{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["FINANCIAL PLAN 128-961047"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":3,"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":"FINANCIAL PLAN 128-961047","index":0,"n_rows":30,"n_cols":9,"rows_kept":30,"cut":false,"hidden":false,"merged":[[32,0,32,8],[31,0,31,8],[4,1,4,3],[5,1,5,8],[6,1,6,3],[28,0,28,8],[29,0,29,8],[30,0,30,8],[9,0,9,8],[10,2,25,3],[7,2,8,3]]}
["UNIVERSITY OF WISCONSIN - EAU CLAIRE",{"$nulls":7},"66-R-4a"]
["Student Organization Seg Fee Funding Allocation Reqeust "]
["Three-Year Financial Plan"]
[]
[]
["Student Organization Name: "]
["Prepared By:",{"$nulls":6},"Date"]
[null,"Actual*",null,null,"Budget","*Actual YTD","THREE-YEAR PLAN"]
["Description","2021-22",null,null,"2022-23","2022-23","2023-24","2024-25","2025-26"]
["Revenue"]
["     1.  Allocation Request (How much are your requesting) "]
["     2.  Fundraising Effors"]
["     3. Ticket Sales/Events "]
["     4.  Other Revenue (Please Specify in notes)"]
["Total Revenue"]
["Expenditures"]
["1. Travel (Gas, Hotels, Etc.)"]
["2. Supplies"]
["     3.  Conference / Tournament Fees "]
["     4.  Building usage (did you have to pay for a reservation?)"]
["     5.  Other Expenses (Please specify in notes) "]
[null,0]
["Total Expenditures",{"$f":"SUM(B17:B21)","v":0}]
["Current Year Operating Net",{"$f":"B13-B23+B11+B12+B14","v":0}]
["Prior Year Balance (US Bank Account)"]
["Ending Balance",{"$f":"B25+B24","v":0}]
[]
[]
["Notes/Comments?Explanations/ Additional Information: "]
["*Actual - if you did not request an allocation in previous year leave this section blank *Actual YTD - this is your most recent budget spending "]