{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["छुट्टी बजट आयोजक"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"छुट्टी बजट आयोजक","index":0,"n_rows":34,"n_cols":10,"rows_kept":34,"merged":[[1,1,1,9],[2,1,2,3],[3,1,3,3],[3,6,3,9],[4,1,4,3],[5,1,5,3],[7,1,7,4],[11,6,11,9],[16,1,16,4],[17,1,17,4],[21,6,21,9],[22,6,22,9],[26,1,26,4],[27,1,27,4]]}
[]
[null,"छुट्टी बजट आयोजक"]
[]
[null,"छुट्टी का बजट",null,null,{"$f":"SUM(Gifts[बजट],Packaging[बजट],(Travel[बजट],(Meals[बजट],(Entertainment[बजट],Misc[बजट]))))","v":{"v":750,"d":"$750.00"}},null,"छुट्टी का भोजन"]
[null,"वास्तविक खर्च",null,null,{"$f":"SUM((Gifts[वास्तविक],(Packaging[वास्तविक],(Travel[वास्तविक],(Meals[वास्तविक],(Entertainment[वास्तविक],(Misc[वास्तविक])))))))","v":{"v":820,"d":"$820.00"}},null,"आइटम","बजट","वास्तविक","अंतर"]
[null,"अंतर (बजट से अधिक / कम )",null,null,{"$f":"SUM(E4-E5)","v":{"v":-70,"d":"($70.00)"}},null,"किराने का सामान",null,null,{"$f":"Meals[बजट]-Meals[वास्तविक]","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},"तर्षण",null,null,{"$f":"Meals[बजट]-Meals[वास्तविक]","v":{"v":0,"d":"$0.00"}}]
[null,"उपहार",{"$nulls":4},"सजावट",null,null,{"$f":"Meals[बजट]-Meals[वास्तविक]","v":{"v":0,"d":"$0.00"}}]
[null,"आइटम","बजट","वास्तविक","अंतर",null,"अन्य (इस पंक्ति के अंतिम स्तंभ में अन्य पंक्ति को जोड़ने के लिए टैब)",null,null,{"$f":"Meals[बजट]-Meals[वास्तविक]","v":{"v":0,"d":"$0.00"}}]
[null,"परिवार",{"v":500,"d":"$500.00"},{"v":495,"d":"$495.00"},{"$f":"Gifts[बजट]-Gifts[वास्तविक]","v":{"v":5,"d":"$5.00"}},null,"कुल",{"$f":"SUBTOTAL(109,Meals[बजट])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,Meals[वास्तविक])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,Meals[अंतर])","v":{"v":0,"d":"$0.00"}}]
[null,"मित्र",{"v":250,"d":"$250.00"},{"v":325,"d":"$325.00"},{"$f":"Gifts[बजट]-Gifts[वास्तविक]","v":{"v":-75,"d":"-$75.00"}}]
[null,"सह-कर्मी",null,null,{"$f":"Gifts[बजट]-Gifts[वास्तविक]","v":{"v":0,"d":"$0.00"}},null,"मनोरंजन"]
[null,"शिक्षक, नैनी, बच्चों की देखभाल करने वाली आया, आदि",null,null,{"$f":"Gifts[बजट]-Gifts[वास्तविक]","v":{"v":0,"d":"$0.00"}},null,"आइटम","बजट","वास्तविक","अंतर"]
[null,"परोपकारी  दान",null,null,{"$f":"Gifts[बजट]-Gifts[वास्तविक]","v":{"v":0,"d":"$0.00"}},null,"पार्टी की मदद (बारटेंडर, भोजन प्रबंधक, क्लीनर, आदि)",null,null,{"$f":"Entertainment[बजट]-Entertainment[वास्तविक]","v":{"v":0,"d":"$0.00"}}]
[null,"अन्य (इस पंक्ति के अंतिम स्तंभ में अन्य पंक्ति को जोड़ने के लिए टैब)",null,null,{"$f":"Gifts[बजट]-Gifts[वास्तविक]","v":{"v":0,"d":"$0.00"}},null,"सजावट",null,null,{"$f":"Entertainment[बजट]-Entertainment[वास्तविक]","v":{"v":0,"d":"$0.00"}}]
[null,"कुल",{"$f":"SUBTOTAL(109,Gifts[बजट])","v":{"v":750,"d":"$750.00"}},{"$f":"SUBTOTAL(109,Gifts[वास्तविक])","v":{"v":820,"d":"$820.00"}},{"$f":"SUBTOTAL(109,Gifts[अंतर])","v":{"v":-70,"d":"-$70.00"}},null,"भोजन और पेय पदार्थ",null,null,{"$f":"Entertainment[बजट]-Entertainment[वास्तविक]","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},"कपड़े",null,null,{"$f":"Entertainment[बजट]-Entertainment[वास्तविक]","v":{"v":0,"d":"$0.00"}}]
