{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Instructions","Budget"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[[13,0,14,0],[13,4,14,4],[0,0,0,2],[4,0,5,0],[7,0,8,0],[10,0,11,0],[4,4,5,4],[7,4,8,4],[10,4,11,4]]}
["Valentine's Day Ball"]
[]
["Click buttons to enter data."]
[]
["Step 1",null,null,null,"Estimated # of attendees"]
[]
[]
["Step 2",null,null,null,"Sources of revenue (donations, ticket sales, etc.)"]
[]
[]
["Step 3",null,null,null,"Expenses (meal, advertising, cleanup, etc.)"]
[]
[]
["Step 4",null,null,null,"Budget worksheet displayed"]

{"sheet":"Budget","index":1,"n_rows":26,"n_cols":3,"rows_kept":26,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["Valentine's Day Ball"]
[]
["Input Section"]
["No. of Attendees",400]
["Cost per Chair Setup",2]
["Caterer's Meal Cost per Person",17.5]
["Ticket Price per Person",50]
[]
["Income"]
["Student Club Contributions",1500]
["Donations",1500]
["Ticket Revenue",{"$f":"B4*B7","v":20000}]
["Total Income",null,{"$f":"SUM(B10:B12)","v":23000}]
[]
["Expenses"]
["Advertising",1000]
["Ballroom Rental",5000]
["Chairs/Table Setup",800]
["Decorations",2750]
["DJ Cost",2000]
["Cleanup Costs",1300]
["Meal Cost ",7000]
["Contingency",2700]
["Total Expenses",null,{"$f":"SUM(B16:B23)","v":22550}]
[]
["Balance",null,{"$f":"C13-C24","v":450}]