{"text_format":"2","workbook":"xlsx","n_sheets":10,"sheets":["Summary","Dues","Income","Service","Fellowship","Leadership","Admin","Petty Cash","Event Calculator","School Funds"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"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"}

{"sheet":"Summary","index":0,"n_rows":12,"n_cols":8,"rows_kept":12,"cut":false,"hidden":false,"merged":[[1,0,1,1],[1,6,1,7],[0,0,0,7],[1,2,1,5]]}
["Budget"]
["Income",null,"Expenses",null,null,null,"Net"]
[null,null,null,"Estimated","Actual","Remaining"]
["Member Dues",{"$f":"Dues!E4","v":25},"Service",{"$f":"Service!E2","v":0},{"$f":"Service!E4","v":0},{"$f":"D4-E4","v":0},"Total Income",{"$f":"B12","v":525}]
[]
["Other Income",{"$f":"Income!D2","v":500},"Fellowship - Socials",{"$f":"Fellowship!E2","v":0},{"$f":"Fellowship!E4","v":0},{"$f":"D6-E6","v":0},"Total Expenses",{"$f":"E12","v":0}]
[]
[null,null,"Leadership - District Events",{"$f":"Leadership!E2","v":0},{"$f":"Leadership!E4","v":0},{"$f":"D8-E8","v":0}]
[]
[null,null,"Administrative",{"$f":"Admin!E2","v":0},{"$f":"Admin!E4","v":0},{"$f":"D10-E10","v":0}]
[]
["Total",{"$f":"SUM(B4:B11)","v":525},"Total",{"$f":"SUM(D4:D11)","v":0},0,0,"Remaining",{"$f":"H4-H6","v":525}]

{"sheet":"Dues","index":1,"n_rows":7,"n_cols":6,"rows_kept":7,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["2014 - 2015 Member Dues"]
["Name","Paid","Received Shirt",null,25.0,"Dues per Member"]
["Member 1","a","a"]
["Member 2",null,null,null,{"$f":"COUNTA(B3:B500)*E2","v":25},"Total Dues Paid"]
["Member 3"]
["Member 4"]
["Member 5"]

{"sheet":"Income","index":2,"n_rows":3,"n_cols":5,"rows_kept":3,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["2014 - 2015 Income"]
["Income","Amount",null,{"$f":"SUM(B:B)","v":500},"Total Income"]
["Kiwanis",500.0]

{"sheet":"Service","index":3,"n_rows":7,"n_cols":6,"rows_kept":7,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["2014 - 2015 Service Projects - Costs"]
["Project Name","Estimated Amount","Actual Amount",null,{"$f":"SUM(B:B)","v":0},"Total Estimated Cost of Service Projects"]
["Hot Cocoa for Eliminate"]
["Dog Toys",null,null,null,{"$f":"SUM(C:C)","v":0},"Total Actual Cost of Service Projects"]
["Animal Shelter"]
["PB&J"]
["Etc."]

{"sheet":"Fellowship","index":4,"n_rows":27,"n_cols":6,"rows_kept":27,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["2014 - 2015 Fellowship / Socials - Costs"]
["Social","Estimated Amount","Actual Amount",null,{"$f":"SUM(B:B)","v":0},"Total Estimated Cost of Socials"]
["Movie Night"]
["International Night",null,null,null,{"$f":"SUM(C:C)","v":0},"Total Actual Cost of Socials"]
["Etc."]
{"$rows_empty":21}
["f"]

{"sheet":"Leadership","index":5,"n_rows":7,"n_cols":6,"rows_kept":7,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["2014 - 2015 Leadership / District Events - Costs"]
["Event","Estimated Amount","Actual Amount",null,{"$f":"SUM(B:B)","v":0},"Total Estimated Cost of District Events"]
["Fall SST"]
["FMR",null,null,null,{"$f":"SUM(C:C)","v":0},"Total Actual Cost of District Events"]
["DCON"]
["Spring SST"]
["COLT"]

{"sheet":"Admin","index":6,"n_rows":6,"n_cols":6,"rows_kept":6,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["2014 - 2015 Administrative - Costs"]
["Cost","Estimated Amount","Actual Amount",null,{"$f":"SUM(B:B)","v":0},"Total Estimated Cost - Administrative"]
["Awards"]
["Pins",null,null,null,{"$f":"SUM(C:C)","v":0},"Total Actual Cost - Administrative"]
["Flyers to advertise meeting"]
["Etc."]

