{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Regular IRA budget","Sheet3"],"not_rendered":{"images":1},"read":"whole","date_system":"1900"}

{"sheet":"Regular IRA budget","index":0,"n_rows":47,"n_cols":7,"rows_kept":47,"merged":[[1,2,1,6],[48,2,49,6]]}
[null,null,"IRA Activity Budget"]
[null,null,"Noche de Fiesta, 2020"]
[]
[]
["Account",null,"Operating Expenses",null,"Amount",null,"PLEASE EXPLAIN: Comments/Notes"]
[]
[null,null,"A. Artist/ Performer/Speaker"]
[613802,null,"Honoraria (Price set by CI) ",null,null," Concert performance, lecture and master class by Arsenio Rodriguez Project and its members.","Concert performance and sound provided by the band."]
[613802,null,"Honoraria (Price set by CI) ",{"$nulls":3},"Set by band."]
[613801,null,"Professional Svcs/ Speaker Fees (Price set by vendor) ",null,{"v":6500,"d":"$6,500.00"}]
[601801,null,"Special Consultants (existing CI employees)"]
[613801,null,"Other Consultants /Other  Professional Services",null,{"v":1000,"d":"$1,000.00"},null,"Stage rental."]
[613001,null,"Independent Contractor(s) "]
[null,null,"Other:",null,{"v":1500,"d":"$1,500.00"},null,"Support for food/refreshments."]
[null,null,"Artist/Performer/Speaker/Consultant TOTALS",null,{"$f":"SUM(E8:E14)","v":{"v":9000,"d":"$9,000.00"}}]
[]
[null,null,"B.. Supplies & Services- Other"]
[660002,null,"Printing ",null,{"v":150,"d":"$150.00"}]
[660017,null,"Advertising (such as in a magazine or publication)"]
[660831,null,"Copier Chargeback"]
[660090,null,"Event Signage (wayfinding on day of event)"]
[660835,null,"Event or Parking-related Staffing "]
[660825,null,"Rentals or Leases"]
[660833,null,"Promotional Items (with logo)"]
[660834,null,"Awards "]
[660890,null,"Registration- Conferences & Meetings "]
[660003,null,"Supplies & Services- Other",null,{"v":200,"d":"$200.00"},null,"Decorations for event"]
[660003,null,"Supplies & Services- Other",null,{"v":60,"d":"$60.00"},null,"Parking signs/Parking services"]
[660003,null,"Parking (please describe)"]
[null,null," Other (specify)"]
[null,null,"Other (specify)"]
[null,null,"Supplies & Services- Other TOTALS",null,{"$f":"SUM(E18:E31)","v":{"v":410,"d":"$410.00"}}]
[null,null,"TOTAL  EXPENSES",null,{"$f":"SUM(E15,E32)","v":{"v":9410,"d":"$9,410.00"}}]
[]
[null,null,"C. Revenue",null,"Amount",null,"Comments/Notes"]
[null,null,"A. Course Fees"]
[null,null,"B. Ticket Sales"]
[null,null,"C. Additional Sources of Funding"]
[null,null,"TOTAL REVENUE",null,{"$f":"SUM(E36:E38)","v":{"v":0,"d":"$0.00"}}]
[]
[null,null,"D. TOTAL REQUESTED FROM IRA",null,{"$f":"E33-E39","v":{"v":9410,"d":"$9,410.00"}}]
[]
[null,null,"E. Other Expenses "]
[660832,null,"OPC Chargebacks & Facility Use Fees"]
[null,null,"Other (not requested from IRA)",null,{"v":2000,"d":"$2,000.00"},null,"Food and refreshments/El club de español"]
[null,null,"Other (not requested from IRA)"]
[null,null,"TOTAL OF OTHER EXPENSES",null,{"$f":"SUM(E44:E46)","v":{"v":2000,"d":"$2,000.00"}}]

{"sheet":"Sheet3","index":1,"n_rows":0,"n_cols":0,"rows_kept":0}