{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Budget","Post-game tally","pswrd nzlarps"],"not_rendered":{"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Budget","index":0,"n_rows":58,"n_cols":23,"rows_kept":58,"merged":[[0,11,4,19],[1,2,1,4],[1,7,1,9],[2,7,2,9],[3,2,3,4],[3,8,3,9]]}
[{"$nulls":11},"Edit blue cells as appropriate. You may format cells. Game Type is a necessary field. Enter item descriptions, costs, and quantities into columns. Totals will calculate automatically. Gear fee is calculated automatically; you do not need to enter it into the tables. Optional Table is if you need a fourth table, and can be used either for costs or for income. The Grand Totals tables will fill in automatically. Please ensure expected income is over 8% higher than expected costs."]
[null,"Name of Game:",{"$nulls":4},"Event Organiser:"]
[null,"Date of Event:",null,"to",null,null,"Contact Details:"]
[null,"Game Type:","Please select…",{"$nulls":3},"Gear fee:","Yes"]
[]
[null,"Totals:",null,null,{"$f":"SUM(E9:E58)","v":0},{"$nulls":4},{"$f":"SUM(J9:J58)","v":0},null,null,"# Participants:",{"$f":"SUM(N9:N23)","v":0},{"$f":"SUM(O9:O23)+SUM(O26:O58)","v":0},{"$nulls":4},{"$f":"IF(T7=\"N/A\",\"N/A\",SUM(T9:T58))","v":"N/A"}]
[null,"Major costs","(e.g. venue, large props, etc)",{"$nulls":3},"Other costs","(e.g. food, etc) (NOT GEAR FEE)",{"$nulls":3},"Participant fees",{"$nulls":4},"Optional Table",null,null,"N/A",null,"Grand Totals:"]
[null,"Description","$ per item","Qty","Total",null,"Description","$ per item","Qty","Total",null,"Fee type","Price","Qty","Total",null,"Description","$ per item","Qty","Total",null,{"$f":"IF(LEN(B7)>1,B7,\"\")","v":"Major costs"},{"$f":"E6","v":0}]
[{"$nulls":4},{"$f":"IF(C9=0,\"\",C9*D9)","v":""},{"$nulls":4},{"$f":"IF(H9=0,\"\",H9*I9)","v":""},{"$nulls":4},{"$f":"IF(M9=0,\"\",M9*N9)","v":""},{"$nulls":4},{"$f":"IF(R9=0,\"\",R9*S9)","v":""},null,{"$f":"IF(LEN(G7)>1,G7,\"\")","v":"Other costs"},{"$f":"J6","v":0}]
[{"$nulls":4},{"$f":"IF(C10=0,\"\",C10*D10)","v":""},{"$nulls":4},{"$f":"IF(H10=0,\"\",H10*I10)","v":""},{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",null,"Gear fee",{"$f":"IFERROR(IF(H4='pswrd nzlarps'!A24,IF(C4=\"Weekend game\",VLOOKUP(N6,'pswrd nzlarps'!A5:C10,3,TRUE),IF(C4=\"Day game\",VLOOKUP(N6,'pswrd nzlarps'!A5:C10,2,TRUE),)),0),0)","v":0}]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",null,{"$f":"IF(LEN(L7)>1,L7,\"\")","v":"Participant fees"},{"$f":"SUM(O9:O23)","v":0}]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",null,{"$f":"IF(LEN(L24)>1,L24,\"\")","v":"Other income"},{"$f":"O6-W13","v":0}]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",null,{"$f":"IF(T7=\"N/A\",\"N/A\",IF(LEN(Q7)>1,Q7,\"\"))","v":"N/A"},{"$f":"IF(T7=\"N/A\",\"N/A\",T6)","v":"N/A"}]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",null,"Net costs",{"$f":"IF(C4=\"Please select…\",\"Game Type has not been selected\",IF(T7=\"Costs\",W8+W9+W11+W16,W8+W9+W11))","v":"Game Type has not been selected"}]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",null,"Net income",{"$f":"IF(T7=\"Income\",W16+W13+W14,W13+W14)","v":0}]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",null,"Net profit",{"$f":"IF(C4=\"Please select…\",\"N/A\",W19-W18)","v":"N/A"}]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",null,"Other income",{"$nulls":7},""]
[{"$nulls":4},"",{"$nulls":4},"",null,"Description","$ per item","Qty","Total",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},{"$f":"IF(M26=0,\"\",M26*N26)","v":""},{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]
[{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},"",{"$nulls":4},""]

{"sheet":"Post-game tally","index":1,"n_rows":58,"n_cols":31,"rows_kept":58,"merged":[[0,15,4,20],[1,2,1,4],[1,7,1,9],[1,12,1,13],[2,7,2,9],[2,12,2,13],[3,2,3,4],[3,7,3,8],[3,12,3,13],[6,5,6,6],[6,12,6,13],[6,19,6,20],[6,26,6,27],[23,19,23,20]]}
[{"$nulls":15},"Edit coloured cells as appropriate, delete their contents or formula if necessary. You may format cells. Game Type is a necessary field. Enter item descriptions, costs, and quantities into columns. Cells will fill from the budget template. Totals will calculate automatically. "]
[null,"Name of Game:",{"$f":"IF(LEN(Budget!C2)=0,\"\",Budget!C2)","v":""},{"$nulls":3},"Event Organiser:",{"$f":"IF(LEN(Budget!H2)=0,\"\",Budget!H2)","v":""},{"$nulls":3},"Net costs",{"$f":"AE18","v":"Game Type has not been selected"}]
[null,"Date of Event:",{"$f":"IF(LEN(Budget!C3)=0,\"\",Budget!C3)","v":""},"to",{"$f":"IF(LEN(Budget!E3)=0,\"\",Budget!E3)","v":""},null,"Contact Details:",{"$f":"IF(LEN(Budget!H3)=0,\"\",Budget!H3)","v":""},{"$nulls":3},"Net income",{"$f":"AE19","v":0}]
[null,"Game Type:",{"$f":"IF(LEN(Budget!C4)=0,\"\",Budget!C4)","v":"Please select…"},{"$nulls":3},"Gear fee:",{"$f":"Budget!H4","v":"Yes"},{"$nulls":3},"Net profit",{"$f":"AE20","v":"N/A"}]
[]
[null,"Totals:",null,null,{"$f":"SUM(E9:E58)","v":0},{"$nulls":6},{"$f":"SUM(L9:L58)","v":0},{"$nulls":4},"# Participants:",{"$f":"SUM(R9:R23)","v":0},{"$f":"SUM(S9:S23)+SUM(S26:S58)","v":0},{"$nulls":6},{"$f":"IF(Z7=\"N/A\",\"N/A\",SUM(Z9:Z58))","v":"N/A"}]
[null,{"$f":"Budget!B7","v":"Major costs"},"(e.g. venue, large props, etc)",null,null,"RECORD",null,null,{"$f":"Budget!G7","v":"Other costs"},"(e.g. food , etc NOT GEAR FEE)",null,null,"RECORD",null,null,"Participant fees",{"$nulls":3},"RECORD",null,null,{"$f":"Budget!Q7","v":"Optional Table"},null,null,{"$f":"Budget!T7","v":"N/A"},"RECORD",null,null,"Grand Totals:"]
