{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["व्यय"," आय ","सारांश"],"not_rendered":{"charts":1,"external_links":1,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"व्यय","index":0,"n_rows":33,"n_cols":7,"rows_kept":33,"merged":[[0,0,0,6],[1,0,1,6],[12,0,12,2],[12,4,12,6],[20,0,20,2],[20,4,20,6],[26,0,26,2]]}
["[ईवेंट का नाम] के लिए ईवेंट बजट"]
["> व्यय"]
[]
[{"$nulls":5},"अनुमानित","वास्तविक"]
["कुल व्यय",{"$nulls":4},{"$f":"SUM(B12,B20,B26,B33,F12,F20,F25)","v":{"v":1145,"d":"रु 1,145.00"}},{"$f":"SUM(C12,C20,C26,C33,G12,G20,G25)","v":{"v":395,"d":"रु 395.00"}}]
[]
["स्थल","अनुमानित","वास्तविक",null,"जलपान","अनुमानित","वास्तविक"]
["कमरे और हॉल का शुल्क",{"v":500,"d":"रु 500.00"},{"v":250,"d":"रु 250.00"},null,"खाना"]
["स्थल कर्मचारी",{"v":400,"d":"रु 400.00"},{"v":50,"d":"रु 50.00"},null,"पेय"]
["साजोसामान",{"$nulls":3},"लिनेन"]
["टेबल और कुर्सियाँ",{"$nulls":3},"स्टाफ और ग्रेच्युटीज़"]
["योग",{"$f":"SUBTOTAL(109,B8:B9)","v":{"v":900,"d":"रु 900.00"}},{"$f":"SUBTOTAL(109,C8:C9)","v":{"v":300,"d":"रु 300.00"}},null,"योग",{"$f":"SUBTOTAL(109,F8:F11)","v":{"v":0,"d":"रु 0.00"}},{"$f":"SUBTOTAL(109,G8:G11)","v":{"v":0,"d":"रु 0.00"}}]
[]
["सजावट","अनुमानित","वास्तविक",null,"कार्यक्रम","अनुमानित","वास्तविक"]
["फूल",{"v":200,"d":"रु 200.00"},{"v":50,"d":"रु 50.00"},null,"प्रस्तोता"]
["मोमबत्तियाँ",{"$nulls":3},"वक्ता"]
["प्रकाश",{"$nulls":3},"यात्रा"]
["गुब्बारे",{"$nulls":3},"होटल"]
["काग़ज़ का सामान",{"$nulls":3},"अन्य"]
["योग",{"$f":"SUBTOTAL(109,B15:B19)","v":{"v":200,"d":"रु 200.00"}},{"$f":"SUBTOTAL(109,C15:C19)","v":{"v":50,"d":"रु 50.00"}},null,"योग",{"$f":"SUBTOTAL(109,F15:F19)","v":{"v":0,"d":"रु 0.00"}},{"$f":"SUBTOTAL(109,G15:G19)","v":{"v":0,"d":"रु 0.00"}}]
[]
["प्रचार","अनुमानित","वास्तविक",null,"पुरस्कार","अनुमानित","वास्तविक"]
["ग्राफ़िक संबंधी कार्य",{"v":45,"d":"रु 45.00"},{"v":45,"d":"रु 45.00"},null,"रिबन/प्लाक/ट्रॉफ़ी"]
["फ़ोटोकॉपी/मुद्रण",{"$nulls":3},"उपहार"]
["डाक शुल्क",{"$nulls":3},"योग",{"$f":"SUBTOTAL(109,F23:F24)","v":{"v":0,"d":"रु 0.00"}},{"$f":"SUBTOTAL(109,G23:G24)","v":{"v":0,"d":"रु 0.00"}}]
["योग",{"$f":"SUBTOTAL(109,B23:B25)","v":{"v":45,"d":"रु 45.00"}},{"$f":"SUBTOTAL(109,C23:C25)","v":{"v":45,"d":"रु 45.00"}}]
[]
["विविध","अनुमानित","वास्तविक"]
["टेलीफ़ोन"]
["परिवहन"]
["लेखन सामग्री"]
["फ़ैक्स सेवाएँ"]
["योग",{"$f":"SUBTOTAL(109,B29:B32)","v":{"v":0,"d":"रु 0.00"}},{"$f":"SUBTOTAL(109,C29:C32)","v":{"v":0,"d":"रु 0.00"}}]

{"sheet":" आय ","index":1,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[0,0,0,6],[1,0,1,5],[12,0,12,5],[19,0,19,5],[26,0,26,5]]}
["[ईवेंट का नाम] के लिए ईवेंट बजट"]
[" > आय"]
[]
[{"$nulls":4},"अनुमानित","वास्तविक"]
["कुल आय",{"$nulls":3},{"$f":"SUM(E12,E19,E26,E34)","v":{"v":1936,"d":"रु 1,936.00"}},{"$f":"SUM(F12,F19,F26,F34)","v":{"v":1831,"d":"रु 1,831.00"}}]
[]
["प्रवेश"]
