{"text_format":"2","workbook":"xlsx","n_sheets":14,"sheets":["MASTER","do not use","do not use2","do not use3","do not use4","2019","2018","2017","2016","2015","2014","2013","2012","2011"],"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":"MASTER","index":0,"n_rows":28,"n_cols":29,"rows_kept":28,"cut":false,"hidden":false,"merged":[[27,19,27,20],[27,21,27,22],[27,23,27,24],[27,25,27,26],[27,27,27,28],[26,1,26,2],[17,1,18,2],[27,1,27,2],[17,5,18,7],[25,25,25,26],[24,25,24,26],[25,9,25,10],[24,9,24,10],[27,7,27,8],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,15,27,16],[27,17,27,18],[27,5,27,6],[26,15,26,16],[26,13,26,14],[26,9,26,10],[24,11,24,12],[15,1,15,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[13,17,13,18],[13,19,13,20],[25,15,25,16],[24,13,24,14],[25,13,25,14],[20,15,20,16],[21,15,21,16],[22,15,22,16],[23,15,23,16],[24,15,24,16],[20,13,20,14],[21,13,21,14],[22,13,22,14],[20,11,20,12],[21,11,21,12],[22,11,22,12],[23,11,23,12],[13,27,13,28],[1,1,1,2],[2,1,2,2],[3,1,3,2],[9,1,9,2],[11,1,11,2],[13,1,13,2],[1,15,1,16],[1,21,1,22],[2,21,2,22],[3,21,3,22],[9,21,9,22],[11,21,11,22],[1,27,1,28],[2,27,2,28],[3,27,3,28],[9,27,9,28],[11,27,11,28],[25,11,25,12],[26,11,26,12],[21,9,21,10],[22,9,22,10],[23,9,23,10],[23,13,23,14],[1,7,1,8],[1,9,1,10],[1,11,1,12],[1,13,1,14],[20,9,20,10],[15,7,15,8],[24,5,24,6],[25,5,25,6],[26,5,26,6],[20,7,20,8],[21,7,21,8],[22,7,22,8],[23,7,23,8],[24,7,24,8],[20,5,20,6],[21,5,21,6],[22,5,22,6],[23,5,23,6],[25,7,25,8],[26,7,26,8],[15,15,15,16],[15,13,15,14],[15,11,15,12],[15,9,15,10],[15,5,15,6],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,15,11,16],[11,7,11,8],[13,5,13,6],[13,7,13,8],[13,9,13,10],[13,11,13,12],[13,13,13,14],[13,15,13,16],[2,13,2,14],[2,15,2,16],[2,5,2,6],[1,17,1,18],[2,17,2,18],[9,5,9,6],[3,5,3,6],[11,5,11,6],[2,9,2,10],[2,11,2,12],[3,11,3,12],[3,13,3,14],[3,15,3,16],[9,9,9,10],[9,11,9,12],[9,13,9,14],[9,15,9,16],[1,5,1,6],[2,7,2,8],[3,7,3,8],[9,7,9,8],[3,9,3,10],[24,17,24,18],[25,17,25,18],[26,17,26,18],[1,19,1,20],[2,19,2,20],[3,19,3,20],[9,19,9,20],[11,19,11,20],[15,19,15,20],[20,19,20,20],[21,19,21,20],[22,19,22,20],[23,19,23,20],[24,19,24,20],[21,17,21,18],[22,17,22,18],[23,17,23,18],[3,17,3,18],[9,17,9,18],[11,17,11,18],[25,19,25,20],[26,19,26,20],[15,17,15,18],[20,17,20,18],[23,21,23,22],[24,21,24,22],[25,21,25,22],[26,21,26,22],[1,23,1,24],[2,23,2,24],[3,23,3,24],[9,23,9,24],[11,23,11,24],[15,23,15,24],[20,23,20,24],[21,23,21,24],[22,23,22,24],[23,23,23,24],[24,23,24,24],[25,23,25,24],[26,23,26,24],[13,21,13,22],[13,23,13,24],[1,25,1,26],[2,25,2,26],[3,25,3,26],[9,25,9,26],[11,25,11,26],[15,21,15,22],[20,21,20,22],[21,21,21,22],[22,21,22,22],[13,25,13,26],[24,27,24,28],[25,27,25,28],[26,27,26,28],[15,27,15,28],[20,27,20,28],[21,27,21,28],[22,27,22,28],[23,27,23,28],[26,25,26,26],[15,25,15,26],[20,25,20,26],[21,25,21,26],[22,25,22,26],[23,25,23,26]]}
[]
[null,"number of months",null,null,null,6,null,12,null,12,null,12,null,12,null,12]
[null,"year",null,null,null,"2023 Jan - June",null,"2022 Jan - Dec",null,"2021 Jan - Dec",null,"2020 Jan - Dec",null," 2019 Jan - Dec",null,2018,null,2017,null,2016,null,2015,null,2014,null,2013,null,2012]
["Gross Revenue","total of membership, events, non dues",null,null,"Gross Revenue",{"$f":"F5+F6+F7","v":117215.83000000002},null,{"$f":"H5+H6+H7","v":215274.77000000002},null,214649,null,{"$f":"L5+L6+L7","v":239752.98},null,{"$f":"N5+N6+N7","v":330058.32},null,{"$f":"P5+P6+P7","v":284000.5},null,null,null,{"$f":"'2018'!G3","v":0},null,{"$f":"'2018'!I3","v":0},null,{"$f":"'2018'!K3","v":0},null,{"$f":"'2018'!M3","v":0},null,{"$f":"'2018'!O3","v":0}]
["Membership","membership only","percentage of total",null,"Membership",45752.5,{"$f":"F5/F4","v":0.39032697204805866},98856.25,{"$f":"H5/H4","v":0.45920964170580691},82967,{"$f":"J5/J4","v":0.38652404623361858},114890.45,{"$f":"L5/L4","v":0.47920342846207792},140462.92000000001,{"$f":"N5/N4","v":0.42557000229535197},107729.89,{"$f":"P5/P4","v":0.37932993075716415},null,{"$f":"R5/R4","v":{"$error":"#DIV/0!"}},null,{"$f":"T5/T4","v":{"$error":"#DIV/0!"}},null,{"$f":"V5/V4","v":{"$error":"#DIV/0!"}},null,{"$f":"X5/X4","v":{"$error":"#DIV/0!"}},null,{"$f":"Z5/Z4","v":{"$error":"#DIV/0!"}},null,{"$f":"AB5/AB4","v":{"$error":"#DIV/0!"}}]
["Events","events less expense","percentage of total",null,"Events",29084.57,{"$f":"F6/F4","v":0.24812834580448728},41654,{"$f":"H6/H4","v":0.19349225178593848},58590,{"$f":"J6/J4","v":0.27295724648146508},39785,{"$f":"L6/L4","v":0.16594162875472912},91232.5,{"$f":"N6/N4","v":0.27641327144851247},86840,{"$f":"P6/P4","v":0.30577410955262402},{"$f":"'2018'!E5","v":0},{"$f":"R6/R4","v":{"$error":"#DIV/0!"}},null,{"$f":"T6/T4","v":{"$error":"#DIV/0!"}},null,{"$f":"V6/V4","v":{"$error":"#DIV/0!"}},null,{"$f":"X6/X4","v":{"$error":"#DIV/0!"}},null,{"$f":"Z6/Z4","v":{"$error":"#DIV/0!"}},null,{"$f":"AB6/AB4","v":{"$error":"#DIV/0!"}}]
["Non Dues","non dues less expense","percentage of total",null,"Non Dues",42378.76,{"$f":"F7/F4","v":0.36154468214745394},74764.52,{"$f":"H7/H4","v":0.34729810650825454},73092,{"$f":"J7/J4","v":0.34051870728491629},85077.53,{"$f":"L7/L4","v":0.35485494278319291},98362.9,{"$f":"N7/N4","v":0.29801672625613557},89430.61,{"$f":"P7/P4","v":0.31489595969021184},{"$f":"'2018'!E6","v":0},{"$f":"R7/R4","v":{"$error":"#DIV/0!"}},null,{"$f":"T7/T4","v":{"$error":"#DIV/0!"}},null,{"$f":"V7/V4","v":{"$error":"#DIV/0!"}},null,{"$f":"X7/X4","v":{"$error":"#DIV/0!"}},null,{"$f":"Z7/Z4","v":{"$error":"#DIV/0!"}},null,{"$f":"AB7/AB4","v":{"$error":"#DIV/0!"}}]
[]
[]
["Total Expenses","line item expenses plus all events & non dues expense",null,null,"Total Expenses",117488.33,null,216048.79,null,215690.85,null,249418.61,null,336057.11,null,324556.19,null,{"$f":"'2018'!E10","v":0},null,{"$f":"'2018'!G10","v":0},null,{"$f":"'2018'!I10","v":0},null,{"$f":"'2018'!K10","v":0},null,{"$f":"'2018'!M10","v":0},null,{"$f":"'2018'!O10","v":0}]
["Wages Expense","total wages","percentage of total expense",null,"Wages Expense",54024.959999999999,{"$f":"F11/F10","v":0.45983256379591059},97880.45,{"$f":"H11/H10","v":0.45304789719025962},{"$f":"'do not use3'!C11","v":49592},{"$f":"J11/J10","v":0.22992166797988881},101224.87,{"$f":"L11/L10","v":0.40584329292830235},123527.79,{"$f":"N11/N10","v":0.36757975452446162},129102.33,{"$f":"P11/P10","v":0.39778113614163391},{"$f":"'2018'!E11","v":0},{"$f":"R11/R10","v":{"$error":"#DIV/0!"}},null,{"$f":"T11/T10","v":{"$error":"#DIV/0!"}},null,{"$f":"V11/V10","v":{"$error":"#DIV/0!"}},null,{"$f":"X11/X10","v":{"$error":"#DIV/0!"}},null,{"$f":"Z11/Z10","v":{"$error":"#DIV/0!"}},null,{"$f":"AB11/AB10","v":{"$error":"#DIV/0!"}}]
["Labor Cost","wages divided into gross revenue",null,null,"Labor Cost",{"$f":"F11/F4","v":0.46090156935287657},null,{"$f":"H11/H4","v":0.45467682998801945},null,{"$f":"J11/J4","v":0.23103764750825767},null,{"$f":"L11/L4","v":0.42220484600441666},null,{"$f":"N11/N4","v":0.37426049432718433},null,{"$f":"P11/P4","v":0.45458486868861148},null,{"$f":"R11/R4","v":{"$error":"#DIV/0!"}},null,{"$f":"T11/T4","v":{"$error":"#DIV/0!"}},null,{"$f":"V11/V4","v":{"$error":"#DIV/0!"}},null,{"$f":"X11/X4","v":{"$error":"#DIV/0!"}},null,{"$f":"Z11/Z4","v":{"$error":"#DIV/0!"}},null,{"$f":"AB11/AB4","v":{"$error":"#DIV/0!"}}]
["Events Expense","4100 COA only","percentage of total expense",null,"Events Expense",18458.62,{"$f":"F13/F10","v":0.15711024235343202},35987.33,{"$f":"H13/H10","v":0.16657038440252314},37170.639999999999,{"$f":"J13/J10","v":0.17233294782787492},3740.84,{"$f":"L13/L10","v":1.4998239305399065E-2},28850.52,{"$f":"N13/N10","v":8.5850050903550301E-2},31816.46,{"$f":"P13/P12","v":69990.143076658642},{"$f":"'2018'!E13","v":0},{"$f":"R13/R12","v":{"$error":"#DIV/0!"}},null,{"$f":"T13/T12","v":{"$error":"#DIV/0!"}},null,{"$f":"V13/V12","v":{"$error":"#DIV/0!"}},null,{"$f":"X13/X12","v":{"$error":"#DIV/0!"}},null,{"$f":"Z13/Z12","v":{"$error":"#DIV/0!"}},null,{"$f":"AB13/AB12","v":{"$error":"#DIV/0!"}}]
["Events Cost","event expense divided into gross revenue",null,null,"Events Cost",{"$f":"F13/F6","v":0.6346533574331682},null,{"$f":"H13/H6","v":0.86395856340327459},null,{"$f":"J13/J6","v":0.63441952551629965},null,{"$f":"L13/L6","v":9.4026391856227229E-2},null,{"$f":"N13/N6","v":0.31623072918093881},null,{"$f":"P13/P6","v":0.36638023952095805},null,{"$f":"R13/R6","v":{"$error":"#DIV/0!"}},null,{"$f":"T13/T6","v":{"$error":"#DIV/0!"}},null,{"$f":"V13/V6","v":{"$error":"#DIV/0!"}},null,{"$f":"X13/X6","v":{"$error":"#DIV/0!"}},null,{"$f":"Z13/Z6","v":{"$error":"#DIV/0!"}},null,{"$f":"AB13/AB6","v":{"$error":"#DIV/0!"}}]
[]
["Net Revenue","gross revenue minus total expenses",null,null,"Net Revenue",{"$f":"F4-F10","v":-272.49999999998545},null,{"$f":"H4-H10","v":-774.01999999998952},null,{"$f":"J4-J10","v":-1041.8500000000058},null,{"$f":"L4-L10","v":-9665.6299999999756},null,{"$f":"N4-N10","v":-5998.789999999979},null,{"$f":"P4-P10","v":-40555.69},null,{"$f":"R4-R10","v":0},null,{"$f":"T4-T10","v":0},null,{"$f":"V4-V10","v":0},null,{"$f":"X4-X10","v":0},null,{"$f":"Z4-Z10","v":0},null,{"$f":"AB4-AB10","v":0}]
[]
[null,"MONTHLY AVERAGES",null,null,null,"MONTHLY AVERAGES"]
[]
[]
["Gross Revenue","total gross divided by number of months",null,null,"Gross Revenue",{"$f":"F4/F2","v":19535.971666666668},null,{"$f":"H4/H2","v":17939.564166666667},null,{"$f":"J4/J2","v":17887.416666666668},null,{"$f":"L4/L2","v":19979.415000000001},null,{"$f":"N4/N2","v":27504.86},null,{"$f":"P4/P2","v":23666.708333333332},null,{"$f":"R4/R2","v":{"$error":"#DIV/0!"}},null,{"$f":"T4/T2","v":{"$error":"#DIV/0!"}},null,{"$f":"V4/V2","v":{"$error":"#DIV/0!"}},null,{"$f":"X4/X2","v":{"$error":"#DIV/0!"}},null,{"$f":"Z4/Z2","v":{"$error":"#DIV/0!"}},null,{"$f":"AB4/AB2","v":{"$error":"#DIV/0!"}}]
["Membership","total membership divided by number of months",null,null,"Membership",{"$f":"F5/F2","v":7625.416666666667},null,{"$f":"H5/H2","v":8238.0208333333339},null,{"$f":"J5/J2","v":6913.916666666667},null,{"$f":"L5/L2","v":9574.2041666666664},null,{"$f":"N5/N2","v":11705.243333333334},null,{"$f":"P5/P2","v":8977.4908333333333},null,{"$f":"R5/R2","v":{"$error":"#DIV/0!"}},null,{"$f":"T5/T2","v":{"$error":"#DIV/0!"}},null,{"$f":"V5/V2","v":{"$error":"#DIV/0!"}},null,{"$f":"X5/X2","v":{"$error":"#DIV/0!"}},null,{"$f":"Z5/Z2","v":{"$error":"#DIV/0!"}},null,{"$f":"AB5/AB2","v":{"$error":"#DIV/0!"}}]
["Events","total events divided by number of months",null,null,"Events",{"$f":"F6/F2","v":4847.4283333333333},null,{"$f":"H6/H2","v":3471.1666666666665},null,{"$f":"J6/J2","v":4882.5},null,{"$f":"L6/L2","v":3315.4166666666665},null,{"$f":"N6/N2","v":7602.708333333333},null,{"$f":"P6/P2","v":7236.666666666667},null,{"$f":"R6/R2","v":{"$error":"#DIV/0!"}},null,{"$f":"T6/T2","v":{"$error":"#DIV/0!"}},null,{"$f":"V6/V2","v":{"$error":"#DIV/0!"}},null,{"$f":"X6/X2","v":{"$error":"#DIV/0!"}},null,{"$f":"Z6/Z2","v":{"$error":"#DIV/0!"}},null,{"$f":"AB6/AB2","v":{"$error":"#DIV/0!"}}]
["Non Dues","total non dues divided by number of months",null,null,"Non Dues",{"$f":"F7/F2","v":7063.126666666667},null,{"$f":"H7/H2","v":6230.376666666667},null,{"$f":"J7/J2","v":6091},null,{"$f":"L7/L2","v":7089.7941666666666},null,{"$f":"N7/N2","v":8196.9083333333328},null,{"$f":"P7/P2","v":7452.5508333333337},null,{"$f":"R7/R2","v":{"$error":"#DIV/0!"}},null,{"$f":"T7/T2","v":{"$error":"#DIV/0!"}},null,{"$f":"V7/V2","v":{"$error":"#DIV/0!"}},null,{"$f":"X7/X2","v":{"$error":"#DIV/0!"}},null,{"$f":"Z7/Z2","v":{"$error":"#DIV/0!"}},null,{"$f":"AB7/AB2","v":{"$error":"#DIV/0!"}}]
