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

{"sheet":"Budget för akademisk förening","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 för akademisk förening"]
[null,"Reskostnad:",{"v":5000,"d":"5,000 kr"},null,null,"Belopp som fortfarande behövs:",null,{"$f":"C2-(C3-C4)","v":{"v":760,"d":"760 kr"}}]
[null,"Intäkter:",{"$f":"SUM(Årsintäkter[Belopp])","v":{"v":5550,"d":"5,550 kr"}}]
[null,"Utgifter:",{"$f":"SUM(Årsutgifter[Belopp])","v":{"v":1310,"d":"1,310 kr"}},null,null,{"$f":"IF(C3-C4<C2,C3-C4,C2)","v":4240}]
[]
[null,"Årsintäkter","Belopp",null,null,"Årsutgifter","Belopp"]
[null,"Avgifter",{"v":750,"d":"750 kr"},null,null,"Papper för flygblad",{"v":1000,"d":"1,000 kr"}]
[null,"Välgörenhet",{"v":3500,"d":"3,500 kr"},null,null,"Reklam",{"v":200,"d":"200 kr"}]
[null,"Donationer",{"v":1000,"d":"1,000 kr"},null,null,"Dekorationer",{"v":90,"d":"90 kr"}]
[null,"Övrigt",{"v":300,"d":"300 kr"},null,null,"Övrigt",{"v":20,"d":"20 kr"}]