{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":1,"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":"Sheet1","index":0,"n_rows":33,"n_cols":8,"rows_kept":33,"cut":false,"hidden":false,"merged":[[2,0,2,4],[2,6,2,7],[0,0,0,7],[15,0,15,4],[29,0,29,4],[25,0,25,4]]}
["MILLINERY ASSOCIATION OF AUSTRALIA 2017 HATS OFF TO ??? CONVENTION"]
[]
["SPONSORSHIP",null,null,null,null,null,"MISC EXPENSES"]
["Item","Company","Value","Amount Sold","Income",null,"Item","Cost"]
["Premium Platinum Sponsorship",null,5000,0,{"$f":"C5*D5","v":0},null,"Printing",2000]
["Gold Sponsorship",null,2000,0,{"$f":"C6*D6","v":0},null,"Postage",300]
["Silver Sponsorship",null,600,0,0,null,"Advertising",5000]
["Trade Table Full Week",null,550,0,0,null,"Welcome Basket tutors",500]
["Trade Table Extra Days",null,200,0,0,null,"Photography",700]
["Grand Finale Dinner",null,3000,0,0,null,"Tutors welcome party",600]
["Mystery Hat Competition",null,1500,0,0,null,"Tutor Taxis",1200]
["Cocktail Party",null,1000,0,0,null,"Decoration GFD",500]
[null,null,null,null,null,null,"Misc Materials",400]
["INCOME FROM SPONSORSHIP",null,null,{"$f":"SUM(D5:D12)","v":0},{"$f":"SUM(E5:E12)","v":0},null,"Lanyards",600]
[]
["TUTORS",null,null,null,null,null,"Free Tickets",{"$f":"1785+5280+240","v":7305}]
["Item",null,"Value","Total Tutors","Expense",null,"Ball Entertainment",4500]
["Workshop Tutors",null,600,{"$f":"SUM(70+7.5)","v":77.5},{"$f":"C18*D18","v":46500},null,"Masquerade Ball",{"$f":"120*200","v":24000}]
["Seminar Tutors",null,80,null,{"$f":"C19*D19","v":0},null,"Cocktail party",{"$f":"85*136","v":11560}]
["Tutor travel",null,390,null,{"$f":"C20*D20","v":0},null,"MHC Prize money",1100]
["Tutor accommodation",null,{"$f":"SUM(150*7)","v":1050},null,{"$f":"C21*D21","v":0},null,"College Costs",1000]
["Tutor meals",null,{"$f":"20*7","v":140},null,0,null,"Catering Tutors",1000]
["Overseas Tutor fees & travel",null,{"$f":"SUM(600*4+100+3000)","v":5500},null,0,null,"Master Milliner Challenge",{"$f":"SUM(500+750)","v":1250}]
["Total Expense for tutors",null,null,null,{"$f":"SUM(E18:E23)","v":46500},null,"TOTAL EXPENSES",{"$f":"SUM(H5:H19)","v":59165}]
[]
["DELEGATES"]
["Delegates","Average",561,198,{"$f":"C27*D27","v":111078}]
["Functions",null,{"$f":"90*136+140*200","v":40240},null,{"$f":"+C28","v":40240}]
["Total income from delegates",null,null,null,{"$f":"SUM(E27:E28)","v":151318}]
["OUTCOME"]
["Total Income","Sponsorship, Delegate",null,null,{"$f":"+E14+E29","v":151318}]
["Total Expenses","Tutors, Misc Expenses",null,null,{"$f":"H24+E24","v":105665}]
["PROFIT",null,null,null,{"$f":"E31-E32","v":45653}]