{"text_format":"1","workbook":"xlsx","n_sheets":28,"sheets":["Cover","Bid Notes","A","B","CDE","FGH","IJKL","MN","O","P1. Breakout Expenses","P2. Breakout Labor","P3. Breakout Talent","P4. Breakout Blank","Q","R","S","T","VW","X","FAQ","Sheet1","XTemplate","P_Template","Labor_Template","Talent_Template","Blank_Template","AICP","Expenses_Template"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":299,"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":"Cover","index":0,"n_rows":90,"n_cols":78,"rows_kept":90,"cut":false,"hidden":false,"merged":[[81,35,81,42],[81,43,81,45],[81,2,81,3],[81,4,81,24],[81,25,81,28],[81,47,81,54],[54,40,54,44],[54,45,54,47],[54,48,54,50],[54,2,54,3],[54,4,54,12],[54,13,54,24],[54,25,54,28],[54,30,54,32],[54,34,54,36],[80,35,80,42],[80,43,80,45],[80,2,80,3],[80,4,80,24],[80,25,80,28],[80,47,80,54],[53,40,53,44],[53,45,53,47],[53,48,53,50],[53,2,53,3],[53,4,53,12],[53,13,53,24],[53,25,53,28],[53,30,53,32],[53,34,53,36],[9,20,9,24],[10,20,10,24],[11,20,11,24],[12,20,12,24],[13,20,13,24],[32,11,32,15],[9,11,9,15],[10,11,10,15],[11,11,11,15],[12,11,12,15],[13,11,13,15],[15,20,15,24],[16,20,16,24],[17,20,17,24],[18,20,18,24],[19,20,19,24],[20,20,20,24],[21,20,21,24],[22,20,22,24],[23,20,23,24],[24,20,24,24],[25,20,25,24],[26,20,26,24],[27,20,27,24],[19,2,19,6],[23,2,23,6],[24,2,24,6],[26,2,26,6],[25,2,25,6],[21,2,21,6],[19,11,19,15],[20,11,20,15],[21,11,21,15],[22,11,22,15],[23,11,23,15],[24,11,24,15],[25,11,25,15],[26,11,26,15],[19,7,19,10],[20,7,20,10],[21,7,21,10],[22,7,22,10],[23,7,23,10],[9,25,9,28],[10,25,10,28],[11,25,11,28],[12,25,12,28],[13,25,13,28],[17,25,17,28],[18,25,18,28],[19,25,19,28],[20,25,20,28],[9,7,9,10],[10,7,10,10],[11,7,11,10],[12,7,12,10],[13,7,13,10],[15,16,15,19],[16,16,16,19],[17,16,17,19],[18,16,18,19],[9,16,9,19],[10,16,10,19],[11,16,11,19],[12,16,12,19],[13,16,13,19],[15,11,15,15],[16,11,16,15],[17,11,17,15],[18,11,18,15],[15,7,15,10],[16,7,16,10],[17,7,17,10],[18,7,18,10],[74,34,74,36],[24,7,24,10],[25,7,25,10],[26,7,26,10],[27,7,27,10],[28,7,28,10],[29,7,29,10],[30,7,30,10],[31,7,31,10],[32,7,32,10],[26,25,26,28],[27,25,27,28],[28,25,28,28],[29,25,29,28],[30,25,30,28],[31,25,31,28],[32,25,32,28],[28,20,28,24],[29,20,29,24],[30,20,30,24],[31,20,31,24],[32,20,32,24],[27,11,27,15],[71,13,71,24],[64,4,64,12],[65,4,65,12],[66,4,66,12],[64,13,64,24],[65,13,65,24],[74,25,74,28],[65,25,65,28],[65,30,65,32],[74,20,74,24],[65,2,65,3],[64,2,64,3],[69,13,69,24],[70,13,70,24],[28,2,28,6],[29,2,29,6],[30,2,30,6],[31,2,31,6],[32,2,32,6],[43,13,43,24],[47,2,47,3],[35,2,35,3],[48,4,48,12],[49,4,49,12],[38,4,38,12],[42,4,42,12],[43,4,43,12],[46,2,46,12],[47,4,47,12],[45,4,45,12],[45,2,45,3],[36,4,36,12],[44,4,44,12],[42,2,42,3],[72,34,72,36],[71,25,71,28],[64,30,64,32],[64,25,64,28],[63,30,63,32],[63,45,63,47],[64,45,64,47],[63,34,63,36],[65,45,65,47],[61,30,61,32],[62,30,62,32],[62,34,62,36],[61,34,61,36],[62,45,62,47],[61,45,61,47],[71,34,71,36],[71,30,71,32],[70,30,70,32],[64,34,64,36],[66,45,66,47],[67,34,67,36],[68,34,68,36],[69,34,69,36],[70,34,70,36],[67,45,67,47],[65,34,65,36],[66,34,66,36],[36,34,36,36],[46,45,46,47],[51,48,51,50],[50,48,50,50],[45,48,45,50],[49,48,49,50],[48,48,48,50],[39,34,39,36],[47,45,47,47],[40,34,40,36],[41,34,41,36],[42,34,42,36],[44,38,44,50],[44,34,44,36],[51,45,51,47],[43,34,43,36],[37,34,37,36],[38,34,38,36],[26,16,26,19],[27,16,27,19],[15,25,15,28],[16,25,16,28],[44,13,44,24],[45,13,45,24],[44,25,44,28],[45,25,45,28],[45,30,45,32],[36,30,36,32],[37,30,37,32],[38,25,38,28],[44,30,44,32],[39,30,39,32],[39,25,39,28],[43,25,43,28],[41,30,41,32],[43,30,43,32],[21,25,21,28],[22,25,22,28],[23,25,23,28],[24,25,24,28],[25,25,25,28],[36,13,36,24],[10,55,10,56],[11,55,11,56],[19,16,19,19],[20,16,20,19],[21,16,21,19],[22,16,22,19],[23,16,23,19],[24,16,24,19],[25,16,25,19],[3,3,3,5],[4,3,4,5],[3,6,3,8],[4,6,4,8],[3,12,3,14],[4,12,4,14],[5,6,6,8],[5,12,6,14],[3,9,3,11],[4,9,4,11],[5,3,6,5],[5,9,6,11],[9,2,9,6],[10,2,10,6],[11,2,11,6],[12,2,12,6],[13,2,13,6],[15,2,15,6],[16,2,16,6],[17,2,17,6],[18,2,18,6],[1,23,1,28],[3,19,4,21],[5,26,6,28],[3,23,3,25],[4,23,4,25],[3,26,3,28],[4,26,4,28],[1,16,1,21],[5,19,6,21],[5,16,6,18],[5,23,6,25],[3,16,4,18],[40,2,40,3],[41,2,41,3],[43,2,43,3],[39,2,39,3],[38,2,38,3],[44,2,44,3],[37,2,37,3],[36,2,36,3],[48,2,48,3],[60,30,60,32],[57,38,57,47],[55,34,55,36],[49,45,49,47],[49,30,49,32],[45,34,45,36],[46,34,46,36],[59,34,59,36],[60,34,60,36],[50,45,50,47],[47,34,47,36],[48,34,48,36],[49,34,49,36],[50,34,50,36],[45,45,45,47],[48,45,48,47],[48,30,48,32],[57,34,57,36],[56,34,56,36],[59,45,59,47],[59,30,59,32],[63,2,63,3],[61,4,61,12],[62,4,62,12],[49,2,49,3],[50,4,50,12],[51,2,51,3],[60,4,60,12],[63,4,63,12],[61,2,61,3],[60,2,60,3],[62,2,62,3],[51,4,51,12],[50,2,50,3],[62,25,62,28],[63,25,63,28],[46,48,46,50],[47,48,47,50],[60,13,60,24],[55,25,55,28],[56,30,56,32],[55,30,55,32],[46,13,46,24],[47,13,47,24],[57,30,57,32],[51,13,51,24],[46,25,46,28],[46,30,46,32],[47,30,47,32],[51,30,51,32],[51,34,51,36],[47,25,47,28],[49,25,49,28],[50,30,50,32],[63,13,63,24],[61,13,61,24],[62,13,62,24],[60,45,60,47],[61,25,61,28],[48,13,48,24],[49,13,49,24],[50,13,50,24],[56,13,56,24],[56,25,56,28],[55,13,55,24],[57,25,57,28],[48,25,48,28],[51,25,51,28],[50,25,50,28],[59,25,59,28],[1,3,1,14],[2,3,2,14],[2,16,2,21],[2,23,2,28],[34,34,34,36],[35,13,35,24],[35,25,35,28],[34,25,34,28],[33,25,33,28],[33,21,33,24],[35,30,35,32],[35,34,35,36],[28,16,28,19],[29,16,29,19],[30,16,30,19],[31,16,31,19],[32,16,32,19],[28,11,28,15],[29,11,29,15],[30,11,30,15],[31,11,31,15],[27,2,27,6],[20,2,20,6],[22,2,22,6],[36,25,36,28],[33,17,33,20],[37,25,37,28],[35,4,35,12],[37,4,37,12],[41,25,41,28],[38,30,38,32],[42,30,42,32],[40,25,40,28],[40,13,40,24],[41,13,41,24],[40,30,40,32],[41,4,41,12],[39,4,39,12],[40,4,40,12],[42,13,42,24],[42,25,42,28],[38,13,38,24],[39,13,39,24],[37,13,37,24],[34,30,34,32],[84,25,84,28],[86,25,86,28],[83,3,83,28],[78,2,78,3],[66,30,66,32],[67,30,67,32],[74,30,74,32],[68,30,68,32],[69,30,69,32],[72,25,72,28],[66,13,66,24],[72,30,72,32],[86,2,86,3],[84,2,84,3],[66,2,66,3],[85,2,85,3],[66,25,66,28],[67,13,67,24],[68,13,68,24],[72,20,72,24],[67,25,67,28],[68,25,68,28],[69,25,69,28],[70,25,70,28],[89,2,89,28],[78,25,78,28],[77,4,77,28],[78,4,78,24],[46,40,46,44],[47,40,47,44],[48,40,48,44],[49,40,49,44],[50,40,50,44],[60,39,60,44],[61,39,61,44],[62,39,62,44],[63,39,63,44],[64,39,64,44],[65,39,65,44],[66,39,66,44],[51,40,51,44],[87,4,87,24],[86,4,86,24],[87,2,87,3],[87,25,87,28],[84,4,84,24],[85,4,85,24],[85,25,85,28],[79,2,79,3],[79,4,79,24],[79,25,79,28],[79,47,79,54],[52,40,52,44],[52,45,52,47],[52,48,52,50],[52,2,52,3],[52,4,52,12],[52,13,52,24],[52,25,52,28],[52,30,52,32],[52,34,52,36],[78,46,78,54],[78,43,78,45],[78,35,78,42],[77,35,77,42],[77,43,77,45],[76,47,77,54],[76,46,77,46],[76,34,76,45],[79,35,79,42],[79,43,79,45],[60,25,60,28]]}
[]
[null,null,null,"SET Global Fringes / Handling Fee / Tax ",null,null,null,null,null,null,null,null,null,null,null,null,"Production Fees",null,null,null,null,null,null,"Insurance"]
[null,null,null,"(Can be overridden in sections)"]
[null,null,null,"Fringes",null,null,"Handling ",null,null,"Post MU",null,null,"Post Tax",null,null,null,"A-K",null,null,"Section X",null,null,null,"Production ",null,null,"Post"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insurance",null,null,"Insurance"]
[null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,0,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CITY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hide","Show","Show"]
[null,null,"Job Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DETAIL"]
[null,null,"Date",null,null,null,null,null,null,null,null,"Advertiser Job ID",null,null,null,null,null,null,null,null,"Brand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hide","Show","Hide"]
[null,null,"Job Name",null,null,null,null,null,null,null,null,"Agency Job ID",null,null,null,null,null,null,null,null,"Product"]
[null,null,"Advertiser",null,null,null,null,null,null,null,null,"Production Job ID(s)",null,null,null,null,null,null,null,null,"Traffic Information"]
[null,null,"Advertiser Address"]
[]
[null,null,"Production Information"]
[null,null,"Production Company",null,null,null,null,null,null,null,null,"Agency",null,null,null,null,null,null,null,null,"Pre-Production Days:"]
[null,null,"Editorial Co",null,null,null,null,null,null,null,null,"Agency Address",null,null,null,null,null,null,null,null,"Build & Strike Days:"]
[null,null,"VFX Co",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Light:"]
[null,null,"Music Co",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage Days:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Location Days:"]
[null,null,"Production Contact",null,null,null,null,null,null,null,null,"Agency Producer",null,null,null,null,null,null,null,null,"Locations:"]
[null,null,"Email",null,null,null,null,null,null,null,null,"Phone"]
[null,null,"Editorial Producer",null,null,null,null,null,null,null,null,"Email"]
[null,null,"Email",null,null,null,null,null,null,null,null,"Agency Creative Team",null,null,null,null,null,null,null,null,"Spot Titles & Lengths:"]
[null,null,"VFX Producer"]
[null,null,"Email"]
[null,null,"Music producer"]
[null,null,"Email"]
[null,null,"Director(s)",null,null,null,null,null,null,null,null,"Agency Business Mgr"]
[null,null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,null,"Editor",null,null,null,null,null,null,null,null,"Email"]
[null,null,"Add'l Post Creative(s)"]
[]
[null,null,"Summary of Estimated Production Costs"]
[null,null,null,"Production",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate",null,null,null,null,"Actual",null,null,null,"Variance"]
[null,null,"A.",null,{"$f":"A!D10","v":"Prep Crew"},null,null,null,null,null,null,null,null,"Total A",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Total_A","v":0},null,null,null,null,{"$f":"Actual_A","v":0},null,null,null,{"$f":"AE36-Z36","v":0}]
[null,null,"B.",null,{"$f":"B!D10","v":"Shoot Crew"},null,null,null,null,null,null,null,null,"Total B",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Total_B","v":0},null,null,null,null,{"$f":"Actual_B","v":0},null,null,null,{"$f":"AE37-Z37","v":0}]
[null,null,"C.",null,{"$f":"CDE!D8","v":"Prep & Wrap Expenses"},null,null,null,null,null,null,null,null,"Total C",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Total_C","v":0},null,null,null,null,{"$f":"Actual_C","v":0},null,null,null,0]
[null,null,"D.",null,{"$f":"CDE!D25","v":"Location Expenses "},null,null,null,null,null,null,null,null,"Total D",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Total_D","v":0},null,null,null,null,{"$f":"Actual_D","v":0},null,null,null,0]
[null,null,"E.",null,{"$f":"CDE!D55","v":"Props, Wardrobe & Animals"},null,null,null,null,null,null,null,null,"Total E",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Total_E","v":0},null,null,null,null,{"$f":"Actual_E","v":0},null,null,null,0]
[null,null,"F.",null,{"$f":"FGH!D10","v":"Studio Costs"},null,null,null,null,null,null,null,null,"Total F",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Total_F","v":0},null,null,null,null,{"$f":"Actual_F","v":0},null,null,null,0]
[null,null,"G.",null,{"$f":"FGH!D31","v":"Art Department Labor"},null,null,null,null,null,null,null,null,"Total G",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Total_G","v":0},null,null,null,null,{"$f":"Actual_G","v":0},null,null,null,0]
[null,null,"H.",null,{"$f":"FGH!D51","v":"Art Department Expenses"},null,null,null,null,null,null,null,null,"Total H",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Total_H","v":0},null,null,null,null,{"$f":"Actual_H","v":0},null,null,null,0]
[null,null,"I.",null,{"$f":"IJKL!D8","v":"Equipment Rental"},null,null,null,null,null,null,null,null,"Total I",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Total_I","v":0},null,null,null,null,{"$f":"Actual_I","v":0},null,null,null,0]
[null,null,"J.",null,{"$f":"IJKL!D30","v":"Media "},null,null,null,null,null,null,null,null,"Total J",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Total_J","v":0},null,null,null,null,{"$f":"Actual_J","v":0},null,null,null,0,null,null,null,"Production Subject to Production Fee / Insurance"]
[null,null,"K.",null,{"$f":"IJKL!D40","v":"Miscellaneous Production Costs "},null,null,null,null,null,null,null,null,"Total K",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Total_K","v":0},null,null,null,null,{"$f":"Actual_K","v":0},null,null,null,0,null,null,null,"PF","Ins",null,null,null,null,null,"Prod Fee Subj",null,null,"Ins Subj"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Total A to K",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z36:AC46)","v":0},null,null,null,null,{"$f":"SUM(AE36:AG46)","v":0},null,null,null,0,null,null,null,null,null,{"$f":"N47","v":"Sub-Total A to K"},null,null,null,null,{"$f":"IF($AM$47=\"X\",Z47,0)","v":0},null,null,{"$f":"IF(AN47=\"X\",Z47,0)","v":0}]
[null,null,"L",null,{"$f":"IJKL!D54","v":"Director's Fees "},null,null,null,null,null,null,null,null,"Total L",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Total_L","v":0},null,null,null,null,{"$f":"Actual_L","v":0},null,null,null,0,null,null,null,null,null,{"$f":"C48&\" \"&E48","v":"L Director's Fees "},null,null,null,null,{"$f":"IF(AM48=\"X\",Z48,0)","v":0},null,null,0]
[null,null,"M.",null,{"$f":"MN!D8","v":"Talent"},null,null,null,null,null,null,null,null,"Total M",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Total_M","v":0},null,null,null,null,{"$f":"Actual_M","v":0},null,null,null,0,null,null,null,null,null,{"$f":"C49&\" \"&E49","v":"M. Talent"},null,null,null,null,{"$f":"IF(AM49=\"X\",Z49,0)","v":0},null,null,{"$f":"IF(AN49=\"X\",Z49,0)","v":0}]
[null,null,"N.",null,{"$f":"MN!D55","v":"Talent Expenses"},null,null,null,null,null,null,null,null,"Total N",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Total_N","v":0},null,null,null,null,{"$f":"Actual_N","v":0},null,null,null,0,null,null,null,null,null,"N. Talent Expenses",null,null,null,null,{"$f":"IF(AM50=\"X\",Z50,0)","v":0},null,null,{"$f":"IF(AN50=\"X\",Z50,0)","v":0}]
[null,null,"O.",null,{"$f":"O!D8","v":"Other"},null,null,null,null,null,null,null,null,"Total O",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Total_O","v":0},null,null,null,null,{"$f":"Actual_O","v":0},null,null,null,0,null,null,null,null,null,"O. Other",null,null,null,null,{"$f":"IF(AM51=\"X\",Z51,0)","v":0},null,null,{"$f":"IF(AN51=\"X\",Z51,0)","v":0}]
[null,null,{"$f":"IF(AI79=\"X\",C79,\"\")","v":""},null,{"$f":"IF(AI79=\"X\",E79,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(AI79=\"X\",\"Total \"&E79,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI79=\"X\",Z79,0)","v":0},null,null,null,null,{"$f":"IF(AI79=\"X\",'P1. Breakout Expenses'!Actual_P,0)","v":0},null,null,null,0,null,null,null,null,null," ",null,null,null,null,0,null,null,0]
[null,null,{"$f":"IF(AI80=\"X\",C80,\"\")","v":""},null,{"$f":"IF(AI80=\"X\",E80,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(AI80=\"X\",\"Total \" & E80,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI80=\"X\",Z80,0)","v":0},null,null,null,null,{"$f":"IF(AI80=\"X\",'P2. Breakout Labor'!Actual_P,0)","v":0},null,null,null,{"$f":"AE53-Z53","v":0},null,null,null,null,null,{"$f":"C53&\" \"&E53","v":" "},null,null,null,null,{"$f":"IF(AM53=\"X\",Z53,0)","v":0},null,null,{"$f":"IF(AN53=\"X\",Z53,0)","v":0}]
[null,null,{"$f":"IF(AI81=\"X\",C81,\"\")","v":""},null,{"$f":"IF(AI81=\"X\",E81,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(AI81=\"X\",\"Total \" & E81,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI81=\"X\",Z81,0)","v":0},null,null,null,null,{"$f":"IF(AI81=\"X\",'P3. Breakout Talent'!Actual_P,0)","v":0},null,null,null,{"$f":"AE54-Z54","v":0},null,null,null,null,null,{"$f":"C54&\" \"&E54","v":" "},null,null,null,null,{"$f":"IF(AM54=\"X\",Z54,0)","v":0},null,null,{"$f":"IF(AN54=\"X\",Z54,0)","v":0}]
[null,null,{"$f":"IF(AI82=\"X\",C82,\"\")","v":""},null,{"$f":"IF(AI82=\"X\",E82,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(AI82=\"X\",\"Total \" & E82,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI82=\"X\",Z82,0)","v":0},null,null,null,null,{"$f":"IF(AI82=\"X\",'P4. Breakout Blank'!Actual_P,0)","v":0},null,null,null,{"$f":"AE55-Z55","v":0},null,null,null,null,null,{"$f":"C55&\" \"&E55","v":" "},null,null,null,null,{"$f":"IF(AM55=\"X\",Z55,0)","v":0},null,null,{"$f":"IF(AN55=\"X\",Z55,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Insurance",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(INDIRECT(\"Cover!AW47:AY\"&ROW(PROD_Ins_Bot)))*PInsPerc)","v":0},null,null,null,null,{"$f":"Z56","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Fee",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(INDIRECT(\"Cover!AT47:AV\"&ROW(PROD_PFee_Bot)))*PFeePerc)","v":0},null,null,null,null,{"$f":"Z57","v":0},null,null,null,{"$f":"AE57-Z57","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Total",null,null,null,null,{"$f":"SUM(Z47:AC57)","v":0},null,null,null,null,{"$f":"SUM(AE47:AG57)","v":0},null,null,null,{"$f":"AE58-Z58","v":0},null,null,null,"Post Subject to Insurance"]
[]
[null,null,null,"Post",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ins",null,null,null,null,null,null,"Ins Subj"]
[null,null,"Q.",null,{"$f":"Q!D5","v":"Editorial"},null,null,null,null,null,null,null,null,"Total Q",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Total_Q","v":0},null,null,null,null,{"$f":"Actual_Q","v":0},null,null,null,{"$f":"AE61-Z61","v":0},null,null,null,null,{"$f":"E61","v":"Editorial"},null,null,null,null,null,{"$f":"IF(AM61=\"X\",Z61,0)","v":0}]
[null,null,"R.",null,{"$f":"'R'!D5","v":"Social Versions"},null,null,null,null,null,null,null,null,"Total R",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Total_R","v":0},null,null,null,null,{"$f":"Actual_R","v":0},null,null,null,{"$f":"AE62-Z62","v":0},null,null,null,null,{"$f":"E62","v":"Social Versions"},null,null,null,null,null,0]
[null,null,"S.",null,{"$f":"S!D5","v":"Audio"},null,null,null,null,null,null,null,null,"Total S",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Total_S","v":0},null,null,null,null,{"$f":"Actual_S","v":0},null,null,null,0,null,null,null,null,"Audio",null,null,null,null,null,0]
[null,null,"T.",null,{"$f":"T!D5","v":"Finishing"},null,null,null,null,null,null,null,null,"Total T",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Total_T","v":0},null,null,null,null,{"$f":"Actual_T","v":0},null,null,null,0,null,null,null,null,"Finishing",null,null,null,null,null,0]
[null,null,"V.",null,{"$f":"VW!D5","v":"Miscellaneous Editorial"},null,null,null,null,null,null,null,null,"Total V",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Total_V","v":0},null,null,null,null,{"$f":"Actual_V","v":0},null,null,null,{"$f":"AE65-Z65","v":0},null,null,null,null,"Miscellaneous Editorial",null,null,null,null,null,0]
[null,null,"W.",null,{"$f":"VW!D43","v":"Editorial Labor & Creative Fees"},null,null,null,null,null,null,null,null,"Total W",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Total_W","v":0},null,null,null,null,{"$f":"Actual_W","v":0},null,null,null,0,null,null,null,null,"Editorial Labor & Creative Fees",null,null,null,null,null,0]
[null,null,"X.",null,{"$f":"X!D6","v":"Visual Effects, Design & Animation, Interactive"},null,null,null,null,null,null,null,null,"Total X",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Total_X","v":0},null,null,null,null,{"$f":"Actual_X","v":0},null,null,null,{"$f":"AE67-Z67","v":0},null,null,null,null,"Visual Effects, Design & Animation, Interactive",null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Post-Production Sub-Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z61:AC67)","v":0},null,null,null,null,{"$f":"SUM(AE61:AG67)","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AT61:AV67)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Section X Production Fee",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z67*T6","v":0},null,null,null,null,{"$f":"Z69","v":0},null,null,null,0,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Post-Production Insurance",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT68*AA6","v":0},null,null,null,null,{"$f":"Z70","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Post-Production Markup",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Markup_R+Markup_S+Markup_T+Markup_Q+Markup_V","v":0},null,null,null,null,{"$f":"Z71","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Post-Production Tax",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tax_Q+Tax_R+Tax_S+Tax_T+Tax_V","v":0},null,null,null,null,{"$f":"Z72","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Post-Production Total",null,null,null,null,{"$f":"SUM(Z68:AC72)","v":0},null,null,null,null,{"$f":"SUM(AE68:AG72)","v":0},null,null,null,{"$f":"AE73-Z73","v":0}]
[]
[null,null,"X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,null,null,null,{"$f":"Z73+Z58","v":0},null,null,null,null,{"$f":"AE73+AE58","v":0},null,null,null,{"$f":"AE75-Z75","v":0}]
[]
[null,null,"P SECTIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Included P Sections",null,null,null,null,null,null,null,null,null,null,null,"+","Add New P Section"]
[null,null,null,"P.","Additional Production Estimates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[X]","Mark X to include in production total",null,null,null,null,null,null,null,"Included",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(INDIRECT(\"BD\"&ROW(PTop)+1&\":BD\"&ROW(PBottom)))+1","v":5}]
[null,null,{"$f":"IF('P1. Breakout Expenses'!P_NUM>0,'P1. Breakout Expenses'!P_NUM,\"\")","v":"P1."},null,{"$f":"IF('P1. Breakout Expenses'!P_TITLE>0,'P1. Breakout Expenses'!P_TITLE,\"\")","v":"Breakout Expenses"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[0]!P_TOT","v":492},null,null,null,null,null,null,null,null,null,{"$f":"E79","v":"Breakout Expenses"},null,null,null,null,null,null,null,{"$f":"IF(AI79=\"X\",Z79,0)","v":0},null,null,"CANNOT REMOVE P1",null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"IF('P2. Breakout Labor'!P_NUM>0,'P2. Breakout Labor'!P_NUM,\"\")","v":"P2."},null,{"$f":"IF('P2. Breakout Labor'!P_TITLE>0,'P2. Breakout Labor'!P_TITLE,\"\")","v":"Breakout Labor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'P2. Breakout Labor'!P_TOT","v":476.1},null,null,null,null,null,null,null,null,null,{"$f":"E80","v":"Breakout Labor"},null,null,null,null,null,null,null,{"$f":"IF(AI80=\"X\",Z80,0)","v":0},null,null,"-",{"$f":"\"Remove \"&C80&\" \"&E80","v":"Remove P2. Breakout Labor"},null,null,null,null,null,null,null,2]
[null,null,{"$f":"IF('P3. Breakout Talent'!P_NUM>0,'P3. Breakout Talent'!P_NUM,\"\")","v":"P3."},null,{"$f":"IF('P3. Breakout Talent'!P_TITLE>0,'P3. Breakout Talent'!P_TITLE,\"\")","v":"Breakout Talent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'P3. Breakout Talent'!P_TOT","v":2300},null,null,null,null,null,null,null,null,null,{"$f":"E81","v":"Breakout Talent"},null,null,null,null,null,null,null,{"$f":"IF(AI81=\"X\",Z81,0)","v":0},null,null,"-",{"$f":"\"Remove \"&C81&\" \"&E81","v":"Remove P3. Breakout Talent"},null,null,null,null,null,null,null,3]
[null,null,{"$f":"IF('P4. Breakout Blank'!P_NUM>0,'P4. Breakout Blank'!P_NUM,\"\")","v":"P4."},null,{"$f":"IF('P4. Breakout Blank'!P_TITLE>0,'P4. Breakout Blank'!P_TITLE,\"\")","v":"Breakout Blank"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'P4. Breakout Blank'!P_TOT","v":0},null,null,null,null,null,null,null,null,null,{"$f":"E82","v":"Breakout Blank"},null,null,null,null,null,null,null,{"$f":"IF(AI82=\"X\",Z82,0)","v":0},null,null,"-",{"$f":"\"Remove \"&C82&\" \"&E82","v":"Remove P4. Breakout Blank"},null,null,null,null,null,null,null,4]
[]
[null,null,null,"Contingencies (Not Billed)"]
[null,null,"1."]
[null,null,"2."]
[null,null,"3."]
[null,null,"4."]
[]
[null,null,"[THIS LINE AND BELOW DO NOT PRINT]"]

{"sheet":"Bid Notes","index":1,"n_rows":3,"n_cols":4,"rows_kept":3,"cut":false,"hidden":false,"merged":[[14,2,14,29],[5,2,5,29],[6,2,6,29],[7,2,7,29],[8,2,8,29],[9,2,9,29],[10,2,10,29],[3,2,3,29],[4,2,4,29],[12,2,12,29],[11,2,11,29],[13,2,13,29],[26,2,26,29],[15,2,15,29],[16,2,16,29],[17,2,17,29],[18,2,18,29],[19,2,19,29],[20,2,20,29],[21,2,21,29],[22,2,22,29],[23,2,23,29],[24,2,24,29],[25,2,25,29],[38,2,38,29],[27,2,27,29],[28,2,28,29],[29,2,29,29],[30,2,30,29],[31,2,31,29],[32,2,32,29],[33,2,33,29],[34,2,34,29],[35,2,35,29],[36,2,36,29],[37,2,37,29],[50,2,50,29],[39,2,39,29],[40,2,40,29],[41,2,41,29],[42,2,42,29],[43,2,43,29],[44,2,44,29],[45,2,45,29],[46,2,46,29],[47,2,47,29],[48,2,48,29],[49,2,49,29],[62,2,62,29],[51,2,51,29],[52,2,52,29],[53,2,53,29],[54,2,54,29],[55,2,55,29],[56,2,56,29],[57,2,57,29],[58,2,58,29],[59,2,59,29],[60,2,60,29],[61,2,61,29],[69,2,69,29],[63,2,63,29],[64,2,64,29],[65,2,65,29],[66,2,66,29],[67,2,67,29],[68,2,68,29]]}
[]
[]
[null,null,null,"Notes"]

{"sheet":"A","index":2,"n_rows":65,"n_cols":77,"rows_kept":65,"cut":false,"hidden":false,"merged":[[9,35,9,40],[9,43,9,48],[62,14,62,21],[63,14,63,21],[64,14,64,21],[62,27,62,29],[63,27,63,29],[64,27,64,29],[12,41,12,42],[53,27,53,29],[54,27,54,29],[55,27,55,29],[56,27,56,29],[57,27,57,29],[58,27,58,29],[59,27,59,29],[60,27,60,29],[61,27,61,29],[44,27,44,29],[45,27,45,29],[46,27,46,29],[47,27,47,29],[48,27,48,29],[49,27,49,29],[50,27,50,29],[51,27,51,29],[52,27,52,29],[35,27,35,29],[36,27,36,29],[62,22,62,25],[63,22,63,25],[64,22,64,25],[53,22,53,25],[9,22,9,25],[10,4,11,9],[17,27,17,29],[18,27,18,29],[19,27,19,29],[20,27,20,29],[21,27,21,29],[22,27,22,29],[23,27,23,29],[24,27,24,29],[25,27,25,29],[37,27,37,29],[38,27,38,29],[39,27,39,29],[40,27,40,29],[41,27,41,29],[42,27,42,29],[43,27,43,29],[26,27,26,29],[27,27,27,29],[28,27,28,29],[29,27,29,29],[30,27,30,29],[31,27,31,29],[32,27,32,29],[33,27,33,29],[34,27,34,29],[15,41,15,42],[16,41,16,42],[15,37,15,38],[17,39,17,40],[18,39,18,40],[17,37,17,38],[18,35,18,36],[19,35,19,36],[20,35,20,36],[19,39,19,40],[20,39,20,40],[17,41,17,42],[18,41,18,42],[19,41,19,42],[20,41,20,42],[26,35,26,36],[21,31,21,33],[33,41,33,42],[34,41,34,42],[26,41,26,42],[26,39,26,40],[60,22,60,25],[61,22,61,25],[44,22,44,25],[45,22,45,25],[46,22,46,25],[47,22,47,25],[48,22,48,25],[49,22,49,25],[50,22,50,25],[51,22,51,25],[52,22,52,25],[40,37,40,38],[41,37,41,38],[42,37,42,38],[40,35,40,36],[41,35,41,36],[56,35,56,36],[57,35,57,36],[10,13,11,14],[13,41,13,42],[11,35,11,36],[12,35,12,36],[13,35,13,36],[11,41,11,42],[10,41,10,42],[10,37,10,38],[11,37,11,38],[10,39,10,40],[10,27,11,29],[12,27,12,29],[13,27,13,29],[11,39,11,40],[12,22,12,25],[13,22,13,25],[10,43,10,44],[11,43,11,44],[12,43,12,44],[13,37,13,38],[14,41,14,42],[14,16,14,17],[12,37,12,38],[12,39,12,40],[13,39,13,40],[14,39,14,40],[10,45,10,46],[10,47,10,48],[11,45,11,46],[11,47,11,48],[12,45,12,46],[12,47,12,48],[13,45,13,46],[13,47,13,48],[14,45,14,46],[14,47,14,48],[10,35,10,36],[10,23,11,25],[10,16,11,17],[14,37,14,38],[15,35,15,36],[16,35,16,36],[16,37,16,38],[15,39,15,40],[16,39,16,40],[12,2,12,3],[12,16,12,17],[13,2,13,3],[13,16,13,17],[14,27,14,29],[14,22,14,25],[14,2,14,3],[14,4,14,12],[14,35,14,36],[12,4,12,12],[13,4,13,12],[15,27,15,29],[16,27,16,29],[21,2,21,3],[21,16,21,17],[19,2,19,3],[19,16,19,17],[17,2,17,3],[17,16,17,17],[15,2,15,3],[15,16,15,17],[18,2,18,3],[15,4,15,12],[16,4,16,12],[17,4,17,12],[18,4,18,12],[19,4,19,12],[20,4,20,12],[21,4,21,12],[16,2,16,3],[16,16,16,17],[20,2,20,3],[20,16,20,17],[27,2,27,3],[27,16,27,17],[22,2,22,3],[22,16,22,17],[23,2,23,3],[23,16,23,17],[23,4,23,12],[24,4,24,12],[25,4,25,12],[26,16,26,17],[26,2,26,3],[24,2,24,3],[24,16,24,17],[25,2,25,3],[25,16,25,17],[22,4,22,12],[26,4,26,12],[27,4,27,12],[30,2,30,3],[30,16,30,17],[31,2,31,3],[31,16,31,17],[28,2,28,3],[28,16,28,17],[29,2,29,3],[29,16,29,17],[28,4,28,12],[29,4,29,12],[30,4,30,12],[31,4,31,12],[34,2,34,3],[34,16,34,17],[35,2,35,3],[35,16,35,17],[35,4,35,12],[36,4,36,12],[37,4,37,12],[34,4,34,12],[32,2,32,3],[32,16,32,17],[33,2,33,3],[33,16,33,17],[32,4,32,12],[33,4,33,12],[38,2,38,3],[38,16,38,17],[39,2,39,3],[39,16,39,17],[38,4,38,12],[39,4,39,12],[40,4,40,12],[41,4,41,12],[36,2,36,3],[36,16,36,17],[37,2,37,3],[37,16,37,17],[42,2,42,3],[42,16,42,17],[43,2,43,3],[43,16,43,17],[42,4,42,12],[43,4,43,12],[44,4,44,12],[45,4,45,12],[40,2,40,3],[40,16,40,17],[41,2,41,3],[41,16,41,17],[46,2,46,3],[46,16,46,17],[47,2,47,3],[47,16,47,17],[46,4,46,12],[47,4,47,12],[48,4,48,12],[49,4,49,12],[44,2,44,3],[44,16,44,17],[45,2,45,3],[45,16,45,17],[50,2,50,3],[50,16,50,17],[51,2,51,3],[51,16,51,17],[50,4,50,12],[51,4,51,12],[52,4,52,12],[53,4,53,12],[48,2,48,3],[48,16,48,17],[49,2,49,3],[49,16,49,17],[53,2,53,3],[53,16,53,17],[52,2,52,3],[52,16,52,17],[61,2,61,3],[61,16,61,17],[58,2,58,3],[58,16,58,17],[59,2,59,3],[59,16,59,17],[58,4,58,12],[59,4,59,12],[60,4,60,12],[61,4,61,12],[58,35,58,36],[60,2,60,3],[60,16,60,17],[56,2,56,3],[56,16,56,17],[57,2,57,3],[57,16,57,17],[54,2,54,3],[54,16,54,17],[55,2,55,3],[55,16,55,17],[57,4,57,12],[54,4,54,12],[55,4,55,12],[56,4,56,12],[60,35,60,36],[54,35,54,36],[51,39,51,40],[43,37,43,38],[44,37,44,38],[28,37,28,38],[26,37,26,38],[25,35,25,36],[17,35,17,36],[34,35,34,36],[35,35,35,36],[23,37,23,38],[24,37,24,38],[25,37,25,38],[18,37,18,38],[19,37,19,38],[20,37,20,38],[21,37,21,38],[22,37,22,38],[27,37,27,38],[22,35,22,36],[23,35,23,36],[24,35,24,36],[27,35,27,36],[28,35,28,36],[21,35,21,36],[47,35,47,36],[48,35,48,36],[49,35,49,36],[50,35,50,36],[52,37,52,38],[53,37,53,38],[54,37,54,38],[47,37,47,38],[48,37,48,38],[49,37,49,38],[50,37,50,38],[51,37,51,38],[51,35,51,36],[27,41,27,42],[28,41,28,42],[29,41,29,42],[30,41,30,42],[32,39,32,40],[21,39,21,40],[22,39,22,40],[23,39,23,40],[24,39,24,40],[25,39,25,40],[27,39,27,40],[28,39,28,40],[21,41,21,42],[22,41,22,42],[23,41,23,42],[24,41,24,42],[25,41,25,42],[29,39,29,40],[30,37,30,38],[31,37,31,38],[32,37,32,38],[29,35,29,36],[30,35,30,36],[31,35,31,36],[29,37,29,38],[36,37,36,38],[30,39,30,40],[31,39,31,40],[35,37,35,38],[53,41,53,42],[45,41,45,42],[46,41,46,42],[47,41,47,42],[48,41,48,42],[49,41,49,42],[50,41,50,42],[51,41,51,42],[39,35,39,36],[39,37,39,38],[52,35,52,36],[53,35,53,36],[46,35,46,36],[45,37,45,38],[46,37,46,38],[44,35,44,36],[45,35,45,36],[42,39,42,40],[43,39,43,40],[42,35,42,36],[43,35,43,36],[48,39,48,40],[49,39,49,40],[50,39,50,40],[57,41,57,42],[39,41,39,42],[47,39,47,40],[52,39,52,40],[33,39,33,40],[40,41,40,42],[41,41,41,42],[42,41,42,42],[55,39,55,40],[36,39,36,40],[37,39,37,40],[39,39,39,40],[38,39,38,40],[40,39,40,40],[41,39,41,40],[34,39,34,40],[35,39,35,40],[53,39,53,40],[43,41,43,42],[44,41,44,42],[45,39,45,40],[46,39,46,40],[44,39,44,40],[52,41,52,42],[61,35,61,36],[61,37,61,38],[60,37,60,38],[56,37,56,38],[57,37,57,38],[58,37,58,38],[59,37,59,38],[54,41,54,42],[55,41,55,42],[59,41,59,42],[60,41,60,42],[61,41,61,42],[61,39,61,40],[56,39,56,40],[57,39,57,40],[58,39,58,40],[59,39,59,40],[60,39,60,40],[55,35,55,36],[55,37,55,38],[59,35,59,36],[54,39,54,40],[58,41,58,42],[56,41,56,42],[31,31,31,33],[32,31,32,33],[33,31,33,33],[34,31,34,33],[35,31,35,33],[36,31,36,33],[37,31,37,33],[38,31,38,33],[37,41,37,42],[38,41,38,42],[31,41,31,42],[37,37,37,38],[35,41,35,42],[36,41,36,42],[32,35,32,36],[33,35,33,36],[37,35,37,36],[38,35,38,36],[33,37,33,38],[34,37,34,38],[32,41,32,42],[36,35,36,36],[38,37,38,38],[39,31,39,33],[40,31,40,33],[41,31,41,33],[42,31,42,33],[43,31,43,33],[44,31,44,33],[45,31,45,33],[46,31,46,33],[47,31,47,33],[64,31,64,33],[10,31,11,33],[49,31,49,33],[50,31,50,33],[51,31,51,33],[52,31,52,33],[53,31,53,33],[54,31,54,33],[55,31,55,33],[56,31,56,33],[57,31,57,33],[12,31,12,33],[13,31,13,33],[14,31,14,33],[15,31,15,33],[16,31,16,33],[17,31,17,33],[18,31,18,33],[24,31,24,33],[25,31,25,33],[26,31,26,33],[27,31,27,33],[28,31,28,33],[48,31,48,33],[61,31,61,33],[62,31,62,33],[18,16,18,17],[15,22,15,25],[16,22,16,25],[17,22,17,25],[18,22,18,25],[19,22,19,25],[20,22,20,25],[21,22,21,25],[22,22,22,25],[23,22,23,25],[24,22,24,25],[25,22,25,25],[26,22,26,25],[27,22,27,25],[28,22,28,25],[29,22,29,25],[54,22,54,25],[55,22,55,25],[56,22,56,25],[57,22,57,25],[58,22,58,25],[59,22,59,25],[63,31,63,33],[30,31,30,33],[22,31,22,33],[23,31,23,33],[19,31,19,33],[20,31,20,33],[29,31,29,33],[30,22,30,25],[31,22,31,25],[32,22,32,25],[33,22,33,25],[34,22,34,25],[35,22,35,25],[36,22,36,25],[37,22,37,25],[38,22,38,25],[39,22,39,25],[40,22,40,25],[41,22,41,25],[42,22,42,25],[43,22,43,25],[58,31,58,33],[59,31,59,33],[60,31,60,33],[15,45,15,46],[15,47,15,48],[16,45,16,46],[16,47,16,48],[17,45,17,46],[17,47,17,48],[18,45,18,46],[18,47,18,48],[19,45,19,46],[19,47,19,48],[20,45,20,46],[20,47,20,48],[21,45,21,46],[21,47,21,48],[22,45,22,46],[22,47,22,48],[23,45,23,46],[23,47,23,48],[24,45,24,46],[24,47,24,48],[25,45,25,46],[25,47,25,48],[26,45,26,46],[26,47,26,48],[27,45,27,46],[27,47,27,48],[28,45,28,46],[28,47,28,48],[29,45,29,46],[29,47,29,48],[30,45,30,46],[30,47,30,48],[31,45,31,46],[31,47,31,48],[32,45,32,46],[32,47,32,48],[33,45,33,46],[33,47,33,48],[34,45,34,46],[34,47,34,48],[35,45,35,46],[35,47,35,48],[36,45,36,46],[36,47,36,48],[37,45,37,46],[37,47,37,48],[38,45,38,46],[38,47,38,48],[39,45,39,46],[39,47,39,48],[40,45,40,46],[40,47,40,48],[41,45,41,46],[41,47,41,48],[42,45,42,46],[42,47,42,48],[43,45,43,46],[43,47,43,48],[44,45,44,46],[44,47,44,48],[45,45,45,46],[45,47,45,48],[46,45,46,46],[46,47,46,48],[47,45,47,46],[47,47,47,48],[48,45,48,46],[48,47,48,48],[49,45,49,46],[49,47,49,48],[50,45,50,46],[50,47,50,48],[51,45,51,46],[51,47,51,48],[52,45,52,46],[52,47,52,48],[53,45,53,46],[53,47,53,48],[54,45,54,46],[54,47,54,48],[60,45,60,46],[60,47,60,48],[61,45,61,46],[61,47,61,48],[55,45,55,46],[55,47,55,48],[56,45,56,46],[56,47,56,48],[57,45,57,46],[57,47,57,48],[58,45,58,46],[58,47,58,48],[59,45,59,46],[59,47,59,48]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"take2"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"A.","Prep Crew",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payroll OT Calculator",null,null,null,null,null,null,null,"Day Rate to State Law"]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,null,"Overtime",null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance",null,null,null,"Base",null,"Hourly",null,"State OT",null,"Fringes",null,"State",null,"State Day",null,"State Day"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,2,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hours",null,"Rate",null,"Rate",null,"Rate",null,"Basis",null,"Strt Total",null,"OT Total"]
[null,null,1,null,"Line Producer",null,null,null,null,null,null,null,null,null,"days","@",200,null,"x",null,null,null,{"$f":"IF(ISNUMBER(N13),(N13*Q13*IF(ISNUMBER(T13),T13,1)+(IFERROR(U13*(Q13/AJ13)*1.5,0))+(IFERROR(V13*(Q13/AJ13)*2,0))),0)","v":0},null,null,null,null,0,null,null,null,{"$f":"AB13-W13","v":0},null,null,null,12,null,{"$f":"IFERROR(Q13/(AJ13+((AJ13-HourlyState_A)*0.5)),0)","v":14.285714285714286},null,{"$f":"AL13*1.5","v":21.428571428571431},null,0,null,8,null,{"$f":"AL13*HourlyState_A","v":114.28571428571429},null,{"$f":"(AJ13-HourlyState_A)*AN13","v":85.714285714285722}]
[null,null,2,null,"Assistant Director",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,12,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,3,null,"Director of Photography",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,4,null,"1st Assistant Camera",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,5,null,"2nd Assistant Camera",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,6,null,"DIT",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,7,null,"Prop Master",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,8,null,"Asst Props",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,9,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,{"$f":"AL21*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,10,null,"Camera Op",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,11,null,"Gaffer",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,12,null,"Best Boy Electric",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,13,null,"3rd Electric",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,14,null,"Electric/Driver",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,15,null,"Prep/Strike/Pre Rig Crew",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,16,null,"Key Grip",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,{"$f":"AL28*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,17,null,"Best Boy Grip",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,18,null,"3rd Grip",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,19,null,"Grip/Driver",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,20,null,"Crane Tech 2x",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,21,null,"Crane Head Tech",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,22,null,"Steadi Cam Op",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,23,null,"Choreographer",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,8,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,24,null,"Make-Up/Hair",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,8,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,25,null,"Make-Up/Hair Asst",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,8,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,26,null,"Wardrobe Stylist",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,8,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,27,null,"Asst Wardrobe ",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,8,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,28,null,"Script Supervisor",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,29,null,"Boom Operator",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,{"$f":"IFERROR(Q41/(AJ41+((AJ41-8)*0.5)),0)","v":0},null,0,null,null,null,null,null,0,null,0]
[null,null,30,null,"Sound Mixer",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,31,null,"VTR Operator",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,32,null,"Stunt Coordinator",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,33,null,"Safety Officer",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,{"$f":"IF(ISNUMBER(N45),(N45*Q45*IF(ISNUMBER(T45),T45,1)+(IFERROR(U45*(Q45/AJ45)*1.5,0))+(IFERROR(V45*(Q45/AJ45)*2,0))),0)","v":0},null,null,null,null,0,null,null,null,{"$f":"AB45-W45","v":0},null,null,null,10,null,0,null,0,null,null,null,null,null,{"$f":"AL45*HourlyState_A","v":0},null,{"$f":"(AJ45-HourlyState_A)*AN45","v":0}]
[null,null,34,null,"Site Rep",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,35,null,"Storyboard Artist",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,36,null,"Catering Crew",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,37,null,"Location Scout",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,38,null,"Compliance Assistant",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,39,null,"2nd AD",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,40,null,"Medic",null,null,null,null,null,null,null,null,null,"days","@",450,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,40.909090909090907,null,61.36363636363636,null,null,null,null,null,327.27272727272725,null,122.72727272727272]
[null,null,41,null,"Craft Service",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,42,null,"Firefighter",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,43,null,"Police Officers/Ranger/CHP",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0,null,null,null,null,null," "]
[null,null,44,null,"Welfare/Teacher",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,45,null,"Gang Boss",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,46,null,"Teamster Drivers / Animal Wranglers",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,47,null,"Production Supervisor",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,48,null,"Assistant Production Supervisor",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,49,null,"Production Assistant",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,50,null,"Production Assistant",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub Total A",null,null,null,null,null,null,null,{"$f":"SUM(W13:Z62)","v":0},null,null,null,null,{"$f":"SUM(AB13:AD62)","v":0},null,null,null,{"$f":"AB63-SubTotal_A","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fringes",null,null,null,null,null,null,null,{"$f":"IFERROR(FringeRate_A*SubTotal_A,0)","v":0},null,null,null,null,0,null,null,null,{"$f":"AB64-SubTotal_A","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"W64+W63","v":0},null,null,null,null,{"$f":"SUM(AB63:AD64)","v":0},null,null,null,{"$f":"AB65-SubTotal_A","v":0}]

