ࡱ;   !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry  \pCalc Ba=@=@ 8X"1Arial1Arial1Arial1Arial1Arial1.Times New Roman1Arial1Arial1Arial GENERAL0+" $"#,##0.00\ ;" $("#,##0.00\);" $-"#\ ;@\  M/D/YY#,##0\ ;\(#,##0\) 0.00% 0\ ;\(0\)0% MM/DD/YY MMM\-YY                + )  *   h  `  ! !  !  !# !# !# "p   @  h.  x . ! . !#. !#. !#. ! . ! . ! . !". "x.  h.  h . !" . ! . !  . A  . ! . ! . !  . "p .  ` .  h  h  !  !" !"!"!"!"!"!"8  ( "x  "x  !"  !"  !"  !" !" !" !" !" "x !"  "8   h  !  !  !  ! !#!#!#! "p !  !#  ha h a! a! a! a!#a!#a!#a"x a la ha h   l !  !  !  ! !#!#!#! "x !  h !"!"  !xa! a l  !  !  ! !#!#!#! !"    h  `  !  !  !  !  ! !#!#!#! "p !    #p  !  !  !# !# !# "p   @  !  #x  ! a ! a !  !  !# !# !# "x   H #x  !  !  !# !# !# "p   `  h ` !"! ! !#!#!#! "p  ` h #|  !  !  !  !# !# !# "x   H !  !  ! ` !!  h h ! ! ! ! !#!#!#! "x  h`BUDGET  ;WZR3  @@  \ke # Guests: # RD GuestsFood TaxPlate:RD Plate Sales TaxDEPOSITBALANCE CONTRIBUTIONCategoryItemEstimateActualExtrasAmtDateDuePaidOweWe OweSponsorCEREM Officiant Room RentalMusician Aisle RunnerRECEPVenue Extended barCocktail napkins CenterpiecesLINENS Ceremony ReceptionATTIREDress AlterationsShawl Hair pinsShoesJewelryBag Hair & makeup PamperingFLOWERSBrideBMsGroomGMsMothersFathers Grandmothers GrandfathersCeremony Dcor ArrangementsRentalsEvent Fee (15%) RetrievalTaxMUSICDJPHOTO PhotographerCamerasVIDEO VideographerPAPER InvitationsSTD Thank YouProgramsPostage Table CardsRINGSHisHersGIFTSParentsRDBuffet Other foodBar BartenderChefTax & GratuityShuttleMISC Groom cake Guest book OOT gift bagsBrunch Honeymoon CoordinatorTipsHotelTOTALS Need to save:Current savingsRemain to save:Balance FOB contribution:Balance MIL contribution: e    dMbP?_%*+&C&F&L&D &T&R&P / &N&?'?('}'}?)'}'}?"d,,??U} } } } } n } }  } }  } n } } } n} n } J } J } $ j*4?L     c          c p p c         c      ~   !%" T@Dgfffff?# !~ $+!%!&'!