[]
["Total Expenses","total expenses divided by number of months",null,null,"Total Expenses",{"$f":"F10/F2","v":19581.388333333332},null,{"$f":"H10/H2","v":18004.065833333334},null,{"$f":"J10/J2","v":17974.237499999999},null,{"$f":"L10/L2","v":20784.884166666667},null,{"$f":"N10/N2","v":28004.759166666667},null,{"$f":"P10/P2","v":27046.349166666667},null,{"$f":"R10/R2","v":{"$error":"#DIV/0!"}},null,{"$f":"T10/T2","v":{"$error":"#DIV/0!"}},null,{"$f":"V10/V2","v":{"$error":"#DIV/0!"}},null,{"$f":"X10/X2","v":{"$error":"#DIV/0!"}},null,{"$f":"Z10/Z2","v":{"$error":"#DIV/0!"}},null,{"$f":"AB10/AB2","v":{"$error":"#DIV/0!"}}]
["Wages","total wages expense divided by number of months",null,null,"Wages",{"$f":"F11/F2","v":9004.16},null,{"$f":"H11/H2","v":8156.7041666666664},null,{"$f":"J11/J2","v":4132.666666666667},null,{"$f":"L11/L2","v":8435.4058333333323},null,{"$f":"N11/N2","v":10293.9825},null,{"$f":"P11/P2","v":10758.5275},null,{"$f":"R11/R2","v":{"$error":"#DIV/0!"}},null,{"$f":"T11/T2","v":{"$error":"#DIV/0!"}},null,{"$f":"V11/V2","v":{"$error":"#DIV/0!"}},null,{"$f":"X11/X2","v":{"$error":"#DIV/0!"}},null,{"$f":"Z11/Z2","v":{"$error":"#DIV/0!"}},null,{"$f":"AB11/AB2","v":{"$error":"#DIV/0!"}}]
["Events Expense","total event expense divided by number of months",null,null,"Events Expense",{"$f":"F13/F2","v":3076.4366666666665},null,{"$f":"H13/H2","v":2998.9441666666667},null,{"$f":"J13/J2","v":3097.5533333333333},null,{"$f":"L13/L2","v":311.73666666666668},null,{"$f":"N13/N2","v":2404.21},null,{"$f":"P13/P2","v":2651.3716666666664}]

{"sheet":"do not use","index":1,"n_rows":14,"n_cols":29,"rows_kept":14,"cut":false,"hidden":true,"merged":[[13,27,13,28],[13,2,13,3],[9,2,9,3],[13,15,13,16],[13,17,13,18],[13,19,13,20],[13,21,13,22],[13,23,13,24],[13,25,13,26],[9,5,9,6],[13,5,13,6],[13,7,13,8],[13,9,13,10],[13,11,13,12],[13,13,13,14],[9,25,9,26],[9,27,9,28],[2,27,2,28],[2,25,2,26],[9,9,9,10],[9,7,9,8],[2,19,2,20],[2,21,2,22],[2,23,2,24],[9,11,9,12],[9,13,9,14],[9,15,9,16],[9,17,9,18],[9,19,9,20],[9,21,9,22],[9,23,9,24],[2,17,2,18],[1,2,1,3],[2,2,2,3],[2,9,2,10],[2,7,2,8],[2,5,2,6],[2,15,2,16],[2,13,2,14],[2,11,2,12],[1,17,1,18],[1,19,1,20],[1,21,1,22],[1,23,1,24],[1,25,1,26],[1,27,1,28],[1,5,1,6],[1,7,1,8],[1,9,1,10],[1,11,1,12],[1,13,1,14],[1,15,1,16]]}
[null,2023]
[null,null,"YEAR END",null,null,"JANUARY",null,"FEBRUARY",null,"MARCH",null,"APRIL",null,"MAY",null,"JUNE",null,"JULY",null,"AUGUST",null,"SEPTEMBER",null,"OCTOBER",null,"NOVEMBER",null,"DECEMBER"]
[null,"Gross Revenue",{"$f":"F3+H3+J3+L3+N3+P3+R3+T3+V3+X3+Z3+AB3","v":84000},null,null,13549,null,20985,null,26469,null,22997]
[null,"Membership",{"$f":"F4+H4+J4+L4+N4+P4+R4+T4+V4+X4+Z4+AB4","v":32850},{"$f":"C4/C3","v":0.39107142857142857},null,4610,{"$f":"F4/F3","v":0.34024651265776074},10510,{"$f":"H4/H3","v":0.5008339289969026},7290,{"$f":"J4/J3","v":0.27541652499149949},10440,{"$f":"L4/L3","v":0.45397225725094575},null,{"$f":"N4/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P4/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R4/R3","v":{"$error":"#DIV/0!"}},null,{"$f":"T4/T3","v":{"$error":"#DIV/0!"}},null,{"$f":"V4/V3","v":{"$error":"#DIV/0!"}},null,{"$f":"X4/X3","v":{"$error":"#DIV/0!"}},null,{"$f":"Z4/Z3","v":{"$error":"#DIV/0!"}},null,{"$f":"AB4/AB3","v":{"$error":"#DIV/0!"}}]
[null,"Events",{"$f":"F5+H5+J5+L5+N5+P5+R5+T5+V5+X5+Z5+AB5","v":{"$error":"#VALUE!"}},{"$f":"C5/C3","v":{"$error":"#VALUE!"}},null," ",{"$f":"F5/F3","v":{"$error":"#VALUE!"}},1584,{"$f":"H5/H3","v":7.5482487491065051E-2},4028,{"$f":"J5/J3","v":0.15217801957006311},6625,{"$f":"L5/L3","v":0.28808105405052831},null,{"$f":"N5/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P5/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R5/R3","v":{"$error":"#DIV/0!"}},null,{"$f":"T5/T3","v":{"$error":"#DIV/0!"}},null,{"$f":"V5/V3","v":{"$error":"#DIV/0!"}},null,{"$f":"X5/X3","v":{"$error":"#DIV/0!"}},null,{"$f":"Z5/Z3","v":{"$error":"#DIV/0!"}},null,{"$f":"AB5/AB3","v":{"$error":"#DIV/0!"}}]
[null,"Non Dues",{"$f":"F6+H6+J6+L6+N6+P6+R6+T6+V6+X6+Z6+AB6","v":25004},{"$f":"C6/C3","v":0.29766666666666669},null,7561,{"$f":"F6/F3","v":0.55804856446970252},4536,{"$f":"H6/H3","v":0.21615439599714081},8226,{"$f":"J6/J3","v":0.31077864671880312},4681,{"$f":"L6/L3","v":0.20354828890724877},null,{"$f":"N6/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P6/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R6/R3","v":{"$error":"#DIV/0!"}},null,{"$f":"T6/T3","v":{"$error":"#DIV/0!"}},null,{"$f":"V6/V3","v":{"$error":"#DIV/0!"}},null,{"$f":"X6/X3","v":{"$error":"#DIV/0!"}},null,{"$f":"Z6/Z3","v":{"$error":"#DIV/0!"}},null,{"$f":"AB6/AB3","v":{"$error":"#DIV/0!"}}]
[null,"Membership Activity ",{"$f":"F7+H7+J7+L7+N7+P7+R7+T7+V7+X7+Z7+AB7","v":12556},{"$f":"C7/C3","v":0.14947619047619048},null,25,{"$f":"F7/F3","v":1.8451546239574876E-3},4355,{"$f":"H7/H3","v":0.20752918751489158},6925,{"$f":"J7/J3","v":0.26162680871963429},1251,{"$f":"L7/L3","v":5.439839979127712E-2},null,{"$f":"N7/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P7/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R7/R3","v":{"$error":"#DIV/0!"}},null,{"$f":"T7/T3","v":{"$error":"#DIV/0!"}},null,{"$f":"V7/V3","v":{"$error":"#DIV/0!"}},null,{"$f":"X7/X3","v":{"$error":"#DIV/0!"}},null,{"$f":"Z7/Z3","v":{"$error":"#DIV/0!"}},null,{"$f":"AB7/AB3","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Expenses",{"$f":"F10+H10+J10+L10+N10+P10+R10+T10+V10+X10+Z10+AB10","v":85120},null,null,15744,null,17891,null,16811,null,34674]
[null,"Wages",{"$f":"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11+Z11+AB11","v":36112},{"$f":"C11/C10","v":0.42424812030075187},null,9182,{"$f":"F11/F10","v":0.58320630081300817},8717,{"$f":"H11/H10","v":0.48722821530378402},8732,{"$f":"J11/J10","v":0.51942180715008035},9481,{"$f":"L11/L10","v":0.27343254311587933},null,{"$f":"N11/N10","v":{"$error":"#DIV/0!"}},null,{"$f":"P11/P10","v":{"$error":"#DIV/0!"}},null,{"$f":"R11/R10","v":{"$error":"#DIV/0!"}},null,{"$f":"T11/T10","v":{"$error":"#DIV/0!"}},null,{"$f":"V11/V10","v":{"$error":"#DIV/0!"}},null,{"$f":"X11/X10","v":{"$error":"#DIV/0!"}},null,{"$f":"Z11/Z10","v":{"$error":"#DIV/0!"}},null,{"$f":"AB11/AB10","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"C11/C3","v":0.4299047619047619},null,null,{"$f":"F11/F3","v":0.67768839028710604},null,{"$f":"H11/H3","v":0.41539194662854417},null,{"$f":"J11/J3","v":0.32989534927651215},null,{"$f":"L11/L3","v":0.41227116580423534},null,{"$f":"N11/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P11/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R11/R3","v":{"$error":"#DIV/0!"}},null,{"$f":"T11/T3","v":{"$error":"#DIV/0!"}},null,{"$f":"V11/V3","v":{"$error":"#DIV/0!"}},null,{"$f":"X11/X3","v":{"$error":"#DIV/0!"}},null,{"$f":"Z11/Z3","v":{"$error":"#DIV/0!"}},null,{"$f":"AB11/AB3","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"C3-C10","v":-1120},null,null,{"$f":"F3-F10","v":-2195},null,{"$f":"H3-H10","v":3094},null,{"$f":"J3-J10","v":9658},null,{"$f":"L3-L10","v":-11677},null,{"$f":"N3-N10","v":0},null,{"$f":"P3-P10","v":0},null,{"$f":"R3-R10","v":0},null,{"$f":"T3-T10","v":0},null,{"$f":"V3-V10","v":0},null,{"$f":"X3-X10","v":0},null,{"$f":"Z3-Z10","v":0},null,{"$f":"AB3-AB10","v":0}]

{"sheet":"do not use2","index":2,"n_rows":14,"n_cols":29,"rows_kept":14,"cut":false,"hidden":true,"merged":[[2,27,2,28],[2,25,2,26],[2,23,2,24],[2,21,2,22],[2,19,2,20],[13,27,13,28],[2,2,2,3],[9,19,9,20],[9,21,9,22],[9,23,9,24],[2,9,2,10],[2,7,2,8],[2,17,2,18],[2,15,2,16],[2,13,2,14],[2,11,2,12],[2,5,2,6],[9,15,9,16],[9,17,9,18],[9,5,9,6],[9,7,9,8],[13,17,13,18],[13,19,13,20],[13,21,13,22],[13,23,13,24],[13,25,13,26],[1,27,1,28],[1,2,1,3],[13,2,13,3],[13,5,13,6],[13,7,13,8],[13,9,13,10],[13,11,13,12],[13,13,13,14],[1,17,1,18],[1,19,1,20],[1,21,1,22],[1,5,1,6],[1,7,1,8],[1,9,1,10],[9,27,9,28],[13,15,13,16],[1,25,1,26],[9,2,9,3],[1,11,1,12],[1,13,1,14],[1,15,1,16],[1,23,1,24],[9,11,9,12],[9,13,9,14],[9,25,9,26],[9,9,9,10]]}
[null,2022]
[null,null,"YEAR END",null,null,"JANUARY",null,"FEBRUARY",null,"MARCH",null,"APRIL",null,"MAY",null,"JUNE",null,"JULY",null,"AUGUST",null,"SEPTEMBER",null,"OCTOBER",null,"NOVEMBER",null,"DECEMBER"]
[null,"Gross Revenue",{"$f":"F3+'do not use'!H3+J3+L3+N3+P3+R3+T3+V3+X3+Z3+AB3","v":174115},null,null,14037,null,11561,null,17512,null,21895,null,9342,null,13687,null,22691,null,13135,null,5003,null,20778,null,1775,null,13275]
[null,"Membership",{"$f":"F4+'do not use'!H4+J4+L4+N4+P4+R4+T4+V4+X4+Z4+AB4","v":99340},{"$f":"C4/C3","v":0.57054245757114552},null,7001,{"$f":"F4/F3","v":0.49875329486357484},7453,{"$f":"'do not use'!H4/'do not use'!H3","v":0.5008339289969026},6040,{"$f":"J4/J3","v":0.34490634993147556},5620,{"$f":"L4/L3","v":0.25667960721625943},7512,{"$f":"N4/N3","v":0.8041104688503532},3805,{"$f":"P4/P3","v":0.27800102286841527},11105,{"$f":"R4/R3","v":0.48940108413027189},7490,{"$f":"T4/T3","v":0.57023220403502095},5110,{"$f":"V4/V3","v":1.0213871676993804},9942,{"$f":"X4/X3","v":0.4784868611030898},16335,{"$f":"Z4/Z3","v":9.2028169014084504},8870,{"$f":"AB4/AB3","v":0.66817325800376648}]
[null,"Events",{"$f":"F5+'do not use'!H5+J5+L5+N5+P5+R5+T5+V5+X5+Z5+AB5","v":7534},{"$f":"C5/C3","v":4.3270252419378E-2},null,485,{"$f":"F5/F3","v":3.455154235235449E-2},-286,{"$f":"'do not use'!H5/'do not use'!H3","v":7.5482487491065051E-2},150,{"$f":"J5/J3","v":8.5655550479671085E-3},6489,{"$f":"L5/L3","v":0.29636903402603332},1588,{"$f":"N5/N3","v":0.16998501391564974},2208,{"$f":"P5/P3","v":0.16132096149631037},1182,{"$f":"R5/R3","v":5.2091137455378786E-2},4194,{"$f":"T5/T3","v":0.31929958127141228},-670,{"$f":"V5/V3","v":-0.13391964821107336},2071,{"$f":"X5/X3","v":9.9672730772932913E-2},-10962,{"$f":"Z5/Z3","v":-6.1757746478873239},-785,{"$f":"AB5/AB3","v":-5.9133709981167605E-2}]
[null,"Non Dues",{"$f":"F6+'do not use'!H6+J6+L6+N6+P6+R6+T6+V6+X6+Z6+AB6","v":54637},{"$f":"C6/C3","v":0.31379835166413},null,6551,{"$f":"F6/F3","v":0.46669516278407069},4796,{"$f":"'do not use'!H6/'do not use'!H3","v":0.21615439599714081},8976,{"$f":"J6/J3","v":0.51256281407035176},876,{"$f":"L6/L3","v":4.0009134505594887E-2},2076,{"$f":"N6/N3","v":0.22222222222222221},7626,{"$f":"P6/P3","v":0.55717103821144154},10376,{"$f":"R6/R3","v":0.45727380899916265},1176,{"$f":"T6/T3","v":8.9531785306433187E-2},876,{"$f":"V6/V3","v":0.1750949430341795},5626,{"$f":"X6/X3","v":0.27076715757050729},776,{"$f":"Z6/Z3","v":0.4371830985915493},5166,{"$f":"AB6/AB3","v":0.38915254237288138}]
[null,"Membership Activity ",{"$f":"F7+'do not use'!H7+J7+L7+N7+P7+R7+T7+V7+X7+Z7+AB7","v":12012},{"$f":"C7/C3","v":6.8988886655371451E-2},null,0,{"$f":"F7/F3","v":0},-385,{"$f":"'do not use'!H7/'do not use'!H3","v":0.20752918751489158},2345,{"$f":"J7/J3","v":0.1339081772498858},8910,{"$f":"L7/L3","v":0.40694222425211235},-1834,{"$f":"N7/N3","v":-0.19631770498822521},47,{"$f":"P7/P3","v":3.4339153941696501E-3},27,{"$f":"R7/R3","v":1.1898990789299723E-3},275,{"$f":"T7/T3","v":2.0936429387133613E-2},-902,{"$f":"V7/V3","v":-0.18029182490505696},3137,{"$f":"X7/X3","v":0.15097699489845029},-4373,{"$f":"Z7/Z3","v":-2.463661971830986},25,{"$f":"AB7/AB3","v":1.8832391713747645E-3}]
