{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["2010","2005"],"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","formulas":"cached_only"}

{"sheet":"2010","index":0,"n_rows":43,"n_cols":9,"rows_kept":43,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
["Jesus Expo 2010 Dynamic Budget"]
["To add an item to the calculations, you must specify IN to be true and fill in the Expected Cost and Funds Collected fields"]
[]
[null,null,"Estimated","Actual"]
["IN","Item","Expected Cost","Expected Cost (IN)","Funds Collected","Funds Used(IN)","Collected From","Purchased From","Notes"]
[true,"Stage(1)",700,0,0,0]
[null,"Stage equipment",500]
[true,"permits",500,0,0,0]
[true,"parking meters",100,0,0,0]
[]
[null,"Fundraising"]
[true,"Donations",0,0,0,0]
[]
[null,"Promotion"]
[true,"Tri-folds",18.02,0,0,0]
[true,"Mini-banners",33,0,0,0]
[true,"Posters ",33,0,0,0]
[true,"flyers",33,0,0,0]
[]
[]
[null,"Entertainment"]
[true,"Sports",321,0,0,0]
[]
[null,"Booths",{"$nulls":4},"15 booths"]
[true,"$50 * 15 booths",750,0]
[]
[null,"Rentals"]
[true,"tents 3x($250 - 10x10)",941.48,0,0,0]
[true,"power generator (gasoline)",100,0,0,0,"power cords"]
[{"$nulls":4},0,0]
[null,null,null,0,0,0]
[null,"Food",null,0,0,0]
[true,"Food",315,0,0,0,"800 hotdogs"]
[true,"Drink",185,0,0,0]
[true,"Supplies",100,0,0,0,"napkins / condimanets etc"]
[true,"Cotton Candy Machine(1)",90,0,0,0]
[true,"Popcorn Machine(1)",150,0,0,0]
[]
[null,null,0,0,0,0]
[null,null,4869.5,0,null,0,"Actual Income"]
[{"$nulls":5},0,"Actual Cost"]
[{"$nulls":5},0,"Balance"]

{"sheet":"2005","index":1,"n_rows":60,"n_cols":9,"rows_kept":60,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
["Jesus Expo 2005 Dynamic Budget"]
["To add an item to the calculations, you must specify IN to be true and fill in the Expected Cost and Funds Collected fields"]
[]
[null,null,"Estimated","Actual"]
["IN","Item","Expected Cost","Expected Cost (IN)","Funds Collected","Funds Used(IN)","Collected From","Purchased From","Notes"]
[true,"Stage(1)",700,0,0,0]
[null,"Stage equipment",500]
[true,"permits",600,0,0,25]
[true,"parking meters",100,0,0,100]
[]
[null,"Fundraising"]
[true,"Donations",0,0,1500,1500]
[true,"Dec30th",0,0,31.2,31.2]
[]
[]
[null,"Promotion"]
[true,"Tri-folds",18.02,18.02,0,0,"Lawrence"]
[true,"Mini-banners",33,0,0,0]
[true,"Posters ",33,0,0,0]
[true,"flyers",33,0,0,0]
[]
[]
[null,"Entertainment"]
[null,"Basketball ",null,0,0,0]
[true,"Adult(1)",321,0,0,0,null,"Sport Check"]
[false,"Kids(1)",107,0,0,0,null,"Toys R Us"]
[false,"Rental(1)",125,0,0,0]
[true,"Dunk Tank(1)",300,0,0,0,null,null,"Maybe $200?"]
[]
[]
[null,"Booths",{"$nulls":4},"15 booths"]
[true,"$50 * 15 booths",750,0]
[]
[null,null,null,0,0,0]
[]
[null,"Rentals"]
[true,"tables ($10 per table)",150,0,0,null,"ask other churches"]
[true,"tents 3x($250 - 10x10)",800,941.48,0,941.48]
[true,"power generator (gasoline)",100,0,0,0,"power cords"]
[{"$nulls":4},0,0]
[]
[]
[null,null,null,0,0,0]
[null,"Food",null,0,0,0]
[true,"Food",315,0,0,0,"800 hotdogs"]
[true,"Drink",185,0,0,0]
[true,"Supplies",100,0,0,0,"napkins / condimanets etc"]
[true,"Cotton Candy Machine(1)",90,0,0,0]
[false,"Sno Cone Machine(1)",125,0,0,0]
[true,"Popcorn Machine(1)",150,150,0,0,"Jackson"]
[]
[]
[true,"Flex cost",500,0]
[null,null,0,0,0,0]
[null,null,0,0,0,0]
[null,null,0,0,0,0]
[null,null,6135.02,1109.5,null,2597.6800000000003,"Actual Income"]
[{"$nulls":5},1109.5,"Actual Cost"]
[{"$nulls":5},1488.1800000000003,"Balance"]