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

{"sheet":"Holiday Party Plans","index":0,"n_rows":80,"n_cols":5,"rows_kept":80,"merged":[[1,1,1,2],[1,3,1,4],[57,1,57,4],[74,1,74,4]]}
[]
[null,"Holiday Party Plans",null,"[Year] | December 20 | 7pm  "]
[null,"Guests","Address Invitation Was Sent To","RSVP?","Number in Party"]
[null,"Focht, Kelly",null,"Yes",1]
[null,"Getzinger, Tom",null,"Yes",1]
[null,"Vrettos, Connie",null,"Yes",2]
[null,"Fluegel, Jay",null,"No",0]
[null,"Lang, Eric",null,"Yes",1]
[null,"Miksovsky, Jan",null,"Yes",1]
[null,"Seidl, Birgit",null,"Yes",1]
[null,"Lee, Mark",null,"No",0]
[null,"Moschell, Linda",null,"Yes",2]
[null,"Hanson, Mark",null,"Yes",9]
[null,"Total",null,null,{"$f":"SUBTOTAL(109,[Number in Party])","v":18}]
[null,"Music","Format","Purchased?","Budget: $50"]
[null,"Holiday Jazz","CD",null,{"v":17.95,"d":"$17.95"}]
[null,"Classical","CD",null,{"v":12.95,"d":"$12.95"}]
[null,"Traditional Carols","WMA or MP3",null,{"v":12.54,"d":"$12.54"}]
[null,"Total",null,null,{"$f":"SUBTOTAL(109,[Budget: $50])","v":{"v":43.44,"d":"$43.44"}}]
[null,"Decorations","Number","Purchased?","Budget: $100"]
[null,"Candles",8,null,{"v":9.75,"d":"$9.75"}]
[null,"Floral arrangement",2,null,{"v":29.95,"d":"$29.95"}]
[null,"Wreaths",2,null,{"v":24,"d":"$24.00"}]
[null,"Ceiling decorations",12,null,{"v":34.95,"d":"$34.95"}]
[null,"Total",null,null,{"$f":"SUBTOTAL(109,[Budget: $100])","v":{"v":98.65,"d":"$98.65"}}]
[null,"Food and Drinks","Ingredients","Purchased?","Budget: $75"]
[null,"Spiced cider","apple juice",null,{"v":10,"d":"$10.00"}]
[null,null,"cinnamon",null,{"v":3.5,"d":"$3.50"}]
[null,null,"honey",null,{"v":3.12,"d":"$3.12"}]
[null,null,"cloves",null,{"v":4.05,"d":"$4.05"}]
[null,null,"nutmeg",null,{"v":4.05,"d":"$4.05"}]
[null,"Hot chocolate","cocoa powder",null,{"v":3.15,"d":"$3.15"}]
[null,null,"milk",null,{"v":3.39,"d":"$3.39"}]
[null,null,"marshmallows",null,{"v":2.15,"d":"$2.15"}]
[null,null,"whipped cream",null,{"v":1.19,"d":"$1.19"}]
[null,"Cookies","butter",null,{"v":0.79,"d":"$0.79"}]
[null,null,"sugar",null,{"v":1.79,"d":"$1.79"}]
[null,null,"flour",null,{"v":1.29,"d":"$1.29"}]
[null,null,"eggs",null,{"v":2.69,"d":"$2.69"}]
[null,null,"icing",null,{"v":2.5,"d":"$2.50"}]
[null,"Candy","candy canes",null,{"v":1.19,"d":"$1.19"}]
[null,null,"chocolates",null,{"v":3.75,"d":"$3.75"}]
[null,null,"mints",null,{"v":1.25,"d":"$1.25"}]
[null,"Finger foods","vegetables",null,{"v":12,"d":"$12.00"}]
[null,null,"dip",null,{"v":3,"d":"$3.00"}]
[null,null,"chips",null,{"v":6.3,"d":"$6.30"}]
[null,"Total",null,null,{"$f":"SUBTOTAL(109,[Budget: $75])","v":{"v":71.14999999999999,"d":"$71.15"}}]
[null,"Other Supplies","Details","Purchased?","Budget: $25"]
[null,"Cups",null,null,{"v":6.05,"d":"$6.05"}]
[null,"Plates",null,null,{"v":6.75,"d":"$6.75"}]
[null,"Napkins",null,null,{"v":6.8,"d":"$6.80"}]
[null,"Firewood",null,null,{"v":4.95,"d":"$4.95"}]
[null,"Total",null,null,{"$f":"SUBTOTAL(109,[Budget: $25])","v":{"v":24.55,"d":"$24.55"}}]
[null,"Incidentals","Details","Purchased?","Budget: $25"]
[null,"Extra chairs",null,"No"]
[null,"Extra coat hangers",null,"Yes",4.95]
[null,"Total",null,null,{"$f":"SUBTOTAL(109,[Budget: $25])","v":4.95}]
[null,"Schedule"]
[null,"Task","When","Helpers","Notes"]
[null,"Send invitations","Early December"]
[null,"Shop for decorations","Early December"]
[null,"Organize music","Mid December"]
[null,"Shop for groceries","December 17 or 18"]
[null,"Bake","December 18 or 19"]
[null,"Put up decorations","December 20","Kelly"]
[null,"Prepare all other food","December 20 "]
[null,"Borrow chairs, hangers","December 20",null,"Borrow from neighbors"]
[null,"Rearrange furniture","December 20"]
[null,"Pick up flowers ","4 P.M., December 20"]
[null,"Mull cider","5 P.M., December 20"]
[null,"Lay out food","6 P.M., December 20"]
[null,"Light candles","6:30 P.M., December 20"]
[null,"Play party music","6:45 P.M., December 20"]
[null,"Welcome guests!","7 P.M., December 20"]
[null,"At the Party"]
[null,"Activity","When","Helpers","Notes"]
[null,"Socialize","7 P.M."]
[null,"Sing carols","7:45 P.M."]
[null,"Serve hot drinks","8:30 P.M."]
[null,"Exchange gifts","9 P.M."]