{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["Sheet3","Sheet1","Sheet2","Money","jlk"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet3","index":0,"n_rows":21,"n_cols":5,"rows_kept":21,"flags":["formulas_cached_only"]}
[]
["Northern Lights Area of Narcotics Anonymous Sept 8, 9 & 10"]
[]
[]
["Registration Count"]
[null,"Bakk House",18,{"v":28,"d":"$28.00"},{"v":504,"d":"$504.00"}]
[null,"Priest House + Cabins",142,{"v":18,"d":"$18.00"},{"v":2556,"d":"$2,556.00"}]
[null,"Camping",59,{"v":8,"d":"$8.00"},{"v":472,"d":"$472.00"}]
[null,"Camping w/Elec",5,{"v":10,"d":"$10.00"},{"v":50,"d":"$50.00"}]
[null,"Day Pass",13,{"v":4,"d":"$4.00"},{"v":52,"d":"$52.00"}]
[null,"Thurs Overnight",12,{"v":10,"d":"$10.00"},{"v":120,"d":"$120.00"}]
[null,null,249,null,{"v":3754,"d":"$3,754.00"}]
[null,"Upper Lakes Foods",null,null,{"v":1174.1,"d":"$1,174.10"}]
[null,"Camp Usage Fee",null,null,{"v":25,"d":"$25.00"}]
[null,"Camp Deposit",null,null,{"v":-275,"d":"$(275.00)"}]
[null,"Total Amount Due",null,null,{"v":4678.1,"d":"$4,678.10"}]
[]
[null,"Camp Deposit for 2007",null,null,{"v":275,"d":"$275.00"}]
[null,"Total Check Amt Enclosed",null,null,{"v":4953.1,"d":"$4,953.10"}]
[]
["Please reserve the camp for the weekend of 9/7, 9/8 and 9/9/2007"]

{"sheet":"Sheet1","index":1,"n_rows":60,"n_cols":3,"rows_kept":60,"flags":["formulas_cached_only"]}
["VERMILION WEEKEND CASH ACTIVITY"]
[]
["Pre-Registration","2006-09-08",{"v":165,"d":"165.00"}]
["On Site Registrations","2006-09-09",{"v":235,"d":"235.00"}]
["On Site Registrations","2006-09-09",{"v":60,"d":"60.00"}]
["On Site Registrations","2006-09-08",{"v":1728.76,"d":"1,728.76"}]
["On Site Registrations","2006-09-08",{"v":1830,"d":"1,830.00"}]
["On Site Registrations","2006-09-08",{"v":2240,"d":"2,240.00"}]
["On Site Registrations","2006-09-08",{"v":1425,"d":"1,425.00"}]
["On Site Registrations","2006-09-09",{"v":1075,"d":"1,075.00"}]
["On Site Registrations","2006-09-09",{"v":10,"d":"10.00"}]
["On Site Registrations","2006-09-10",{"v":30,"d":"30.00"}]
["On Site Registrations","2006-09-09",21.24]
["On Site Registrations","2006-09-09",{"v":-15,"d":"(15.00)"}]
["On Site Registrations","2006-09-09",{"v":-75,"d":"(75.00)"}]
["Total Collected Weekend",null,{"v":8565,"d":"8,565.00"}]
[]
[]
["Merch","2006-09-08",{"v":492,"d":"492.00"}]
["Merch","2006-09-08",{"v":132.5,"d":"132.50"}]
["Merch","2006-09-08",{"v":129,"d":"129.00"}]
["Merch","2006-09-08",{"v":389,"d":"389.00"}]
["Merch","2006-09-09",{"v":493,"d":"493.00"}]
["Merch","2006-09-09",{"v":224,"d":"224.00"}]
["Merch","2006-09-09",{"v":164,"d":"164.00"}]
["Merch","2006-09-10",{"v":456,"d":"456.00"}]
["Start up Cash Included","2006-09-09",{"v":-100,"d":"(100.00)"}]
["in Final Envelope","2006-09-09",{"v":11,"d":"11.00"}]
[null,null,{"v":2390.5,"d":"2,390.50"}]
[]
["Raffle","2006-09-08",{"v":120,"d":"120.00"}]
["Raffle","2006-09-10",{"v":541,"d":"541.00"}]
[null,null,{"v":661,"d":"661.00"}]
[]
["Auction","2006-09-10",{"v":847,"d":"847.00"}]
["Auction","2006-09-10",{"v":65,"d":"65.00"}]
["Auction","2006-09-10",{"v":912,"d":"912.00"}]
[]
["Pop","2006-09-10",{"v":137,"d":"137.00"}]
["Pop","2006-09-10",30.75]
[null,null,167.75]
[]
["Merchandise",null,{"v":2390.5,"d":"2,390.50"}]
["Raffle",null,{"v":661,"d":"661.00"}]