[null,{"$f":"Budget!B8","v":"Description"},"$ per item","Qty","Total","Receipt?","Receipt Number",null,{"$f":"Budget!G8","v":"Description"},"$ per item","Qty","Total","Receipt?","Receipt Number",null,"Fee type","Price","Qty","Total","Record?","Record ID",null,{"$f":"Budget!Q8","v":"Description"},"$ per item","Qty","Total","Receipt?","Receipt Number",null,{"$f":"IF(LEN(B7)>1,B7,\"\")","v":"Major costs"},{"$f":"E6","v":0}]
[null,{"$f":"IF(LEN(Budget!B9)=0,\"\",Budget!B9)","v":""},{"$f":"IF(LEN(Budget!C9)=0,\"\",Budget!C9)","v":""},{"$f":"IF(LEN(Budget!D9)=0,\"\",Budget!D9)","v":""},{"$f":"IF(LEN(C9)=0,\"\",C9*D9)","v":""},{"$nulls":3},{"$f":"IF(LEN(Budget!G9)=0,\"\",Budget!G9)","v":""},{"$f":"IF(LEN(Budget!H9)=0,\"\",Budget!H9)","v":""},{"$f":"IF(LEN(Budget!I9)=0,\"\",Budget!I9)","v":""},{"$f":"IF(LEN(J9)=0,\"\",J9*K9)","v":""},{"$nulls":3},{"$f":"IF(LEN(Budget!L9)=0,\"\",Budget!L9)","v":""},{"$f":"IF(LEN(Budget!M9)=0,\"\",Budget!M9)","v":""},null,{"$f":"IF(LEN(Q9)=0,\"\",Q9*R9)","v":""},{"$nulls":3},{"$f":"IF(LEN(Budget!Q9)=0,\"\",Budget!Q9)","v":""},{"$f":"IF(LEN(Budget!R9)=0,\"\",Budget!R9)","v":""},{"$f":"IF(LEN(Budget!S9)=0,\"\",Budget!S9)","v":""},{"$f":"IF(LEN(X9)=0,\"\",X9*Y9)","v":""},{"$nulls":3},{"$f":"IF(LEN(I7)>1,I7,\"\")","v":"Other costs"},{"$f":"L6","v":0}]
[null,{"$f":"IF(LEN(Budget!B10)=0,\"\",Budget!B10)","v":""},{"$f":"IF(LEN(Budget!C10)=0,\"\",Budget!C10)","v":""},{"$f":"IF(LEN(Budget!D10)=0,\"\",Budget!D10)","v":""},{"$f":"IF(LEN(C10)=0,\"\",C10*D10)","v":""},{"$nulls":3},{"$f":"IF(LEN(Budget!G10)=0,\"\",Budget!G10)","v":""},{"$f":"IF(LEN(Budget!H10)=0,\"\",Budget!H10)","v":""},{"$f":"IF(LEN(Budget!I10)=0,\"\",Budget!I10)","v":""},{"$f":"IF(LEN(J10)=0,\"\",J10*K10)","v":""},{"$nulls":3},{"$f":"IF(LEN(Budget!L10)=0,\"\",Budget!L10)","v":""},{"$f":"IF(LEN(Budget!M10)=0,\"\",Budget!M10)","v":""},null,{"$f":"IF(LEN(Q10)=0,\"\",Q10*R10)","v":""},{"$nulls":3},{"$f":"IF(LEN(Budget!Q10)=0,\"\",Budget!Q10)","v":""},{"$f":"IF(LEN(Budget!R10)=0,\"\",Budget!R10)","v":""},{"$f":"IF(LEN(Budget!S10)=0,\"\",Budget!S10)","v":""},{"$f":"IF(LEN(X10)=0,\"\",X10*Y10)","v":""}]
[null,{"$f":"IF(LEN(Budget!B11)=0,\"\",Budget!B11)","v":""},{"$f":"IF(LEN(Budget!C11)=0,\"\",Budget!C11)","v":""},{"$f":"IF(LEN(Budget!D11)=0,\"\",Budget!D11)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G11)=0,\"\",Budget!G11)","v":""},{"$f":"IF(LEN(Budget!H11)=0,\"\",Budget!H11)","v":""},{"$f":"IF(LEN(Budget!I11)=0,\"\",Budget!I11)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L11)=0,\"\",Budget!L11)","v":""},{"$f":"IF(LEN(Budget!M11)=0,\"\",Budget!M11)","v":""},null,"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q11)=0,\"\",Budget!Q11)","v":""},{"$f":"IF(LEN(Budget!R11)=0,\"\",Budget!R11)","v":""},{"$f":"IF(LEN(Budget!S11)=0,\"\",Budget!S11)","v":""},"",{"$nulls":3},"Gear fee",{"$f":"IFERROR(IF(H4='pswrd nzlarps'!A24,IF(C4=\"Weekend game\",VLOOKUP(R6,'pswrd nzlarps'!A5:C10,3,TRUE),IF(C4=\"Day game\",VLOOKUP(R6,'pswrd nzlarps'!A5:C10,2,TRUE),)),0),0)","v":0}]
[null,{"$f":"IF(LEN(Budget!B12)=0,\"\",Budget!B12)","v":""},{"$f":"IF(LEN(Budget!C12)=0,\"\",Budget!C12)","v":""},{"$f":"IF(LEN(Budget!D12)=0,\"\",Budget!D12)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G12)=0,\"\",Budget!G12)","v":""},{"$f":"IF(LEN(Budget!H12)=0,\"\",Budget!H12)","v":""},{"$f":"IF(LEN(Budget!I12)=0,\"\",Budget!I12)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L12)=0,\"\",Budget!L12)","v":""},{"$f":"IF(LEN(Budget!M12)=0,\"\",Budget!M12)","v":""},null,"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q12)=0,\"\",Budget!Q12)","v":""},{"$f":"IF(LEN(Budget!R12)=0,\"\",Budget!R12)","v":""},{"$f":"IF(LEN(Budget!S12)=0,\"\",Budget!S12)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B13)=0,\"\",Budget!B13)","v":""},{"$f":"IF(LEN(Budget!C13)=0,\"\",Budget!C13)","v":""},{"$f":"IF(LEN(Budget!D13)=0,\"\",Budget!D13)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G13)=0,\"\",Budget!G13)","v":""},{"$f":"IF(LEN(Budget!H13)=0,\"\",Budget!H13)","v":""},{"$f":"IF(LEN(Budget!I13)=0,\"\",Budget!I13)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L13)=0,\"\",Budget!L13)","v":""},{"$f":"IF(LEN(Budget!M13)=0,\"\",Budget!M13)","v":""},null,"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q13)=0,\"\",Budget!Q13)","v":""},{"$f":"IF(LEN(Budget!R13)=0,\"\",Budget!R13)","v":""},{"$f":"IF(LEN(Budget!S13)=0,\"\",Budget!S13)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(P7)>1,P7,\"\")","v":"Participant fees"},{"$f":"SUM(S9:S23)","v":0}]
[null,{"$f":"IF(LEN(Budget!B14)=0,\"\",Budget!B14)","v":""},{"$f":"IF(LEN(Budget!C14)=0,\"\",Budget!C14)","v":""},{"$f":"IF(LEN(Budget!D14)=0,\"\",Budget!D14)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G14)=0,\"\",Budget!G14)","v":""},{"$f":"IF(LEN(Budget!H14)=0,\"\",Budget!H14)","v":""},{"$f":"IF(LEN(Budget!I14)=0,\"\",Budget!I14)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L14)=0,\"\",Budget!L14)","v":""},{"$f":"IF(LEN(Budget!M14)=0,\"\",Budget!M14)","v":""},null,"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q14)=0,\"\",Budget!Q14)","v":""},{"$f":"IF(LEN(Budget!R14)=0,\"\",Budget!R14)","v":""},{"$f":"IF(LEN(Budget!S14)=0,\"\",Budget!S14)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(P24)>1,P24,\"\")","v":"Other income"},{"$f":"S6-AE13","v":0}]
