":{"v":5300,"d":"$5,300.00"}},{"$f":"TBL_Summary[[#This Row],[ACTUAL]]-TBL_Summary[[#This Row],[ESTIMATED]]","v":{"v":-200,"d":"-$200.00"}},{"$nulls":7},{"$f":"_xlfn.RANK.EQ(Q6,$Q$6:$Q$15)","v":2},"Apparel",{"$f":"TBL_Apparel[[#Totals],[ESTIMATED]]","v":{"v":5000,"d":"5000.00"}},{"$f":"TBL_Apparel[[#Totals],[ACTUAL]]","v":{"v":5000,"d":"5000.00"}},{"$f":"P6+ROW(P6)/10000","v":5000.0006},1]
[null,"Apparel",{"v":5000,"d":"$5,000.00"},{"v":5000,"d":"$5,000.00"},{"$f":"TBL_Summary[[#This Row],[ACTUAL]]-TBL_Summary[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},{"$nulls":7},4,"Decorations",{"$f":"TBL_Decorations[[#Totals],[ESTIMATED]]","v":{"v":2300,"d":"2300.00"}},{"$f":"TBL_Decorations[[#Totals],[ACTUAL]]","v":{"v":2300,"d":"2300.00"}},{"$f":"P7+ROW(P7)/10000","v":2300.0007},2]
[null,"Photography",{"v":2950,"d":"$2,950.00"},{"v":2950,"d":"$2,950.00"},{"$f":"TBL_Summary[[#This Row],[ACTUAL]]-TBL_Summary[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},{"$nulls":7},6,"Gifts",{"$f":"TBL_Gifts[[#Totals],[ESTIMATED]]","v":{"v":1400,"d":"1400.00"}},{"$f":"TBL_Gifts[[#Totals],[ACTUAL]]","v":{"v":1300,"d":"1300.00"}},1300.0008,3]
[null,"Decorations",{"v":2300,"d":"$2,300.00"},{"v":2300,"d":"$2,300.00"},{"$f":"TBL_Summary[[#This Row],[ACTUAL]]-TBL_Summary[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},{"$nulls":7},8,"Flowers",{"$f":"TBL_Flowers[[#Totals],[ESTIMATED]]","v":{"v":800,"d":"800.00"}},{"$f":"TBL_Flowers[[#Totals],[ACTUAL]]","v":{"v":800,"d":"800.00"}},800.0009,4]
[null,"Transportation",{"v":1450,"d":"$1,450.00"},{"v":1400,"d":"$1,400.00"},{"$f":"TBL_Summary[[#This Row],[ACTUAL]]-TBL_Summary[[#This Row],[ESTIMATED]]","v":{"v":-50,"d":"-$50.00"}},{"$nulls":7},7,"Music",{"$f":"TBL_Music[[#Totals],[ESTIMATED]]","v":{"v":1200,"d":"1200.00"}},{"$f":"TBL_Music[[#Totals],[ACTUAL]]","v":{"v":1250,"d":"1250.00"}},{"v":1250.001,"d":"1250.0010"},5]
[null,"Gifts",{"v":1400,"d":"$1,400.00"},{"v":1300,"d":"$1,300.00"},{"$f":"TBL_Summary[[#This Row],[ACTUAL]]-TBL_Summary[[#This Row],[ESTIMATED]]","v":{"v":-100,"d":"-$100.00"}},{"$nulls":7},3,"Photography",{"$f":"TBL_Photography[[#Totals],[ESTIMATED]]","v":{"v":2950,"d":"2950.00"}},{"$f":"TBL_Photography[[#Totals],[ACTUAL]]","v":{"v":2950,"d":"2950.00"}},2950.0011,6]
[null,"Music",{"v":1200,"d":"$1,200.00"},{"v":1250,"d":"$1,250.00"},{"$f":"TBL_Summary[[#This Row],[ACTUAL]]-TBL_Summary[[#This Row],[ESTIMATED]]","v":{"v":50,"d":"$50.00"}},{"$nulls":7},1,"Reception",{"$f":"TBL_Reception[[#Totals],[ESTIMATED]]","v":{"v":5500,"d":"5500.00"}},{"$f":"TBL_Reception[[#Totals],[ACTUAL]]","v":{"v":5300,"d":"5300.00"}},5300.0012,7]
[null,"Flowers",{"v":800,"d":"$800.00"},{"v":800,"d":"$800.00"},{"$f":"TBL_Summary[[#This Row],[ACTUAL]]-TBL_Summary[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},{"$nulls":7},9,"Stationery / Printing",{"$f":"TBL_Stationery[[#Totals],[ESTIMATED]]","v":{"v":400,"d":"400.00"}},{"$f":"TBL_Stationery[[#Totals],[ACTUAL]]","v":{"v":400,"d":"400.00"}},400.0013,8]
[null,"Stationery / Printing",{"v":400,"d":"$400.00"},{"v":400,"d":"$400.00"},{"$f":"TBL_Summary[[#This Row],[ACTUAL]]-TBL_Summary[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},{"$nulls":7},5,"Transportation",{"$f":"TBL_Transportation[[#Totals],[ESTIMATED]]","v":{"v":1450,"d":"1450.00"}},{"$f":"TBL_Transportation[[#Totals],[ACTUAL]]","v":{"v":1400,"d":"1400.00"}},1400.0014,9]
[null,"Other Expenses",{"v":300,"d":"$300.00"},{"v":300,"d":"$300.00"},{"$f":"TBL_Summary[[#This Row],[ACTUAL]]-TBL_Summary[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},{"$nulls":7},10,"Other Expenses",{"$f":"TBL_OtherExpenses[[#Totals],[ESTIMATED]]","v":{"v":300,"d":"300.00"}},{"$f":"TBL_OtherExpenses[[#Totals],[ACTUAL]]","v":{"v":300,"d":"300.00"}},300.0015,10]
