{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Detail","Sheet2","Sheet3"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Detail","index":0,"n_rows":41,"n_cols":15,"rows_kept":41,"merged":[[30,9,30,13]],"flags":["formulas_cached_only"]}
["Day","Time","Registration","Merchandise","Auction","Raffle","Food/Pop","Totals",null,"Date","Num","Description","Memo","Amount"]
["Friday","2:00 p.m.",{"v":1100,"d":"1,100.00"},{"v":530,"d":"530.00"},{"$nulls":3},{"v":1630,"d":"1,630.00"},null,"2005-09-19",2084,"Voyageurs Lutheran Ministry","Camp Usage Fee",{"v":-25,"d":"(25.00)"},"Camp"]
[null,"4:00 p.m.",{"v":850,"d":"850.00"},{"v":275,"d":"275.00"},{"$nulls":3},{"v":1125,"d":"1,125.00"},null,"2005-09-19",2084,"Voyageurs Lutheran Ministry","Accomodations",{"v":-2998,"d":"(2,998.00)"},"Camp"]
[null,"6:00 p.m.",{"v":750,"d":"750.00"},{"v":417,"d":"417.00"},{"$nulls":3},{"v":1167,"d":"1,167.00"},null,"2005-09-19",2084,"Voyageurs Lutheran Ministry","Deposit Refund",{"v":250,"d":"250.00"},"Camp"]
[null,"8:00 p.m.",{"v":1581,"d":"1,581.00"},{"$nulls":4},{"v":1581,"d":"1,581.00"},null,"    2/19/2005",2036,"Voyageurs Lutheran Ministry","Deposit",{"v":-250,"d":"(250.00)"},"Camp"]
[null,"10:00 p.m.",null,{"v":175,"d":"175.00"},{"$nulls":3},{"v":175,"d":"175.00"},{"$nulls":6},{"v":-3023,"d":"(3,023.00)"}]
["Friday Totals:",null,{"v":4281,"d":"4,281.00"},{"v":1397,"d":"1,397.00"},0,0,0,{"v":5678,"d":"5,678.00"},null,"2005-08-20",2066,"Erinn Schrupp","Kid's Games",{"v":-100,"d":"(100.00)"},"Entertainment"]
[{"$nulls":7},0,null,"2005-09-19",2082,"Julie Pearce","DJ",{"v":-200,"d":"(200.00)"},"Entertainment"]
["Saturday","10:00 a.m.",{"$nulls":5},0,null,"2005-09-19","See Note","Chris Corbet","Workshop Leader",{"v":-105,"d":"(105.00)"},"Speaker"]
[null,"12:00 p.m.",{"v":446,"d":"446.00"},{"v":422,"d":"422.00"},null,null,{"v":55,"d":"55.00"},{"v":923,"d":"923.00"},null,"2005-09-19",2084,"Dave Gebhardt","Sat Speaker",{"v":-140,"d":"(140.00)"},"Speaker"]
[null,"2:00 p.m.",{"$nulls":5},0,{"$nulls":6},{"v":-545,"d":"(545.00)"}]
[null,"4:00 p.m.",null,{"v":122.5,"d":"122.50"},{"$nulls":3},{"v":122.5,"d":"122.50"},null,"2005-09-19",2084,"Voyageurs Lutheran Ministry","Juices",{"v":-116.65,"d":"(116.65)"},"Food"]
[null,"6:00 p.m.",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},null,null,{"v":40,"d":"40.00"},{"v":240,"d":"240.00"},null,"2005-09-19",2084,"Voyageurs Lutheran Ministry","Food",{"v":-1575.82,"d":"(1,575.82)"},"Food"]
[null,"10:00 p.m.",{"v":10,"d":"10.00"},null,null,399.25,null,409.25,null,"2005-09-19",2083,"Mike Je","Food (Fried Rice)",{"v":-85,"d":"(85.00)"},"Food"]
["Saturday Totals:",null,{"v":556,"d":"556.00"},{"v":644.5,"d":"644.50"},0,399.25,{"v":95,"d":"95.00"},{"v":1694.75,"d":"1,694.75"},null,"2005-09-19","Dep","Julie Pearce","Unused Food Money",197.78,"Food"]
[{"$nulls":7},0,null,"    8/20/2005",2068,"Julie Pearce","Food (Sam's Club)",{"v":-940,"d":"(940.00)"},"Food"]
["Sunday","1:30 a.m.",null,null,{"v":1156,"d":"1,156.00"},null,null,{"v":1156,"d":"1,156.00"},{"$nulls":6},{"v":-2519.69,"d":"(2,519.69)"}]
[null,"12:00 p.m.",null,252.95,null,null,110.23,363.18,null,"2005-09-19",2085,"Adventure Apparel & Gifts","Merchandise",{"v":-329.51,"d":"(329.51)"},"Merchandise"]