[]
[]
[null,"Expenses",{"$f":"F10+'do not use'!H10+J10+L10+N10+P10+R10+T10+V10+X10+Z10+AB10","v":171262},null,null,10819,null,12460,null,11908,null,13430,null,15494,null,13169,null,13114,null,13470,null,12848,null,13240,null,20100,null,15779]
[null,"Wages",{"$f":"F11+'do not use'!H11+J11+L11+N11+P11+R11+T11+V11+X11+Z11+AB11","v":98789},{"$f":"C11/C10","v":0.57682965281264964},null,4583,{"$f":"F11/F10","v":0.42360661798687493},7803,{"$f":"'do not use'!H11/'do not use'!H10","v":0.48722821530378402},7102,{"$f":"J11/J10","v":0.59640577762848501},7971,{"$f":"L11/L10","v":0.59352196574832461},8054,{"$f":"N11/N10","v":0.51981412159545626},8106,{"$f":"P11/P10","v":0.61553648720479914},8136,{"$f":"R11/R10","v":0.62040567332621621},8166,{"$f":"T11/T10","v":0.60623608017817376},7791,{"$f":"V11/V10","v":0.60639788293897878},7446,{"$f":"X11/X10","v":0.56238670694864046},13266,{"$f":"Z11/Z10","v":0.66},9451,{"$f":"AB11/AB10","v":0.5989606438937829}]
[null,null,null,{"$f":"C11/C3","v":0.56737788243402354},null,null,{"$f":"F11/F3","v":0.32649426515637242},null,{"$f":"'do not use'!H11/'do not use'!H3","v":0.41539194662854417},null,{"$f":"J11/J3","v":0.40555047967108271},null,{"$f":"L11/L3","v":0.36405572048412882},null,{"$f":"N11/N3","v":0.86212802397773491},null,{"$f":"P11/P3","v":0.59224081244976989},null,{"$f":"R11/R3","v":0.35855625578423161},null,{"$f":"T11/T3","v":0.62169775409212025},null,{"$f":"V11/V3","v":1.5572656406156307},null,{"$f":"X11/X3","v":0.35835980363846376},null,{"$f":"Z11/Z3","v":7.4738028169014088},null,{"$f":"AB11/AB3","v":0.71193973634651597}]
[]
[null,null,{"$f":"C3-C10","v":2853},null,null,{"$f":"F3-F10","v":3218},null,{"$f":"H3-H10","v":-899},null,{"$f":"J3-J10","v":5604},null,{"$f":"L3-L10","v":8465},null,{"$f":"N3-N10","v":-6152},null,{"$f":"P3-P10","v":518},null,{"$f":"R3-R10","v":9577},null,{"$f":"T3-T10","v":-335},null,{"$f":"V3-V10","v":-7845},null,{"$f":"X3-X10","v":7538},null,{"$f":"Z3-Z10","v":-18325},null,{"$f":"AB3-AB10","v":-2504}]

{"sheet":"do not use3","index":3,"n_rows":14,"n_cols":29,"rows_kept":14,"cut":false,"hidden":true,"merged":[[13,27,13,28],[13,15,13,16],[13,17,13,18],[13,19,13,20],[13,21,13,22],[13,23,13,24],[13,25,13,26],[13,2,13,3],[13,5,13,6],[13,7,13,8],[13,9,13,10],[13,11,13,12],[13,13,13,14],[9,19,9,20],[9,21,9,22],[9,23,9,24],[9,25,9,26],[9,7,9,8],[9,5,9,6],[2,5,2,6],[9,27,9,28],[2,27,2,28],[2,25,2,26],[2,23,2,24],[2,21,2,22],[1,17,1,18],[1,5,1,6],[1,7,1,8],[1,9,1,10],[2,19,2,20],[2,9,2,10],[2,7,2,8],[1,11,1,12],[1,13,1,14],[1,15,1,16],[1,19,1,20],[1,21,1,22],[1,23,1,24],[1,25,1,26],[1,27,1,28],[9,2,9,3],[2,2,2,3],[1,2,1,3],[2,17,2,18],[9,17,9,18],[9,15,9,16],[2,15,2,16],[2,13,2,14],[9,13,9,14],[9,11,9,12],[2,11,2,12],[9,9,9,10]]}
[null,2021]
[null,null,"YEAR END",null,null,"JANUARY",null,"FEBRUARY",null,"MARCH",null,"APRIL",null,"MAY",null,"JUNE",null,"JULY",null,"AUGUST",null,"SEPTEMBER",null,"OCTOBER",null,"NOVEMBER",null,"DECEMBER"]
[null,"Gross Revenue",{"$f":"F3+H3+J3+L3+N3+P3+R3+T3+V3+X3+Z3+AB3","v":152911},null,null,8343,null,14898,null,30009,null,22858,null,15808,null,11237,null,-1283,null,10387,null,5096,null,12864,null,10816,null,11878]
[null,"Membership",{"$f":"F4+H4+J4+L4+N4+P4+R4+T4+V4+X4+Z4+AB4","v":82714},{"$f":"C4/C3","v":0.54092903715233043},null,7365,{"$f":"F4/F3","v":0.88277597986335854},6276,{"$f":"H4/H3","v":0.42126459927507048},6956,{"$f":"J4/J3","v":0.23179712752840814},6405,{"$f":"L4/L3","v":0.28020824219091783},6107,{"$f":"N4/N3","v":0.3863233805668016},4245,{"$f":"P4/P3","v":0.37776986740233159},4655,{"$f":"R4/R3","v":-3.6282151208106002},5945,{"$f":"T4/T3","v":0.57235005295080388},4495,{"$f":"V4/V3","v":0.88206436420722134},5580,{"$f":"X4/X3","v":0.4337686567164179},13935,{"$f":"Z4/Z3","v":1.2883690828402368},10750,{"$f":"AB4/AB3","v":0.90503451759555475}]
[null,"Events",{"$f":"F5+H5+J5+L5+N5+P5+R5+T5+V5+X5+Z5+AB5","v":21418},{"$f":"C5/C3","v":0.14006840580468377},null,701,{"$f":"F5/F3","v":8.402253386072156E-2},5120,{"$f":"H5/H3","v":0.34367029131427035},3915,{"$f":"J5/J3","v":0.13046086174147756},2135,{"$f":"L5/L3","v":9.3402747396972616E-2},-2100,{"$f":"N5/N3","v":-0.13284412955465588},-100,{"$f":"P5/P3","v":-8.8991723769689425E-3},-5542,{"$f":"R5/R3","v":4.3195635229929854},3231,{"$f":"T5/T3","v":0.31106190430345626},11803,{"$f":"V5/V3","v":2.3161302982731553},5872,{"$f":"X5/X3","v":0.45646766169154229},-4075,{"$f":"Z5/Z3","v":-0.37675665680473375},458,{"$f":"AB5/AB3","v":3.8558679912443175E-2}]
[null,"Non Dues",{"$f":"F6+H6+J6+L6+N6+P6+R6+T6+V6+X6+Z6+AB6","v":34812},{"$f":"C6/C3","v":0.22766184250969518},null,776,{"$f":"F6/F3","v":9.301210595708978E-2},776,{"$f":"H6/H3","v":5.2087528527319106E-2},10276,{"$f":"J6/J3","v":0.3424306041520877},5276,{"$f":"L6/L3","v":0.23081634438708548},7776,{"$f":"N6/N3","v":0.49190283400809715},5276,{"$f":"P6/P3","v":0.46952033460888137},776,{"$f":"R6/R3","v":-0.60483242400623538},776,{"$f":"T6/T3","v":7.4708770578607878E-2},776,{"$f":"V6/V3","v":0.15227629513343799},776,{"$f":"X6/X3","v":6.0323383084577117E-2},776,{"$f":"Z6/Z3","v":7.174556213017752E-2},776,{"$f":"AB6/AB3","v":6.5330863781781448E-2}]
[null,"Membership Activity ",{"$f":"F7+H7+J7+L7+N7+P7+R7+T7+V7+X7+Z7+AB7","v":5559},{"$f":"C7/C3","v":3.6354480711001821E-2},null,-500,{"$f":"F7/F3","v":-5.993048064245475E-2},350,{"$f":"H7/H3","v":2.3493086320311451E-2},-5,{"$f":"J7/J3","v":-1.6661668166216803E-4},575,{"$f":"L7/L3","v":2.5155306675999651E-2},6645,{"$f":"N7/N3","v":0.42035678137651822},1100,{"$f":"P7/P3","v":9.7890896146658357E-2},-1173,{"$f":"R7/R3","v":0.91426344505066248},435,{"$f":"T7/T3","v":4.1879272167131991E-2},-1078,{"$f":"V7/V3","v":-0.21153846153846154},-214,{"$f":"X7/X3","v":-1.6635572139303483E-2},-220,{"$f":"Z7/Z3","v":-2.0340236686390532E-2},-356,{"$f":"AB7/AB3","v":-2.9971375652466745E-2}]
[]
[]
[null,"Expenses",{"$f":"F10+H10+J10+L10+N10+P10+R10+T10+V10+X10+Z10+AB10","v":154042},null,null,12039,null,11605,null,11376,null,15408,null,16222,null,14618,null,6439,null,8533,null,14655,null,14948,null,14130,null,14069]
[null,"Wages",{"$f":"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11+Z11+AB11","v":49592},{"$f":"C11/C10","v":0.32193817270614505},null,0,{"$f":"F11/F10","v":0},0,{"$f":"H11/H10","v":0},0,{"$f":"J11/J10","v":0},3145,{"$f":"L11/L10","v":0.2041147455867082},2500,{"$f":"N11/N10","v":0.15411170016027617},2500,{"$f":"P11/P10","v":0.17102202763715968},2500,{"$f":"R11/R10","v":0.38825904643578196},2283,{"$f":"T11/T10","v":0.26754951365287705},9166,{"$f":"V11/V10","v":0.62545206414193111},9166,{"$f":"X11/X10","v":0.61319240032111322},9166,{"$f":"Z11/Z10","v":0.64869072894550606},9166,{"$f":"AB11/AB10","v":0.65150330513895804}]
[null,null,null,{"$f":"C11/C3","v":0.32431937532290023},null,null,{"$f":"F11/F3","v":0},null,{"$f":"H11/H3","v":0},null,{"$f":"J11/J3","v":0},null,{"$f":"L11/L3","v":0.13758859042785895},null,{"$f":"N11/N3","v":0.15814777327935223},null,{"$f":"P11/P3","v":0.22247930942422356},null,{"$f":"R11/R3","v":-1.9485580670303975},null,{"$f":"T11/T3","v":0.21979397323577549},null,{"$f":"V11/V3","v":1.7986656200941915},null,{"$f":"X11/X3","v":0.71253109452736318},null,{"$f":"Z11/Z3","v":0.84744822485207105},null,{"$f":"AB11/AB3","v":0.77167873379356799}]
[]
[null,null,{"$f":"C3-C10","v":-1131},null,null,{"$f":"F3-F10","v":-3696},null,{"$f":"H3-H10","v":3293},null,{"$f":"J3-J10","v":18633},null,{"$f":"L3-L10","v":7450},null,{"$f":"N3-N10","v":-414},null,{"$f":"P3-P10","v":-3381},null,{"$f":"R3-R10","v":-7722},null,{"$f":"T3-T10","v":1854},null,{"$f":"V3-V10","v":-9559},null,{"$f":"X3-X10","v":-2084},null,{"$f":"Z3-Z10","v":-3314},null,{"$f":"AB3-AB10","v":-2191}]

{"sheet":"do not use4","index":4,"n_rows":14,"n_cols":29,"rows_kept":14,"cut":false,"hidden":true,"merged":[[13,9,13,10],[13,7,13,8],[13,5,13,6],[13,2,13,3],[13,21,13,22],[13,19,13,20],[13,17,13,18],[13,15,13,16],[13,11,13,12],[13,13,13,14],[2,25,2,26],[9,25,9,26],[9,27,9,28],[2,27,2,28],[13,27,13,28],[13,25,13,26],[2,17,2,18],[9,17,9,18],[13,23,13,24],[2,11,2,12],[2,13,2,14],[9,13,9,14],[9,15,9,16],[2,15,2,16],[9,19,9,20],[2,19,2,20],[2,21,2,22],[9,21,9,22],[9,23,9,24],[2,23,2,24],[1,27,1,28],[9,2,9,3],[2,2,2,3],[2,5,2,6],[9,5,9,6],[9,7,9,8],[2,7,2,8],[2,9,2,10],[9,9,9,10],[9,11,9,12],[1,15,1,16],[1,17,1,18],[1,19,1,20],[1,21,1,22],[1,23,1,24],[1,25,1,26],[1,13,1,14],[1,2,1,3],[1,5,1,6],[1,7,1,8],[1,9,1,10],[1,11,1,12]]}
[null,2020]
[null,null,"YEAR END",null,null,"JANUARY",null,"FEBRUARY",null,"MARCH",null,"APRIL",null,"MAY",null,"JUNE",null,"JULY",null,"AUGUST",null,"SEPTEMBER",null,"OCTOBER",null,"NOVEMBER",null,"DECEMBER"]
[null,"Gross Revenue",{"$f":"F3+H3+J3+L3+N3+P3+R3+T3+V3+X3+Z3+AB3","v":112853},null,null,74044,{"$nulls":13},6365,null,12027,null,-1071,null,12137,null,9351]
[null,"Membership",{"$f":"F4+H4+J4+L4+N4+P4+R4+T4+V4+X4+Z4+AB4","v":70016},{"$f":"C4/C3","v":0.62041771153624625},null,15518,{"$f":"F4/F3","v":0.20957808870401384},null,{"$f":"H4/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J4/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L4/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N4/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P4/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R4/R3","v":{"$error":"#DIV/0!"}},13443,{"$f":"T4/T3","v":2.1120188531029065},12963,{"$f":"V4/V3","v":1.0778248939885258},8232,{"$f":"X4/X3","v":-7.6862745098039218},12285,{"$f":"Z4/Z3","v":1.012194117162396},7575,{"$f":"AB4/AB3","v":0.81007378889958293}]
[null,"Events",{"$f":"F5+H5+J5+L5+N5+P5+R5+T5+V5+X5+Z5+AB5","v":12570},{"$f":"C5/C3","v":0.11138383560915527},null,29674,{"$f":"F5/F3","v":0.4007617092539571},null,{"$f":"H5/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J5/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L5/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N5/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P5/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R5/R3","v":{"$error":"#DIV/0!"}},-10075,{"$f":"T5/T3","v":-1.5828750981932442},2575,{"$f":"V5/V3","v":0.21410160472270723},-9836,{"$f":"X5/X3","v":9.1839402427637715},-268,{"$f":"Z5/Z3","v":-2.2081239185960288E-2},500,{"$f":"AB5/AB3","v":5.3470217089081382E-2}]
[null,"Non Dues",{"$f":"F6+H6+J6+L6+N6+P6+R6+T6+V6+X6+Z6+AB6","v":10196},{"$f":"C6/C3","v":9.0347620355683944E-2},null,6316,{"$f":"F6/F3","v":8.5300632056614992E-2},null,{"$f":"H6/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J6/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L6/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N6/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P6/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R6/R3","v":{"$error":"#DIV/0!"}},776,{"$f":"T6/T3","v":0.12191673212882953},776,{"$f":"V6/V3","v":6.4521493306726532E-2},776,{"$f":"X6/X3","v":-0.72455648926237159},776,{"$f":"Z6/Z3","v":6.3936722419049186E-2},776,{"$f":"AB6/AB3","v":8.2985776922254298E-2}]
