{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Budget","Breakdown"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Budget","index":0,"n_rows":26,"n_cols":3,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["CRSA 2019-2020","Budget","YTD Actuals"]
["5456 - Administration"]
["Troop support",200.0,{"$f":"Breakdown!F4","v":17.19}]
["GA",100.0]
["Discretionary",550.0]
["Office supplies",50.0]
["Printing",0.0]
["Photographer",0.0]
["Advertisements",0.0]
["TOTAL",{"$f":"SUM(B3:B9)","v":900},{"$f":"sum(C3:C9)","v":17.19}]
[]
["5457 - Academic"]
["Journal",1300.0]
["Vernissage/Cabaret",500.0]
["Faculty coffee talks",500.0]
["CRSA Faculty meeting",0.0]
["TOTAL",{"$f":"SUM(B13:B16)","v":2300},{"$f":"sum(C13:C16)","v":0}]
[]
["5458 - Social"]
["Faculty meet & greet",600.0,{"$f":"Breakdown!F30","v":600}]
["EoY soiree",600.0]
["Student lounge schmooze",300.0]
["Coffee/study breaks",300.0]
["TOTAL",{"$f":"SUM(B20:B23)","v":1800},{"$f":"sum(C20:C23)","v":600}]
[]
["CRSA TOTAL",{"$f":"B10+B24+B17","v":5000},617.19]

{"sheet":"Breakdown","index":1,"n_rows":38,"n_cols":11,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[{"$nulls":9},"MA's - Do Not fill"]
[null,"Cheque #","Date of Expense (YYYY-MM-DD)","Date on Cheque (YYYY-MM-DD)","Name on Cheque","Amount","Description of Expense","Other Notes","MA Event Budget Line","ASFA Approval","Date"]
[5456.0,"CRSA Administration",{"$nulls":5},"Annual Budget-",null,{"$f":"Budget!B10","v":900}]
[null,688.0,"20/09/2019","2019-01-10","Kiah Ellis-Durity",17.19,"Troop Support - Food for meeting",null,"Troop Support"]
[]
[]
[]
[]
[]
[]
[{"$nulls":7},"YTD Total",null,{"$f":"SUM(F4:F10)","v":17.19}]
[{"$nulls":7},"Remaining",null,{"$f":"J3-J11","v":882.81}]
[]
[{"$nulls":9},"MA's - Do Not fill"]
[null,"Cheque #","Date of Expense (YYYY-MM-DD)","Date on Cheque (YYYY-MM-DD)","Name on Cheque","Amount","Description of Expense","Other Notes","MA Event Budget Line","ASFA Approval","Date"]
[5457.0,"CRSA Academic",{"$nulls":5},"Annual Budget-",null,{"$f":"Budget!B17","v":2300}]
{"$rows_empty":7}
[{"$nulls":7},"YTD Total",null,{"$f":"SUM(F17:F23)","v":0}]
[{"$nulls":7},"Remaining",null,{"$f":"J16-J24","v":2300}]
[]
[{"$nulls":9},"MA's - Do Not fill"]
[null,"Cheque #","Date of Expense (YYYY-MM-DD)","Date on Cheque (YYYY-MM-DD)","Name on Cheque","Amount","Description of Expense","Other Notes","MA Event Budget Line","ASFA Approval","Date"]
[5458.0,"CRSA Social",{"$nulls":5},"Annual Budget-",null,{"$f":"Budget!B24","v":1800}]
[null,689.0,"18/09/2019","2019-01-10","Amelia Jeffrey",600.0,"CRSA Social - Beginning of year party - food and drink",null,"Faculty meet & greet"]
[]
[]
[]
[]
[]
[]
[{"$nulls":7},"YTD Total",null,{"$f":"SUM(F30:F36)","v":600}]
[{"$nulls":7},"Remaining",null,{"$f":"J29-J37","v":1200}]