Sep.24 Budget, 150 participants

	A	B	C	D	E	F	H	I	J	K
1
2
3
4
5
6
7		VS 250th birth anniversary budget
8
9							x	150		X being paying participants
10
11	A	Common
12
13
14		Clement & team				80000
15
16		Divya & team				80000
17
18		Patti Manram				60000
19
20		Noah				15000
21
22		Parish Hall fee				25000
23
24		Museum audio app				10000
25
26		contribution to Peter's church				10000
27
28		contribution to Fort church				5000
29
30		Permits etc.				5000
31
32		local transport				7500
33
34		banners and buntings				20000
35
36		PA system				10000
37
38		Photo and videography				20000
39
40		Mementos for	200	at Rs.	300	60000
41
42						407500	407500
43
44
45	B	partipant number based
46
47		6 Sep.	no.
48
49		breakfast	hotel			0
50
51		lunch	150	250		37500
52
53		dinner	150	250		37500
54
55
56		7 Sep.
57
58		breakfast	150	150		22500
59
60		lunch	150	250		37500
61
62		dinner	200	250		50000
63
64
65
66
67
68
69						185000	185000
70
71
72	A + B						592500		592500
73
74
75
76			Per person			150				3950
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100