()! +~ ,r --D@. -/gfffff?01012--3056777 88 99:;<  = ==>> @ A B B B C D E F  G  F  H  I  I JK 5 MNNNOP!Q DDR~  S R! T DD  UU VW*5 MNNNOP!Q DDR~  S R! T DD  UU VW5 MNNNOX!Q DDR~  S R! T DD  UU VW5 MNNNOP!Q DDR~  S R! T DD  UU VW YZ#[ %#[ %#[ %#\ %]#\ %^# _ %  ^# ` % # [ % # [ %  a[b 5 M NNNO P! Q D D  R~ S R! T D D ~ U! U D D  V  5 M NNNO P! Q D D  R~ S R! T D D  UU  V  5 M NNNO P! Q D D  R~ S R! T D D  UU  V  5 M NNNO P! Q D D  R~ S R! T D D  UU  V  YZ# [ % # b % # [ % # \ %  ]# \ %  ^# _ %  ^# ` % # [ % # [ %  a[ 5 d eefgh!i DDj~  k j! l DD  mm no5 d!eeNgh!i DDj~  k j! l DD  mm no YZ#[ %#b %#[ %#\ %]#\ %^# _ %  ^# ` % # [ % # [ %  a[ 5" M#NNNOP!Q DDR~  S R! T DD ~  U! U DDV5 M$NNNOP!Q DDR~  S R! T DD  UU V5 M%NNNOP!Q DDR~  S q! r DD  UU V5 M&NNNOP!Q DDR~  S q! r DD  UU V5 M'NNNOP!Q DDR~  S q! r DD  UU V5 M(NNNOP!Q DDR~  S q! r DD  UU V5 M)NNNOP!Q DDR~  S q! r DD  UU V5 M*NNNOP!Q DDR~  S R! r DD  UU V5 M+NNNOP!Q DDR~  S R! T DD  UU V YZ#[ %#b %#[ %#\ %]#\ %^# _ %  ^# ` % # [ % # [ %  a[ 5, M-NNNOP!Q DDR~  S R! T DD  UU V5 M.NNNOP!Q DDR~  S R! T DD  UU V5 M/NNNOP!Q DDR~  S R! T DD  UU V5 M0NNNOP!Q DDR~  S R! T DD  UU V5 M1NNNOP!Q DDR~  S R! T DD  UU V  ! " # $ % & ' ( ) c* + c, - . c/ 0 c1 2 3 4 5 6 7 c8 9 : c; < = > c?  5 M2 NNNO P! Q D D  R~ S R! T D D  UU  V !5 !M3!NNNO!P!!Q D!D!!R~ ! S! R!! T D!D! ! UU !V!"5 "M4"NNNO"P!"Q D"D""R~ " S" R!" T D"D" " UU "V"s#5 #M5#NNNO#X!#Q D#D##R~ # S# R!# T D#D# # UU #V#s$5 $M6$NNNO$P!$Q D$D$$R~ $ S$ R!$ T D$D$ $ UU $V$%5 %M7%NNNO%P!%Q D%D%%R~ % S% R!% T D%D% % UU %V%&5 &M8&NNNO&P!&Q D&D&&R~ & S& R!& T D&D& & UU &V&'5 'M9'NNNO'P!'Q D'D''R~ ' S' R!' T D'D' ' UU 'V'(5 (M:)(N%%D(NNO(P!(Q D(D((R~ ( S( R!( T D(D( ( UU (V(W*( )YZ#)[ %(#)b %(#)[ %(~ )\)]#)\ %()^#) _ %( ) ^#) ` %( #) [ %( #) [ %(  )a[ *5; *M<*NNNO*P!*Q D*D**R~ * S* R!* T D*D* * UU *V*W** +YZ+[D*+[D*+[ $*+\D*+]+\D*+^+ _D* + ^+ `D* + [D* + [D* +a[b ,5= ,M>,NNNO,P!,Q D,D,,R~ , S, R!, T D,D, , UU ,V,W*,-5 -M?-NNNO-P!-Q D-D--R~ - S- R!- T D-D- - UU -V- .tZ#.[ %,-#.[ %,-#.[ %,-#.\ %,-.]#.\ %,-.^#. _ %,- . ^#. ` %,- #. [ %,- #. [ %,-  .a[b /5@ /MA/NNNO/P!/Q D/D//R~ / S/ R!