[null,"Total budget",{"$f":"SUBTOTAL(109,TBL_Summary[ESTIMATED])","v":{"v":21300,"d":"$21,300.00"}},{"$f":"SUBTOTAL(109,TBL_Summary[ACTUAL])","v":{"v":21000,"d":"$21,000.00"}},{"$f":"SUBTOTAL(103,TBL_Summary[OVER/UNDER])","v":{"v":10,"d":"$10.00"}}]
[]
[]
[]
[null,"APPAREL","ESTIMATED","ACTUAL","OVER/UNDER",null,"DECORATIONS","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,"Engagement ring",{"v":5000,"d":"$5,000.00"},{"v":5000,"d":"$5,000.00"},{"$f":"TBL_Apparel[[#This Row],[ACTUAL]]-TBL_Apparel[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"Bows for church pews",{"v":1800,"d":"$1,800.00"},{"v":1800,"d":"$1,800.00"},{"$f":"TBL_Decorations[[#This Row],[ACTUAL]]-TBL_Decorations[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Wedding rings",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Apparel[[#This Row],[ACTUAL]]-TBL_Apparel[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"Table centerpieces",{"v":500,"d":"$500.00"},{"v":500,"d":"$500.00"},{"$f":"TBL_Decorations[[#This Row],[ACTUAL]]-TBL_Decorations[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Tux, suit, and/or dresses",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Apparel[[#This Row],[ACTUAL]]-TBL_Apparel[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"Candles",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Decorations[[#This Row],[ACTUAL]]-TBL_Decorations[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Veil/headpiece",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Apparel[[#This Row],[ACTUAL]]-TBL_Apparel[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"Lighting",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Decorations[[#This Row],[ACTUAL]]-TBL_Decorations[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Shoes",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Apparel[[#This Row],[ACTUAL]]-TBL_Apparel[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"Balloons",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Decorations[[#This Row],[ACTUAL]]-TBL_Decorations[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Jewelry",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Apparel[[#This Row],[ACTUAL]]-TBL_Apparel[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"Others",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Decorations[[#This Row],[ACTUAL]]-TBL_Decorations[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Accessories",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Apparel[[#This Row],[ACTUAL]]-TBL_Apparel[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"Total for decorations",{"$f":"SUBTOTAL(109,TBL_Decorations[ESTIMATED])","v":{"v":2300,"d":"$2,300.00"}},{"$f":"SUBTOTAL(109,TBL_Decorations[ACTUAL])","v":{"v":2300,"d":"$2,300.00"}},{"$f":"SUBTOTAL(109,TBL_Decorations[OVER/UNDER])","v":{"v":0,"d":"$0.00"}}]
[null,"Others",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Apparel[[#This Row],[ACTUAL]]-TBL_Apparel[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Total for apparel",{"$f":"SUBTOTAL(109,TBL_Apparel[ESTIMATED])","v":{"v":5000,"d":"$5,000.00"}},{"$f":"SUBTOTAL(109,TBL_Apparel[ACTUAL])","v":{"v":5000,"d":"$5,000.00"}},{"$f":"SUBTOTAL(109,TBL_Apparel[OVER/UNDER])","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},"FLOWERS","ESTIMATED","ACTUAL","OVER/UNDER"]