{"sheet":"B","index":3,"n_rows":65,"n_cols":77,"rows_kept":65,"cut":false,"hidden":false,"merged":[[9,35,9,40],[9,43,9,48],[62,14,62,21],[63,14,63,21],[64,14,64,21],[60,45,60,46],[60,47,60,48],[61,45,61,46],[61,47,61,48],[55,45,55,46],[55,47,55,48],[56,45,56,46],[56,47,56,48],[57,45,57,46],[57,47,57,48],[58,45,58,46],[58,47,58,48],[59,45,59,46],[59,47,59,48],[50,45,50,46],[50,47,50,48],[51,45,51,46],[51,47,51,48],[52,45,52,46],[52,47,52,48],[53,45,53,46],[53,47,53,48],[54,45,54,46],[54,47,54,48],[45,45,45,46],[45,47,45,48],[46,45,46,46],[46,47,46,48],[47,45,47,46],[47,47,47,48],[48,45,48,46],[48,47,48,48],[49,45,49,46],[49,47,49,48],[40,45,40,46],[40,47,40,48],[41,45,41,46],[41,47,41,48],[42,45,42,46],[42,47,42,48],[43,45,43,46],[43,47,43,48],[44,45,44,46],[44,47,44,48],[35,45,35,46],[35,47,35,48],[36,45,36,46],[36,47,36,48],[37,45,37,46],[37,47,37,48],[38,45,38,46],[38,47,38,48],[39,45,39,46],[39,47,39,48],[30,45,30,46],[30,47,30,48],[31,45,31,46],[31,47,31,48],[32,45,32,46],[32,47,32,48],[33,45,33,46],[33,47,33,48],[34,45,34,46],[34,47,34,48],[25,45,25,46],[25,47,25,48],[26,45,26,46],[26,47,26,48],[27,45,27,46],[27,47,27,48],[28,45,28,46],[28,47,28,48],[29,45,29,46],[29,47,29,48],[20,45,20,46],[20,47,20,48],[21,45,21,46],[21,47,21,48],[22,45,22,46],[22,47,22,48],[23,45,23,46],[23,47,23,48],[24,45,24,46],[24,47,24,48],[15,45,15,46],[15,47,15,48],[16,45,16,46],[16,47,16,48],[17,45,17,46],[17,47,17,48],[18,45,18,46],[18,47,18,48],[19,45,19,46],[19,47,19,48],[10,45,10,46],[10,47,10,48],[11,45,11,46],[11,47,11,48],[12,45,12,46],[12,47,12,48],[13,45,13,46],[13,47,13,48],[14,45,14,46],[14,47,14,48],[63,27,63,29],[64,27,64,29],[50,27,50,29],[51,27,51,29],[52,27,52,29],[53,27,53,29],[54,27,54,29],[55,27,55,29],[56,27,56,29],[57,27,57,29],[58,27,58,29],[41,27,41,29],[42,27,42,29],[43,27,43,29],[44,27,44,29],[45,27,45,29],[46,27,46,29],[47,27,47,29],[48,27,48,29],[49,27,49,29],[32,27,32,29],[33,27,33,29],[34,27,34,29],[35,27,35,29],[36,27,36,29],[37,27,37,29],[38,27,38,29],[39,27,39,29],[40,27,40,29],[51,22,51,25],[10,4,11,12],[10,22,11,25],[10,27,11,29],[12,27,12,29],[13,27,13,29],[14,27,14,29],[15,27,15,29],[16,27,16,29],[17,27,17,29],[18,27,18,29],[19,27,19,29],[20,27,20,29],[21,27,21,29],[22,27,22,29],[23,27,23,29],[24,27,24,29],[25,27,25,29],[26,27,26,29],[27,27,27,29],[28,27,28,29],[29,27,29,29],[30,27,30,29],[31,27,31,29],[58,4,58,12],[59,4,59,12],[60,4,60,12],[61,4,61,12],[12,4,12,12],[13,4,13,12],[14,4,14,12],[15,4,15,12],[16,4,16,12],[52,22,52,25],[53,22,53,25],[54,22,54,25],[55,22,55,25],[56,22,56,25],[57,22,57,25],[58,22,58,25],[59,22,59,25],[35,22,35,25],[36,22,36,25],[37,22,37,25],[38,22,38,25],[39,22,39,25],[40,22,40,25],[41,22,41,25],[42,22,42,25],[43,22,43,25],[44,22,44,25],[45,22,45,25],[46,22,46,25],[47,22,47,25],[48,22,48,25],[49,22,49,25],[50,22,50,25],[33,22,33,25],[34,22,34,25],[15,22,15,25],[16,22,16,25],[17,22,17,25],[18,22,18,25],[19,22,19,25],[20,22,20,25],[21,22,21,25],[22,22,22,25],[23,22,23,25],[24,22,24,25],[25,22,25,25],[26,22,26,25],[27,22,27,25],[28,22,28,25],[29,22,29,25],[30,22,30,25],[31,22,31,25],[32,22,32,25],[12,22,12,25],[13,22,13,25],[14,22,14,25],[14,16,14,17],[10,16,11,17],[10,13,11,14],[9,22,9,25],[12,2,12,3],[13,2,13,3],[14,2,14,3],[12,16,12,17],[13,16,13,17],[16,16,16,17],[17,16,17,17],[17,2,17,3],[15,16,15,17],[20,16,20,17],[17,4,17,12],[18,4,18,12],[19,4,19,12],[20,4,20,12],[20,2,20,3],[15,2,15,3],[16,2,16,3],[21,2,21,3],[18,16,18,17],[19,16,19,17],[18,2,18,3],[19,2,19,3],[24,16,24,17],[25,16,25,17],[24,2,24,3],[25,2,25,3],[22,16,22,17],[23,16,23,17],[22,2,22,3],[23,2,23,3],[21,4,21,12],[22,4,22,12],[23,4,23,12],[24,4,24,12],[25,4,25,12],[21,16,21,17],[28,16,28,17],[29,16,29,17],[28,2,28,3],[29,2,29,3],[26,16,26,17],[27,16,27,17],[26,2,26,3],[27,2,27,3],[32,16,32,17],[26,4,26,12],[27,4,27,12],[28,4,28,12],[29,4,29,12],[30,4,30,12],[31,4,31,12],[33,16,33,17],[32,2,32,3],[33,2,33,3],[30,16,30,17],[31,16,31,17],[30,2,30,3],[31,2,31,3],[32,4,32,12],[33,4,33,12],[36,16,36,17],[37,16,37,17],[36,2,36,3],[37,2,37,3],[34,16,34,17],[35,16,35,17],[34,2,34,3],[35,2,35,3],[34,4,34,12],[35,4,35,12],[36,4,36,12],[37,4,37,12],[40,16,40,17],[41,16,41,17],[40,2,40,3],[41,2,41,3],[38,16,38,17],[39,16,39,17],[38,2,38,3],[39,2,39,3],[38,4,38,12],[39,4,39,12],[40,4,40,12],[41,4,41,12],[44,16,44,17],[45,16,45,17],[44,2,44,3],[45,2,45,3],[42,16,42,17],[43,16,43,17],[42,2,42,3],[43,2,43,3],[48,16,48,17],[42,4,42,12],[43,4,43,12],[44,4,44,12],[45,4,45,12],[46,4,46,12],[47,4,47,12],[48,4,48,12],[49,16,49,17],[48,2,48,3],[49,2,49,3],[46,16,46,17],[47,16,47,17],[46,2,46,3],[47,2,47,3],[52,16,52,17],[53,16,53,17],[51,4,51,12],[52,4,52,12],[53,4,53,12],[49,4,49,12],[50,4,50,12],[54,16,54,17],[55,16,55,17],[57,16,57,17],[52,2,52,3],[53,2,53,3],[50,16,50,17],[51,16,51,17],[50,2,50,3],[51,2,51,3],[54,4,54,12],[55,4,55,12],[56,4,56,12],[57,4,57,12],[15,35,15,36],[16,35,16,36],[17,35,17,36],[15,37,15,38],[15,39,15,40],[60,16,60,17],[61,16,61,17],[60,2,60,3],[61,2,61,3],[58,16,58,17],[59,16,59,17],[58,2,58,3],[59,2,59,3],[56,16,56,17],[56,2,56,3],[57,2,57,3],[54,2,54,3],[55,2,55,3],[21,39,21,40],[18,35,18,36],[19,35,19,36],[36,39,36,40],[26,35,26,36],[27,35,27,36],[21,41,21,42],[22,37,22,38],[22,39,22,40],[22,41,22,42],[16,37,16,38],[16,39,16,40],[16,41,16,42],[17,37,17,38],[17,39,17,40],[17,41,17,42],[18,39,18,40],[18,41,18,42],[19,37,19,38],[19,39,19,40],[19,41,19,42],[20,37,20,38],[20,39,20,40],[20,41,20,42],[23,35,23,36],[24,35,24,36],[25,35,25,36],[26,37,26,38],[26,39,26,40],[26,41,26,42],[27,37,27,38],[27,39,27,40],[27,41,27,42],[23,37,23,38],[23,39,23,40],[23,41,23,42],[24,37,24,38],[24,39,24,40],[24,41,24,42],[25,37,25,38],[25,39,25,40],[25,41,25,42],[28,35,28,36],[29,35,29,36],[30,35,30,36],[31,37,31,38],[31,39,31,40],[31,41,31,42],[32,37,32,38],[32,39,32,40],[33,39,33,40],[32,41,32,42],[28,37,28,38],[28,39,28,40],[28,41,28,42],[29,37,29,38],[29,39,29,40],[29,41,29,42],[30,37,30,38],[30,39,30,40],[30,41,30,42],[33,35,33,36],[34,35,34,36],[35,35,35,36],[36,41,36,42],[37,37,37,38],[37,39,37,40],[37,41,37,42],[31,35,31,36],[32,35,32,36],[41,37,41,38],[41,39,41,40],[41,41,41,42],[38,35,38,36],[39,35,39,36],[42,37,42,38],[42,39,42,40],[42,41,42,42],[43,39,43,40],[43,41,43,42],[33,41,33,42],[34,37,34,38],[34,39,34,40],[34,41,34,42],[35,37,35,38],[35,39,35,40],[35,41,35,42],[38,37,38,38],[38,39,38,40],[38,41,38,42],[39,37,39,38],[39,39,39,40],[39,41,39,42],[40,37,40,38],[40,39,40,40],[40,41,40,42],[44,39,44,40],[44,41,44,42],[43,35,43,36],[44,35,44,36],[45,37,45,38],[45,39,45,40],[45,41,45,42],[55,39,55,40],[55,41,55,42],[52,35,52,36],[53,35,53,36],[46,39,46,40],[46,41,46,42],[56,41,56,42],[57,37,57,38],[57,39,57,40],[50,37,50,38],[50,39,50,40],[50,41,50,42],[51,37,51,38],[51,39,51,40],[51,41,51,42],[52,39,52,40],[52,41,52,42],[53,37,53,38],[53,39,53,40],[53,41,53,42],[54,37,54,38],[54,39,54,40],[54,41,54,42],[58,39,58,40],[58,41,58,42],[15,41,15,42],[50,35,50,36],[51,35,51,36],[47,37,47,38],[47,39,47,40],[47,41,47,42],[48,37,48,38],[48,39,48,40],[48,41,48,42],[49,37,49,38],[49,39,49,40],[49,41,49,42],[47,35,47,36],[48,35,48,36],[49,35,49,36],[58,35,58,36],[57,41,57,42],[56,35,56,36],[54,35,54,36],[55,35,55,36],[56,37,56,38],[56,39,56,40],[12,31,12,33],[13,31,13,33],[14,31,14,33],[57,35,57,36],[58,37,58,38],[52,37,52,38],[55,37,55,38],[45,35,45,36],[46,35,46,36],[43,37,43,38],[46,37,46,38],[36,35,36,36],[37,35,37,36],[33,37,33,38],[36,37,36,38],[20,35,20,36],[21,35,21,36],[22,35,22,36],[18,37,18,38],[21,37,21,38],[44,37,44,38],[40,35,40,36],[41,35,41,36],[42,35,42,36],[10,35,10,36],[11,35,11,36],[12,35,12,36],[13,35,13,36],[14,35,14,36],[10,37,10,38],[10,39,10,40],[10,41,10,42],[10,43,10,44],[11,37,11,38],[11,39,11,40],[11,41,11,42],[11,43,11,44],[12,37,12,38],[12,39,12,40],[12,41,12,42],[12,43,12,44],[13,37,13,38],[13,39,13,40],[13,41,13,42],[14,37,14,38],[14,39,14,40],[14,41,14,42],[60,31,60,33],[61,31,61,33],[60,22,60,25],[61,22,61,25],[62,31,62,33],[63,31,63,33],[59,37,59,38],[59,39,59,40],[59,41,59,42],[62,22,62,25],[63,22,63,25],[60,37,60,38],[60,39,60,40],[60,41,60,42],[61,37,61,38],[61,39,61,40],[61,41,61,42],[60,35,60,36],[61,35,61,36],[59,35,59,36],[59,27,59,29],[60,27,60,29],[61,27,61,29],[62,27,62,29],[64,22,64,25],[15,31,15,33],[16,31,16,33],[17,31,17,33],[18,31,18,33],[19,31,19,33],[20,31,20,33],[21,31,21,33],[22,31,22,33],[23,31,23,33],[39,31,39,33],[40,31,40,33],[41,31,41,33],[24,31,24,33],[25,31,25,33],[26,31,26,33],[27,31,27,33],[28,31,28,33],[29,31,29,33],[30,31,30,33],[31,31,31,33],[32,31,32,33],[64,31,64,33],[59,31,59,33],[10,31,11,33],[51,31,51,33],[52,31,52,33],[53,31,53,33],[54,31,54,33],[55,31,55,33],[56,31,56,33],[57,31,57,33],[58,31,58,33],[42,31,42,33],[43,31,43,33],[44,31,44,33],[45,31,45,33],[46,31,46,33],[47,31,47,33],[48,31,48,33],[49,31,49,33],[50,31,50,33],[33,31,33,33],[34,31,34,33],[35,31,35,33],[36,31,36,33],[37,31,37,33],[38,31,38,33]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"take2"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"B.","Shoot Crew",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payroll OT Calculator",null,null,null,null,null,null,null,"Day Rate to State Law"]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,null,"Overtime",null,"Estimate",null,null,null,null,"Actual",null,null,null,"Variance",null,null,null,"Base",null,"Hourly",null,"State OT",null,"Fringes",null,"State",null,"State Day",null,"State Day"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,2,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hours",null,"Rate",null,"Rate",null,"Rate",null,"Basis",null,"Strt Total",null,"OT Total"]
[null,null,51,null,"Line Producer",null,null,null,null,null,null,null,null,null,"days","@",200,null,"x",null,null,null,{"$f":"IF(ISNUMBER(N13),(N13*Q13*IF(ISNUMBER(T13),T13,1)+(IFERROR(U13*(Q13/AJ13)*1.5,0))+(IFERROR(V13*(Q13/AJ13)*2,0))),0)","v":0},null,null,null,null,0,null,null,null,{"$f":"AB13-W13","v":0},null,null,null,12,null,{"$f":"IFERROR(Q13/(AJ13+((AJ13-HourlyState_B)*0.5)),0)","v":14.285714285714286},null,{"$f":"AL13*1.5","v":21.428571428571431},null,0,null,8,null,{"$f":"AL13*HourlyState_B","v":114.28571428571429},null,{"$f":"(AJ13-HourlyState_B)*AN13","v":85.714285714285722}]
[null,null,52,null,"Assistant Director",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,{"$f":"AL14*HourlyState_B","v":0},null,0]
[null,null,53,null,"Director of Photography",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,54,null,"1st Assistant Camera",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,55,null,"2nd Assistant Camera",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,56,null,"DIT",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,57,null,"Prop Master",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,58,null,"Asst Props",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,59,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,{"$f":"AL21*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,60,null,"Camera Op",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,61,null,"Gaffer",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,62,null,"Best Boy Electric",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,63,null,"3rd Electric",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,64,null,"Electric/Driver",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,65,null,"Prep/Strike/Pre Rig Crew",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,66,null,"Key Grip",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,{"$f":"AL28*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,67,null,"Best Boy Grip",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,68,null,"3rd Grip",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,69,null,"Grip/Driver",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,70,null,"Crane Tech 2x",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,71,null,"Crane Head Tech",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,72,null,"Steadi Cam Op",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,73,null,"Choreographer",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,8,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,74,null,"Make-Up/Hair",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,8,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,75,null,"Make-Up/Hair Asst",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,8,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,76,null,"Wardrobe Stylist",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,8,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,77,null,"Asst Wardrobe ",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,8,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,78,null,"Script Supervisor",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,79,null,"Boom Operator",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,80,null,"Sound Mixer",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,81,null,"VTR Operator",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,82,null,"Stunt Coordinator",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,83,null,"Safety Officer",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,{"$f":"IF(ISNUMBER(N45),(N45*Q45*IF(ISNUMBER(T45),T45,1)+(IFERROR(U45*(Q45/AJ45)*1.5,0))+(IFERROR(V45*(Q45/AJ45)*2,0))),0)","v":0},null,null,null,null,0,null,null,null,{"$f":"AB45-W45","v":0},null,null,null,10,null,{"$f":"IFERROR(Q45/(AJ45+((AJ45-HourlyState_B)*0.5)),0)","v":0},null,0,null,null,null,null,null,0,null,{"$f":"(AJ45-HourlyState_B)*AN45","v":0}]
[null,null,84,null,"Site Rep",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,85,null,"Storyboard Artist",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,86,null,"Catering Crew",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,87,null,"Location Manager",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,88,null,"Compliance Assistant",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,89,null,"2nd AD",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,90,null,"Medic",null,null,null,null,null,null,null,null,null,"days","@",450,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,40.909090909090907,null,61.36363636363636,null,null,null,null,null,327.27272727272725,null,122.72727272727272]
[null,null,91,null,"Craft Service",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,92,null,"Firefighter",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,93,null,"Police Officers/Ranger/CHP",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,94,null,"Welfare/Teacher",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,95,null,"Gang Boss",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,96,null,"Teamster Drivers / Animal Wranglers",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,97,null,"Production Supervisor",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,98,null,"Assistant Production Supervisor",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,99,null,"Production Assistant",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,100,null,"Production Assistant",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub Total B",null,null,null,null,null,null,null,{"$f":"SUM(W13:Z62)","v":0},null,null,null,null,{"$f":"SUM(AB13:AD62)","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fringes",null,null,null,null,null,null,null,{"$f":"IFERROR(FringeRate_B*W63,0)","v":0},null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"W64+W63","v":0},null,null,null,null,{"$f":"SUM(AB63:AD64)","v":0},null,null,null,0]

{"sheet":"CDE","index":4,"n_rows":68,"n_cols":77,"rows_kept":68,"cut":false,"hidden":false,"merged":[[22,14,22,21],[67,14,67,21],[52,14,52,21],[66,27,66,29],[67,27,67,29],[57,27,57,29],[58,27,58,29],[59,27,59,29],[60,27,60,29],[61,27,61,29],[62,27,62,29],[63,27,63,29],[64,27,64,29],[65,27,65,29],[37,27,37,29],[38,27,38,29],[39,27,39,29],[40,27,40,29],[41,27,41,29],[42,27,42,29],[43,27,43,29],[44,27,44,29],[45,27,45,29],[28,27,28,29],[29,27,29,29],[30,27,30,29],[31,27,31,29],[32,27,32,29],[33,27,33,29],[34,27,34,29],[35,27,35,29],[36,27,36,29],[17,27,17,29],[18,27,18,29],[19,27,19,29],[20,27,20,29],[21,27,21,29],[22,27,22,29],[25,27,25,29],[26,27,26,29],[27,27,27,29],[8,27,8,29],[9,27,9,29],[10,27,10,29],[11,27,11,29],[12,27,12,29],[13,27,13,29],[14,27,14,29],[15,27,15,29],[16,27,16,29],[65,4,65,12],[66,4,66,12],[56,4,56,12],[57,4,57,12],[58,4,58,12],[59,4,59,12],[60,4,60,12],[61,4,61,12],[62,4,62,12],[63,4,63,12],[64,4,64,12],[20,4,20,12],[21,4,21,12],[44,4,44,12],[45,4,45,12],[46,4,46,12],[47,4,47,12],[48,4,48,12],[49,4,49,12],[42,4,42,12],[33,4,33,12],[34,4,34,12],[35,4,35,12],[9,4,9,12],[10,4,10,12],[11,4,11,12],[12,4,12,12],[13,4,13,12],[14,4,14,12],[15,4,15,12],[18,4,18,12],[19,4,19,12],[16,4,16,7],[17,4,17,7],[16,10,16,12],[17,10,17,12],[8,13,8,14],[8,16,8,17],[8,22,8,25],[54,22,54,25],[24,22,24,25],[7,22,7,25],[26,4,26,12],[27,4,27,12],[28,4,28,12],[29,4,29,12],[30,4,30,12],[31,4,31,12],[32,4,32,12],[43,4,43,12],[39,4,39,12],[36,16,36,17],[37,16,37,17],[38,16,38,17],[36,4,36,12],[37,4,37,12],[38,4,38,12],[33,16,33,17],[34,16,34,17],[35,16,35,17],[63,22,63,25],[64,22,64,25],[56,22,56,25],[57,22,57,25],[58,22,58,25],[59,22,59,25],[60,22,60,25],[61,22,61,25],[62,22,62,25],[66,16,66,17],[58,16,58,17],[59,16,59,17],[50,16,50,17],[51,16,51,17],[56,16,56,17],[26,16,26,17],[27,16,27,17],[28,16,28,17],[55,16,55,17],[42,16,42,17],[43,16,43,17],[47,16,47,17],[48,16,48,17],[39,16,39,17],[40,16,40,17],[41,16,41,17],[29,16,29,17],[30,16,30,17],[31,16,31,17],[32,16,32,17],[63,16,63,17],[64,16,64,17],[65,16,65,17],[62,16,62,17],[57,16,57,17],[49,16,49,17],[44,16,44,17],[45,16,45,17],[46,16,46,17],[40,4,40,12],[41,4,41,12],[55,13,55,14],[50,4,50,12],[51,4,51,12],[60,16,60,17],[61,16,61,17],[36,22,36,25],[37,22,37,25],[38,22,38,25],[25,16,25,17],[32,22,32,25],[33,22,33,25],[34,22,34,25],[11,16,11,17],[12,16,12,17],[13,16,13,17],[14,16,14,17],[15,16,15,17],[16,16,16,17],[17,16,17,17],[18,16,18,17],[19,16,19,17],[20,16,20,17],[12,22,12,25],[13,22,13,25],[14,22,14,25],[15,22,15,25],[16,22,16,25],[17,22,17,25],[30,22,30,25],[31,22,31,25],[18,22,18,25],[19,22,19,25],[20,22,20,25],[21,22,21,25],[22,22,22,25],[26,22,26,25],[27,22,27,25],[28,22,28,25],[29,22,29,25],[21,16,21,17],[14,2,14,3],[9,2,9,3],[10,2,10,3],[11,2,11,3],[12,2,12,3],[13,2,13,3],[31,2,31,3],[48,22,48,25],[9,22,9,25],[10,22,10,25],[11,22,11,25],[35,22,35,25],[9,16,9,17],[10,16,10,17],[32,2,32,3],[15,2,15,3],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[21,2,21,3],[18,2,18,3],[49,22,49,25],[39,22,39,25],[40,22,40,25],[41,22,41,25],[42,22,42,25],[43,22,43,25],[44,22,44,25],[45,22,45,25],[46,22,46,25],[47,22,47,25],[20,2,20,3],[16,2,16,3],[17,2,17,3],[19,2,19,3],[33,2,33,3],[34,2,34,3],[35,2,35,3],[38,2,38,3],[39,2,39,3],[36,2,36,3],[37,2,37,3],[64,2,64,3],[65,2,65,3],[66,2,66,3],[56,2,56,3],[57,2,57,3],[58,2,58,3],[59,2,59,3],[60,2,60,3],[40,2,40,3],[41,2,41,3],[42,2,42,3],[43,2,43,3],[63,2,63,3],[51,2,51,3],[62,2,62,3],[61,2,61,3],[48,2,48,3],[49,2,49,3],[50,2,50,3],[44,2,44,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[66,22,66,25],[67,22,67,25],[9,31,9,33],[10,31,10,33],[11,31,11,33],[12,31,12,33],[13,31,13,33],[14,31,14,33],[15,31,15,33],[16,31,16,33],[17,31,17,33],[18,31,18,33],[19,31,19,33],[20,31,20,33],[21,31,21,33],[22,31,22,33],[26,31,26,33],[27,31,27,33],[28,31,28,33],[29,31,29,33],[65,22,65,25],[50,22,50,25],[51,22,51,25],[52,22,52,25],[65,31,65,33],[66,31,66,33],[67,31,67,33],[8,31,8,33],[25,31,25,33],[55,31,55,33],[48,31,48,33],[49,31,49,33],[50,31,50,33],[51,31,51,33],[52,31,52,33],[56,31,56,33],[57,31,57,33],[58,31,58,33],[59,31,59,33],[39,31,39,33],[40,31,40,33],[41,31,41,33],[42,31,42,33],[30,31,30,33],[31,31,31,33],[32,31,32,33],[33,31,33,33],[64,31,64,33],[43,31,43,33],[44,31,44,33],[45,31,45,33],[46,31,46,33],[34,31,34,33],[35,31,35,33],[36,31,36,33],[37,31,37,33],[38,31,38,33],[46,27,46,29],[47,27,47,29],[48,27,48,29],[49,27,49,29],[50,27,50,29],[60,31,60,33],[61,31,61,33],[62,31,62,33],[63,31,63,33],[51,27,51,29],[52,27,52,29],[55,27,55,29],[56,27,56,29],[47,31,47,33]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"take2"]
[]
[]
[]
[]
[]
[]
[null,null,"C.","Prep & Wrap Expenses"]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,"QTY",null,null,"Estimate",null,null,null,null,"Actual",null,null,null,"Variance"]
[null,null,101,null,"Craft Service",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N10*Q10*(IF(ISNUMBER(T10),T10,IF(ISNUMBER(N10),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB10-W10","v":0}]
[null,null,102,null,"Per Diems",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,103,null,"Hotels",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,104,null,"Scouting Expenses",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,105,null,"Deliveries & Taxi",null,null,null,null,null,null,null,null,null,"allow","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,106,null,"Car Rental",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,107,null,"Trucking",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,108,null,"Casting Director",null,null,null,"prep",null,"cast & callback",null,null,null,"days","@",400,null,"x",null,null,null,{"$f":"(J17+N17+IF(ISNUMBER(T17),T17,0))*Q17","v":0},null,null,null,null,0,null,null,null,0]
[null,null,109,null,"Casting Facility",null,null,null,"prep",null,"cast & callback",null,null,null,"days","@",1100,null,"x",null,null,null,{"$f":"(H18+J18+M18+N18)*Q18*(IF(ISNUMBER(T18),T18,IF(ISNUMBER(N18),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,110,null,"Home Econ Supplies",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,111,null,"Telephone & Cable",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,112,null,"Working Meals",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,113,null,"Messengers",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total C",null,null,null,null,null,null,null,{"$f":"SUM(W10:Z22)","v":0},null,null,null,null,{"$f":"SUM(AB10:AD22)","v":0},null,null,null,0]
[]
[null,null,"D.","Location Expenses "]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,"QTY",null,null,"Rate",null,null,"Days",null,null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance"]
[null,null,114,null,"Location Fees",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N27*Q27*(IF(ISNUMBER(T27),T27,IF(ISNUMBER(N27),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB27-W27","v":0}]
[null,null,115,null,"Permits",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,116,null,"Lane Closures",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,117,null,"Set Security",null,null,null,null,null,null,null,null,null,"each","@",22,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,118,null,"Cargo Van",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,119,null,"Production Trucking",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,120,null,"Camera Truck",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,121,null,"Car Rentals",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,122,null,"Bus Rentals",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,123,null,"Limousines",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,124,null,"Dressing Room Vehicles",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,125,null,"Production MoHo",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,126,null,"Other Vehicles",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,127,null,"Parking/Tolls/Gas",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,128,null,"Excess Bags/Homeland Security",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,129,null,"Air Fares",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,130,null,"Hotels",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,131,null,"Per Diems",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,132,null,"Talent Meals",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,133,null,"Breakfast",null,null,null,null,null,null,null,null,null,"ppl","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,134,null,"Lunch",null,null,null,null,null,null,null,null,null,"ppl","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,135,null,"Dinner",null,null,null,null,null,null,null,null,null,"ppl","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,136,null,"Cabs/ Ubers/ Lyfts / Other Transportation",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,137,null,"Kit Rental",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,138,null,"Art Work",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,139,null,"Sustainable Practices",null,null,null,null,null,null,null,null,null,"allow","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total D",null,null,null,null,null,null,null,{"$f":"SUM(W27:Z52)","v":0},null,null,null,null,{"$f":"SUM(AB27:AD52)","v":0},null,null,null,0]
[]
[null,null,"E.","Props, Wardrobe & Animals"]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,"QTY",null,null,"Rate",null,null,"Days",null,null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance"]
[null,null,140,null,"Prop Rental",null,null,null,null,null,null,null,null,null,"each","@",333,null,"x",null,null,null,{"$f":"N57*Q57*(IF(ISNUMBER(T57),T57,IF(ISNUMBER(N57),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB57-W57","v":0}]
[null,null,141,null,"Prop Purchase",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,142,null,"Prop Fabrication",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,143,null,"Wardrobe Rental",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,144,null,"Wardrobe Purchase",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,145,null,"Costumes",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,146,null,"Picture Vehicles",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,147,null,"Animals & Handlers",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,148,null,"Theatrical Makeup",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,149,null,"Product Prep / Color Correct ",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,150,null,"Greens",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total E",null,null,null,null,null,null,null,{"$f":"SUM(W57:Z67)","v":0},null,null,null,null,{"$f":"SUM(AB57:AD67)","v":0},null,null,null,0]

{"sheet":"FGH","index":5,"n_rows":65,"n_cols":77,"rows_kept":65,"cut":false,"hidden":false,"merged":[[30,35,30,40],[30,43,30,48],[64,14,64,21],[41,45,41,46],[41,47,41,48],[42,45,42,46],[42,47,42,48],[43,45,43,46],[43,47,43,48],[44,45,44,46],[44,47,44,48],[45,45,45,46],[45,47,45,48],[63,27,63,29],[64,27,64,29],[53,27,53,29],[54,27,54,29],[55,27,55,29],[56,27,56,29],[57,27,57,29],[58,27,58,29],[59,27,59,29],[60,27,60,29],[61,27,61,29],[63,16,63,17],[59,16,59,17],[36,45,36,46],[36,47,36,48],[37,45,37,46],[37,47,37,48],[38,45,38,46],[38,47,38,48],[39,45,39,46],[39,47,39,48],[40,45,40,46],[40,47,40,48],[31,45,31,46],[31,47,31,48],[32,45,32,46],[32,47,32,48],[33,45,33,46],[33,47,33,48],[34,45,34,46],[34,47,34,48],[35,45,35,46],[35,47,35,48],[28,27,28,29],[31,27,32,29],[33,27,33,29],[34,27,34,29],[35,27,35,29],[36,27,36,29],[37,27,37,29],[38,27,38,29],[39,27,39,29],[19,27,19,29],[20,27,20,29],[21,27,21,29],[22,27,22,29],[23,27,23,29],[24,27,24,29],[25,27,25,29],[26,27,26,29],[27,27,27,29],[10,27,10,29],[11,27,11,29],[12,27,12,29],[13,27,13,29],[14,27,14,29],[15,27,15,29],[16,27,16,29],[17,27,17,29],[18,27,18,29],[38,41,38,42],[31,35,31,36],[31,37,31,38],[31,39,31,40],[31,41,31,42],[31,43,31,44],[32,43,32,44],[33,43,33,44],[34,37,34,38],[34,39,34,40],[34,41,34,42],[38,35,38,36],[64,22,64,25],[9,22,9,25],[55,22,55,25],[56,22,56,25],[57,22,57,25],[58,22,58,25],[59,22,59,25],[60,22,60,25],[61,22,61,25],[62,22,62,25],[63,22,63,25],[43,22,43,25],[44,22,44,25],[45,22,45,25],[46,22,46,25],[47,22,47,25],[48,22,48,25],[52,22,52,25],[53,22,53,25],[54,22,54,25],[23,22,23,25],[24,22,24,25],[25,22,25,25],[11,22,11,25],[12,22,12,25],[13,22,13,25],[11,2,11,3],[12,2,12,3],[13,2,13,3],[10,22,10,25],[11,4,11,12],[12,4,12,12],[13,4,13,12],[13,16,13,17],[14,22,14,25],[15,22,15,25],[16,22,16,25],[17,22,17,25],[18,22,18,25],[19,22,19,25],[20,22,20,25],[21,22,21,25],[22,22,22,25],[38,37,38,38],[32,35,32,36],[32,37,32,38],[32,39,32,40],[32,41,32,42],[33,35,33,36],[33,37,33,38],[33,39,33,40],[33,41,33,42],[37,35,37,36],[37,37,37,38],[37,39,37,40],[37,41,37,42],[34,35,34,36],[35,35,35,36],[35,37,35,38],[35,39,35,40],[35,41,35,42],[36,35,36,36],[36,37,36,38],[36,39,36,40],[36,41,36,42],[38,39,38,40],[40,16,40,17],[21,2,21,3],[22,2,22,3],[23,2,23,3],[58,16,58,17],[53,16,53,17],[54,16,54,17],[55,16,55,17],[58,2,58,3],[22,4,22,12],[23,4,23,12],[39,4,39,12],[40,4,40,12],[41,4,41,12],[42,4,42,12],[43,4,43,12],[44,4,44,12],[45,4,45,12],[52,4,52,12],[53,4,53,12],[31,4,32,12],[28,14,28,21],[37,16,37,17],[35,16,35,17],[38,16,38,17],[36,22,36,25],[16,16,16,17],[22,16,22,17],[23,16,23,17],[27,22,27,25],[28,22,28,25],[33,22,33,25],[34,22,34,25],[35,22,35,25],[30,22,30,25],[31,20,31,21],[31,22,32,25],[37,22,37,25],[38,22,38,25],[26,22,26,25],[45,2,45,3],[14,16,14,17],[15,16,15,17],[21,16,21,17],[20,16,20,17],[19,16,19,17],[18,2,18,3],[19,2,19,3],[20,2,20,3],[27,2,27,3],[24,16,24,17],[25,16,25,17],[26,4,26,12],[27,4,27,12],[24,4,24,12],[25,4,25,12],[26,2,26,3],[36,16,36,17],[33,16,33,17],[34,16,34,17],[33,2,33,3],[34,2,34,3],[35,2,35,3],[36,2,36,3],[44,2,44,3],[37,2,37,3],[38,2,38,3],[39,2,39,3],[40,2,40,3],[14,4,14,12],[15,4,15,12],[16,4,16,12],[17,4,17,12],[18,4,18,12],[19,4,19,12],[20,4,20,12],[21,4,21,12],[41,2,41,3],[42,2,42,3],[36,4,36,12],[37,4,37,12],[38,4,38,12],[34,4,34,12],[35,4,35,12],[33,4,33,12],[60,16,60,17],[61,16,61,17],[60,4,60,12],[61,4,61,12],[62,4,62,12],[63,4,63,12],[14,2,14,3],[15,2,15,3],[16,2,16,3],[17,2,17,3],[62,2,62,3],[63,2,63,3],[52,2,52,3],[53,2,53,3],[54,2,54,3],[55,2,55,3],[56,2,56,3],[59,2,59,3],[60,2,60,3],[61,2,61,3],[24,2,24,3],[25,2,25,3],[57,2,57,3],[43,2,43,3],[40,39,40,40],[43,27,43,29],[44,27,44,29],[45,27,45,29],[46,27,46,29],[40,27,40,29],[41,27,41,29],[42,27,42,29],[62,16,62,17],[45,16,45,17],[43,16,43,17],[62,27,62,29],[40,35,40,36],[44,16,44,17],[41,16,41,17],[42,16,42,17],[62,31,62,33],[45,31,45,33],[46,31,46,33],[47,31,47,33],[48,31,48,33],[46,14,46,21],[47,14,47,21],[48,14,48,21],[39,41,39,42],[59,4,59,12],[57,16,57,17],[56,16,56,17],[55,4,55,12],[54,4,54,12],[49,23,49,25],[52,16,52,17],[50,22,50,25],[51,22,51,25],[39,22,39,25],[40,22,40,25],[41,22,41,25],[42,22,42,25],[44,31,44,33],[39,16,39,17],[56,4,56,12],[57,4,57,12],[58,4,58,12],[47,27,47,29],[48,27,48,29],[49,27,49,29],[51,27,51,29],[52,27,52,29],[39,35,39,36],[56,41,56,42],[53,41,53,42],[54,41,54,42],[55,41,55,42],[50,41,50,42],[51,41,51,42],[52,41,52,42],[40,41,40,42],[40,37,40,38],[39,37,39,38],[42,41,42,42],[43,35,43,36],[43,37,43,38],[43,39,43,40],[43,41,43,42],[41,39,41,40],[41,41,41,42],[42,35,42,36],[42,37,42,38],[42,39,42,40],[41,35,41,36],[41,37,41,38],[39,39,39,40],[49,41,49,42],[44,35,44,36],[44,37,44,38],[44,39,44,40],[44,41,44,42],[45,35,45,36],[45,37,45,38],[45,39,45,40],[45,41,45,42],[46,41,46,42],[11,31,11,33],[12,31,12,33],[13,31,13,33],[14,31,14,33],[15,31,15,33],[16,31,16,33],[17,31,17,33],[18,31,18,33],[19,31,19,33],[63,31,63,33],[20,31,20,33],[21,31,21,33],[22,31,22,33],[23,31,23,33],[24,31,24,33],[25,31,25,33],[26,31,26,33],[36,31,36,33],[37,31,37,33],[34,31,34,33],[35,31,35,33],[59,31,59,33],[60,31,60,33],[61,31,61,33],[42,31,42,33],[43,31,43,33],[56,31,56,33],[57,31,57,33],[58,31,58,33],[38,31,38,33],[39,31,39,33],[40,31,40,33],[41,31,41,33],[64,31,64,33],[10,31,10,33],[31,31,32,33],[51,31,51,33],[10,13,10,14],[10,16,10,17],[31,16,32,17],[31,13,32,14],[51,16,51,17],[51,13,51,14],[17,16,17,17],[11,16,11,17],[12,16,12,17],[27,16,27,17],[18,16,18,17],[26,16,26,17],[27,31,27,33],[28,31,28,33],[54,31,54,33],[33,31,33,33],[49,31,49,33],[52,31,52,33],[53,31,53,33],[55,31,55,33]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"take2"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"F.","Studio Costs"]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,"QTY",null,null,"Estimate",null,null,null,null,"Actual",null,null,null,"Variance"]
[null,null,151,null,"Rental For Build Days ",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,{"$f":"N12*Q12*(IF(ISNUMBER(T12),T12,IF(ISNUMBER(N12),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB12-W12","v":0}]
[null,null,152,null,"Build OT Hours",null,null,null,null,null,null,null,null,null,"hrs","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,153,null,"Rental for Pre-Lite Days",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,154,null,"Pre-Lite OT Hours",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,155,null,"Rental for Shoot Days",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,156,null,"Shoot OT Hours",null,null,null,null,null,null,null,null,null,"hrs","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,157,null,"Rental for Strike Days",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,158,null,"Strike OT Hours",null,null,null,null,null,null,null,null,null,"hrs","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,159,null,"Generator and Operator",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,160,null,"Stage Manager/Studio Security",null,null,null,null,null,null,null,null,null,"days","@",1222,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,161,null,"Power Charges",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,162,null,"Misc Studio Charges",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,163,null,"Meals for Crew & Talent",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,164,null,"Air Conditioning",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,165,null,"Crew Parking",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,166,null,"Condor/Scissor Lift",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,167,null,"Steeldeck",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total F",null,null,null,null,null,null,null,{"$f":"SUM(W12:Z28)","v":0},null,null,null,null,{"$f":"SUM(AB12:AD28)","v":0},null,null,null,0]
[]
[null,null,"G.","Art Department Labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payroll OT Calculator",null,null,null,null,null,null,null,"Day Rate to State Law"]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,null,"Overtime",null,"Estimate",null,null,null,null,"Actual",null,null,null,"Variance",null,null,null,"Base",null,"Hourly",null,"State OT",null,"Fringes",null,"State",null,"State Day",null,"State Day"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,2,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hours",null,"Rate",null,"Rate",null,"Rate",null,"Basis",null,"Strt Total",null,"OT Total"]
[null,null,168,null,"Production Designer/Art Director",null,null,null,null,null,null,null,null,null,"days","@",1000,null,"x",null,null,null,{"$f":"IF(ISNUMBER(N34),(N34*Q34*IF(ISNUMBER(T34),T34,1)+(IFERROR(U34*(Q34/AJ34)*1.5,0))+(IFERROR(V34*(Q34/AJ34)*2,0))),0)","v":0},null,null,null,null,0,null,null,null,{"$f":"AB34-W34","v":0},null,null,null,10,null,{"$f":"IFERROR(Q34/(AJ34+((AJ34-HourlyState_G)*0.5)),0)","v":66.666666666666671},null,{"$f":"AL34*1.5","v":100},null,0,null,0,null,{"$f":"AL34*HourlyState_G","v":0},null,{"$f":"(AJ34-HourlyState_G)*AN34","v":1000}]
[null,null,169,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,12,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,170,null,"Set Decorator",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,12,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,171,null,"Art Dept Coordinator",null,null,null,null,null,null,null,null,null,"days","@",1111,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,12,null,61.722222222222221,null,92.583333333333329,null,null,null,null,null,0,null,1111]
[null,null,172,null,"Prop Master",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,12,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,173,null,"Asst Props",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,12,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,174,null,"Swing",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,12,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,175,null,"Leadman",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,12,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,176,null,"Set Dresser",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,12,null,0,null,{"$f":"AL42*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,177,null,"Scenics",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,12,null,0,null,{"$f":"AL43*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,178,null,"Grips / Riggers",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,12,null,0,null,{"$f":"AL44*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,179,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,12,null,0,null,{"$f":"AL45*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,180,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,12,null,0,null,{"$f":"AL46*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub Total G",null,null,null,null,null,null,null,{"$f":"SUM(W34:Z46)","v":0},null,null,null,null,{"$f":"SUM(AB34:AD46)","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fringes G",null,null,null,null,null,null,null,{"$f":"IFERROR(AP34*W47,0)","v":0},null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total G",null,null,null,null,null,null,null,{"$f":"SUM(W47:Z48)","v":0},null,null,null,null,{"$f":"AB47+AB48","v":0},null,null,null,0]
[]
[null,null,"H.","Art Department Expenses"]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,"QTY",null,null,"Rate",null,null,"Days",null,null,"Estimate","Estimate",null,null,null,"Actual",null,null,null,"Variance"]
[null,null,181,null,"Set Dressing Rentals",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N53*Q53*(IF(ISNUMBER(T53),T53,IF(ISNUMBER(N53),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB53-W53","v":0}]
[null,null,182,null,"Set Dressing Purchases",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,183,null,"Art Dept Prod Supplies",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,184,null,"Art Dept Kit Rental",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,185,null,"Special Effects Rental",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,186,null,"Art Dept Trucking",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,187,null,"Outside Construction",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,188,null,"Car Prep",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,189,null,"Art Dept Meals",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,190,null,"Messengers/Deliveries",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,191,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,192,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N64*Q64*(IF(ISNUMBER(T64),T64,IF(ISNUMBER(N64),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total H",null,null,null,null,null,null,null,{"$f":"SUM(W53:Z64)","v":0},null,null,null,null,{"$f":"SUM(AB53:AD64)","v":0},null,null,null,0]

