{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["Customize Your Fundraiser","Donations Log","Pledge Log","Volunteer List","Budget Worksheet","Lock"],"not_rendered":{"images":1,"macros":1,"external_links":1,"defined_names":61,"comments":10},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Customize Your Fundraiser","index":0,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[3,3,3,5],[9,3,9,4],[17,3,17,4]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":3},"CUSTOMIZE YOUR FUNDRAISER"]
[]
[]
[{"$nulls":6},"Hover Your Pointer"]
[{"$nulls":6},"HERE for a Useful Tip!"]
[]
[{"$nulls":3},"Type School Information Here..."]
[]
[{"$nulls":3},"School Name  ","SCHOOL NAME","Year  ","Year"]
[{"$nulls":3},"Teacher Name  ","Teacher Name","Sem/Qtr  ","Semester/Qtr Number"]
[{"$nulls":3},"Class/Project  ","Class/Project"]
[]
[]
[]
[{"$nulls":3},"Header Information"]
{"$rows_empty":11}
[{"$nulls":4},1]
[{"$nulls":4},0]
[{"$nulls":4},true]
[]
[{"$nulls":4},"Invoice"]

{"sheet":"Donations Log","index":1,"n_rows":41,"n_cols":12,"rows_kept":41,"flags":["formulas_cached_only"]}
{"$rows_empty":11}
[null,null,"Donor/Business","Address","City","State/\nProvince","ZIP / Postal \nCode","Phone","Type","Title","Value","Collected"]
[null,null,"Mike Nash/Vigor Airlines","123 North Street","Kirkland","WA",98765,"555-0123","Travel","1 Coach Ticket",{"v":250,"d":"$250.00"},"yes"]
[null,null,"Kevin Yim/The Wine Cellar","123 North Street","Kirkland","WA",98765,"555-0123","Retail Store","1 Case of Wine",{"v":100,"d":"$100.00"},"no"]
[null,null,"Nate Sun/Shear Savvy","123 North Street","Kirkland","WA",98765,"555-0123","Service","Haircut",{"v":25,"d":"$25.00"},"yes"]
[null,null,"Suzan Fine/Hanson Brothers","123 North Street","Kirkland","WA",98765,"555-0123","Service","House Plans",{"v":350,"d":"$350.00"},"yes"]
{"$rows_empty":24}
[null,null,"Total Number of Pledges",4,{"$nulls":5},"Total Value:",{"v":725,"d":"$725.00"}]

{"sheet":"Pledge Log","index":2,"n_rows":41,"n_cols":8,"rows_kept":41,"flags":["formulas_cached_only"]}
{"$rows_empty":11}
[null,null,"Total Money Collected:",null,{"v":1440,"d":"$1,440.00"}]
[null,null,"Total Money Pledged:",null,{"v":1550,"d":"$1,550.00"}]
[]
[null,null,"Volunteer Name","Phone","Pledges","Collected Pledges","Difference","Notes"]
[null,null,"Pat Kirkland","555-0123",{"v":300,"d":"$300.00"},{"v":240,"d":"$240.00"},{"v":-60,"d":"($60.00)"},"Pat miscalulated pledge amounts."]
[null,null,"Michael Scannell","555-0124",{"v":400,"d":"$400.00"},{"v":450,"d":"$450.00"},{"v":50,"d":"$50.00"},"Donor won the lottery."]
[null,null,"John Thorson","555-0125",{"v":500,"d":"$500.00"},{"v":500,"d":"$500.00"},{"v":0,"d":"$0.00"}]
[null,null,"Paul West","555-0126",{"v":350,"d":"$350.00"},{"v":250,"d":"$250.00"},{"v":-100,"d":"($100.00)"},"Neighbor went bankrupt and couldn't pay."]
[{"$nulls":6},{"v":0,"d":"$0.00"}]
[{"$nulls":6},{"v":0,"d":"$0.00"}]
[{"$nulls":6},{"v":0,"d":"$0.00"}]
[{"$nulls":6},{"v":0,"d":"$0.00"}]
[{"$nulls":6},{"v":0,"d":"$0.00"}]
[{"$nulls":6},{"v":0,"d":"$0.00"}]
[{"$nulls":6},{"v":0,"d":"$0.00"}]
[{"$nulls":6},{"v":0,"d":"$0.00"}]
[{"$nulls":6},{"v":0,"d":"$0.00"}]
[{"$nulls":6},{"v":0,"d":"$0.00"}]
[{"$nulls":6},{"v":0,"d":"$0.00"}]
[{"$nulls":6},{"v":0,"d":"$0.00"}]
[{"$nulls":6},{"v":0,"d":"$0.00"}]
[{"$nulls":6},{"v":0,"d":"$0.00"}]
[{"$nulls":6},{"v":0,"d":"$0.00"}]
[{"$nulls":6},{"v":0,"d":"$0.00"}]
[{"$nulls":6},{"v":0,"d":"$0.00"}]
[{"$nulls":6},{"v":0,"d":"$0.00"}]
[{"$nulls":6},{"v":0,"d":"$0.00"}]
[{"$nulls":6},{"v":0,"d":"$0.00"}]
[{"$nulls":6},{"v":0,"d":"$0.00"}]
[null,null,"Total Pledges",null,{"v":1550,"d":"$1,550.00"},{"v":1440,"d":"$1,440.00"},{"v":-110,"d":"($110.00)"}]

