{"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":32,"n_cols":4,"rows_kept":32,"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)"}]
[]
["GROUP 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)"}]

{"sheet":"COPY","index":1,"n_rows":51,"n_cols":4,"rows_kept":51,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["NLANA ADOPTED 2008-2009 BUDGET"]
[]
["BEGINNING CASH BALANCE",null,null,{"v":12500,"d":"$12,500.00"}]
["PRUDENT RESERVE",null,null,{"v":-2500,"d":"$(2,500.00)"}]
[]
["ACTIVITIES INCOME",null,{"v":3500,"d":"$3,500.00"}]
["ACTIVITIES EXPENSE",null,{"v":-4000,"d":"$(4,000.00)"}]
[null,"TOTAL",null,{"v":-500,"d":"$(500.00)"}]
[]
["VERMILION INCOME",null,{"v":13450,"d":"$13,450.00"}]
["VERMILION EXPENSE",null,{"v":-10000,"d":"$(10,000.00)"}]
[null,"TOTAL",null,{"v":3450,"d":"$3,450.00"}]
[]
["LITERATURE INCOME",null,{"v":1800,"d":"$1,800.00"}]
["LITERATURE EXPENSE",null,{"v":-2000,"d":"$(2,000.00)"}]
[null,"TOTAL",null,{"v":-200,"d":"$(200.00)"}]
[]
["DONATIONS","TOTAL",null,{"v":1000,"d":"$1,000.00"}]
[]
["ADMIN COMMITTEE EXPENSE"]
[null,"COMM FACILITATOR",{"v":-200,"d":"$(200.00)"}]
[null,"OUTREACH",{"v":-600,"d":"$(600.00)"}]
[null,"WEB MASTER",{"v":-100,"d":"$(100.00)"}]
[null,"ADMIN COMM SECY",{"v":-50,"d":"$(50.00)"}]
[null,"WELCOME DESK",{"v":-50,"d":"$(50.00)"}]
[null,"MEETING LISTS",{"v":-500,"d":"$(500.00)"}]
[null,"PHONE LINE",{"v":-1000,"d":"$(1,000.00)"}]
[null,"H & I",{"v":-500,"d":"$(500.00)"}]
[null,"CARRY MSSG RECORDS",{"v":-200,"d":"$(200.00)"}]
[null,"CARRY MSSG LIT",{"v":-2000,"d":"$(2,000.00)"}]
[null,"NEWSPAPER ADS",{"v":-100,"d":"$(100.00)"}]
[null,"GSR TRAINING",{"v":-250,"d":"$(250.00)"}]
[null,"TOTAL",null,{"v":-5550,"d":"$(5,550.00)"}]
["OFFICERS"]
[null,"CHAIR",{"v":-400,"d":"$(400.00)"}]
[null,"VICE CHAIR",{"v":-250,"d":"$(250.00)"}]
[null,"SECRETARY",{"v":-200,"d":"$(200.00)"}]
[null,"TREASURER",{"v":-75,"d":"$(75.00)"}]
[null,"RCM/RCM-A",{"v":-1000,"d":"$(1,000.00)"}]
[null,"TOTAL",null,{"v":-1925,"d":"$(1,925.00)"}]
[]
["ASC FACILITY RENT",null,null,{"v":-400,"d":"$(400.00)"}]
["PO BOX",null,null,{"v":-100,"d":"$(100.00)"}]
["BANK",null,null,{"v":-100,"d":"$(100.00)"}]
["SPECIAL FUND",null,null,{"v":-2000,"d":"$(2,000.00)"}]
[]
["UNRESERVED BALANCE",null,null,{"v":3675,"d":"$3,675.00"}]
[]
["DONATION MN REGION 60%",null,null,{"v":-2205,"d":"$(2,205.00)"}]
["DONATION WORLD SERVICE",null,null,{"v":-1470,"d":"$(1,470.00)"}]
[{"$nulls":3},{"v":-3675,"d":"$(3,675.00)"}]