[null,{"$f":"IF(LEN(Budget!B15)=0,\"\",Budget!B15)","v":""},{"$f":"IF(LEN(Budget!C15)=0,\"\",Budget!C15)","v":""},{"$f":"IF(LEN(Budget!D15)=0,\"\",Budget!D15)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G15)=0,\"\",Budget!G15)","v":""},{"$f":"IF(LEN(Budget!H15)=0,\"\",Budget!H15)","v":""},{"$f":"IF(LEN(Budget!I15)=0,\"\",Budget!I15)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L15)=0,\"\",Budget!L15)","v":""},{"$f":"IF(LEN(Budget!M15)=0,\"\",Budget!M15)","v":""},null,"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q15)=0,\"\",Budget!Q15)","v":""},{"$f":"IF(LEN(Budget!R15)=0,\"\",Budget!R15)","v":""},{"$f":"IF(LEN(Budget!S15)=0,\"\",Budget!S15)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B16)=0,\"\",Budget!B16)","v":""},{"$f":"IF(LEN(Budget!C16)=0,\"\",Budget!C16)","v":""},{"$f":"IF(LEN(Budget!D16)=0,\"\",Budget!D16)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G16)=0,\"\",Budget!G16)","v":""},{"$f":"IF(LEN(Budget!H16)=0,\"\",Budget!H16)","v":""},{"$f":"IF(LEN(Budget!I16)=0,\"\",Budget!I16)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L16)=0,\"\",Budget!L16)","v":""},{"$f":"IF(LEN(Budget!M16)=0,\"\",Budget!M16)","v":""},null,"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q16)=0,\"\",Budget!Q16)","v":""},{"$f":"IF(LEN(Budget!R16)=0,\"\",Budget!R16)","v":""},{"$f":"IF(LEN(Budget!S16)=0,\"\",Budget!S16)","v":""},"",{"$nulls":3},{"$f":"IF(Z7=\"N/A\",\"N/A\",IF(LEN(W7)>1,W7,\"\"))","v":"N/A"},{"$f":"IF(Z7=\"N/A\",\"N/A\",Z6)","v":"N/A"}]
[null,{"$f":"IF(LEN(Budget!B17)=0,\"\",Budget!B17)","v":""},{"$f":"IF(LEN(Budget!C17)=0,\"\",Budget!C17)","v":""},{"$f":"IF(LEN(Budget!D17)=0,\"\",Budget!D17)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G17)=0,\"\",Budget!G17)","v":""},{"$f":"IF(LEN(Budget!H17)=0,\"\",Budget!H17)","v":""},{"$f":"IF(LEN(Budget!I17)=0,\"\",Budget!I17)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L17)=0,\"\",Budget!L17)","v":""},{"$f":"IF(LEN(Budget!M17)=0,\"\",Budget!M17)","v":""},null,"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q17)=0,\"\",Budget!Q17)","v":""},{"$f":"IF(LEN(Budget!R17)=0,\"\",Budget!R17)","v":""},{"$f":"IF(LEN(Budget!S17)=0,\"\",Budget!S17)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B18)=0,\"\",Budget!B18)","v":""},{"$f":"IF(LEN(Budget!C18)=0,\"\",Budget!C18)","v":""},{"$f":"IF(LEN(Budget!D18)=0,\"\",Budget!D18)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G18)=0,\"\",Budget!G18)","v":""},{"$f":"IF(LEN(Budget!H18)=0,\"\",Budget!H18)","v":""},{"$f":"IF(LEN(Budget!I18)=0,\"\",Budget!I18)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L18)=0,\"\",Budget!L18)","v":""},{"$f":"IF(LEN(Budget!M18)=0,\"\",Budget!M18)","v":""},null,"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q18)=0,\"\",Budget!Q18)","v":""},{"$f":"IF(LEN(Budget!R18)=0,\"\",Budget!R18)","v":""},{"$f":"IF(LEN(Budget!S18)=0,\"\",Budget!S18)","v":""},"",{"$nulls":3},"Net costs",{"$f":"IF(C4=\"Please select…\",\"Game Type has not been selected\",IF(Z7=\"Costs\",AE8+AE9+AE11+AE16,AE8+AE9+AE11))","v":"Game Type has not been selected"}]
[null,{"$f":"IF(LEN(Budget!B19)=0,\"\",Budget!B19)","v":""},{"$f":"IF(LEN(Budget!C19)=0,\"\",Budget!C19)","v":""},{"$f":"IF(LEN(Budget!D19)=0,\"\",Budget!D19)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G19)=0,\"\",Budget!G19)","v":""},{"$f":"IF(LEN(Budget!H19)=0,\"\",Budget!H19)","v":""},{"$f":"IF(LEN(Budget!I19)=0,\"\",Budget!I19)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L19)=0,\"\",Budget!L19)","v":""},{"$f":"IF(LEN(Budget!M19)=0,\"\",Budget!M19)","v":""},null,"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q19)=0,\"\",Budget!Q19)","v":""},{"$f":"IF(LEN(Budget!R19)=0,\"\",Budget!R19)","v":""},{"$f":"IF(LEN(Budget!S19)=0,\"\",Budget!S19)","v":""},"",{"$nulls":3},"Net income",{"$f":"IF(Z7=\"Income\",AE16+AE13+AE14,AE13+AE14)","v":0}]
[null,{"$f":"IF(LEN(Budget!B20)=0,\"\",Budget!B20)","v":""},{"$f":"IF(LEN(Budget!C20)=0,\"\",Budget!C20)","v":""},{"$f":"IF(LEN(Budget!D20)=0,\"\",Budget!D20)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G20)=0,\"\",Budget!G20)","v":""},{"$f":"IF(LEN(Budget!H20)=0,\"\",Budget!H20)","v":""},{"$f":"IF(LEN(Budget!I20)=0,\"\",Budget!I20)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L20)=0,\"\",Budget!L20)","v":""},{"$f":"IF(LEN(Budget!M20)=0,\"\",Budget!M20)","v":""},null,"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q20)=0,\"\",Budget!Q20)","v":""},{"$f":"IF(LEN(Budget!R20)=0,\"\",Budget!R20)","v":""},{"$f":"IF(LEN(Budget!S20)=0,\"\",Budget!S20)","v":""},"",{"$nulls":3},"Net profit",{"$f":"IF(C4=\"Please select…\",\"N/A\",AE19-AE18)","v":"N/A"}]
[null,{"$f":"IF(LEN(Budget!B21)=0,\"\",Budget!B21)","v":""},{"$f":"IF(LEN(Budget!C21)=0,\"\",Budget!C21)","v":""},{"$f":"IF(LEN(Budget!D21)=0,\"\",Budget!D21)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G21)=0,\"\",Budget!G21)","v":""},{"$f":"IF(LEN(Budget!H21)=0,\"\",Budget!H21)","v":""},{"$f":"IF(LEN(Budget!I21)=0,\"\",Budget!I21)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L21)=0,\"\",Budget!L21)","v":""},{"$f":"IF(LEN(Budget!M21)=0,\"\",Budget!M21)","v":""},null,"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q21)=0,\"\",Budget!Q21)","v":""},{"$f":"IF(LEN(Budget!R21)=0,\"\",Budget!R21)","v":""},{"$f":"IF(LEN(Budget!S21)=0,\"\",Budget!S21)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B22)=0,\"\",Budget!B22)","v":""},{"$f":"IF(LEN(Budget!C22)=0,\"\",Budget!C22)","v":""},{"$f":"IF(LEN(Budget!D22)=0,\"\",Budget!D22)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G22)=0,\"\",Budget!G22)","v":""},{"$f":"IF(LEN(Budget!H22)=0,\"\",Budget!H22)","