[null,"Membership Activity ",{"$f":"F7+H7+J7+L7+N7+P7+R7+T7+V7+X7+Z7+AB7","v":14741},{"$f":"C7/C3","v":0.13062125065350499},null,13235,{"$f":"F7/F3","v":0.17874507049862243},null,{"$f":"H7/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J7/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L7/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N7/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P7/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R7/R3","v":{"$error":"#DIV/0!"}},1050,{"$f":"T7/T3","v":0.16496465043205027},1255,{"$f":"V7/V3","v":0.10434854909786315},-644,{"$f":"X7/X3","v":0.60130718954248363},-655,{"$f":"Z7/Z3","v":-5.3967207711955179E-2},500,{"$f":"AB7/AB3","v":5.3470217089081382E-2}]
[]
[]
[null,"Expenses",{"$f":"F10+H10+J10+L10+N10+P10+R10+T10+V10+X10+Z10+AB10","v":105467},null,null,26052,{"$nulls":13},15916,null,24930,null,12605,null,12222,null,13742]
[null,"Wages",{"$f":"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11+Z11+AB11","v":39485},{"$f":"C11/C10","v":0.37438250827272984},null,9670,{"$f":"F11/F10","v":0.37118071549209275},null,{"$f":"H11/H10","v":{"$error":"#DIV/0!"}},null,{"$f":"J11/J10","v":{"$error":"#DIV/0!"}},null,{"$f":"L11/L10","v":{"$error":"#DIV/0!"}},null,{"$f":"N11/N10","v":{"$error":"#DIV/0!"}},null,{"$f":"P11/P10","v":{"$error":"#DIV/0!"}},null,{"$f":"R11/R10","v":{"$error":"#DIV/0!"}},8153,{"$f":"T11/T10","v":0.51225182206584574},13615,{"$f":"V11/V10","v":0.54612916165262737},3366,{"$f":"X11/X10","v":0.26703689012296705},3406,{"$f":"Z11/Z10","v":0.27867779414171168},1275,{"$f":"AB11/AB10","v":9.2781254548100711E-2}]
[null,null,null,{"$f":"C11/C3","v":0.34987993230131231},null,null,{"$f":"F11/F3","v":0.13059802279725569},null,{"$f":"H11/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J11/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L11/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N11/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P11/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R11/R3","v":{"$error":"#DIV/0!"}},null,{"$f":"T11/T3","v":1.2809112333071484},null,{"$f":"V11/V3","v":1.1320362517668578},null,{"$f":"X11/X3","v":-3.1428571428571428},null,{"$f":"Z11/Z3","v":0.28062948010216693},null,{"$f":"AB11/AB3","v":0.13634905357715751}]
[]
[null,null,{"$f":"C3-C10","v":7386},null,null,{"$f":"F3-F10","v":47992},null,{"$f":"H3-H10","v":0},null,{"$f":"J3-J10","v":0},null,{"$f":"L3-L10","v":0},null,{"$f":"N3-N10","v":0},null,{"$f":"P3-P10","v":0},null,{"$f":"R3-R10","v":0},null,{"$f":"T3-T10","v":-9551},null,{"$f":"V3-V10","v":-12903},null,{"$f":"X3-X10","v":-13676},null,{"$f":"Z3-Z10","v":-85},null,{"$f":"AB3-AB10","v":-4391}]

{"sheet":"2019","index":5,"n_rows":14,"n_cols":29,"rows_kept":14,"cut":false,"hidden":true,"merged":[[13,7,13,8],[13,5,13,6],[13,2,13,3],[13,27,13,28],[13,25,13,26],[13,23,13,24],[13,21,13,22],[13,19,13,20],[13,9,13,10],[2,21,2,22],[13,17,13,18],[13,15,13,16],[13,13,13,14],[13,11,13,12],[2,7,2,8],[2,5,2,6],[2,2,2,3],[2,27,2,28],[9,27,9,28],[9,25,9,26],[2,25,2,26],[2,23,2,24],[9,23,9,24],[9,21,9,22],[2,19,2,20],[2,17,2,18],[2,15,2,16],[2,13,2,14],[2,11,2,12],[2,9,2,10],[1,27,1,28],[9,2,9,3],[9,5,9,6],[9,7,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[9,15,9,16],[9,17,9,18],[9,19,9,20],[1,15,1,16],[1,17,1,18],[1,19,1,20],[1,21,1,22],[1,23,1,24],[1,25,1,26],[1,13,1,14],[1,2,1,3],[1,5,1,6],[1,7,1,8],[1,9,1,10],[1,11,1,12]]}
[null,2019]
[null,null,"YEAR END",null,null,"JANUARY",null,"FEBRUARY",null,"MARCH",null,"APRIL",null,"MAY",null,"JUNE",null,"JULY",null,"AUGUST",null,"SEPTEMBER",null,"OCTOBER",null,"NOVEMBER",null,"DECEMBER"]
[null,"Gross Revenue",{"$f":"F3+H3+J3+L3+N3+P3+R3+T3+V3+X3+Z3+AB3","v":255882},null,null,46999,null,54049,null,45051,null,17471,null,13284,null,6234,null,7638,null,9879,null,10280,null,21830,null,11721,null,11446]
[null,"Membership",{"$f":"F4+H4+J4+L4+N4+P4+R4+T4+V4+X4+Z4+AB4","v":140459},{"$f":"C4/C3","v":0.5489209870174534},null,10015,{"$f":"F4/F3","v":0.21308964020511076},9730,{"$f":"H4/H3","v":0.18002183204129585},21545,{"$f":"J4/J3","v":0.47823577723025018},16592,{"$f":"L4/L3","v":0.94968805449029825},8055,{"$f":"N4/N3","v":0.60636856368563685},6815,{"$f":"P4/P3","v":1.0931985883862689},5030,{"$f":"R4/R3","v":0.65854935847080387},8202,{"$f":"T4/T3","v":0.83024597631339203},10060,{"$f":"V4/V3","v":0.97859922178988323},12709,{"$f":"X4/X3","v":0.5821804855703161},20531,{"$f":"Z4/Z3","v":1.7516423513352104},11175,{"$f":"AB4/AB3","v":0.97632360650008732}]
[null,"Events",{"$f":"F5+H5+J5+L5+N5+P5+R5+T5+V5+X5+Z5+AB5","v":61170},{"$f":"C5/C3","v":0.23905550214552021},null,9435,{"$f":"F5/F3","v":0.20074895210536395},28550,{"$f":"H5/H3","v":0.52822438898036972},12512,{"$f":"J5/J3","v":0.27772968413575727},11627,{"$f":"L5/L3","v":0.66550283326655602},2153,{"$f":"N5/N3","v":0.16207467630231859},-460,{"$f":"P5/P3","v":-7.3788899582932305E-2},-1199,{"$f":"R5/R3","v":-0.1569782665619272},20,{"$f":"T5/T3","v":2.0244964065188782E-3},-291,{"$f":"V5/V3","v":-2.8307392996108949E-2},9513,{"$f":"X5/X3","v":0.43577645442052221},-10706,{"$f":"Z5/Z3","v":-0.91340329323436564},16,{"$f":"AB5/AB3","v":1.3978682509173509E-3}]
[null,"Non Dues",{"$f":"F6+H6+J6+L6+N6+P6+R6+T6+V6+X6+Z6+AB6","v":12812},{"$f":"C6/C3","v":5.0069954119476949E-2},null,2276,{"$f":"F6/F3","v":4.8426562267282286E-2},3560,{"$f":"H6/H3","v":6.5866158485818421E-2},122,{"$f":"J6/J3","v":2.7080419968480169E-3},836,{"$f":"L6/L3","v":4.7850724057008756E-2},46,{"$f":"N6/N3","v":3.4628124059018369E-3},1427,{"$f":"P6/P3","v":0.2289059993583574},577,{"$f":"R6/R3","v":7.5543335951819848E-2},823,{"$f":"T6/T3","v":8.3308027128251846E-2},776,{"$f":"V6/V3","v":7.5486381322957194E-2},798,{"$f":"X6/X3","v":3.6555199267063673E-2},776,{"$f":"Z6/Z3","v":6.6205955123282992E-2},795,{"$f":"AB6/AB3","v":6.9456578717455877E-2}]
[null,"Membership Activity ",{"$f":"F7+H7+J7+L7+N7+P7+R7+T7+V7+X7+Z7+AB7","v":18513},{"$f":"C7/C3","v":7.2349754965179258E-2},null,7586,{"$f":"F7/F3","v":0.16140768952530904},6609,{"$f":"H7/H3","v":0.12227793298673426},2671,{"$f":"J7/J3","v":5.9288362078533219E-2},313,{"$f":"L7/L3","v":1.7915402667277203E-2},1229,{"$f":"N7/N3","v":9.251731406202951E-2},-1320,{"$f":"P7/P3","v":-0.21174205967276227},3030,{"$f":"R7/R3","v":0.39670070699135901},483,{"$f":"T7/T3","v":4.8891588217430913E-2},-264,{"$f":"V7/V3","v":-2.5680933852140077E-2},-1190,{"$f":"X7/X3","v":-5.4512139257901972E-2},575,{"$f":"Z7/Z3","v":4.9057247675113047E-2},-1209,{"$f":"AB7/AB3","v":-0.10562641970994234}]
[]
[]
[null,"Expenses",{"$f":"F10+H10+J10+L10+N10+P10+R10+T10+V10+X10+Z10+AB10","v":261880},null,null,22841,null,26201,null,22591,null,24401,null,25798,null,21432,null,18290,null,21865,null,19606,null,20044,null,19488,null,19323]
[null,"Wages",{"$f":"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11+Z11+AB11","v":122192},{"$f":"C11/C10","v":0.4665953872002444},null,9392,{"$f":"F11/F10","v":0.41119040322227574},12129,{"$f":"H11/H10","v":0.46292126254723104},9166,{"$f":"J11/J10","v":0.40573679783984773},11075,{"$f":"L11/L10","v":0.45387484119503296},10931,{"$f":"N11/N10","v":0.42371501666795874},10047,{"$f":"P11/P10","v":0.46878499440089588},9830,{"$f":"R11/R10","v":0.53745215965008197},9760,{"$f":"T11/T10","v":0.44637548593642806},10116,{"$f":"V11/V10","v":0.51596450066306232},9657,{"$f":"X11/X10","v":0.48179006186389944},10113,{"$f":"Z11/Z10","v":0.51893472906403937},9976,{"$f":"AB11/AB10","v":0.51627594058893544}]
[null,null,null,{"$f":"C11/C3","v":0.47753261268866121},null,null,{"$f":"F11/F3","v":0.19983403902210686},null,{"$f":"H11/H3","v":0.22440748209957631},null,{"$f":"J11/J3","v":0.20345830281236821},null,{"$f":"L11/L3","v":0.6339076183389617},null,{"$f":"N11/N3","v":0.82286961758506472},null,{"$f":"P11/P3","v":1.611645813282002},null,{"$f":"R11/R3","v":1.2869861220214716},null,{"$f":"T11/T3","v":0.98795424638121265},null,{"$f":"V11/V3","v":0.98404669260700384},null,{"$f":"X11/X3","v":0.44237288135593222},null,{"$f":"Z11/Z3","v":0.86281034041464044},null,{"$f":"AB11/AB3","v":0.87157085444696836}]
[]
[null,null,{"$f":"C3-C10","v":-5998},null,null,{"$f":"F3-F10","v":24158},null,{"$f":"H3-H10","v":27848},null,{"$f":"J3-J10","v":22460},null,{"$f":"L3-L10","v":-6930},null,{"$f":"N3-N10","v":-12514},null,{"$f":"P3-P10","v":-15198},null,{"$f":"R3-R10","v":-10652},null,{"$f":"T3-T10","v":-11986},null,{"$f":"V3-V10","v":-9326},null,{"$f":"X3-X10","v":1786},null,{"$f":"Z3-Z10","v":-7767},null,{"$f":"AB3-AB10","v":-7877}]

{"sheet":"2018","index":6,"n_rows":14,"n_cols":29,"rows_kept":14,"cut":false,"hidden":true,"merged":[[13,2,13,3],[11,2,11,3],[13,27,13,28],[13,25,13,26],[13,23,13,24],[13,21,13,22],[13,19,13,20],[11,5,11,6],[13,17,13,18],[13,15,13,16],[13,13,13,14],[13,11,13,12],[13,9,13,10],[13,7,13,8],[13,5,13,6],[11,19,11,20],[11,23,11,24],[11,25,11,26],[11,27,11,28],[11,7,11,8],[11,21,11,22],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,15,11,16],[11,17,11,18],[2,2,2,3],[9,19,9,20],[9,21,9,22],[9,23,9,24],[9,25,9,26],[2,15,2,16],[2,13,2,14],[2,11,2,12],[2,9,2,10],[2,7,2,8],[2,5,2,6],[2,19,2,20],[9,27,9,28],[2,27,2,28],[2,25,2,26],[2,23,2,24],[2,21,2,22],[1,27,1,28],[9,2,9,3],[9,5,9,6],[9,7,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[9,15,9,16],[9,17,9,18],[2,17,2,18],[1,15,1,16],[1,17,1,18],[1,19,1,20],[1,21,1,22],[1,23,1,24],[1,25,1,26],[1,13,1,14],[1,2,1,3],[1,5,1,6],[1,7,1,8],[1,9,1,10],[1,11,1,12]]}
[null,2018]
[null,null,"YEAR END",null,null,"JANUARY",null,"FEBRUARY",null,"MARCH",null,"APRIL",null,"MAY",null,"JUNE",null,"JULY",null,"AUGUST",null,"SEPTEMBER",null,"OCTOBER",null,"NOVEMBER",null,"DECEMBER"]
[null,"Gross Revenue",{"$f":"F3+H3+J3+L3+N3+P3+R3+T3+V3+X3+Z3+AB3","v":81514},{"$nulls":14},23848,null,9486,null,16512,null,17638,null,15780,null,-1750]
[null,"Membership",{"$f":"F4+H4+J4+L4+N4+P4+R4+T4+V4+X4+Z4+AB4","v":58391},{"$f":"C4/C3","v":0.71633093701695416},null,null,{"$f":"F4/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H4/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J4/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L4/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N4/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P4/P3","v":{"$error":"#DIV/0!"}},2655,{"$f":"R4/R3","v":0.11133009057363301},8390,{"$f":"T4/T3","v":0.88446131140628292},9385,{"$f":"V4/V3","v":0.56837451550387597},10816,{"$f":"X4/X3","v":0.61322145367955549},21150,{"$f":"Z4/Z3","v":1.3403041825095057},5995,{"$f":"AB4/AB3","v":-3.4257142857142857}]
[null,"Events",{"$f":"F5+H5+J5+L5+N5+P5+R5+T5+V5+X5+Z5+AB5","v":12353},{"$f":"C5/C3","v":0.15154451995976151},null,null,{"$f":"F5/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H5/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J5/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L5/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N5/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P5/P3","v":{"$error":"#DIV/0!"}},13547,{"$f":"R5/R3","v":0.56805602146930556},50,{"$f":"T5/T3","v":5.2709255745308874E-3},1135,{"$f":"V5/V3","v":6.8737887596899222E-2},3303,{"$f":"X5/X3","v":0.18726612994670597},3366,{"$f":"Z5/Z3","v":0.21330798479087454},-9048,{"$f":"AB5/AB3","v":5.1702857142857139}]
