{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Sheet1","COPY"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":56,"n_cols":12,"rows_kept":56,"merged":[[0,0,0,3],[0,4,2,4],[0,7,0,10],[0,11,2,11],[1,0,1,3],[1,7,1,10],[2,0,2,3],[2,7,2,10]],"flags":["formulas_cached_only"]}
["NLANA ADOPTED BUDGET",{"$nulls":3},"See Notes",null,null,"NLANA PROPOSED BUDGET",{"$nulls":3},"See Notes"]
["12/01/07-11/30/08",{"$nulls":6},"12/01/07-11/30/08"]
["Please discuss this proposal with the group and bring back any suggestions, questions or concerns.  Budget with any changes will be approved in Nov.",{"$nulls":6},"Please discuss this proposal with the group and bring back any suggestions, questions or concerns.  Budget with any changes will be approved in Nov."]
[]
["BEGINNING CASH BALANCE",null,null,{"v":10000,"d":"$10,000.00"},1,null,null,"BEGINNING CASH BALANCE",null,null,{"v":10000,"d":"$10,000.00"},1]
["PRUDENT RESERVE",null,null,{"v":-2000,"d":"(2,000.00)"},2,null,null,"PRUDENT RESERVE",null,null,{"v":-2000,"d":"(2,000.00)"},2]
[]
["ACTIVITIES INCOME",null,{"v":4500,"d":"$4,500.00"},{"$nulls":4},"ACTIVITIES INCOME",null,{"v":4500,"d":"$4,500.00"}]
["ACTIVITIES EXPENSE",null,{"v":-5500,"d":"(5,500.00)"},{"$nulls":4},"ACTIVITIES EXPENSE",null,{"v":-5500,"d":"(5,500.00)"}]
[{"$nulls":3},{"v":-1000,"d":"(1,000.00)"},3,{"$nulls":5},{"v":-1000,"d":"(1,000.00)"},3]
[]
["VERMILION INCOME",null,{"v":13450,"d":"$13,450.00"},{"$nulls":4},"VERMILION INCOME",null,{"v":13450,"d":"$13,450.00"}]
["VERMILION EXPENSE",null,{"v":-10500,"d":"(10,500.00)"},{"$nulls":4},"VERMILION EXPENSE",null,{"v":-10500,"d":"(10,500.00)"}]
[{"$nulls":3},{"v":2950,"d":"2,950.00"},4,{"$nulls":5},{"v":2950,"d":"2,950.00"},4]
[]
["LITERATURE INCOME",null,{"v":1500,"d":"$1,500.00"},{"$nulls":4},"LITERATURE INCOME",null,{"v":1500,"d":"$1,500.00"}]
["LITERATURE EXPENSE",null,{"v":-2000,"d":"(2,000.00)"},{"$nulls":4},"LITERATURE EXPENSE",null,{"v":-2000,"d":"(2,000.00)"}]
[{"$nulls":3},{"v":-500,"d":"(500.00)"},5,{"$nulls":5},{"v":-500,"d":"(500.00)"},5]
[]
["GROUP DONATIONS",null,null,{"v":1000,"d":"1,000.00"},6,null,null,"GROUP DONATIONS",null,null,{"v":1000,"d":"1,000.00"},6]
[]
["COMMITTEE EXPENSES",{"$nulls":6},"COMMITTEE EXPENSES"]
[null,"H & I",{"v":-1000,"d":"$(1,000.00)"},{"$nulls":5},"H & I",{"v":-1000,"d":"$(1,000.00)"}]
[null,"PI",{"v":-2700,"d":"(2,700.00)"},{"$nulls":5},"PI",{"v":-2700,"d":"(2,700.00)"}]
[null,"OUTREACH",{"v":-1000,"d":"(1,000.00)"},{"$nulls":5},"OUTREACH",{"v":-1000,"d":"(1,000.00)"}]
[{"$nulls":3},{"v":-4700,"d":"(4,700.00)"},7,{"$nulls":5},{"v":-4700,"d":"(4,700.00)"},7]
["OFFICERS",{"$nulls":6},"OFFICERS"]
[null,"CHAIR",{"v":-250,"d":"$(250.00)"},{"$nulls":5},"CHAIR",{"v":-250,"d":"$(250.00)"}]
[null,"VICE CHAIR",{"v":-250,"d":"(250.00)"},{"$nulls":5},"VICE CHAIR",{"v":-250,"d":"(250.00)"}]
[null,"SECRETARY",{"v":-600,"d":"(600.00)"},{"$nulls":5},"SECRETARY",{"v":-600,"d":"(600.00)"}]
[null,"TREASURER",{"v":-75,"d":"(75.00)"},{"$nulls":5},"TREASURER",{"v":-75,"d":"(75.00)"}]
[null,"RCM/RCM-A",{"v":-900,"d":"(900.00)"},{"$nulls":5},"RCM/RCM-A",{"v":-900,"d":"(900.00)"}]
[{"$nulls":3},{"v":-2075,"d":"(2,075.00)"},8,{"$nulls":5},{"v":-2075,"d":"(2,075.00)"},8]
[]
["PO BOX",null,null,{"v":-60,"d":"(60.00)"},9,null,null,"PO BOX",null,null,{"v":-60,"d":"(60.00)"},9]
["BANK CHARGES",null,null,{"v":-100,"d":"(100.00)"},10,null,null,"BANK CHARGES",null,null,{"v":-100,"d":"(100.00)"},10]
["SPECIAL FUND",null,null,{"v":-2000,"d":"(2,000.00)"},11,null,null,"SPECIAL FUND",null,null,{"v":-2000,"d":"(2,000.00)"},11]
[]
["MN REGION (60%)",null,null,{"v":-909,"d":"(909.00)"},12,null,null,"MN REGION (60%)",null,null,{"v":-909,"d":"(909.00)"},12]
["NA WORLD SERVICE (40%)",null,null,{"v":-606,"d":"(606.00)"},13,null,null,"NA WORLD SERVICE (40%)",null,null,{"v":-606,"d":"(606.00)"},13]
[]
["ENDING BALANCE",null,null,{"v":0,"d":"$0.00"},{"$nulls":3},"ENDING BALANCE",null,null,{"v":0,"d":"$0.00"}]
["Notes",{"$nulls":6},"Notes"]
[1,"Anticipated cash on hand 12/01/07",{"$nulls":5},1,"Anticipated cash on hand 12/01/07"]
[2,"One year minimum operating expense",{"$nulls":5},2,"One year minimum operating expense"]
[3,"Anticipate increasing more newcomer attendance",{"$nulls":5},3,"Anticipate increasing more newcomer attendance"]
[4,"Anticipate increasing more newcomer attendance",{"$nulls":5},4,"Anticipate increasing more newcomer attendance"]
[5,"Cost for bags, forms, postage, misc.",{"$nulls":5},5,"Cost for bags, forms, postage, misc."]
