{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Expenses","Income","Profit - Loss Summary"],"not_rendered":{"charts":1,"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Expenses","index":0,"n_rows":33,"n_cols":7,"rows_kept":33,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Event Budget for [Event Name]"]
["Expenses"]
[{"$nulls":5},"Estimated","Actual"]
["Total Expenses",{"$nulls":4},{"v":700,"d":"$700.00"},{"v":300,"d":"$300.00"}]
[]
[null,"Estimated","Actual",null,null,"Estimated","Actual"]
["Site",{"$nulls":3},"Refreshments"]
["Room and hall fees",{"v":500,"d":"$500.00"},null,null,"Food"]
["Site staff",{"$nulls":3},"Drinks"]
["Equipment",{"$nulls":3},"Linens"]
["Tables and chairs",{"$nulls":3},"Staff and gratuities"]
["Totals",{"v":500,"d":"$500.00"},{"v":0,"d":"$0.00"},null,"Totals",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
["Decorations",{"$nulls":3},"Program"]
["Flowers",{"v":200,"d":"$200.00"},{"v":300,"d":"$300.00"},null,"Performers"]
["Candles",{"$nulls":3},"Speakers"]
["Lighting",{"$nulls":3},"Travel"]
["Balloons",{"$nulls":3},"Hotel"]
["Paper supplies",{"$nulls":3},"Other"]
["Totals",{"v":200,"d":"$200.00"},{"v":300,"d":"$300.00"},null,"Totals",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
["Publicity",{"$nulls":3},"Prizes"]
["Graphics work",{"$nulls":3},"Ribbons/Plaques/Trophies"]
["Photocopying/Printing",{"$nulls":3},"Gifts"]
["Postage",{"$nulls":3},"Totals",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["Totals",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
["Miscellaneous"]
["Telephone"]
["Transportation"]
["Stationery supplies"]
["Fax services"]
["Totals",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]

{"sheet":"Income","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Event Budget for [Event Name]"]
["Income"]
[{"$nulls":5},"Estimated","Actual"]
["Total income",{"$nulls":4},{"v":1936,"d":"$1,936.00"},{"v":1831,"d":"$1,831.00"}]
[]
["Admissions"]
["Estimated","Actual",{"$nulls":3},"Estimated","Actual"]
[300,278,"Adults @",{"v":5,"d":"$5.00"},null,{"v":1500,"d":"$1,500.00"},{"v":1390,"d":"$1,390.00"}]
[197,195,"Children @",{"v":2,"d":"$2.00"},null,{"v":394,"d":"$394.00"},{"v":390,"d":"$390.00"}]
[42,51,"Other @",{"v":1,"d":"$1.00"},null,{"v":42,"d":"$42.00"},{"v":51,"d":"$51.00"}]
[{"$nulls":5},{"v":1936,"d":"$1,936.00"},{"v":1831,"d":"$1,831.00"}]
[]
[]
["Ads in program"]
[null,null,"Covers @",null,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,null,"Half-pages @",null,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,null,"Quarter-pages @",null,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
[]
["Exhibitors/vendors"]
[null,null,"Large booths @",null,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,null,"Med. booths @",null,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,null,"Small booths @",null,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
[]
["Sale of items"]
[null,null,"Items @",null,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,null,"Items @",null,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,null,"Items @",null,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,null,"Items @",null,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]

{"sheet":"Profit - Loss Summary","index":2,"n_rows":9,"n_cols":3,"rows_kept":9,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Event Budget for [Event Name]"]
["Profit - Loss Summary"]
[]
[]
[null,"Estimated","Actual"]
["Total income",{"v":1936,"d":"$1,936.00"},{"v":1831,"d":"$1,831.00"}]
["Total expenses",{"v":700,"d":"$700.00"},{"v":300,"d":"$300.00"}]
[]
["Total profit (or loss)",{"v":1236,"d":"$1,236.00"},{"v":1531,"d":"$1,531.00"}]