{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":47,"n_cols":9,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
["Artisan Inn","Parkview","Medallion","Creekside","Déjà Vu","13 weddings","26 Weddings"]
["Room Rate",150,125,100,75]
["CleanING Fee",75,50,50,50]
[null,225,175,150,125]
["CleanER Fee",75,50,50,50]
[null,150,125,100,75]
["50% Occupancy (days)",180,180,180,180]
[null,27000,22500,18000,13500,81000,60000]
[]
["Church","Artisan Inn","Parkview","Medallion","Creekside","Déjà Vu","13 weddings","26 Weddings"]
["Weddings (13/year)","Room Rate",150,125,100,75]
["   Reception","CleanING Fee",75,50,50,50]
["   Ceremony",null,225,175,150,125]
[null,"CleanER Fee",75,50,50,50]
["   Catering (50%)",null,150,125,100,75]
["   Alcohol (50%)","50% Occupancy (days)",180,180,180,180]
[null,null,27000,22500,18000,13500,81000,60000]
[]
["  Other Opportunities ","Church"]
["1 event per week (50%)","Weddings (13/year)","Cost","Expenses","Net Profit",null,"13 weddings","26 Weddings"]
[null,"   Reception",4000,500]
["Tasty Tuesdays","   Ceremony",500,100]
["((Oct - Apr* (30 wks))",null,4500,600,3900,13,50700,101400]
["*less holidays (8)","   Catering (50%)",3000,2000,1000,6,6000,13000]
[null,"   Alcohol (50%)",1500,1000,500,6,3000,6500]
[null,null,9000,3600,5400,null,59700,120900]
[]
[null,"  Other Opportunities ",{"$nulls":6},"Possible events"]
["Brick House","1 event per week (50%)",400,"Per event (Very rough events)",null,null,9600,7200,"Wedding Ceremony only"]
["Scrapbookers etc.",{"$nulls":4},"# of events",24,18,"Fundraiser events (meat raffles)"]
["Other business mgts","Tasty Tuesdays",14,"Food",null,null,null,9600,"Magic Show"]
["Wedding weekends (13)","((Oct - Apr* (30 wks))",2.5,"Drink",{"$nulls":4},"Bands"]
["Wedding weekends (26)","*less holidays (8)",16.5,"Sale",{"$nulls":4},"Art sales"]
["Airbnb opportunities",null,7,"Cost & labor",{"$nulls":4},"Seasonal booths"]
["Football getaways",null,9.5,"Profit",144,"# of guests",1368,null,"Cooking classes (with & w/out overnight stays)"]
[{"$nulls":4},"(50% capacity)",null,22,"  Nights"]
[{"$nulls":6},30096,30096]
[null,"Brick House"]
[null,"Scrapbookers etc.",1500,12,18000]
[null,"Other business mgts",650,8,5200]
[null,"Wedding weekends (13)",1150,8,9200]
[null,"Wedding weekends (26)",1150,15,null,17250]
[null,"Airbnb opportunities",500,20,10000]
[null,"Football getaways",1500,6,9000]
[{"$nulls":4},51400,59450,51400,59450]
[]
[{"$nulls":5},"Totals",231796,277646]