{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Supply Costs","Production Costs","Distribution"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":3,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"Supply Costs","index":0,"n_rows":79,"n_cols":6,"rows_kept":79,"cut":false,"hidden":false,"merged":[[66,3,67,3],[2,1,2,2],[0,1,0,4],[62,1,62,2],[11,1,11,2],[14,2,15,2],[14,3,15,3]]}
[null,"Ray’s Music Supplies and Costs"]
[null,null,null,null,{"$f":"NOW()","v":"2009-09-07T16:46:52.400"}]
[null,"Instruments / Parts"]
[null,"Item","From","Account","Cost-to door"]
[null,"Guitar - WMS","Portland","Brady and Family",485,{"$f":"E5","v":485}]
[null,"Guitar - Washburn","Aaron",null,150,150]
[null,"StingRay Bass Ernie Ball","Ebay","deal 1647  LA Studio",211,211]
[null,null,null,null,0,0]
[null,"Guitar Stands","Ebay","SLUKE",28,28]
[null,"Saddles","Mark's Guitar Shop",null,6.85,6.85]
[null,null,null,"Total Instruments",{"$f":"F11","v":880.85},{"$f":"SUM(F5:F10)","v":880.85}]
[null,"Studio Equipment"]
[null,"M-Audio IO","Ebay - AudioPhox","Plus Pro-Tools",1185,{"$f":"E13","v":1185}]
[null,"Pro Tools Manual","Digidesign",null,44.67,44.67]
[null,"MRS 802","Ebay","Michael Shernon",575.08000000000004,575.08000000000004]
[null,"C-1 Mike, Stand",null,null,null,0]
[null,"Monitors","Ebay","Scott Katz",87.95,87.95]
[null,"Stereo, Spkr, Cabinet","2nd Hand 5 Mile","5 mile",25,25]
[null,"Computer","Ebay","ultracache",101.91,101.91]
[null,"PCI Firewire Card","dakshcomputers","3 port TI Chipset",38.950000000000003,38.950000000000003]
[null,"FireWire Card",null,"8- port and USB VIO Chipset",12.44,12.44]
[null,"Attenuator / Vol","Ebay","Vidsonix qty 2",48.85,48.85]
[null,"Parts","Radio Shack","2 Enclosures 5x2x2",3.69,{"$f":"SUM(E23:E32)","v":37.54}]
[null,null,null,null,3.69]
[null,null,null,"2  RCA 4 gang board",4.59]
[null,null,null,null,4.59]
[null,null,null,"4  1/4 jack panel mount",2.99]
[null,null,null,null,2.99]
[null,null,null,null,2.99]
[null,null,null,null,2.99]
[null,null,null,"Tax",2.97]
[null,null,null,"Shipping",6.05]
[null,"Parts","palmpdb","6 RCA F to 1/4 M Adaptor",3.33,{"$f":"SUM(E33:E35)","v":13.64}]
[null,null,"palmpdb","6 RCA F to 1/4 M Adaptor",3.33]
[null,null,"palmpdb","S & H",6.98]
[null,"Parts","Advanced Gadget","4  Speaker Pots 15 w",8.99,{"$f":"SUM(E36:E39)","v":35.94}]
[null,null,"Advanced Gadget","S & H",9.99]
[null,null,"Advanced Gadget","2 Speaker Pots 15 w",7.98]
[null,null,"Advanced Gadget","S & H",8.98]
[null,"2- Gibson 500k Pots","Ebay","John Lewman",10.47]
[null,"Hosa 1/4 Patch Bay","expoavstore","Rack Mount",18,{"$f":"SUM(E41:E42 )","v":30}]
[null,null,null,"S & H ",12]
[null,"Omega","Mark Smith","Loaned",0,{"$f":"E43","v":0}]
[null,"Sound Card","Ebay","Scott Katz",81.900000000000006,81.900000000000006]