["Sunday Totals",null,0,252.95,{"v":1156,"d":"1,156.00"},0,110.23,{"v":1519.18,"d":"1,519.18"},null,"2005-09-19","Dep","Sheila Bogenholm","Unused Merch Money",152.56,"Merchandise"]
["After Closing",null,null,{"v":89,"d":"89.00"},{"$nulls":3},{"v":89,"d":"89.00"},null,"    8/20/2005",2070,"Sheila Bogenholm","Auction Items",{"v":-300,"d":"(300.00)"},"Merchandise"]
["Grand Totals",null,{"v":4837,"d":"4,837.00"},{"v":2383.45,"d":"2,383.45"},{"v":1156,"d":"1,156.00"},399.25,{"v":205.23000000000002,"d":"205.23"},{"v":8980.93,"d":"8,980.93"},null,"    8/20/2005",2071,"Adventure Apparel & Gifts","Merchandise",{"v":-2015.1,"d":"(2,015.10)"},"Merchandise"]
[{"$nulls":7},0,{"$nulls":6},{"v":-2492.0499999999997,"d":"(2,492.05)"}]
["Preregistrations",null,{"v":3783,"d":"3,783.00"},{"$nulls":4},{"v":3783,"d":"3,783.00"},null,"    3/16/2005",2037,"Paper Hog","Registration Forms",{"v":-33,"d":"(33.00)"},"Supplies"]
["Refunds",null,{"v":-160,"d":"(160.00)"},{"$nulls":4},{"v":-160,"d":"(160.00)"},null,"    3/28/2005",2047,"U.S. Postmaster","Mail flyers",{"v":-96.94,"d":"(96.94)"},"Supplies"]
["Cancelled Check",null,{"v":-45,"d":"(45.00)"},{"$nulls":4},{"v":-45,"d":"(45.00)"},null,"    3/28/2005",2048,"Julie Pearce","Agenda copies",{"v":-6.6,"d":"(6.60)"},"Supplies"]
["Returned Check Fee",null,{"v":-6,"d":"(6.00)"},{"$nulls":4},{"v":-6,"d":"(6.00)"},null,"    8/20/2005",2066,"Erinn Schrupp","Banner",{"v":-100,"d":"(100.00)"},"Supplies"]
["Total Registrations",null,{"v":8409,"d":"8,409.00"},{"v":2383.45,"d":"2,383.45"},{"v":1156,"d":"1,156.00"},399.25,{"v":205.23000000000002,"d":"205.23"},{"v":12552.93,"d":"12,552.93"},null,"    8/20/2005",2067,"Julie Pearce","Misc. Supplies",{"v":-182.64,"d":"(182.64)"},"Supplies"]
[{"$nulls":9},"    9/8/2005",2078,"Robin Evanson","Name Tags",{"v":-12.25,"d":"(12.25)"},"Supplies"]
[{"$nulls":14},{"v":-431.42999999999995,"d":"(431.43)"}]
[{"$nulls":5},"TOTAL","INCOME",{"v":12552.93,"d":"12,552.93"},null,"Total Expense",{"$nulls":4},{"v":-9011.17,"d":"(9,011.17)"}]
[{"$nulls":5},"TOTAL","EXPENSE",{"v":-9011.17,"d":"(9,011.17)"},null,"ACCOMODATIONS BREAKDOWN"]
[{"$nulls":5},"TOTAL","PROFIT",{"v":3541.76,"d":"3,541.76"},null,null,"Rate","Quantity",null,"Total"]
[{"$nulls":10},{"v":27,"d":"$27"},12,"Bakk House",{"v":-324,"d":"(324.00)"}]
["Chris Corbet has request $105 be applied to new registrations for 2006.  Recorded on books. REE",{"$nulls":9},{"v":18,"d":"$18"},103,"Cabins",{"v":-1854,"d":"(1,854.00)"}]
[{"$nulls":10},{"v":8,"d":"$8"},46,"Camping",{"v":-368,"d":"(368.00)"}]
[{"$nulls":10},{"v":10,"d":"$10"},3,"Camping with Elec.",{"v":-30,"d":"(30.00)"}]
["Meals cost out at approximately $2.50/meal",{"$nulls":3},"5 Meals @ $2.50 = ",null,{"v":12.5,"d":"12.50"},{"$nulls":3},{"v":18,"d":"$18"},15,"Priest House",{"v":-270,"d":"(270.00)"}]
[{"$nulls":10},{"v":4,"d":"$4"},18,"Day Pass",{"v":-72,"d":"(72.00)"}]
["Total Costs",{"v":9011.17,"d":"$9,011.17"},"divided by",179,"Campers",{"v":50.34173184357542,"d":"$50.34"},"Average Cost per Guest",{"$nulls":3},{"v":10,"d":"$10"},8,"Thurs Campers",{"v":-80,"d":"(80.00)"}]
[{"$nulls":10},"Total Guests:","197","Total",{"v":-2998,"d":"(2,998.00)"}]
[{"$nulls":10},"Full Weekend Guests:","179"]

{"sheet":"Sheet2","index":1,"n_rows":65,"n_cols":3,"rows_kept":65,"flags":["formulas_cached_only"]}