["अनुमानित","वास्तविक",null,null,"अनुमानित","वास्तविक"]
[300,278,"वयस्क @",{"v":5,"d":"रु 5.00"},{"$f":"A9*D9","v":{"v":1500,"d":"रु 1,500.00"}},{"$f":"B9*D9","v":{"v":1390,"d":"रु 1,390.00"}}]
[197,195,"बच्चे @",{"v":2,"d":"रु 2.00"},{"$f":"A10*D10","v":{"v":394,"d":"रु 394.00"}},{"$f":"B10*D10","v":{"v":390,"d":"रु 390.00"}}]
[42,51,"अन्य @",{"v":1,"d":"रु 1.00"},{"$f":"A11*D11","v":{"v":42,"d":"रु 42.00"}},{"$f":"B11*D11","v":{"v":51,"d":"रु 51.00"}}]
[{"$nulls":4},{"$f":"SUM(E9:E11)","v":{"v":1936,"d":"रु 1,936.00"}},{"$f":"SUM(F9:F11)","v":{"v":1831,"d":"रु 1,831.00"}}]
[]
["कार्यक्रम में विज्ञापन"]
["अनुमानित","वास्तविक",null,null,"अनुमानित","वास्तविक"]
[null,null,"कवर @",null,{"$f":"A16*D16","v":{"v":0,"d":"रु 0.00"}},{"$f":"B16*D16","v":{"v":0,"d":"रु 0.00"}}]
[null,null,"आधा-पृष्ठ @",null,{"$f":"A17*D17","v":{"v":0,"d":"रु 0.00"}},{"$f":"B17*D17","v":{"v":0,"d":"रु 0.00"}}]
[null,null,"चौथाई-पृष्ठ @",null,{"$f":"A18*D18","v":{"v":0,"d":"रु 0.00"}},{"$f":"B18*D18","v":{"v":0,"d":"रु 0.00"}}]
[{"$nulls":4},{"$f":"SUM(E16:E18)","v":{"v":0,"d":"रु 0.00"}},{"$f":"SUM(F16:F18)","v":{"v":0,"d":"रु 0.00"}}]
[]
["प्रदर्शक/विक्रेता"]
["अनुमानित","वास्तविक",null,null,"अनुमानित","वास्तविक"]
[null,null,"बड़े बूथ @",null,{"$f":"A23*D23","v":{"v":0,"d":"रु 0.00"}},{"$f":"B23*D23","v":{"v":0,"d":"रु 0.00"}}]
[null,null,"मध्यम बूथ @",null,{"$f":"A24*D24","v":{"v":0,"d":"रु 0.00"}},{"$f":"B24*D24","v":{"v":0,"d":"रु 0.00"}}]
[null,null,"छोटे बूथ @",null,{"$f":"A25*D25","v":{"v":0,"d":"रु 0.00"}},{"$f":"B25*D25","v":{"v":0,"d":"रु 0.00"}}]
[{"$nulls":4},{"$f":"SUM(E23:E25)","v":{"v":0,"d":"रु 0.00"}},{"$f":"SUM(F23:F25)","v":{"v":0,"d":"रु 0.00"}}]
[]
["आइटम्स की बिक्री"]
["अनुमानित","वास्तविक",null,null,"अनुमानित","वास्तविक"]
[null,null,"आइटम @",null,{"$f":"A30*D30","v":{"v":0,"d":"रु 0.00"}},{"$f":"B30*D30","v":{"v":0,"d":"रु 0.00"}}]
[null,null,"आइटम @",null,{"$f":"A31*D31","v":{"v":0,"d":"रु 0.00"}},{"$f":"B31*D31","v":{"v":0,"d":"रु 0.00"}}]
[null,null,"आइटम @",null,{"$f":"A32*D32","v":{"v":0,"d":"रु 0.00"}},{"$f":"B32*D32","v":{"v":0,"d":"रु 0.00"}}]
[null,null,"आइटम @",null,{"$f":"A33*D33","v":{"v":0,"d":"रु 0.00"}},{"$f":"B33*D33","v":{"v":0,"d":"रु 0.00"}}]
[{"$nulls":4},{"$f":"SUM(E30:E33)","v":{"v":0,"d":"रु 0.00"}},{"$f":"SUM(F30:F33)","v":{"v":0,"d":"रु 0.00"}}]

{"sheet":"सारांश","index":2,"n_rows":7,"n_cols":3,"rows_kept":7,"merged":[[0,0,0,6],[1,0,1,5]]}
["[ईवेंट का नाम] के लिए ईवेंट बजट"]
[">लाभ - हानि सारांश"]
[]
[null,"अनुमानित","वास्तविक"]
["कुल आय",{"$f":"[1]Income!E5","v":{"v":1936,"d":"रु 1,936.00"}},{"$f":"[1]Income!F5","v":{"v":1831,"d":"रु 1,831.00"}}]
["कुल व्यय",{"$f":"[1]Expenses!F5","v":{"v":1145,"d":"रु 1,145.00"}},{"$f":"[1]Expenses!G5","v":{"v":395,"d":"रु 395.00"}}]
["कुल लाभ (या हानि)",{"$f":"B5-B6","v":{"v":791,"d":"रु 791.00"}},{"$f":"C5-C6","v":{"v":1436,"d":"रु 1,436.00"}}]