{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":60,"n_cols":5,"rows_kept":60,"merged":[[0,0,0,4]]}
["TRIAL/SHOW BUDGET SHEET"]
[]
["Gen Info","Type of Trial "]
[null,"Trial Dates"]
[null,"# of trial days"]
[null,"Trial Location "]
[]
["INCOME",null,null,"BUDGET","ACTUAL"]
[null,"Trial/ Show Income "]
[null,"Entries"]
[null,"Entry Fees"]
[null,"Vendors"]
[null,"Sponsors"]
[null,"RV Parking"]
[null,"Other "]
[null,"Total Revenue",null,{"$f":"SUM(D11:D15)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(E11:E15)","v":{"v":0,"d":"$0.00"}}]
[]
["EXPENSES"]
[null,"Rent"]
[null,"Portable Toilets"]
[null,"Insurance"]
[null,"Grounds Prep"]
[null,"AKC/UKC SAN. Fee"]
[null,"AKC/UKC Recording Fees"]
[null,"Equipment Rental "]
[null,"Facility Rental"]
[null,"Worker Meals"]
[null,"Worker Snacks"]
[null,"Worker Raffle"]
[null,"Worker Entry Fees"]
[null,"Canine Cash"]
[]
[null,"Judges- Fee"]
[null,"Judge - Lodging"]
[null,"Judge- meals"]
[null,"Judge - Transpotation"]
[null,"Judge Gift"]
[]
[null,"Judges- Fee"]
[null,"Judge - Lodging"]
[null,"Judge- meals"]
[null,"Judge - Transpotation"]
[null,"Judge Gift"]
[]
[null,"Judges- Fee"]
[null,"Judge - Lodging"]
[null,"Judge- meals"]
[null,"Judge - Transpotation"]
[null,"Judge Gift"]
[null,"Printing /copying"]
[null,"Postage/ mailing"]
[null,"Ribbons/Awards"]
[null,"Hospitality - Supplies"]
[null,"General Trial Supplies"]
[null,"Trial Secretary Fees"]
[null,"Trial Secretary lodging"]
[null,"TR Sec Meals/Ent."]
[null,"TR Sec. trans. "]
["Tot EXP",null,null,{"$f":"SUM(D19:D58)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(E19:E58)","v":{"v":0,"d":"$0.00"}}]
["NET INC/LOS",null,null,{"$f":"D16-D59","v":{"v":0,"d":"$0.00"}},{"$f":"E16-E59","v":{"v":0,"d":"$0.00"}}]