{"sheet":"IJKL","index":6,"n_rows":63,"n_cols":77,"rows_kept":63,"cut":false,"hidden":false,"merged":[[51,14,51,21],[37,14,37,21],[27,14,27,21],[58,27,58,29],[59,27,59,29],[60,27,60,29],[61,27,61,29],[62,27,62,29],[54,13,54,14],[54,22,54,25],[55,22,55,25],[56,22,56,25],[57,22,57,25],[58,22,58,25],[59,22,59,25],[60,22,60,25],[61,22,61,25],[62,22,62,25],[62,14,62,21],[47,27,47,29],[48,27,48,29],[49,27,49,29],[50,27,50,29],[51,27,51,29],[54,27,54,29],[55,27,55,29],[56,27,56,29],[57,27,57,29],[19,27,19,29],[20,27,20,29],[21,27,21,29],[22,27,22,29],[23,27,23,29],[24,27,24,29],[25,27,25,29],[26,27,26,29],[27,27,27,29],[10,27,10,29],[11,27,11,29],[12,27,12,29],[13,27,13,29],[14,27,14,29],[15,27,15,29],[16,27,16,29],[17,27,17,29],[18,27,18,29],[49,4,49,12],[50,4,50,12],[55,4,55,12],[56,4,56,12],[57,4,57,12],[58,4,58,12],[59,4,59,12],[60,4,60,12],[24,4,24,12],[25,4,25,12],[26,4,26,12],[31,4,31,12],[32,4,32,12],[33,4,33,12],[34,4,34,12],[35,4,35,12],[36,4,36,12],[43,4,43,12],[44,4,44,12],[45,4,45,12],[46,4,46,12],[47,4,47,12],[48,4,48,12],[7,31,7,33],[40,22,40,25],[27,22,27,25],[37,22,37,25],[9,4,9,12],[10,4,10,12],[11,4,11,12],[12,4,12,12],[13,4,13,12],[14,4,14,12],[13,22,13,25],[14,22,14,25],[23,4,23,12],[15,22,15,25],[16,22,16,25],[17,4,17,12],[18,4,18,12],[19,4,19,12],[20,4,20,12],[21,4,21,12],[22,4,22,12],[7,27,7,29],[8,27,8,29],[9,27,9,29],[51,22,51,25],[29,22,29,25],[39,22,39,25],[53,22,53,25],[30,22,30,25],[29,31,29,33],[29,27,29,29],[30,27,30,29],[31,27,31,29],[32,27,32,29],[33,27,33,29],[34,27,34,29],[35,27,35,29],[36,27,36,29],[37,27,37,29],[38,27,38,29],[40,27,40,29],[41,27,41,29],[42,27,42,29],[43,27,43,29],[44,27,44,29],[45,27,45,29],[46,27,46,29],[31,31,31,33],[9,2,9,3],[10,2,10,3],[11,2,11,3],[12,2,12,3],[13,2,13,3],[14,2,14,3],[25,2,25,3],[15,4,15,12],[16,4,16,12],[15,2,15,3],[16,2,16,3],[17,2,17,3],[18,2,18,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[41,16,41,17],[42,16,42,17],[47,16,47,17],[43,16,43,17],[41,4,41,12],[42,4,42,12],[50,2,50,3],[61,2,61,3],[55,2,55,3],[56,2,56,3],[57,2,57,3],[58,2,58,3],[59,2,59,3],[60,2,60,3],[61,16,61,17],[58,16,58,17],[59,16,59,17],[60,16,60,17],[55,16,55,17],[56,16,56,17],[57,16,57,17],[61,4,61,12],[54,16,54,17],[50,16,50,17],[49,2,49,3],[22,2,22,3],[43,2,43,3],[44,2,44,3],[34,2,34,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[48,2,48,3],[23,2,23,3],[24,2,24,3],[31,2,31,3],[32,2,32,3],[26,2,26,3],[41,2,41,3],[42,2,42,3],[33,2,33,3],[36,2,36,3],[35,2,35,3],[9,31,9,33],[10,31,10,33],[11,31,11,33],[12,31,12,33],[13,31,13,33],[14,31,14,33],[15,31,15,33],[16,31,16,33],[17,31,17,33],[32,31,32,33],[33,31,33,33],[34,31,34,33],[35,31,35,33],[36,31,36,33],[37,31,37,33],[38,31,38,33],[18,31,18,33],[19,31,19,33],[20,31,20,33],[21,31,21,33],[22,31,22,33],[23,31,23,33],[24,31,24,33],[25,31,25,33],[26,31,26,33],[62,31,62,33],[8,31,8,33],[30,31,30,33],[40,31,40,33],[54,31,54,33],[50,31,50,33],[51,31,51,33],[55,31,55,33],[56,31,56,33],[57,31,57,33],[58,31,58,33],[59,31,59,33],[60,31,60,33],[61,31,61,33],[41,31,41,33],[42,31,42,33],[43,31,43,33],[44,31,44,33],[45,31,45,33],[46,31,46,33],[47,31,47,33],[48,31,48,33],[49,31,49,33],[27,31,27,33],[8,13,8,14],[30,16,30,17],[30,13,30,14],[40,13,40,14],[40,16,40,17],[23,16,23,17],[24,16,24,17],[26,16,26,17],[25,16,25,17],[17,16,17,17],[18,16,18,17],[19,16,19,17],[9,16,9,17],[10,16,10,17],[11,16,11,17],[15,16,15,17],[16,16,16,17],[12,16,12,17],[13,16,13,17],[14,16,14,17],[33,16,33,17],[34,16,34,17],[31,16,31,17],[32,16,32,17],[35,16,35,17],[36,16,36,17],[49,22,49,25],[50,22,50,25],[10,22,10,25],[11,22,11,25],[44,16,44,17],[45,16,45,17],[8,16,8,17],[49,16,49,17],[46,16,46,17],[48,16,48,17],[41,22,41,25],[42,22,42,25],[43,22,43,25],[44,22,44,25],[45,22,45,25],[46,22,46,25],[47,22,47,25],[48,22,48,25],[20,16,20,17],[21,16,21,17],[22,16,22,17],[32,22,32,25],[7,22,7,25],[12,22,12,25],[8,22,8,25],[9,22,9,25],[17,22,17,25],[18,22,18,25],[19,22,19,25],[24,22,24,25],[31,22,31,25],[22,22,22,25],[23,22,23,25],[35,22,35,25],[36,22,36,25],[25,22,25,25],[26,22,26,25],[38,23,38,25],[33,22,33,25],[34,22,34,25],[20,22,20,25],[21,22,21,25]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"take2"]
[]
[]
[]
[]
[]
[]
[null,null,"I.","Equipment Rental"]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,"QTY",null,null,"Estimate",null,null,null,null,"Actual",null,null,null,"Variance"]
[null,null,193,null,"Camera Rental",null,null,null,null,null,null,null,null,null,"days","@",222,null,"x",null,null,null,{"$f":"N10*Q10*(IF(ISNUMBER(T10),T10,IF(ISNUMBER(N10),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB10-W10","v":0}]
[null,null,194,null,"Sound Rental",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,195,null,"Lighting Rental",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,196,null,"Grip Rental",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,197,null,"Generator Rental",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,198,null,"Crane Rental",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,199,null,"VTR Rental",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,200,null,"Walkie Talkie Rental",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,201,null,"Dolly Rental",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,202,null,"SteadiCam",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,203,null,"Helicopter",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,204,null,"Production Supplies",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,205,null,"Jib Arm",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,{"$f":"N22*Q22*(IF(ISNUMBER(T22),T22,IF(ISNUMBER(N22),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,206,null,"Crane Head",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,207,null,"Camera Car",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,{"$f":"N24*Q24*(IF(ISNUMBER(T24),T24,IF(ISNUMBER(N24),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,208,null,"Expendables",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,{"$f":"N25*Q25*(IF(ISNUMBER(T25),T25,IF(ISNUMBER(N25),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,209,null,"Lenses",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,{"$f":"N26*Q26*(IF(ISNUMBER(T26),T26,IF(ISNUMBER(N26),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,210,null,"Cinedrives",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total I",null,null,null,null,null,null,null,{"$f":"SUM(W10:Z27)","v":0},null,null,null,null,{"$f":"SUM(AB10:AD27)","v":0},null,null,null,0]
[]
[null,null,"J.","Media "]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,"Units",null,null,"Rate",null,null,"QTY",null,null,"Estimate",null,null,null,null,"Actual",null,null,null,"Variance"]
[null,null,211,null,"Media / Drives",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N32*Q32*(IF(ISNUMBER(T32),T32,IF(ISNUMBER(N32),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB32-W32","v":0}]
[null,null,212,null,"Film",null,null,null,null,null,null,null,null,null,"ft","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,213,null,"Transcode / Transfer",null,null,null,null,null,null,null,null,null,"hrs","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,214,null,"Process",null,null,null,null,null,null,null,null,null,"hrs","@",444,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,215,null,"Dailies ",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,216,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total J",null,null,null,null,null,null,null,{"$f":"SUM(W32:Z37)","v":0},null,null,null,null,{"$f":"SUM(AB32:AD37)","v":0},null,null,null,0]
[]
[null,null,"K.","Miscellaneous Production Costs "]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,"Units",null,null,"Rate",null,null,"QTY",null,null,"Estimate",null,null,null,null,"Actual",null,null,null,"Variance"]
[null,null,217,null,"Petty Cash ",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N42*Q42*(IF(ISNUMBER(T42),T42,IF(ISNUMBER(N42),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB42-W42","v":0}]
[null,null,218,null,"Air Shipping and Carriers",null,null,null,null,null,null,null,null,null,"each","@",333,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,219,null,"Phones and Cables",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,220,null,"Cash Under $15 Each",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,221,null,"External Billing Costs                                               ",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,222,null,"Special Insurance",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,223,null,"Cell Phones",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,224,null,"Foreign Production Service Co",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,225,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,226,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total K",null,null,null,null,null,null,null,{"$f":"SUM(W42:Z51)","v":0},null,null,null,null,{"$f":"SUM(AB42:AD51)","v":0},null,null,null,0]
[]
[null,null,"L.","Director's Fees "]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,null,"Days",null,"Rate",null,null,"QTY",null,null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance"]
[null,null,227,null,"Director Prep",null,null,null,null,null,null,null,null,null,"days","@",11111,null,"x",null,null,null,{"$f":"N56*Q56*(IF(ISNUMBER(T56),T56,IF(ISNUMBER(N56),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB56-W56","v":0}]
[null,null,228,null,"Director Travel",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,229,null,"Director Shoot",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,230,null,"Director Post",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,231,null,"Fringes",null,null,null,null,null,null,null,null,null,"days","@",12121,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,232,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,233,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total L",null,null,null,null,null,null,null,{"$f":"SUM(W56:Z62)","v":0},null,null,null,null,{"$f":"SUM(AB56:AD62)","v":0},null,null,null,0]

{"sheet":"MN","index":7,"n_rows":65,"n_cols":77,"rows_kept":65,"cut":false,"hidden":false,"merged":[[7,35,7,40],[7,43,7,48],[62,14,62,21],[63,14,63,21],[64,14,64,21],[51,14,51,21],[52,14,52,21],[42,14,42,21],[43,14,43,21],[40,45,40,46],[40,47,40,48],[41,45,41,46],[41,47,41,48],[57,27,57,29],[58,27,58,29],[59,27,59,29],[60,27,60,29],[61,27,61,29],[62,27,62,29],[63,27,63,29],[64,27,64,29],[46,27,46,29],[47,27,47,29],[48,27,48,29],[49,27,49,29],[50,27,50,29],[35,45,35,46],[35,47,35,48],[36,45,36,46],[36,47,36,48],[37,45,37,46],[37,47,37,48],[38,45,38,46],[38,47,38,48],[39,45,39,46],[39,47,39,48],[30,45,30,46],[30,47,30,48],[31,45,31,46],[31,47,31,48],[32,45,32,46],[32,47,32,48],[33,45,33,46],[33,47,33,48],[34,45,34,46],[34,47,34,48],[25,45,25,46],[25,47,25,48],[26,45,26,46],[26,47,26,48],[27,45,27,46],[27,47,27,48],[28,45,28,46],[28,47,28,48],[29,45,29,46],[29,47,29,48],[20,45,20,46],[20,47,20,48],[21,45,21,46],[21,47,21,48],[22,45,22,46],[22,47,22,48],[23,45,23,46],[23,47,23,48],[24,45,24,46],[24,47,24,48],[15,45,15,46],[15,47,15,48],[16,45,16,46],[16,47,16,48],[17,45,17,46],[17,47,17,48],[18,45,18,46],[18,47,18,48],[19,45,19,46],[19,47,19,48],[10,45,10,46],[10,47,10,48],[11,45,11,46],[11,47,11,48],[12,45,12,46],[12,47,12,48],[13,45,13,46],[13,47,13,48],[14,45,14,46],[14,47,14,48],[51,27,51,29],[52,27,52,29],[55,27,55,29],[56,27,56,29],[25,27,25,29],[26,27,26,29],[27,27,27,29],[28,27,28,29],[29,27,29,29],[30,27,30,29],[31,27,31,29],[32,27,32,29],[33,27,33,29],[45,27,45,29],[8,27,9,29],[10,27,10,29],[11,27,11,29],[12,27,12,29],[13,27,13,29],[14,27,14,29],[15,27,15,29],[16,27,16,29],[17,27,17,29],[61,4,61,12],[27,4,27,12],[28,4,28,12],[29,4,29,12],[30,4,30,12],[31,4,31,12],[32,4,32,12],[33,4,33,12],[34,4,34,12],[35,4,35,12],[36,4,36,12],[37,4,37,12],[38,4,38,12],[39,4,39,12],[40,4,40,12],[41,4,41,12],[46,4,46,12],[47,4,47,12],[57,4,57,12],[58,4,58,12],[62,22,62,25],[63,22,63,25],[64,22,64,25],[56,22,56,25],[57,22,57,25],[58,22,58,25],[59,22,59,25],[60,22,60,25],[61,22,61,25],[7,22,7,25],[10,2,10,3],[11,2,11,3],[12,2,12,3],[10,16,10,17],[11,16,11,17],[12,16,12,17],[8,16,9,17],[8,13,9,14],[8,4,9,8],[8,20,8,21],[10,4,10,12],[11,4,11,12],[12,4,12,12],[8,22,9,25],[8,19,9,19],[13,16,13,17],[29,16,29,17],[30,16,30,17],[14,16,14,17],[15,16,15,17],[16,16,16,17],[17,16,17,17],[18,16,18,17],[13,4,13,12],[14,4,14,12],[15,4,15,12],[16,4,16,12],[17,4,17,12],[18,4,18,12],[19,4,19,12],[20,4,20,12],[22,16,22,17],[23,16,23,17],[19,16,19,17],[20,16,20,17],[21,16,21,17],[60,16,60,17],[34,16,34,17],[35,16,35,17],[31,16,31,17],[32,16,32,17],[33,16,33,17],[38,16,38,17],[36,2,36,3],[37,2,37,3],[38,2,38,3],[39,2,39,3],[31,2,31,3],[32,2,32,3],[48,4,48,12],[49,4,49,12],[59,4,59,12],[60,4,60,12],[58,16,58,17],[36,16,36,17],[33,2,33,3],[56,16,56,17],[57,16,57,17],[16,2,16,3],[17,2,17,3],[18,2,18,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[61,2,61,3],[24,16,24,17],[25,16,25,17],[26,16,26,17],[27,16,27,17],[28,16,28,17],[50,2,50,3],[56,2,56,3],[57,2,57,3],[58,2,58,3],[59,2,59,3],[60,2,60,3],[40,2,40,3],[41,2,41,3],[46,2,46,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[34,2,34,3],[24,4,24,12],[25,4,25,12],[26,4,26,12],[50,4,50,12],[56,4,56,12],[24,2,24,3],[25,2,25,3],[26,2,26,3],[27,2,27,3],[21,4,21,12],[22,4,22,12],[23,4,23,12],[22,2,22,3],[23,2,23,3],[41,22,41,25],[28,2,28,3],[29,2,29,3],[30,2,30,3],[46,13,46,14],[47,13,47,14],[40,16,40,17],[55,13,55,14],[55,16,55,17],[45,13,45,14],[35,2,35,3],[37,16,37,17],[38,22,38,25],[39,22,39,25],[40,22,40,25],[45,16,45,17],[42,22,42,25],[39,16,39,17],[46,22,46,25],[47,22,47,25],[48,22,48,25],[49,22,49,25],[50,22,50,25],[43,22,43,25],[39,31,39,33],[40,31,40,33],[41,31,41,33],[38,27,38,29],[39,27,39,29],[40,27,40,29],[41,27,41,29],[42,27,42,29],[43,27,43,29],[38,31,38,33],[32,35,32,36],[33,31,33,33],[34,31,34,33],[35,31,35,33],[36,31,36,33],[37,31,37,33],[32,22,32,25],[34,27,34,29],[35,27,35,29],[37,35,37,36],[33,22,33,25],[34,22,34,25],[35,22,35,25],[36,22,36,25],[37,22,37,25],[36,27,36,29],[37,27,37,29],[12,35,12,36],[12,37,12,38],[12,39,12,40],[12,41,12,42],[10,39,10,40],[10,41,10,42],[29,22,29,25],[30,22,30,25],[36,35,36,36],[27,35,27,36],[31,22,31,25],[27,22,27,25],[28,22,28,25],[22,22,22,25],[10,22,10,25],[11,22,11,25],[12,22,12,25],[18,27,18,29],[19,27,19,29],[20,27,20,29],[21,27,21,29],[22,27,22,29],[23,27,23,29],[24,27,24,29],[9,37,9,38],[9,39,9,40],[9,41,9,42],[9,43,9,44],[10,35,10,36],[10,37,10,38],[10,43,10,44],[11,35,11,36],[11,37,11,38],[11,39,11,40],[11,41,11,42],[8,45,8,46],[8,47,8,48],[9,45,9,46],[9,47,9,48],[15,41,15,42],[16,35,16,36],[16,37,16,38],[16,39,16,40],[16,41,16,42],[14,37,14,38],[14,39,14,40],[14,41,14,42],[13,35,13,36],[13,37,13,38],[13,39,13,40],[13,41,13,42],[14,35,14,36],[8,35,8,36],[8,37,8,38],[8,39,8,40],[8,41,8,42],[8,43,8,44],[9,35,9,36],[26,39,26,40],[24,37,24,38],[24,39,24,40],[25,35,25,36],[25,37,25,38],[25,39,25,40],[26,35,26,36],[26,37,26,38],[13,22,13,25],[15,35,15,36],[15,37,15,38],[15,39,15,40],[14,22,14,25],[15,22,15,25],[16,22,16,25],[23,22,23,25],[24,22,24,25],[25,22,25,25],[26,22,26,25],[17,22,17,25],[18,22,18,25],[19,22,19,25],[20,22,20,25],[21,22,21,25],[27,37,27,38],[27,39,27,40],[22,35,22,36],[22,37,22,38],[22,39,22,40],[17,35,17,36],[17,37,17,38],[17,39,17,40],[18,35,18,36],[18,37,18,38],[18,39,18,40],[19,35,19,36],[19,37,19,38],[19,39,19,40],[23,37,23,38],[23,39,23,40],[24,35,24,36],[23,35,23,36],[20,35,20,36],[20,37,20,38],[20,39,20,40],[21,35,21,36],[21,37,21,38],[21,39,21,40],[28,39,28,40],[29,35,29,36],[29,37,29,38],[29,39,29,40],[30,35,30,36],[30,37,30,38],[30,39,30,40],[31,35,31,36],[31,37,31,38],[31,39,31,40],[28,35,28,36],[36,37,36,38],[36,39,36,40],[23,31,23,33],[24,31,24,33],[25,31,25,33],[26,31,26,33],[27,31,27,33],[28,31,28,33],[29,31,29,33],[30,31,30,33],[31,31,31,33],[32,31,32,33],[32,37,32,38],[32,39,32,40],[33,35,33,36],[33,37,33,38],[33,39,33,40],[34,35,34,36],[34,37,34,38],[34,39,34,40],[35,35,35,36],[35,37,35,38],[35,39,35,40],[28,37,28,38],[37,37,37,38],[37,39,37,40],[38,35,38,36],[38,37,38,38],[38,39,38,40],[39,35,39,36],[39,37,39,38],[39,39,39,40],[40,37,40,38],[40,39,40,40],[41,35,41,36],[41,37,41,38],[41,39,41,40],[48,16,48,17],[49,16,49,17],[50,16,50,17],[59,16,59,17],[61,16,61,17],[40,35,40,36],[41,16,41,17],[55,23,55,25],[45,23,45,25],[51,22,51,25],[52,31,52,33],[42,31,42,33],[43,31,43,33],[46,31,46,33],[45,31,45,33],[47,31,47,33],[48,31,48,33],[49,31,49,33],[50,31,50,33],[51,31,51,33],[52,22,52,25],[8,31,9,33],[10,31,10,33],[11,31,11,33],[12,31,12,33],[13,31,13,33],[14,31,14,33],[15,31,15,33],[16,31,16,33],[22,31,22,33],[18,31,18,33],[19,31,19,33],[20,31,20,33],[21,31,21,33],[17,31,17,33],[48,20,48,21],[49,20,49,21],[50,20,50,21],[54,22,54,25],[64,31,64,33],[45,35,45,40],[46,35,46,37],[46,38,46,40],[47,35,47,37],[47,38,47,40],[49,35,49,40],[50,35,50,37],[50,38,50,40],[51,35,51,37],[51,38,51,40],[62,31,62,33],[63,31,63,33],[55,31,55,33],[56,31,56,33],[57,31,57,33],[58,31,58,33],[59,31,59,33],[60,31,60,33],[61,31,61,33]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"take2"]
[]
[]
[]
[]
[]
[]
[null,null,"M.","Talent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payroll OT Calculator",null,null,null,null,null,null,null,"Day Rate to State Law"]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,"QTY","Overtime",null,"Estimate",null,null,null,null,"Actual",null,null,null,"Variance",null,null,null,"Base",null,"Hourly",null,"State OT",null,"Fringes",null,"State",null,"State Day",null,"State Day"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,2,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hours",null,"Rate",null,"Rate",null,"Rate",null,"Basis",null,"Strt Total",null,"OT Total"]
[null,null,234,null,"O/C Principals",null,null,null,null,null,null,null,null,null,"days","@",1000,null,"x",null,null,null,{"$f":"IF(ISNUMBER(N11),(N11*Q11*IF(ISNUMBER(T11),T11,1)+(IFERROR(U11*(Q11/AJ11)*1.5,0))+(IFERROR(V11*(Q11/AJ11)*2,0))),0)","v":0},null,null,null,null,0,null,null,null,{"$f":"AB11-W11","v":0},null,null,null,10,null,{"$f":"IFERROR(Q11/(AJ11+((AJ11-HourlyState_M)*0.5)),0)","v":66.666666666666671},null,{"$f":"AL11*1.5","v":100},null,0,null,0,null,{"$f":"AL11*HourlyState_M","v":0},null,{"$f":"(AJ11-HourlyState_M)*AN11","v":1000}]
[null,null,235,null,"O/C Principals ",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,{"$f":"AL12*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,236,null,"O/C Principals",null,null,null,null,null,null,null,null,null,"days","@",1000,null,"x",null,null,null,{"$f":"IF(ISNUMBER(N13),(N13*Q13*IF(ISNUMBER(T13),T13,1)+(IFERROR(U13*(Q13/AJ13)*1.5,0))+(IFERROR(V13*(Q13/AJ13)*2,0))),0)","v":0},null,null,null,null,0,null,null,null,0,null,null,null,10,null,{"$f":"IFERROR(Q13/(AJ13+((AJ13-HourlyState_M)*0.5)),0)","v":66.666666666666671},null,100,null,null,null,null,null,0,null,1000]
[null,null,237,null,"O/C Principals",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,{"$f":"IF(ISNUMBER(N14),(N14*Q14*IF(ISNUMBER(T14),T14,1)+(IFERROR(U14*(Q14/AJ14)*1.5,0))+(IFERROR(V14*(Q14/AJ14)*2,0))),0)","v":0},null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,238,null,"O/C Principals",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,239,null,"O/C Principals",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,240,null,"O/C Principals",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,241,null,"O/C Principals",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,242,null,"O/C Principals",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,243,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,244,null,"Office Extras",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,245,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,246,null,"Crowd Extras",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,247,null,"General Extras",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,248,null,"General Extras",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,249,null,"General Extras",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,250,null,"General Extras",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,251,null,"General Extras",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,252,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,253,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,254,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,255,null,"Hand Models",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,256,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,257,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,258,null,"Voice Over",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,259,null,"Fitting Fees",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,260,null,"Fitting Fees",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,261,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,{"$f":"AL38*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,262,null,"Audition Fees",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,{"$f":"AL39*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,263,null,"Audition Fees",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,{"$f":"AL40*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,264,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,{"$f":"AL41*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,265,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,{"$f":"AL42*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub Total M",null,null,null,null,null,null,null,{"$f":"SUM(W11:Z42)","v":0},null,null,null,null,{"$f":"SUM(AB11:AD42)","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fringes",null,null,null,null,null,null,null,{"$f":"W43*AP11","v":0},null,null,null,null,0,null,null,null,0]
[]
[null,null,null,null,"Additional Talent Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance",null,null,null,"Talent Agency & Payroll"]
[null,null,266,null,"Talent Agency Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W43*AJ48*0.01","v":0},null,null,null,null,0,null,null,null,{"$f":"AB47-W47","v":0},null,null,null,"Agency Fees",null,null,"Payroll Svc."]
[null,null,267,null,"Talent Payroll Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W43*AM48*0.01","v":0},null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,268,null,"Talent Wardrobe Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,"qty",null,{"$f":"N49*Q49*(IF(ISNUMBER(T49),T49,IF(ISNUMBER(N49),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,"qty",null,{"$f":"N50*Q50*(IF(ISNUMBER(T50),T50,IF(ISNUMBER(N50),1,0)))","v":0},null,null,null,null,0,null,null,null,0,null,null,null,"Handling Fees"]
[null,null,270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,"qty",null,{"$f":"N51*Q51*(IF(ISNUMBER(T51),T51,IF(ISNUMBER(N51),1,0)))","v":0},null,null,null,null,0,null,null,null,0,null,null,null,"M",null,null,"N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Handling Fee M",null,null,null,null,null,null,null,{"$f":"(SUM(W47:Z51)+(W43+W44))*HandleM","v":0},null,null,null,null,{"$f":"Markup_M","v":0},null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total M",null,null,null,null,null,null,null,{"$f":"Markup_M+W44+W43+SUM(W47:Z51)","v":0},null,null,null,null,0,null,null,null,0]
[]
[null,null,"N.","Talent Expenses"]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,"QTY",null,null,"Rate",null,null,"Days",null,null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance"]
[null,null,271,null,"Talent Air Fares",null,null,null,null,null,null,null,null,null,"each","@",1000,null,"x",null,null,null,{"$f":"N57*Q57*(IF(ISNUMBER(T57),T57,IF(ISNUMBER(N57),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB57-W57","v":0}]
[null,null,272,null,"Talent Per Diem",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,273,null,"Talent Gd Transportation",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,274,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,275,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,276,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub Total N",null,null,null,null,null,null,null,{"$f":"SUM(W57:Z62)","v":0},null,null,null,null,{"$f":"SUM(AB57:AD62)","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Handling Fee N",null,null,null,null,null,null,null,{"$f":"W63*HandleN","v":0},null,null,null,null,{"$f":"Markup_N","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total N",null,null,null,null,null,null,null,{"$f":"SUM(W63:Z64)","v":0},null,null,null,null,{"$f":"SUM(AB63:AD64)","v":0},null,null,null,0]

{"sheet":"O","index":8,"n_rows":149,"n_cols":82,"rows_kept":149,"cut":false,"hidden":false,"merged":[[134,14,134,21],[135,14,135,21],[136,14,136,21],[130,2,130,3],[130,4,130,12],[130,16,130,17],[130,22,130,25],[130,27,130,29],[130,31,130,33],[133,2,133,3],[133,4,133,12],[133,16,133,17],[133,22,133,25],[133,27,133,29],[133,31,133,33],[136,27,136,29],[136,31,136,33],[136,22,136,25],[134,31,134,33],[135,31,135,33],[72,22,72,25],[72,27,72,29],[72,31,72,33],[73,13,73,14],[73,16,73,17],[73,23,73,25],[73,27,73,29],[73,31,73,33],[128,2,128,3],[128,4,128,12],[128,16,128,17],[128,22,128,25],[128,27,128,29],[128,31,128,33],[124,2,124,3],[124,4,124,12],[124,16,124,17],[124,22,124,25],[124,27,124,29],[124,31,124,33],[125,2,125,3],[125,4,125,12],[125,16,125,17],[125,22,125,25],[129,2,129,3],[129,4,129,12],[129,16,129,17],[129,22,129,25],[129,27,129,29],[129,31,129,33],[126,2,126,3],[126,4,126,12],[126,16,126,17],[126,22,126,25],[126,27,126,29],[126,31,126,33],[127,2,127,3],[127,4,127,12],[127,16,127,17],[127,22,127,25],[127,27,127,29],[127,31,127,33],[125,27,125,29],[125,31,125,33],[122,2,122,3],[122,4,122,12],[122,16,122,17],[122,22,122,25],[122,27,122,29],[122,31,122,33],[123,2,123,3],[123,4,123,12],[123,16,123,17],[123,22,123,25],[123,27,123,29],[123,31,123,33],[120,2,120,3],[120,4,120,12],[120,16,120,17],[120,22,120,25],[120,27,120,29],[120,31,120,33],[121,2,121,3],[121,4,121,12],[121,16,121,17],[121,22,121,25],[121,27,121,29],[121,31,121,33],[118,2,118,3],[118,4,118,12],[118,16,118,17],[118,22,118,25],[118,27,118,29],[118,31,118,33],[119,2,119,3],[119,4,119,12],[119,16,119,17],[119,22,119,25],[119,27,119,29],[119,31,119,33],[116,2,116,3],[116,4,116,12],[116,16,116,17],[116,22,116,25],[116,27,116,29],[116,31,116,33],[117,2,117,3],[117,4,117,12],[117,16,117,17],[117,22,117,25],[117,27,117,29],[117,31,117,33],[114,2,114,3],[114,4,114,12],[114,16,114,17],[114,22,114,25],[114,27,114,29],[114,31,114,33],[115,2,115,3],[115,4,115,12],[115,16,115,17],[115,22,115,25],[115,27,115,29],[115,31,115,33],[112,2,112,3],[112,4,112,12],[112,16,112,17],[112,22,112,25],[112,27,112,29],[112,31,112,33],[113,2,113,3],[113,4,113,12],[113,16,113,17],[113,22,113,25],[113,27,113,29],[113,31,113,33],[110,2,110,3],[110,4,110,12],[110,16,110,17],[110,22,110,25],[110,27,110,29],[110,31,110,33],[111,2,111,3],[111,4,111,12],[111,16,111,17],[111,22,111,25],[111,27,111,29],[111,31,111,33],[108,2,108,3],[108,4,108,12],[108,16,108,17],[108,22,108,25],[108,27,108,29],[108,31,108,33],[109,2,109,3],[109,4,109,12],[109,16,109,17],[109,22,109,25],[109,27,109,29],[109,31,109,33],[106,2,106,3],[106,4,106,12],[106,16,106,17],[106,22,106,25],[106,27,106,29],[106,31,106,33],[107,2,107,3],[107,4,107,12],[107,16,107,17],[107,22,107,25],[107,27,107,29],[107,31,107,33],[104,2,104,3],[104,4,104,12],[104,16,104,17],[104,22,104,25],[104,27,104,29],[104,31,104,33],[105,2,105,3],[105,4,105,12],[105,16,105,17],[105,22,105,25],[105,27,105,29],[105,31,105,33],[102,2,102,3],[102,4,102,12],[102,16,102,17],[102,22,102,25],[102,27,102,29],[102,31,102,33],[103,2,103,3],[103,4,103,12],[103,16,103,17],[103,22,103,25],[103,27,103,29],[103,31,103,33],[100,2,100,3],[100,4,100,12],[100,16,100,17],[100,22,100,25],[100,27,100,29],[100,31,100,33],[101,2,101,3],[101,4,101,12],[101,16,101,17],[101,22,101,25],[101,27,101,29],[101,31,101,33],[98,2,98,3],[98,4,98,12],[98,16,98,17],[98,22,98,25],[98,27,98,29],[98,31,98,33],[99,2,99,3],[99,4,99,12],[99,16,99,17],[99,22,99,25],[99,27,99,29],[99,31,99,33],[96,2,96,3],[96,4,96,12],[96,16,96,17],[96,22,96,25],[96,27,96,29],[96,31,96,33],[97,2,97,3],[97,4,97,12],[97,16,97,17],[97,22,97,25],[97,27,97,29],[97,31,97,33],[94,2,94,3],[94,4,94,12],[94,16,94,17],[94,22,94,25],[94,27,94,29],[94,31,94,33],[95,2,95,3],[95,4,95,12],[95,16,95,17],[95,22,95,25],[95,27,95,29],[95,31,95,33],[92,2,92,3],[92,4,92,12],[92,16,92,17],[92,22,92,25],[92,27,92,29],[92,31,92,33],[93,2,93,3],[93,4,93,12],[93,16,93,17],[93,22,93,25],[93,27,93,29],[93,31,93,33],[90,2,90,3],[90,4,90,12],[90,16,90,17],[90,22,90,25],[90,27,90,29],[90,31,90,33],[91,2,91,3],[91,4,91,12],[91,16,91,17],[91,22,91,25],[91,27,91,29],[91,31,91,33],[88,2,88,3],[88,4,88,12],[88,16,88,17],[88,22,88,25],[88,27,88,29],[88,31,88,33],[89,2,89,3],[89,4,89,12],[89,16,89,17],[89,22,89,25],[89,27,89,29],[89,31,89,33],[86,2,86,3],[86,4,86,12],[86,16,86,17],[86,22,86,25],[86,27,86,29],[86,31,86,33],[87,2,87,3],[87,4,87,12],[87,16,87,17],[87,22,87,25],[87,27,87,29],[87,31,87,33],[84,2,84,3],[84,4,84,12],[84,16,84,17],[84,22,84,25],[84,27,84,29],[84,31,84,33],[85,2,85,3],[85,4,85,12],[85,16,85,17],[85,22,85,25],[85,27,85,29],[85,31,85,33],[82,2,82,3],[82,4,82,12],[82,16,82,17],[82,22,82,25],[82,27,82,29],[82,31,82,33],[83,2,83,3],[83,4,83,12],[83,16,83,17],[83,22,83,25],[83,27,83,29],[83,31,83,33],[80,2,80,3],[80,4,80,12],[80,16,80,17],[80,22,80,25],[80,27,80,29],[80,31,80,33],[81,2,81,3],[81,4,81,12],[81,16,81,17],[81,22,81,25],[81,27,81,29],[81,31,81,33],[78,2,78,3],[78,4,78,12],[78,16,78,17],[78,22,78,25],[78,27,78,29],[78,31,78,33],[79,2,79,3],[79,4,79,12],[79,16,79,17],[79,22,79,25],[79,27,79,29],[79,31,79,33],[76,22,76,25],[76,27,76,29],[76,31,76,33],[77,2,77,3],[77,4,77,12],[77,16,77,17],[77,22,77,25],[77,27,77,29],[77,31,77,33],[69,2,69,3],[69,4,69,12],[69,16,69,17],[69,22,69,25],[69,27,69,29],[69,31,69,33],[70,2,70,3],[70,4,70,12],[70,16,70,17],[70,22,70,25],[70,27,70,29],[70,31,70,33],[71,2,71,3],[71,4,71,12],[71,16,71,17],[71,22,71,25],[71,27,71,29],[71,31,71,33],[132,22,132,25],[132,27,132,29],[132,31,132,33],[74,2,74,3],[74,4,74,12],[74,16,74,17],[74,22,74,25],[74,27,74,29],[74,31,74,33],[75,2,75,3],[75,4,75,12],[75,16,75,17],[75,22,75,25],[75,27,75,29],[75,31,75,33],[76,2,76,3],[76,4,76,12],[76,16,76,17],[8,31,8,33],[8,27,8,29],[38,27,38,29],[39,27,39,29],[40,27,40,29],[41,27,41,29],[42,27,42,29],[43,27,43,29],[44,27,44,29],[17,27,17,29],[18,27,18,29],[19,27,19,29],[20,27,20,29],[21,27,21,29],[22,27,22,29],[23,27,23,29],[24,27,24,29],[25,27,25,29],[9,31,9,33],[10,31,10,33],[11,31,11,33],[39,31,39,33],[40,31,40,33],[25,31,25,33],[45,27,45,29],[46,27,46,29],[26,27,26,29],[27,27,27,29],[28,27,28,29],[29,27,29,29],[30,27,30,29],[31,27,31,29],[32,27,32,29],[33,27,33,29],[34,27,34,29],[35,27,35,29],[36,27,36,29],[37,27,37,29],[7,27,7,29],[9,27,9,29],[10,27,10,29],[11,27,11,29],[12,27,12,29],[13,27,13,29],[14,27,14,29],[15,27,15,29],[16,27,16,29],[135,35,135,42],[135,43,135,44],[68,2,68,3],[68,4,68,12],[68,16,68,17],[68,22,68,25],[68,31,68,33],[67,2,67,3],[67,4,67,12],[67,16,67,17],[67,22,67,25],[135,22,135,25],[67,27,67,29],[68,27,68,29],[134,27,134,29],[135,27,135,29],[131,2,131,3],[131,4,131,12],[131,16,131,17],[131,22,131,25],[131,27,131,29],[131,31,131,33],[132,2,132,3],[132,4,132,12],[66,2,66,3],[66,4,66,12],[66,16,66,17],[66,22,66,25],[66,31,66,33],[65,2,65,3],[65,4,65,12],[65,16,65,17],[65,22,65,25],[65,27,65,29],[66,27,66,29],[64,2,64,3],[64,4,64,12],[64,16,64,17],[64,22,64,25],[64,31,64,33],[63,2,63,3],[63,4,63,12],[63,16,63,17],[63,22,63,25],[63,27,63,29],[64,27,64,29],[60,4,60,12],[61,4,61,12],[62,4,62,12],[52,4,52,12],[53,4,53,12],[54,4,54,12],[55,4,55,12],[56,4,56,12],[57,4,57,12],[58,4,58,12],[42,16,42,17],[43,16,43,17],[44,16,44,17],[45,16,45,17],[30,4,30,12],[30,16,30,17],[62,16,62,17],[52,16,52,17],[132,16,132,17],[47,4,47,12],[48,4,48,12],[49,4,49,12],[50,4,50,12],[51,4,51,12],[59,4,59,12],[53,16,53,17],[54,16,54,17],[55,16,55,17],[58,16,58,17],[59,16,59,17],[60,16,60,17],[61,16,61,17],[56,16,56,17],[57,16,57,17],[46,16,46,17],[47,16,47,17],[48,16,48,17],[49,16,49,17],[31,22,31,25],[32,4,32,12],[41,4,41,12],[42,4,42,12],[43,4,43,12],[44,4,44,12],[45,4,45,12],[46,4,46,12],[39,16,39,17],[39,22,39,25],[39,4,39,12],[40,4,40,12],[38,4,38,12],[38,16,38,17],[32,16,32,17],[34,4,34,12],[31,4,31,12],[31,16,31,17],[40,16,40,17],[41,16,41,17],[9,4,9,12],[27,4,27,12],[27,16,27,17],[27,22,27,25],[28,4,28,12],[28,16,28,17],[28,22,28,25],[29,4,29,12],[29,16,29,17],[29,22,29,25],[10,4,10,12],[11,4,11,12],[9,22,9,25],[10,22,10,25],[11,22,11,25],[9,16,9,17],[10,16,10,17],[11,16,11,17],[7,31,7,33],[134,22,134,25],[38,22,38,25],[32,22,32,25],[12,31,12,33],[13,31,13,33],[14,31,14,33],[15,31,15,33],[16,31,16,33],[17,31,17,33],[18,31,18,33],[19,31,19,33],[20,31,20,33],[21,31,21,33],[22,31,22,33],[23,31,23,33],[24,31,24,33],[41,31,41,33],[42,31,42,33],[43,31,43,33],[44,31,44,33],[45,31,45,33],[46,31,46,33],[47,31,47,33],[48,31,48,33],[49,31,49,33],[50,31,50,33],[51,31,51,33],[55,22,55,25],[56,22,56,25],[57,22,57,25],[52,31,52,33],[53,31,53,33],[56,27,56,29],[57,27,57,29],[52,22,52,25],[54,31,54,33],[55,31,55,33],[53,22,53,25],[54,22,54,25],[47,27,47,29],[48,27,48,29],[49,27,49,29],[50,27,50,29],[51,27,51,29],[52,27,52,29],[53,27,53,29],[54,27,54,29],[55,27,55,29],[58,22,58,25],[63,31,63,33],[65,31,65,33],[67,31,67,33],[59,31,59,33],[59,22,59,25],[58,31,58,33],[56,31,56,33],[57,31,57,33],[58,27,58,29],[59,27,59,29],[60,27,60,29],[61,27,61,29],[62,27,62,29],[60,31,60,33],[61,31,61,33],[62,31,62,33],[60,22,60,25],[61,22,61,25],[62,22,62,25],[9,2,9,3],[10,2,10,3],[11,2,11,3],[8,13,8,14],[8,16,8,17],[8,23,8,25],[7,22,7,25],[51,16,51,17],[50,16,50,17],[40,22,40,25],[41,22,41,25],[42,22,42,25],[43,22,43,25],[44,22,44,25],[45,22,45,25],[46,22,46,25],[47,22,47,25],[48,22,48,25],[49,22,49,25],[50,22,50,25],[51,22,51,25],[49,2,49,3],[50,2,50,3],[51,2,51,3],[26,31,26,33],[27,31,27,33],[45,2,45,3],[46,2,46,3],[47,2,47,3],[48,2,48,3],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[34,2,34,3],[37,2,37,3],[39,2,39,3],[40,2,40,3],[41,2,41,3],[42,2,42,3],[43,2,43,3],[44,2,44,3],[32,2,32,3],[36,2,36,3],[38,2,38,3],[33,2,33,3],[35,2,35,3],[56,2,56,3],[57,2,57,3],[58,2,58,3],[59,2,59,3],[60,2,60,3],[61,2,61,3],[62,2,62,3],[52,2,52,3],[53,2,53,3],[54,2,54,3],[55,2,55,3],[12,2,12,3],[12,4,12,12],[12,16,12,17],[12,22,12,25],[13,2,13,3],[13,4,13,12],[13,16,13,17],[13,22,13,25],[14,2,14,3],[14,4,14,12],[14,16,14,17],[14,22,14,25],[15,2,15,3],[15,4,15,12],[15,16,15,17],[15,22,15,25],[16,2,16,3],[16,4,16,12],[16,16,16,17],[16,22,16,25],[17,2,17,3],[17,4,17,12],[17,16,17,17],[17,22,17,25],[18,2,18,3],[18,4,18,12],[18,16,18,17],[18,22,18,25],[19,2,19,3],[19,4,19,12],[19,16,19,17],[19,22,19,25],[20,2,20,3],[20,4,20,12],[20,16,20,17],[20,22,20,25],[21,2,21,3],[21,4,21,12],[21,16,21,17],[21,22,21,25],[22,2,22,3],[22,4,22,12],[22,16,22,17],[22,22,22,25],[23,2,23,3],[23,4,23,12],[23,16,23,17],[23,22,23,25],[24,2,24,3],[24,4,24,12],[24,16,24,17],[24,22,24,25],[25,2,25,3],[25,4,25,12],[25,16,25,17],[25,22,25,25],[26,2,26,3],[26,4,26,12],[26,16,26,17],[26,22,26,25],[30,22,30,25],[36,4,36,12],[36,16,36,17],[36,22,36,25],[37,4,37,12],[37,16,37,17],[37,22,37,25],[33,4,33,12],[33,16,33,17],[33,22,33,25],[34,16,34,17],[34,22,34,25],[35,4,35,12],[35,16,35,17],[35,22,35,25],[38,31,38,33],[28,31,28,33],[29,31,29,33],[30,31,30,33],[31,31,31,33],[32,31,32,33],[33,31,33,33],[34,31,34,33],[35,31,35,33],[36,31,36,33],[37,31,37,33]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"take2"]
[]
[]
[]
[]
[]
[]
[null,null,"O.","Other"]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,"Each",null,null,"Rate",null,null,"QTY",null,null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance"]
[null,null,277,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N10*Q10*(IF(ISNUMBER(T10),T10,IF(ISNUMBER(N10),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB10-W10","v":0}]
[null,null,278,null,null,null,null,null,null,null,null,null,null,null,"each","@",500,null,"x",null,null,null,{"$f":"N11*Q11*(IF(ISNUMBER(T11),T11,IF(ISNUMBER(N11),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB11-W11","v":0}]
[null,null,279,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N12*Q12*(IF(ISNUMBER(T12),T12,IF(ISNUMBER(N12),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,280,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N13*Q13*(IF(ISNUMBER(T13),T13,IF(ISNUMBER(N13),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,281,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,282,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,283,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,284,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,285,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,286,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,287,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,288,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,289,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,290,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,291,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,292,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,293,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,294,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,295,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,296,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,297,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,298,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,299,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,300,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,301,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,302,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,303,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,304,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,305,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,306,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,307,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N40*Q40*(IF(ISNUMBER(T40),T40,IF(ISNUMBER(N40),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,308,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,309,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,310,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,311,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,312,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,313,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,314,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,315,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,316,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,317,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,318,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,319,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,320,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N53*Q53*(IF(ISNUMBER(T53),T53,IF(ISNUMBER(N53),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,321,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,322,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,323,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,324,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,325,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,326,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,327,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N60*Q60*(IF(ISNUMBER(T60),T60,IF(ISNUMBER(N60),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,328,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N61*Q61*(IF(ISNUMBER(T61),T61,IF(ISNUMBER(N61),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,329,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N62*Q62*(IF(ISNUMBER(T62),T62,IF(ISNUMBER(N62),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,330,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N63*Q63*(IF(ISNUMBER(T63),T63,IF(ISNUMBER(N63),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,331,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N64*Q64*(IF(ISNUMBER(T64),T64,IF(ISNUMBER(N64),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,332,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,333,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,334,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,335,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,336,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,{"$f":"C69+1","v":337},null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N70*Q70*(IF(ISNUMBER(T70),T70,IF(ISNUMBER(N70),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB70-W70","v":0}]
[null,null,{"$f":"C70+1","v":338},null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N71*Q71*(IF(ISNUMBER(T71),T71,IF(ISNUMBER(N71),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB71-W71","v":0}]
[null,null,339,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N72*Q72*(IF(ISNUMBER(T72),T72,IF(ISNUMBER(N72),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,"O.",{"$f":"D8&\" (cont.)\"","v":"Other (cont.)"}]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,"QTY",null,null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance"]
[null,null,{"$f":"C72+1","v":340},null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N75*Q75*(IF(ISNUMBER(T75),T75,IF(ISNUMBER(N75),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,341,null,null,null,null,null,null,null,null,null,null,null,"each","@",245,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,342,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,343,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,344,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,{"$f":"C79+1","v":345},null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,346,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,347,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,348,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,349,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,350,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,351,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,352,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,353,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,354,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,355,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,356,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,357,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,358,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,359,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,360,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,361,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,362,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,363,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,364,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,365,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,366,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,367,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,368,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,369,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,370,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,371,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,372,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,373,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,374,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,375,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,376,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,377,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,378,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,379,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,380,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,381,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,382,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,383,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,384,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,385,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,386,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,387,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N122*Q122*(IF(ISNUMBER(T122),T122,IF(ISNUMBER(N122),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,388,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N123*Q123*(IF(ISNUMBER(T123),T123,IF(ISNUMBER(N123),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,389,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N124*Q124*(IF(ISNUMBER(T124),T124,IF(ISNUMBER(N124),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,390,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N125*Q125*(IF(ISNUMBER(T125),T125,IF(ISNUMBER(N125),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,391,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N126*Q126*(IF(ISNUMBER(T126),T126,IF(ISNUMBER(N126),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,392,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,393,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,394,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,395,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,396,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,397,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N132*Q132*(IF(ISNUMBER(T132),T132,IF(ISNUMBER(N132),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB132-W132","v":0}]
[null,null,398,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N133*Q133*(IF(ISNUMBER(T133),T133,IF(ISNUMBER(N133),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB133-W133","v":0}]
[null,null,399,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N134*Q134*(IF(ISNUMBER(T134),T134,IF(ISNUMBER(N134),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub Total O",null,null,null,null,null,null,null,{"$f":"SUM(W10:W72)+SUM(W75:W134)","v":0},null,null,null,null,{"$f":"SUM(AB10:AD69)","v":0},null,null,null,{"$f":"AB135-W135","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Handling O",null,null,null,null,null,null,null,{"$f":"W135*AR136","v":0},null,null,null,null,{"$f":"W136","v":0},null,null,null,0,null,null,null,{"$f":"\"Handling  Travel\"","v":"Handling  Travel"},null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total O",null,null,null,null,null,null,null,{"$f":"SUM(W135:Z136)","v":0},null,null,null,null,{"$f":"SUM(AB135:AD136)","v":0},null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  "]

