{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":37,"n_cols":7,"rows_kept":37,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["PIG Chair Master Budget List 2011 vs 2010"]
[{"$nulls":4},"Pow Wow Camp Ground"]
[{"$nulls":4},"PO Box # 811"]
[{"$nulls":4},"Gaylord, MN 55334"]
["Line","Date","Item","Name of Contractor","Cost","Cost","Amount of Change"]
[1,null,"Audio System & Equip","EMI Audio",{"v":594.8299999999999,"d":"$594.83"},{"v":600,"d":"$600.00"},{"v":-5.170000000000073,"d":"$(5.17)"}]
[2,null,"Basic Text Hardcover","UMSO",0,0,0]
[3,null,"Campground / Deposit","Pow Wow Campground",0,0,0]
[4,null,"Campground / Balance","Pow Wow Campground",{"v":900,"d":"$900.00"},{"v":2500,"d":"$2,500.00"},{"v":-1600,"d":"$(1,600.00)"}]
[5,null,"Concessions","Sam's Club",{"v":875,"d":"$875.00"},{"v":875,"d":"$875.00"},0]
[6,null,"Copies","Office Max/Fed Ex",{"v":71.1,"d":"$71.10"},{"v":70,"d":"$70.00"},{"v":1.0999999999999943,"d":"$1.10"}]
[7,null,"Donation to Area","SSFA Area",0,0,0]
[8,null,"Dumpster / Deposit","Gaylord Sanitation",0,0,0]
[9,null,"Dumpster / Balance","Gaylord Sanitation",{"v":184.38,"d":"$184.38"},0,{"v":184.38,"d":"$184.38"}]
[10,null,"Firewood","Paul Klockl - Fire Wood",0,0,0]
[11,null,"Food","Cub Foods -Corn",{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"},0]
[12,null,"Food","Jerry's Home Quality Foods",0,0,0]
[13,null,"Food","Walmart",{"v":138.57,"d":"$138.57"},{"v":150,"d":"$150.00"},{"v":-11.430000000000007,"d":"$(11.43)"}]
[14,null,"Insurance","WSO",0,0,0]
[15,null,"Kids Activities",null,0,0,0]
[16,null,"Meat for Pig","Langs Meats",{"v":398,"d":"$398.00"},{"v":400,"d":"$400.00"},{"v":-2,"d":"$(2.00)"}]
[17,null,"Merchandise / Tiedye's ","Colortone / Rebuild",{"v":941.24,"d":"$941.24"},{"v":1000,"d":"$1,000.00"},{"v":-58.75999999999999,"d":"$(58.76)"}]
[18,null,"Merchandise / At Gate ","Colortone / Rebuild",0,0,0]
[19,null,"Miscellaneous","Meat Thermometer",{"v":4.8,"d":"$4.80"},0,{"v":4.8,"d":"$4.80"}]
[20,null,"P.O. Box # 303","Cottage Grove Postal Service",{"v":49,"d":"$49.00"},{"v":50,"d":"$50.00"},{"v":-1,"d":"$(1.00)"}]
[21,null,"Pig Bank Account","Anchor Bank - Change/Cash",{"v":170,"d":"$170.00"},0,{"v":170,"d":"$170.00"}]
[22,null,"Porta Potty / Deposit","Imperial Porta-Palace",0,0,0]
[23,null,"Porta Potty / Balance","Imperial Porta-Palace",{"v":838.97,"d":"$838.97"},0,{"v":838.97,"d":"$838.97"}]
[24,null,"Band / DJ",null,{"v":120,"d":"$120.00"},{"v":120,"d":"$120.00"},0]
[25,null,"Storage Locker","Gaylord Mini Storage",{"v":400,"d":"$400.00"},{"v":600,"d":"$600.00"},{"v":-200,"d":"$(200.00)"}]
[26,null,"Tent / Deposit","Big Top Tent Rental Inc",{"v":300,"d":"$300.00"},0,{"v":300,"d":"$300.00"}]
[27,null,"Tent / Balance","Big Top Tent Rental Inc",{"v":1552,"d":"$1,552.00"},0,{"v":1552,"d":"$1,552.00"}]
[28]
[29]
[30,{"$nulls":3},{"v":7637.89,"d":"$7,637.89"},{"v":6465,"d":"$6,465.00"},{"v":1172.8900000000003,"d":"$1,172.89"}]
[31]
[32]

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

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