{"sheet":"Volunteer List","index":3,"n_rows":46,"n_cols":8,"rows_kept":46,"flags":["formulas_cached_only"]}
{"$rows_empty":11}
[null,null,"Set-up Crew","Phone Number","Address","City","State / Province","ZIP / Postal Code"]
[null,null,"Kelly Focht"]
[null,null,"Ted Bremer"]
[]
[null,null,"Stagehand","Phone Number","Address","City","State / Province","ZIP / Postal Code"]
[null,null,"Aaron Con"]
[null,null,"Cynthia Randall"]
[]
[null,null,"Ticket Sales","Phone Number","Address","City","State / Province","ZIP / Postal Code"]
[null,null,"Wendy Vasse"]
[null,null,"Rick Raddatz"]
[]
[null,null,"Refreshment Stand","Phone Number","Address","City","State / Province","ZIP / Postal Code"]
[null,null,"Kim Yoshida"]
[null,null,"Bill Sornsin"]
[]
[null,null,"Prizes","Phone Number","Address","City","State / Province","ZIP / Postal Code"]
[null,null,"Roger Harui"]
[null,null,"Jon Grande"]
[]
[null,null,"Clean-up Crew","Phone Number","Address","City","State / Province","ZIP / Postal Code"]
[null,null,"Katie Jordan"]
[null,null,"Bob Hohman"]
[]
[null,null,"Information Booth","Phone Number","Address","City","State / Province","ZIP / Postal Code"]
[null,null,"Jeff Smith"]
[null,null,"Clair Hector"]
[]
[null,null,"Publicity","Phone Number","Address","City","State / Province","ZIP / Postal Code"]
[null,null,"Kim Hightower"]
[null,null,"Barbara Hoffman"]
[]
[null,null,"Decorations","Phone Number","Address","City","State / Province","ZIP / Postal Code"]
[null,null,"Adam Barr"]
[null,null,"Darlene Rudd"]