{"sheet":"P1. Breakout Expenses","index":9,"n_rows":72,"n_cols":108,"rows_kept":72,"cut":false,"hidden":false,"merged":[[70,43,70,44],[71,14,71,21],[71,22,71,25],[71,27,71,29],[71,31,71,33],[69,14,69,21],[69,22,69,25],[69,27,69,29],[69,31,69,33],[70,14,70,21],[70,22,70,25],[70,27,70,29],[70,31,70,33],[70,35,70,42],[66,2,66,3],[66,22,66,25],[66,27,66,29],[66,31,66,33],[67,2,67,3],[67,22,67,25],[67,27,67,29],[67,31,67,33],[68,2,68,3],[68,22,68,25],[68,27,68,29],[68,31,68,33],[63,2,63,3],[63,22,63,25],[63,27,63,29],[63,31,63,33],[64,2,64,3],[64,22,64,25],[64,27,64,29],[64,31,64,33],[65,2,65,3],[65,22,65,25],[65,27,65,29],[65,31,65,33],[15,2,15,3],[15,22,15,25],[16,2,16,3],[16,22,16,25],[21,2,21,3],[21,22,21,25],[22,2,22,3],[22,22,22,25],[19,2,19,3],[17,2,17,3],[17,22,17,25],[18,2,18,3],[19,22,19,25],[20,2,20,3],[20,22,20,25],[13,2,13,3],[13,22,13,25],[13,31,13,33],[14,2,14,3],[10,27,10,29],[11,27,11,29],[12,27,12,29],[13,27,13,29],[9,2,9,3],[9,22,9,25],[9,27,9,29],[9,31,9,33],[11,2,11,3],[11,22,11,25],[14,22,14,25],[10,2,10,3],[10,22,10,25],[12,2,12,3],[12,22,12,25],[25,2,25,3],[25,22,25,25],[26,2,26,3],[26,22,26,25],[23,2,23,3],[23,22,23,25],[24,2,24,3],[24,22,24,25],[18,22,18,25],[29,2,29,3],[29,22,29,25],[30,2,30,3],[30,22,30,25],[27,2,27,3],[27,22,27,25],[28,2,28,3],[28,22,28,25],[33,2,33,3],[33,22,33,25],[34,2,34,3],[34,22,34,25],[31,2,31,3],[31,22,31,25],[32,2,32,3],[32,22,32,25],[37,2,37,3],[37,22,37,25],[38,2,38,3],[38,22,38,25],[35,2,35,3],[35,22,35,25],[36,2,36,3],[36,22,36,25],[41,2,41,3],[41,22,41,25],[42,2,42,3],[42,22,42,25],[39,2,39,3],[39,22,39,25],[40,2,40,3],[40,22,40,25],[45,2,45,3],[45,22,45,25],[46,2,46,3],[46,22,46,25],[43,2,43,3],[43,22,43,25],[44,2,44,3],[44,22,44,25],[49,2,49,3],[49,22,49,25],[50,2,50,3],[50,22,50,25],[47,2,47,3],[47,22,47,25],[48,2,48,3],[48,22,48,25],[53,2,53,3],[53,22,53,25],[54,2,54,3],[54,22,54,25],[51,2,51,3],[51,22,51,25],[52,2,52,3],[52,22,52,25],[57,2,57,3],[57,22,57,25],[58,2,58,3],[58,22,58,25],[55,2,55,3],[55,22,55,25],[56,2,56,3],[56,22,56,25],[61,22,61,25],[62,22,62,25],[59,2,59,3],[59,22,59,25],[60,22,60,25],[60,2,60,3],[61,2,61,3],[62,2,62,3],[7,22,7,25],[7,27,7,29],[7,31,7,33],[8,22,8,25],[14,31,14,33],[15,31,15,33],[16,31,16,33],[17,31,17,33],[14,27,14,29],[15,27,15,29],[16,27,16,29],[17,27,17,29],[10,31,10,33],[11,31,11,33],[8,27,8,29],[8,31,8,33],[12,31,12,33],[18,27,18,29],[18,31,18,33],[19,27,19,29],[19,31,19,33],[20,27,20,29],[20,31,20,33],[21,27,21,29],[21,31,21,33],[22,27,22,29],[22,31,22,33],[23,27,23,29],[23,31,23,33],[24,27,24,29],[24,31,24,33],[25,27,25,29],[25,31,25,33],[26,27,26,29],[26,31,26,33],[27,27,27,29],[27,31,27,33],[28,27,28,29],[28,31,28,33],[29,27,29,29],[29,31,29,33],[30,27,30,29],[30,31,30,33],[31,27,31,29],[31,31,31,33],[32,27,32,29],[32,31,32,33],[33,27,33,29],[33,31,33,33],[34,27,34,29],[34,31,34,33],[35,27,35,29],[35,31,35,33],[36,27,36,29],[36,31,36,33],[37,27,37,29],[37,31,37,33],[45,27,45,29],[45,31,45,33],[46,27,46,29],[46,31,46,33],[47,27,47,29],[47,31,47,33],[38,27,38,29],[38,31,38,33],[39,27,39,29],[39,31,39,33],[40,27,40,29],[40,31,40,33],[41,27,41,29],[41,31,41,33],[42,27,42,29],[42,31,42,33],[43,27,43,29],[43,31,43,33],[44,27,44,29],[44,31,44,33],[59,27,59,29],[59,31,59,33],[60,27,60,29],[60,31,60,33],[61,27,61,29],[61,31,61,33],[62,27,62,29],[62,31,62,33],[53,27,53,29],[53,31,53,33],[54,27,54,29],[54,31,54,33],[55,27,55,29],[55,31,55,33],[56,27,56,29],[56,31,56,33],[57,27,57,29],[57,31,57,33],[58,27,58,29],[58,31,58,33],[48,27,48,29],[48,31,48,33],[49,27,49,29],[49,31,49,33],[50,27,50,29],[50,31,50,33],[51,27,51,29],[51,31,51,33],[52,27,52,29],[52,31,52,33]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blank"]
[]
[]
[]
[]
[]
[]
[null,null,"P1.","Breakout Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate",null,null,null,null,"Actual",null,null,null,"Variance"]
[null,null,400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,{"$f":"AB10-W10","v":0}]
[null,null,{"$f":"C10+1","v":401},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,{"$f":"AB11-W11","v":0}]
[null,null,{"$f":"C11+1","v":402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,403,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,405,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,407,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,409,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,410,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,416,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,417,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,421,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,425,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,428,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,429,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,430,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,431,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,432,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,434,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,435,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,437,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,439,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,440,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,441,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,442,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,443,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,447,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,448,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,449,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,450,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,451,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,452,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,453,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,454,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,455,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,457,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,null,null,null,null,0,null,null,null,-400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Sub Total \"&D8","v":"Sub Total Breakout Expenses"},null,null,null,null,null,null,null,{"$f":"SUM(W10:Z69)","v":400},null,null,null,null,{"$f":"SUM(AB10:AD69)","v":0},null,null,null,-400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Handling \"&D8","v":"Handling Breakout Expenses"},null,null,null,null,null,null,null,{"$f":"W70*thsSheetHandling","v":92},null,null,null,null,{"$f":"W71","v":92},null,null,null,0,null,null,null,{"$f":"\"Handling  \"&D8","v":"Handling  Breakout Expenses"},null,null,null,null,null,null,null,0.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total \"&D8","v":"Total Breakout Expenses"},null,null,null,null,null,null,null,{"$f":"SUM(W70:Z71)","v":492},null,null,null,null,{"$f":"SUM(AB70:AD71)","v":92},null,null,null,-400]

{"sheet":"P2. Breakout Labor","index":10,"n_rows":63,"n_cols":108,"rows_kept":63,"cut":false,"hidden":false,"merged":[[7,35,7,40],[7,43,7,48],[10,45,10,46],[7,22,7,25],[8,4,9,9],[8,13,9,14],[8,16,9,17],[8,23,9,25],[8,27,9,29],[8,31,9,33],[8,35,8,36],[8,37,8,38],[8,39,8,40],[8,41,8,42],[8,43,8,44],[8,45,8,46],[8,47,8,48],[9,35,9,36],[9,37,9,38],[9,39,9,40],[9,41,9,42],[9,43,9,44],[9,45,9,46],[9,47,9,48],[10,47,10,48],[11,2,11,3],[11,4,11,12],[11,16,11,17],[11,22,11,25],[11,27,11,29],[11,47,11,48],[11,31,11,33],[11,35,11,36],[11,37,11,38],[11,39,11,40],[11,41,11,42],[11,45,11,46],[10,2,10,3],[10,4,10,12],[10,16,10,17],[10,22,10,25],[10,27,10,29],[10,31,10,33],[10,35,10,36],[10,37,10,38],[10,39,10,40],[10,41,10,42],[10,43,10,44],[12,41,12,42],[12,45,12,46],[12,47,12,48],[13,2,13,3],[13,4,13,12],[13,16,13,17],[13,22,13,25],[13,27,13,29],[13,31,13,33],[13,35,13,36],[13,37,13,38],[13,39,13,40],[13,41,13,42],[13,45,13,46],[13,47,13,48],[12,2,12,3],[12,4,12,12],[12,16,12,17],[12,22,12,25],[12,27,12,29],[12,31,12,33],[12,35,12,36],[12,37,12,38],[12,39,12,40],[14,2,14,3],[14,4,14,12],[14,16,14,17],[14,22,14,25],[14,27,14,29],[14,47,14,48],[15,2,15,3],[15,4,15,12],[15,16,15,17],[15,22,15,25],[15,27,15,29],[15,31,15,33],[15,35,15,36],[15,37,15,38],[15,39,15,40],[14,31,14,33],[14,35,14,36],[14,37,14,38],[14,39,14,40],[14,41,14,42],[14,45,14,46],[15,41,15,42],[15,45,15,46],[15,47,15,48],[16,41,16,42],[16,45,16,46],[16,47,16,48],[17,2,17,3],[17,4,17,12],[17,16,17,17],[17,22,17,25],[17,27,17,29],[17,47,17,48],[17,31,17,33],[17,35,17,36],[17,37,17,38],[17,39,17,40],[17,41,17,42],[17,45,17,46],[16,2,16,3],[16,4,16,12],[16,16,16,17],[16,22,16,25],[16,27,16,29],[16,31,16,33],[16,35,16,36],[16,37,16,38],[16,39,16,40],[18,41,18,42],[18,45,18,46],[18,47,18,48],[19,2,19,3],[19,4,19,12],[19,16,19,17],[19,22,19,25],[19,27,19,29],[19,31,19,33],[19,35,19,36],[19,37,19,38],[19,39,19,40],[19,41,19,42],[19,45,19,46],[19,47,19,48],[18,2,18,3],[18,4,18,12],[18,16,18,17],[18,22,18,25],[18,27,18,29],[18,31,18,33],[18,35,18,36],[18,37,18,38],[18,39,18,40],[20,2,20,3],[20,4,20,12],[20,16,20,17],[20,22,20,25],[20,27,20,29],[20,47,20,48],[21,2,21,3],[21,4,21,12],[21,16,21,17],[21,22,21,25],[21,27,21,29],[21,31,21,33],[21,35,21,36],[21,37,21,38],[21,39,21,40],[20,31,20,33],[20,35,20,36],[20,37,20,38],[20,39,20,40],[20,41,20,42],[20,45,20,46],[21,41,21,42],[21,45,21,46],[21,47,21,48],[22,41,22,42],[22,45,22,46],[22,47,22,48],[23,2,23,3],[23,4,23,12],[23,16,23,17],[23,22,23,25],[23,27,23,29],[23,47,23,48],[23,31,23,33],[23,35,23,36],[23,37,23,38],[23,39,23,40],[23,41,23,42],[23,45,23,46],[22,2,22,3],[22,4,22,12],[22,16,22,17],[22,22,22,25],[22,27,22,29],[22,31,22,33],[22,35,22,36],[22,37,22,38],[22,39,22,40],[24,41,24,42],[24,45,24,46],[24,47,24,48],[25,2,25,3],[25,4,25,12],[25,16,25,17],[25,22,25,25],[25,27,25,29],[25,31,25,33],[25,35,25,36],[25,37,25,38],[25,39,25,40],[25,41,25,42],[25,45,25,46],[25,47,25,48],[24,2,24,3],[24,4,24,12],[24,16,24,17],[24,22,24,25],[24,27,24,29],[24,31,24,33],[24,35,24,36],[24,37,24,38],[24,39,24,40],[26,2,26,3],[26,4,26,12],[26,16,26,17],[26,22,26,25],[26,27,26,29],[26,47,26,48],[27,2,27,3],[27,4,27,12],[27,16,27,17],[27,22,27,25],[27,27,27,29],[27,31,27,33],[27,35,27,36],[27,37,27,38],[27,39,27,40],[26,31,26,33],[26,35,26,36],[26,37,26,38],[26,39,26,40],[26,41,26,42],[26,45,26,46],[27,41,27,42],[27,45,27,46],[27,47,27,48],[28,41,28,42],[28,45,28,46],[28,47,28,48],[29,2,29,3],[29,4,29,12],[29,16,29,17],[29,22,29,25],[29,27,29,29],[29,47,29,48],[29,31,29,33],[29,35,29,36],[29,37,29,38],[29,39,29,40],[29,41,29,42],[29,45,29,46],[28,2,28,3],[28,4,28,12],[28,16,28,17],[28,22,28,25],[28,27,28,29],[28,31,28,33],[28,35,28,36],[28,37,28,38],[28,39,28,40],[30,41,30,42],[30,45,30,46],[30,47,30,48],[31,2,31,3],[31,4,31,12],[31,16,31,17],[31,22,31,25],[31,27,31,29],[31,31,31,33],[31,35,31,36],[31,37,31,38],[31,39,31,40],[31,41,31,42],[31,45,31,46],[31,47,31,48],[30,2,30,3],[30,4,30,12],[30,16,30,17],[30,22,30,25],[30,27,30,29],[30,31,30,33],[30,35,30,36],[30,37,30,38],[30,39,30,40],[32,2,32,3],[32,4,32,12],[32,16,32,17],[32,22,32,25],[32,27,32,29],[32,47,32,48],[33,2,33,3],[33,4,33,12],[33,16,33,17],[33,22,33,25],[33,27,33,29],[33,31,33,33],[33,35,33,36],[33,37,33,38],[33,39,33,40],[32,31,32,33],[32,35,32,36],[32,37,32,38],[32,39,32,40],[32,41,32,42],[32,45,32,46],[33,41,33,42],[33,45,33,46],[33,47,33,48],[34,41,34,42],[34,45,34,46],[34,47,34,48],[35,2,35,3],[35,4,35,12],[35,16,35,17],[35,22,35,25],[35,27,35,29],[35,47,35,48],[35,31,35,33],[35,35,35,36],[35,37,35,38],[35,39,35,40],[35,41,35,42],[35,45,35,46],[34,2,34,3],[34,4,34,12],[34,16,34,17],[34,22,34,25],[34,27,34,29],[34,31,34,33],[34,35,34,36],[34,37,34,38],[34,39,34,40],[36,41,36,42],[36,45,36,46],[36,47,36,48],[37,2,37,3],[37,4,37,12],[37,16,37,17],[37,22,37,25],[37,27,37,29],[37,31,37,33],[37,35,37,36],[37,37,37,38],[37,39,37,40],[37,41,37,42],[37,45,37,46],[37,47,37,48],[36,2,36,3],[36,4,36,12],[36,16,36,17],[36,22,36,25],[36,27,36,29],[36,31,36,33],[36,35,36,36],[36,37,36,38],[36,39,36,40],[38,2,38,3],[38,4,38,12],[38,16,38,17],[38,22,38,25],[38,27,38,29],[38,47,38,48],[39,2,39,3],[39,4,39,12],[39,16,39,17],[39,22,39,25],[39,27,39,29],[39,31,39,33],[39,35,39,36],[39,37,39,38],[39,39,39,40],[38,31,38,33],[38,35,38,36],[38,37,38,38],[38,39,38,40],[38,41,38,42],[38,45,38,46],[39,41,39,42],[39,45,39,46],[39,47,39,48],[40,41,40,42],[40,45,40,46],[40,47,40,48],[41,2,41,3],[41,4,41,12],[41,16,41,17],[41,22,41,25],[41,27,41,29],[41,47,41,48],[41,31,41,33],[41,35,41,36],[41,37,41,38],[41,39,41,40],[41,41,41,42],[41,45,41,46],[40,2,40,3],[40,4,40,12],[40,16,40,17],[40,22,40,25],[40,27,40,29],[40,31,40,33],[40,35,40,36],[40,37,40,38],[40,39,40,40],[42,41,42,42],[42,45,42,46],[42,47,42,48],[43,2,43,3],[43,4,43,12],[43,16,43,17],[43,22,43,25],[43,27,43,29],[43,31,43,33],[43,35,43,36],[43,37,43,38],[43,39,43,40],[43,41,43,42],[43,45,43,46],[43,47,43,48],[42,2,42,3],[42,4,42,12],[42,16,42,17],[42,22,42,25],[42,27,42,29],[42,31,42,33],[42,35,42,36],[42,37,42,38],[42,39,42,40],[44,2,44,3],[44,4,44,12],[44,16,44,17],[44,22,44,25],[44,27,44,29],[44,47,44,48],[45,2,45,3],[45,4,45,12],[45,16,45,17],[45,22,45,25],[45,27,45,29],[45,31,45,33],[45,35,45,36],[45,37,45,38],[45,39,45,40],[44,31,44,33],[44,35,44,36],[44,37,44,38],[44,39,44,40],[44,41,44,42],[44,45,44,46],[45,41,45,42],[45,45,45,46],[45,47,45,48],[46,41,46,42],[46,45,46,46],[46,47,46,48],[47,2,47,3],[47,4,47,12],[47,16,47,17],[47,22,47,25],[47,27,47,29],[47,47,47,48],[47,31,47,33],[47,35,47,36],[47,37,47,38],[47,39,47,40],[47,41,47,42],[47,45,47,46],[46,2,46,3],[46,4,46,12],[46,16,46,17],[46,22,46,25],[46,27,46,29],[46,31,46,33],[46,35,46,36],[46,37,46,38],[46,39,46,40],[48,41,48,42],[48,45,48,46],[48,47,48,48],[49,2,49,3],[49,4,49,12],[49,16,49,17],[49,22,49,25],[49,27,49,29],[49,31,49,33],[49,35,49,36],[49,37,49,38],[49,39,49,40],[49,41,49,42],[49,45,49,46],[49,47,49,48],[48,2,48,3],[48,4,48,12],[48,16,48,17],[48,22,48,25],[48,27,48,29],[48,31,48,33],[48,35,48,36],[48,37,48,38],[48,39,48,40],[50,2,50,3],[50,4,50,12],[50,16,50,17],[50,22,50,25],[50,27,50,29],[50,47,50,48],[51,2,51,3],[51,4,51,12],[51,16,51,17],[51,22,51,25],[51,27,51,29],[51,31,51,33],[51,35,51,36],[51,37,51,38],[51,39,51,40],[50,31,50,33],[50,35,50,36],[50,37,50,38],[50,39,50,40],[50,41,50,42],[50,45,50,46],[51,41,51,42],[51,45,51,46],[51,47,51,48],[52,41,52,42],[52,45,52,46],[52,47,52,48],[53,2,53,3],[53,4,53,12],[53,16,53,17],[53,22,53,25],[53,27,53,29],[53,47,53,48],[53,31,53,33],[53,35,53,36],[53,37,53,38],[53,39,53,40],[53,41,53,42],[53,45,53,46],[52,2,52,3],[52,4,52,12],[52,16,52,17],[52,22,52,25],[52,27,52,29],[52,31,52,33],[52,35,52,36],[52,37,52,38],[52,39,52,40],[54,41,54,42],[54,45,54,46],[54,47,54,48],[55,2,55,3],[55,4,55,12],[55,16,55,17],[55,22,55,25],[55,27,55,29],[55,31,55,33],[55,35,55,36],[55,37,55,38],[55,39,55,40],[55,41,55,42],[55,45,55,46],[55,47,55,48],[54,2,54,3],[54,4,54,12],[54,16,54,17],[54,22,54,25],[54,27,54,29],[54,31,54,33],[54,35,54,36],[54,37,54,38],[54,39,54,40],[56,2,56,3],[56,4,56,12],[56,16,56,17],[56,22,56,25],[56,27,56,29],[56,47,56,48],[57,2,57,3],[57,4,57,12],[57,16,57,17],[57,22,57,25],[57,27,57,29],[57,31,57,33],[57,35,57,36],[57,37,57,38],[57,39,57,40],[56,31,56,33],[56,35,56,36],[56,37,56,38],[56,39,56,40],[56,41,56,42],[56,45,56,46],[57,41,57,42],[57,45,57,46],[57,47,57,48],[62,14,62,21],[62,22,62,25],[62,27,62,29],[62,31,62,33],[59,47,59,48],[60,14,60,21],[60,22,60,25],[60,27,60,29],[60,31,60,33],[61,14,61,21],[61,22,61,25],[61,27,61,29],[61,31,61,33],[59,31,59,33],[59,35,59,36],[59,37,59,38],[59,39,59,40],[59,41,59,42],[59,45,59,46],[58,41,58,42],[58,45,58,46],[58,47,58,48],[58,31,58,33],[58,35,58,36],[58,37,58,38],[58,39,58,40],[59,2,59,3],[59,4,59,12],[59,16,59,17],[59,22,59,25],[59,27,59,29],[58,2,58,3],[58,4,58,12],[58,16,58,17],[58,22,58,25],[58,27,58,29]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor"]
[]
[]
[]
[]
[]
[]
[null,null,"P2.","Breakout Labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payroll OT Calculator",null,null,null,null,null,null,null,"Day Rate to State Law"]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,null,"Overtime",null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance",null,null,null,"Base",null,"Hourly",null,"State OT",null,"Fringes",null,"State",null,"State Day",null,"State Day"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,2,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hours",null,"Rate",null,"Rate",null,"Rate",null,"Basis",null,"Strt Total",null,"OT Total"]
[null,null,501,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,{"$f":"IF(ISNUMBER(N11),(N11*Q11*IF(ISNUMBER(T11),T11,1)+(IFERROR(U11*(Q11/AJ11)*1.5,0))+(IFERROR(V11*(Q11/AJ11)*2,0))),0)","v":0},null,null,null,null,0,null,null,null,{"$f":"AB11-W11","v":0},null,null,null,10,null,{"$f":"IFERROR(Q11/(AJ11+((AJ11-AP$11)*0.5)),0)","v":0},null,{"$f":"AL11*1.5","v":0},null,0.38,null,8,null,{"$f":"AL11*ThisSheetState","v":0},null,{"$f":"(AJ11-ThisSheetState)*AN11","v":0}]
[null,null,{"$f":"C11+1","v":502},null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,{"$f":"IFERROR(Q12/(AJ12+((AJ12-AP$11)*0.5)),0)","v":0},null,0,null,null,null,null,null,0,null,0]
[null,null,{"$f":"C12+1","v":503},null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,504,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,505,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,506,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,507,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,508,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,509,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,510,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,511,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,512,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,513,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,514,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,515,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,516,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,517,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,518,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,519,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,520,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,521,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,522,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,523,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,8,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,524,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,8,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,525,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,8,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,526,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,8,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,527,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,8,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,528,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,529,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,530,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,531,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,532,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,533,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,{"$f":"AL43*ThisSheetState","v":0},null,{"$f":"(AJ43-ThisSheetState)*AN43","v":0}]
[null,null,534,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,535,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,536,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,537,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,538,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,539,null,null,null,null,null,null,null,null,null,null,1,"days","@",345,null,"x",null,null,null,345,null,null,null,null,0,null,null,null,-345,null,null,null,10,null,23.295070898041864,null,34.942606347062792,null,null,null,null,null,186.36056718433491,null,69.885212694125585]
[null,null,540,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,541,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,542,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,543,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0,null,null,null,null,null," "]
[null,null,544,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,545,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,546,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,547,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,548,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,549,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,550,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Sub Total \"&P_TITLE","v":"Sub Total Breakout Labor"},null,null,null,null,null,null,null,{"$f":"SUM(W11:Z60)","v":345},null,null,null,null,{"$f":"SUM(AB11:AD60)","v":0},null,null,null,{"$f":"AB61-W61","v":-345}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Fringes \"&P_TITLE","v":"Fringes Breakout Labor"},null,null,null,null,null,null,null,{"$f":"IFERROR(W61*AP11,0)","v":131.1},null,null,null,null,0,null,null,null,{"$f":"AB62-W62","v":-131.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total \"&P_TITLE","v":"Total Breakout Labor"},null,null,null,null,null,null,null,{"$f":"W62+W61","v":476.1},null,null,null,null,{"$f":"SUM(AB61:AD62)","v":0},null,null,null,-476.1]

{"sheet":"P3. Breakout Talent","index":11,"n_rows":63,"n_cols":108,"rows_kept":63,"cut":false,"hidden":false,"merged":[[7,35,7,40],[7,43,7,48],[60,14,60,21],[60,22,60,25],[60,27,60,29],[60,31,60,33],[61,14,61,21],[62,14,62,21],[62,22,62,25],[62,27,62,29],[62,31,62,33],[58,14,58,21],[58,22,58,25],[58,27,58,29],[58,31,58,33],[59,14,59,21],[59,22,59,25],[59,27,59,29],[59,31,59,33],[57,2,57,3],[57,4,57,12],[57,16,57,17],[57,22,57,25],[57,27,57,29],[57,31,57,33],[56,2,56,3],[56,4,56,12],[56,16,56,17],[56,22,56,25],[56,27,56,29],[56,31,56,33],[55,2,55,3],[55,4,55,12],[55,16,55,17],[55,22,55,25],[55,27,55,29],[55,31,55,33],[54,2,54,3],[54,4,54,12],[54,16,54,17],[54,22,54,25],[54,27,54,29],[54,31,54,33],[53,2,53,3],[53,4,53,12],[53,16,53,17],[53,22,53,25],[53,27,53,29],[53,31,53,33],[52,2,52,3],[52,4,52,12],[52,16,52,17],[52,22,52,25],[52,27,52,29],[52,31,52,33],[48,14,48,21],[48,22,48,25],[48,27,48,29],[48,31,48,33],[50,22,50,25],[51,13,51,14],[51,16,51,17],[51,23,51,25],[51,27,51,29],[51,31,51,33],[47,14,47,21],[47,22,47,25],[47,27,47,29],[47,31,47,33],[47,35,47,37],[47,38,47,40],[45,35,45,40],[46,2,46,3],[46,4,46,12],[46,16,46,17],[46,22,46,25],[46,27,46,29],[46,31,46,33],[46,35,46,37],[46,38,46,40],[45,2,45,3],[45,4,45,12],[45,16,45,17],[45,22,45,25],[45,27,45,29],[45,31,45,33],[44,2,44,3],[44,4,44,12],[44,16,44,17],[44,22,44,25],[44,27,44,29],[44,31,44,33],[42,35,42,37],[42,38,42,40],[43,2,43,3],[43,4,43,12],[43,13,43,14],[43,22,43,25],[43,27,43,29],[43,31,43,33],[43,35,43,37],[43,38,43,40],[42,2,42,3],[42,4,42,12],[42,13,42,14],[42,22,42,25],[42,27,42,29],[42,31,42,33],[41,13,41,14],[41,16,41,17],[41,23,41,25],[41,27,41,29],[41,31,41,33],[41,35,41,40],[38,14,38,21],[38,22,38,25],[38,27,38,29],[38,31,38,33],[39,14,39,21],[39,22,39,25],[39,27,39,29],[39,31,39,33],[37,31,37,33],[37,35,37,36],[37,37,37,38],[37,39,37,40],[37,45,37,46],[37,47,37,48],[36,35,36,36],[36,37,36,38],[36,39,36,40],[36,45,36,46],[36,47,36,48],[37,2,37,3],[37,4,37,12],[37,16,37,17],[37,22,37,25],[37,27,37,29],[36,2,36,3],[36,4,36,12],[36,16,36,17],[36,22,36,25],[36,27,36,29],[36,31,36,33],[35,31,35,33],[35,35,35,36],[35,37,35,38],[35,39,35,40],[35,45,35,46],[35,47,35,48],[34,35,34,36],[34,37,34,38],[34,39,34,40],[34,45,34,46],[34,47,34,48],[35,2,35,3],[35,4,35,12],[35,16,35,17],[35,22,35,25],[35,27,35,29],[34,2,34,3],[34,4,34,12],[34,16,34,17],[34,22,34,25],[34,27,34,29],[34,31,34,33],[33,31,33,33],[33,35,33,36],[33,37,33,38],[33,39,33,40],[33,45,33,46],[33,47,33,48],[32,35,32,36],[32,37,32,38],[32,39,32,40],[32,45,32,46],[32,47,32,48],[33,2,33,3],[33,4,33,12],[33,16,33,17],[33,22,33,25],[33,27,33,29],[32,2,32,3],[32,4,32,12],[32,16,32,17],[32,22,32,25],[32,27,32,29],[32,31,32,33],[31,31,31,33],[31,35,31,36],[31,37,31,38],[31,39,31,40],[31,45,31,46],[31,47,31,48],[30,35,30,36],[30,37,30,38],[30,39,30,40],[30,45,30,46],[30,47,30,48],[31,2,31,3],[31,4,31,12],[31,16,31,17],[31,22,31,25],[31,27,31,29],[30,2,30,3],[30,4,30,12],[30,16,30,17],[30,22,30,25],[30,27,30,29],[30,31,30,33],[29,31,29,33],[29,35,29,36],[29,37,29,38],[29,39,29,40],[29,45,29,46],[29,47,29,48],[28,35,28,36],[28,37,28,38],[28,39,28,40],[28,45,28,46],[28,47,28,48],[29,2,29,3],[29,4,29,12],[29,16,29,17],[29,22,29,25],[29,27,29,29],[28,2,28,3],[28,4,28,12],[28,16,28,17],[28,22,28,25],[28,27,28,29],[28,31,28,33],[27,31,27,33],[27,35,27,36],[27,37,27,38],[27,39,27,40],[27,45,27,46],[27,47,27,48],[26,35,26,36],[26,37,26,38],[26,39,26,40],[26,45,26,46],[26,47,26,48],[27,2,27,3],[27,4,27,12],[27,16,27,17],[27,22,27,25],[27,27,27,29],[26,2,26,3],[26,4,26,12],[26,16,26,17],[26,22,26,25],[26,27,26,29],[26,31,26,33],[25,31,25,33],[25,35,25,36],[25,37,25,38],[25,39,25,40],[25,45,25,46],[25,47,25,48],[24,35,24,36],[24,37,24,38],[24,39,24,40],[24,45,24,46],[24,47,24,48],[25,2,25,3],[25,4,25,12],[25,16,25,17],[25,22,25,25],[25,27,25,29],[24,2,24,3],[24,4,24,12],[24,16,24,17],[24,22,24,25],[24,27,24,29],[24,31,24,33],[23,31,23,33],[23,35,23,36],[23,37,23,38],[23,39,23,40],[23,45,23,46],[23,47,23,48],[22,35,22,36],[22,37,22,38],[22,39,22,40],[22,45,22,46],[22,47,22,48],[23,2,23,3],[23,4,23,12],[23,16,23,17],[23,22,23,25],[23,27,23,29],[22,2,22,3],[22,4,22,12],[22,16,22,17],[22,22,22,25],[22,27,22,29],[22,31,22,33],[21,31,21,33],[21,35,21,36],[21,37,21,38],[21,39,21,40],[21,45,21,46],[21,47,21,48],[20,35,20,36],[20,37,20,38],[20,39,20,40],[20,45,20,46],[20,47,20,48],[21,2,21,3],[21,4,21,12],[21,16,21,17],[21,22,21,25],[21,27,21,29],[19,37,19,38],[19,39,19,40],[19,45,19,46],[19,47,19,48],[20,2,20,3],[20,4,20,12],[20,16,20,17],[20,22,20,25],[20,27,20,29],[20,31,20,33],[18,39,18,40],[18,45,18,46],[18,47,18,48],[19,2,19,3],[19,4,19,12],[19,16,19,17],[19,22,19,25],[19,27,19,29],[19,31,19,33],[19,35,19,36],[17,45,17,46],[17,47,17,48],[18,2,18,3],[18,4,18,12],[18,16,18,17],[18,22,18,25],[18,27,18,29],[18,31,18,33],[18,35,18,36],[18,37,18,38],[16,47,16,48],[17,2,17,3],[17,4,17,12],[17,16,17,17],[17,22,17,25],[17,27,17,29],[17,31,17,33],[17,35,17,36],[17,37,17,38],[17,39,17,40],[16,31,16,33],[16,35,16,36],[16,37,16,38],[16,39,16,40],[16,41,16,42],[16,45,16,46],[15,37,15,38],[15,39,15,40],[15,41,15,42],[15,45,15,46],[15,47,15,48],[16,2,16,3],[16,4,16,12],[16,16,16,17],[16,22,16,25],[16,27,16,29],[14,41,14,42],[14,45,14,46],[14,47,14,48],[15,2,15,3],[15,4,15,12],[15,16,15,17],[15,22,15,25],[15,27,15,29],[15,31,15,33],[15,35,15,36],[13,47,13,48],[14,2,14,3],[14,4,14,12],[14,16,14,17],[14,22,14,25],[14,27,14,29],[14,31,14,33],[14,35,14,36],[14,37,14,38],[14,39,14,40],[13,31,13,33],[13,35,13,36],[13,37,13,38],[13,39,13,40],[13,41,13,42],[13,45,13,46],[12,37,12,38],[12,39,12,40],[12,41,12,42],[12,45,12,46],[12,47,12,48],[13,2,13,3],[13,4,13,12],[13,16,13,17],[13,22,13,25],[13,27,13,29],[11,41,11,42],[11,45,11,46],[11,47,11,48],[12,2,12,3],[12,4,12,12],[12,16,12,17],[12,22,12,25],[12,27,12,29],[12,31,12,33],[12,35,12,36],[10,47,10,48],[11,2,11,3],[11,4,11,12],[11,16,11,17],[11,22,11,25],[11,27,11,29],[11,31,11,33],[11,35,11,36],[11,37,11,38],[11,39,11,40],[10,35,10,36],[10,37,10,38],[10,39,10,40],[10,41,10,42],[10,43,10,44],[10,45,10,46],[10,2,10,3],[10,4,10,12],[10,16,10,17],[10,22,10,25],[10,27,10,29],[10,31,10,33],[8,47,8,48],[9,35,9,36],[9,37,9,38],[9,39,9,40],[9,41,9,42],[9,43,9,44],[9,45,9,46],[9,47,9,48],[8,35,8,36],[8,37,8,38],[8,39,8,40],[8,41,8,42],[8,43,8,44],[8,45,8,46],[7,22,7,25],[8,4,9,8],[8,13,9,14],[8,16,9,17],[8,19,9,19],[8,20,8,21],[8,22,9,25],[8,27,9,29],[8,31,9,33]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Talent"]
[]
[]
[]
[]
[]
[]
[null,null,"P3.","Breakout Talent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payroll OT Calculator",null,null,null,null,null,null,null,"Day Rate to State Law"]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,"QTY","Overtime",null,"Estimate",null,null,null,null,"Actual",null,null,null,"Variance",null,null,null,"Base",null,"Hourly",null,"State OT",null,"Fringes",null,"State",null,"State Day",null,"State Day"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,2,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hours",null,"Rate",null,"Rate",null,"Rate",null,"Basis",null,"Strt Total",null,"OT Total"]
[null,null,100,null,"O/C Principals",null,null,null,null,null,null,null,null,1,"days","@",1000,null,"x",null,1,null,{"$f":"IF(ISNUMBER(N11),(N11*Q11*IF(ISNUMBER(T11),T11,1)+(IFERROR(U11*(Q11/AJ11)*1.5,0))+(IFERROR(V11*(Q11/AJ11)*2,0))),0)","v":1150},null,null,null,null,0,null,null,null,{"$f":"AB11-W11","v":-1150},null,null,null,10,null,{"$f":"IFERROR(Q11/(AJ11+((AJ11-HourlyState_M)*0.5)),0)","v":66.666666666666671},null,{"$f":"AL11*1.5","v":100},null,0,null,8,null,{"$f":"AL11*ThisSheetState","v":533.33333333333337},null,{"$f":"(AJ11-ThisSheetState)*AN11","v":200}]
[null,null,{"$f":"C11+1","v":101},null,"O/C Principals",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,{"$f":"IF(ISNUMBER(N12),(N12*Q12*IF(ISNUMBER(T12),T12,1)+(IFERROR(U12*(Q12/AJ12)*1.5,0))+(IFERROR(V12*(Q12/AJ12)*2,0))),0)","v":0},null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,{"$f":"AL12*ThisSheetState","v":0},null,{"$f":"(AJ12-ThisSheetState)*AN12","v":0}]
[null,null,{"$f":"C12+1","v":102},null,"O/C Principals",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,103,null,"O/C Principals",null,null,null,null,null,null,null,null,1,"days","@",1000,null,"x",null,1,null,1150,null,null,null,null,0,null,null,null,-1150,null,null,null,10,null,{"$f":"IFERROR(Q14/(AJ14+((AJ14-HourlyState_M)*0.5)),0)","v":66.666666666666671},null,100,null,null,null,null,null,533.33333333333337,null,200]
[null,null,104,null,"O/C Principals",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,105,null,"O/C Principals",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,106,null,"O/C Principals",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,107,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,108,null,"Office Extras",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,109,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,110,null,"Crowd Extras",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,111,null,"General Extras",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,112,null,"General Extras",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,113,null,"General Extras",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,114,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,115,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,116,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,117,null,"Hand Models",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,118,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,119,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,120,null,"Voice Over",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,121,null,"Fitting Fees",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,122,null,"Fitting Fees",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,123,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,{"$f":"AL34*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,124,null,"Audition Fees",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,{"$f":"AL35*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,125,null,"Audition Fees",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,{"$f":"AL36*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,126,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,{"$f":"AL37*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,127,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,{"$f":"AL38*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Sub Total \"&P_TITLE","v":"Sub Total Breakout Talent"},null,null,null,null,null,null,null,{"$f":"SUM(W11:Z38)","v":2300},null,null,null,null,{"$f":"SUM(AB11:AD38)","v":0},null,null,null,-2300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Fringes \"&P_TITLE","v":"Fringes Breakout Talent"},null,null,null,null,null,null,null,{"$f":"W39*thisSheetFringes","v":0},null,null,null,null,0,null,null,null,0]
[]
[null,null,null,null,"Additional Talent Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance",null,null,null,"Talent Agency & Payroll"]
[null,null,{"$f":"C38+1","v":128},null,"Talent Agency Fees",null,null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"W39*N43*0.01","v":0},null,null,null,null,0,null,null,null,{"$f":"AB43-W43","v":0},null,null,null,"Agency Fees",null,null,"Payroll Svc."]
[null,null,{"$f":"C43+1","v":129},null,"Talent Payroll Service",null,null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"W39*N44*0.01","v":0},null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,{"$f":"C44+1","v":130},null,"Talent Wardrobe Allowance",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N45*Q45*(IF(ISNUMBER(T45),T45,IF(ISNUMBER(N45),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,131,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N46*Q46*(IF(ISNUMBER(T46),T46,IF(ISNUMBER(N46),1,0)))","v":0},null,null,null,null,0,null,null,null,0,null,null,null,"Handling Fees"]
[null,null,132,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N47*Q47*(IF(ISNUMBER(T47),T47,IF(ISNUMBER(N47),1,0)))","v":0},null,null,null,null,0,null,null,null,0,null,null,null,{"$f":"C8","v":"P3."},null,null,{"$f":"C51","v":"P1b."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Handling Fee \"&P_TITLE","v":"Handling Fee Breakout Talent"},null,null,null,null,null,null,null,{"$f":"(SUM(W43:Z47)+(W39+W40))*AJ48","v":0},null,null,null,null,{"$f":"W48","v":0},null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total \"&P_TITLE","v":"Total Breakout Talent"},null,null,null,null,null,null,null,{"$f":"W48+W40+W39+SUM(W43:Z47)","v":2300},null,null,null,null,{"$f":"AB48+AB40+AB39+SUM(AB43:AD47)","v":0},null,null,null,-2300]
[]
[null,null,"P1b.",{"$f":"P_TITLE&\" Expenses\"","v":"Breakout Talent Expenses"}]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,"QTY",null,null,"Rate",null,null,"Days",null,null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance"]
[null,null,{"$f":"C47+1","v":133},null,"Talent Air Fares",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N53*Q53*(IF(ISNUMBER(T53),T53,IF(ISNUMBER(N53),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB53-W53","v":0}]
[null,null,{"$f":"C53+1","v":134},null,"Talent Per Diem",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,135,null,"Talent Gd Transportation",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,136,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,137,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,138,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Sub Total \"&D51","v":"Sub Total Breakout Talent Expenses"},null,null,null,null,null,null,null,{"$f":"SUM(W53:Z58)","v":0},null,null,null,null,{"$f":"SUM(AB53:AD58)","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Handling Fee \"&D51","v":"Handling Fee Breakout Talent Expenses"},null,null,null,null,null,null,null,{"$f":"W59*AM48","v":0},null,null,null,null,{"$f":"W60","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total \"&D51","v":"Total Breakout Talent Expenses"},null,null,null,null,null,null,null,{"$f":"W59+W60","v":0},null,null,null,null,{"$f":"SUM(AB59:AD60)","v":0},null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total P1",null,null,null,null,null,null,null,{"$f":"W61+W49","v":2300},null,null,null,null,{"$f":"AB61+AB49","v":0},null,null,null,{"$f":"AB63-P_TOT","v":-2300}]