[null,"Switch Box","Ebay","Koral Efecan",14.49,14.49]
[null,"HDD 320 Gb USB","Ebay","Auction IT LLC",97.7,97.7]
[null,"SPL1000 Meter","Ebay","decentdeals",32.549999999999997,32.549999999999997]
[null,"Audio Test CD","Ebay","artsncrafts",14.97,14.97]
[null,"Presonus Mon Stn","Ebay","proaudiomgr",298,298]
[null,"ART Pb4 Pwr Cond","Ebay","proaudiomgr",0,0]
[null,"Studio Desk","Ebay","goaskdavid",239.35,239.35]
[null,"HDD 300 Gb FW","Ebay","rplumpe digitalfoundry",74.62,74.62]
[null,"SIIG FW Card 4 port","Ebay","dakshcomputer",38.950000000000003,38.950000000000003]
[null,"DVD/RW Poweredge","Ebay","hoctcompute",64.849999999999994,64.849999999999994]
[null,"Behringer 1622 Mixer","Ebay","audiosavings",184.95,184.95]
[null,"10 port USB Hub","Ebay","Keon Arjmandi",24.99,24.99]
[null,"Sony CD Walkman","Ebay","Bargain-88",34,34]
[null,"CF Card Reader","Ebay","Accstation",7.45,7.45]
[null,"2 - 4 Gb CF Cards","Ebay","dz-online",43.98,43.98]
[null,"Apa-CF5-H2","Ameri-Rack","Amerirack",17.45,17.45]
[]
[null,null,null,"Total Equip",{"$f":"F62","v":3507.1699999999983},{"$f":"SUM(F13:F60)","v":3507.1699999999983}]
[null,"Cables"]
[null,"13.2’ Snake Ts-Ts","Ebay","Pro Gear Warehouse",37.26,{"$f":"E64","v":37.26}]
[null,"3.3’ Snake 8 ch Ts-Ts","Ebay","Pro Gear Warehouse",25.85,25.85]
[null,"6.6’ Snake Rca-Rca","Ebay","Randomosity Record",9.5,9.5]
[null,"3’ Snake Xlr-Trs M","Ebay","Seismic Audio Speakers Inc.",19,19]
[null,"5’ Snake Rca-Rca","Ebay",null,44.99,44.99]
[null,"RCA Cables, 6’","Fred Meyers",null,5,5]
[null,"RCA Cables, 6’","Fred Meyers",null,5,5]
[null,"RCA Cables, 6’","Fred Meyers",null,5,5]
[null,"RCA Cables, 12’","Fred Meyers",null,10,10]
[null,"3 - way RCA Cwitch","Ebay","Kefecan",14.39,14.39]
[null,"RCA Cables, 6’","Fred Meyers",null,10,10]
[null,"3 - way RCA Cwitch","Ebay","Kefecan",14.39,14.39]
[null,"1/4 90Deg Adapter","Ebay- Vidsonix","Vidsonix  qty 4",18.350000000000001,18.350000000000001]
[null,null,null,"Total Cables",{"$f":"F77","v":218.73},{"$f":"SUM(F64:F76)","v":218.73}]
[]
[null,null,null,"TOTAL ALL",{"$f":"E11+E62+E77","v":4606.7499999999982}]

{"sheet":"Production Costs","index":1,"n_rows":25,"n_cols":5,"rows_kept":25,"cut":false,"hidden":false,"merged":[[0,1,0,4],[2,2,2,4],[14,2,14,4]]}
[null,"CD Production"]
[]
[null,"Soul Food","50 CDs With Matching  Labels and Jewel Cases"]
[null,"Item","From","Count","Cost"]
[null,"CD-R","Staples",50,19]
[null,"Jewel Cases","Staples",48,27]
[null,"CD Labels","Staples",50,15]
[null,"Jewel Case Labels","Staples",50,19]
[null,"Ink Refills - Color","Kit",2,10]
[null,"Ink Refill- black","Ebay","Saveoninks.com",10.95]
[null,"Mailers","Fred Meyers",12,6]
[null,"Postage each",1.62,13,{"$f":"C12*D12","v":21.060000000000002}]
[null,null,null,"Total Production",{"$f":"SUM(E4:E12)","v":128.01}]
[]
