{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Academic club budget"],"not_rendered":{"charts":2},"read":"whole","date_system":"1900"}

{"sheet":"Academic club budget","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,"Academic club budget"]
[null,"Cost of trip:",{"v":5000,"d":"£5,000"},null,null,"Amount still needed:",null,{"$f":"C2-(C3-C4)","v":{"v":760,"d":"£760"}}]
[null,"Revenue:",{"$f":"SUM(YearlyRevenue[Amount])","v":{"v":5550,"d":"£5,550"}}]
[null,"Expenses:",{"$f":"SUM(YearlyExpenses[Amount])","v":{"v":1310,"d":"£1,310"}},null,null,{"$f":"IF(C3-C4<C2,C3-C4,C2)","v":4240}]
[]
[null,"Yearly revenue","Amount",null,null,"Yearly expenses","Amount"]
[null,"Dues",{"v":750,"d":"£750"},null,null,"Paper for flyers",{"v":1000,"d":"£1,000"}]
[null,"Fundraisers",{"v":3500,"d":"£3,500"},null,null,"Advertising",{"v":200,"d":"£200"}]
[null,"Donations",{"v":1000,"d":"£1,000"},null,null,"Decorations",{"v":90,"d":"£90"}]
[null,"Other",{"v":300,"d":"£300"},null,null,"Other",{"v":20,"d":"£20"}]