v":""},{"$f":"IF(LEN(Budget!I22)=0,\"\",Budget!I22)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L22)=0,\"\",Budget!L22)","v":""},{"$f":"IF(LEN(Budget!M22)=0,\"\",Budget!M22)","v":""},null,"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q22)=0,\"\",Budget!Q22)","v":""},{"$f":"IF(LEN(Budget!R22)=0,\"\",Budget!R22)","v":""},{"$f":"IF(LEN(Budget!S22)=0,\"\",Budget!S22)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B23)=0,\"\",Budget!B23)","v":""},{"$f":"IF(LEN(Budget!C23)=0,\"\",Budget!C23)","v":""},{"$f":"IF(LEN(Budget!D23)=0,\"\",Budget!D23)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G23)=0,\"\",Budget!G23)","v":""},{"$f":"IF(LEN(Budget!H23)=0,\"\",Budget!H23)","v":""},{"$f":"IF(LEN(Budget!I23)=0,\"\",Budget!I23)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L23)=0,\"\",Budget!L23)","v":""},{"$f":"IF(LEN(Budget!M23)=0,\"\",Budget!M23)","v":""},null,"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q23)=0,\"\",Budget!Q23)","v":""},{"$f":"IF(LEN(Budget!R23)=0,\"\",Budget!R23)","v":""},{"$f":"IF(LEN(Budget!S23)=0,\"\",Budget!S23)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B24)=0,\"\",Budget!B24)","v":""},{"$f":"IF(LEN(Budget!C24)=0,\"\",Budget!C24)","v":""},{"$f":"IF(LEN(Budget!D24)=0,\"\",Budget!D24)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G24)=0,\"\",Budget!G24)","v":""},{"$f":"IF(LEN(Budget!H24)=0,\"\",Budget!H24)","v":""},{"$f":"IF(LEN(Budget!I24)=0,\"\",Budget!I24)","v":""},"",{"$nulls":3},{"$f":"Budget!L24","v":"Other income"},{"$nulls":3},"RECORD",null,null,{"$f":"IF(LEN(Budget!Q24)=0,\"\",Budget!Q24)","v":""},{"$f":"IF(LEN(Budget!R24)=0,\"\",Budget!R24)","v":""},{"$f":"IF(LEN(Budget!S24)=0,\"\",Budget!S24)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B25)=0,\"\",Budget!B25)","v":""},{"$f":"IF(LEN(Budget!C25)=0,\"\",Budget!C25)","v":""},{"$f":"IF(LEN(Budget!D25)=0,\"\",Budget!D25)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G25)=0,\"\",Budget!G25)","v":""},{"$f":"IF(LEN(Budget!H25)=0,\"\",Budget!H25)","v":""},{"$f":"IF(LEN(Budget!I25)=0,\"\",Budget!I25)","v":""},"",{"$nulls":3},{"$f":"Budget!L25","v":"Description"},"$ per item","Qty","Total","Record?","Record ID",null,{"$f":"IF(LEN(Budget!Q25)=0,\"\",Budget!Q25)","v":""},{"$f":"IF(LEN(Budget!R25)=0,\"\",Budget!R25)","v":""},{"$f":"IF(LEN(Budget!S25)=0,\"\",Budget!S25)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B26)=0,\"\",Budget!B26)","v":""},{"$f":"IF(LEN(Budget!C26)=0,\"\",Budget!C26)","v":""},{"$f":"IF(LEN(Budget!D26)=0,\"\",Budget!D26)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G26)=0,\"\",Budget!G26)","v":""},{"$f":"IF(LEN(Budget!H26)=0,\"\",Budget!H26)","v":""},{"$f":"IF(LEN(Budget!I26)=0,\"\",Budget!I26)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L26)=0,\"\",Budget!L26)","v":""},{"$f":"IF(LEN(Budget!M26)=0,\"\",Budget!M26)","v":""},{"$f":"IF(LEN(Budget!N26)=0,\"\",Budget!N26)","v":""},{"$f":"IF(LEN(Q26)=0,\"\",Q26*R26)","v":""},{"$nulls":3},{"$f":"IF(LEN(Budget!Q26)=0,\"\",Budget!Q26)","v":""},{"$f":"IF(LEN(Budget!R26)=0,\"\",Budget!R26)","v":""},{"$f":"IF(LEN(Budget!S26)=0,\"\",Budget!S26)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B27)=0,\"\",Budget!B27)","v":""},{"$f":"IF(LEN(Budget!C27)=0,\"\",Budget!C27)","v":""},{"$f":"IF(LEN(Budget!D27)=0,\"\",Budget!D27)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G27)=0,\"\",Budget!G27)","v":""},{"$f":"IF(LEN(Budget!H27)=0,\"\",Budget!H27)","v":""},{"$f":"IF(LEN(Budget!I27)=0,\"\",Budget!I27)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L27)=0,\"\",Budget!L27)","v":""},{"$f":"IF(LEN(Budget!M27)=0,\"\",Budget!M27)","v":""},{"$f":"IF(LEN(Budget!N27)=0,\"\",Budget!N27)","v":""},{"$f":"IF(LEN(Q27)=0,\"\",Q27*R27)","v":""},{"$nulls":3},{"$f":"IF(LEN(Budget!Q27)=0,\"\",Budget!Q27)","v":""},{"$f":"IF(LEN(Budget!R27)=0,\"\",Budget!R27)","v":""},{"$f":"IF(LEN(Budget!S27)=0,\"\",Budget!S27)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B28)=0,\"\",Budget!B28)","v":""},{"$f":"IF(LEN(Budget!C28)=0,\"\",Budget!C28)","v":""},{"$f":"IF(LEN(Budget!D28)=0,\"\",Budget!D28)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G28)=0,\"\",Budget!G28)","v":""},{"$f":"IF(LEN(Budget!H28)=0,\"\",Budget!H28)","v":""},{"$f":"IF(LEN(Budget!I28)=0,\"\",Budget!I28)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L28)=0,\"\",Budget!L28)","v":""},{"$f":"IF(LEN(Budget!M28)=0,\"\",Budget!M28)","v":""},{"$f":"IF(LEN(Budget!N28)=0,\"\",Budget!N28)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q28)=0,\"\",Budget!Q28)","v":""},{"$f":"IF(LEN(Budget!R28)=0,\"\",Budget!R28)","v":""},{"$f":"IF(LEN(Budget!S28)=0,\"\",Budget!S28)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B29)=0,\"\",Budget!B29)","v":""},{"$f":"IF(LEN(Budget!C29)=0,\"\",Budget!C29)","v":""},{"$f":"IF(LEN(Budget!D29)=0,\"\",Budget!D29)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G29)=0,\"\",Budget!G29)","v":""},{"$f":"IF(LEN(Budget!H29)=0,\"\",Budget!H29)","v":""},{"$f":"IF(LEN(Budget!I29)=0,\"\",Budget!I29)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L29)=0,\"\",Budget!L29)","v":""},{"$f":"IF(LEN(Budget!M29)=0,\"\",Budget!M29)","v":""},{"$f":"IF(LEN(Budget!N29)=0,\"\",Budget!N29)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q29)=0,\"\",Budget!Q29)","v":""},{"$f":"IF(LEN(Budget!R29)=0,\"\",Budget!R29)","v":""},{"$f":"IF(LEN(Budget!S29)=0,\"\",Budget!S29)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B30)=0,\"\",Budget!B30)","v":""},{"$f":"IF(LEN(Budget!C30)=0,\"\",Budget!C30)","v":""},{"$f":"IF(LEN(Budget!D30)=0,\"\",Budget!D30)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G30)=0,\"\",Budget!G30)","v":""},{"$f":"IF(LEN(Budget!H30)=0,\"\",Budget!H30)","v":""},{"$f":"IF(LEN(Budget!I30)=0,\"\",Budget!I30)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L30)=0,\"\",Budget!L30)","v":""},{"$f":"IF(LEN(Budget!M30)=0,\"\",Budget!M30)","v":""},{"$f":"IF(LEN(Budget!N30)=0,\"\",Budget!N30)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q30)=0,\"\",Budget!Q30)","v":""},{"$f":"IF(LEN(Budget!R30)=0,\"\",Budget!R30)","v":""},{"$f":"IF(LEN(Budget!S30)=0,\"\",Budget!S30)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B31)=0,\"\",Budget!B31)","v":""},{"$f":"IF(LEN(Budget!C31)=0,\"\",Budget!C31)","v":""},{"$f":"IF(LEN(Budget!D31)=0,\"\",Budget!D31)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G31)=0,\"\",Budget!G31)","v":""},{"$f":"IF(LEN(Budget!H31)=0,\"\",Budget!H31)","v":""},{"$f":"IF(LEN(Budget!I31)=0,\"\",Budget!I31)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L31)=0,\"\",Budget!L31)","v":""},{"$f":"IF(LEN(Budget!M31)=0,\"\",Budget!M31)","v":""},{"$f":"IF(LEN(Budget!N31)=0,\"\",Budget!N31)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q31)=0,\"\",Budget!Q31)","v":""},{"$f":"IF(LEN(Budget!R31)=0,\"\",Budget!R31)","v":""},{"$f":"IF(LEN(Budget!S31)=0,\"\",Budget!S31)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B32)=0,\"\",Budget!B32)","v":""},{"$f":"IF(LEN(Budget!C32)=0,\"\",Budget!C32)","v":""},{"$f":"IF(LEN(Budget!D32)=0,\"\",Budget!D32)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G32)=0,\"\",Budget!G32)","v":""},{"$f":"IF(LEN(Budget!H32)=0,\"\",Budget!H32)","v":""},{"$f":"IF(LEN(Budget!I32)=0,\"\",Budget!I32)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L32)=0,\"\",Budget!L32)","v":""},{"$f":"IF(LEN(Budget!M32)=0,\"\",Budget!M32)","v":""},{"$f":"IF(LEN(Budget!N32)=0,\"\",Budget!N32)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q32)=0,\"\",Budget!Q32)","v":""},{"$f":"IF(LEN(Budget!R32)=0,\"\",Budget!R32)","v":""},{"$f":"IF(LEN(Budget!S32)=0,\"\",Budget!S32)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B33)=0,\"\",Budget!B33)","v":""},{"$f":"IF(LEN(Budget!C33)=0,\"\",Budget!C33)","v":""},{"$f":"IF(LEN(Budget!D33)=0,\"\",Budget!D33)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G33)=0,\"\",Budget!G33)","v":""},{"$f":"IF(LEN(Budget!H33)=0,\"\",Budget!H33)","v":""},{"$f":"IF(LEN(Budget!I33)=0,\"\",Budget!I33)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L33)=0,\"\",Budget!L33)","v":""},{"$f":"IF(LEN(Budget!M33)=0,\"\",Budget!M33)","v":""},{"$f":"IF(LEN(Budget!N33)=0,\"\",Budget!N33)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q33)=0,\"\",Budget!Q33)","v":""},{"$f":"IF(LEN(Budget!R33)=0,\"\",Budget!R33)","v":""},{"$f":"IF(LEN(Budget!S33)=0,\"\",Budget!S33)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B34)=0,\"\",Budget!B34)","v":""},{"$f":"IF(LEN(Budget!C34)=0,\"\",Budget!C34)","v":""},{"$f":"IF(LEN(Budget!D34)=0,\"\",Budget!D34)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G34)=0,\"\",Budget!G34)","v":""},{"$f":"IF(LEN(Budget!H34)=0,\"\",Budget!H34)","v":""},{"$f":"IF(LEN(Budget!I34)=0,\"\",Budget!I34)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L34)=0,\"\",Budget!L34)","v":""},{"$f":"IF(LEN(Budget!M34)=0,\"\",Budget!M34)","v":""},{"$f":"IF(LEN(Budget!N34)=0,\"\",Budget!N34)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q34)=0,\"\",Budget!Q34)","v":""},{"$f":"IF(LEN(Budget!R34)=0,\"\",Budget!R34)","v":""},{"$f":"IF(LEN(Budget!S34)=0,\"\",Budget!S34)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B35)=0,\"\",Budget!B35)","v":""},{"$f":"IF(LEN(Budget!C35)=0,\"\",Budget!C35)","v":""},{"$f":"IF(LEN(Budget!D35)=0,\"\",Budget!D35)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G35)=0,\"\",Budget!G35)","v":""},{"$f":"IF(LEN(Budget!H35)=0,\"\",Budget!H35)","v":""},{"$f":"IF(LEN(Budget!I35)=0,\"\",Budget!I35)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L35)=0,\"\",Budget!L35)","v":""},{"$f":"IF(LEN(Budget!M35)=0,\"\",Budget!M35)","v":""},{"$f":"IF(LEN(Budget!N35)=0,\"\",Budget!N35)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q35)=0,\"\",Budget!Q35)","v":""},{"$f":"IF(LEN(Budget!R35)=0,\"\",Budget!R35)","v":""},{"$f":"IF(LEN(Budget!S35)=0,\"\",Budget!S35)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B36)=0,\"\",Budget!B36)","v":""},{"$f":"IF(LEN(Budget!C36)=0,\"\",Budget!C36)","v":""},{"$f":"IF(LEN(Budget!D36)=0,\"\",Budget!D36)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G36)=0,\"\",Budget!G36)","v":""},{"$f":"IF(LEN(Budget!H36)=0,\"\",Budget!H36)","v":""},{"$f":"IF(LEN(Budget!I36)=0,\"\",Budget!I36)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L36)=0,\"\",Budget!L36)","v":""},{"$f":"IF(LEN(Budget!M36)=0,\"\",Budget!M36)","v":""},{"$f":"IF(LEN(Budget!N36)=0,\"\",Budget!N36)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q36)=0,\"\",Budget!Q36)","v":""},{"$f":"IF(LEN(Budget!R36)=0,\"\",Budget!R36)","v":""},{"$f":"IF(LEN(Budget!S36)=0,\"\",Budget!S36)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B37)=0,\"\",Budget!B37)","v":""},{"$f":"IF(LEN(Budget!C37)=0,\"\",Budget!C37)","v":""},{"$f":"IF(LEN(Budget!D37)=0,\"\",Budget!D37)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G37)=0,\"\",Budget!G37)","v":""},{"$f":"IF(LEN(Budget!H37)=0,\"\",Budget!H37)","v":""},{"$f":"IF(LEN(Budget!I37)=0,\"\",Budget!I37)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L37)=0,\"\",Budget!