[{"$nulls":6},"Bouquets",{"v":800,"d":"$800.00"},{"v":800,"d":"$800.00"},{"$f":"TBL_Flowers[[#This Row],[ACTUAL]]-TBL_Flowers[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"GIFTS","ESTIMATED","ACTUAL","OVER/UNDER",null,"Boutonnières",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Flowers[[#This Row],[ACTUAL]]-TBL_Flowers[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Attendants",{"v":1200,"d":"$1,200.00"},{"v":1100,"d":"$1,100.00"},{"$f":"TBL_Gifts[[#This Row],[ACTUAL]]-TBL_Gifts[[#This Row],[ESTIMATED]]","v":{"v":-100,"d":"($100.00)"}},null,"Corsages",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Flowers[[#This Row],[ACTUAL]]-TBL_Flowers[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Parents",{"v":200,"d":"$200.00"},{"v":200,"d":"$200.00"},{"$f":"TBL_Gifts[[#This Row],[ACTUAL]]-TBL_Gifts[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"Ceremony",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Flowers[[#This Row],[ACTUAL]]-TBL_Flowers[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Readers/other participants",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Gifts[[#This Row],[ACTUAL]]-TBL_Gifts[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"Reception",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Flowers[[#This Row],[ACTUAL]]-TBL_Flowers[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Others",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Gifts[[#This Row],[ACTUAL]]-TBL_Gifts[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"Others",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Flowers[[#This Row],[ACTUAL]]-TBL_Flowers[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Total for gifts",{"$f":"SUBTOTAL(109,TBL_Gifts[ESTIMATED])","v":{"v":1400,"d":"$1,400.00"}},{"$f":"SUBTOTAL(109,TBL_Gifts[ACTUAL])","v":{"v":1300,"d":"$1,300.00"}},{"$f":"SUBTOTAL(105,TBL_Gifts[OVER/UNDER])","v":{"v":-100,"d":"($100.00)"}},null,"Total for flowers",{"$f":"SUBTOTAL(109,TBL_Flowers[ESTIMATED])","v":{"v":800,"d":"$800.00"}},{"$f":"SUBTOTAL(109,TBL_Flowers[ACTUAL])","v":{"v":800,"d":"$800.00"}},{"$f":"SUBTOTAL(109,TBL_Flowers[OVER/UNDER])","v":{"v":0,"d":"$0.00"}}]
[]
[]
[null,"MUSIC ","ESTIMATED","ACTUAL","OVER/UNDER",null,"PHOTOGRAPHY","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,"Musicians for ceremony",{"v":1200,"d":"$1,200.00"},{"v":1250,"d":"$1,250.00"},{"$f":"TBL_Music[[#This Row],[ACTUAL]]-TBL_Music[[#This Row],[ESTIMATED]]","v":{"v":50,"d":"$50.00"}},null,"Formals",{"v":1200,"d":"$1,200.00"},{"v":1200,"d":"$1,200.00"},{"$f":"TBL_Photography[[#This Row],[ACTUAL]]-TBL_Photography[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Band/DJ for reception",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Music[[#This Row],[ACTUAL]]-TBL_Music[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"Candid's",{"v":800,"d":"$800.00"},{"v":800,"d":"$800.00"},{"$f":"TBL_Photography[[#This Row],[ACTUAL]]-TBL_Photography[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Others",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Music[[#This Row],[ACTUAL]]-TBL_Music[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"Extra prints",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Photography[[#This Row],[ACTUAL]]-TBL_Photography[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Total for music",{"$f":"SUBTOTAL(109,TBL_Music[ESTIMATED])","v":{"v":1200,"d":"$1,200.00"}},{"$f":"SUBTOTAL(109,TBL_Music[ACTUAL])","v":{"v":1250,"d":"$1,250.00"}},{"$f":"SUBTOTAL(109,TBL_Music[OVER/UNDER])","v":{"v":50,"d":"$50.00"}},null,"Photo albums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Photography[[#This Row],[ACTUAL]]-TBL_Photography[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},"Videography",{"v":950,"d":"$950.00"},{"v":950,"d":"$950.00"},{"$f":"TBL_Photography[[#This