[null,"Non Dues",{"$f":"F6+H6+J6+L6+N6+P6+R6+T6+V6+X6+Z6+AB6","v":780},{"$f":"C6/C3","v":9.5689084083715684E-3},null,null,{"$f":"F6/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H6/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J6/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L6/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N6/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P6/P3","v":{"$error":"#DIV/0!"}},89,{"$f":"R6/R3","v":3.7319691378731967E-3},29,{"$f":"T6/T3","v":3.0571368332279148E-3},316,{"$f":"V6/V3","v":1.9137596899224806E-2},167,{"$f":"X6/X3","v":9.4681936727520118E-3},48,{"$f":"Z6/Z3","v":3.041825095057034E-3},131,{"$f":"AB6/AB3","v":-7.4857142857142858E-2}]
[null,"Membership Activity ",{"$f":"F7+H7+J7+L7+N7+P7+R7+T7+V7+X7+Z7+AB7","v":129},{"$f":"C7/C3","v":1.5825502367691438E-3},null,null,{"$f":"F7/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H7/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J7/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L7/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N7/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P7/P3","v":{"$error":"#DIV/0!"}},270,{"$f":"R7/R3","v":1.1321704126132171E-2},-479,{"$f":"T7/T3","v":-5.0495467004005902E-2},680,{"$f":"V7/V3","v":4.1182170542635656E-2},522,{"$f":"X7/X3","v":2.9595192198661979E-2},-495,{"$f":"Z7/Z3","v":-3.1368821292775663E-2},-369,{"$f":"AB7/AB3","v":0.21085714285714285}]
[]
[]
[null,"Expenses",{"$f":"F10+H10+J10+L10+N10+P10+R10+T10+V10+X10+Z10+AB10","v":103148},{"$nulls":14},13324,null,13054,null,18208,null,22744,null,20576,null,15242]
[null,"Wages",{"$f":"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11+Z11+AB11","v":53782},{"$f":"C11/C10","v":0.52140613487416143},null,null,{"$f":"F11/F10","v":{"$error":"#DIV/0!"}},null,{"$f":"H11/H10","v":{"$error":"#DIV/0!"}},null,{"$f":"J11/J10","v":{"$error":"#DIV/0!"}},null,{"$f":"L11/L10","v":{"$error":"#DIV/0!"}},null,{"$f":"N11/N10","v":{"$error":"#DIV/0!"}},null,{"$f":"P11/P10","v":{"$error":"#DIV/0!"}},7749,{"$f":"R11/R10","v":0.58158210747523265},6666,{"$f":"T11/T10","v":0.51064807721771099},9166,{"$f":"V11/V10","v":0.50340509666080846},10003,{"$f":"X11/X10","v":0.43980830109039748},10389,{"$f":"Z11/Z10","v":0.504908631415241},9809,{"$f":"AB11/AB10","v":0.64355071512924811}]
[null,null,{"$f":"C11/C3","v":0.6597885025885124},null,null,{"$f":"F11/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H11/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J11/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L11/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N11/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P11/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R11/R3","v":0.32493290841999328},null,{"$f":"T11/T3","v":0.70271979759645797},null,{"$f":"V11/V3","v":0.55511143410852715},null,{"$f":"X11/X3","v":0.56712779226669685},null,{"$f":"Z11/Z3","v":0.65836501901140687},null,{"$f":"AB11/AB3","v":-5.605142857142857}]
[]
[null,null,{"$f":"C3-C10","v":-21634},null,null,{"$f":"F3-F10","v":0},null,{"$f":"H3-H10","v":0},null,{"$f":"J3-J10","v":0},null,{"$f":"L3-L10","v":0},null,{"$f":"N3-N10","v":0},null,{"$f":"P3-P10","v":0},null,{"$f":"R3-R10","v":10524},null,{"$f":"T3-T10","v":-3568},null,{"$f":"V3-V10","v":-1696},null,{"$f":"X3-X10","v":-5106},null,{"$f":"Z3-Z10","v":-4796},null,{"$f":"AB3-AB10","v":-16992}]

{"sheet":"2017","index":7,"n_rows":30,"n_cols":29,"rows_kept":30,"cut":false,"hidden":true,"merged":[[1,13,1,14],[1,2,1,3],[1,5,1,6],[1,7,1,8],[1,9,1,10],[1,11,1,12],[1,27,1,28],[2,2,2,3],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,2,12],[2,13,2,14],[2,15,2,16],[2,17,2,18],[2,19,2,20],[1,15,1,16],[1,17,1,18],[1,19,1,20],[1,21,1,22],[1,23,1,24],[1,25,1,26],[2,21,2,22],[2,23,2,24],[2,25,2,26],[2,27,2,28],[9,2,9,3],[9,5,9,6],[9,7,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[9,27,9,28],[9,21,9,22],[9,23,9,24],[9,25,9,26],[11,2,11,3],[11,5,11,6],[11,7,11,8],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,15,11,16],[11,17,11,18],[11,19,11,20],[9,15,9,16],[9,17,9,18],[9,19,9,20],[13,13,13,14],[13,27,13,28],[13,15,13,16],[13,17,13,18],[13,19,13,20],[13,21,13,22],[13,23,13,24],[13,2,13,3],[13,5,13,6],[13,7,13,8],[13,9,13,10],[13,11,13,12],[13,25,13,26],[11,21,11,22],[11,23,11,24],[11,25,11,26],[11,27,11,28]]}
[null,2017]
[null,null,"YEAR END",null,null,"JANUARY",null,"FEBRUARY",null,"MARCH",null,"APRIL",null,"MAY",null,"JUNE",null,"JULY",null,"AUGUST",null,"SEPTEMBER",null,"OCTOBER",null,"NOVEMBER",null,"DECEMBER"]
[null,"Gross Revenue",{"$f":"F3+H3+J3+L3+N3+P3+R3+T3+V3+X3+Z3+AB3","v":0}]
[null,"Membership",{"$f":"F4+H4+J4+L4+N4+P4+R4+T4+V4+X4+Z4+AB4","v":0},{"$f":"C4/C3","v":{"$error":"#DIV/0!"}},null,null,{"$f":"F4/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H4/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J4/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L4/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N4/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P4/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R4/R3","v":{"$error":"#DIV/0!"}},null,{"$f":"T4/T3","v":{"$error":"#DIV/0!"}},null,{"$f":"V4/V3","v":{"$error":"#DIV/0!"}},null,{"$f":"X4/X3","v":{"$error":"#DIV/0!"}},null,{"$f":"Z4/Z3","v":{"$error":"#DIV/0!"}},null,{"$f":"AB4/AB3","v":{"$error":"#DIV/0!"}}]
[null,"Events",{"$f":"F5+H5+J5+L5+N5+P5+R5+T5+V5+X5+Z5+AB5","v":0},{"$f":"C5/C3","v":{"$error":"#DIV/0!"}},null,null,{"$f":"F5/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H5/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J5/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L5/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N5/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P5/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R5/R3","v":{"$error":"#DIV/0!"}},null,{"$f":"T5/T3","v":{"$error":"#DIV/0!"}},null,{"$f":"V5/V3","v":{"$error":"#DIV/0!"}},null,{"$f":"X5/X3","v":{"$error":"#DIV/0!"}},null,{"$f":"Z5/Z3","v":{"$error":"#DIV/0!"}},null,{"$f":"AB5/AB3","v":{"$error":"#DIV/0!"}}]
[null,"Non Dues",{"$f":"F6+H6+J6+L6+N6+P6+R6+T6+V6+X6+Z6+AB6","v":0},{"$f":"C6/C3","v":{"$error":"#DIV/0!"}},null,null,{"$f":"F6/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H6/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J6/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L6/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N6/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P6/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R6/R3","v":{"$error":"#DIV/0!"}},null,{"$f":"T6/T3","v":{"$error":"#DIV/0!"}},null,{"$f":"V6/V3","v":{"$error":"#DIV/0!"}},null,{"$f":"X6/X3","v":{"$error":"#DIV/0!"}},null,{"$f":"Z6/Z3","v":{"$error":"#DIV/0!"}},null,{"$f":"AB6/AB3","v":{"$error":"#DIV/0!"}}]
[null,"Membership Activity ",{"$f":"F7+H7+J7+L7+N7+P7+R7+T7+V7+X7+Z7+AB7","v":0},{"$f":"C7/C3","v":{"$error":"#DIV/0!"}},null,null,{"$f":"F7/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H7/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J7/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L7/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N7/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P7/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R7/R3","v":{"$error":"#DIV/0!"}},null,{"$f":"T7/T3","v":{"$error":"#DIV/0!"}},null,{"$f":"V7/V3","v":{"$error":"#DIV/0!"}},null,{"$f":"X7/X3","v":{"$error":"#DIV/0!"}},null,{"$f":"Z7/Z3","v":{"$error":"#DIV/0!"}},null,{"$f":"AB7/AB3","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Expenses",{"$f":"F10+H10+J10+L10+N10+P10+R10+T10+V10+X10+Z10+AB10","v":0}]
[null,"Wages",{"$f":"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11+Z11+AB11","v":0},{"$f":"C11/C10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"F11/F10","v":{"$error":"#DIV/0!"}},null,{"$f":"H11/H10","v":{"$error":"#DIV/0!"}},null,{"$f":"J11/J10","v":{"$error":"#DIV/0!"}},null,{"$f":"L11/L10","v":{"$error":"#DIV/0!"}},null,{"$f":"N11/N10","v":{"$error":"#DIV/0!"}},null,{"$f":"P11/P10","v":{"$error":"#DIV/0!"}},null,{"$f":"R11/R10","v":{"$error":"#DIV/0!"}},null,{"$f":"T11/T10","v":{"$error":"#DIV/0!"}},null,{"$f":"V11/V10","v":{"$error":"#DIV/0!"}},null,{"$f":"X11/X10","v":{"$error":"#DIV/0!"}},null,{"$f":"Z11/Z10","v":{"$error":"#DIV/0!"}},null,{"$f":"AB11/AB10","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"C11/C3","v":{"$error":"#DIV/0!"}},null,null,{"$f":"F11/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H11/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J11/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L11/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N11/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P11/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R11/R3","v":{"$error":"#DIV/0!"}},null,{"$f":"T11/T3","v":{"$error":"#DIV/0!"}},null,{"$f":"V11/V3","v":{"$error":"#DIV/0!"}},null,{"$f":"X11/X3","v":{"$error":"#DIV/0!"}},null,{"$f":"Z11/Z3","v":{"$error":"#DIV/0!"}},null,{"$f":"AB11/AB3","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"C3-C10","v":0},null,null,{"$f":"F3-F10","v":0},null,{"$f":"H3-H10","v":0},null,{"$f":"J3-J10","v":0},null,{"$f":"L3-L10","v":0},null,{"$f":"N3-N10","v":0},null,{"$f":"P3-P10","v":0},null,{"$f":"R3-R10","v":0},null,{"$f":"T3-T10","v":0},null,{"$f":"V3-V10","v":0},null,{"$f":"X3-X10","v":0},null,{"$f":"Z3-Z10","v":0},null,{"$f":"AB3-AB10","v":0}]
{"$rows_empty":15}
[{"$nulls":10},2047]

{"sheet":"2016","index":8,"n_rows":14,"n_cols":29,"rows_kept":14,"cut":false,"hidden":true,"merged":[[1,13,1,14],[1,2,1,3],[1,5,1,6],[1,7,1,8],[1,9,1,10],[1,11,1,12],[1,27,1,28],[2,2,2,3],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,2,12],[2,13,2,14],[2,15,2,16],[2,17,2,18],[2,19,2,20],[1,15,1,16],[1,17,1,18],[1,19,1,20],[1,21,1,22],[1,23,1,24],[1,25,1,26],[2,21,2,22],[2,23,2,24],[2,25,2,26],[2,27,2,28],[9,2,9,3],[9,5,9,6],[9,7,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[13,13,13,14],[13,15,13,16],[13,17,13,18],[13,19,13,20],[9,15,9,16],[9,17,9,18],[9,19,9,20],[13,2,13,3],[13,5,13,6],[13,7,13,8],[13,9,13,10],[13,11,13,12],[13,21,13,22],[13,23,13,24],[13,25,13,26],[13,27,13,28],[9,27,9,28],[9,21,9,22],[9,23,9,24],[9,25,9,26]]}
[null,2016]
[null,null,"YEAR END",null,null,"JANUARY",null,"FEBRUARY",null,"MARCH",null,"APRIL",null,"MAY",null,"JUNE",null,"JULY",null,"AUGUST",null,"SEPTEMBER",null,"OCTOBER",null,"NOVEMBER",null,"DECEMBER"]
[null,"Gross Revenue",{"$f":"F3+H3+J3+L3+N3+P3+R3+T3+V3+X3+Z3+AB3","v":112853},null,null,74044,{"$nulls":13},6365,null,12027,null,-1071,null,12137,null,9351]
[null,"Membership",{"$f":"F4+H4+J4+L4+N4+P4+R4+T4+V4+X4+Z4+AB4","v":70016},{"$f":"C4/C3","v":0.62041771153624625},null,15518,{"$f":"F4/F3","v":0.20957808870401384},null,{"$f":"H4/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J4/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L4/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N4/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P4/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R4/R3","v":{"$error":"#DIV/0!"}},13443,{"$f":"T4/T3","v":2.1120188531029065},12963,{"$f":"V4/V3","v":1.0778248939885258},8232,{"$f":"X4/X3","v":-7.6862745098039218},12285,{"$f":"Z4/Z3","v":1.012194117162396},7575,{"$f":"AB4/AB3","v":0.81007378889958293}]
