Since it seems you're not expecting rain, you could just ditch the tent. between ditching the tent and the pillow (HTFU) you could save quite a bit.

The tools you have are sufficient, as long as you're near civilization, just remember to buy a new tube if the old one goes.

Also, using grams makes all of your spreadsheet problems go away. You can use the remainder function in excel; but metric is better.