{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Budget for en akademisk forenin"],"not_rendered":{"charts":2},"read":"whole","date_system":"1900"}

{"sheet":"Budget for en akademisk forenin","index":0,"n_rows":10,"n_cols":8,"rows_kept":10,"merged":[[0,1,0,9],[1,5,2,6],[1,7,2,8],[3,5,3,8],[4,3,9,4],[4,7,9,9]]}
[null,"Budget for en akademisk forening"]
[null,"Udgifter for turen:",{"v":5000,"d":"kr. 5,000"},null,null,"Beløb, der stadig er brug for:",null,{"$f":"C2-(C3-C4)","v":{"v":760,"d":"kr. 760"}}]
[null,"Indtægter:",{"$f":"SUM(Årligeindtægter[Beløb])","v":{"v":5550,"d":"kr. 5,550"}}]
[null,"Udgifter:",{"$f":"SUM(Årligeudgifter[Beløb])","v":{"v":1310,"d":"kr. 1,310"}},null,null,{"$f":"IF(C3-C4<C2,C3-C4,C2)","v":4240}]
[]
[null,"Årlige indtægter","Beløb",null,null,"Årlige udgifter","Beløb"]
[null,"Kontingent",{"v":750,"d":"kr. 750"},null,null,"Papir til løbesedler",{"v":1000,"d":"kr. 1,000"}]
[null,"Overskud fra arrangementer",{"v":3500,"d":"kr. 3,500"},null,null,"Reklamer",{"v":200,"d":"kr. 200"}]
[null,"Donationer",{"v":1000,"d":"kr. 1,000"},null,null,"Dekorationer",{"v":90,"d":"kr. 90"}]
[null,"Andet",{"v":300,"d":"kr. 300"},null,null,"Andet",{"v":20,"d":"kr. 20"}]