[null,"Events",{"$f":"F5+H5+J5+L5+N5+P5+R5+T5+V5+X5+Z5+AB5","v":12570},{"$f":"C5/C3","v":0.11138383560915527},null,29674,{"$f":"F5/F3","v":0.4007617092539571},null,{"$f":"H5/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J5/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L5/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N5/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P5/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R5/R3","v":{"$error":"#DIV/0!"}},-10075,{"$f":"T5/T3","v":-1.5828750981932442},2575,{"$f":"V5/V3","v":0.21410160472270723},-9836,{"$f":"X5/X3","v":9.1839402427637715},-268,{"$f":"Z5/Z3","v":-2.2081239185960288E-2},500,{"$f":"AB5/AB3","v":5.3470217089081382E-2}]
[null,"Non Dues",{"$f":"F6+H6+J6+L6+N6+P6+R6+T6+V6+X6+Z6+AB6","v":10196},{"$f":"C6/C3","v":9.0347620355683944E-2},null,6316,{"$f":"F6/F3","v":8.5300632056614992E-2},null,{"$f":"H6/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J6/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L6/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N6/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P6/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R6/R3","v":{"$error":"#DIV/0!"}},776,{"$f":"T6/T3","v":0.12191673212882953},776,{"$f":"V6/V3","v":6.4521493306726532E-2},776,{"$f":"X6/X3","v":-0.72455648926237159},776,{"$f":"Z6/Z3","v":6.3936722419049186E-2},776,{"$f":"AB6/AB3","v":8.2985776922254298E-2}]
[null,"Membership Activity ",{"$f":"F7+H7+J7+L7+N7+P7+R7+T7+V7+X7+Z7+AB7","v":14741},{"$f":"C7/C3","v":0.13062125065350499},null,13235,{"$f":"F7/F3","v":0.17874507049862243},null,{"$f":"H7/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J7/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L7/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N7/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P7/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R7/R3","v":{"$error":"#DIV/0!"}},1050,{"$f":"T7/T3","v":0.16496465043205027},1255,{"$f":"V7/V3","v":0.10434854909786315},-644,{"$f":"X7/X3","v":0.60130718954248363},-655,{"$f":"Z7/Z3","v":-5.3967207711955179E-2},500,{"$f":"AB7/AB3","v":5.3470217089081382E-2}]
[]
[]
[null,"Expenses",{"$f":"F10+H10+J10+L10+N10+P10+R10+T10+V10+X10+Z10+AB10","v":105467},null,null,26052,{"$nulls":13},15916,null,24930,null,12605,null,12222,null,13742]
[null,"Wages",{"$f":"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11+Z11+AB11","v":39485},{"$f":"C11/C10","v":0.37438250827272984},null,9670,{"$f":"F11/F10","v":0.37118071549209275},null,{"$f":"H11/H10","v":{"$error":"#DIV/0!"}},null,{"$f":"J11/J10","v":{"$error":"#DIV/0!"}},null,{"$f":"L11/L10","v":{"$error":"#DIV/0!"}},null,{"$f":"N11/N10","v":{"$error":"#DIV/0!"}},null,{"$f":"P11/P10","v":{"$error":"#DIV/0!"}},null,{"$f":"R11/R10","v":{"$error":"#DIV/0!"}},8153,{"$f":"T11/T10","v":0.51225182206584574},13615,{"$f":"V11/V10","v":0.54612916165262737},3366,{"$f":"X11/X10","v":0.26703689012296705},3406,{"$f":"Z11/Z10","v":0.27867779414171168},1275,{"$f":"AB11/AB10","v":9.2781254548100711E-2}]
[null,null,null,{"$f":"C11/C3","v":0.34987993230131231},null,null,{"$f":"F11/F3","v":0.13059802279725569},null,{"$f":"H11/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J11/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L11/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N11/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P11/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R11/R3","v":{"$error":"#DIV/0!"}},null,{"$f":"T11/T3","v":1.2809112333071484},null,{"$f":"V11/V3","v":1.1320362517668578},null,{"$f":"X11/X3","v":-3.1428571428571428},null,{"$f":"Z11/Z3","v":0.28062948010216693},null,{"$f":"AB11/AB3","v":0.13634905357715751}]
[]
[null,null,{"$f":"C3-C10","v":7386},null,null,{"$f":"F3-F10","v":47992},null,{"$f":"H3-H10","v":0},null,{"$f":"J3-J10","v":0},null,{"$f":"L3-L10","v":0},null,{"$f":"N3-N10","v":0},null,{"$f":"P3-P10","v":0},null,{"$f":"R3-R10","v":0},null,{"$f":"T3-T10","v":-9551},null,{"$f":"V3-V10","v":-12903},null,{"$f":"X3-X10","v":-13676},null,{"$f":"Z3-Z10","v":-85},null,{"$f":"AB3-AB10","v":-4391}]

{"sheet":"2015","index":9,"n_rows":14,"n_cols":29,"rows_kept":14,"cut":false,"hidden":true,"merged":[[1,13,1,14],[1,2,1,3],[1,5,1,6],[1,7,1,8],[1,9,1,10],[1,11,1,12],[1,27,1,28],[2,2,2,3],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,2,12],[2,13,2,14],[2,15,2,16],[2,17,2,18],[2,19,2,20],[1,15,1,16],[1,17,1,18],[1,19,1,20],[1,21,1,22],[1,23,1,24],[1,25,1,26],[2,21,2,22],[2,23,2,24],[2,25,2,26],[2,27,2,28],[9,2,9,3],[9,5,9,6],[9,7,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[13,13,13,14],[13,15,13,16],[13,17,13,18],[13,19,13,20],[9,15,9,16],[9,17,9,18],[9,19,9,20],[13,2,13,3],[13,5,13,6],[13,7,13,8],[13,9,13,10],[13,11,13,12],[13,21,13,22],[13,23,13,24],[13,25,13,26],[13,27,13,28],[9,27,9,28],[9,21,9,22],[9,23,9,24],[9,25,9,26]]}
[null,2015]
[null,null,"YEAR END",null,null,"JANUARY",null,"FEBRUARY",null,"MARCH",null,"APRIL",null,"MAY",null,"JUNE",null,"JULY",null,"AUGUST",null,"SEPTEMBER",null,"OCTOBER",null,"NOVEMBER",null,"DECEMBER"]
[null,"Gross Revenue",{"$f":"F3+H3+J3+L3+N3+P3+R3+T3+V3+X3+Z3+AB3","v":80412},null,null,44478,null,{"$f":"H4+H5+H6+H7","v":17152},null,18782]
[null,"Membership",{"$f":"F4+H4+J4+L4+N4+P4+R4+T4+V4+X4+Z4+AB4","v":34334},{"$f":"C4/C3","v":0.42697607322290204},null,13505,{"$f":"F4/F3","v":0.30363325689104725},9297,{"$f":"H4/H3","v":0.54203591417910446},11532,{"$f":"J4/J3","v":0.6139921201150037},null,{"$f":"L4/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N4/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P4/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R4/R3","v":{"$error":"#DIV/0!"}},null,{"$f":"T4/T3","v":{"$error":"#DIV/0!"}},null,{"$f":"V4/V3","v":{"$error":"#DIV/0!"}},null,{"$f":"X4/X3","v":{"$error":"#DIV/0!"}},null,{"$f":"Z4/Z3","v":{"$error":"#DIV/0!"}},null,{"$f":"AB4/AB3","v":{"$error":"#DIV/0!"}}]
[null,"Events",{"$f":"F5+H5+J5+L5+N5+P5+R5+T5+V5+X5+Z5+AB5","v":730},{"$f":"C5/C3","v":9.0782470278067944E-3},null,230,{"$f":"F5/F3","v":5.1710958226538961E-3},0,{"$f":"H5/H3","v":0},500,{"$f":"J5/J3","v":2.6621233095516984E-2},null,{"$f":"L5/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N5/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P5/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R5/R3","v":{"$error":"#DIV/0!"}},null,{"$f":"T5/T3","v":{"$error":"#DIV/0!"}},null,{"$f":"V5/V3","v":{"$error":"#DIV/0!"}},null,{"$f":"X5/X3","v":{"$error":"#DIV/0!"}},null,{"$f":"Z5/Z3","v":{"$error":"#DIV/0!"}},null,{"$f":"AB5/AB3","v":{"$error":"#DIV/0!"}}]
[null,"Non Dues",{"$f":"F6+H6+J6+L6+N6+P6+R6+T6+V6+X6+Z6+AB6","v":31138},{"$f":"C6/C3","v":0.38723076157787395},null,29043,{"$f":"F6/F3","v":0.65297450424929182},900,{"$f":"H6/H3","v":5.2472014925373137E-2},1195,{"$f":"J6/J3","v":6.3624747098285597E-2},null,{"$f":"L6/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N6/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P6/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R6/R3","v":{"$error":"#DIV/0!"}},null,{"$f":"T6/T3","v":{"$error":"#DIV/0!"}},null,{"$f":"V6/V3","v":{"$error":"#DIV/0!"}},null,{"$f":"X6/X3","v":{"$error":"#DIV/0!"}},null,{"$f":"Z6/Z3","v":{"$error":"#DIV/0!"}},null,{"$f":"AB6/AB3","v":{"$error":"#DIV/0!"}}]
[null,"Membership Activity ",{"$f":"F7+H7+J7+L7+N7+P7+R7+T7+V7+X7+Z7+AB7","v":18260},{"$f":"C7/C3","v":0.227080535243496},null,5750,{"$f":"F7/F3","v":0.1292773955663474},6955,{"$f":"H7/H3","v":0.40549207089552236},5555,{"$f":"J7/J3","v":0.29576189969119371},null,{"$f":"L7/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N7/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P7/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R7/R3","v":{"$error":"#DIV/0!"}},null,{"$f":"T7/T3","v":{"$error":"#DIV/0!"}},null,{"$f":"V7/V3","v":{"$error":"#DIV/0!"}},null,{"$f":"X7/X3","v":{"$error":"#DIV/0!"}},null,{"$f":"Z7/Z3","v":{"$error":"#DIV/0!"}},null,{"$f":"AB7/AB3","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Expenses",{"$f":"F10+H10+J10+L10+N10+P10+R10+T10+V10+X10+Z10+AB10","v":93006},null,null,26472,null,24651,null,41883]
[null,"Wages",{"$f":"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11+Z11+AB11","v":37275},{"$f":"C11/C10","v":0.40078059480033545},null,12425,{"$f":"F11/F10","v":0.46936385614989423},12425,{"$f":"H11/H10","v":0.50403634740984138},12425,{"$f":"J11/J10","v":0.29665974261633599},null,{"$f":"L11/L10","v":{"$error":"#DIV/0!"}},null,{"$f":"N11/N10","v":{"$error":"#DIV/0!"}},null,{"$f":"P11/P10","v":{"$error":"#DIV/0!"}},null,{"$f":"R11/R10","v":{"$error":"#DIV/0!"}},null,{"$f":"T11/T10","v":{"$error":"#DIV/0!"}},null,{"$f":"V11/V10","v":{"$error":"#DIV/0!"}},null,{"$f":"X11/X10","v":{"$error":"#DIV/0!"}},null,{"$f":"Z11/Z10","v":{"$error":"#DIV/0!"}},null,{"$f":"AB11/AB10","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"C11/C3","v":0.46355021638561411},null,null,{"$f":"F11/F3","v":0.27935158954988981},null,{"$f":"H11/H3","v":0.72440531716417911},null,{"$f":"J11/J3","v":0.66153764242359703},null,{"$f":"L11/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N11/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P11/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R11/R3","v":{"$error":"#DIV/0!"}},null,{"$f":"T11/T3","v":{"$error":"#DIV/0!"}},null,{"$f":"V11/V3","v":{"$error":"#DIV/0!"}},null,{"$f":"X11/X3","v":{"$error":"#DIV/0!"}},null,{"$f":"Z11/Z3","v":{"$error":"#DIV/0!"}},null,{"$f":"AB11/AB3","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"C3-C10","v":-12594},null,null,{"$f":"F3-F10","v":18006},null,{"$f":"H3-H10","v":-7499},null,{"$f":"J3-J10","v":-23101},null,{"$f":"L3-L10","v":0},null,{"$f":"N3-N10","v":0},null,{"$f":"P3-P10","v":0},null,{"$f":"R3-R10","v":0},null,{"$f":"T3-T10","v":0},null,{"$f":"V3-V10","v":0},null,{"$f":"X3-X10","v":0},null,{"$f":"Z3-Z10","v":0},null,{"$f":"AB3-AB10","v":0}]

{"sheet":"2014","index":10,"n_rows":14,"n_cols":29,"rows_kept":14,"cut":false,"hidden":true,"merged":[[1,13,1,14],[1,2,1,3],[1,5,1,6],[1,7,1,8],[1,9,1,10],[1,11,1,12],[1,27,1,28],[2,2,2,3],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,2,12],[2,13,2,14],[2,15,2,16],[2,17,2,18],[2,19,2,20],[1,15,1,16],[1,17,1,18],[1,19,1,20],[1,21,1,22],[1,23,1,24],[1,25,1,26],[2,21,2,22],[2,23,2,24],[2,25,2,26],[2,27,2,28],[9,2,9,3],[9,5,9,6],[9,7,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[9,27,9,28],[9,21,9,22],[9,23,9,24],[9,25,9,26],[11,2,11,3],[11,5,11,6],[11,7,11,8],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,15,11,16],[11,17,11,18],[11,19,11,20],[9,15,9,16],[9,17,9,18],[9,19,9,20],[13,13,13,14],[13,27,13,28],[13,15,13,16],[13,17,13,18],[13,19,13,20],[13,21,13,22],[13,23,13,24],[13,2,13,3],[13,5,13,6],[13,7,13,8],[13,9,13,10],[13,11,13,12],[13,25,13,26],[11,21,11,22],[11,23,11,24],[11,25,11,26],[11,27,11,28]]}
[null,2014]
[null,null,"YEAR END",null,null,"JANUARY",null,"FEBRUARY",null,"MARCH",null,"APRIL",null,"MAY",null,"JUNE",null,"JULY",null,"AUGUST",null,"SEPTEMBER",null,"OCTOBER",null,"NOVEMBER",null,"DECEMBER"]
[null,"Gross Revenue",{"$f":"F3+H3+J3+L3+N3+P3+R3+T3+V3+X3+Z3+AB3","v":88313},null,null,88313]
[null,"Membership",{"$f":"F4+H4+J4+L4+N4+P4+R4+T4+V4+X4+Z4+AB4","v":88246},{"$f":"C4/C3","v":0.9992413347978214},null,79454,{"$f":"F4/F3","v":0.89968634289402472},null,{"$f":"H4/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J4/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L4/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N4/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P4/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R4/R3","v":{"$error":"#DIV/0!"}},null,{"$f":"T4/T3","v":{"$error":"#DIV/0!"}},null,{"$f":"V4/V3","v":{"$error":"#DIV/0!"}},8792,{"$f":"X4/X3","v":{"$error":"#DIV/0!"}},null,{"$f":"Z4/Z3","v":{"$error":"#DIV/0!"}},null,{"$f":"AB4/AB3","v":{"$error":"#DIV/0!"}}]
