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

{"sheet":"Presupuesto del club académico","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,"Presupuesto del club académico"]
[null,"Costo del viaje:",{"v":5000,"d":"$5,000"},null,null,"Importe que todavía hace falta:",null,{"$f":"C2-(C3-C4)","v":{"v":760,"d":"$760"}}]
[null,"Ganancias:",{"$f":"SUM(IngresosAnuales[Importe])","v":{"v":5550,"d":"$5,550"}}]
[null,"Gastos:",{"$f":"SUM(GastosAnuales[Importe])","v":{"v":1310,"d":"$1,310"}},null,null,{"$f":"IF(C3-C4<C2,C3-C4,C2)","v":4240}]
[]
[null,"Ingresos anuales","Importe",null,null,"Gastos anuales","Importe"]
[null,"Vencimientos",{"v":750,"d":"$750"},null,null,"Papel para folletos",{"v":1000,"d":"$1,000"}]
[null,"Eventos de recaudación de fondos",{"v":3500,"d":"$3,500"},null,null,"Publicidad",{"v":200,"d":"$200"}]
[null,"Donativos",{"v":1000,"d":"$1,000"},null,null,"Decoraciones",{"v":90,"d":"$90"}]
[null,"Otros",{"v":300,"d":"$300"},null,null,"Otros",{"v":20,"d":"$20"}]