{"sheet":"P4. Breakout Blank","index":12,"n_rows":72,"n_cols":108,"rows_kept":72,"cut":false,"hidden":false,"merged":[[70,35,70,42],[70,43,70,44],[71,14,71,21],[71,22,71,25],[71,27,71,29],[71,31,71,33],[69,14,69,21],[69,22,69,25],[69,27,69,29],[69,31,69,33],[70,14,70,21],[70,22,70,25],[70,27,70,29],[70,31,70,33],[67,2,67,3],[67,22,67,25],[67,27,67,29],[67,31,67,33],[68,2,68,3],[68,22,68,25],[68,27,68,29],[68,31,68,33],[65,2,65,3],[65,22,65,25],[65,27,65,29],[65,31,65,33],[66,2,66,3],[66,22,66,25],[66,27,66,29],[66,31,66,33],[63,2,63,3],[63,22,63,25],[63,27,63,29],[63,31,63,33],[64,2,64,3],[64,22,64,25],[64,27,64,29],[64,31,64,33],[61,2,61,3],[61,22,61,25],[61,27,61,29],[61,31,61,33],[62,2,62,3],[62,22,62,25],[62,27,62,29],[62,31,62,33],[59,2,59,3],[59,22,59,25],[59,27,59,29],[59,31,59,33],[60,2,60,3],[60,22,60,25],[60,27,60,29],[60,31,60,33],[57,2,57,3],[57,22,57,25],[57,27,57,29],[57,31,57,33],[58,2,58,3],[58,22,58,25],[58,27,58,29],[58,31,58,33],[55,2,55,3],[55,22,55,25],[55,27,55,29],[55,31,55,33],[56,2,56,3],[56,22,56,25],[56,27,56,29],[56,31,56,33],[53,2,53,3],[53,22,53,25],[53,27,53,29],[53,31,53,33],[54,2,54,3],[54,22,54,25],[54,27,54,29],[54,31,54,33],[51,2,51,3],[51,22,51,25],[51,27,51,29],[51,31,51,33],[52,2,52,3],[52,22,52,25],[52,27,52,29],[52,31,52,33],[49,2,49,3],[49,22,49,25],[49,27,49,29],[49,31,49,33],[50,2,50,3],[50,22,50,25],[50,27,50,29],[50,31,50,33],[47,2,47,3],[47,22,47,25],[47,27,47,29],[47,31,47,33],[48,2,48,3],[48,22,48,25],[48,27,48,29],[48,31,48,33],[45,2,45,3],[45,22,45,25],[45,27,45,29],[45,31,45,33],[46,2,46,3],[46,22,46,25],[46,27,46,29],[46,31,46,33],[43,2,43,3],[43,22,43,25],[43,27,43,29],[43,31,43,33],[44,2,44,3],[44,22,44,25],[44,27,44,29],[44,31,44,33],[41,2,41,3],[41,22,41,25],[41,27,41,29],[41,31,41,33],[42,2,42,3],[42,22,42,25],[42,27,42,29],[42,31,42,33],[39,2,39,3],[39,22,39,25],[39,27,39,29],[39,31,39,33],[40,2,40,3],[40,22,40,25],[40,27,40,29],[40,31,40,33],[37,2,37,3],[37,22,37,25],[37,27,37,29],[37,31,37,33],[38,2,38,3],[38,22,38,25],[38,27,38,29],[38,31,38,33],[35,2,35,3],[35,22,35,25],[35,27,35,29],[35,31,35,33],[36,2,36,3],[36,22,36,25],[36,27,36,29],[36,31,36,33],[33,2,33,3],[33,22,33,25],[33,27,33,29],[33,31,33,33],[34,2,34,3],[34,22,34,25],[34,27,34,29],[34,31,34,33],[31,2,31,3],[31,22,31,25],[31,27,31,29],[31,31,31,33],[32,2,32,3],[32,22,32,25],[32,27,32,29],[32,31,32,33],[29,2,29,3],[29,22,29,25],[29,27,29,29],[29,31,29,33],[30,2,30,3],[30,22,30,25],[30,27,30,29],[30,31,30,33],[27,2,27,3],[27,22,27,25],[27,27,27,29],[27,31,27,33],[28,2,28,3],[28,22,28,25],[28,27,28,29],[28,31,28,33],[25,2,25,3],[25,22,25,25],[25,27,25,29],[25,31,25,33],[26,2,26,3],[26,22,26,25],[26,27,26,29],[26,31,26,33],[23,2,23,3],[23,22,23,25],[23,27,23,29],[23,31,23,33],[24,2,24,3],[24,22,24,25],[24,27,24,29],[24,31,24,33],[21,2,21,3],[21,22,21,25],[21,27,21,29],[21,31,21,33],[22,2,22,3],[22,22,22,25],[22,27,22,29],[22,31,22,33],[19,2,19,3],[19,22,19,25],[19,27,19,29],[19,31,19,33],[20,2,20,3],[20,22,20,25],[20,27,20,29],[20,31,20,33],[17,2,17,3],[17,22,17,25],[17,27,17,29],[17,31,17,33],[18,2,18,3],[18,22,18,25],[18,27,18,29],[18,31,18,33],[15,2,15,3],[15,22,15,25],[15,27,15,29],[15,31,15,33],[16,2,16,3],[16,22,16,25],[16,27,16,29],[16,31,16,33],[13,2,13,3],[13,22,13,25],[13,27,13,29],[13,31,13,33],[14,2,14,3],[14,22,14,25],[14,27,14,29],[14,31,14,33],[11,2,11,3],[11,22,11,25],[11,27,11,29],[11,31,11,33],[12,2,12,3],[12,22,12,25],[12,27,12,29],[12,31,12,33],[9,2,9,3],[9,22,9,25],[9,27,9,29],[9,31,9,33],[10,2,10,3],[10,22,10,25],[10,27,10,29],[10,31,10,33],[7,22,7,25],[7,27,7,29],[7,31,7,33],[8,22,8,25],[8,27,8,29],[8,31,8,33]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blank"]
[]
[]
[]
[]
[]
[]
[null,null,"P4.","Breakout Blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate",null,null,null,null,"Actual",null,null,null,"Variance"]
[null,null,200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"AB10-W10","v":0}]
[null,null,{"$f":"C10+1","v":201},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"AB11-W11","v":0}]
[null,null,{"$f":"C11+1","v":202},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,208,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,214,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,221,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,223,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,239,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,243,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,253,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,254,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,257,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Sub Total \"&D8","v":"Sub Total Breakout Blank"},null,null,null,null,null,null,null,{"$f":"SUM(W10:Z69)","v":0},null,null,null,null,{"$f":"SUM(AB10:AD69)","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Handling \"&D8","v":"Handling Breakout Blank"},null,null,null,null,null,null,null,{"$f":"W70*AR71","v":0},null,null,null,null,{"$f":"W71","v":0},null,null,null,0,null,null,null,{"$f":"\"Handling  \"&D8","v":"Handling  Breakout Blank"},null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total \"&D8","v":"Total Breakout Blank"},null,null,null,null,null,null,null,{"$f":"SUM(W70:Z71)","v":0},null,null,null,null,{"$f":"SUM(AB70:AD71)","v":0},null,null,null,0]

{"sheet":"Q","index":13,"n_rows":61,"n_cols":56,"rows_kept":61,"cut":false,"hidden":true,"merged":[[60,14,60,21],[5,47,5,49],[5,43,5,45],[5,39,5,41],[5,35,5,37],[5,31,5,33],[5,23,5,25],[5,17,5,18],[35,27,35,29],[46,18,46,19],[22,31,22,33],[23,31,23,33],[25,31,25,33],[26,31,26,33],[27,31,27,33],[28,31,28,33],[24,31,24,33],[13,31,13,33],[15,31,15,33],[26,18,26,19],[26,22,26,25],[29,18,29,19],[29,22,29,25],[8,39,8,41],[60,22,60,25],[44,47,44,49],[45,47,45,49],[46,47,46,49],[47,47,47,49],[48,47,48,49],[49,47,49,49],[50,47,50,49],[51,47,51,49],[44,39,44,41],[45,39,45,41],[46,39,46,41],[47,39,47,41],[48,39,48,41],[49,39,49,41],[50,39,50,41],[58,31,58,33],[59,31,59,33],[60,31,60,33],[52,31,52,33],[54,31,54,33],[55,31,55,33],[56,31,56,33],[48,22,48,25],[47,2,47,3],[47,4,47,13],[40,15,40,16],[50,2,50,3],[50,18,50,19],[45,2,45,3],[45,4,45,13],[45,15,45,16],[45,18,45,19],[48,18,48,19],[50,15,50,16],[49,18,49,19],[42,2,42,3],[47,15,47,16],[47,18,47,19],[42,4,42,13],[44,18,44,19],[46,15,46,16],[45,27,45,29],[45,31,45,33],[46,27,46,29],[46,31,46,33],[47,27,47,29],[47,31,47,33],[40,31,40,33],[41,31,41,33],[42,31,42,33],[43,31,43,33],[54,2,54,3],[54,4,54,13],[54,15,54,16],[54,18,54,19],[57,31,57,33],[11,15,11,16],[11,18,11,19],[11,22,11,25],[12,15,12,16],[12,18,12,19],[12,22,12,25],[44,2,44,3],[44,4,44,13],[46,2,46,3],[46,4,46,13],[42,15,42,16],[42,18,42,19],[42,22,42,25],[43,15,43,16],[43,18,43,19],[43,22,43,25],[44,15,44,16],[39,2,39,3],[44,31,44,33],[38,2,38,3],[38,4,38,13],[37,2,37,3],[30,4,30,13],[30,15,30,16],[30,18,30,19],[30,22,30,25],[31,15,31,16],[31,18,31,19],[31,22,31,25],[31,4,31,13],[35,4,35,13],[32,15,32,16],[32,18,32,19],[32,22,32,25],[32,4,32,13],[34,2,34,3],[36,2,36,3],[59,2,59,3],[59,4,59,13],[59,15,59,16],[59,18,59,19],[59,22,59,25],[56,2,56,3],[56,4,56,13],[56,15,56,16],[56,18,56,19],[56,22,56,25],[57,2,57,3],[57,4,57,13],[57,15,57,16],[57,18,57,19],[57,22,57,25],[58,2,58,3],[58,4,58,13],[58,15,58,16],[58,18,58,19],[58,22,58,25],[47,22,47,25],[39,4,39,13],[40,22,40,25],[41,18,41,19],[41,22,41,25],[40,4,40,13],[34,15,34,16],[34,18,34,19],[34,22,34,25],[39,22,39,25],[41,4,41,13],[39,15,39,16],[39,18,39,19],[44,22,44,25],[36,15,36,16],[36,18,36,19],[36,22,36,25],[37,4,37,13],[46,22,46,25],[35,15,35,16],[35,18,35,19],[35,22,35,25],[45,22,45,25],[40,18,40,19],[13,27,13,29],[18,27,18,29],[35,31,35,33],[36,31,36,33],[37,31,37,33],[38,31,38,33],[30,31,30,33],[13,15,13,16],[13,18,13,19],[13,22,13,25],[14,15,14,16],[14,18,14,19],[14,22,14,25],[15,15,15,16],[15,18,15,19],[15,22,15,25],[16,15,16,16],[16,18,16,19],[20,15,20,16],[20,18,20,19],[20,22,20,25],[21,15,21,16],[21,18,21,19],[21,22,21,25],[52,2,52,3],[52,4,52,13],[52,15,52,16],[6,2,6,3],[7,2,7,3],[19,2,19,3],[8,2,8,3],[17,2,17,3],[16,2,16,3],[10,2,10,3],[9,2,9,3],[13,2,13,3],[12,2,12,3],[11,2,11,3],[15,2,15,3],[21,2,21,3],[18,2,18,3],[20,2,20,3],[14,2,14,3],[14,4,14,13],[15,4,15,13],[29,2,29,3],[32,2,32,3],[23,2,23,3],[53,2,53,3],[53,4,53,13],[53,15,53,16],[53,18,53,19],[53,22,53,25],[48,15,48,16],[49,15,49,16],[55,2,55,3],[55,4,55,13],[55,15,55,16],[50,4,50,13],[51,15,51,16],[54,22,54,25],[51,2,51,3],[51,4,51,13],[48,2,48,3],[48,4,48,13],[49,2,49,3],[49,4,49,13],[55,18,55,19],[55,22,55,25],[50,22,50,25],[51,18,51,19],[49,22,49,25],[51,22,51,25],[57,27,57,29],[53,27,53,29],[27,2,27,3],[41,2,41,3],[40,2,40,3],[28,2,28,3],[26,2,26,3],[25,2,25,3],[38,15,38,16],[38,18,38,19],[38,22,38,25],[41,15,41,16],[43,2,43,3],[43,4,43,13],[38,27,38,29],[42,27,42,29],[40,27,40,29],[41,27,41,29],[52,27,52,29],[51,27,51,29],[48,27,48,29],[49,27,49,29],[44,27,44,29],[22,2,22,3],[31,2,31,3],[24,2,24,3],[33,2,33,3],[30,2,30,3],[35,2,35,3],[37,27,37,29],[37,15,37,16],[37,18,37,19],[37,22,37,25],[29,27,29,29],[32,27,32,29],[34,27,34,29],[36,27,36,29],[31,27,31,29],[33,15,33,16],[33,18,33,19],[33,22,33,25],[33,4,33,13],[12,39,12,41],[6,31,6,33],[7,31,7,33],[8,31,8,33],[9,31,9,33],[10,31,10,33],[11,31,11,33],[12,31,12,33],[6,35,6,37],[35,39,35,41],[33,27,33,29],[28,4,28,13],[29,4,29,13],[21,4,21,13],[22,4,22,13],[23,4,23,13],[25,4,25,13],[26,4,26,13],[22,15,22,16],[24,15,24,16],[23,15,23,16],[26,15,26,16],[25,15,25,16],[31,39,31,41],[27,4,27,13],[6,43,6,45],[6,39,6,41],[6,47,6,49],[7,39,7,41],[7,47,7,49],[9,47,9,49],[10,39,10,41],[10,47,10,49],[11,39,11,41],[11,47,11,49],[9,39,9,41],[8,47,8,49],[12,47,12,49],[13,39,13,41],[18,39,18,41],[22,22,22,25],[34,4,34,13],[36,4,36,13],[23,22,23,25],[27,15,27,16],[27,18,27,19],[27,22,27,25],[28,15,28,16],[28,18,28,19],[28,22,28,25],[29,15,29,16],[16,4,16,13],[17,4,17,13],[24,4,24,13],[25,27,25,29],[26,27,26,29],[27,27,27,29],[16,31,16,33],[17,31,17,33],[18,31,18,33],[14,31,14,33],[35,47,35,49],[55,39,55,41],[18,4,18,13],[19,4,19,13],[14,39,14,41],[55,27,55,29],[50,27,50,29],[19,31,19,33],[20,31,20,33],[21,31,21,33],[16,22,16,25],[17,15,17,16],[17,18,17,19],[17,22,17,25],[18,15,18,16],[18,18,18,19],[18,22,18,25],[19,15,19,16],[19,18,19,19],[19,22,19,25],[52,18,52,19],[52,22,52,25],[24,18,24,19],[39,27,39,29],[13,47,13,49],[25,47,25,49],[26,39,26,41],[26,47,26,49],[14,47,14,49],[21,47,21,49],[16,39,16,41],[17,39,17,41],[16,47,16,49],[17,47,17,49],[18,47,18,49],[15,39,15,41],[15,47,15,49],[23,47,23,49],[22,39,22,41],[22,47,22,49],[19,39,19,41],[19,47,19,49],[20,39,20,41],[20,47,20,49],[24,39,24,41],[24,47,24,49],[25,39,25,41],[23,39,23,41],[6,4,6,13],[7,4,7,13],[8,4,8,13],[9,4,9,13],[10,4,10,13],[11,4,11,13],[12,4,12,13],[13,4,13,13],[20,4,20,13],[5,14,5,16],[5,27,5,29],[6,27,6,29],[7,27,7,29],[8,27,8,29],[9,27,9,29],[10,27,10,29],[11,27,11,29],[12,27,12,29],[6,15,6,16],[6,18,6,19],[6,22,6,25],[7,15,7,16],[7,18,7,19],[7,22,7,25],[8,15,8,16],[8,18,8,19],[8,22,8,25],[9,15,9,16],[9,18,9,19],[9,22,9,25],[10,15,10,16],[10,18,10,19],[10,22,10,25],[14,27,14,29],[24,27,24,29],[30,27,30,29],[22,18,22,19],[23,18,23,19],[21,39,21,41],[27,39,27,41],[27,47,27,49],[28,39,28,41],[28,47,28,49],[29,39,29,41],[29,47,29,49],[15,27,15,29],[16,27,16,29],[17,27,17,29],[20,27,20,29],[21,27,21,29],[22,27,22,29],[23,27,23,29],[19,27,19,29],[28,27,28,29],[24,22,24,25],[25,18,25,19],[25,22,25,25],[31,47,31,49],[32,39,32,41],[32,47,32,49],[29,31,29,33],[31,31,31,33],[32,31,32,33],[33,31,33,33],[34,31,34,33],[34,47,34,49],[33,39,33,41],[33,47,33,49],[34,39,34,41],[30,39,30,41],[30,47,30,49],[54,39,54,41],[43,39,43,41],[43,47,43,49],[36,39,36,41],[36,47,36,49],[37,39,37,41],[37,47,37,49],[42,47,42,49],[39,31,39,33],[38,47,38,49],[54,47,54,49],[39,39,39,41],[39,47,39,49],[51,39,51,41],[48,31,48,33],[40,47,40,49],[41,39,41,41],[41,47,41,49],[42,39,42,41],[40,39,40,41],[49,31,49,33],[50,31,50,33],[51,31,51,33],[54,27,54,29],[53,31,53,33],[4,28,4,49],[60,39,60,41],[60,47,60,49],[59,27,59,29],[59,39,59,41],[59,47,59,49],[55,47,55,49],[57,39,57,41],[57,47,57,49],[53,39,53,41],[53,47,53,49],[58,27,58,29],[58,39,58,41],[58,47,58,49],[60,27,60,29],[56,27,56,29],[56,39,56,41],[56,47,56,49],[52,39,52,41],[52,47,52,49],[38,39,38,41],[43,27,43,29]]}
[]
[]
[]
[]
[null,null,"Q.","Editorial"]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,"QTY",null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance",null,null,null,"Q Markup",null,null,"MU","Line MU",null,null,null,"Q Tax",null,null,"TX","Line TX"]
[null,null,2010,null,"File Conversion & Transcoding",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,{"$f":"O7*S7*(IF(ISNUMBER(V7),V7,IF(ISNUMBER(O7),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB7-W7","v":0},null,null,null,0,null,null,null,{"$f":"IF(AM7=\"X\",W7*Q_MU,0)","v":0},null,null,null,0,null,null,null,{"$f":"IF(AU7=\"X\",W7*Q_TX,0)","v":0}]
[null,null,2020,null,"Breakdown",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,{"$f":"O8*S8*(IF(ISNUMBER(V8),V8,IF(ISNUMBER(O8),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB8-W8","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2030,null,"Stock Footage Search",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2040,null,"Digital Dalies Transfer",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2050,null,"Transcription / Translation",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2070,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2090,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2110,null,"Offline Edit System",null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2120,null,"Off-Line Graphics System",null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2130,null,"Data Backup / Restore",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2140,null,"Conform",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2150,null,"Hi-Res Conform",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,""]
[null,null,2170,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,""]
[null,null,2180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,""]
[null,null,2190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,""]
[null,null,2210,null,"Mix Prep",null,null,null,null,null,null,null,null,null,null,"flat",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,""]
[null,null,2220,null,"Color Prep",null,null,null,null,null,null,null,null,null,null,"flat",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,""]
[null,null,2230,null,"Conform Prep",null,null,null,null,null,null,null,null,null,null,"flat",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,""]
[null,null,2240,null,"Graphics Prep",null,null,null,null,null,null,null,null,null,null,"flat",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,""]
[null,null,2250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,""]
[null,null,2260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,""]
[null,null,2270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,""]
[null,null,2280,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,""]
[null,null,2290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,""]
[null,null,2310,null,"Remote Off-Line Edit Suite",null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2320,null,"Digital Media",null,null,null,null,null,null,null,null,null,null,"flat",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2330,null,"Offline Posting",null,null,null,null,null,null,null,null,null,null,"flat",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2340,null,"Backup /  Restore",null,null,null,null,null,null,null,null,null,null,"flat",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2350,null,"Archiving",null,null,null,null,null,null,null,null,null,null,"flat",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(AM39=\"X\",W39*Q_MU,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AU39=\"X\",W39*Q_TX,0)","v":0}]
[null,null,2370,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2390,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2410,null,null,null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2420,null,null,null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2430,null,null,null,null,null,null,null,null,null,null,null,null,"flat",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2440,null,null,null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2450,null,null,null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2460,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2470,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2480,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2490,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2510,null,null,null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2520,null,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2530,null,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2540,null,null,null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2550,null,null,null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2560,null,null,null,null,null,null,null,null,null,null,null,null,"allow",null,null,null,null,null,null,{"$f":"O57*S57*(IF(ISNUMBER(V57),V57,IF(ISNUMBER(O57),1,0)))","v":0},null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2570,null,null,null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,{"$f":"O58*S58*(IF(ISNUMBER(V58),V58,IF(ISNUMBER(O58),1,0)))","v":0},null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2580,null,null,null,null,null,null,null,null,null,null,null,null,"allow",null,null,null,null,null,null,{"$f":"O59*S59*(IF(ISNUMBER(V59),V59,IF(ISNUMBER(O59),1,0)))","v":0},null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,2590,null,null,null,null,null,null,null,null,null,null,null,null,"days",null,null,null,null,null,null,{"$f":"O60*S60*(IF(ISNUMBER(V60),V60,IF(ISNUMBER(O60),1,0)))","v":0},null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Q",null,null,null,null,null,null,null,{"$f":"SUM(W7:Z60)","v":0},null,null,null,null,{"$f":"SUM(AB7:AD60)","v":0},null,null,null,{"$f":"AB61-W61","v":0},null,null,null,null,null,null,"Markup Q:",{"$f":"SUM(AN7:AP60)","v":0},null,null,null,null,null,null,"Tax Q:",{"$f":"SUM(AV7:AX60)","v":0}]

{"sheet":"R","index":14,"n_rows":61,"n_cols":64,"rows_kept":61,"cut":false,"hidden":true,"merged":[[60,14,60,21],[57,31,57,33],[58,31,58,33],[59,31,59,33],[60,31,60,33],[60,22,60,25],[50,47,50,49],[51,47,51,49],[52,47,52,49],[53,47,53,49],[54,47,54,49],[51,27,51,29],[52,27,52,29],[53,27,53,29],[54,27,54,29],[50,39,50,41],[51,39,51,41],[52,39,52,41],[53,39,53,41],[54,39,54,41],[51,31,51,33],[52,31,52,33],[53,31,53,33],[54,31,54,33],[60,39,60,41],[5,31,5,33],[6,31,6,33],[7,31,7,33],[8,31,8,33],[9,31,9,33],[10,31,10,33],[12,31,12,33],[13,31,13,33],[16,39,16,41],[21,39,21,41],[47,39,47,41],[33,39,33,41],[38,39,38,41],[29,39,29,41],[50,27,50,29],[50,31,50,33],[16,27,16,29],[26,27,26,29],[47,27,47,29],[36,27,36,29],[28,31,28,33],[29,31,29,33],[30,31,30,33],[31,31,31,33],[32,31,32,33],[33,31,33,33],[34,31,34,33],[35,31,35,33],[36,31,36,33],[39,31,39,33],[21,27,21,29],[33,27,33,29],[40,27,40,29],[29,27,29,29],[16,47,16,49],[9,47,9,49],[10,2,10,3],[10,4,10,13],[10,27,10,29],[10,39,10,41],[10,47,10,49],[9,2,9,3],[9,4,9,13],[9,27,9,29],[9,39,9,41],[11,47,11,49],[12,2,12,3],[15,27,15,29],[14,31,14,33],[15,31,15,33],[16,31,16,33],[11,4,11,13],[11,27,11,29],[11,31,11,33],[11,39,11,41],[12,4,12,13],[12,27,12,29],[10,22,10,25],[18,47,18,49],[17,2,17,3],[17,4,17,13],[17,27,17,29],[17,39,17,41],[18,15,18,16],[17,31,17,33],[18,31,18,33],[18,18,18,19],[18,22,18,25],[19,18,19,19],[19,22,19,25],[11,2,11,3],[26,39,26,41],[12,39,12,41],[12,47,12,49],[15,39,15,41],[15,47,15,49],[13,39,13,41],[13,47,13,49],[24,2,24,3],[24,4,24,13],[24,27,24,29],[22,39,22,41],[22,47,22,49],[23,2,23,3],[23,4,23,13],[23,27,23,29],[23,39,23,41],[17,47,17,49],[18,2,18,3],[18,4,18,13],[18,27,18,29],[18,39,18,41],[19,47,19,49],[19,2,19,3],[19,4,19,13],[19,27,19,29],[19,39,19,41],[25,27,25,29],[19,31,19,33],[20,31,20,33],[21,31,21,33],[22,31,22,33],[23,31,23,33],[24,31,24,33],[25,31,25,33],[20,39,20,41],[20,47,20,49],[21,2,21,3],[21,4,21,13],[24,39,24,41],[24,47,24,49],[21,47,21,49],[20,2,20,3],[20,4,20,13],[20,27,20,29],[19,15,19,16],[47,47,47,49],[46,2,46,3],[46,4,46,13],[46,27,46,29],[46,39,46,41],[46,47,46,49],[40,47,40,49],[41,2,41,3],[41,4,41,13],[41,27,41,29],[41,39,41,41],[41,47,41,49],[40,31,40,33],[41,31,41,33],[42,31,42,33],[43,31,43,33],[44,31,44,33],[45,31,45,33],[46,31,46,33],[47,31,47,33],[42,39,42,41],[42,47,42,49],[45,27,45,29],[40,39,40,41],[5,14,5,15],[5,17,5,18],[5,23,5,25],[5,27,5,29],[5,35,5,37],[5,39,5,41],[8,2,8,3],[8,4,8,13],[8,27,8,29],[8,39,8,41],[7,2,7,3],[7,4,7,13],[7,27,7,29],[7,39,7,41],[6,2,6,3],[6,4,6,13],[6,27,6,29],[6,39,6,41],[6,15,6,16],[6,18,6,19],[6,22,6,25],[7,15,7,16],[7,18,7,19],[7,22,7,25],[5,43,5,45],[5,47,5,49],[7,47,7,49],[8,47,8,49],[6,47,6,49],[14,2,14,3],[14,4,14,13],[14,27,14,29],[14,39,14,41],[14,47,14,49],[13,2,13,3],[13,4,13,13],[13,27,13,29],[14,15,14,16],[14,18,14,19],[14,22,14,25],[8,15,8,16],[8,18,8,19],[8,22,8,25],[9,15,9,16],[9,18,9,19],[9,22,9,25],[10,15,10,16],[10,18,10,19],[29,47,29,49],[28,2,28,3],[28,4,28,13],[28,27,28,29],[28,39,28,41],[23,47,23,49],[22,2,22,3],[22,4,22,13],[22,27,22,29],[22,15,22,16],[22,18,22,19],[22,22,22,25],[23,15,23,16],[25,39,25,41],[25,47,25,49],[25,2,25,3],[25,4,25,13],[27,2,27,3],[27,4,27,13],[27,27,27,29],[26,31,26,33],[27,31,27,33],[26,47,26,49],[27,39,27,41],[27,47,27,49],[26,2,26,3],[26,4,26,13],[32,27,32,29],[32,39,32,41],[32,47,32,49],[31,15,31,16],[31,18,31,19],[31,22,31,25],[32,15,32,16],[32,18,32,19],[32,22,32,25],[31,2,31,3],[31,4,31,13],[30,47,30,49],[30,2,30,3],[30,4,30,13],[30,27,30,29],[30,39,30,41],[28,47,28,49],[29,2,29,3],[29,4,29,13],[32,2,32,3],[32,4,32,13],[33,47,33,49],[35,39,35,41],[35,47,35,49],[33,15,33,16],[33,18,33,19],[33,22,33,25],[34,15,34,16],[34,18,34,19],[34,22,34,25],[35,15,35,16],[35,18,35,19],[35,22,35,25],[34,39,34,41],[34,47,34,49],[34,27,34,29],[38,47,38,49],[39,2,39,3],[35,27,35,29],[39,4,39,13],[39,27,39,29],[39,39,39,41],[39,47,39,49],[38,2,38,3],[38,4,38,13],[38,27,38,29],[39,15,39,16],[39,18,39,19],[36,39,36,41],[36,47,36,49],[37,2,37,3],[37,4,37,13],[39,22,39,25],[37,27,37,29],[36,2,36,3],[37,31,37,33],[38,31,38,33],[35,2,35,3],[60,47,60,49],[6,35,6,37],[6,43,6,45],[59,39,59,41],[59,47,59,49],[59,27,59,29],[57,39,57,41],[57,47,57,49],[58,27,58,29],[58,39,58,41],[58,47,58,49],[57,27,57,29],[45,39,45,41],[43,27,43,29],[43,39,43,41],[45,47,45,49],[43,47,43,49],[44,27,44,29],[44,39,44,41],[44,47,44,49],[31,27,31,29],[31,39,31,41],[31,47,31,49],[37,47,37,49],[60,27,60,29],[59,2,59,3],[59,4,59,13],[58,2,58,3],[58,4,58,13],[57,2,57,3],[57,4,57,13],[37,39,37,41],[47,2,47,3],[47,4,47,13],[44,2,44,3],[44,4,44,13],[44,15,44,16],[44,18,44,19],[44,22,44,25],[45,2,45,3],[55,39,55,41],[48,39,48,41],[41,22,41,25],[42,15,42,16],[42,18,42,19],[42,22,42,25],[46,15,46,16],[42,27,42,29],[43,2,43,3],[43,4,43,13],[43,15,43,16],[43,18,43,19],[43,22,43,25],[37,15,37,16],[37,18,37,19],[37,22,37,25],[38,15,38,16],[38,18,38,19],[38,22,38,25],[40,15,40,16],[40,18,40,19],[40,22,40,25],[41,15,41,16],[41,18,41,19],[42,4,42,13],[40,2,40,3],[40,4,40,13],[42,2,42,3],[55,47,55,49],[56,2,56,3],[56,4,56,13],[56,27,56,29],[56,39,56,41],[56,47,56,49],[55,2,55,3],[55,4,55,13],[55,27,55,29],[55,31,55,33],[56,31,56,33],[55,15,55,16],[55,18,55,19],[55,22,55,25],[56,15,56,16],[56,18,56,19],[56,22,56,25],[48,47,48,49],[49,2,49,3],[49,4,49,13],[49,27,49,29],[49,39,49,41],[49,47,49,49],[48,2,48,3],[48,4,48,13],[48,27,48,29],[49,15,49,16],[49,18,49,19],[49,22,49,25],[48,31,48,33],[49,31,49,33],[11,15,11,16],[11,18,11,19],[11,22,11,25],[12,15,12,16],[12,18,12,19],[12,22,12,25],[13,15,13,16],[13,18,13,19],[13,22,13,25],[15,2,15,3],[15,4,15,13],[15,15,15,16],[15,18,15,19],[15,22,15,25],[16,15,16,16],[16,18,16,19],[16,22,16,25],[17,15,17,16],[17,18,17,19],[17,22,17,25],[16,2,16,3],[16,4,16,13],[34,2,34,3],[34,4,34,13],[33,2,33,3],[20,15,20,16],[20,18,20,19],[20,22,20,25],[21,15,21,16],[21,18,21,19],[21,22,21,25],[28,15,28,16],[28,18,28,19],[28,22,28,25],[23,18,23,19],[23,22,23,25],[24,15,24,16],[24,18,24,19],[24,22,24,25],[25,15,25,16],[25,18,25,19],[25,22,25,25],[27,22,27,25],[50,4,50,13],[50,15,50,16],[50,18,50,19],[50,22,50,25],[29,15,29,16],[29,18,29,19],[29,22,29,25],[30,15,30,16],[30,18,30,19],[30,22,30,25],[36,15,36,16],[36,18,36,19],[36,22,36,25],[45,4,45,13],[45,15,45,16],[45,18,45,19],[45,22,45,25],[33,4,33,13],[35,4,35,13],[36,4,36,13],[53,2,53,3],[53,4,53,13],[53,15,53,16],[53,18,53,19],[53,22,53,25],[54,2,54,3],[54,4,54,13],[54,15,54,16],[54,18,54,19],[54,22,54,25],[51,2,51,3],[51,4,51,13],[51,15,51,16],[51,18,51,19],[51,22,51,25],[52,2,52,3],[52,4,52,13],[52,15,52,16],[52,18,52,19],[52,22,52,25],[50,2,50,3],[4,27,4,49],[57,15,57,16],[57,18,57,19],[57,22,57,25],[58,15,58,16],[58,18,58,19],[58,22,58,25],[59,15,59,16],[59,18,59,19],[59,22,59,25],[46,18,46,19],[46,22,46,25],[47,15,47,16],[47,18,47,19],[47,22,47,25],[48,15,48,16],[48,18,48,19],[48,22,48,25],[26,15,26,16],[26,18,26,19],[26,22,26,25],[27,15,27,16],[27,18,27,19]]}
[]
[]
[]
[]
[null,null,"R.","Social Versions"]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,"QTY",null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance",null,null,null,"R Markup",null,null,"MU","Line MU",null,null,null,"R Tax",null,null,"TX","Line TX"]
[null,null,3010,null,"Aditional Cleanup",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,{"$f":"O7*S7*(IF(ISNUMBER(V7),V7,IF(ISNUMBER(O7),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB7-W7","v":0},null,null,null,0,null,null,null,{"$f":"IF(AM7=\"X\",W7*R_MU,0)","v":0},null,null,null,0,null,null,null,{"$f":"IF(AU7=\"X\",W7*R_TX,0)","v":0}]
[null,null,3020,null,"Re-position / Re-composite",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,{"$f":"O8*S8*(IF(ISNUMBER(V8),V8,IF(ISNUMBER(O8),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB8-W8","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3030,null,"Re-animate",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3040,null,"Frame Extension",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3050,null,"Pre-Roll Versions",null,null,null,null,null,null,null,null,null,null,"flat",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3070,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3090,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3110,null,"Additional Grading",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3120,null,"File Versioning / Compression",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3130,null,"Reformatting 1 x 1",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3140,null,"Reformatting 9 x 16",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3150,null,"Reformatting 4 x 3",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3160,null,"Reformatting 5 x 4",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3170,null,null,null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3210,null,"Reframing 1 x 1",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3220,null,"Reframing  9 x 16",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3230,null,"Reframing  4 x 3",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3240,null,"Reframing  5 x 4",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,3270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3280,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3310,null,"Social mixes",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3320,null,"Social Music Edits",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,3330,null,"Additional VO Record",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3340,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3350,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(AM39=\"X\",W39*R_MU,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AU39=\"X\",W39*R_TX,0)","v":0}]
[null,null,3370,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3390,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3410,null,"Additional Drives",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3420,null,"Postings / Digital Delivery / QC",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3430,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3440,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3450,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3460,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3470,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3480,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3490,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3510,null,"Additional Drives",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3520,null,"Postings / Digital Delivery / QC",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3530,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3540,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3550,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3560,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3570,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3580,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,3590,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total R",null,null,null,null,null,null,null,{"$f":"SUM(W7:W60)","v":0},null,null,null,null,{"$f":"SUM(AB7:AD60)","v":0},null,null,null,0,null,null,null,null,null,null,"Markup R:",{"$f":"SUM(AN7:AP60)","v":0},null,null,null,null,null,null,"Tax R:",{"$f":"SUM(AV7:AX60)","v":0}]