[null,"Events",{"$f":"F5+H5+J5+L5+N5+P5+R5+T5+V5+X5+Z5+AB5","v":4765},{"$f":"C5/C3","v":5.3955816244494019E-2},null,3205,{"$f":"F5/F3","v":3.6291372731081496E-2},null,{"$f":"H5/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J5/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L5/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N5/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P5/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R5/R3","v":{"$error":"#DIV/0!"}},null,{"$f":"T5/T3","v":{"$error":"#DIV/0!"}},null,{"$f":"V5/V3","v":{"$error":"#DIV/0!"}},1560,{"$f":"X5/X3","v":{"$error":"#DIV/0!"}},null,{"$f":"Z5/Z3","v":{"$error":"#DIV/0!"}},null,{"$f":"AB5/AB3","v":{"$error":"#DIV/0!"}}]
[null,"Non Dues",{"$f":"F6+H6+J6+L6+N6+P6+R6+T6+V6+X6+Z6+AB6","v":1433},{"$f":"C6/C3","v":1.6226376637641118E-2},null,879,{"$f":"F6/F3","v":9.9532345181343636E-3},null,{"$f":"H6/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J6/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L6/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N6/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P6/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R6/R3","v":{"$error":"#DIV/0!"}},null,{"$f":"T6/T3","v":{"$error":"#DIV/0!"}},null,{"$f":"V6/V3","v":{"$error":"#DIV/0!"}},554,{"$f":"X6/X3","v":{"$error":"#DIV/0!"}},null,{"$f":"Z6/Z3","v":{"$error":"#DIV/0!"}},null,{"$f":"AB6/AB3","v":{"$error":"#DIV/0!"}}]
[null,"Membership Activity ",{"$f":"F7+H7+J7+L7+N7+P7+R7+T7+V7+X7+Z7+AB7","v":12900},{"$f":"C7/C3","v":0.1460713598224497},null,4775,{"$f":"F7/F3","v":5.4069049856759484E-2},null,{"$f":"H7/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J7/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L7/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N7/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P7/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R7/R3","v":{"$error":"#DIV/0!"}},null,{"$f":"T7/T3","v":{"$error":"#DIV/0!"}},null,{"$f":"V7/V3","v":{"$error":"#DIV/0!"}},8125,{"$f":"X7/X3","v":{"$error":"#DIV/0!"}},null,{"$f":"Z7/Z3","v":{"$error":"#DIV/0!"}},null,{"$f":"AB7/AB3","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Expenses",{"$f":"F10+H10+J10+L10+N10+P10+R10+T10+V10+X10+Z10+AB10","v":43352},null,null,22433,{"$nulls":17},20919]
[null,"Wages",{"$f":"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11+Z11+AB11","v":24012},{"$f":"C11/C10","v":0.55388448053146333},null,12006,{"$f":"F11/F10","v":0.53519368787054789},null,{"$f":"H11/H10","v":{"$error":"#DIV/0!"}},null,{"$f":"J11/J10","v":{"$error":"#DIV/0!"}},null,{"$f":"L11/L10","v":{"$error":"#DIV/0!"}},null,{"$f":"N11/N10","v":{"$error":"#DIV/0!"}},null,{"$f":"P11/P10","v":{"$error":"#DIV/0!"}},null,{"$f":"R11/R10","v":{"$error":"#DIV/0!"}},null,{"$f":"T11/T10","v":{"$error":"#DIV/0!"}},null,{"$f":"V11/V10","v":{"$error":"#DIV/0!"}},12006,{"$f":"X11/X10","v":0.57392800803097666},null,{"$f":"Z11/Z10","v":{"$error":"#DIV/0!"}},null,{"$f":"AB11/AB10","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"C11/C3","v":0.27189654977183425},null,null,{"$f":"F11/F3","v":0.13594827488591713},null,{"$f":"H11/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J11/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L11/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N11/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P11/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R11/R3","v":{"$error":"#DIV/0!"}},null,{"$f":"T11/T3","v":{"$error":"#DIV/0!"}},null,{"$f":"V11/V3","v":{"$error":"#DIV/0!"}},null,{"$f":"X11/X3","v":{"$error":"#DIV/0!"}},null,{"$f":"Z11/Z3","v":{"$error":"#DIV/0!"}},null,{"$f":"AB11/AB3","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"C3-C10","v":44961},null,null,{"$f":"F3-F10","v":65880},null,{"$f":"H3-H10","v":0},null,{"$f":"J3-J10","v":0},null,{"$f":"L3-L10","v":0},null,{"$f":"N3-N10","v":0},null,{"$f":"P3-P10","v":0},null,{"$f":"R3-R10","v":0},null,{"$f":"T3-T10","v":0},null,{"$f":"V3-V10","v":0},null,{"$f":"X3-X10","v":-20919},null,{"$f":"Z3-Z10","v":0},null,{"$f":"AB3-AB10","v":0}]

{"sheet":"2013","index":11,"n_rows":14,"n_cols":29,"rows_kept":14,"cut":false,"hidden":true,"merged":[[1,13,1,14],[1,2,1,3],[1,5,1,6],[1,7,1,8],[1,9,1,10],[1,11,1,12],[1,27,1,28],[2,2,2,3],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,2,12],[2,13,2,14],[2,15,2,16],[2,17,2,18],[2,19,2,20],[1,15,1,16],[1,17,1,18],[1,19,1,20],[1,21,1,22],[1,23,1,24],[1,25,1,26],[2,21,2,22],[2,23,2,24],[2,25,2,26],[2,27,2,28],[9,2,9,3],[9,5,9,6],[9,7,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[9,27,9,28],[9,21,9,22],[9,23,9,24],[9,25,9,26],[11,2,11,3],[11,5,11,6],[11,7,11,8],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,15,11,16],[11,17,11,18],[11,19,11,20],[9,15,9,16],[9,17,9,18],[9,19,9,20],[13,13,13,14],[13,27,13,28],[13,15,13,16],[13,17,13,18],[13,19,13,20],[13,21,13,22],[13,23,13,24],[13,2,13,3],[13,5,13,6],[13,7,13,8],[13,9,13,10],[13,11,13,12],[13,25,13,26],[11,21,11,22],[11,23,11,24],[11,25,11,26],[11,27,11,28]]}
[null,2013]
[null,null,"YEAR END",null,null,"JANUARY",null,"FEBRUARY",null,"MARCH",null,"APRIL",null,"MAY",null,"JUNE",null,"JULY",null,"AUGUST",null,"SEPTEMBER",null,"OCTOBER",null,"NOVEMBER",null,"DECEMBER"]
[null,"Gross Revenue",{"$f":"F3+H3+J3+L3+N3+P3+R3+T3+V3+X3+Z3+AB3","v":81514},{"$nulls":14},23848,null,9486,null,16512,null,17638,null,15780,null,-1750]
[null,"Membership",{"$f":"F4+H4+J4+L4+N4+P4+R4+T4+V4+X4+Z4+AB4","v":58391},{"$f":"C4/C3","v":0.71633093701695416},null,null,{"$f":"F4/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H4/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J4/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L4/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N4/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P4/P3","v":{"$error":"#DIV/0!"}},2655,{"$f":"R4/R3","v":0.11133009057363301},8390,{"$f":"T4/T3","v":0.88446131140628292},9385,{"$f":"V4/V3","v":0.56837451550387597},10816,{"$f":"X4/X3","v":0.61322145367955549},21150,{"$f":"Z4/Z3","v":1.3403041825095057},5995,{"$f":"AB4/AB3","v":-3.4257142857142857}]
[null,"Events",{"$f":"F5+H5+J5+L5+N5+P5+R5+T5+V5+X5+Z5+AB5","v":12353},{"$f":"C5/C3","v":0.15154451995976151},null,null,{"$f":"F5/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H5/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J5/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L5/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N5/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P5/P3","v":{"$error":"#DIV/0!"}},13547,{"$f":"R5/R3","v":0.56805602146930556},50,{"$f":"T5/T3","v":5.2709255745308874E-3},1135,{"$f":"V5/V3","v":6.8737887596899222E-2},3303,{"$f":"X5/X3","v":0.18726612994670597},3366,{"$f":"Z5/Z3","v":0.21330798479087454},-9048,{"$f":"AB5/AB3","v":5.1702857142857139}]
[null,"Non Dues",{"$f":"F6+H6+J6+L6+N6+P6+R6+T6+V6+X6+Z6+AB6","v":780},{"$f":"C6/C3","v":9.5689084083715684E-3},null,null,{"$f":"F6/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H6/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J6/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L6/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N6/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P6/P3","v":{"$error":"#DIV/0!"}},89,{"$f":"R6/R3","v":3.7319691378731967E-3},29,{"$f":"T6/T3","v":3.0571368332279148E-3},316,{"$f":"V6/V3","v":1.9137596899224806E-2},167,{"$f":"X6/X3","v":9.4681936727520118E-3},48,{"$f":"Z6/Z3","v":3.041825095057034E-3},131,{"$f":"AB6/AB3","v":-7.4857142857142858E-2}]
[null,"Membership Activity ",{"$f":"F7+H7+J7+L7+N7+P7+R7+T7+V7+X7+Z7+AB7","v":129},{"$f":"C7/C3","v":1.5825502367691438E-3},null,null,{"$f":"F7/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H7/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J7/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L7/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N7/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P7/P3","v":{"$error":"#DIV/0!"}},270,{"$f":"R7/R3","v":1.1321704126132171E-2},-479,{"$f":"T7/T3","v":-5.0495467004005902E-2},680,{"$f":"V7/V3","v":4.1182170542635656E-2},522,{"$f":"X7/X3","v":2.9595192198661979E-2},-495,{"$f":"Z7/Z3","v":-3.1368821292775663E-2},-369,{"$f":"AB7/AB3","v":0.21085714285714285}]
[]
[]
[null,"Expenses",{"$f":"F10+H10+J10+L10+N10+P10+R10+T10+V10+X10+Z10+AB10","v":103148},{"$nulls":14},13324,null,13054,null,18208,null,22744,null,20576,null,15242]
[null,"Wages",{"$f":"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11+Z11+AB11","v":53782},{"$f":"C11/C10","v":0.52140613487416143},null,null,{"$f":"F11/F10","v":{"$error":"#DIV/0!"}},null,{"$f":"H11/H10","v":{"$error":"#DIV/0!"}},null,{"$f":"J11/J10","v":{"$error":"#DIV/0!"}},null,{"$f":"L11/L10","v":{"$error":"#DIV/0!"}},null,{"$f":"N11/N10","v":{"$error":"#DIV/0!"}},null,{"$f":"P11/P10","v":{"$error":"#DIV/0!"}},7749,{"$f":"R11/R10","v":0.58158210747523265},6666,{"$f":"T11/T10","v":0.51064807721771099},9166,{"$f":"V11/V10","v":0.50340509666080846},10003,{"$f":"X11/X10","v":0.43980830109039748},10389,{"$f":"Z11/Z10","v":0.504908631415241},9809,{"$f":"AB11/AB10","v":0.64355071512924811}]
[null,null,{"$f":"C11/C3","v":0.6597885025885124},null,null,{"$f":"F11/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H11/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J11/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L11/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N11/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P11/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R11/R3","v":0.32493290841999328},null,{"$f":"T11/T3","v":0.70271979759645797},null,{"$f":"V11/V3","v":0.55511143410852715},null,{"$f":"X11/X3","v":0.56712779226669685},null,{"$f":"Z11/Z3","v":0.65836501901140687},null,{"$f":"AB11/AB3","v":-5.605142857142857}]
[]
[null,null,{"$f":"C3-C10","v":-21634},null,null,{"$f":"F3-F10","v":0},null,{"$f":"H3-H10","v":0},null,{"$f":"J3-J10","v":0},null,{"$f":"L3-L10","v":0},null,{"$f":"N3-N10","v":0},null,{"$f":"P3-P10","v":0},null,{"$f":"R3-R10","v":10524},null,{"$f":"T3-T10","v":-3568},null,{"$f":"V3-V10","v":-1696},null,{"$f":"X3-X10","v":-5106},null,{"$f":"Z3-Z10","v":-4796},null,{"$f":"AB3-AB10","v":-16992}]

{"sheet":"2012","index":12,"n_rows":14,"n_cols":29,"rows_kept":14,"cut":false,"hidden":true,"merged":[[1,13,1,14],[1,2,1,3],[1,5,1,6],[1,7,1,8],[1,9,1,10],[1,11,1,12],[1,27,1,28],[2,2,2,3],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,2,12],[2,13,2,14],[2,15,2,16],[2,17,2,18],[2,19,2,20],[1,15,1,16],[1,17,1,18],[1,19,1,20],[1,21,1,22],[1,23,1,24],[1,25,1,26],[2,21,2,22],[2,23,2,24],[2,25,2,26],[2,27,2,28],[9,2,9,3],[9,5,9,6],[9,7,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[9,27,9,28],[9,21,9,22],[9,23,9,24],[9,25,9,26],[11,2,11,3],[11,5,11,6],[11,7,11,8],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,15,11,16],[11,17,11,18],[11,19,11,20],[9,15,9,16],[9,17,9,18],[9,19,9,20],[13,13,13,14],[13,27,13,28],[13,15,13,16],[13,17,13,18],[13,19,13,20],[13,21,13,22],[13,23,13,24],[13,2,13,3],[13,5,13,6],[13,7,13,8],[13,9,13,10],[13,11,13,12],[13,25,13,26],[11,21,11,22],[11,23,11,24],[11,25,11,26],[11,27,11,28]]}
