{"text_format":"1","workbook":"xls","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","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":51,"n_cols":5,"rows_kept":51,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
["Big 2 Day Symposium"]
[]
["Estimate Attendees",100]
[]
["Expenses","Cost","Qty","Budget","Final"]
["Catering: June 6 Meeting"]
["   Breakfast",12,85,1020]
["Lunch",16,100,1600]
["Break x2",14,100,1400]
["Presenter's Dinner",65,40,2600]
["Catering: June 7 Conference"]
["Continental Breakfast ",10,85,850]
["Lunch (presenters / guests)",18,95,1710]
["2 Breaks ",14,90,1260]
["Reception ",17,80,1360]
["Catering Subtotal",null,null,11800]
["Service & Extra Charges",null,0.17,2006.0000000000002]
["Subtotal",null,null,13806]
["Tax",null,0.09,1242.54]
["Catering Total",null,null,15048.54,0]
["Travel"]
["Parking Passes",16,4,64]
["Hotel ($180 x 2 nights)",360,10,3600]
["East Coast Flights",750,6,4500]
["California Flights",300,4,1200]
["Taxi from SFO ($85x2)",170,10,1700]
["   Shuttle",400,2,800]
["Travel Total",null,null,11864,0]
["Event Expenses"]
["   Space Rental",null,null,500]
["   Graphic Design",null,null,2500]
["   Printing & Mailing",null,null,1000]
["Supplies and Materials",99,2,198,0]
["A/V & Videorecording",null,null,2400]
["Event Expenses Total",null,null,6598,0]
["Symposium Expenses",null,null,-33510.54,0]
[]
[]
["Symposium Income",null,null,"Total","Total"]
["Event Registration","Attendees","Avg Payment"]
[null,90,285,25650]
[null,"UC Fee",-0.07,-1795.5000000000002]
["Sponsorship",null,null,10000]
["Symposium Income",null,null,33854.5]
[]
["Total Net Cost",null,null,343.9599999999991,0]

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

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