Row],[ACTUAL]]-TBL_Photography[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},"Others",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Photography[[#This Row],[ACTUAL]]-TBL_Photography[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"RECEPTION","ESTIMATED","ACTUAL","OVER/UNDER",null,"Total for photography",{"$f":"SUBTOTAL(109,TBL_Photography[ESTIMATED])","v":{"v":2950,"d":"$2,950.00"}},{"$f":"SUBTOTAL(109,TBL_Photography[ACTUAL])","v":{"v":2950,"d":"$2,950.00"}},{"$f":"SUBTOTAL(109,TBL_Photography[OVER/UNDER])","v":{"v":0,"d":"$0.00"}}]
[null,"Room/hall fees",{"v":5500,"d":"$5,500.00"},{"v":5300,"d":"$5,300.00"},{"$f":"TBL_Reception[[#This Row],[ACTUAL]]-TBL_Reception[[#This Row],[ESTIMATED]]","v":{"v":-200,"d":"($200.00)"}}]
[null,"Tables and chairs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Reception[[#This Row],[ACTUAL]]-TBL_Reception[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Food",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Reception[[#This Row],[ACTUAL]]-TBL_Reception[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"STATIONERY / PRINTING","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,"Drinks",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Reception[[#This Row],[ACTUAL]]-TBL_Reception[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"Invitations",{"v":400,"d":"$400.00"},{"v":400,"d":"$400.00"},{"$f":"TBL_Stationery[[#This Row],[ACTUAL]]-TBL_Stationery[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Linens",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Reception[[#This Row],[ACTUAL]]-TBL_Reception[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"Announcements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Stationery[[#This Row],[ACTUAL]]-TBL_Stationery[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Cake",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Reception[[#This Row],[ACTUAL]]-TBL_Reception[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"Thank-You cards",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Stationery[[#This Row],[ACTUAL]]-TBL_Stationery[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Favors",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Reception[[#This Row],[ACTUAL]]-TBL_Reception[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"Personal stationery",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Stationery[[#This Row],[ACTUAL]]-TBL_Stationery[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Staff and gratuities",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Reception[[#This Row],[ACTUAL]]-TBL_Reception[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"Guest book",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Stationery[[#This Row],[ACTUAL]]-TBL_Stationery[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Others",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Reception[[#This Row],[ACTUAL]]-TBL_Reception[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"Programs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Stationery[[#This Row],[ACTUAL]]-TBL_Stationery[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Total for reception",{"$f":"SUBTOTAL(109,TBL_Reception[ESTIMATED])","v":{"v":5500,"d":"$5,500.00"}},{"$f":"SUBTOTAL(109,TBL_Reception[ACTUAL])","v":{"v":5300,"d":"$5,300.00"}},{"$f":"SUBTOTAL(109,TBL_Reception[OVER/UNDER])","v":{"v":-200,"d":"($200.00)"}},null,"Reception napkins",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Stationery[[#This