["Auction",null,{"v":912,"d":"912.00"}]
["Pop",null,167.75]
["Pre-Registrations",null,{"v":165,"d":"165.00"}]
["Registrations",null,{"v":8565,"d":"8,565.00"}]
["Returned Cash for Change",null,{"v":243.3,"d":"243.30"}]
["Merchandise Copies",null,{"v":-11,"d":"(11.00)"}]
["Registration Supplies",null,{"v":-21.24,"d":"(21.24)"}]
["Merchandise (Robin Sweatshirt)",null,{"v":6.5,"d":"6.50"}]
["Food (Zups)",null,{"v":-18.55,"d":"(18.55)"}]
["Food (Zups)",null,{"v":-17.3,"d":"(17.30)"}]
["Food (Zups)",null,{"v":-117.85,"d":"(117.85)"}]
["Food (Mike Fried Rice)",null,{"v":-90,"d":"(90.00)"}]
["Games (Baby Food)",null,{"v":-10,"d":"(10.00)"}]
["Target Deposit",null,{"v":12825.11,"d":"12,825.11"}]
["Actual Deposit",null,{"v":12825.11,"d":"12,825.11"}]
["Difference",null,0]

{"sheet":"Sheet2","index":2,"n_rows":45,"n_cols":2,"rows_kept":45,"flags":["formulas_cached_only"]}
[{"v":12,"d":"12.00"}]
[13.76,21.240000000000002]
[{"v":14.5,"d":"14.50"}]
[{"v":28,"d":"28.00"}]
[{"v":28,"d":"28.00"}]
[{"v":30,"d":"30.00"}]
[{"v":30,"d":"30.00"}]
[{"v":32,"d":"32.00"}]
[{"v":38,"d":"38.00"}]
[{"v":38,"d":"38.00"}]
[{"v":39,"d":"39.00"}]
[{"v":40,"d":"40.00"}]
[{"v":41,"d":"41.00"}]
[{"v":49,"d":"49.00"}]
[{"v":50,"d":"50.00"}]
[{"v":50,"d":"50.00"}]
[{"v":50,"d":"50.00"}]
[{"v":52,"d":"52.00"}]
[{"v":53,"d":"53.00"}]
[{"v":60,"d":"60.00"}]
[{"v":60,"d":"60.00"}]
[{"v":60,"d":"60.00"}]
[{"v":65,"d":"65.00"}]
[{"v":70,"d":"70.00"}]
[{"v":70,"d":"70.00"}]
[{"v":70,"d":"70.00"}]
[{"v":70,"d":"70.00"}]
[{"v":70,"d":"70.00"}]
[{"v":70,"d":"70.00"}]
[{"v":70,"d":"70.00"}]
[{"v":87,"d":"87.00"}]
[{"v":95,"d":"95.00"}]
[{"v":95,"d":"95.00"}]
[{"v":95,"d":"95.00"}]
[{"v":105,"d":"105.00"}]
[{"v":120,"d":"120.00"}]
[{"v":120,"d":"120.00"}]
[{"v":140,"d":"140.00"}]
[{"v":140,"d":"140.00"}]
[{"v":150,"d":"150.00"}]
[{"v":160,"d":"160.00"}]
[{"v":195,"d":"195.00"}]
[{"v":225,"d":"225.00"}]
[{"v":280,"d":"280.00"}]
[{"v":3430.26,"d":"3,430.26"}]

{"sheet":"Money","index":3,"n_rows":91,"n_cols":6,"rows_kept":91,"merged":[[0,0,0,5],[1,0,1,5],[55,0,55,5]],"flags":["formulas_cached_only"]}
["VERMILION 2006"]
["ONE PROMISE, MANY GIFTS"]
["Income"]
[null,"Registration"]
[null,null,"Pre-registrations",{"v":3770,"d":"$3,770.00"}]
[null,null,"On-site Registration",{"v":8685,"d":"8,685.00"}]
[null,"Total Registrations",null,null,{"v":12455,"d":"$12,455.00"}]
[null,"Merchandise",null,null,{"v":2397,"d":"2,397.00"}]
[null,"Auction",null,null,{"v":912,"d":"912.00"}]
[null,"Raffle",null,null,{"v":661,"d":"661.00"}]
[null,"Pop & Bottled Water",null,null,167.75]
["Total Income",{"$nulls":4},{"v":16592.75,"d":"$16,592.75"}]
["Expense"]
[null,"Registration Expense"]
[null,null,"Camp Accommodations",{"v":3634,"d":"$3,634.00"}]
[null,null,"Thursday Night 12 @ $10",{"v":120,"d":"120.00"}]
[null,null,"Camp Usage Fee",{"v":25,"d":"25.00"}]
[null,null,"Misc. Supplies",21.24]
[null,null,"Registration Tags",58.75]
[null,"Total Registration Expenses",null,null,{"v":3858.99,"d":"$3,858.99"}]
[null,"Food Expense"]
[null,null,"Sam's Club Card",{"v":35,"d":"$35.00"}]
[null,null,"Sam's Club ",{"v":1219.27,"d":"1,219.27"}]
[null,null,"Upper Lakes Food",{"v":1174.1,"d":"1,174.10"}]
[null,null,"Zups",{"v":153.7,"d":"153.70"}]
