{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["YE Aug 2006 P&L","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":2,"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","formulas":"cached_only"}

{"sheet":"YE Aug 2006 P&L","index":0,"n_rows":77,"n_cols":11,"rows_kept":77,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[{"$nulls":6},"NAGT Annual Budget"]
[{"$nulls":6},"1 September 2005 to 31 August, 2006"]
[]
[{"$nulls":4},"TOTAL"]
[{"$nulls":4},"Acutual (Inc./Exp.)",null,"Authorized Annual",null,"Authorized",null,"Authorized (10/20/06)"]
[{"$nulls":4},"Sep 05 - Aug 06",null,"Authorized Annual Budget Sep 05 - Aug 06",null,"Available Budget",null,"2006-2007"]
["Ordinary Income/Expense"]
[null,"Income"]
[null,null,"Membership Dues",null,53365.2,null,53500,null,134.8000000000029,null,65000]
[null,null,"Donations",null,4573]
[null,null,"Interst - Bellingham Accts",null,589.5,{"$nulls":5},500]
[null,null,"Interest - CD 00857",null,1363.72]
[null,null,"Interest - CD 01023",null,2326.02]
[null,null,"Interest/Dividends - Oakmark",null,38614.68,{"$nulls":5},45000]
[null,null,"JGE Income"]
[null,null,null,"Advertising",0,null,500,null,500,null,0]
[null,null,null,"Back Issues",158,null,500,null,342,null,200]
[null,null,null,"Page Charges",0,null,5000,null,5000]
[null,null,null,"Royalties",160.19,{"$nulls":5},200]
[null,null,null,"Subscriptions",42371.04,null,45000,null,2628.959999999999,null,90000]
[null,null,null,"JGE Income - Other",1136.32]
[null,null,"Total JGE Income",null,43825.55,null,51000,null,8470.96,null,90400]
[null,null,"Contributions Income"]
[null,null,null,"Restricted",0,null,3410,null,3410,null,0]
[null,null,null,"Unrestricted",3293,null,9000,null,5707,null,4000]
[null,null,"Total Contributions Income",null,3293,null,12410,null,9117,null,4000]
[null,null,"NAGT Program Income"]
[null,null,null,"Field Camp Scholarships",2000,null,1000,null,1000,null,2000]
[null,null,null,"USGS/NAGT Internship",2000,null,2000,null,0,null,2000]
[null,null,"Total NAGT Program Income",null,4000,null,3000,null,1000,null,4000]
[null,null,"AGI/NAGT Lab Manual Royalties",null,69724.36,null,55000,null,14724.36,null,60000]
[null,"Total Income",null,null,221675.02999999997,null,174910,null,33447.12,null,268900]
[null,"Expense"]
[null,null,"Awards",null,2456.77,null,3500,null,1043.23,null,3000]
[null,null,"Director's Office"]
[null,null,null,"Acctountant/Bookkeeper",1237.5,{"$nulls":5},3000]
[null,null,null,"Clerical",6600,null,20000,null,13400,null,20000]
[null,null,null,"Liability Insurance",1500,null,1000,null,-500,null,1500]
[null,null,null,"Management Costs",0,null,1500,null,1500,null,2500]
[null,null,null,"Office Expense",2336.8,null,6500,null,4163.2,null,6500]
[null,null,null,"Postage and Delivery",3121.22,{"$nulls":5},3000]
[null,null,null,"Promotion and Advertising",6321.36,null,9000,null,2678.6400000000003,null,6000]
[null,null,null,"Travel",4215.09,null,8000,null,3784.91,null,8000]
[null,null,"Total Director's Office",null,25331.969999999998,null,46000,null,25026.75,null,50500]
[null,null,"ExComm and Council"]
[null,null,null,"Entertainment & Meals",-113.52,null,3000,null,3113.52,null,3000]
[null,null,null,"President's Fund",0,null,3000,null,3000,null,3000]
[null,null,null,"NAGT Business Meetings",0,null,14000,null,14000,null,5000]
[null,null,null,"Section Liaison",712.69]
[null,null,null,"Travel",19950.51,null,25400,null,5449.490000000002,null,25400]
[null,null,"Total ExComm and Council",null,20549.68,null,45400,null,25563.010000000002,null,36400]
[null,null,"Member Services"]
[null,null,null,"Membership Management (AIP)",2675.88,null,10000,null,7324.12,null,38000]
[null,null,null,"Web Management",0,null,15000,null,15000,null,10000]
[null,null,"Total Member Services",null,2675.88,null,25000,null,22324.12,null,48000]
[null,null,"NAGT Memberships/Section Rebate"]
[null,null,null,"Dues to Alliliated Societies",5780,null,5000,null,-780,null,6000]
[null,null,null,"Payments to NAGT Sections",2347.5,null,4000,null,1652.5,null,3000]
[null,null,"Total NAGT Memberships/Section Rebate",null,8127.5,null,9000,null,872.5,null,9000]
[null,null,"NAGT Programs Expenses"]
[null,null,null,"Distinguished Speakers Series",18626.94,null,25000,null,6373.060000000001,null,20000]
[null,null,null,"Field Camp Scholarships",9000,null,8000,null,-1000,null,8000]
[null,null,null,"NAGT - Sponsored Workshops",0,null,2000,null,2000,null,2000]
[null,null,null,"USGS/NAGT Internship",1280.92,null,2000,null,719.0799999999999,null,2000]
[null,null,null,"NPS - Geologist-in-the-Park",3000,null,3000,null,0,null,6000]
[null,null,"Total NAGT Programs Expenses",null,31907.86,null,40000,null,8092.140000000001,null,38000]
[null,null,"JGE"]
[null,null,null,"Clerical",19500,null,18000,null,-1500,null,20000]
[null,null,null,"Other (Special Edition & Move)",0,null,5000,null,5000,null,5000]
[null,null,null,"Publication Costs",52668.96,null,60000,null,7331.040000000001,null,60000]
[null,null,"Total JGE",null,72168.95999999999,null,83000,null,10831.04,null,85000]
[]
[null,null,"6145 · Credit Card Fees",null,400,{"$nulls":5},0]
[null,null,"6240 · Miscellaneous",null,1105,{"$nulls":5},1500]
[null,"Total Expense",null,null,164723.62,null,251900,null,93752.79,null,271400]
["Net Ordinary Income",null,null,null,56951.409999999974,null,-76990,null,-60305.66999999999,null,-2500]
["Net Income",null,null,null,56951.409999999974,null,-76990,null,-60305.66999999999,null,-2500]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}