{"sheet":"Petty Cash","index":7,"n_rows":300,"n_cols":6,"rows_kept":300,"cut":false,"hidden":false,"merged":[[0,0,0,3],[0,5,5,8]]}
["2014 - 2015 Petty Cash",{"$nulls":4},"Expenses are entered as negative numbers.  For example, if you spend $5.00 on supplies, you would enter \"-5.00\" into the \"Amount\" column.  The balance column already contains formulas to calculate the new balance based on the information input."]
["Date","Description","Amount","Balance"]
["-","Beginning balance","-",0.0]
[null,null,null,{"$f":"D3+C4","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"Event Calculator","index":8,"n_rows":21,"n_cols":13,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,0,0,9],[1,0,1,1],[1,4,1,9],[6,11,14,14]]}
["Name of Event (i.e. FMR)"]
["Information",null,null,null,"Results",{"$nulls":7},"Input Required"]
[]
["Cost per member:",null,null,null,"Limit of members to attend based on \"Total Funds Available\"",null,null,null,{"$f":"ROUNDDOWN(C6/C4,0)","v":"#DIV/0!"},null,null,null,"Calculation"]
[]
["Total Funds Available:",null,{"$f":"IF(SUM(C9:C22)>0,SUM(C9:C22),\"$0.00\")","v":"$0.00"},null,"Total cost per # of members:",null,null,"How much more needed:",null,"Cost per Member:",null,"Instructions: "]
[{"$nulls":4},1.0,{"$f":"$C$4*E7","v":0},null,{"$f":"F7-$C$6","v":0},null,{"$f":"IF((H7/E7) < 0, \"None\", (H7/E7))","v":0},null,"Input the total cost per member of attendance.  Then input any funds available to pay for attendance.  For example, if an event is $5.00, and you type in that you have $29.99 coming in from your Kiwanis club, the \"Limit of members to attend\" box should tell you that 5 members can attend.  The Results column will also tell you how much it would be total for each additional member to attend and how much more money you would need per each additional member."]
["Source",null,"Amount",null,2.0,0,null,0,null,0]
["Example: Kiwanis Club",null,null,null,3.0,0,null,0,null,0]
["Example: Petty Cash",null,null,null,4.0,0,null,0,null,0]
[{"$nulls":4},5.0,0,null,0,null,0]
[{"$nulls":4},6.0,0,null,0,null,0]
[{"$nulls":4},7.0,0,null,0,null,0]
[{"$nulls":4},8.0,0,null,0,null,0]
[{"$nulls":4},9.0,0,null,0,null,0]
[{"$nulls":4},10.0,0,null,0,null,0]
[{"$nulls":4},11.0,0,null,0,null,0]
[{"$nulls":4},12.0,0,null,0,null,0]
[{"$nulls":4},13.0,0,null,0,null,0]
[{"$nulls":4},14.0,0,null,0,null,0]
[{"$nulls":4},15.0,0,null,0,null,0]

{"sheet":"School Funds","index":9,"n_rows":300,"n_cols":6,"rows_kept":300,"cut":false,"hidden":false,"merged":[[0,0,0,3],[0,5,5,8]]}
["2014 - 2015 School Funds",{"$nulls":4},"Expenses are entered as negative numbers.  For example, if you spend $5.00 on supplies, you would enter \"-5.00\" into the \"Amount\" column.  The balance column already contains formulas to calculate the new balance based on the information input."]
["Date","Description","Amount","Balance"]
["-","Beginning balance","-",0.0]
[null,null,null,{"$f":"D3+C4","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]