[null,"Comfort Food","40 CDs With Matching  Labels and Jewel Cases"]
[null,"Item","From","Count","Cost"]
[null,"CD-R","Tekoa Pharmacy",50,29]
[null,"Jewel Cases","Staples",48,27]
[null,"CD Labels","Staples",50,15]
[null,"Jewel Case Labels","Staples",50,19]
[null,"Ink Refills - Color","Kit",2,10]
[null,"Ink Refill- black","Ebay","Saveoninks.com",10.95]
[null,"Mailers","Tekoa Post Office",50,19]
[null,"Postage each",1.62,13,{"$f":"C24*D24","v":21.060000000000002}]
[null,null,null,"Total Production",{"$f":"SUM(E16:E24)","v":151.01}]

{"sheet":"Distribution","index":2,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":false,"merged":[[16,1,16,2],[0,1,0,2],[16,6,16,7]]}
[null,"Soul Food",null,"2007-12-01"]
[null,"Sir Paul","Mary Haas","Fiona","Larry Wiston"]
[null,"Danny & Sherry","Anita","Brady","Mark Smith"]
[null,"Jimmy","Linda & Cam","Ian","Angie"]
[null,"Kenny","Shay","Donnal","Ron Sims' Mom","Pastor"]
[null,"Rick","Dave & Linda","Daniel & Kathy","Rennie Weidmann","Bruce & Brenda"]
[null,"Ron  has 2","Paul & Robin","Ruth","Bruce Bains","Clive"]
[null,"Sam","John & Gina","Eunice & Tom","Destiny and Bobby","Jason & Lisa"]
[null,"Bob Williams","Ward has 2","Grace & Grayson","Mike & Sue(neighbor)","Heidi & "]
[null,"Doug Ponder","Fred & Pat","Tim & Laryssa","Julian","Terry & Alisa"]
[null,"Eddie","Aaron","Mark","Frankie Drummer"]
[null,"Steve","Chris & Kayla","Edna & Joe","Jordan"]
[null,"Ian",null,"Lee"]
[null,{"$f":"COUNTIF(B2:B13,\">\"\"\")","v":12},{"$f":"COUNTIF(C2:C13,\">\"\"\")","v":11},{"$f":"COUNTIF(D2:D13,\">\"\"\")","v":12},{"$f":"COUNTIF(E2:E13,\">\"\"\")","v":11},{"$f":"COUNTIF(F2:F13,\">\"\"\")","v":6}]
[null,"Total",{"$f":"SUM(B14:F14)","v":52}]
[]
[null,"Comfort Food",null,"2009-07-09",null,null,"To Do"]
[null,"Danny & Sherry",null,null,"Fiona","Gary & Lynn","Bruce Bains","Eunice and Tom"]
[null,"Sam","Anita",null,"Brady & Kate","Bruce & Brenda","Mark "]
[null,null,"Linda & Cam",null,"Ian & Brenda","Pastor","Betty Kay was returned"]
[null,"Terry Haney","Shay",null,"Donnal","Jason & Lisa","Uncle Mike  and Girls"]
[null,"Fred & Pat","Dave & Linda","Daniel & Kathy","Jesse","Heidi & ","Ron  Simms"]
[null,"Mary Haas","Paul & Robin","Ruth & Kids","Jordan","Terry & Alisa","Rick"]
[null,"Mark Donges","John & Gina",null,"Elizibeth","Darryl","Sir Paul"]
[null,"Teresa and Mike","Ward","Grace & Grayson","Sam",null,"Mark Smith"]
[null,"Mike Donges",null,"Tim & Laryssa","Julian"]
[null,"Betty Kay","Aaron & Jayleen",null,"Stephen & Paul"]
[null,null,"Chris Larson","Edna & Joe","Grace Jr."]
[null,null,"Kayla Larson"]
[null,{"$f":"COUNTIF(B18:B29,\">\"\"\")","v":9},{"$f":"COUNTIF(C18:C29,\">\"\"\")","v":10},5,{"$f":"COUNTIF(E18:E29,\">\"\"\")","v":11},{"$f":"COUNTIF(F18:F29,\">\"\"\")","v":7}]
[]
[null,"Total",{"$f":"SUM(B30:F30)","v":42}]