{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":1,"macros":0,"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":"Sheet1","index":0,"n_rows":32,"n_cols":11,"rows_kept":32,"cut":false,"hidden":false,"merged":[[0,0,0,9],[1,0,1,9]]}
["CRC \"SAMPLE\" BUDGET"]
["CRC San Diego Aug 18-20, 2019"]
[]
["# people","Position","Name","Transportation","Registration","Nights","Hotel","Hotel Tax/Fees","TOTAL","Workshop to attend"]
[1,"Delegate",null,"paid by Society",485,2,199,0.12695000000000001,{"$f":"E5+F5*G5*(1+H5)","v":933.52610000000004},"Chapter Operations"]
[2,"Alternate",null,"paid by Society",485,2,199,0.12695000000000001,{"$f":"E6+F6*G6*(1+H6)","v":933.52610000000004},"Chapter Operations"]
[3,"Secretary",null,200,375,1,199,0.12695000000000001,{"$f":"D7+E7+F7*G7*(1+H7)","v":799.26305000000002},"Chapter Operations and finance"]
[4,"Treasurer",null,200,375,1,199,0.12695000000000001,799.26305000000002,"Finance"]
[5,"Past President",null,200,375,1,199,0.12695000000000001,799.26305000000002,"Business meeting/workshops"]
[6,"MP Chair",null,200,375,1,199,0.12695000000000001,799.26305000000002,"MP","Transportation is reimbursed only for the Centralized training"]
[7,"RP Chair",null,200,375,1,199,0.12695000000000001,799.26305000000002,"RP","Transportation is reimbursed only for the Centralized training"]
[8,"SA Chair",null,"paid by Society",375,1,199,0.12695000000000001,{"$f":"E12+F12*G12*(1+H12)","v":599.26305000000002},"SA"]
[9,"CTTC Chair",null,"paid by Society",375,1,199,0.12695000000000001,{"$f":"E13+F13*G13*(1+H13)","v":599.26305000000002},"CTTC"]
[10,"YEA chair",null,"paid by Society",375,1,199,0.12695000000000001,{"$f":"E14+F14*G14*(1+H14)","v":599.26305000000002},"YEA"]
[11,"Historian",null,200,375,1,199,0.12695000000000001,799.26305000000002,"Historian"]
[12,"GGAC",null,"paid by Society",375,1,199,0.12695000000000001,{"$f":"E16+F16*G16*(1+H16)","v":599.26305000000002},"GGAC"]
[13,"Webmaster/Newsletter Editor",null,200,375,1,199,0.12695000000000001,{"$f":"D17+E17+F17*G17*(1+H17)","v":799.26305000000002},"Website/Newsletter"]
[14,null,null,0,0,0,199,0.12695000000000001,{"$f":"D18+E18+F18*G18*(1+H18)","v":0},"Based on Chapter Needs"]
[15,null,null,0,0,0,199,0.12695000000000001,0,"Based on Chapter Needs"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I5:I19)","v":9858.9457499999971}]
[]
[null,null,"Grand Total",{"$f":"I20","v":9858.9457499999971}]
[null,null,"Amount budgeted"]
[null,null,"Under budget",{"$f":"D23-D22","v":-9858.9457499999971},"Money to be fundraised"]
[]
[null,"* price is for registration before June 1st.  See above for late registration penalties"]
[null,"* Number of nights for the chairs is at the discretion of the chapter"]
[null,"* note that the chair person in the CIQ has to match the name of the person attending the workshop, otherwise you wont be able to get reimbursed."]
[null,"* if you are coming to the CRC, you are expected to attend the workshop and business sessions in order to be reimbursed by Society"]
[null,"* We understand that it's not everyone who can attend the CRC, but this budget is based on a perfect world. When the CRC is closer, it is easier to get everyone"]
[null,"* Transportation amount varies per location, this is just for example"]
[null,"* the Region doesn’t reimburse for the CRC, only the Society when noted and the chapter are responsible"]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}