[6,"Based on 70% participation",{"$nulls":5},6,"Based on 70% participation"]
[7,"Includes phoneline, meeting lists, literature, mileage",{"$nulls":5},7,"Includes phoneline, meeting lists, literature, mileage"]
[8,"Includes copies, postage, materials, travel to Region",{"$nulls":5},8,"Includes copies, postage, materials, travel to Region"]
[9,"Annual cost",{"$nulls":5},9,"Annual cost"]
[10,"Monthly fee plus check order",{"$nulls":5},10,"Monthly fee plus check order"]
[11,"Reserve for unknown special projects or carry fwd",{"$nulls":5},11,"Reserve for unknown special projects or carry fwd"]
[12,"Per guidelines 60% remaining balance (.60 x $1515)",{"$nulls":5},12,"Per guidelines 60% remaining balance (.60 x $1515)"]
[13,"Per guidelines 40% remaining balance (.40 x $1515)",{"$nulls":5},13,"Per guidelines 40% remaining balance (.40 x $1515)"]

{"sheet":"COPY","index":1,"n_rows":35,"n_cols":4,"rows_kept":35,"flags":["formulas_cached_only"]}
["ACTIVITIES INCOME",null,{"v":4500,"d":"$4,500.00"}]
["ACTIVITIES EXPENSE",null,{"v":-5500,"d":"$(5,500.00)"}]
[{"$nulls":3},{"v":-1000,"d":"$(1,000.00)"}]
[]
["VERMILION INCOME",null,{"v":13450,"d":"$13,450.00"}]
["VERMILION EXPENSE",null,{"v":-10500,"d":"$(10,500.00)"}]
[{"$nulls":3},{"v":2950,"d":"$2,950.00"}]
[]
["LITERATURE INCOME",null,{"v":1500,"d":"$1,500.00"}]
["LITERATURE EXPENSE",null,{"v":-2000,"d":"$(2,000.00)"}]
[{"$nulls":3},{"v":-500,"d":"$(500.00)"}]
[]
["DONATIONS",null,{"v":1000,"d":"$1,000.00"},{"v":1000,"d":"$1,000.00"}]
["COMMITTEE EXPENSES"]
[null,"H & I",{"v":-1000,"d":"$(1,000.00)"}]
[null,"PI",{"v":-2700,"d":"$(2,700.00)"}]
[null,"OUTREACH",{"v":-1000,"d":"$(1,000.00)"}]
[{"$nulls":3},{"v":-4700,"d":"$(4,700.00)"}]
["OFFICERS"]
[null,"CHAIR",{"v":-250,"d":"$(250.00)"}]
[null,"VICE CHAIR",{"v":-250,"d":"$(250.00)"}]
[null,"SECRETARY",{"v":-600,"d":"$(600.00)"}]
[null,"TREASURER",{"v":-75,"d":"$(75.00)"}]
[null,"RCM/RCM-A",{"v":-900,"d":"$(900.00)"}]
[{"$nulls":3},{"v":-2075,"d":"$(2,075.00)"}]
[]
["PO BOX",null,{"v":-60,"d":"$(60.00)"},{"v":-60,"d":"$(60.00)"}]
["BANK",null,{"v":-100,"d":"$(100.00)"},{"v":-100,"d":"$(100.00)"}]
["SPECIAL FUND",null,{"v":-2000,"d":"$(2,000.00)"},{"v":-2000,"d":"$(2,000.00)"}]
[]
[{"$nulls":3},{"v":-6485,"d":"$(6,485.00)"}]
[]
[null,"Bank Balance",null,{"v":9000,"d":"$9,000.00"}]
[null,"Proposed Budget",null,{"v":-6485,"d":"$(6,485.00)"}]
[null,"Balance to forward",null,{"v":2515,"d":"$2,515.00"}]