{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"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","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":49,"n_cols":4,"rows_kept":49,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[null,"Budget","Total Income","Total Income"]
["General Checking Income","2024-2025","2023-2024","2024-2025"]
[]
["Membership dues ",980,848,952]
["          and Donations",null,290,21]
["Day of Caring Grant",100,100,100]
["Increasing Membership - NEA-R",50,null,50]
["Misc",null,40,44]
[]
["Total Non-interest Income",1130,1278,1167]
[]
[]
["General Checking Expenses"," Budget","TOTAL EXPENSES","TOTAL EXPENSES"]
[null,"2024-2025","2023-2024","2024-2025"]
[]
["70TH Birthday Celebration",250,null,164.86]
["Postage",300,89.6,173.42]
["Office Supplies/printing",100,37.5,82.06]
["Door prizes",250,250,250]
["Donations/Community Service/Programs",400,390.36,100]
["Day of caring",null,null,400]
["Luncheon (speaker meals and entertainment)",1000,513.92,665]
["Scholarship dues transfer - (87 members)",90,null,87]
["Scholarship donation transfer ",null,10]
["Remembrance",50]
["Member benefit",100]
["Conference table",50]
["Gifts",150]
["Special Donations/ previously reported",null,140]
[]
["Totals",2740,1431.38,1922.34]
[]
[]
["Association Monies",null,"TOTAL","                TOTAL"]
[]
["General Checking",null,6811.96,5922.16]
["Ritter Grant Checking",null,942.74,478.55]
["Scholarship Savings",null,5692.53,5543.37]
["Scholarship CD",null,6758.54,6758.54]
[]
["Total Monies",null,20205.77,18702.62]
[]
["current members ",null,118,"                  126"]
[]
["Ritter Grant"]
["           Sunshine",null,173.09,27.31]
["           Courses",null,101.1,101.27]
["           Flyer/Candies",null,668.55,349.97]

{"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"]}