[{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
[{"v":7,"d":"7.00"},null,{"v":7,"d":"7.00"}]
[{"v":7,"d":"7.00"},null,{"v":7,"d":"7.00"}]
[{"v":7,"d":"7.00"},null,{"v":7,"d":"7.00"}]
[{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
[{"v":12,"d":"12.00"},null,{"v":12,"d":"12.00"}]
[{"v":14,"d":"14.00"},null,{"v":14,"d":"14.00"}]
[{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
[{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
[{"v":28,"d":"28.00"},null,{"v":28,"d":"28.00"}]
[{"v":33,"d":"33.00"},null,{"v":33,"d":"33.00"}]
[{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"}]
[{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"}]
[{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"}]
[{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"}]
[{"v":36,"d":"36.00"},null,{"v":36,"d":"36.00"}]
[{"v":38,"d":"38.00"},null,{"v":38,"d":"38.00"}]
[{"v":38,"d":"38.00"},null,{"v":38,"d":"38.00"}]
[{"v":38,"d":"38.00"},null,{"v":38,"d":"38.00"}]
[{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"}]
[{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"}]
[{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"}]
[{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"}]
[{"v":42,"d":"42.00"},null,{"v":42,"d":"42.00"}]
[{"v":45,"d":"45.00"},null,{"v":45,"d":"45.00"}]
[{"v":47,"d":"47.00"},null,{"v":47,"d":"47.00"}]
[{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]
[{"v":55,"d":"55.00"},null,{"v":55,"d":"55.00"}]
[{"v":55,"d":"55.00"},null,{"v":55,"d":"55.00"}]
[{"v":55,"d":"55.00"},null,{"v":55,"d":"55.00"}]
[{"v":55,"d":"55.00"},null,{"v":55,"d":"55.00"}]
[{"v":55,"d":"55.00"},null,{"v":55,"d":"55.00"}]
[{"v":55,"d":"55.00"},null,{"v":55,"d":"55.00"}]
[{"v":56,"d":"56.00"},null,{"v":56,"d":"56.00"}]
[{"v":56,"d":"56.00"},null,{"v":56,"d":"56.00"}]
[{"v":56,"d":"56.00"},null,{"v":56,"d":"56.00"}]
[{"v":82,"d":"82.00"},null,{"v":82,"d":"82.00"}]
[{"v":82.5,"d":"82.50"},null,{"v":82.5,"d":"82.50"}]
[{"v":89,"d":"89.00"},null,{"v":89,"d":"89.00"}]
[{"v":90,"d":"90.00"},null,{"v":90,"d":"90.00"}]
[{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
[{"v":110,"d":"110.00"},null,{"v":110,"d":"110.00"}]
[{"v":110,"d":"110.00"},null,{"v":110,"d":"110.00"}]
[{"v":117,"d":"117.00"},null,{"v":117,"d":"117.00"}]
[{"v":128,"d":"128.00"},null,{"v":128,"d":"128.00"}]
[{"v":135,"d":"135.00"},null,{"v":135,"d":"135.00"}]
[{"v":160,"d":"160.00"},null,{"v":160,"d":"160.00"}]
[{"v":175,"d":"175.00"},null,{"v":175,"d":"175.00"}]
[{"v":220,"d":"220.00"},null,{"v":220,"d":"220.00"}]
[539.43,null,539.43]
[{"v":3427.93,"d":"3,427.93"},null,{"v":3427.93,"d":"3,427.93"}]
[]
[{"v":1,"d":"$1.00"},124,{"v":124,"d":"124.00"}]
[{"v":5,"d":"$5.00"},35,{"v":175,"d":"175.00"}]
[{"v":10,"d":"$10.00"},18,{"v":180,"d":"180.00"}]
[{"v":20,"d":"$20.00"},155,{"v":3100,"d":"3,100.00"}]
[{"v":50,"d":"$50.00"},17,{"v":850,"d":"850.00"}]
[{"v":100,"d":"$100.00"},10,{"v":1000,"d":"1,000.00"}]
[null,null,{"v":5429,"d":"5,429.00"}]
[]
[null,null,{"v":8856.93,"d":"8,856.93"}]
[null,null,{"v":35,"d":"35.00"}]
[null,null,{"v":8891.93,"d":"8,891.93"}]
[null,null,{"v":8980.93,"d":"8,980.93"}]
[null,null,{"v":-89,"d":"(89.00)"}]

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