[null,2012]
[null,null,"YEAR END",null,null,"JANUARY",null,"FEBRUARY",null,"MARCH",null,"APRIL",null,"MAY",null,"JUNE",null,"JULY",null,"AUGUST",null,"SEPTEMBER",null,"OCTOBER",null,"NOVEMBER",null,"DECEMBER"]
[null,"Gross Revenue",{"$f":"F3+H3+J3+L3+N3+P3+R3+T3+V3+X3+Z3+AB3","v":81514},{"$nulls":14},23848,null,9486,null,16512,null,17638,null,15780,null,-1750]
[null,"Membership",{"$f":"F4+H4+J4+L4+N4+P4+R4+T4+V4+X4+Z4+AB4","v":58391},{"$f":"C4/C3","v":0.71633093701695416},null,null,{"$f":"F4/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H4/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J4/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L4/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N4/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P4/P3","v":{"$error":"#DIV/0!"}},2655,{"$f":"R4/R3","v":0.11133009057363301},8390,{"$f":"T4/T3","v":0.88446131140628292},9385,{"$f":"V4/V3","v":0.56837451550387597},10816,{"$f":"X4/X3","v":0.61322145367955549},21150,{"$f":"Z4/Z3","v":1.3403041825095057},5995,{"$f":"AB4/AB3","v":-3.4257142857142857}]
[null,"Events",{"$f":"F5+H5+J5+L5+N5+P5+R5+T5+V5+X5+Z5+AB5","v":12353},{"$f":"C5/C3","v":0.15154451995976151},null,null,{"$f":"F5/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H5/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J5/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L5/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N5/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P5/P3","v":{"$error":"#DIV/0!"}},13547,{"$f":"R5/R3","v":0.56805602146930556},50,{"$f":"T5/T3","v":5.2709255745308874E-3},1135,{"$f":"V5/V3","v":6.8737887596899222E-2},3303,{"$f":"X5/X3","v":0.18726612994670597},3366,{"$f":"Z5/Z3","v":0.21330798479087454},-9048,{"$f":"AB5/AB3","v":5.1702857142857139}]
[null,"Non Dues",{"$f":"F6+H6+J6+L6+N6+P6+R6+T6+V6+X6+Z6+AB6","v":780},{"$f":"C6/C3","v":9.5689084083715684E-3},null,null,{"$f":"F6/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H6/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J6/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L6/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N6/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P6/P3","v":{"$error":"#DIV/0!"}},89,{"$f":"R6/R3","v":3.7319691378731967E-3},29,{"$f":"T6/T3","v":3.0571368332279148E-3},316,{"$f":"V6/V3","v":1.9137596899224806E-2},167,{"$f":"X6/X3","v":9.4681936727520118E-3},48,{"$f":"Z6/Z3","v":3.041825095057034E-3},131,{"$f":"AB6/AB3","v":-7.4857142857142858E-2}]
[null,"Membership Activity ",{"$f":"F7+H7+J7+L7+N7+P7+R7+T7+V7+X7+Z7+AB7","v":129},{"$f":"C7/C3","v":1.5825502367691438E-3},null,null,{"$f":"F7/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H7/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J7/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L7/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N7/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P7/P3","v":{"$error":"#DIV/0!"}},270,{"$f":"R7/R3","v":1.1321704126132171E-2},-479,{"$f":"T7/T3","v":-5.0495467004005902E-2},680,{"$f":"V7/V3","v":4.1182170542635656E-2},522,{"$f":"X7/X3","v":2.9595192198661979E-2},-495,{"$f":"Z7/Z3","v":-3.1368821292775663E-2},-369,{"$f":"AB7/AB3","v":0.21085714285714285}]
[]
[]
[null,"Expenses",{"$f":"F10+H10+J10+L10+N10+P10+R10+T10+V10+X10+Z10+AB10","v":103148},{"$nulls":14},13324,null,13054,null,18208,null,22744,null,20576,null,15242]
[null,"Wages",{"$f":"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11+Z11+AB11","v":53782},{"$f":"C11/C10","v":0.52140613487416143},null,null,{"$f":"F11/F10","v":{"$error":"#DIV/0!"}},null,{"$f":"H11/H10","v":{"$error":"#DIV/0!"}},null,{"$f":"J11/J10","v":{"$error":"#DIV/0!"}},null,{"$f":"L11/L10","v":{"$error":"#DIV/0!"}},null,{"$f":"N11/N10","v":{"$error":"#DIV/0!"}},null,{"$f":"P11/P10","v":{"$error":"#DIV/0!"}},7749,{"$f":"R11/R10","v":0.58158210747523265},6666,{"$f":"T11/T10","v":0.51064807721771099},9166,{"$f":"V11/V10","v":0.50340509666080846},10003,{"$f":"X11/X10","v":0.43980830109039748},10389,{"$f":"Z11/Z10","v":0.504908631415241},9809,{"$f":"AB11/AB10","v":0.64355071512924811}]
[null,null,{"$f":"C11/C3","v":0.6597885025885124},null,null,{"$f":"F11/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H11/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J11/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L11/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N11/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P11/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R11/R3","v":0.32493290841999328},null,{"$f":"T11/T3","v":0.70271979759645797},null,{"$f":"V11/V3","v":0.55511143410852715},null,{"$f":"X11/X3","v":0.56712779226669685},null,{"$f":"Z11/Z3","v":0.65836501901140687},null,{"$f":"AB11/AB3","v":-5.605142857142857}]
[]
[null,null,{"$f":"C3-C10","v":-21634},null,null,{"$f":"F3-F10","v":0},null,{"$f":"H3-H10","v":0},null,{"$f":"J3-J10","v":0},null,{"$f":"L3-L10","v":0},null,{"$f":"N3-N10","v":0},null,{"$f":"P3-P10","v":0},null,{"$f":"R3-R10","v":10524},null,{"$f":"T3-T10","v":-3568},null,{"$f":"V3-V10","v":-1696},null,{"$f":"X3-X10","v":-5106},null,{"$f":"Z3-Z10","v":-4796},null,{"$f":"AB3-AB10","v":-16992}]

{"sheet":"2011","index":13,"n_rows":14,"n_cols":29,"rows_kept":14,"cut":false,"hidden":true,"merged":[[1,13,1,14],[1,2,1,3],[1,5,1,6],[1,7,1,8],[1,9,1,10],[1,11,1,12],[1,27,1,28],[2,2,2,3],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,2,12],[2,13,2,14],[2,15,2,16],[2,17,2,18],[2,19,2,20],[1,15,1,16],[1,17,1,18],[1,19,1,20],[1,21,1,22],[1,23,1,24],[1,25,1,26],[2,21,2,22],[2,23,2,24],[2,25,2,26],[2,27,2,28],[9,2,9,3],[9,5,9,6],[9,7,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[9,27,9,28],[9,21,9,22],[9,23,9,24],[9,25,9,26],[11,2,11,3],[11,5,11,6],[11,7,11,8],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,15,11,16],[11,17,11,18],[11,19,11,20],[9,15,9,16],[9,17,9,18],[9,19,9,20],[13,13,13,14],[13,27,13,28],[13,15,13,16],[13,17,13,18],[13,19,13,20],[13,21,13,22],[13,23,13,24],[13,2,13,3],[13,5,13,6],[13,7,13,8],[13,9,13,10],[13,11,13,12],[13,25,13,26],[11,21,11,22],[11,23,11,24],[11,25,11,26],[11,27,11,28]]}
[null,2011]
[null,null,"YEAR END",null,null,"JANUARY",null,"FEBRUARY",null,"MARCH",null,"APRIL",null,"MAY",null,"JUNE",null,"JULY",null,"AUGUST",null,"SEPTEMBER",null,"OCTOBER",null,"NOVEMBER",null,"DECEMBER"]
[null,"Gross Revenue",{"$f":"F3+H3+J3+L3+N3+P3+R3+T3+V3+X3+Z3+AB3","v":81514},{"$nulls":14},23848,null,9486,null,16512,null,17638,null,15780,null,-1750]
[null,"Membership",{"$f":"F4+H4+J4+L4+N4+P4+R4+T4+V4+X4+Z4+AB4","v":58391},{"$f":"C4/C3","v":0.71633093701695416},null,null,{"$f":"F4/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H4/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J4/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L4/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N4/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P4/P3","v":{"$error":"#DIV/0!"}},2655,{"$f":"R4/R3","v":0.11133009057363301},8390,{"$f":"T4/T3","v":0.88446131140628292},9385,{"$f":"V4/V3","v":0.56837451550387597},10816,{"$f":"X4/X3","v":0.61322145367955549},21150,{"$f":"Z4/Z3","v":1.3403041825095057},5995,{"$f":"AB4/AB3","v":-3.4257142857142857}]
[null,"Events",{"$f":"F5+H5+J5+L5+N5+P5+R5+T5+V5+X5+Z5+AB5","v":12353},{"$f":"C5/C3","v":0.15154451995976151},null,null,{"$f":"F5/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H5/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J5/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L5/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N5/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P5/P3","v":{"$error":"#DIV/0!"}},13547,{"$f":"R5/R3","v":0.56805602146930556},50,{"$f":"T5/T3","v":5.2709255745308874E-3},1135,{"$f":"V5/V3","v":6.8737887596899222E-2},3303,{"$f":"X5/X3","v":0.18726612994670597},3366,{"$f":"Z5/Z3","v":0.21330798479087454},-9048,{"$f":"AB5/AB3","v":5.1702857142857139}]
[null,"Non Dues",{"$f":"F6+H6+J6+L6+N6+P6+R6+T6+V6+X6+Z6+AB6","v":780},{"$f":"C6/C3","v":9.5689084083715684E-3},null,null,{"$f":"F6/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H6/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J6/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L6/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N6/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P6/P3","v":{"$error":"#DIV/0!"}},89,{"$f":"R6/R3","v":3.7319691378731967E-3},29,{"$f":"T6/T3","v":3.0571368332279148E-3},316,{"$f":"V6/V3","v":1.9137596899224806E-2},167,{"$f":"X6/X3","v":9.4681936727520118E-3},48,{"$f":"Z6/Z3","v":3.041825095057034E-3},131,{"$f":"AB6/AB3","v":-7.4857142857142858E-2}]
[null,"Membership Activity ",{"$f":"F7+H7+J7+L7+N7+P7+R7+T7+V7+X7+Z7+AB7","v":129},{"$f":"C7/C3","v":1.5825502367691438E-3},null,null,{"$f":"F7/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H7/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J7/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L7/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N7/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P7/P3","v":{"$error":"#DIV/0!"}},270,{"$f":"R7/R3","v":1.1321704126132171E-2},-479,{"$f":"T7/T3","v":-5.0495467004005902E-2},680,{"$f":"V7/V3","v":4.1182170542635656E-2},522,{"$f":"X7/X3","v":2.9595192198661979E-2},-495,{"$f":"Z7/Z3","v":-3.1368821292775663E-2},-369,{"$f":"AB7/AB3","v":0.21085714285714285}]
[]
[]
[null,"Expenses",{"$f":"F10+H10+J10+L10+N10+P10+R10+T10+V10+X10+Z10+AB10","v":103148},{"$nulls":14},13324,null,13054,null,18208,null,22744,null,20576,null,15242]
[null,"Wages",{"$f":"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11+Z11+AB11","v":53782},{"$f":"C11/C10","v":0.52140613487416143},null,null,{"$f":"F11/F10","v":{"$error":"#DIV/0!"}},null,{"$f":"H11/H10","v":{"$error":"#DIV/0!"}},null,{"$f":"J11/J10","v":{"$error":"#DIV/0!"}},null,{"$f":"L11/L10","v":{"$error":"#DIV/0!"}},null,{"$f":"N11/N10","v":{"$error":"#DIV/0!"}},null,{"$f":"P11/P10","v":{"$error":"#DIV/0!"}},7749,{"$f":"R11/R10","v":0.58158210747523265},6666,{"$f":"T11/T10","v":0.51064807721771099},9166,{"$f":"V11/V10","v":0.50340509666080846},10003,{"$f":"X11/X10","v":0.43980830109039748},10389,{"$f":"Z11/Z10","v":0.504908631415241},9809,{"$f":"AB11/AB10","v":0.64355071512924811}]
[null,null,{"$f":"C11/C3","v":0.6597885025885124},null,null,{"$f":"F11/F3","v":{"$error":"#DIV/0!"}},null,{"$f":"H11/H3","v":{"$error":"#DIV/0!"}},null,{"$f":"J11/J3","v":{"$error":"#DIV/0!"}},null,{"$f":"L11/L3","v":{"$error":"#DIV/0!"}},null,{"$f":"N11/N3","v":{"$error":"#DIV/0!"}},null,{"$f":"P11/P3","v":{"$error":"#DIV/0!"}},null,{"$f":"R11/R3","v":0.32493290841999328},null,{"$f":"T11/T3","v":0.70271979759645797},null,{"$f":"V11/V3","v":0.55511143410852715},null,{"$f":"X11/X3","v":0.56712779226669685},null,{"$f":"Z11/Z3","v":0.65836501901140687},null,{"$f":"AB11/AB3","v":-5.605142857142857}]
[]
[null,null,{"$f":"C3-C10","v":-21634},null,null,{"$f":"F3-F10","v":0},null,{"$f":"H3-H10","v":0},null,{"$f":"J3-J10","v":0},null,{"$f":"L3-L10","v":0},null,{"$f":"N3-N10","v":0},null,{"$f":"P3-P10","v":0},null,{"$f":"R3-R10","v":10524},null,{"$f":"T3-T10","v":-3568},null,{"$f":"V3-V10","v":-1696},null,{"$f":"X3-X10","v":-5106},null,{"$f":"Z3-Z10","v":-4796},null,{"$f":"AB3-AB10","v":-16992}]