{"sheet":"Budget Worksheet","index":4,"n_rows":66,"n_cols":9,"rows_kept":66,"flags":["formulas_cached_only"]}
{"$rows_empty":11}
[null,null,"Summary of Profit/Loss"]
[{"$nulls":3},"Estimated","Actual"]
[null,null,"Total Income",{"v":10480,"d":"$10,480.00"},{"v":11025,"d":"$11,025.00"}]
[null,null,"Total Expenses",{"v":955,"d":"$955.00"},{"v":990,"d":"$990.00"}]
[null,null,"Total Profit (or Loss)",{"v":9525,"d":"$9,525.00"},{"v":10035,"d":"$10,035.00"}]
[]
[null,null,"Expenses:"]
[null,null,"Site","Estimated","Actual",null,"Programming"]
[null,null,"Room / hall fees",{"v":10,"d":"$10.00"},{"v":10,"d":"$10.00"},null,"Performers",{"v":50,"d":"$50.00"},{"v":50,"d":"$50.00"}]
[null,null,"Site staff",{"v":15,"d":"$15.00"},{"v":20,"d":"$20.00"},null,"Speakers",{"v":60,"d":"$60.00"},{"v":50,"d":"$50.00"}]
[null,null,"Equipment",{"v":15,"d":"$15.00"},{"v":20,"d":"$20.00"},null,"Travel",{"v":40,"d":"$40.00"},{"v":45,"d":"$45.00"}]
[null,null,"Tables and chairs",{"v":50,"d":"$50.00"},{"v":50,"d":"$50.00"},null,"Hotel",{"v":60,"d":"$60.00"},{"v":50,"d":"$50.00"}]
[{"$nulls":3},{"v":90,"d":"$90.00"},{"v":100,"d":"$100.00"},null,null,{"v":210,"d":"$210.00"},{"v":195,"d":"$195.00"}]
[null,null,"Refreshments",{"$nulls":3},"Decorations"]
[null,null,"Food",{"v":15,"d":"$15.00"},{"v":10,"d":"$10.00"},null,"Flowers",{"v":50,"d":"$50.00"},{"v":50,"d":"$50.00"}]
[null,null,"Drinks",{"v":20,"d":"$20.00"},{"v":20,"d":"$20.00"},null,"Candles",{"v":20,"d":"$20.00"},{"v":50,"d":"$50.00"}]
[null,null,"Linens",{"v":25,"d":"$25.00"},{"v":20,"d":"$20.00"},null,"Lighting",{"v":50,"d":"$50.00"},{"v":50,"d":"$50.00"}]
[null,null,"Staff / gratuities",{"v":50,"d":"$50.00"},{"v":50,"d":"$50.00"},null,"Balloons",{"v":50,"d":"$50.00"},{"v":50,"d":"$50.00"}]
[{"$nulls":3},{"v":110,"d":"$110.00"},{"v":100,"d":"$100.00"},null,"Paper supplies",{"v":50,"d":"$50.00"},{"v":50,"d":"$50.00"}]
[null,null,"Publicity",{"$nulls":4},{"v":220,"d":"$220.00"},{"v":250,"d":"$250.00"}]
[null,null,"Graphics work",{"v":40,"d":"$40.00"},{"v":50,"d":"$50.00"},null,"Miscellaneous"]
[null,null,"Photocopy/Printing",{"v":50,"d":"$50.00"},{"v":50,"d":"$50.00"},null,"Telephone",{"v":5,"d":"$5.00"},{"v":10,"d":"$10.00"}]
[null,null,"Postage",{"v":50,"d":"$50.00"},{"v":50,"d":"$50.00"},null,"Transportation",{"v":25,"d":"$25.00"},{"v":30,"d":"$30.00"}]
[{"$nulls":3},{"v":140,"d":"$140.00"},{"v":150,"d":"$150.00"},null,"Photocopying",{"v":10,"d":"$10.00"},{"v":10,"d":"$10.00"}]
[null,null,"Prizes",{"$nulls":3},"Postage",{"v":30,"d":"$30.00"},{"v":30,"d":"$30.00"}]
[null,null,"Ribbons/Plaques",{"v":50,"d":"$50.00"},{"v":50,"d":"$50.00"},null,"Stationery supplies",{"v":20,"d":"$20.00"},{"v":20,"d":"$20.00"}]
[null,null,"Gifts",{"v":40,"d":"$40.00"},{"v":40,"d":"$40.00"},null,"Fax services",{"v":5,"d":"$5.00"},{"v":5,"d":"$5.00"}]
[{"$nulls":3},{"v":90,"d":"$90.00"},{"v":90,"d":"$90.00"},null,null,{"v":95,"d":"$95.00"},{"v":105,"d":"$105.00"}]
[]
[{"$nulls":6},"Total Expenses",{"v":955,"d":"$955.00"},{"v":990,"d":"$990.00"}]
[null,null,"Income:"]
[null,null,"Admissions"]
[null,null,"Estimated","Actual",null,null,"Estimated","Actual"]
[null,null,200,240,"Adults @ ",{"v":5,"d":"$5.00"},{"v":1000,"d":"$1,000.00"},{"v":1200,"d":"$1,200.00"}]
[null,null,350,290,"children @",{"v":2,"d":"$2.00"},{"v":700,"d":"$700.00"},{"v":580,"d":"$580.00"}]
[null,null,100,50,"other @",{"v":1,"d":"$1.00"},{"v":100,"d":"$100.00"},{"v":50,"d":"$50.00"}]
[{"$nulls":6},{"v":1800,"d":"$1,800.00"},{"v":1830,"d":"$1,830.00"}]
[null,null,"Ads in Program"]
[null,null,1,1,"covers @",{"v":50,"d":"$50.00"},{"v":50,"d":"$50.00"},{"v":50,"d":"$50.00"}]
[null,null,6,5,"half-pages @",{"v":25,"d":"$25.00"},{"v":150,"d":"$150.00"},{"v":125,"d":"$125.00"}]
[null,null,12,10,"quarter-pages @",{"v":15,"d":"$15.00"},{"v":180,"d":"$180.00"},{"v":150,"d":"$150.00"}]
[{"$nulls":6},{"v":380,"d":"$380.00"},{"v":325,"d":"$325.00"}]
[null,null,"Exhibitors/Vendors"]
[null,null,5,6,"large booths @",{"v":50,"d":"$50.00"},{"v":250,"d":"$250.00"},{"v":300,"d":"$300.00"}]
[null,null,20,18,"med. booths @",{"v":25,"d":"$25.00"},{"v":500,"d":"$500.00"},{"v":450,"d":"$450.00"}]
[null,null,20,20,"small booths @",{"v":15,"d":"$15.00"},{"v":300,"d":"$300.00"},{"v":300,"d":"$300.00"}]
[{"$nulls":6},{"v":1050,"d":"$1,050.00"},{"v":1050,"d":"$1,050.00"}]
[null,null,"Sale of Items"]
[null,null,300,350,"items @",{"v":3,"d":"$3.00"},{"v":900,"d":"$900.00"},{"v":1050,"d":"$1,050.00"}]
[null,null,35,25,"items @",{"v":50,"d":"$50.00"},{"v":1750,"d":"$1,750.00"},{"v":1250,"d":"$1,250.00"}]
[null,null,150,200,"items @",{"v":20,"d":"$20.00"},{"v":3000,"d":"$3,000.00"},{"v":4000,"d":"$4,000.00"}]
[null,null,200,190,"items @",{"v":8,"d":"$8.00"},{"v":1600,"d":"$1,600.00"},{"v":1520,"d":"$1,520.00"}]
[{"$nulls":6},{"v":7250,"d":"$7,250.00"},{"v":7820,"d":"$7,820.00"}]
[]
[{"$nulls":4},"Total Income",null,{"v":10480,"d":"$10,480.00"},{"v":11025,"d":"$11,025.00"}]

{"sheet":"Lock","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}