[null,null,"Fried Rice",{"v":90,"d":"90.00"}]
[null,null,"Cookies",{"v":99,"d":"99.00"}]
[null,"Food Expense",null,null,{"v":2771.0699999999997,"d":"$2,771.07"}]
[null,"Soda Pop/Water",null,null,107.51]
[null,"Kids Games",null,null,109.01]
[null,"Kids Crafts",null,null,48.69]
[null,"Adult Games",null,null,32.75]
[null,"DJ/Open Mic/Sat Nite PA",null,null,{"v":300,"d":"300.00"}]
[null,"Banner",null,null,{"v":49,"d":"49.00"}]
[null,"Misc. Expenses"]
[null,null,"Secretary Supplies",{"v":6,"d":"$6.00"}]
[null,null,"1000 Flyers",{"v":82,"d":"82.00"}]
[null,null,"Env + Postage Flyer Mailing",{"v":80,"d":"80.00"}]
[null,null,"500 Flyers",{"v":49.5,"d":"49.50"}]
[null,null,"Clipboards",4.88]
[null,null,"Megaphone",43.94]
[null,null,"Megaphone Batteries",4.29]
[null,null,"Map & Pins",11.75]
[null,"Total Misc. Expenses",null,null,{"v":282.36,"d":"$282.36"}]
[null,"Merchandise Expense"]
[null,null,"Adventure Apparel",{"v":2302.88,"d":"$2,302.88"}]
[null,null,"Copies",{"v":11,"d":"11.00"}]
[null,null,"Raffle & Auction Items",158.09]
[null,"Total Merchandise Expense",null,null,{"v":2471.9700000000003,"d":"$2,471.97"}]
["Total Expense",{"$nulls":4},{"v":10031.349999999999,"d":"10,031.35"}]
["Net Balance",{"$nulls":4},{"v":6561.4000000000015,"d":"$6,561.40"}]
[]
[]
[]
[]
["Statistics"]
[]
[null,"Registration Count"]
[null,null,"Bakk House",18]
[null,null,"Priest House",15]
[null,null,"Cabins",109]
[null,null,"Kids 6-16 Cabins",18]
[null,null,"Camping",44]
[null,null,"Kids 6-16 Camping",10]
[null,null,"Camping w/Elec",5]
[null,null,"Day Pass",13]
[null,null,"Kids 5 and Under",5]
[{"$nulls":3},237]
[null,null,"Extra Meals",1]
[]
[null,"Of the 234 Registered 33 were Half-way House Residents"]
[null,null,"Phoenix House",21]
[null,null,"Next Step",12]
[{"$nulls":3},33]
[]
[]
[null,"Newcomer Donations Received",null,{"v":310,"d":"$310.00"}]
[null,"Discounts given to newcomers & others",null,{"v":710,"d":"$710.00"}]
[]
[null,"Merchandise Income"]
[null,null,"Merchandise",{"v":2397,"d":"$2,397.00"}]
[null,null,"Auction",{"v":912,"d":"912.00"}]
[null,null,"Raffle",{"v":661,"d":"661.00"}]
[null,"Total Merchandise Income",null,null,{"v":3970,"d":"$3,970.00"}]
[null,"Merchandise Expense"]
[null,null,"Adventure Apparel",{"v":2302.88,"d":"$2,302.88"}]
[null,null,"Copies",{"v":11,"d":"11.00"}]
[null,null,"Raffle & Auction Items",158.09]
[null,"Total Merchandise Expense",null,null,{"v":2471.9700000000003,"d":"2,471.97"}]
[]
[null,"Total Net Merchandise Activity",null,null,{"v":1498.0299999999997,"d":"$1,498.03"}]

{"sheet":"jlk","index":4,"n_rows":20,"n_cols":10,"rows_kept":20,"flags":["formulas_cached_only"]}
["Thursday Night"]
[null,"Terrie",10,{"$nulls":4},18,35,630]
[null,"Robin",10,{"$nulls":4},11,40,440]
[null,"Caitlin",10,{"$nulls":4},12,55,660]
[null,"Ryan",10,{"$nulls":4},20,40,800]
[null,"Jitterbug",10,{"$nulls":4},10,95,950]
[null,"Sheila",10,{"$nulls":4},50,60,3000]
[null,"Nicky",10,{"$nulls":4},122,70,8540]
[null,"Chris",10,{"$nulls":4},10,20,200]
[null,"Summer",10,{"$nulls":4},253,null,15220]
[null,"Jim",10]
[null,"Luke",10]
[null,"Sherrie",10]
[null,null,120]
[]
[null,225,{"$nulls":5},3,10,30]
[null,60,{"$nulls":5},10,4,40]
[null,13500,{"$nulls":5},220,18,3960]
[{"$nulls":7},20,28,560]
[{"$nulls":9},4590]