{"sheet":"S","index":15,"n_rows":61,"n_cols":48,"rows_kept":61,"cut":false,"hidden":true,"merged":[[60,14,60,21],[60,22,60,25],[11,47,11,49],[19,47,19,49],[24,47,24,49],[32,47,32,49],[46,47,46,49],[47,47,47,49],[48,47,48,49],[49,47,49,49],[50,47,50,49],[51,47,51,49],[52,47,52,49],[47,31,47,33],[48,31,48,33],[49,31,49,33],[50,31,50,33],[51,31,51,33],[52,31,52,33],[53,31,53,33],[11,39,11,41],[19,39,19,41],[24,39,24,41],[60,27,60,29],[60,31,60,33],[32,39,32,41],[34,31,34,33],[35,31,35,33],[36,31,36,33],[37,31,37,33],[38,31,38,33],[39,31,39,33],[40,31,40,33],[46,31,46,33],[43,31,43,33],[45,31,45,33],[46,39,46,41],[45,39,45,41],[47,39,47,41],[48,39,48,41],[49,39,49,41],[50,39,50,41],[51,39,51,41],[52,39,52,41],[60,36,60,38],[51,2,51,3],[51,4,51,13],[51,15,51,16],[51,18,51,19],[46,2,46,3],[46,4,46,13],[46,15,46,16],[46,18,46,19],[46,22,46,25],[51,22,51,25],[47,2,47,3],[47,4,47,13],[48,2,48,3],[48,4,48,13],[49,2,49,3],[49,4,49,13],[50,2,50,3],[50,4,50,13],[50,22,50,25],[45,2,45,3],[45,4,45,13],[57,15,57,16],[57,18,57,19],[57,22,57,25],[55,4,55,13],[55,2,55,3],[24,2,24,3],[24,4,24,13],[24,15,24,16],[24,18,24,19],[24,22,24,25],[25,15,25,16],[25,18,25,19],[25,22,25,25],[26,15,26,16],[26,18,26,19],[26,22,26,25],[25,2,25,3],[36,15,36,16],[40,18,40,19],[40,22,40,25],[41,18,41,19],[41,22,41,25],[19,2,19,3],[19,4,19,13],[19,15,19,16],[19,18,19,19],[19,22,19,25],[18,4,18,13],[18,2,18,3],[20,18,20,19],[20,22,20,25],[20,4,20,13],[19,27,19,29],[37,27,37,29],[38,27,38,29],[15,4,15,13],[11,4,11,13],[11,15,11,16],[11,18,11,19],[11,22,11,25],[12,15,12,16],[18,15,18,16],[18,18,18,19],[18,22,18,25],[21,15,21,16],[21,18,21,19],[21,22,21,25],[22,15,22,16],[22,18,22,19],[22,22,22,25],[23,15,23,16],[23,18,23,19],[23,22,23,25],[34,15,34,16],[34,18,34,19],[34,22,34,25],[42,22,42,25],[41,31,41,33],[42,31,42,33],[35,15,35,16],[35,18,35,19],[35,22,35,25],[36,18,36,19],[36,22,36,25],[37,15,37,16],[37,18,37,19],[37,22,37,25],[38,15,38,16],[38,18,38,19],[38,22,38,25],[39,15,39,16],[39,18,39,19],[33,47,33,49],[6,39,6,41],[7,39,7,41],[8,39,8,41],[9,39,9,41],[10,39,10,41],[12,39,12,41],[13,39,13,41],[14,39,14,41],[15,39,15,41],[16,39,16,41],[17,39,17,41],[18,39,18,41],[20,39,20,41],[21,39,21,41],[22,39,22,41],[30,39,30,41],[15,47,15,49],[16,47,16,49],[17,47,17,49],[18,47,18,49],[20,47,20,49],[21,47,21,49],[22,47,22,49],[16,4,16,13],[17,4,17,13],[6,15,6,16],[6,18,6,19],[7,27,7,29],[8,27,8,29],[6,4,6,13],[7,4,7,13],[8,4,8,13],[9,4,9,13],[10,4,10,13],[12,18,12,19],[12,22,12,25],[13,15,13,16],[13,18,13,19],[13,22,13,25],[14,15,14,16],[11,27,11,29],[12,27,12,29],[13,27,13,29],[14,27,14,29],[9,27,9,29],[10,27,10,29],[9,15,9,16],[5,14,5,15],[5,23,5,25],[5,17,5,18],[6,22,6,25],[7,15,7,16],[7,18,7,19],[7,22,7,25],[8,15,8,16],[8,18,8,19],[8,22,8,25],[9,18,9,19],[9,22,9,25],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,2,11,3],[10,15,10,16],[10,18,10,19],[10,22,10,25],[13,2,13,3],[13,47,13,49],[14,47,14,49],[5,43,5,45],[6,43,6,45],[5,31,5,33],[15,27,15,29],[16,27,16,29],[17,27,17,29],[15,2,15,3],[16,2,16,3],[17,2,17,3],[12,2,12,3],[12,4,12,13],[14,2,14,3],[13,4,13,13],[14,4,14,13],[14,18,14,19],[14,22,14,25],[15,15,15,16],[15,18,15,19],[15,22,15,25],[16,15,16,16],[16,18,16,19],[18,27,18,29],[18,31,18,33],[5,47,5,49],[6,47,6,49],[7,47,7,49],[8,47,8,49],[9,47,9,49],[10,47,10,49],[8,31,8,33],[9,31,9,33],[12,47,12,49],[6,31,6,33],[7,31,7,33],[5,27,5,29],[6,27,6,29],[11,31,11,33],[12,31,12,33],[15,31,15,33],[17,31,17,33],[13,31,13,33],[6,35,6,37],[10,31,10,33],[16,22,16,25],[17,15,17,16],[17,18,17,19],[17,22,17,25],[14,31,14,33],[25,31,25,33],[26,2,26,3],[26,31,26,33],[25,4,25,13],[26,4,26,13],[23,2,23,3],[23,31,23,33],[20,2,20,3],[20,31,20,33],[21,2,21,3],[21,31,21,33],[23,4,23,13],[21,4,21,13],[22,4,22,13],[22,2,22,3],[20,27,20,29],[21,27,21,29],[22,27,22,29],[23,27,23,29],[24,27,24,29],[25,27,25,29],[26,27,26,29],[20,15,20,16],[22,31,22,33],[29,27,29,29],[30,27,30,29],[27,2,27,3],[27,31,27,33],[28,2,28,3],[28,31,28,33],[27,4,27,13],[28,4,28,13],[29,2,29,3],[29,31,29,33],[28,15,28,16],[28,18,28,19],[28,22,28,25],[29,15,29,16],[29,18,29,19],[29,22,29,25],[27,27,27,29],[28,27,28,29],[27,15,27,16],[27,18,27,19],[27,22,27,25],[30,4,30,13],[33,2,33,3],[31,2,31,3],[31,4,31,13],[31,31,31,33],[30,15,30,16],[30,18,30,19],[30,22,30,25],[31,15,31,16],[31,18,31,19],[31,22,31,25],[32,2,32,3],[32,4,32,13],[32,15,32,16],[32,18,32,19],[32,31,32,33],[32,22,32,25],[33,15,33,16],[33,18,33,19],[33,22,33,25],[31,27,31,29],[32,27,32,29],[33,27,33,29],[33,31,33,33],[19,31,19,33],[5,35,5,37],[5,39,5,41],[25,39,25,41],[24,31,24,33],[16,31,16,33],[39,2,39,3],[39,4,39,13],[34,2,34,3],[38,2,38,3],[37,2,37,3],[35,2,35,3],[36,2,36,3],[33,4,33,13],[34,4,34,13],[35,4,35,13],[36,4,36,13],[37,4,37,13],[38,4,38,13],[30,2,30,3],[30,31,30,33],[29,4,29,13],[28,39,28,41],[29,39,29,41],[23,47,23,49],[25,47,25,49],[26,47,26,49],[27,47,27,49],[28,47,28,49],[29,47,29,49],[26,39,26,41],[27,39,27,41],[23,39,23,41],[30,47,30,49],[60,47,60,49],[33,39,33,41],[34,39,34,41],[35,39,35,41],[36,39,36,41],[37,39,37,41],[38,39,38,41],[39,39,39,41],[60,39,60,41],[60,44,60,46],[40,39,40,41],[40,47,40,49],[41,39,41,41],[41,47,41,49],[42,39,42,41],[42,47,42,49],[53,39,53,41],[53,47,53,49],[34,47,34,49],[35,47,35,49],[36,47,36,49],[37,47,37,49],[38,47,38,49],[39,47,39,49],[43,47,43,49],[43,15,43,16],[43,18,43,19],[43,22,43,25],[44,2,44,3],[44,4,44,13],[44,31,44,33],[44,39,44,41],[44,47,44,49],[41,2,41,3],[41,4,41,13],[40,2,40,3],[40,4,40,13],[40,15,40,16],[41,15,41,16],[42,15,42,16],[43,2,43,3],[43,4,43,13],[42,2,42,3],[42,4,42,13],[43,39,43,41],[39,22,39,25],[42,18,42,19],[45,47,45,49],[44,15,44,16],[44,18,44,19],[44,22,44,25],[45,15,45,16],[45,18,45,19],[45,22,45,25],[54,31,54,33],[54,39,54,41],[54,47,54,49],[54,15,54,16],[54,18,54,19],[54,22,54,25],[47,15,47,16],[47,18,47,19],[47,22,47,25],[48,15,48,16],[48,18,48,19],[48,22,48,25],[49,15,49,16],[49,18,49,19],[49,22,49,25],[50,15,50,16],[50,18,50,19],[55,47,55,49],[56,31,56,33],[56,39,56,41],[56,47,56,49],[55,15,55,16],[55,18,55,19],[55,22,55,25],[56,15,56,16],[56,18,56,19],[56,22,56,25],[56,27,56,29],[55,31,55,33],[52,2,52,3],[56,2,56,3],[56,4,56,13],[54,2,54,3],[54,4,54,13],[52,4,52,13],[52,15,52,16],[52,18,52,19],[52,22,52,25],[53,2,53,3],[53,4,53,13],[53,15,53,16],[53,18,53,19],[53,22,53,25],[59,2,59,3],[59,4,59,13],[59,31,59,33],[59,39,59,41],[59,47,59,49],[57,2,57,3],[57,4,57,13],[57,31,57,33],[57,39,57,41],[57,47,57,49],[58,2,58,3],[58,4,58,13],[58,31,58,33],[58,39,58,41],[58,47,58,49],[59,15,59,16],[59,18,59,19],[59,22,59,25],[57,27,57,29],[58,27,58,29],[59,27,59,29],[58,15,58,16],[58,18,58,19],[58,22,58,25],[4,27,4,49],[48,27,48,29],[49,27,49,29],[50,27,50,29],[51,27,51,29],[52,27,52,29],[53,27,53,29],[54,27,54,29],[55,27,55,29],[39,27,39,29],[40,27,40,29],[41,27,41,29],[42,27,42,29],[43,27,43,29],[44,27,44,29],[45,27,45,29],[46,27,46,29],[47,27,47,29],[31,39,31,41],[31,47,31,49],[34,27,34,29],[35,27,35,29],[36,27,36,29],[55,39,55,41]]}
[]
[]
[]
[]
[null,null,"S.","Audio"]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,null,"Units",null,null,"Rate",null,null,null,null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance",null,null,null,"S Markup",null,null,"MU","Line MU",null,null,null,"S Tax",null,null,"TX","Line TX"]
[null,null,4010,null,"Pre-Load, Encode and Mix Prep",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,{"$f":"O7*S7*(IF(ISNUMBER(V7),V7,IF(ISNUMBER(O7),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB7-W7","v":0},null,null,null,0,null,null,null,{"$f":"IF(AM7=\"X\",W7*S_MU,0)","v":0},null,null,null,0,null,null,null,{"$f":"IF(AU7=\"X\",W7*S_TX,0)","v":0}]
[null,null,4020,null,"Sound Effects / Music Search",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,{"$f":"O8*S8*(IF(ISNUMBER(V8),V8,IF(ISNUMBER(O8),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB8-W8","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4030,null,"Voice Casting",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4040,null,"Transcription / Translation",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4070,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4110,null,"VO Record",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4120,null,"ADR",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4130,null,"5.1 Mix",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4140,null,"Other Format Mixing",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4150,null,"Record and Mix ",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4160,null,"Scratch Record",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4170,null,"Record and Mix  - Overtime",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4210,null,"Music Licensing (Stock/Original)",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4220,null,"Sound Effects ",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4230,null,"Sound Design",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4240,null,"Digital Edit",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4310,null,"Remote Studio Costs",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4320,null,"Digital Patch: ISDN",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4330,null,"Digital Patch: ISDN INT'L",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4340,null,"Digital Patch: Source Connect ",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4350,null,"Digital Patch: Skype / Phone",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4360,null,"Field Recording",null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4370,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4390,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4410,null,"Media",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(AM39=\"X\",W39*S_MU,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AU39=\"X\",W39*S_TX,0)","v":0}]
[null,null,4420,null,"Digital File Creation",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4430,null,"Uploads & Machine Room",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4440,null,"Archive",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4450,null,"Audio Relay",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4460,null,"Facility Overtime ",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4470,null,"Weekend Key Fee",null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4480,null,"Transfer & Stock",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4490,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4510,null,"Deliveries & Messengers",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4520,null,"Shipping",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4530,null,"Inventory/Packing",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4540,null,"Shipping to Storage",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4550,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4610,null,null,null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4620,null,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4630,null,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4640,null,null,null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4650,null,null,null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4670,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,4680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total S",null,null,null,null,null,null,null,{"$f":"SUM(W7:Z60)","v":0},null,null,null,null,{"$f":"SUM(AB7:AD60)","v":0},null,null,null,0,null,null,null,null,"Markup S",null,null,{"$f":"SUM(AN7:AN60)","v":0},null,null,null,null,"Tax S",null,null,{"$f":"SUM(AV7:AV60)","v":0}]

{"sheet":"T","index":16,"n_rows":61,"n_cols":57,"rows_kept":61,"cut":false,"hidden":true,"merged":[[41,18,41,19],[32,15,32,16],[15,47,15,49],[25,47,25,49],[50,47,50,49],[51,47,51,49],[52,47,52,49],[53,47,53,49],[54,47,54,49],[17,47,17,49],[19,47,19,49],[37,47,37,49],[49,47,49,49],[47,47,47,49],[21,47,21,49],[23,47,23,49],[28,47,28,49],[16,47,16,49],[18,47,18,49],[46,47,46,49],[40,47,40,49],[45,47,45,49],[43,47,43,49],[26,47,26,49],[39,15,39,16],[39,18,39,19],[40,15,40,16],[60,14,60,21],[15,39,15,41],[25,39,25,41],[50,39,50,41],[51,39,51,41],[52,39,52,41],[53,39,53,41],[54,39,54,41],[37,39,37,41],[49,39,49,41],[60,31,60,33],[42,15,42,16],[42,18,42,19],[42,22,42,25],[43,15,43,16],[43,18,43,19],[43,22,43,25],[44,15,44,16],[44,18,44,19],[44,22,44,25],[41,15,41,16],[45,31,45,33],[50,31,50,33],[51,31,51,33],[52,31,52,33],[53,31,53,33],[54,31,54,33],[39,22,39,25],[57,27,57,29],[41,27,41,29],[42,27,42,29],[43,27,43,29],[44,27,44,29],[45,27,45,29],[46,27,46,29],[41,22,41,25],[54,27,54,29],[55,27,55,29],[56,27,56,29],[49,31,49,33],[55,31,55,33],[54,2,54,3],[54,4,54,13],[54,15,54,16],[54,18,54,19],[54,22,54,25],[55,15,55,16],[55,18,55,19],[55,22,55,25],[56,15,56,16],[56,18,56,19],[56,22,56,25],[55,2,55,3],[55,4,55,13],[52,2,52,3],[52,4,52,13],[52,15,52,16],[52,18,52,19],[52,22,52,25],[53,2,53,3],[53,4,53,13],[53,15,53,16],[53,18,53,19],[53,22,53,25],[50,2,50,3],[50,4,50,13],[50,15,50,16],[50,18,50,19],[50,22,50,25],[51,2,51,3],[51,4,51,13],[51,15,51,16],[51,18,51,19],[51,22,51,25],[45,18,45,19],[45,22,45,25],[46,15,46,16],[46,18,46,19],[46,22,46,25],[47,15,47,16],[47,18,47,19],[47,22,47,25],[46,2,46,3],[46,4,46,13],[16,15,16,16],[16,18,16,19],[16,22,16,25],[16,2,16,3],[16,4,16,13],[25,18,25,19],[25,22,25,25],[26,15,26,16],[26,18,26,19],[26,22,26,25],[20,2,20,3],[20,4,20,13],[22,2,22,3],[22,4,22,13],[24,2,24,3],[24,4,24,13],[25,2,25,3],[25,4,25,13],[25,15,25,16],[17,2,17,3],[17,4,17,13],[12,22,12,25],[14,18,14,19],[14,22,14,25],[15,2,15,3],[15,4,15,13],[15,15,15,16],[15,18,15,19],[15,22,15,25],[11,2,11,3],[11,4,11,13],[14,2,14,3],[14,4,14,13],[14,15,14,16],[11,18,11,19],[8,47,8,49],[9,2,9,3],[9,4,9,13],[9,31,9,33],[9,39,9,41],[9,47,9,49],[8,2,8,3],[8,4,8,13],[8,31,8,33],[8,39,8,41],[8,15,8,16],[8,18,8,19],[8,22,8,25],[9,15,9,16],[9,18,9,19],[9,22,9,25],[10,47,10,49],[11,31,11,33],[10,2,10,3],[10,4,10,13],[10,31,10,33],[10,39,10,41],[12,47,12,49],[13,2,13,3],[13,4,13,13],[13,31,13,33],[13,39,13,41],[12,2,12,3],[12,4,12,13],[13,18,13,19],[13,22,13,25],[11,47,11,49],[10,15,10,16],[10,18,10,19],[10,22,10,25],[11,15,11,16],[11,39,11,41],[11,22,11,25],[12,15,12,16],[12,18,12,19],[17,31,17,33],[17,39,17,41],[17,15,17,16],[17,18,17,19],[17,22,17,25],[18,15,18,16],[18,18,18,19],[18,22,18,25],[18,2,18,3],[18,4,18,13],[20,31,20,33],[20,39,20,41],[20,47,20,49],[19,2,19,3],[19,4,19,13],[19,31,19,33],[19,39,19,41],[19,15,19,16],[19,18,19,19],[19,22,19,25],[20,15,20,16],[20,18,20,19],[20,22,20,25],[34,2,34,3],[34,4,34,13],[34,39,34,41],[34,47,34,49],[34,31,34,33],[35,47,35,49],[35,2,35,3],[35,4,35,13],[35,15,35,16],[35,18,35,19],[35,22,35,25],[34,27,34,29],[35,27,35,29],[35,31,35,33],[34,15,34,16],[34,18,34,19],[34,22,34,25],[38,15,38,16],[38,18,38,19],[38,22,38,25],[37,27,37,29],[38,27,38,29],[36,2,36,3],[36,4,36,13],[36,39,36,41],[36,47,36,49],[36,31,36,33],[36,15,36,16],[36,18,36,19],[36,22,36,25],[36,27,36,29],[44,39,44,41],[44,47,44,49],[40,18,40,19],[40,22,40,25],[48,2,48,3],[48,4,48,13],[48,31,48,33],[48,39,48,41],[48,47,48,49],[47,2,47,3],[47,4,47,13],[47,31,47,33],[47,39,47,41],[48,15,48,16],[48,18,48,19],[48,22,48,25],[48,27,48,29],[47,27,47,29],[43,2,43,3],[43,4,43,13],[45,39,45,41],[45,2,45,3],[45,4,45,13],[45,15,45,16],[12,31,12,33],[12,39,12,41],[15,31,15,33],[14,31,14,33],[14,39,14,41],[13,15,13,16],[46,31,46,33],[46,39,46,41],[18,31,18,33],[18,39,18,41],[16,31,16,33],[16,39,16,41],[43,31,43,33],[40,31,40,33],[40,39,40,41],[42,39,42,41],[41,31,41,33],[41,39,41,41],[38,31,38,33],[38,39,38,41],[37,31,37,33],[37,15,37,16],[37,18,37,19],[37,22,37,25],[5,14,5,15],[5,17,5,18],[5,23,5,25],[5,31,5,33],[5,35,5,37],[5,39,5,41],[5,43,5,45],[6,39,6,41],[6,43,6,45],[7,2,7,3],[7,4,7,13],[7,31,7,33],[7,39,7,41],[7,47,7,49],[6,2,6,3],[6,4,6,13],[6,31,6,33],[6,35,6,37],[6,15,6,16],[6,18,6,19],[6,22,6,25],[7,15,7,16],[7,18,7,19],[7,22,7,25],[6,47,6,49],[22,31,22,33],[22,39,22,41],[22,47,22,49],[21,2,21,3],[21,4,21,13],[21,31,21,33],[21,39,21,41],[21,15,21,16],[21,18,21,19],[21,22,21,25],[22,15,22,16],[22,18,22,19],[22,22,22,25],[24,31,24,33],[24,39,24,41],[24,47,24,49],[23,2,23,3],[23,4,23,13],[23,31,23,33],[23,39,23,41],[23,15,23,16],[23,18,23,19],[23,22,23,25],[24,15,24,16],[24,18,24,19],[24,22,24,25],[27,2,27,3],[27,4,27,13],[27,31,27,33],[27,39,27,41],[27,47,27,49],[26,2,26,3],[26,4,26,13],[26,31,26,33],[26,39,26,41],[27,27,27,29],[27,15,27,16],[27,18,27,19],[27,22,27,25],[29,2,29,3],[29,4,29,13],[29,31,29,33],[29,39,29,41],[29,47,29,49],[28,2,28,3],[28,4,28,13],[28,31,28,33],[28,39,28,41],[29,15,29,16],[29,18,29,19],[29,22,29,25],[28,27,28,29],[29,27,29,29],[28,15,28,16],[28,18,28,19],[28,22,28,25],[31,47,31,49],[30,2,30,3],[30,4,30,13],[30,31,30,33],[30,39,30,41],[30,15,30,16],[30,18,30,19],[30,22,30,25],[31,15,31,16],[31,18,31,19],[31,22,31,25],[30,27,30,29],[31,27,31,29],[32,2,32,3],[32,4,32,13],[32,31,32,33],[32,39,32,41],[32,27,32,29],[33,27,33,29],[31,2,31,3],[31,4,31,13],[31,31,31,33],[31,39,31,41],[32,18,32,19],[32,22,32,25],[33,15,33,16],[33,18,33,19],[33,22,33,25],[49,15,49,16],[33,2,33,3],[33,4,33,13],[33,31,33,33],[33,39,33,41],[33,47,33,49],[49,18,49,19],[49,22,49,25],[40,2,40,3],[40,4,40,13],[41,47,41,49],[42,2,42,3],[42,4,42,13],[42,47,42,49],[41,2,41,3],[41,4,41,13],[38,2,38,3],[38,4,38,13],[38,47,38,49],[37,2,37,3],[37,4,37,13],[44,2,44,3],[44,4,44,13],[44,31,44,33],[56,47,56,49],[57,2,57,3],[57,4,57,13],[57,31,57,33],[57,39,57,41],[57,47,57,49],[56,2,56,3],[56,4,56,13],[56,31,56,33],[56,39,56,41],[57,15,57,16],[57,18,57,19],[57,22,57,25],[60,36,60,38],[60,39,60,41],[60,44,60,46],[60,47,60,49],[58,47,58,49],[59,2,59,3],[59,4,59,13],[59,31,59,33],[59,39,59,41],[59,47,59,49],[58,2,58,3],[58,4,58,13],[58,31,58,33],[58,39,58,41],[58,15,58,16],[58,18,58,19],[58,22,58,25],[58,27,58,29],[59,27,59,29],[60,27,60,29],[59,15,59,16],[59,18,59,19],[59,22,59,25],[60,22,60,25],[4,27,4,49],[49,27,49,29],[50,27,50,29],[51,27,51,29],[52,27,52,29],[53,27,53,29],[5,27,5,29],[6,27,6,29],[7,27,7,29],[8,27,8,29],[9,27,9,29],[10,27,10,29],[11,27,11,29],[12,27,12,29],[13,27,13,29],[43,39,43,41],[35,39,35,41],[25,31,25,33],[42,31,42,33],[14,27,14,29],[15,27,15,29],[16,27,16,29],[17,27,17,29],[18,27,18,29],[55,39,55,41],[32,47,32,49],[30,47,30,49],[5,47,5,49],[13,47,13,49],[14,47,14,49],[39,2,39,3],[39,27,39,29],[40,27,40,29],[19,27,19,29],[20,27,20,29],[21,27,21,29],[22,27,22,29],[23,27,23,29],[24,27,24,29],[25,27,25,29],[26,27,26,29],[39,4,39,13],[39,31,39,33],[39,39,39,41],[39,47,39,49],[55,47,55,49],[49,2,49,3],[49,4,49,13]]}
[]
[]
[]
[]
[null,null,"T.","Finishing"]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,null,"Units",null,null,"Rate",null,null,null,null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance",null,null,null,"T Markup",null,null,"MU","Line MU",null,null,null,"T Tax",null,null,"TX","Line TX"]
[null,null,5010,null,"Color Grading Prep",null,null,null,null,null,null,null,null,null,null,"hrs",null,"@",null,null,"x",null,{"$f":"O7*S7*(IF(ISNUMBER(V7),V7,IF(ISNUMBER(O7),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB7-W7","v":0},null,null,null,0,null,null,null,{"$f":"IF(AM7=\"X\",W7*T_MU,0)","v":0},null,null,null,0,null,null,null,{"$f":"IF(AU7=\"X\",W7*T_TX,0)","v":0}]
[null,null,5020,null,"Color Grading",null,null,null,null,null,null,null,null,null,null,"hrs",null,"@",null,null,"x",null,{"$f":"O8*S8*(IF(ISNUMBER(V8),V8,IF(ISNUMBER(O8),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB8-W8","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5030,null,"Pre Load/Scanning",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5040,null,"Data I/O",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5050,null,"Transfers",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5060,null,"Remote Set Up",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5070,null,"Remote Room",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5080,null,"Additional Machines",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5090,null,null,null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5110,null,"Final Conform",null,null,null,null,null,null,null,null,null,null,"hrs",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5120,null,"Compositing / VFX",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5130,null,"Flame Assistant - Roto",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5140,null,"2D GFX / Design",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5150,null,"Motion Graphics",null,null,null,null,null,null,null,null,null,null,"hrs",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5160,null,"Color Correction",null,null,null,null,null,null,null,null,null,null,"hrs",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5170,null,"3D Animation",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5180,null,"3D Modeling",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5190,null,null,null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5210,null,"Archiving",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5220,null,"Uncompressed Files",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5230,null,"Retouching",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5240,null,"Standards Conversions",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5250,null,null,null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5260,null,null,null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5270,null,null,null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5280,null,null,null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null," "]
[null,null,5290,null,null,null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5310,null,"Additional Machines",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5320,null,"Drives / Media",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5330,null,"Generic Master",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5340,null,"Master",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5350,null,"Deliverables",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5360,null,"Additional Outputs",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(AM39=\"X\",W39*T_MU,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AU39=\"X\",W39*T_TX,0)","v":0}]
[null,null,5370,null,"Archiving Storage Device",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5380,null,"Compressed File Dubs",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5390,null,"Postings",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5410,null,"Deliveries & Messengers",null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5420,null,"Shipping",null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5430,null,"Inventory/Packing",null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5440,null,"Shipping to Storage",null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5450,null,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5460,null,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5470,null,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5480,null,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5490,null,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5510,null,null,null,null,null,null,null,null,null,null,null,null,"flights",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5520,null,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5530,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5540,null,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5550,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5560,null,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5570,null,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5580,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,5590,null,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total T",null,null,null,null,null,null,null,{"$f":"SUM(W7:Z60)","v":0},null,null,null,null,{"$f":"SUM(AB7:AD60)","v":0},null,null,null,0,null,null,null,null,"Markup T",null,null,{"$f":"SUM(AN7:AP60)","v":0},null,null,null,null,"Tax T",null,null,{"$f":"SUM(AV7:AX60)","v":0}]

{"sheet":"VW","index":17,"n_rows":59,"n_cols":48,"rows_kept":59,"cut":false,"hidden":true,"merged":[[58,15,58,21],[34,15,34,16],[34,18,34,19],[29,47,29,49],[30,47,30,49],[31,47,31,49],[32,47,32,49],[29,2,29,3],[29,4,29,13],[29,15,29,16],[29,18,29,19],[29,22,29,25],[29,27,29,29],[31,4,31,13],[31,15,31,16],[31,18,31,19],[31,22,31,25],[31,2,31,3],[32,22,32,25],[33,2,33,3],[32,2,32,3],[32,4,32,13],[33,4,33,13],[33,15,33,16],[33,18,33,19],[28,22,28,25],[28,27,28,29],[28,39,28,41],[28,47,28,49],[27,2,27,3],[27,4,27,13],[27,15,27,16],[27,18,27,19],[27,22,27,25],[27,27,27,29],[27,47,27,49],[28,2,28,3],[28,4,28,13],[28,15,28,16],[28,18,28,19],[27,39,27,41],[33,22,33,25],[30,2,30,3],[30,4,30,13],[30,15,30,16],[30,18,30,19],[30,22,30,25],[32,39,32,41],[21,2,21,3],[21,4,21,13],[21,15,21,16],[21,18,21,19],[21,22,21,25],[21,27,21,29],[22,4,22,13],[22,2,22,3],[21,31,21,33],[22,27,22,29],[22,22,22,25],[22,18,22,19],[22,15,22,16],[23,2,23,3],[23,4,23,13],[23,15,23,16],[23,18,23,19],[23,22,23,25],[23,27,23,29],[26,47,26,49],[25,22,25,25],[18,4,18,13],[18,15,18,16],[18,18,18,19],[18,22,18,25],[18,27,18,29],[18,39,18,41],[18,47,18,49],[24,18,24,19],[24,22,24,25],[24,31,24,33],[25,31,25,33],[26,31,26,33],[24,47,24,49],[25,39,25,41],[25,47,25,49],[25,2,25,3],[17,2,17,3],[20,39,20,41],[20,47,20,49],[19,2,19,3],[19,4,19,13],[19,15,19,16],[19,18,19,19],[19,22,19,25],[19,27,19,29],[19,31,19,33],[20,31,20,33],[19,39,19,41],[19,47,19,49],[20,2,20,3],[20,4,20,13],[20,15,20,16],[20,18,20,19],[15,2,15,3],[15,4,15,13],[15,15,15,16],[15,18,15,19],[15,22,15,25],[15,27,15,29],[18,31,18,33],[15,47,15,49],[16,2,16,3],[16,4,16,13],[16,15,16,16],[16,18,16,19],[16,22,16,25],[16,27,16,29],[16,39,16,41],[16,47,16,49],[17,4,17,13],[17,15,17,16],[17,18,17,19],[17,22,17,25],[17,27,17,29],[17,31,17,33],[17,47,17,49],[18,2,18,3],[13,2,13,3],[13,4,13,13],[13,15,13,16],[13,18,13,19],[13,22,13,25],[13,27,13,29],[14,31,14,33],[13,39,13,41],[13,31,13,33],[14,2,14,3],[14,4,14,13],[14,15,14,16],[14,18,14,19],[14,22,14,25],[14,27,14,29],[14,39,14,41],[11,2,11,3],[11,4,11,13],[11,15,11,16],[11,18,11,19],[11,22,11,25],[11,27,11,29],[12,31,12,33],[12,2,12,3],[12,4,12,13],[12,15,12,16],[12,18,12,19],[12,22,12,25],[12,27,12,29],[8,2,8,3],[8,4,8,13],[8,15,8,16],[6,47,6,49],[32,15,32,16],[32,18,32,19],[7,47,7,49],[8,47,8,49],[9,47,9,49],[11,39,11,41],[11,47,11,49],[6,39,6,41],[8,18,8,19],[10,39,10,41],[10,47,10,49],[9,2,9,3],[9,4,9,13],[9,15,9,16],[9,18,9,19],[9,22,9,25],[9,27,9,29],[10,2,10,3],[10,4,10,13],[10,15,10,16],[6,2,6,3],[6,4,6,13],[6,15,6,16],[6,18,6,19],[6,22,6,25],[6,27,6,29],[7,2,7,3],[7,4,7,13],[7,15,7,16],[7,18,7,19],[7,22,7,25],[7,27,7,29],[22,47,22,49],[22,39,22,41],[12,39,12,41],[12,47,12,49],[21,47,21,49],[21,39,21,41],[5,14,5,17],[5,18,5,19],[5,23,5,25],[5,27,5,29],[5,35,5,37],[5,43,5,45],[6,35,6,37],[6,43,6,45],[7,39,7,41],[6,31,6,33],[7,31,7,33],[5,39,5,41],[8,22,8,25],[8,27,8,29],[8,39,8,41],[8,31,8,33],[9,31,9,33],[9,39,9,41],[24,27,24,29],[24,39,24,41],[20,22,20,25],[20,27,20,29],[10,18,10,19],[10,22,10,25],[10,27,10,29],[15,31,15,33],[16,31,16,33],[23,39,23,41],[10,31,10,33],[11,31,11,33],[15,39,15,41],[17,39,17,41],[22,31,22,33],[23,31,23,33],[25,15,25,16],[25,18,25,19],[26,2,26,3],[26,4,26,13],[26,15,26,16],[26,18,26,19],[28,31,28,33],[25,27,25,29],[26,22,26,25],[26,27,26,29],[24,2,24,3],[24,4,24,13],[24,15,24,16],[35,22,35,25],[36,2,36,3],[36,4,36,13],[39,2,39,3],[39,4,39,13],[39,15,39,16],[39,18,39,19],[38,18,38,19],[38,4,38,13],[38,15,38,16],[34,2,34,3],[34,4,34,13],[37,2,37,3],[37,4,37,13],[38,2,38,3],[34,22,34,25],[35,2,35,3],[35,4,35,13],[35,15,35,16],[35,18,35,19],[25,4,25,13],[43,14,43,17],[43,18,43,19],[43,23,43,25],[43,27,43,29],[36,15,36,16],[36,18,36,19],[36,22,36,25],[37,22,37,25],[38,22,38,25],[37,15,37,16],[37,18,37,19],[39,22,39,25],[40,22,40,25],[40,15,40,21],[45,2,45,3],[45,4,45,13],[45,15,45,16],[45,18,45,19],[45,22,45,25],[45,27,45,29],[44,2,44,3],[44,4,44,13],[44,15,44,16],[44,18,44,19],[44,22,44,25],[44,27,44,29],[47,2,47,3],[47,4,47,13],[47,15,47,16],[47,18,47,19],[47,22,47,25],[47,27,47,29],[46,2,46,3],[46,4,46,13],[46,15,46,16],[46,18,46,19],[46,22,46,25],[46,27,46,29],[49,2,49,3],[49,4,49,13],[49,15,49,16],[49,18,49,19],[49,22,49,25],[49,27,49,29],[48,2,48,3],[48,4,48,13],[48,15,48,16],[48,18,48,19],[48,22,48,25],[48,27,48,29],[51,2,51,3],[51,4,51,13],[51,15,51,16],[51,18,51,19],[51,22,51,25],[51,27,51,29],[50,2,50,3],[50,4,50,13],[50,15,50,16],[50,18,50,19],[50,22,50,25],[50,27,50,29],[53,2,53,3],[53,4,53,13],[53,15,53,16],[53,18,53,19],[53,22,53,25],[53,27,53,29],[52,2,52,3],[52,4,52,13],[52,15,52,16],[52,18,52,19],[52,22,52,25],[52,27,52,29],[55,2,55,3],[55,4,55,13],[55,15,55,16],[55,18,55,19],[55,22,55,25],[55,27,55,29],[54,2,54,3],[54,4,54,13],[54,15,54,16],[54,18,54,19],[54,22,54,25],[54,27,54,29],[57,2,57,3],[57,4,57,13],[57,15,57,16],[57,18,57,19],[57,22,57,25],[57,27,57,29],[56,2,56,3],[56,4,56,13],[56,15,56,16],[56,18,56,19],[56,22,56,25],[56,27,56,29],[58,22,58,25],[58,27,58,29],[40,44,40,46],[40,47,40,49],[40,27,40,29],[40,36,40,38],[40,39,40,41],[57,31,57,33],[58,31,58,33],[42,31,42,33],[43,31,43,33],[44,31,44,33],[45,31,45,33],[46,31,46,33],[47,31,47,33],[48,31,48,33],[51,31,51,33],[52,31,52,33],[42,27,42,29],[53,31,53,33],[54,31,54,33],[55,31,55,33],[56,31,56,33],[49,31,49,33],[50,31,50,33],[40,31,40,33],[5,47,5,49],[4,27,4,49],[39,31,39,33],[30,27,30,29],[31,27,31,29],[32,27,32,29],[33,27,33,29],[34,27,34,29],[35,27,35,29],[36,27,36,29],[37,27,37,29],[38,27,38,29],[39,27,39,29],[30,31,30,33],[31,31,31,33],[32,31,32,33],[33,31,33,33],[39,47,39,49],[30,39,30,41],[31,39,31,41],[33,47,33,49],[34,47,34,49],[35,47,35,49],[36,47,36,49],[34,31,34,33],[35,31,35,33],[36,31,36,33],[39,39,39,41],[5,31,5,33],[27,31,27,33],[37,31,37,33],[38,31,38,33],[29,31,29,33],[33,39,33,41],[34,39,34,41],[35,39,35,41],[36,39,36,41],[37,39,37,41],[38,39,38,41],[29,39,29,41],[37,47,37,49],[38,47,38,49],[26,39,26,41],[14,47,14,49],[13,47,13,49],[23,47,23,49]]}
[]
[]
[]
[]
[null,null,"V.","Miscellaneous Editorial"]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate",null,null,"QTY",null,"Estimate",null,null,null,"Actual",null,null,null,"Variance",null,null,null,"V Markup",null,null,"MU","Line MU",null,null,null,"V Tax",null,null,"TX","Line TX"]
[null,null,7010,null,"Storage Devices",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,{"$f":"O7*S7*(IF(ISNUMBER(V7),V7,IF(ISNUMBER(O7),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB7-W7","v":0},null,null,null,0,null,null,null,{"$f":"IF(AM7=\"X\",W7*V_MU,0)","v":0},null,null,null,0,null,null,null,{"$f":"IF(AU7=\"X\",W7*V_TX,0)","v":0}]
[null,null,7020,null,"Archiving/LTO",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,{"$f":"AB8-W8","v":0},null,null,null,null,null,null,null,{"$f":"IF(AM8=\"X\",W8*T_MU,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AU8=\"X\",W8*T_TX,0)","v":0}]
[null,null,7030,null,"Archive Storage Devices",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(AM9=\"X\",W9*T_MU,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AU9=\"X\",W9*T_TX,0)","v":0}]
[null,null,7040,null,"Tape-to-Film Transfer",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(AM10=\"X\",W10*T_MU,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AU10=\"X\",W10*T_TX,0)","v":0}]
[null,null,7050,null,"Standards Conversion",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(AM11=\"X\",W11*T_MU,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AU11=\"X\",W11*T_TX,0)","v":0}]
[null,null,7060,null,"Stock Footage",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0]
[null,null,7070,null,"Satellite/Digital Transmission",null,null,null,null,null,null,null,null,null,null,"hours",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(AM13=\"X\",W13*T_MU,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AU13=\"X\",W13*T_TX,0)","v":0}]
[null,null,7080,null,"Data Transmission Charge",null,null,null,null,null,null,null,null,null,null,"flat",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7090,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7110,null,"Deliveries & Messengers",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7120,null,"Shipping",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7130,null,"Inventory/Packing",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7140,null,"Shipping to Storage",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7150,null,"Additional Machines",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7170,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7210,null,"Airfare",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7220,null,"Hotel",null,null,null,null,null,null,null,null,null,null,"each",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7230,null,"Per Diem",null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7240,null,"Transportation",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7250,null,"Assistant Editor Travel",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7280,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7310,null,"Editorial Supplies",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7320,null,"Equipment Rental",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7330,null,"Working Meals",null,null,null,null,null,null,null,null,null,null,"allow",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7340,null,"Weekend Fee",null,null,null,null,null,null,null,null,null,null,"flat",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7350,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,7370,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total V",null,null,null,null,null,null,{"$f":"SUM(W7:Z40)","v":0},null,null,null,null,{"$f":"SUM(AB7:AD40)","v":0},null,null,null,0,null,null,null,null,"Markup V",null,null,{"$f":"SUM(AN7:AP40)","v":0},null,null,null,null,"Tax V",null,null,{"$f":"SUM(AV7:AX40)","v":0}]
[]
[null,null,"W.","Editorial Labor & Creative Fees"]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate",null,null,"QTY",null,"Estimate",null,null,null,"Actual",null,null,null,"Variance"]
[null,null,8010,null,"Pre-Production Labor",null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,{"$f":"IF(ISNUMBER(S45),(O45*S45*IF(ISNUMBER(V45),V45,1)),0)","v":0},null,null,null,null,0,null,null,null,{"$f":"AB45-W45","v":0}]
[null,null,8020,null,"Editor Labor",null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0]
[null,null,8030,null,"Editor OT/Weekend",null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0]
[null,null,8040,null,"Assistant Labor",null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0]
[null,null,8050,null,"Assistant OT/Weekend",null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0]
[null,null,8060,null,"Session Supervisory Fee",null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0]
[null,null,8070,null,"Producer/ Coordinator",null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0]
[null,null,8080,null,"Set Supervision",null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0]
[null,null,8090,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0]
[null,null,8100,null,"Creative Fees",null,null,null,null,null,null,null,null,null,null,"flat",null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0]
[null,null,8100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0]
[null,null,8100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0]
[null,null,8100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0]
[null,null,8100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"@",null,null,"x",null,0,null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total W",null,null,null,null,null,null,{"$f":"SUM(W45:Z58)","v":0},null,null,null,null,0,null,null,null,0]