Row],[ACTUAL]]-TBL_Stationery[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},"Matchbooks",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Stationery[[#This Row],[ACTUAL]]-TBL_Stationery[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},"Calligraphy",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Stationery[[#This Row],[ACTUAL]]-TBL_Stationery[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"OTHER EXPENSES","ESTIMATED","ACTUAL","OVER/UNDER",null,"Others",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Stationery[[#This Row],[ACTUAL]]-TBL_Stationery[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Officiant",{"v":300,"d":"$300.00"},{"v":300,"d":"$300.00"},{"$f":"TBL_OtherExpenses[[#This Row],[ACTUAL]]-TBL_OtherExpenses[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"Total for stationery / printing",{"$f":"SUBTOTAL(109,TBL_Stationery[ESTIMATED])","v":{"v":400,"d":"$400.00"}},{"$f":"SUBTOTAL(109,TBL_Stationery[ACTUAL])","v":{"v":400,"d":"$400.00"}},{"$f":"SUBTOTAL(109,TBL_Stationery[OVER/UNDER])","v":{"v":0,"d":"$0.00"}}]
[null,"Church/ceremony site fee",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_OtherExpenses[[#This Row],[ACTUAL]]-TBL_OtherExpenses[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Wedding coordinator",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_OtherExpenses[[#This Row],[ACTUAL]]-TBL_OtherExpenses[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Rehearsal dinner",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_OtherExpenses[[#This Row],[ACTUAL]]-TBL_OtherExpenses[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"TRANSPORTATION","ESTIMATED","ACTUAL","OVER/UNDER"]
[null,"Engagement party",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_OtherExpenses[[#This Row],[ACTUAL]]-TBL_OtherExpenses[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"Limousines/trolleys",{"v":900,"d":"$900.00"},{"v":900,"d":"$900.00"},{"$f":"TBL_Transportation[[#This Row],[ACTUAL]]-TBL_Transportation[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Showers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_OtherExpenses[[#This Row],[ACTUAL]]-TBL_OtherExpenses[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"Parking",{"v":200,"d":"$200.00"},{"v":200,"d":"$200.00"},{"$f":"TBL_Transportation[[#This Row],[ACTUAL]]-TBL_Transportation[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Bachelor/ette parties",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_OtherExpenses[[#This Row],[ACTUAL]]-TBL_OtherExpenses[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"Taxis",{"v":350,"d":"$350.00"},{"v":300,"d":"$300.00"},{"$f":"TBL_Transportation[[#This Row],[ACTUAL]]-TBL_Transportation[[#This Row],[ESTIMATED]]","v":{"v":-50,"d":"($50.00)"}}]
[null,"Hotel rooms",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_OtherExpenses[[#This Row],[ACTUAL]]-TBL_OtherExpenses[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}},null,"Others",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TBL_Transportation[[#This Row],[ACTUAL]]-TBL_Transportation[[#This Row],[ESTIMATED]]","v":{"v":0,"d":"$0.00"}}]
[null,"Total for other expenses",{"$f":"SUBTOTAL(109,TBL_OtherExpenses[ESTIMATED])","v":{"v":300,"d":"$300.00"}},{"$f":"SUBTOTAL(109,TBL_OtherExpenses[ACTUAL])","v":{"v":300,"d":"$300.00"}},{"$f":"SUBTOTAL(109,TBL_OtherExpenses[OVER/UNDER])","v":{"v":0,"d":"$0.00"}},null,"Total for transportation",{"$f":"SUBTOTAL(109,TBL_Transportation[ESTIMATED])","v":{"v":1450,"d":"$1,450.00"}},{"$f":"SUBTOTAL(109,TBL_Transportation[ACTUAL])","v":{"v":1400,"d":"$1,400.00"}},{"$f":"SUBTOTAL(109,TBL_Transportation[OVER/UNDER])","v":{"v":-50,"d":"($50.00)"}}]