[null,"पैकेज बनाना",{"$nulls":4},"टिकट",null,null,{"$f":"Entertainment[बजट]-Entertainment[वास्तविक]","v":{"v":0,"d":"$0.00"}}]
[null,"आइटम","बजट","वास्तविक","अंतर",null,"घर से बाहर रात्रि भोजन",null,null,{"$f":"Entertainment[बजट]-Entertainment[वास्तविक]","v":{"v":0,"d":"$0.00"}}]
[null,"उपहार लपेटना",null,null,{"$f":"Packaging[बजट]-Packaging[वास्तविक]","v":{"v":0,"d":"$0.00"}},null,"अन्य (इस पंक्ति के अंतिम स्तंभ में अन्य पंक्ति को जोड़ने के लिए टैब)",null,null,{"$f":"Entertainment[बजट]-Entertainment[वास्तविक]","v":{"v":0,"d":"$0.00"}}]
[null,"टैग",null,null,{"$f":"Packaging[बजट]-Packaging[वास्तविक]","v":{"v":0,"d":"$0.00"}},null,"कुल",{"$f":"SUBTOTAL(109,Entertainment[बजट])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,Entertainment[वास्तविक])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,Entertainment[अंतर])","v":{"v":0,"d":"$0.00"}}]
[null,"आपूर्ति (रिबन, टेप, आदि )",null,null,{"$f":"Packaging[बजट]-Packaging[वास्तविक]","v":{"v":0,"d":"$0.00"}}]
[null,"बॉक्स",null,null,{"$f":"Packaging[बजट]-Packaging[वास्तविक]","v":{"v":0,"d":"$0.00"}},null,"विविध"]
[null,"डाक व्यय",null,null,{"$f":"Packaging[बजट]-Packaging[वास्तविक]","v":{"v":0,"d":"$0.00"}},null,"आइटम","बजट","वास्तविक","अंतर"]
[null,"अन्य (इस पंक्ति के अंतिम स्तंभ में अन्य पंक्ति को जोड़ने के लिए टैब)",null,null,{"$f":"Packaging[बजट]-Packaging[वास्तविक]","v":{"v":0,"d":"$0.00"}},null,"छुट्टी के फ़ोटो",null,null,{"$f":"Misc[बजट]-Misc[वास्तविक]","v":{"v":0,"d":"$0.00"}}]
[null,"कुल",{"$f":"SUBTOTAL(109,Packaging[बजट])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,Packaging[वास्तविक])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,Packaging[अंतर])","v":{"v":0,"d":"$0.00"}},null,"गैस",null,null,{"$f":"Misc[बजट]-Misc[वास्तविक]","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":6},"अन्य (इस पंक्ति के अंतिम स्तंभ में अन्य पंक्ति को जोड़ने के लिए टैब)",null,null,{"$f":"Misc[बजट]-Misc[वास्तविक]","v":{"v":0,"d":"$0.00"}}]
[null,"यात्रा",{"$nulls":4},"कुल",{"$f":"SUBTOTAL(109,Misc[बजट])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,Misc[वास्तविक])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,Misc[अंतर])","v":{"v":0,"d":"$0.00"}}]
[null,"आइटम","बजट","वास्तविक","अंतर"]
[null,"हवाई किराया",null,null,{"$f":"Travel[बजट]-Travel[वास्तविक]","v":{"v":0,"d":"$0.00"}}]
[null,"अस्थायी आवास",null,null,{"$f":"Travel[बजट]-Travel[वास्तविक]","v":{"v":0,"d":"$0.00"}}]
[null,"परिवहन",null,null,{"$f":"Travel[बजट]-Travel[वास्तविक]","v":{"v":0,"d":"$0.00"}}]
[null,"अन्य (इस पंक्ति के अंतिम स्तंभ में अन्य पंक्ति को जोड़ने के लिए टैब)",null,null,{"$f":"Travel[बजट]-Travel[वास्तविक]","v":{"v":0,"d":"$0.00"}}]
[null,"कुल",{"$f":"SUBTOTAL(109,Travel[बजट])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,Travel[वास्तविक])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,Travel[अंतर])","v":{"v":0,"d":"$0.00"}}]