{"sheet":"X","index":18,"n_rows":95,"n_cols":37,"rows_kept":95,"cut":false,"hidden":true,"merged":[[17,2,20,3],[23,23,23,25],[23,27,23,29],[1,7,2,9],[1,3,2,5],[11,4,11,12],[12,4,12,12],[12,27,12,29],[11,31,11,33],[10,31,10,33],[12,23,12,25],[7,4,9,25],[11,27,11,29],[11,23,11,25],[6,2,9,3],[12,31,12,33],[11,17,11,18],[10,27,10,29],[6,4,6,24],[14,2,14,3],[14,4,14,12],[14,14,14,15],[14,17,14,18],[14,23,14,25],[10,36,10,44],[21,36,21,44],[11,2,11,3],[26,23,26,25],[12,2,12,3],[12,17,12,18],[11,14,11,15],[12,14,12,15],[22,2,22,3],[23,2,23,3],[18,4,20,25],[22,14,22,15],[23,14,23,15],[22,36,22,44],[23,36,23,44],[26,31,26,33],[24,2,24,3],[13,2,13,3],[13,4,13,12],[13,14,13,15],[13,17,13,18],[15,14,15,22],[26,27,26,29],[26,14,26,22],[22,27,22,29],[23,17,23,18],[11,36,11,44],[12,36,12,44],[23,31,23,33],[21,31,21,33],[15,31,15,33],[22,31,22,33],[24,31,24,33],[24,36,24,44],[13,31,13,33],[13,36,13,44],[14,36,14,44],[25,2,25,3],[25,4,25,12],[25,14,25,15],[25,17,25,18],[25,23,25,25],[25,27,25,29],[25,31,25,33],[24,4,24,12],[24,14,24,15],[24,17,24,18],[24,23,24,25],[34,27,34,29],[34,31,34,33],[34,36,34,44],[35,36,35,44],[94,31,94,33],[94,23,94,25],[94,14,94,22],[32,36,32,44],[13,23,13,25],[33,36,33,44],[21,27,21,29],[17,4,17,24],[94,27,94,29],[25,36,25,44],[13,27,13,29],[24,27,24,29],[22,4,22,12],[23,4,23,12],[14,27,14,29],[14,31,14,33],[15,27,15,29],[15,23,15,25],[22,17,22,18],[22,23,22,25],[36,2,36,3],[36,4,36,12],[36,14,36,15],[36,17,36,18],[36,23,36,25],[36,27,36,29],[36,31,36,33],[36,36,36,44],[37,14,37,22],[37,23,37,25],[37,27,37,29],[37,31,37,33],[28,2,31,3],[28,4,28,24],[29,4,31,25],[32,27,32,29],[32,31,32,33],[35,2,35,3],[35,4,35,12],[35,14,35,15],[35,17,35,18],[35,23,35,25],[35,27,35,29],[35,31,35,33],[33,2,33,3],[33,4,33,12],[33,14,33,15],[33,17,33,18],[33,23,33,25],[33,27,33,29],[33,31,33,33],[34,2,34,3],[34,4,34,12],[34,14,34,15],[34,17,34,18],[34,23,34,25],[39,2,42,3],[39,4,39,24],[40,4,42,25],[43,27,43,29],[43,31,43,33],[43,36,43,44],[44,2,44,3],[44,4,44,12],[44,14,44,15],[44,17,44,18],[44,23,44,25],[44,27,44,29],[44,31,44,33],[44,36,44,44],[45,2,45,3],[45,4,45,12],[45,14,45,15],[45,17,45,18],[45,23,45,25],[45,27,45,29],[45,31,45,33],[45,36,45,44],[46,2,46,3],[46,4,46,12],[46,14,46,15],[46,17,46,18],[46,23,46,25],[46,27,46,29],[46,31,46,33],[46,36,46,44],[47,2,47,3],[47,4,47,12],[47,14,47,15],[47,17,47,18],[47,23,47,25],[47,27,47,29],[47,31,47,33],[47,36,47,44],[48,14,48,22],[48,23,48,25],[48,27,48,29],[48,31,48,33],[50,2,53,3],[50,4,50,24],[51,4,53,25],[54,27,54,29],[54,31,54,33],[54,36,54,44],[55,2,55,3],[55,4,55,12],[55,14,55,15],[55,17,55,18],[55,23,55,25],[55,27,55,29],[55,31,55,33],[55,36,55,44],[56,2,56,3],[56,4,56,12],[56,14,56,15],[56,17,56,18],[56,23,56,25],[56,27,56,29],[56,31,56,33],[56,36,56,44],[57,2,57,3],[57,4,57,12],[57,14,57,15],[57,17,57,18],[57,23,57,25],[57,27,57,29],[57,31,57,33],[57,36,57,44],[58,2,58,3],[58,4,58,12],[58,14,58,15],[58,17,58,18],[58,23,58,25],[58,27,58,29],[58,31,58,33],[58,36,58,44],[59,14,59,22],[59,23,59,25],[59,27,59,29],[59,31,59,33],[61,2,64,3],[61,4,61,24],[62,4,64,25],[65,27,65,29],[65,31,65,33],[65,36,65,44],[66,2,66,3],[66,4,66,12],[66,14,66,15],[66,17,66,18],[66,23,66,25],[66,27,66,29],[66,31,66,33],[66,36,66,44],[67,2,67,3],[67,4,67,12],[67,14,67,15],[67,17,67,18],[67,23,67,25],[67,27,67,29],[67,31,67,33],[67,36,67,44],[68,2,68,3],[68,4,68,12],[68,14,68,15],[68,17,68,18],[68,23,68,25],[68,27,68,29],[68,31,68,33],[68,36,68,44],[69,2,69,3],[69,4,69,12],[69,14,69,15],[69,17,69,18],[69,23,69,25],[69,27,69,29],[69,31,69,33],[69,36,69,44],[70,14,70,22],[70,23,70,25],[70,27,70,29],[70,31,70,33],[72,2,75,3],[72,4,72,24],[73,4,75,25],[76,27,76,29],[76,31,76,33],[76,36,76,44],[77,2,77,3],[77,4,77,12],[77,14,77,15],[77,17,77,18],[77,23,77,25],[77,27,77,29],[77,31,77,33],[77,36,77,44],[78,2,78,3],[78,4,78,12],[78,14,78,15],[78,17,78,18],[78,23,78,25],[78,27,78,29],[78,31,78,33],[78,36,78,44],[79,2,79,3],[79,4,79,12],[79,14,79,15],[79,17,79,18],[79,23,79,25],[79,27,79,29],[79,31,79,33],[79,36,79,44],[80,2,80,3],[80,4,80,12],[80,14,80,15],[80,17,80,18],[80,23,80,25],[80,27,80,29],[80,31,80,33],[80,36,80,44],[81,14,81,22],[81,23,81,25],[81,27,81,29],[81,31,81,33],[83,2,86,3],[83,4,83,24],[84,4,86,25],[87,27,87,29],[87,31,87,33],[87,36,87,44],[88,2,88,3],[88,4,88,12],[88,14,88,15],[88,17,88,18],[88,23,88,25],[88,27,88,29],[88,31,88,33],[88,36,88,44],[89,2,89,3],[89,4,89,12],[89,14,89,15],[89,17,89,18],[89,23,89,25],[89,27,89,29],[89,31,89,33],[89,36,89,44],[90,2,90,3],[90,4,90,12],[90,14,90,15],[90,17,90,18],[90,23,90,25],[90,27,90,29],[90,31,90,33],[90,36,90,44],[91,2,91,3],[91,4,91,12],[91,14,91,15],[91,17,91,18],[91,23,91,25],[91,27,91,29],[91,31,91,33],[91,36,91,44],[92,14,92,22],[92,23,92,25],[92,27,92,29],[92,31,92,33]]}
[]
[null,null,null,"ADD A SECTION",null,null,null,"REMOVE A SECTION"]
[]
[]
[]
[null,null,"X.","Visual Effects, Design & Animation, Interactive"]
[null,null,10000,null,"Section Title",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"="]
[null,null,null,null,"Section Description"]
[]
[]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,"QTY",null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance",null,null,null,"+",{"$f":"\"Add Line in Section \"&C7","v":"Add Line in Section 10000"}]
[null,null,1,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N12*R12*(IF(ISNUMBER(U12),U12,IF(ISNUMBER(N12),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB12-X12","v":0},null,null,null,"-",{"$f":"\"Remove Line \"&TEXT(C12,\"00#\")&\" \"&E12","v":"Remove Line 001 "}]
[null,null,2,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,"-",{"$f":"\"Remove Line \"&TEXT(C13,\"00#\")&\" \"&E13","v":"Remove Line 002 "}]
[null,null,3,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N14*R14*(IF(ISNUMBER(U14),U14,IF(ISNUMBER(N14),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB14-X14","v":0},null,null,null,"-",{"$f":"\"Remove Line \"&TEXT(C14,\"00#\")&\" \"&E14","v":"Remove Line 003 "}]
[null,null,4,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N15*R15*(IF(ISNUMBER(U15),U15,IF(ISNUMBER(N15),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB15-X15","v":0},null,null,null,"-",{"$f":"\"Remove Line \"&TEXT(C15,\"00#\")&\" \"&E15","v":"Remove Line 004 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total \"&E7","v":"Total Section Title"},null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(\"X\"&ROW(X_10000Bef)+1&\":X\"&ROW()-1))","v":0},null,null,null,{"$f":"SUM(INDIRECT(\"AB\"&ROW(X_10000Bef)+1&\":AB\"&ROW()-1))","v":0},null,null,null,0]
[]
[null,null,10001,null,"Section Title",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"="]
[null,null,null,null,"Section Description"]
[]
[]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,"QTY",null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance",null,null,null,"+",{"$f":"\"Add Line in Section \"&C18","v":"Add Line in Section 10001"}]
[null,null,1,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N23*R23*(IF(ISNUMBER(U23),U23,IF(ISNUMBER(N23),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB23-X23","v":0},null,null,null,"-",{"$f":"\"Remove Line \"&TEXT(C23,\"00#\")&\" \"&E23","v":"Remove Line 001 "}]
[null,null,2,null,null,null,null,null,null,null,null,null,null,null,"pcs",null,"@",null,null,"x",null,null,null,0,null,null,null,0,null,null,null,{"$f":"AB24-X24","v":0},null,null,null,"-",{"$f":"\"Remove Line \"&TEXT(C24,\"00#\")&\" \"&E24","v":"Remove Line 002 "}]
[null,null,3,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N25*R25*(IF(ISNUMBER(U25),U25,IF(ISNUMBER(N25),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB25-X25","v":0},null,null,null,"-",{"$f":"\"Remove Line \"&TEXT(C25,\"00#\")&\" \"&E25","v":"Remove Line 003 "}]
[null,null,4,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N26*R26*(IF(ISNUMBER(U26),U26,IF(ISNUMBER(N26),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB26-X26","v":0},null,null,null,"-",{"$f":"\"Remove Line \"&TEXT(C26,\"00#\")&\" \"&E26","v":"Remove Line 004 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total \"&E18","v":"Total Section Title"},null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(\"X\"&ROW(X_10001Bef)+1&\":X\"&ROW()-1))","v":0},null,null,null,{"$f":"SUM(INDIRECT(\"AB\"&ROW(X_10001Bef)+1&\":AB\"&ROW()-1))","v":0},null,null,null,0]
[]
[null,null,10002,null,"Section Title",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"="]
[null,null,null,null,"Section Description"]
[]
[]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,"QTY",null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance",null,null,null,"+",{"$f":"\"Add Line in Section \"&C29","v":"Add Line in Section 10002"}]
[null,null,1,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N34*R34*(IF(ISNUMBER(U34),U34,IF(ISNUMBER(N34),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB34-X34","v":0},null,null,null,"-",{"$f":"\"Remove Line \"&TEXT(C34,\"00#\")&\" \"&E34","v":"Remove Line 001 "}]
[null,null,2,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N35*R35*(IF(ISNUMBER(U35),U35,IF(ISNUMBER(N35),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB35-X35","v":0},null,null,null,"-",{"$f":"\"Remove Line \"&TEXT(C35,\"00#\")&\" \"&E35","v":"Remove Line 002 "}]
[null,null,3,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N36*R36*(IF(ISNUMBER(U36),U36,IF(ISNUMBER(N36),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB36-X36","v":0},null,null,null,"-","Remove Line 003 "]
[null,null,4,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N37*R37*(IF(ISNUMBER(U37),U37,IF(ISNUMBER(N37),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB37-X37","v":0},null,null,null,"-","Remove Line 004 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total \"&E29","v":"Total Section Title"},null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(\"X\"&ROW(X_10002Bef)+1&\":X\"&ROW()-1))","v":0},null,null,null,{"$f":"SUM(INDIRECT(\"AB\"&ROW(X_10002Bef)+1&\":AB\"&ROW()-1))","v":0},null,null,null,{"$f":"AB38-X38","v":0}]
[]
[null,null,10003,null,"Section Title",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"="]
[null,null,null,null,"Section Description"]
[]
[]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,"QTY",null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance",null,null,null,"+",{"$f":"\"Add Line in Section \"&C40","v":"Add Line in Section 10003"}]
[null,null,1,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N45*R45*(IF(ISNUMBER(U45),U45,IF(ISNUMBER(N45),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB45-X45","v":0},null,null,null,"-",{"$f":"\"Remove Line \"&TEXT(C45,\"00#\")&\" \"&E45","v":"Remove Line 001 "}]
[null,null,2,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N46*R46*(IF(ISNUMBER(U46),U46,IF(ISNUMBER(N46),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB46-X46","v":0},null,null,null,"-",{"$f":"\"Remove Line \"&TEXT(C46,\"00#\")&\" \"&E46","v":"Remove Line 002 "}]
[null,null,3,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N47*R47*(IF(ISNUMBER(U47),U47,IF(ISNUMBER(N47),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB47-X47","v":0},null,null,null,"-","Remove Line 003 "]
[null,null,4,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N48*R48*(IF(ISNUMBER(U48),U48,IF(ISNUMBER(N48),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB48-X48","v":0},null,null,null,"-","Remove Line 004 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total \"&E40","v":"Total Section Title"},null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(\"X\"&ROW(X_10003Bef)+1&\":X\"&ROW()-1))","v":0},null,null,null,{"$f":"SUM(INDIRECT(\"AB\"&ROW(X_10003Bef)+1&\":AB\"&ROW()-1))","v":0},null,null,null,{"$f":"AB49-X49","v":0}]
[]
[null,null,10004,null,"Section Title",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"="]
[null,null,null,null,"Section Description"]
[]
[]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,"QTY",null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance",null,null,null,"+",{"$f":"\"Add Line in Section \"&C51","v":"Add Line in Section 10004"}]
[null,null,1,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N56*R56*(IF(ISNUMBER(U56),U56,IF(ISNUMBER(N56),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB56-X56","v":0},null,null,null,"-",{"$f":"\"Remove Line \"&TEXT(C56,\"00#\")&\" \"&E56","v":"Remove Line 001 "}]
[null,null,2,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N57*R57*(IF(ISNUMBER(U57),U57,IF(ISNUMBER(N57),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB57-X57","v":0},null,null,null,"-",{"$f":"\"Remove Line \"&TEXT(C57,\"00#\")&\" \"&E57","v":"Remove Line 002 "}]
[null,null,3,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N58*R58*(IF(ISNUMBER(U58),U58,IF(ISNUMBER(N58),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB58-X58","v":0},null,null,null,"-","Remove Line 003 "]
[null,null,4,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N59*R59*(IF(ISNUMBER(U59),U59,IF(ISNUMBER(N59),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB59-X59","v":0},null,null,null,"-","Remove Line 004 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total \"&E51","v":"Total Section Title"},null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(\"X\"&ROW(X_10004Bef)+1&\":X\"&ROW()-1))","v":0},null,null,null,{"$f":"SUM(INDIRECT(\"AB\"&ROW(X_10004Bef)+1&\":AB\"&ROW()-1))","v":0},null,null,null,{"$f":"AB60-X60","v":0}]
[]
[null,null,10005,null,"Section Title",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"="]
[null,null,null,null,"Section Description"]
[]
[]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,"QTY",null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance",null,null,null,"+",{"$f":"\"Add Line in Section \"&C62","v":"Add Line in Section 10005"}]
[null,null,1,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N67*R67*(IF(ISNUMBER(U67),U67,IF(ISNUMBER(N67),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB67-X67","v":0},null,null,null,"-",{"$f":"\"Remove Line \"&TEXT(C67,\"00#\")&\" \"&E67","v":"Remove Line 001 "}]
[null,null,2,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N68*R68*(IF(ISNUMBER(U68),U68,IF(ISNUMBER(N68),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB68-X68","v":0},null,null,null,"-",{"$f":"\"Remove Line \"&TEXT(C68,\"00#\")&\" \"&E68","v":"Remove Line 002 "}]
[null,null,3,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N69*R69*(IF(ISNUMBER(U69),U69,IF(ISNUMBER(N69),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB69-X69","v":0},null,null,null,"-","Remove Line 003 "]
[null,null,4,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N70*R70*(IF(ISNUMBER(U70),U70,IF(ISNUMBER(N70),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB70-X70","v":0},null,null,null,"-","Remove Line 004 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total \"&E62","v":"Total Section Title"},null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(\"X\"&ROW(X_10005Bef)+1&\":X\"&ROW()-1))","v":0},null,null,null,{"$f":"SUM(INDIRECT(\"AB\"&ROW(X_10005Bef)+1&\":AB\"&ROW()-1))","v":0},null,null,null,{"$f":"AB71-X71","v":0}]
[]
[null,null,10006,null,"Section Title",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"="]
[null,null,null,null,"Section Description"]
[]
[]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,"QTY",null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance",null,null,null,"+",{"$f":"\"Add Line in Section \"&C73","v":"Add Line in Section 10006"}]
[null,null,1,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N78*R78*(IF(ISNUMBER(U78),U78,IF(ISNUMBER(N78),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB78-X78","v":0},null,null,null,"-",{"$f":"\"Remove Line \"&TEXT(C78,\"00#\")&\" \"&E78","v":"Remove Line 001 "}]
[null,null,2,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N79*R79*(IF(ISNUMBER(U79),U79,IF(ISNUMBER(N79),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB79-X79","v":0},null,null,null,"-",{"$f":"\"Remove Line \"&TEXT(C79,\"00#\")&\" \"&E79","v":"Remove Line 002 "}]
[null,null,3,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N80*R80*(IF(ISNUMBER(U80),U80,IF(ISNUMBER(N80),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB80-X80","v":0},null,null,null,"-","Remove Line 003 "]
[null,null,4,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N81*R81*(IF(ISNUMBER(U81),U81,IF(ISNUMBER(N81),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB81-X81","v":0},null,null,null,"-","Remove Line 004 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total \"&E73","v":"Total Section Title"},null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(\"X\"&ROW(X_10006Bef)+1&\":X\"&ROW()-1))","v":0},null,null,null,{"$f":"SUM(INDIRECT(\"AB\"&ROW(X_10006Bef)+1&\":AB\"&ROW()-1))","v":0},null,null,null,{"$f":"AB82-X82","v":0}]
[]
[null,null,10007,null,"Section Title",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"="]
[null,null,null,null,"Section Description"]
[]
[]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,"QTY",null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance",null,null,null,"+",{"$f":"\"Add Line in Section \"&C84","v":"Add Line in Section 10007"}]
[null,null,1,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N89*R89*(IF(ISNUMBER(U89),U89,IF(ISNUMBER(N89),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB89-X89","v":0},null,null,null,"-",{"$f":"\"Remove Line \"&TEXT(C89,\"00#\")&\" \"&E89","v":"Remove Line 001 "}]
[null,null,2,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N90*R90*(IF(ISNUMBER(U90),U90,IF(ISNUMBER(N90),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB90-X90","v":0},null,null,null,"-",{"$f":"\"Remove Line \"&TEXT(C90,\"00#\")&\" \"&E90","v":"Remove Line 002 "}]
[null,null,3,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N91*R91*(IF(ISNUMBER(U91),U91,IF(ISNUMBER(N91),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB91-X91","v":0},null,null,null,"-","Remove Line 003 "]
[null,null,4,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N92*R92*(IF(ISNUMBER(U92),U92,IF(ISNUMBER(N92),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB92-X92","v":0},null,null,null,"-","Remove Line 004 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total \"&E84","v":"Total Section Title"},null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(\"X\"&ROW(X_10007Bef)+1&\":X\"&ROW()-1))","v":0},null,null,null,{"$f":"SUM(INDIRECT(\"AB\"&ROW(X_10007Bef)+1&\":AB\"&ROW()-1))","v":0},null,null,null,{"$f":"AB93-X93","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total X",null,null,null,null,null,null,null,null,{"$f":"SUM(Total_10000+Total_10001+Total_10002+Total_10003+Total_10004+Total_10005+Total_10006+Total_10007)","v":0},null,null,null,{"$f":"SUM(Actual_10000+Actual_10001+Actual_10002+Actual_10003+Actual_10004+Actual_10005+Actual_10006+Actual_10007)","v":0}]

{"sheet":"FAQ","index":19,"n_rows":118,"n_cols":3,"rows_kept":118,"cut":false,"hidden":true,"merged":[]}
[{"$f":"COUNTA(B:B)","v":117}]
[null,"Assistant Director"," The 1st assistant director works with both the production manager and the director to make the shooting schedule efficient as possible. The 1st A.D. breaks the script down into a shooting schedule and also helps manage the scheduling of talent, crew and equipment needed for each shooting day. This person sometimes helps direct the background extras in a scene."]
[null,"Director of Photography"," The director of photography (D.P.) is in charge of the overall visual look of the film, as seen through the camera. They recommend which cameras and lenses to use for the production. They design the shot’s framing, and the camera movements in conjunction with the director. They are also in charge of the camera crew, lighting design and collaborating with the gaffer."]
[null,"1st Assistant Camera"," The 1st AC is the chief assistant to the camera operator. The 1st assistant camera person is in charge of measuring and pulling focus during filming. The 1st AC also threads the film through the camera when a new magazine is loaded. This person also helps setup and build the camera, as well as maintain and clean the camera and lenses."]
[null,"2nd Assistant Camera"," The 2nd AC is also known as the loader. The 2nd assistant camera person is primarily responsible for loading and unloading the new rolls of film into the different magazines, as well as maintaining and filling out all the camera reports for the film lab. This person also runs the slate or clapper to maintain sync and the correct labeling for each and every shot."]
[null,"DIT"," This is another new job position that was created in response to the popular use of high-end digital video formats. The digital imaging technician uses various image manipulation methods to achieve the highest possible image quality during the production. This person usually manages the transferring and storage of the image data as well."]
[null,"Prop Master"," The prop master acquires, organizes, maintains and accounts for all the various props needed for the production. A prop is basically any set decoration piece that can be moved readily easily. This includes many items like guns, knives, books, phones, dish-ware, food, musical instruments, pets or any other item that needs to be present to fulfill the story line."]
[null,"Camera Op"," The camera operator physically controls and operates the camera during filming, under the direction of the D.P. (Director of Photography). The camera operator works closely with both A.C.’s as well. The camera operator controls the shot’s framing, and the camera movements as instructed by the director of photography."]
[null,"Gaffer"," The gaffer is also known as the chief lighting technician. This person is primarily responsible for developing a lighting plan according to the desires of the Director of Photography. The gaffer informs the best boy and key grip on where and which lights are to be placed. The gaffer is in charge of creating the best possible lighting scenario according to the camera framing."]
[null,"Best Boy Electric"," The best boy is the lead electrician on set and is in charge of all the other electricians, similar to how the key grip is in charge of all the grips. The best boy usually operates, adjusts and balances the electrical load on the generator where required. This person is also responsible for distributing the electrical cabling properly providing the required power to each of the lights."]
[null,"Electrics"," The electricians (or juicers) essentially set up and operate all the lighting instruments and cabling as instructed by the best boy or gaffer. This is a physically demanding job due to the large number of heavy lights and cabling often required. Electricians must be knowledgeable of tungsten and HMI lighting as well as changing and installing bulbs properly."]
[null,"Prep/Strike/Pre Rig Crew","Crew which is distinct from the crew on the shoot, and which is brought in specifically to set up for the shoot or pack up after the shoot."]
[null,"Key Grip"," The key grip is the lead grip on a film set and in charge of all the other grips. The key grip and best boy collaborate with the gaffer and D.P. to formulate the best tactic for accomplishing a given shot. The key grip oversees the proper camera rigging mechanisms as well as manages the light blocking and diffusing techniques."]
[null,"Grips"," Grips essentially “shape the light” that is provided by the electricians. This includes creating pattern and shadow effects, coloring light, diffusing light or blocking light. While electricians set up the lights and cabling, grips provide everything else that is built around the lights to create the quality of light that the gaffer desires. They also provide a variety of special rigging, securing and safety measures on set."]
[null,"Crane Tech","Some cranes, such as technocranes, require dedicated operators. These technicians often accompany the crane rental and are referred by the equioment rental facility."]
[null,"Crane Head Tech","This technician operates the remote control for crane heads which provide camera movement while the camera is mounted on a crane"]
[null,"Choreographer","The choreographer is responsible for designing and guiding execution of coordinated movement by actors"]
[null,"Script Supervisor"," The script supervisor works closely with the director by taking detailed notes concerning what has been shot, needs to be shot, and also notes any deviations from take to take. He/she also makes sure that the dialogue corresponds with the script. The script supervisor also takes logging notes that are essential in the post production editing process, such as locating shots and finding the best takes. Many times the script supervisor assumes the role of continuity, ensuring the consistency between scenes and shots."]
[null,"Boom Operator"," This person is responsible for properly positioning the microphone boom pole during the actual filming. The boom operator is the assistant to the sound mixer. Many times the boom operator is required to hold the boom pole for several minutes at a time, which can be physically demanding. The boom operator must also be able to follow the actors movements while staying clear of the camera and lights. This makes it a challenging job for achieving the best possible audio."]
[null,"Sound Mixer"," The sound mixer for film is head of the sound department and is responsible for leveling, monitoring and recording of audio during production. The sound mixer decides which microphones to use as well as placements of the microphones. This person can also mix the various sound tracks and audio signals in real time. A film sound mixer supervises the boom operator and/or sound utility person."]
[null,"VTR Operator"," The video assist person operates the VTR (Video Tape Recorder) during production. Most film cameras include a video tap that allows the VTR to record and instantly playback what was just filmed. Since you can’t review 35mm film without it getting processed in the laboratory first, this can be an especially useful tool on set. Video assist is the term used to describe this record and playback process. Reviewing the footage instantly allows the director to confirm performances, camera focus, framing, choreography and other elements for accuracy."]
[null,"Stunt Coordinator"," The stunt coordinator manages and coordinates all the dangerous action sequences in a movie that require a stuntman or stunt performer. The stunt coordinator always follows the appropriate safety regulations during filming to ensure the safety of every stunt performer. Types of stunts may include jumping, flipping, diving, free-falling, crashing cars, catching fire, underwater stunts and other dangerous action sequences where stunt doubles are needed."]
[null,"Safety Officer","A Safety Ofiicer is necessary whenever dangerous stunts, pyrotechnics or other practical visual effects are part of the shoot"]
[null,"Site Rep","The Site Rep is whoever the owner of a location has designated as their representative to be the responsible party on location during the shoot"]
[null,"Storyboard Artist"," The storyboard artist creates a series of illustrations and sketches based on the director’s vision during pre-production. Each sketch represents a different camera set-up. These drawings usually include camera angles, characters and set design. The illustrations are then used to assist the other head departments in understanding their tasks."]
[null,"Location Scout"," Quite often the location scout is one of the first crew members to be contacted on a production. The location scout assists in finding the various filming locations according to the producer and director’s desires. Location scouts often have a large database of location photographs to show before traveling to the actual location for filming."]
[null,"2nd AD"," The 2nd A.D. works directly with the 1st A.D. to accomplish their duties. The call sheets for each shooting day are created by the 2nd assistant director. The 2nd A.D. also helps manage the scheduling of talent, crew and equipment that is needed for each day. This person also assists in directing the background extras in a movie scene."]
[null,"Medic","The medic is on set to facillitate any emergency medical care which may be needed."]
[null,"Craft Service"," Craft Services are the various snacks and beverages that are provided to the film crew throughout the day. This is separate from catering. The person in charge of craft service sets up and maintains a station near production that provides these snacks and beverages. The craft service person is given a budget prior to attaining all the refreshments."]
[null,"Firefighter/Police Officers/Ranger/CHP","These Professionals are required for specific locations, events, props, effects or stunts on set. Police and CHP (California Highway Patrol) often facillitate traffic control or road blockages; Firefighters supervise pyrotechnics and hydrant openings; Rangers are responsible for state, municiple or national parks and other properties"]
[null,"Welfare/Teacher","Teachers and/or welfare workers are required in most states whenever children are present on set."]
[null,"Gang Boss"," The transportation coordinator, or gang boss, organizes and provides a variety of vehicles and transportation for all crew, equipment and actors to and from the filming locations. The transportation coordinator/captain deploys the appropriate vehicles and drivers at the proper times to keep the production on schedule and on budget. They also work closely with the locations manager in attaining the proper parking permits and parking locations for all vehicles."]
[null,"Teamster Drivers / Animal Wranglers"," The transportation driver works under the supervision of the transportation captain. Transportation drivers physically drive and operate all provided production vehicles to and from the filming locations. This includes the transport of all crew, equipment and actors safely to and from the film set while staying on schedule. Types of production vehicles may include cube trucks, passenger vans, stake beds, flatbeds, limos, cars or any other needed production vehicle."]
[null,"Production Supervisor"," The production manager works closely with the production coordinator. This person helps supervise the organization and distribution of the production budget, crew & equipment scheduling, salaries, day rates, and other office related paperwork. This person reports budget needs to the line producer, while trying to keep the production under budget on a day to day basis."]
[null,"Production Coordinator"," A production coordinator is responsible for coordinating the “behind the scenes” logistics, which can include renting equipment, hiring crew members, and coordinating talent. In addition, this crew member may handle the paperwork needed to organize the production. For this reason, the production coordinator is an important crew member in ensuring a production’s goals are on budget and on time."]
[null,"Production Assistant"," Many individuals start their careers in the film industry as a production assistant. A production assistant usually does any general duty or minor task that the production heads may need. Basic duties may include dispersing walkie-talkies, setting up pop-up tents and tables, running basic errands as needed or attaining any other last-minute item that the production might need. It is essential that the P.A. has their own transportation to perform these various errands."]
[null,"Per Diems","Monies dispersed to crew while travelling"]
[null,"Scouting Expenses","Gas, tolls, supplies and materials used by location scouts while surveying potential locations"]
[null,"Casting Director","The Casting Director is responsible for locating appropriate talent, managing casting calls and running auditions at the direction of the director and director's production team."]
[null,"Casting Facility","The Casting facility is where casting sessions are held."]
[null,"Home Econ Supplies","Supplies necessary for food prep on, or for set"]
[null,"Location Fees","Monies paid by production for the use of any property required for the production. This can be property which is filmed, and also property used as holding areas for talent, parking for vehicles, etc."]
[null,"Permits","Paid permits are often required to use public areas such as roadways and parks"]
[null,"Talent Trailer / Honeywagon","A mobile home used for actors when not on set"]
[null,"Kit Rental","Kit rentals are paid to crew who provide tools and other supplies of their own to aid in production"]
[null,"Sustainable Practices","Sustainable practices refers to actions undertaken in order to conduct environmentally conscious production practices such as recycling of props, electronics, food service items, costs associated with energy efficiency  initiatives and practicesetc."]
[null,"Picture Vehicles","Picture Vehicles are any vehicles which will appear in the filmed imagery. These are often period cars or other specialty vehicles, but can also simply being used as background elements."]
[null,"Animals & Handlers","Any animal used in the production requires specific, trained handlers who will have responsibility for the animal's welfare and may guide the animal's behaviour while on camera."]
[null,"Theatrical Makeup","Theatrical makeup refers to any makeup used to change the appearance of an actor."]
[null,"Product Prep / Color Correct ","Labeling and artwork on products often need to be adjusted prior to their being filmed in order for them to appear as they do in a natural setting. Additionally, they may need to be cleaned, reparied or otherwise dressed."]
[null,"Greens","Plants and other natural set dressing items"]
[null,"Build Days ","Build Days are days needed to create or prepare a set for photography - for example building sets on a stage, or dressing a location."]
[null,"Pre-Lite Days","Pre-Lite Days are any days required for technicians to prep a set or location for photography"]
[null,"Shoot Days","Any days on which the camera will roll."]
[null,"Strike Days","Strike Days are days after shooting which are required to restore a location or stage to the condition in which it was found."]
[null,"Generator","Portable power source for shooting n location"]
[null,"Stage Manager","The Stage Manager is the contact at the stage who is responsible for handling any issues related to the facility"]
[null,"Scissor Lift","A Scissor Lift is a powered, raisable scaffld for crew to use when hanging lights or rigging elements which must be hung from a height on stage"]
[null,"Condor","A Condor is a large crane with a platform to accommodate crew, lights and other gear when shooting on location. The largest version has a working height f 170 feet."]
[null,"Steeldeck","Raised, weight-bearing platform for building raised set surfaces"]
[null,"Leadman / Leadperson","Leadperson: The member of the art department who is in charge of swing gangs and/or set dressers and reports to the set decorator."]
[null,"Set Dresser","Set Decorator: A person who has total charge of decorating the set with all furnishings, drapery, interior plants, and anything seen on indoor or outdoor sets. The set decorator has authority over a leadman."]
[null,"Scenic","A crew member in charge of background art on set. Can include painting backgrounds."]
[null,"Outside Construction","Any building work performed by sub-contractors"]
[null,"Car Prep","Work required to render a car  ready for photography. Generally only necessary when car is featured as a product and performed by specialists often certified by client."]
[null,"VTR","Video equipment for use during shoot to provide video playback and realtime display of footage as it is captured through camera, both for client and agency as well as for crew (including Director)"]
[null,"Dolly","Mechanical moving platform which can accept both gear and crew (most often camera, Camera operator and/ or director). Used to create smooth moving camera shots."]
[null,"SteadiCam","The steadicam is a camera mounting device that utilizes a mechanical arm attached to a body harness to provide extremely smooth hand-held shots. The steadicam operator is responsible for setting up and operating the steadicam during production. "]
[null,"Camera Car","Car on which a camera rig is mounted for shooting while driving. Often used for car commercials."]
[null,"Expendables","Assorted supplies which are often discarded after use - light gels and bounces, Luan, adhesive tapes etc"]
[null,"Process","Cost to develop film."]
[null,"Dailies ","Media and labor to creat review material in common formats from shoot."]
[null,"Special Insurance","Special insurance is generally needed for pyrotechnics, stunts or other specific activity with liability not normally included in the coverage provided by standard production packages"]
[null,"Fringes","Aditions to pay for labor that are above and beyond the base rates for crew or talent ,such as taxes, withholding, any union dues or guild payments"]
[null,"O/C Principals","On Camera Principles are actors who are necessarily featured by vitue of the use of their likeness or specific action in picture . Generally identified as either: receiving direction directly from the director (as opposed to the 1st AD); speaking on camera; performing specific, scripted actions, or being clearly identifiable within frame."]
[null,"General Extras","Extras are used to fill a scene, performing general actions and not directly interacting with principle actors. Extras may only take direction from the 1st AD. Once an actor is given any instruction directly by the director, they become a principal."]
[null,"Hand Models/ Parts Models","Any actor/ performer whose only actions involve their extremities (hands, feet etc) for the purpose of displaying or interacting with a product or prop."]
[null,"Voice Over","Voice performance by an actor who does not appear visually within the commercial."]
[null,"Fitting Fees","Payment to talent for wardrobe fitting sessions"]
[null,"Audition Fees","Payment to talent for auditions"]
[null,"Talent Agency Fees","Fees to agents who represent talent."]
[null,"Talent Payroll Service","Cost to run payroll through a professional payroll service for the purpose of withholding fringes. Can apply to any performer or crew member."]
[null,"File Conversion/Transcoding","The conversion or transcoding of media files, typically from the camera's file format to the format required for the non-linear editing system."]
[null,"Ingest Media from Files or Tape","Transferring media files to the non-linear editing system or file server in preparation for editing.  Typically from hard drives or digitizing and transferring selected media from tape to the hard drives ."]
[null,"Pre-Edit Color Correction","The color correction of certain camera file formats (Cineon, .r3d) prior to editing."]
[null,"LUT Creation","The creation of a LUT for a given set of camera media. Certain cameras record data in 4:4:4 RGB with logarithmic color space. They need a conversion file or Look up Table (LUT) to be read correctly on edit systems. An LUT can be provided by the production company or director of photography or created by the post house."]
[null,"Dailies Logging","Screening all material at the beginning of a project while selecting and logging the preferred material for use in the edit."]
[null,"Off-Line Edit Suite, Bay or Room ","A dedicated room equipped with a non-linear or time-code-based editing system and essential support equipment where the creative, off-line editing takes place. "]
[null,"Off-Line Graphics ","The time spent creating titles, backgrounds, graphic and animation elements for the off-line edit. Off-Line graphics may not be of sufficient quality for the on-line finish. "]
[null,"High Resolution Re-conforming ","The time spent to re-digitize media at the highest possible resolution on a computer-based edit system. Typically for final conform. "]
[null,"Rough Cut Review Material ","The materials used in the off-line edit session to create rough cut review media for the agency and their clients, including DVDs, Blu Ray discs, data DVDs and CDs. "]
[null,"Off-Line Work Material ","Materials generated during the editing process for archiving purposes. "]
[null,"Off-Line Color","The cost to color grade and visually balance a project, scene-to-scene. May include repositioning, selective correction within a frame in preparation for the Final Edit. Generally for non-broadcast use or challenged budgets."]
[null,"EDL Prep ","Preparing an edit decision list, prior to audio and online edit sessions. "]
[null,"Graphic Development ","The exploration and development of initial graphic design ideas. "]
[null,"Digital Load/Prep ","The time spent loading and organizing all graphics elements into the workstation prior to the session. "]
[null,"Mix/Sound Design Prep","Loading and organizing all audio elements prior to the mix."]
[null,"Dialog Replacement  (ADR)","Re-recording synchronous dialogue for a scene where the original recording was impaired or the voice of the actor needs to be changed. "]
[null,"Digital Editing (Audio)","Use of a digital audio workstation to edit and line up dialog, narration, music and sound effects tracks in preparation for a sound design session or a mix. "]
[null,"Transfer & Stock ","Transfer time and/or stock used to move media or data from one format to another. "]
[null,"Visually Coded Media ","The preparation of media with visual code (e.g. time code) often required for music sessions, narration recording, sound design sessions or mixing. "]
[null,"Pre-load/Archiving ","Pre-loading and/or archiving media or data to or from a digital multi-track audio system before or after a sound design or mix session. "]
[null,"Scratch Record/Mix ","Recording a temporary voice over and balancing and equalizing multiple preliminary tracks for presentation at the rough-cut stage. "]
[null,"Audio Relay (Re-track) ","Synchronously re-recording an audio track either at the rough cut stage, when a new track is supplied or a new mix is done for presentation, or at the finishing stage, when a project is mixed (or remixed) after the initial on-line conform. "]
[null,"Digital Patch/Remote Studio ","Use of a satellite or digital line to record a voice in one studio while simultaneously monitoring and recording it in another studio. Usually includes the cost of both studios and transmission charges, unless otherwise noted in the estimate. "]
[null,"Color Grading/Telecine Prep","The creation of an EDL (or XML) of the approved edit in order to match back to the raw (original) media in preparation for transfer and color grading."]
[null,"File Preparation for Color Grading","The creation of digital files of the approved cut(s) for the final color grading session. Applies to certain file-based formats."]
[null,"Pre Load/Scanning ","The preparation and injesting of material into the color grading or scanning system in preparation for the Color Grading/Film to Tape Transfer process. "]
[null,"HD Up-Res/Downconvert ","The creation of a high definition (HD) version of a project from standard definition (SD) media or the creation of a standard definition (SD) version of a project from high definition (HD) media. "]
[null,"Generic Master ","First generation master which is complete except for titles or logos. For use when "]
[null,"Edited Master ","Completed master with color bars, slate and tone, titles and logos ready for air. "]
[null,"Protection Master ","A copy of the Edited Master with identical time code from which dubs are made. "]
[null,"Dubs/Duplicates ","Copies of the finished Edited Master. "]
[null,"Archiving/LTO ","The preparation and duplication of all of the project's media and data to hard drives and/or LTO tape for long term archiving and storage. "]
[null,"Archive Storage Devices ","Hard drives, disks, data tapes, etc. used for long term media and data storage. "]
[null,"Uncompressed Files ","The creation of final uncompressed file deliverables. "]
[null,"Standards Conversion ","Transferring and converting media from one broadcast format to another (NTSC, PAL, SECAM, etc.). "]
[null,"Data Transmission Charge ","Transmitting computer data between two locations"]