L37)","v":""},{"$f":"IF(LEN(Budget!M37)=0,\"\",Budget!M37)","v":""},{"$f":"IF(LEN(Budget!N37)=0,\"\",Budget!N37)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q37)=0,\"\",Budget!Q37)","v":""},{"$f":"IF(LEN(Budget!R37)=0,\"\",Budget!R37)","v":""},{"$f":"IF(LEN(Budget!S37)=0,\"\",Budget!S37)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B38)=0,\"\",Budget!B38)","v":""},{"$f":"IF(LEN(Budget!C38)=0,\"\",Budget!C38)","v":""},{"$f":"IF(LEN(Budget!D38)=0,\"\",Budget!D38)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G38)=0,\"\",Budget!G38)","v":""},{"$f":"IF(LEN(Budget!H38)=0,\"\",Budget!H38)","v":""},{"$f":"IF(LEN(Budget!I38)=0,\"\",Budget!I38)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L38)=0,\"\",Budget!L38)","v":""},{"$f":"IF(LEN(Budget!M38)=0,\"\",Budget!M38)","v":""},{"$f":"IF(LEN(Budget!N38)=0,\"\",Budget!N38)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q38)=0,\"\",Budget!Q38)","v":""},{"$f":"IF(LEN(Budget!R38)=0,\"\",Budget!R38)","v":""},{"$f":"IF(LEN(Budget!S38)=0,\"\",Budget!S38)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B39)=0,\"\",Budget!B39)","v":""},{"$f":"IF(LEN(Budget!C39)=0,\"\",Budget!C39)","v":""},{"$f":"IF(LEN(Budget!D39)=0,\"\",Budget!D39)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G39)=0,\"\",Budget!G39)","v":""},{"$f":"IF(LEN(Budget!H39)=0,\"\",Budget!H39)","v":""},{"$f":"IF(LEN(Budget!I39)=0,\"\",Budget!I39)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L39)=0,\"\",Budget!L39)","v":""},{"$f":"IF(LEN(Budget!M39)=0,\"\",Budget!M39)","v":""},{"$f":"IF(LEN(Budget!N39)=0,\"\",Budget!N39)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q39)=0,\"\",Budget!Q39)","v":""},{"$f":"IF(LEN(Budget!R39)=0,\"\",Budget!R39)","v":""},{"$f":"IF(LEN(Budget!S39)=0,\"\",Budget!S39)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B40)=0,\"\",Budget!B40)","v":""},{"$f":"IF(LEN(Budget!C40)=0,\"\",Budget!C40)","v":""},{"$f":"IF(LEN(Budget!D40)=0,\"\",Budget!D40)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G40)=0,\"\",Budget!G40)","v":""},{"$f":"IF(LEN(Budget!H40)=0,\"\",Budget!H40)","v":""},{"$f":"IF(LEN(Budget!I40)=0,\"\",Budget!I40)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L40)=0,\"\",Budget!L40)","v":""},{"$f":"IF(LEN(Budget!M40)=0,\"\",Budget!M40)","v":""},{"$f":"IF(LEN(Budget!N40)=0,\"\",Budget!N40)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q40)=0,\"\",Budget!Q40)","v":""},{"$f":"IF(LEN(Budget!R40)=0,\"\",Budget!R40)","v":""},{"$f":"IF(LEN(Budget!S40)=0,\"\",Budget!S40)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B41)=0,\"\",Budget!B41)","v":""},{"$f":"IF(LEN(Budget!C41)=0,\"\",Budget!C41)","v":""},{"$f":"IF(LEN(Budget!D41)=0,\"\",Budget!D41)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G41)=0,\"\",Budget!G41)","v":""},{"$f":"IF(LEN(Budget!H41)=0,\"\",Budget!H41)","v":""},{"$f":"IF(LEN(Budget!I41)=0,\"\",Budget!I41)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L41)=0,\"\",Budget!L41)","v":""},{"$f":"IF(LEN(Budget!M41)=0,\"\",Budget!M41)","v":""},{"$f":"IF(LEN(Budget!N41)=0,\"\",Budget!N41)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q41)=0,\"\",Budget!Q41)","v":""},{"$f":"IF(LEN(Budget!R41)=0,\"\",Budget!R41)","v":""},{"$f":"IF(LEN(Budget!S41)=0,\"\",Budget!S41)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B42)=0,\"\",Budget!B42)","v":""},{"$f":"IF(LEN(Budget!C42)=0,\"\",Budget!C42)","v":""},{"$f":"IF(LEN(Budget!D42)=0,\"\",Budget!D42)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G42)=0,\"\",Budget!G42)","v":""},{"$f":"IF(LEN(Budget!H42)=0,\"\",Budget!H42)","v":""},{"$f":"IF(LEN(Budget!I42)=0,\"\",Budget!I42)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L42)=0,\"\",Budget!L42)","v":""},{"$f":"IF(LEN(Budget!M42)=0,\"\",Budget!M42)","v":""},{"$f":"IF(LEN(Budget!N42)=0,\"\",Budget!N42)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q42)=0,\"\",Budget!Q42)","v":""},{"$f":"IF(LEN(Budget!R42)=0,\"\",Budget!R42)","v":""},{"$f":"IF(LEN(Budget!S42)=0,\"\",Budget!S42)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B43)=0,\"\",Budget!B43)","v":""},{"$f":"IF(LEN(Budget!C43)=0,\"\",Budget!C43)","v":""},{"$f":"IF(LEN(Budget!D43)=0,\"\",Budget!D43)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G43)=0,\"\",Budget!G43)","v":""},{"$f":"IF(LEN(Budget!H43)=0,\"\",Budget!H43)","v":""},{"$f":"IF(LEN(Budget!I43)=0,\"\",Budget!I43)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L43)=0,\"\",Budget!L43)","v":""},{"$f":"IF(LEN(Budget!M43)=0,\"\",Budget!M43)","v":""},{"$f":"IF(LEN(Budget!N43)=0,\"\",Budget!N43)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q43)=0,\"\",Budget!Q43)","v":""},{"$f":"IF(LEN(Budget!R43)=0,\"\",Budget!R43)","v":""},{"$f":"IF(LEN(Budget!S43)=0,\"\",Budget!S43)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B44)=0,\"\",Budget!B44)","v":""},{"$f":"IF(LEN(Budget!C44)=0,\"\",Budget!C44)","v":""},{"$f":"IF(LEN(Budget!D44)=0,\"\",Budget!D44)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G44)=0,\"\",Budget!G44)","v":""},{"$f":"IF(LEN(Budget!H44)=0,\"\",Budget!H44)","v":""},{"$f":"IF(LEN(Budget!I44)=0,\"\",Budget!I44)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L44)=0,\"\",Budget!L44)","v":""},{"$f":"IF(LEN(Budget!M44)=0,\"\",Budget!M44)","v":""},{"$f":"IF(LEN(Budget!N44)=0,\"\",Budget!N44)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q44)=0,\"\",Budget!Q44)","v":""},{"$f":"IF(LEN(Budget!R44)=0,\"\",Budget!R44)","v":""},{"$f":"IF(LEN(Budget!S44)=0,\"\",Budget!S44)