/ T D/D/ / UU /V/W*/ 0YZ0[D/0[D/0[ $/0\D/0]0\D/0^0 _D/ 0 ^0 `D/ 0 [D/ 0 [D/ 0a[b 15B 1MC1NNNO1P!1Q D1D11R~ 1 S1 R!1 T D1D1 1 UU 1V125 2MD2NNNO2P!2Q D2D22R~ 2 S2 q!2 r D2D2 2 UU 2V235 3ME3NNNO3P!3Q D3D33R~ 3 S3 R!3 r D3D3 3 UU 3V345 4MF4NNNO4P!4Q D4D44R~ 4 S4 R!4 r D4D4 4 UU 4V455 5MG5NNNO5X!5Q D5D55R~ 5 S5 R!5 r D5D5 5 UU 5V565 6MH6NNNO6P!6Q D6D66R~ 6 S6 q!6 r D6D6 6 UU 6V6 7YZ#7[ %16#7[ %16#7[ %16#7\ %167]#7\ %167^#7 _ %16 7 ^#7 ` %16 #7 [ %16 #7 [ %16  7a[b 85I 8MJ8NNNO8P!8Q D8D88R~ 8 S8 R!8 T D8D8 8 UU 8V895 9MK9NNNO9P!9Q D9D99R~ 9 S9 R!9 T D9D9 9 UU 9V9 :YZ#:[ %89#:[ %89#:[ %89#:\ %89:]#:\ %89:^#: _ %89 : ^#: ` %89 #: [ %89 #: [ %89  :a[b ;5L ;M.;NNNO;P!;Q D;D;;R~ ; S; q!; r D;D; ; UU ;V;<5 <M0<NNNO<P!<Q D<D<<R~ < S< R!< T D<D< < UU <V<=5 =MM=NNNO=P!=Q D=D==R~ = S= R!= T D=D= = UU =V= >YZ#>[ %;=#>[ %;=#>[ %;=#>\ %;=>]#>\ %;=>^#> _ %;= > ^#> ` %;= #> [ %;= #> [ %;=  >a[b ?5N ?M?NNNO?P!?Q D?D??R~ ? S? R!? T D?D? ? UD?~ ? U?V?@ A B C D E F G cH I J K L M N O P cQR STUVWXYZ[\]^_@5 @MO@NNNO@P!@Q D@D@@R~ @ S@ R!@ T D@D@ @ UD@~ @ U@V@A5 AMPANNNOAP!AQ DADAAR~ A SA R!A T DADA A UDA~ A UAVAB5 BMQBNNNOBP!BQ DBDBBR~ B SB R!B T DBDB B UDB~ B UBVBC5 CMRCNNNOCP!CQ DCDCCR~ C SC R!C T DCDC C UDC~ C UCVCD5 DMSDNNNODP!DQ DDDDDR~ D SD R!D T DDDD D UDD~ D UDVDE5 EMTMEN7DBD@DA?DBDAD@DENNOEP!EQ DEDEER~ E SE R!E T DEDE E UDE~ E UEVEF5 FMUFNNNOFP!FQ DFDFFR~ F SF R!F T DFDF F UU FVF GYZ#G[ %?F#G[ %?F#G[ %?F#G\ %?FG]#G\ %?FG^#G _ %?F G ^#G ` %?F #G [ %?F ~ G [ Gu[b H5V HMWHNNNOHP!HQ DHDHHR~ H SH R!H T DHDH H UU HVHI5 IMXINNNOIP!IQ DIDIIR~ I SI q!I r DIDI I UU IVIJ5 JMYJNNNOJP!JQ DJDJJR~ J SJ R!J r DJDJ J UU JVJK5 KMZKNNNOKP!KQ DKDKKR~ K SK R!K r DKDK K UU KVKL5 LM[LNNNOLP!LQ DLDLLR~ L SL R!L r DLDL L UU LVLM5 MM\MNNNOMX!MQ DMDMMR~ M SM R!M r DMDM M UU MVMN5 NM]NNNNONX!NQ DNDNNR~ N SN R!N r DNDN N UU NVNO5 OM^ONNNOOP!OQ DODOOR~ O SO R!O T DODO O UU OVO PYZ#P[ %HO#P[ %HO#P[ %HO#P\ %HOP]#P\ %HO P^_^ #P ` %HO #P [ %HO #P [ %HO  Pa[b$Q5MNNNOPQRSRTUUV R5_RvcR7MDD DD)D+D.D0D7D:D>DGDPDcR7MDD DD)D+D.D0D7D:D>DGDPD]R7GDD DD)D+D.D0D7D:D>DGDPcRwMDD DD)D+D.D0D7D:D>DGDPDRxcRyMDD DD)D+D.D0D7D:D>DGDPDRzcR zMD D D D) D+ D. D0 D7 D: D> DG DP D R {cR |MD D D D D) D+ D. D0 D7 D: D> DG DP cR }MD D D D) D+ D. D0 D7 D: D> DG DP D cR }MD D D D) D+ D. D0 D7 D: D> DG DP D  R~o&S&T5NNNNNNU5 U`!UN DRDR  UNNNNV5 Va~ VN VNNNNW5 Wb!W DUDV W777&X5MNNNNNNY5 Yc~ YN YNNNNNZ Zd~ Z Z&[5MNNNNNN&\&]ffffff&^ffffff&_ffffff`abcdefghi&`ffffff&affffff&bffffff&cffffff&dffffff&effffff&fffffff&gffffff&hffff&i"  (     fXPP$? Ew] 7<8facility fee: $250 setup: $3/pp tax: 3% on facility fee<7   fXPP$?  ] <cash bar 1 hr @ $7/pp<   fXPP$? N ]  < based on 120<    fXPP$?  r ] <2hr extended bar<   fXPP$? F] <trial + day-of<   fXPP$? F] '<(manicure, pedicure, massage, body scrub<'   fXPP$? "xm&]  <Ikea branches<    fXPP$? $F(] =<>wrought iron stands and urns; includes calla stands and vases<=    fXPP$? + 0r]  (<)2 add'l hours $350 online ordering $500 <(    fXPP$? / 2x]  /<02 add's hrs @ RD + 1 hr retrospective @ $125/hr</    fXPP$? /+ =2K]  6<7$1447.50 due 4/8/05 $1447.50 due upon delivery of DVDs<6    fXPP$? Y4x9]  <postcard stamps = 23.00<    fXPP$? J;+@]  U<Vhair or makeup --> $50 GC at Red Door Salon or monogrammed slippers from Red Envelope<U   fXPP$? >G =B] <head count due 4/17/05<   fXPP$? J@<E] <italian favorite buffet<   fXPP$? JAG] <3 hrs beer, wine, soda<   fXPP$? RIN] 7<8candy hearts = 19.41 candy boxes = 14.42 totes = 39.69 <7   fXPP$? JO] 4<5DRAKE private room, no facility fee 9 people @ $22pp<4   fXPP$? RX9] M<Nif this turns red, we can't afford a honeymoon and we're out of buffer money.<M   fXPP$? R\] <remaining buffer money<CH CH CH CHCHCH#CH%CH, CH/ CH/ CH5 CH; CH?CH@CHBCHJCHKCHRCHSCH>@DA BBBB? DBCCCC? DCDDDD? DDEEEE? DEFFFF? DFGGGG? DG?DGHHHH? DHIIII? DIJJJJ? DJKKKK? DKLLLL? DLMNMN? DMOOOO? DOPPPP? DP?DPRRRR? DR?DRiiii? ?iiii?Di? Di? D? D? D? D? D? D? D?D  ? D   ? D   ? D   ? D ?D ? D? D? D? D? D? D? D? D? D?D? D? D? D? D? D  ? D !!!!? D!""""? D"####? D#$$$$? D$%%%%? D%&&&&? D&''''? D'((((? D())))? D)?D)****? D*++++? D+?D+,,,,? D,----? D-....? D.?D.////? D/0000? D0?D01111? D12222? D23333? D34444? D45555? D56666? D67777? D7?D78888? D89999? D9::::? D:?D:;;;;? D;<<<<? D<====? D=>>>>? D>?D>????? D?@A@A? D@  FMicrosoft Excel 97-TabelleBiff8Oh+'0  p x 1@@k@@o?@c!VAdele M GreenAdele M GreenRoot EntryF@WorkbookCCompObjIOle SummaryInformation(P