{"text_format":"1","workbook":"xls","n_sheets":3,"sheets":["Expenses","Income","Profit - Loss Summary"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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","formulas":"cached_only"}

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

{"sheet":"Income","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Event Budget for [Event Name]"]
["Income"]
[null,null,null,null,null,"Estimated","Actual"]
["Total income",null,null,null,null,1936,1831]
[]
["Admissions"]
["Estimated","Actual",null,null,null,"Estimated","Actual"]
[300,278,"Adults @",5,null,1500,1390]
[197,195,"Children @",2,null,394,390]
[42,51,"Other @",1,null,42,51]
[null,null,null,null,null,1936,1831]
[]
[]
["Ads in program"]
[null,null,"Covers @",null,null,0,0]
[null,null,"Half-pages @",null,null,0,0]
[null,null,"Quarter-pages @",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Exhibitors/vendors"]
[null,null,"Large booths @",null,null,0,0]
[null,null,"Med. booths @",null,null,0,0]
[null,null,"Small booths @",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Sale of items"]
[null,null,"Items @",null,null,0,0]
[null,null,"Items @",null,null,0,0]
[null,null,"Items @",null,null,0,0]
[null,null,"Items @",null,null,0,0]
[null,null,null,null,null,0,0]

{"sheet":"Profit - Loss Summary","index":2,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Event Budget for [Event Name]"]
["Profit - Loss Summary"]
[]
[]
[null,"Estimated","Actual"]
["Total income",1936,1831]
["Total expenses",700,300]
[]
["Total profit (or loss)",1236,1531]