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B45)=0,\"\",Budget!B45)","v":""},{"$f":"IF(LEN(Budget!C45)=0,\"\",Budget!C45)","v":""},{"$f":"IF(LEN(Budget!D45)=0,\"\",Budget!D45)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G45)=0,\"\",Budget!G45)","v":""},{"$f":"IF(LEN(Budget!H45)=0,\"\",Budget!H45)","v":""},{"$f":"IF(LEN(Budget!I45)=0,\"\",Budget!I45)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L45)=0,\"\",Budget!L45)","v":""},{"$f":"IF(LEN(Budget!M45)=0,\"\",Budget!M45)","v":""},{"$f":"IF(LEN(Budget!N45)=0,\"\",Budget!N45)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q45)=0,\"\",Budget!Q45)","v":""},{"$f":"IF(LEN(Budget!R45)=0,\"\",Budget!R45)","v":""},{"$f":"IF(LEN(Budget!S45)=0,\"\",Budget!S45)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B46)=0,\"\",Budget!B46)","v":""},{"$f":"IF(LEN(Budget!C46)=0,\"\",Budget!C46)","v":""},{"$f":"IF(LEN(Budget!D46)=0,\"\",Budget!D46)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G46)=0,\"\",Budget!G46)","v":""},{"$f":"IF(LEN(Budget!H46)=0,\"\",Budget!H46)","v":""},{"$f":"IF(LEN(Budget!I46)=0,\"\",Budget!I46)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L46)=0,\"\",Budget!L46)","v":""},{"$f":"IF(LEN(Budget!M46)=0,\"\",Budget!M46)","v":""},{"$f":"IF(LEN(Budget!N46)=0,\"\",Budget!N46)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q46)=0,\"\",Budget!Q46)","v":""},{"$f":"IF(LEN(Budget!R46)=0,\"\",Budget!R46)","v":""},{"$f":"IF(LEN(Budget!S46)=0,\"\",Budget!S46)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B47)=0,\"\",Budget!B47)","v":""},{"$f":"IF(LEN(Budget!C47)=0,\"\",Budget!C47)","v":""},{"$f":"IF(LEN(Budget!D47)=0,\"\",Budget!D47)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G47)=0,\"\",Budget!G47)","v":""},{"$f":"IF(LEN(Budget!H47)=0,\"\",Budget!H47)","v":""},{"$f":"IF(LEN(Budget!I47)=0,\"\",Budget!I47)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L47)=0,\"\",Budget!L47)","v":""},{"$f":"IF(LEN(Budget!M47)=0,\"\",Budget!M47)","v":""},{"$f":"IF(LEN(Budget!N47)=0,\"\",Budget!N47)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q47)=0,\"\",Budget!Q47)","v":""},{"$f":"IF(LEN(Budget!R47)=0,\"\",Budget!R47)","v":""},{"$f":"IF(LEN(Budget!S47)=0,\"\",Budget!S47)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B48)=0,\"\",Budget!B48)","v":""},{"$f":"IF(LEN(Budget!C48)=0,\"\",Budget!C48)","v":""},{"$f":"IF(LEN(Budget!D48)=0,\"\",Budget!D48)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G48)=0,\"\",Budget!G48)","v":""},{"$f":"IF(LEN(Budget!H48)=0,\"\",Budget!H48)","v":""},{"$f":"IF(LEN(Budget!I48)=0,\"\",Budget!I48)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L48)=0,\"\",Budget!L48)","v":""},{"$f":"IF(LEN(Budget!M48)=0,\"\",Budget!M48)","v":""},{"$f":"IF(LEN(Budget!N48)=0,\"\",Budget!N48)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q48)=0,\"\",Budget!Q48)","v":""},{"$f":"IF(LEN(Budget!R48)=0,\"\",Budget!R48)","v":""},{"$f":"IF(LEN(Budget!S48)=0,\"\",Budget!S48)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B49)=0,\"\",Budget!B49)","v":""},{"$f":"IF(LEN(Budget!C49)=0,\"\",Budget!C49)","v":""},{"$f":"IF(LEN(Budget!D49)=0,\"\",Budget!D49)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G49)=0,\"\",Budget!G49)","v":""},{"$f":"IF(LEN(Budget!H49)=0,\"\",Budget!H49)","v":""},{"$f":"IF(LEN(Budget!I49)=0,\"\",Budget!I49)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L49)=0,\"\",Budget!L49)","v":""},{"$f":"IF(LEN(Budget!M49)=0,\"\",Budget!M49)","v":""},{"$f":"IF(LEN(Budget!N49)=0,\"\",Budget!N49)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q49)=0,\"\",Budget!Q49)","v":""},{"$f":"IF(LEN(Budget!R49)=0,\"\",Budget!R49)","v":""},{"$f":"IF(LEN(Budget!S49)=0,\"\",Budget!S49)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B50)=0,\"\",Budget!B50)","v":""},{"$f":"IF(LEN(Budget!C50)=0,\"\",Budget!C50)","v":""},{"$f":"IF(LEN(Budget!D50)=0,\"\",Budget!D50)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G50)=0,\"\",Budget!G50)","v":""},{"$f":"IF(LEN(Budget!H50)=0,\"\",Budget!H50)","v":""},{"$f":"IF(LEN(Budget!I50)=0,\"\",Budget!I50)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L50)=0,\"\",Budget!L50)","v":""},{"$f":"IF(LEN(Budget!M50)=0,\"\",Budget!M50)","v":""},{"$f":"IF(LEN(Budget!N50)=0,\"\",Budget!N50)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q50)=0,\"\",Budget!Q50)","v":""},{"$f":"IF(LEN(Budget!R50)=0,\"\",Budget!R50)","v":""},{"$f":"IF(LEN(Budget!S50)=0,\"\",Budget!S50)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B51)=0,\"\",Budget!B51)","v":""},{"$f":"IF(LEN(Budget!C51)=0,\"\",Budget!C51)","v":""},{"$f":"IF(LEN(Budget!D51)=0,\"\",Budget!D51)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G51)=0,\"\",Budget!G51)","v":""},{"$f":"IF(LEN(Budget!H51)=0,\"\",Budget!H51)","v":""},{"$f":"IF(LEN(Budget!I51)=0,\"\",Budget!I51)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L51)=0,\"\",Budget!L51)","v":""},{"$f":"IF(LEN(Budget!M51)=0,\"\",Budget!M51)","v":""},{"$f":"IF(LEN(Budget!N51)=0,\"\",Budget!N51)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q51)=0,\"\",Budget!Q51)","v":""},{"$f":"IF(LEN(Budget!R51)=0,\"\",Budget!R51)","v":""},{"$f":"IF(LEN(Budget!S51)=0,\"\",Budget!S51)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B52)=0,\"\",Budget!B52)","v":""},{"$f":"IF(LEN(Budget!C52)=0,\"\",Budget!C52)","v":""},{"$f":"IF(LEN(Budget!D52)=0,\"\",Budget!D52)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G52)=0,\"\",Budget!G52)","v":""},{"$f":"IF(LEN(Budget!H52)=0,\"\",Budget!H52)","v":""},{"$f":"IF(LEN(Budget!I52)=0,\"\",Budget!I52)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L52)=0,\"\",Budget!L52)","v":""},{"$f":"IF(LEN(Budget!M52)=0,\"\",Budget!M52)","v":""},{"$f":"IF(LEN(Budget!N52)=0,\"\",Budget!N52)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q52)=0,\"\",Budget!Q52)","v":""},{"$f":"IF(LEN(Budget!R52)=0,\"\",Budget!R52)","v":""},{"$f":"IF(LEN(Budget!S52)=0,\"\",Budget!S52)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B53)=0,\"\",Budget!B53)","v":""},{"$f":"IF(LEN(Budget!C53)=0,\"\",Budget!C53)","v":""},{"$f":"IF(LEN(Budget!D53)=0,\"\",Budget!D53)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G53)=0,\"\",Budget!G53)","v":""},{"$f":"IF(LEN(Budget!H53)=0,\"\",Budget!H53)","v":""},{"$f":"IF(LEN(Budget!I53)=0,\"\",Budget!I53)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L53)=0,\"\",Budget!L53)","v":""},{"$f":"IF(LEN(Budget!M53)=0,\"\",Budget!M53)","v":""},{"$f":"IF(LEN(Budget!N53)=0,\"\",Budget!N53)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q53)=0,\"\",Budget!Q53)","v":""},{"$f":"IF(LEN(Budget!R53)=0,\"\",Budget!R53)","v":""},{"$f":"IF(LEN(Budget!S53)=0,\"\",Budget!S53)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B54)=0,\"\",Budget!B54)","v":""},{"$f":"IF(LEN(Budget!C54)=0,\"\",Budget!C54)","v":""},{"$f":"IF(LEN(Budget!D54)=0,\"\",Budget!D54)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G54)=0,\"\",Budget!G54)","v":""},{"$f":"IF(LEN(Budget!H54)=0,\"\",Budget!H54)","v":""},{"$f":"IF(LEN(Budget!I54)=0,\"\",Budget!I54)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L54)=0,\"\",Budget!L54)","v":""},{"$f":"IF(LEN(Budget!M54)=0,\"\",Budget!M54)","v":""},{"$f":"IF(LEN(Budget!N54)=0,\"\",Budget!N54)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q54)=0,\"\",Budget!Q54)","v":""},{"$f":"IF(LEN(Budget!R54)=0,\"\",Budget!R54)","v":""},{"$f":"IF(LEN(Budget!S54)=0,\"\",Budget!S54)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B55)=0,\"\",Budget!B55)","v":""},{"$f":"IF(LEN(Budget!C55)=0,\"\",Budget!C55)","v":""},{"$f":"IF(LEN(Budget!D55)=0,\"\",Budget!D55)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G55)=0,\"\",Budget!G55)","v":""},{"$f":"IF(LEN(Budget!H55)=0,\"\",Budget!H55)","v":""},{"$f":"IF(LEN(Budget!I55)=0,\"\",Budget!I55)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L55)=0,\"\",Budget!L55)","v":""},{"$f":"IF(LEN(Budget!M55)=0,\"\",Budget!M55)","v":""},{"$f":"IF(LEN(Budget!N55)=0,\"\",Budget!N55)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q55)=0,\"\",Budget!Q55)","v":""},{"$f":"IF(LEN(Budget!R55)=0,\"\",Budget!R55)","v":""},{"$f":"IF(LEN(Budget!S55)=0,\"\",Budget!S55)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B56)=0,\"\",Budget!B56)","v":""},{"$f":"IF(LEN(Budget!C56)=0,\"\",Budget!C56)","v":""},{"$f":"IF(LEN(Budget!D56)=0,\"\",Budget!D56)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G56)=0,\"\",Budget!G56)","v":""},{"$f":"IF(LEN(Budget!H56)=0,\"\",Budget!H56)","v":""},{"$f":"IF(LEN(Budget!I56)=0,\"\",Budget!I56)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L56)=0,\"\",Budget!L56)","v":""},{"$f":"IF(LEN(Budget!M56)=0,\"\",Budget!M56)","v":""},{"$f":"IF(LEN(Budget!N56)=0,\"\",Budget!N56)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q56)=0,\"\",Budget!Q56)","v":""},{"$f":"IF(LEN(Budget!R56)=0,\"\",Budget!R56)","v":""},{"$f":"IF(LEN(Budget!S56)=0,\"\",Budget!S56)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B57)=0,\"\",Budget!B57)","v":""},{"$f":"IF(LEN(Budget!C57)=0,\"\",Budget!C57)","v":""},{"$f":"IF(LEN(Budget!D57)=0,\"\",Budget!D57)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G57)=0,\"\",Budget!G57)","v":""},{"$f":"IF(LEN(Budget!H57)=0,\"\",Budget!H57)","v":""},{"$f":"IF(LEN(Budget!I57)=0,\"\",Budget!I57)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L57)=0,\"\",Budget!L57)","v":""},{"$f":"IF(LEN(Budget!M57)=0,\"\",Budget!M57)","v":""},{"$f":"IF(LEN(Budget!N57)=0,\"\",Budget!N57)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q57)=0,\"\",Budget!Q57)","v":""},{"$f":"IF(LEN(Budget!R57)=0,\"\",Budget!R57)","v":""},{"$f":"IF(LEN(Budget!S57)=0,\"\",Budget!S57)","v":""},""]
[null,{"$f":"IF(LEN(Budget!B58)=0,\"\",Budget!B58)","v":""},{"$f":"IF(LEN(Budget!C58)=0,\"\",Budget!C58)","v":""},{"$f":"IF(LEN(Budget!D58)=0,\"\",Budget!D58)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!G58)=0,\"\",Budget!G58)","v":""},{"$f":"IF(LEN(Budget!H58)=0,\"\",Budget!H58)","v":""},{"$f":"IF(LEN(Budget!I58)=0,\"\",Budget!I58)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!L58)=0,\"\",Budget!L58)","v":""},{"$f":"IF(LEN(Budget!M58)=0,\"\",Budget!M58)","v":""},{"$f":"IF(LEN(Budget!N58)=0,\"\",Budget!N58)","v":""},"",{"$nulls":3},{"$f":"IF(LEN(Budget!Q58)=0,\"\",Budget!Q58)","v":""},{"$f":"IF(LEN(Budget!R58)=0,\"\",Budget!R58)","v":""},{"$f":"IF(LEN(Budget!S58)=0,\"\",Budget!S58)","v":""},""]

{"sheet":"pswrd nzlarps","index":2,"n_rows":25,"n_cols":3,"rows_kept":25,"hidden":true}
[]
[]
[]
["Lower bound","Day Game","W/E Game"]
[1,{"v":30,"d":"$30.00"},{"v":45,"d":"$45.00"}]
[21,{"v":60,"d":"$60.00"},{"v":90,"d":"$90.00"}]
[41,{"v":120,"d":"$120.00"},{"v":180,"d":"$180.00"}]
[61,{"v":180,"d":"$180.00"},{"v":270,"d":"$270.00"}]
[101,{"v":300,"d":"$300.00"},{"v":450,"d":"$450.00"}]
[151,{"v":500,"d":"$500.00"},{"v":750,"d":"$750.00"}]
[]
[]
["Please select…"]
["Weekend game"]
["Day game"]
[null,{"v":0.08,"d":"8%"}]
["% of risk",{"$f":"IF(Budget!C4='pswrd nzlarps'!A13,0,B16*Budget!W18)","v":0}]
[]
[]
["N/A"]
["Costs"]
["Income"]
[]
["Yes"]
["No"]