{"sheet":"Sheet1","index":20,"n_rows":273,"n_cols":16,"rows_kept":273,"cut":false,"hidden":true,"merged":[[3,0,3,1],[4,0,4,1],[5,0,5,1],[0,0,0,1],[1,0,1,1],[2,0,2,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[39,0,39,1],[40,0,40,1],[41,0,41,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[49,0,49,1],[50,0,50,1],[48,0,48,1],[45,0,45,1],[46,0,46,1],[47,0,47,1],[42,0,42,1],[43,0,43,1],[44,0,44,1],[58,0,58,1],[59,0,59,1],[60,0,60,1],[54,0,54,1],[55,0,55,1],[56,0,56,1],[57,0,57,1],[51,0,51,1],[52,0,52,1],[53,0,53,1],[67,0,67,1],[68,0,68,1],[69,0,69,1],[64,0,64,1],[65,0,65,1],[66,0,66,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[76,0,76,1],[77,0,77,1],[78,0,78,1],[73,0,73,1],[74,0,74,1],[75,0,75,1],[70,0,70,1],[71,0,71,1],[72,0,72,1],[85,0,85,1],[86,0,86,1],[87,0,87,1],[82,0,82,1],[83,0,83,1],[84,0,84,1],[79,0,79,1],[80,0,80,1],[81,0,81,1],[94,0,94,1],[95,0,95,1],[96,0,96,1],[91,0,91,1],[92,0,92,1],[93,0,93,1],[88,0,88,1],[89,0,89,1],[90,0,90,1],[103,0,103,1],[104,0,104,1],[105,0,105,1],[100,0,100,1],[101,0,101,1],[102,0,102,1],[97,0,97,1],[98,0,98,1],[99,0,99,1],[115,0,115,1],[116,0,116,1],[112,0,112,1],[113,0,113,1],[114,0,114,1],[109,0,109,1],[110,0,110,1],[111,0,111,1],[106,0,106,1],[107,0,107,1],[108,0,108,1],[126,0,126,1],[123,0,123,1],[124,0,124,1],[125,0,125,1],[120,0,120,1],[121,0,121,1],[122,0,122,1],[117,0,117,1],[118,0,118,1],[119,0,119,1],[137,0,137,1],[133,0,133,1],[134,0,134,1],[135,0,135,1],[127,0,127,1],[128,0,128,1],[129,0,129,1],[136,0,136,1],[131,0,131,1],[132,0,132,1],[130,0,130,1],[144,0,144,1],[145,0,145,1],[146,0,146,1],[141,0,141,1],[142,0,142,1],[143,0,143,1],[138,0,138,1],[139,0,139,1],[140,0,140,1],[153,0,153,1],[154,0,154,1],[155,0,155,1],[150,0,150,1],[151,0,151,1],[152,0,152,1],[147,0,147,1],[148,0,148,1],[149,0,149,1],[164,0,164,1],[165,0,165,1],[166,0,166,1],[161,0,161,1],[162,0,162,1],[163,0,163,1],[159,0,159,1],[160,0,160,1],[156,0,156,1],[157,0,157,1],[158,0,158,1],[175,0,175,1],[174,0,174,1],[173,0,173,1],[171,0,171,1],[172,0,172,1],[168,0,168,1],[169,0,169,1],[170,0,170,1],[167,0,167,1],[183,0,183,1],[184,0,184,1],[182,0,182,1],[179,0,179,1],[180,0,180,1],[181,0,181,1],[178,0,178,1],[176,0,176,1],[177,0,177,1]]}
[1,null,"Line Producer",null,null,null,null,null,null,null,null,{"$f":"C1","v":"Line Producer"},null,null,null,{"$f":"A1&\" \"&C1","v":"1 Line Producer"}]
[2,null,"Assistant Director",null,null,null,null,null,null,null,null,{"$f":"C2","v":"Assistant Director"},null,null,null,{"$f":"A2&\" \"&C2","v":"2 Assistant Director"}]
[3,null,"Director of Photography",null,null,null,null,null,null,null,null,"Director of Photography",null,null,null,"3 Director of Photography"]
[4,null,"1st Assistant Camera",null,null,null,null,null,null,null,null,"1st Assistant Camera",null,null,null,"4 1st Assistant Camera"]
[5,null,"2nd Assistant Camera",null,null,null,null,null,null,null,null,"2nd Assistant Camera",null,null,null,"5 2nd Assistant Camera"]
[6,null,"DIT",null,null,null,null,null,null,null,null,"DIT",null,null,null,"6 DIT"]
[7,null,"Prop Master",null,null,null,null,null,null,null,null,"Prop Master",null,null,null,"7 Prop Master"]
[8,null,"Asst Props",null,null,null,null,null,null,null,null,"Asst Props",null,null,null,"8 Asst Props"]
[9,null,"Local Production Super",null,null,null,null,null,null,null,null,"Local Production Super",null,null,null,"9 Local Production Super"]
[10,null,"Camera Op",null,null,null,null,null,null,null,null,"Camera Op",null,null,null,"10 Camera Op"]
[11,null,"Gaffer",null,null,null,null,null,null,null,null,"Gaffer",null,null,null,"11 Gaffer"]
[12,null,"Best Boy Electric",null,null,null,null,null,null,null,null,"Best Boy Electric",null,null,null,"12 Best Boy Electric"]
[13,null,"3rd Electric",null,null,null,null,null,null,null,null,"3rd Electric",null,null,null,"13 3rd Electric"]
[14,null,"Electric/Driver",null,null,null,null,null,null,null,null,"Electric/Driver",null,null,null,"14 Electric/Driver"]
[15,null,"Prep/Strike/Pre Rig Crew",null,null,null,null,null,null,null,null,"Prep/Strike/Pre Rig Crew",null,null,null,"15 Prep/Strike/Pre Rig Crew"]
[16,null,"Key Grip",null,null,null,null,null,null,null,null,"Key Grip",null,null,null,"16 Key Grip"]
[17,null,"Best Boy Grip",null,null,null,null,null,null,null,null,"Best Boy Grip",null,null,null,"17 Best Boy Grip"]
[18,null,"3rd Grip",null,null,null,null,null,null,null,null,"3rd Grip",null,null,null,"18 3rd Grip"]
[19,null,"Grip/Driver",null,null,null,null,null,null,null,null,"Grip/Driver",null,null,null,"19 Grip/Driver"]
[20,null,"Crane Tech 2x",null,null,null,null,null,null,null,null,"Crane Tech 2x",null,null,null,"20 Crane Tech 2x"]
[21,null,"Crane Head Tech",null,null,null,null,null,null,null,null,"Crane Head Tech",null,null,null,"21 Crane Head Tech"]
[22,null,"Steadi Cam Op",null,null,null,null,null,null,null,null,"Steadi Cam Op",null,null,null,"22 Steadi Cam Op"]
[23,null,"Choreographer",null,null,null,null,null,null,null,null,"Choreographer",null,null,null,"23 Choreographer"]
[24,null,"Make-Up/Hair",null,null,null,null,null,null,null,null,"Make-Up/Hair",null,null,null,"24 Make-Up/Hair"]
[25,null,"Make-Up/Hair Asst",null,null,null,null,null,null,null,null,"Make-Up/Hair Asst",null,null,null,"25 Make-Up/Hair Asst"]
[26,null,"Wardrobe Stylist",null,null,null,null,null,null,null,null,"Wardrobe Stylist",null,null,null,"26 Wardrobe Stylist"]
[27,null,"Asst Wardrobe ",null,null,null,null,null,null,null,null,"Asst Wardrobe ",null,null,null,"27 Asst Wardrobe "]
[28,null,"Script Supervisor",null,null,null,null,null,null,null,null,"Script Supervisor",null,null,null,"28 Script Supervisor"]
[29,null,"Boom Operator",null,null,null,null,null,null,null,null,"Boom Operator",null,null,null,"29 Boom Operator"]
[30,null,"Sound Mixer",null,null,null,null,null,null,null,null,"Sound Mixer",null,null,null,"30 Sound Mixer"]
[31,null,"VTR Operator",null,null,null,null,null,null,null,null,"VTR Operator",null,null,null,"31 VTR Operator"]
[32,null,"Stunt Coordinator",null,null,null,null,null,null,null,null,"Stunt Coordinator",null,null,null,"32 Stunt Coordinator"]
[33,null,"Safety Officer",null,null,null,null,null,null,null,null,"Safety Officer",null,null,null,"33 Safety Officer"]
[34,null,"Site Rep",null,null,null,null,null,null,null,null,"Site Rep",null,null,null,"34 Site Rep"]
[35,null,"Storyboard Artist",null,null,null,null,null,null,null,null,"Storyboard Artist",null,null,null,"35 Storyboard Artist"]
[36,null,"Catering Crew",null,null,null,null,null,null,null,null,"Catering Crew",null,null,null,"36 Catering Crew"]
[37,null,"Location Scout",null,null,null,null,null,null,null,null,"Location Scout",null,null,null,"37 Location Scout"]
[38,null,"Asst Locations",null,null,null,null,null,null,null,null,"Asst Locations",null,null,null,"38 Asst Locations"]
[39,null,"2nd AD",null,null,null,null,null,null,null,null,"2nd AD",null,null,null,"39 2nd AD"]
[40,null,"Medic",null,null,null,null,null,null,null,null,"Medic",null,null,null,"40 Medic"]
[41,null,"Craft Service",null,null,null,null,null,null,null,null,"Craft Service",null,null,null,"41 Craft Service"]
[42,null,"Firefighter",null,null,null,null,null,null,null,null,"Firefighter",null,null,null,"42 Firefighter"]
[43,null,"Police Officers/Ranger/CHP",null,null,null,null,null,null,null,null,"Police Officers/Ranger/CHP",null,null,null,"43 Police Officers/Ranger/CHP"]
[44,null,"Welfare/Teacher",null,null,null,null,null,null,null,null,"Welfare/Teacher",null,null,null,"44 Welfare/Teacher"]
[45,null,"Gang Boss",null,null,null,null,null,null,null,null,"Gang Boss",null,null,null,"45 Gang Boss"]
[46,null,"Teamster Drivers / Animal Wranglers",null,null,null,null,null,null,null,null,"Teamster Drivers / Animal Wranglers",null,null,null,"46 Teamster Drivers / Animal Wranglers"]
[47,null,"Production Supervisor",null,null,null,null,null,null,null,null,"Production Supervisor",null,null,null,"47 Production Supervisor"]
[48,null,"Production Coordinator",null,null,null,null,null,null,null,null,"Production Coordinator",null,null,null,"48 Production Coordinator"]
[49,null,"Production Assistant",null,null,null,null,null,null,null,null,"Production Assistant",null,null,null,"49 Production Assistant"]
[101,null,"Craft Service",null,null,null,null,null,null,null,null,{"$f":"C50","v":"Craft Service"},null,null,null,"101 Craft Service"]
[102,null,"Per Diems",null,null,null,null,null,null,null,null,{"$f":"C51","v":"Per Diems"},null,null,null,"102 Per Diems"]
[103,null,"Hotels",null,null,null,null,null,null,null,null,"Hotels",null,null,null,"103 Hotels"]
[104,null,"Scouting Expenses",null,null,null,null,null,null,null,null,"Scouting Expenses",null,null,null,"104 Scouting Expenses"]
[105,null,"Deliveries & Taxi",null,null,null,null,null,null,null,null,"Deliveries & Taxi",null,null,null,"105 Deliveries & Taxi"]
[106,null,"Car Rental",null,null,null,null,null,null,null,null,"Car Rental",null,null,null,"106 Car Rental"]
[107,null,"Trucking",null,null,null,null,null,null,null,null,"Trucking",null,null,null,"107 Trucking"]
[108,null,"Casting Director",null,null,null,null,null,null,null,null,"Casting Director",null,null,null,"108 Casting Director"]
[109,null,"Casting Facility",null,null,null,null,null,null,null,null,"Casting Facility",null,null,null,"109 Casting Facility"]
[110,null,"Home Econ Supplies",null,null,null,null,null,null,null,null,"Home Econ Supplies",null,null,null,"110 Home Econ Supplies"]
[111,null,"Telephone & Cable",null,null,null,null,null,null,null,null,"Telephone & Cable",null,null,null,"111 Telephone & Cable"]
[112,null,"Working Meals",null,null,null,null,null,null,null,null,"Working Meals",null,null,null,"112 Working Meals"]
[113,null,"Messengers",null,null,null,null,null,null,null,null,"Messengers",null,null,null,"113 Messengers"]
[114,null,"Location Fees",null,null,null,null,null,null,null,null,"Location Fees",null,null,null,"114 Location Fees"]
[115,null,"Permits",null,null,null,null,null,null,null,null,"Permits",null,null,null,"115 Permits"]
[116,null,"Lane Closures",null,null,null,null,null,null,null,null,"Lane Closures",null,null,null,"116 Lane Closures"]
[117,null,"Set Security",null,null,null,null,null,null,null,null,"Set Security",null,null,null,{"$f":"A66&\" \"&C66","v":"117 Set Security"}]
[118,null,"Cargo Van",null,null,null,null,null,null,null,null,"Cargo Van",null,null,null,"118 Cargo Van"]
[119,null,"Production Trucking",null,null,null,null,null,null,null,null,"Production Trucking",null,null,null,"119 Production Trucking"]
[120,null,"Camera Truck",null,null,null,null,null,null,null,null,"Camera Truck",null,null,null,"120 Camera Truck"]
[121,null,"Car Rentals",null,null,null,null,null,null,null,null,"Car Rentals",null,null,null,"121 Car Rentals"]
[122,null,"Bus Rentals",null,null,null,null,null,null,null,null,"Bus Rentals",null,null,null,"122 Bus Rentals"]
[123,null,"Limousines (Celebrities)",null,null,null,null,null,null,null,null,"Limousines (Celebrities)",null,null,null,"123 Limousines (Celebrities)"]
[124,null,"Dressing Room Vehicles",null,null,null,null,null,null,null,null,"Dressing Room Vehicles",null,null,null,"124 Dressing Room Vehicles"]
[125,null,"Talent Trailer / Honeywagon",null,null,null,null,null,null,null,null,"Talent Trailer / Honeywagon",null,null,null,"125 Talent Trailer / Honeywagon"]
[126,null,"Other Vehicles",null,null,null,null,null,null,null,null,"Other Vehicles",null,null,null,"126 Other Vehicles"]
[127,null,"Parking/Tolls/Gas",null,null,null,null,null,null,null,null,"Parking/Tolls/Gas",null,null,null,"127 Parking/Tolls/Gas"]
[128,null,"Excess Bags/Homeland Security",null,null,null,null,null,null,null,null,"Excess Bags/Homeland Security",null,null,null,"128 Excess Bags/Homeland Security"]
[129,null,"Air Fares",null,null,null,null,null,null,null,null,"Air Fares",null,null,null,"129 Air Fares"]
[130,null,"Hotels",null,null,null,null,null,null,null,null,"Hotels",null,null,null,"130 Hotels"]
[131,null,"Per Diems",null,null,null,null,null,null,null,null,"Per Diems",null,null,null,"131 Per Diems"]
[132,null,"Talent Meals",null,null,null,null,null,null,null,null,"Talent Meals",null,null,null,"132 Talent Meals"]
[133,null,"Breakfast",null,null,null,null,null,null,null,null,"Breakfast",null,null,null,"133 Breakfast"]
[134,null,"Lunch",null,null,null,null,null,null,null,null,"Lunch",null,null,null,"134 Lunch"]
[135,null,"Dinner",null,null,null,null,null,null,null,null,"Dinner",null,null,null,"135 Dinner"]
[136,null,"Cabs/ Ubers/ Other Transportation",null,null,null,null,null,null,null,null,"Cabs/ Ubers/ Other Transportation",null,null,null,"136 Cabs/ Ubers/ Other Transportation"]
[137,null,"Kit Rental",null,null,null,null,null,null,null,null,"Kit Rental",null,null,null,"137 Kit Rental"]
[138,null,"Art Work",null,null,null,null,null,null,null,null,"Art Work",null,null,null,"138 Art Work"]
[139,null,"Sustainable Practices",null,null,null,null,null,null,null,null,"Sustainable Practices",null,null,null,"139 Sustainable Practices"]
[140,null,"Prop Rental",null,null,null,null,null,null,null,null,"Prop Rental",null,null,null,"140 Prop Rental"]
[141,null,"Prop Purchase",null,null,null,null,null,null,null,null,"Prop Purchase",null,null,null,"141 Prop Purchase"]
[142,null,"Prop Fabrication",null,null,null,null,null,null,null,null,"Prop Fabrication",null,null,null,"142 Prop Fabrication"]
[143,null,"Wardrobe Rental",null,null,null,null,null,null,null,null,"Wardrobe Rental",null,null,null,"143 Wardrobe Rental"]
[144,null,"Wardrobe Purchase",null,null,null,null,null,null,null,null,"Wardrobe Purchase",null,null,null,"144 Wardrobe Purchase"]
[145,null,"Costumes",null,null,null,null,null,null,null,null,"Costumes",null,null,null,"145 Costumes"]
[146,null,"Picture Vehicles",null,null,null,null,null,null,null,null,"Picture Vehicles",null,null,null,"146 Picture Vehicles"]
[147,null,"Animals & Handlers",null,null,null,null,null,null,null,null,"Animals & Handlers",null,null,null,"147 Animals & Handlers"]
[148,null,"Theatrical Makeup",null,null,null,null,null,null,null,null,"Theatrical Makeup",null,null,null,"148 Theatrical Makeup"]
[149,null,"Product Prep / Color Correct ",null,null,null,null,null,null,null,null,"Product Prep / Color Correct ",null,null,null,"149 Product Prep / Color Correct "]
[150,null,"Greens",null,null,null,null,null,null,null,null,"Greens",null,null,null,"150 Greens"]
[151,null,"Rental For Build Days ",null,null,null,null,null,null,null,null,"Rental For Build Days ",null,null,null,"151 Rental For Build Days "]
[152,null,"Build OT Hours",null,null,null,null,null,null,null,null,"Build OT Hours",null,null,null,"152 Build OT Hours"]
[153,null,"Rental for Pre-Lite Days",null,null,null,null,null,null,null,null,"Rental for Pre-Lite Days",null,null,null,"153 Rental for Pre-Lite Days"]
[154,null,"Pre-Lite OT Hours",null,null,null,null,null,null,null,null,"Pre-Lite OT Hours",null,null,null,"154 Pre-Lite OT Hours"]
[155,null,"Rental for Shoot Days",null,null,null,null,null,null,null,null,"Rental for Shoot Days",null,null,null,"155 Rental for Shoot Days"]
[156,null,"Shoot OT Hours",null,null,null,null,null,null,null,null,"Shoot OT Hours",null,null,null,"156 Shoot OT Hours"]
[157,null,"Rental for Strike Days",null,null,null,null,null,null,null,null,"Rental for Strike Days",null,null,null,"157 Rental for Strike Days"]
[158,null,"Strike OT Hours",null,null,null,null,null,null,null,null,"Strike OT Hours",null,null,null,"158 Strike OT Hours"]
[159,null,"Generator and Operator",null,null,null,null,null,null,null,null,"Generator and Operator",null,null,null,"159 Generator and Operator"]
[160,null,"Stage Manager/Studio Security",null,null,null,null,null,null,null,null,"Stage Manager/Studio Security",null,null,null,"160 Stage Manager/Studio Security"]
[161,null,"Power Charges",null,null,null,null,null,null,null,null,"Power Charges",null,null,null,"161 Power Charges"]
[162,null,"Misc Studio Charges",null,null,null,null,null,null,null,null,"Misc Studio Charges",null,null,null,"162 Misc Studio Charges"]
[163,null,"Meals for Crew & Talent",null,null,null,null,null,null,null,null,"Meals for Crew & Talent",null,null,null,"163 Meals for Crew & Talent"]
[164,null,"Air Conditioning",null,null,null,null,null,null,null,null,"Air Conditioning",null,null,null,"164 Air Conditioning"]
[165,null,"Crew Parking",null,null,null,null,null,null,null,null,"Crew Parking",null,null,null,"165 Crew Parking"]
[166,null,"Condor/Scissor Lift",null,null,null,null,null,null,null,null,{"$f":"C115","v":"Condor/Scissor Lift"},null,null,null,"166 Condor/Scissor Lift"]
[167,null,"Steeldeck",null,null,null,null,null,null,null,null,"Steeldeck",null,null,null,"167 Steeldeck"]
[168,null,"Production Designer/Art Director",null,null,null,null,null,null,null,null,"Production Designer/Art Director",null,null,null,"168 Production Designer/Art Director"]
[170,null,"Set Decorator",null,null,null,null,null,null,null,null,"Set Decorator",null,null,null,"170 Set Decorator"]
[171,null,"Art Dept Coordinator",null,null,null,null,null,null,null,null,"Art Dept Coordinator",null,null,null,"171 Art Dept Coordinator"]
[172,null,"Prop Master",null,null,null,null,null,null,null,null,"Prop Master",null,null,null,"172 Prop Master"]
[173,null,"Asst Props",null,null,null,null,null,null,null,null,"Asst Props",null,null,null,"173 Asst Props"]
[174,null,"Swing",null,null,null,null,null,null,null,null,"Swing",null,null,null,"174 Swing"]
[175,null,"Leadman",null,null,null,null,null,null,null,null,"Leadman",null,null,null,"175 Leadman"]
[176,null,"Set Dresser",null,null,null,null,null,null,null,null,"Set Dresser",null,null,null,"176 Set Dresser"]
[177,null,"Scenics",null,null,null,null,null,null,null,null,"Scenics",null,null,null,"177 Scenics"]
[178,null,"Grips / Riggers",null,null,null,null,null,null,null,null,"Grips / Riggers",null,null,null,"178 Grips / Riggers"]
[179,null,"Art PA's",null,null,null,null,null,null,null,null,"Art PA's",null,null,null,"179 Art PA's"]
[181,null,"Set Dressing Rentals",null,null,null,null,null,null,null,null,"Set Dressing Rentals",null,null,null,"181 Set Dressing Rentals"]
[182,null,"Set Dressing Purchases",null,null,null,null,null,null,null,null,"Set Dressing Purchases",null,null,null,"182 Set Dressing Purchases"]
[183,null,"Art Dept Prod Supplies",null,null,null,null,null,null,null,null,"Art Dept Prod Supplies",null,null,null,{"$f":"A130&\" \"&C130","v":"183 Art Dept Prod Supplies"}]
[184,null,"Art Dept Kit Rental",null,null,null,null,null,null,null,null,"Art Dept Kit Rental",null,null,null,"184 Art Dept Kit Rental"]
[185,null,"Special Effects Rental",null,null,null,null,null,null,null,null,"Special Effects Rental",null,null,null,"185 Special Effects Rental"]
[186,null,"Art Dept Trucking",null,null,null,null,null,null,null,null,"Art Dept Trucking",null,null,null,"186 Art Dept Trucking"]
[187,null,"Outside Construction",null,null,null,null,null,null,null,null,"Outside Construction",null,null,null,"187 Outside Construction"]
[188,null,"Car Prep",null,null,null,null,null,null,null,null,"Car Prep",null,null,null,"188 Car Prep"]
[189,null,"Art Dept Meals",null,null,null,null,null,null,null,null,"Art Dept Meals",null,null,null,"189 Art Dept Meals"]
[190,null,"Messengers/Deliveries",null,null,null,null,null,null,null,null,"Messengers/Deliveries",null,null,null,"190 Messengers/Deliveries"]
[193,null,"Camera Rental",null,null,null,null,null,null,null,null,"Camera Rental",null,null,null,"193 Camera Rental"]
[194,null,"Sound Rental",null,null,null,null,null,null,null,null,"Sound Rental",null,null,null,"194 Sound Rental"]
[195,null,"Lighting Rental",null,null,null,null,null,null,null,null,"Lighting Rental",null,null,null,"195 Lighting Rental"]
[196,null,"Grip Rental",null,null,null,null,null,null,null,null,"Grip Rental",null,null,null,"196 Grip Rental"]
[197,null,"Generator Rental",null,null,null,null,null,null,null,null,"Generator Rental",null,null,null,"197 Generator Rental"]
[198,null,"Crane Rental",null,null,null,null,null,null,null,null,"Crane Rental",null,null,null,"198 Crane Rental"]
[199,null,"VTR Rental",null,null,null,null,null,null,null,null,"VTR Rental",null,null,null,"199 VTR Rental"]
[200,null,"Walkie Talkie Rental",null,null,null,null,null,null,null,null,"Walkie Talkie Rental",null,null,null,"200 Walkie Talkie Rental"]
[201,null,"Dolly Rental",null,null,null,null,null,null,null,null,"Dolly Rental",null,null,null,"201 Dolly Rental"]
[202,null,"SteadiCam",null,null,null,null,null,null,null,null,"SteadiCam",null,null,null,"202 SteadiCam"]
[203,null,"Helicopter",null,null,null,null,null,null,null,null,"Helicopter",null,null,null,"203 Helicopter"]
[204,null,"Production Supplies",null,null,null,null,null,null,null,null,"Production Supplies",null,null,null,"204 Production Supplies"]
[205,null,"Condor/Scissor Lift",null,null,null,null,null,null,null,null,"Condor/Scissor Lift",null,null,null,"205 Condor/Scissor Lift"]
[206,null,"Crane Head",null,null,null,null,null,null,null,null,"Crane Head",null,null,null,"206 Crane Head"]
[207,null,"Camera Car",null,null,null,null,null,null,null,null,"Camera Car",null,null,null,"207 Camera Car"]
[208,null,"Expendables",null,null,null,null,null,null,null,null,"Expendables",null,null,null,"208 Expendables"]
[209,null,"Lenses",null,null,null,null,null,null,null,null,"Lenses",null,null,null,"209 Lenses"]
[210,null,"Cinedrives",null,null,null,null,null,null,null,null,"Cinedrives",null,null,null,"210 Cinedrives"]
[211,null,"Media / Drives",null,null,null,null,null,null,null,null,"Media / Drives",null,null,null,"211 Media / Drives"]
[212,null,"Film",null,null,null,null,null,null,null,null,"Film",null,null,null,"212 Film"]
[213,null,"Transcode / Transfer",null,null,null,null,null,null,null,null,"Transcode / Transfer",null,null,null,"213 Transcode / Transfer"]
[214,null,"Process",null,null,null,null,null,null,null,null,"Process",null,null,null,"214 Process"]
[215,null,"Dailies ",null,null,null,null,null,null,null,null,"Dailies ",null,null,null,"215 Dailies "]
[217,null,"Petty Cash ",null,null,null,null,null,null,null,null,"Petty Cash ",null,null,null,"217 Petty Cash "]
[218,null,"Air Shipping and Carriers",null,null,null,null,null,null,null,null,"Air Shipping and Carriers",null,null,null,"218 Air Shipping and Carriers"]
[219,null,"Phones and Cables",null,null,null,null,null,null,null,null,"Phones and Cables",null,null,null,"219 Phones and Cables"]
[220,null,"Cash Under $15 Each",null,null,null,null,null,null,null,null,"Cash Under $15 Each",null,null,null,"220 Cash Under $15 Each"]
[221,null,"External Billing Costs                                               ",null,null,null,null,null,null,null,null,"External Billing Costs                                               ",null,null,null,"221 External Billing Costs                                               "]
[222,null,"Special Insurance",null,null,null,null,null,null,null,null,"Special Insurance",null,null,null,"222 Special Insurance"]
[223,null,"Cell Phones",null,null,null,null,null,null,null,null,"Cell Phones",null,null,null,"223 Cell Phones"]
[224,null,"Foreign Production Service Co",null,null,null,null,null,null,null,null,"Foreign Production Service Co",null,null,null,"224 Foreign Production Service Co"]
[227,null,"Director Prep",null,null,null,null,null,null,null,null,"Director Prep",null,null,null,"227 Director Prep"]
[228,null,"Director Travel",null,null,null,null,null,null,null,null,"Director Travel",null,null,null,"228 Director Travel"]
[229,null,"Director Shoot",null,null,null,null,null,null,null,null,"Director Shoot",null,null,null,"229 Director Shoot"]
[230,null,"Director Post",null,null,null,null,null,null,null,null,"Director Post",null,null,null,"230 Director Post"]
[231,null,"Fringes",null,null,null,null,null,null,null,null,"Fringes",null,null,null,"231 Fringes"]
[234,null,"O/C Principals",null,null,null,null,null,null,null,null,"O/C Principals",null,null,null,"234 O/C Principals"]
[247,null,"General Extras",null,null,null,null,null,null,null,null,"General Extras",null,null,null,"247 General Extras"]
[255,null,"Hand Models",null,null,null,null,null,null,null,null,"Hand Models",null,null,null,"255 Hand Models"]
[258,null,"Voice Over",null,null,null,null,null,null,null,null,"Voice Over",null,null,null,"258 Voice Over"]
[259,null,"Fitting Fees",null,null,null,null,null,null,null,null,"Fitting Fees",null,null,null,"259 Fitting Fees"]
[262,null,"Audition Fees",null,null,null,null,null,null,null,null,{"$f":"C179","v":"Audition Fees"},null,null,null,"262 Audition Fees"]
[266,null,"Talent Agency Fees",null,null,null,null,null,null,null,null,"Talent Agency Fees",null,null,null,"266 Talent Agency Fees"]
[267,null,"Talent Payroll Service",null,null,null,null,null,null,null,null,"Talent Payroll Service",null,null,null,"267 Talent Payroll Service"]
[268,null,"Talent Wardrobe Allowance",null,null,null,null,null,null,null,null,"Talent Wardrobe Allowance",null,null,null,"268 Talent Wardrobe Allowance"]
[271,null,"Talent Air Fares",null,null,null,null,null,null,null,null,"Talent Air Fares",null,null,null,"271 Talent Air Fares"]
[272,null,"Talent Per Diem",null,null,null,null,null,null,null,null,"Talent Per Diem",null,null,null,"272 Talent Per Diem"]
[273,null,"Talent Gd Transportation",null,null,null,null,null,null,null,null,"Talent Gd Transportation",null,null,null,"273 Talent Gd Transportation"]
[null,null,"Travel",null,null,null,null,null,null,null,null,"Travel",null,null,null," Travel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001 File Conversion/Transcoding"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002 Ingest Media from Files or Tape"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003 Pre-Edit Color Correction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004 LUT Creation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005 Dailies Logging"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010 Off-Line Edit Suite, Bay or Room "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030 Off-Line Graphics "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2040 High Resolution Re-conforming "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2050 Rough Cut Review Material "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2060 Hard Drive Rental or Purchase "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2070 Data Backup/Restore "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2080 Off-Line Work Material "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2090 File Creation & Posting "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2100 Off-Line Color"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2110 EDL Prep "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2120 Stock Footage "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2130 Stock Footage Licensing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3010 Graphic Development "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3020 Producer’s Fee "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3030 Storyboards "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3040 Mac Graphics "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3050 Digital Load/Prep "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3060 Graphic Designer "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3070 Rendering "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3080 Digital Graphics/2D "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3090 Digital Graphics/3D "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3100 Digital Graphics/Compositing "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3110 Digital Graphics/Type Design "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3120 Archiving "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3130 Facility Overtime "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3140 Creative Fee"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4005 Mix/Sound Design Prep"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4010 Voice Over Record "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4020 Dialog Replacement "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4030 Music (Stock/Original) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4040 Sound Effects "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4050 Digital Editing "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4060 Sound Design "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4070 Transfer & Stock "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4080 Visually Coded Media "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4090 Pre-load/Archiving "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4100 Scratch Record/Mix "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4110 Final Mix "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4120 Audio Relay (Re-track) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4130 Digital Patch/Remote Studio "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4140 Facility Overtime "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4150 Miscellaneous"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5005 Color Grading/Telecine Prep"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5005 File Preparation for Color Grading"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5010 Color Grading/Film to Tape Transfer "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5020 Pre Load/Scanning "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5030 Film Cleaning "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5050 Tape-To-Tape Color Correction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5060 Final Edit "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5070 HD Up-Res/Downconvert "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5080 Additional Machines "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5090 Motion Control Animation Stand "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5100 Tape Stock & Reels "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5110 Generic Master "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5120 Edited Master "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5130 Protection Master "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5140 Dubs/Duplicates "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5150 Archiving "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5155 Archiving/LTO "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5155 Archive Storage Devices "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5160 Uncompressed Files "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5170 Compressed File Dubs "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5200 Storage Devices "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5210 Standards Conversion "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5220 Tape-To-Film Transfer "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5230 Data Transmission Charge "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7090 Delivery & Messengers "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7100 Shipping "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7110 Inventory/Packing "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7120 Shipping to Storage "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7130 Travel "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7140 Hotel/Per Diem "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7150 Editorial Supplies "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7160 Equipment Rental "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6170 Working Meals "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8010 Pre-Production "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8020 Editor Labor "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8030 Editor OT/Weekend "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8040 Assistant Labor "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8050 Assistant OT/Weekend "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8060 Session Supervisory Fee "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8070 Producer/Coordinator "]

{"sheet":"XTemplate","index":21,"n_rows":11,"n_cols":37,"rows_kept":11,"cut":false,"hidden":true,"merged":[[5,27,5,29],[5,31,5,33],[6,27,6,29],[6,31,6,33],[10,27,10,29],[10,31,10,33],[7,27,7,29],[7,31,7,33],[8,27,8,29],[8,31,8,33],[9,27,9,29],[9,31,9,33],[1,2,4,3],[2,4,4,25],[6,2,6,3],[6,4,6,12],[6,14,6,15],[6,17,6,18],[6,23,6,25],[1,4,1,24],[8,2,8,3],[8,4,8,12],[8,14,8,15],[8,17,8,18],[8,23,8,25],[7,2,7,3],[7,4,7,12],[7,14,7,15],[7,17,7,18],[7,23,7,25],[10,23,10,25],[9,2,9,3],[9,4,9,12],[9,14,9,15],[9,17,9,18],[9,23,9,25],[10,14,10,22],[5,36,5,44],[6,36,6,44],[7,36,7,44],[8,36,8,44],[9,36,9,44]]}
[]
[null,null,10000,null,"Section Title",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"="]
[null,null,null,null,"Section Description"]
[]
[]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,"QTY",null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance",null,null,null,"+",{"$f":"\"Add Line in Section \"&C2","v":"Add Line in Section 10000"}]
[null,null,1,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N7*R7*(IF(ISNUMBER(U7),U7,IF(ISNUMBER(N7),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB7-X7","v":0},null,null,null,"-",{"$f":"\"Remove Line \"&TEXT(C7,\"00#\")&\" \"&E7","v":"Remove Line 001 "}]
[null,null,2,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N8*R8*(IF(ISNUMBER(U8),U8,IF(ISNUMBER(N8),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB8-X8","v":0},null,null,null,"-",{"$f":"\"Remove Line \"&TEXT(C8,\"00#\")&\" \"&E8","v":"Remove Line 002 "}]
[null,null,3,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N9*R9*(IF(ISNUMBER(U9),U9,IF(ISNUMBER(N9),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB9-X9","v":0},null,null,null,"-","Remove Line 003 "]
[null,null,4,null,null,null,null,null,null,null,null,null,null,null,"days",null,"@",null,null,"x",null,null,null,{"$f":"N10*R10*(IF(ISNUMBER(U10),U10,IF(ISNUMBER(N10),1,0)))","v":0},null,null,null,0,null,null,null,{"$f":"AB10-X10","v":0},null,null,null,"-","Remove Line 004 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total \"&E2","v":"Total Section Title"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(\"AB\"&ROW(C7)&\":AB\"&ROW()-1))","v":0},null,null,null,{"$f":"AB11-X11","v":0}]

{"sheet":"P_Template","index":22,"n_rows":63,"n_cols":44,"rows_kept":63,"cut":false,"hidden":true,"merged":[[8,31,9,33],[9,10,9,12],[9,13,9,14],[10,2,10,3],[10,4,10,9],[10,16,10,17],[10,22,10,25],[10,31,10,33],[7,3,7,25],[8,3,9,9],[8,10,8,14],[8,16,9,17],[8,19,9,19],[8,23,9,25],[8,27,9,29],[10,27,10,29],[11,2,11,3],[11,4,11,9],[11,16,11,17],[11,22,11,25],[11,31,11,33],[12,2,12,3],[12,4,12,9],[12,16,12,17],[12,22,12,25],[12,31,12,33],[11,27,11,29],[12,27,12,29],[13,2,13,3],[13,4,13,9],[13,16,13,17],[13,22,13,25],[13,31,13,33],[14,2,14,3],[14,4,14,9],[14,16,14,17],[14,22,14,25],[14,31,14,33],[13,27,13,29],[14,27,14,29],[15,2,15,3],[15,4,15,9],[15,16,15,17],[15,22,15,25],[15,31,15,33],[16,2,16,3],[16,4,16,9],[16,16,16,17],[16,22,16,25],[16,31,16,33],[15,27,15,29],[16,27,16,29],[17,2,17,3],[17,4,17,9],[17,16,17,17],[17,22,17,25],[17,31,17,33],[18,2,18,3],[18,4,18,9],[18,16,18,17],[18,22,18,25],[18,31,18,33],[17,27,17,29],[18,27,18,29],[19,2,19,3],[19,4,19,9],[19,16,19,17],[19,22,19,25],[19,31,19,33],[20,2,20,3],[20,4,20,9],[20,16,20,17],[20,22,20,25],[20,31,20,33],[19,27,19,29],[20,27,20,29],[21,2,21,3],[21,4,21,9],[21,16,21,17],[21,22,21,25],[21,31,21,33],[22,2,22,3],[22,4,22,9],[22,16,22,17],[22,22,22,25],[22,31,22,33],[21,27,21,29],[22,27,22,29],[23,2,23,3],[23,4,23,9],[23,16,23,17],[23,22,23,25],[23,31,23,33],[24,2,24,3],[24,4,24,9],[24,16,24,17],[24,22,24,25],[24,31,24,33],[23,27,23,29],[24,27,24,29],[25,2,25,3],[25,4,25,9],[25,16,25,17],[25,22,25,25],[25,31,25,33],[26,2,26,3],[26,4,26,9],[26,16,26,17],[26,22,26,25],[26,31,26,33],[25,27,25,29],[26,27,26,29],[27,2,27,3],[27,4,27,9],[27,16,27,17],[27,22,27,25],[27,31,27,33],[28,2,28,3],[28,4,28,9],[28,16,28,17],[28,22,28,25],[28,31,28,33],[27,27,27,29],[28,27,28,29],[29,2,29,3],[29,4,29,9],[29,16,29,17],[29,22,29,25],[29,31,29,33],[30,2,30,3],[30,4,30,9],[30,16,30,17],[30,22,30,25],[30,31,30,33],[29,27,29,29],[30,27,30,29],[31,2,31,3],[31,4,31,9],[31,16,31,17],[31,22,31,25],[31,31,31,33],[32,2,32,3],[32,4,32,9],[32,16,32,17],[32,22,32,25],[32,31,32,33],[31,27,31,29],[32,27,32,29],[33,2,33,3],[33,4,33,9],[33,16,33,17],[33,22,33,25],[33,31,33,33],[34,2,34,3],[34,4,34,9],[34,16,34,17],[34,22,34,25],[34,31,34,33],[33,27,33,29],[34,27,34,29],[35,2,35,3],[35,4,35,9],[35,16,35,17],[35,22,35,25],[35,31,35,33],[36,2,36,3],[36,4,36,9],[36,16,36,17],[36,22,36,25],[36,31,36,33],[35,27,35,29],[36,27,36,29],[37,2,37,3],[37,4,37,9],[37,16,37,17],[37,22,37,25],[37,31,37,33],[38,2,38,3],[38,4,38,9],[38,16,38,17],[38,22,38,25],[38,31,38,33],[37,27,37,29],[38,27,38,29],[39,2,39,3],[39,4,39,9],[39,16,39,17],[39,22,39,25],[39,31,39,33],[40,2,40,3],[40,4,40,9],[40,16,40,17],[40,22,40,25],[40,31,40,33],[39,27,39,29],[40,27,40,29],[41,2,41,3],[41,4,41,9],[41,16,41,17],[41,22,41,25],[41,31,41,33],[42,2,42,3],[42,4,42,9],[42,16,42,17],[42,22,42,25],[42,31,42,33],[41,27,41,29],[42,27,42,29],[43,2,43,3],[43,4,43,9],[43,16,43,17],[43,22,43,25],[43,31,43,33],[44,2,44,3],[44,4,44,9],[44,16,44,17],[44,22,44,25],[44,31,44,33],[43,27,43,29],[44,27,44,29],[45,2,45,3],[45,4,45,9],[45,16,45,17],[45,22,45,25],[45,31,45,33],[46,2,46,3],[46,4,46,9],[46,16,46,17],[46,22,46,25],[46,31,46,33],[45,27,45,29],[46,27,46,29],[47,2,47,3],[47,4,47,9],[47,16,47,17],[47,22,47,25],[47,31,47,33],[48,2,48,3],[48,4,48,9],[48,16,48,17],[48,22,48,25],[48,31,48,33],[47,27,47,29],[48,27,48,29],[49,2,49,3],[49,4,49,9],[49,16,49,17],[49,22,49,25],[49,31,49,33],[50,2,50,3],[50,4,50,9],[50,16,50,17],[50,22,50,25],[50,31,50,33],[49,27,49,29],[50,27,50,29],[51,2,51,3],[51,4,51,9],[51,16,51,17],[51,22,51,25],[51,31,51,33],[52,2,52,3],[52,4,52,9],[52,16,52,17],[52,22,52,25],[52,31,52,33],[51,27,51,29],[52,27,52,29],[53,2,53,3],[53,4,53,9],[53,16,53,17],[53,22,53,25],[53,31,53,33],[54,2,54,3],[54,4,54,9],[54,16,54,17],[54,22,54,25],[54,31,54,33],[53,27,53,29],[54,27,54,29],[55,2,55,3],[55,4,55,9],[55,16,55,17],[55,22,55,25],[55,31,55,33],[56,2,56,3],[56,4,56,9],[56,16,56,17],[56,22,56,25],[56,31,56,33],[55,27,55,29],[56,27,56,29],[57,2,57,3],[57,4,57,9],[57,16,57,17],[57,22,57,25],[57,31,57,33],[58,2,58,3],[58,4,58,9],[58,16,58,17],[58,22,58,25],[58,31,58,33],[57,27,57,29],[58,27,58,29],[61,2,61,21],[61,22,61,25],[61,31,61,33],[61,35,61,42],[61,43,61,44],[62,2,62,21],[62,22,62,25],[62,31,62,33],[59,2,59,3],[59,4,59,9],[59,16,59,17],[59,22,59,25],[59,31,59,33],[60,2,60,21],[60,22,60,25],[60,31,60,33],[59,27,59,29],[60,27,60,29],[61,27,61,29],[62,27,62,29]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,"P1.","Blank"]
[null,null,null,"Description",null,null,null,null,null,null,"Days",null,null,null,null,null,"Rate",null,null,"No.",null,null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance"]
[null,null,null,null,null,null,null,null,null,null,"Rehearsal",null,null,"Shoot"]
[null,null,0,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,{"$f":"((K11*Q11)+(N11*Q11))*(IF(ISNUMBER(T11),T11,1))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB11-W11","v":0}]
[null,null,{"$f":"C11+1","v":1},null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,{"$f":"((K12*Q12)+(N12*Q12))*(IF(ISNUMBER(T12),T12,1))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB12-W12","v":0}]
[null,null,{"$f":"C12+1","v":2},null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,3,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,4,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,5,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,6,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,7,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,8,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,9,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,10,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,11,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,12,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,13,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,14,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,15,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,16,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,17,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,18,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,19,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,20,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,21,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,22,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,23,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,24,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,25,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,26,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,27,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,28,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,29,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,30,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,31,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,32,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,33,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,34,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,35,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,36,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,37,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,38,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,39,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,40,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,41,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,42,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,43,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,44,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,45,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,46,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,47,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,48,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,49,null,null,null,null,null,null,null,null,"days",null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,{"$f":"\"Sub Total \"&D8","v":"Sub Total Blank"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W11:W60)","v":0},null,null,null,null,{"$f":"SUM(AB11:AD60)","v":0},null,null,null,{"$f":"AB61-W61","v":0}]
[null,null,{"$f":"\"Handling \"&D8","v":"Handling Blank"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W61*thisSheetHandling","v":0},null,null,null,null,{"$f":"W62","v":0},null,null,null,{"$f":"AB62-W62","v":0},null,null,null,{"$f":"\"Handling \"&D8","v":"Handling Blank"},null,null,null,null,null,null,null,0]
[null,null,{"$f":"\"Total \"&D8","v":"Total Blank"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W61:Z62)","v":0},null,null,null,null,{"$f":"SUM(AB61:AD62)","v":0},null,null,null,{"$f":"AB63-W63","v":0}]

{"sheet":"Labor_Template","index":23,"n_rows":63,"n_cols":108,"rows_kept":63,"cut":false,"hidden":true,"merged":[[60,14,60,21],[61,14,61,21],[62,14,62,21],[8,4,9,9],[8,13,9,14],[8,16,9,17],[8,23,9,25],[8,27,9,29],[8,31,9,33],[11,31,11,33],[61,22,61,25],[61,27,61,29],[61,31,61,33],[62,22,62,25],[62,27,62,29],[62,31,62,33],[7,22,7,25],[7,35,7,48],[8,45,8,46],[8,47,8,48],[9,45,9,46],[9,47,9,48],[10,35,10,36],[10,37,10,38],[10,39,10,40],[10,41,10,42],[10,43,10,44],[10,31,10,33],[10,45,10,46],[10,47,10,48],[8,35,8,36],[8,37,8,38],[8,39,8,40],[8,41,8,42],[8,43,8,44],[9,35,9,36],[9,37,9,38],[9,39,9,40],[9,41,9,42],[9,43,9,44],[11,2,11,3],[11,4,11,12],[11,16,11,17],[11,22,11,25],[11,27,11,29],[10,2,10,3],[10,4,10,12],[10,16,10,17],[10,22,10,25],[10,27,10,29],[11,35,11,36],[11,37,11,38],[11,39,11,40],[11,41,11,42],[12,41,12,42],[13,2,13,3],[13,4,13,12],[13,16,13,17],[13,22,13,25],[13,27,13,29],[13,31,13,33],[13,35,13,36],[13,37,13,38],[13,39,13,40],[13,41,13,42],[12,2,12,3],[12,4,12,12],[12,16,12,17],[12,22,12,25],[12,27,12,29],[12,31,12,33],[12,35,12,36],[12,37,12,38],[12,39,12,40],[14,41,14,42],[15,2,15,3],[15,4,15,12],[15,16,15,17],[15,22,15,25],[15,27,15,29],[15,31,15,33],[15,35,15,36],[15,37,15,38],[15,39,15,40],[15,41,15,42],[14,2,14,3],[14,4,14,12],[14,16,14,17],[14,22,14,25],[14,27,14,29],[14,31,14,33],[14,35,14,36],[14,37,14,38],[14,39,14,40],[16,41,16,42],[17,2,17,3],[17,4,17,12],[17,16,17,17],[17,22,17,25],[17,27,17,29],[17,31,17,33],[17,35,17,36],[17,37,17,38],[17,39,17,40],[17,41,17,42],[16,2,16,3],[16,4,16,12],[16,16,16,17],[16,22,16,25],[16,27,16,29],[16,31,16,33],[16,35,16,36],[16,37,16,38],[16,39,16,40],[18,41,18,42],[19,2,19,3],[19,4,19,12],[19,16,19,17],[19,22,19,25],[19,27,19,29],[19,31,19,33],[19,35,19,36],[19,37,19,38],[19,39,19,40],[19,41,19,42],[18,2,18,3],[18,4,18,12],[18,16,18,17],[18,22,18,25],[18,27,18,29],[18,31,18,33],[18,35,18,36],[18,37,18,38],[18,39,18,40],[20,41,20,42],[21,2,21,3],[21,4,21,12],[21,16,21,17],[21,22,21,25],[21,27,21,29],[21,31,21,33],[21,35,21,36],[21,37,21,38],[21,39,21,40],[21,41,21,42],[20,2,20,3],[20,4,20,12],[20,16,20,17],[20,22,20,25],[20,27,20,29],[20,31,20,33],[20,35,20,36],[20,37,20,38],[20,39,20,40],[22,41,22,42],[23,2,23,3],[23,4,23,12],[23,16,23,17],[23,22,23,25],[23,27,23,29],[23,31,23,33],[23,35,23,36],[23,37,23,38],[23,39,23,40],[23,41,23,42],[22,2,22,3],[22,4,22,12],[22,16,22,17],[22,22,22,25],[22,27,22,29],[22,31,22,33],[22,35,22,36],[22,37,22,38],[22,39,22,40],[24,41,24,42],[25,2,25,3],[25,4,25,12],[25,16,25,17],[25,22,25,25],[25,27,25,29],[25,31,25,33],[25,35,25,36],[25,37,25,38],[25,39,25,40],[25,41,25,42],[24,2,24,3],[24,4,24,12],[24,16,24,17],[24,22,24,25],[24,27,24,29],[24,31,24,33],[24,35,24,36],[24,37,24,38],[24,39,24,40],[26,41,26,42],[27,2,27,3],[27,4,27,12],[27,16,27,17],[27,22,27,25],[27,27,27,29],[27,31,27,33],[27,35,27,36],[27,37,27,38],[27,39,27,40],[27,41,27,42],[26,2,26,3],[26,4,26,12],[26,16,26,17],[26,22,26,25],[26,27,26,29],[26,31,26,33],[26,35,26,36],[26,37,26,38],[26,39,26,40],[28,41,28,42],[29,2,29,3],[29,4,29,12],[29,16,29,17],[29,22,29,25],[29,27,29,29],[29,31,29,33],[29,35,29,36],[29,37,29,38],[29,39,29,40],[29,41,29,42],[28,2,28,3],[28,4,28,12],[28,16,28,17],[28,22,28,25],[28,27,28,29],[28,31,28,33],[28,35,28,36],[28,37,28,38],[28,39,28,40],[30,41,30,42],[31,2,31,3],[31,4,31,12],[31,16,31,17],[31,22,31,25],[31,27,31,29],[31,31,31,33],[31,35,31,36],[31,37,31,38],[31,39,31,40],[31,41,31,42],[30,2,30,3],[30,4,30,12],[30,16,30,17],[30,22,30,25],[30,27,30,29],[30,31,30,33],[30,35,30,36],[30,37,30,38],[30,39,30,40],[32,41,32,42],[33,2,33,3],[33,4,33,12],[33,16,33,17],[33,22,33,25],[33,27,33,29],[33,31,33,33],[33,35,33,36],[33,37,33,38],[33,39,33,40],[33,41,33,42],[32,2,32,3],[32,4,32,12],[32,16,32,17],[32,22,32,25],[32,27,32,29],[32,31,32,33],[32,35,32,36],[32,37,32,38],[32,39,32,40],[34,41,34,42],[35,2,35,3],[35,4,35,12],[35,16,35,17],[35,22,35,25],[35,27,35,29],[35,31,35,33],[35,35,35,36],[35,37,35,38],[35,39,35,40],[35,41,35,42],[34,2,34,3],[34,4,34,12],[34,16,34,17],[34,22,34,25],[34,27,34,29],[34,31,34,33],[34,35,34,36],[34,37,34,38],[34,39,34,40],[36,41,36,42],[37,2,37,3],[37,4,37,12],[37,16,37,17],[37,22,37,25],[37,27,37,29],[37,31,37,33],[37,35,37,36],[37,37,37,38],[37,39,37,40],[37,41,37,42],[36,2,36,3],[36,4,36,12],[36,16,36,17],[36,22,36,25],[36,27,36,29],[36,31,36,33],[36,35,36,36],[36,37,36,38],[36,39,36,40],[38,41,38,42],[39,2,39,3],[39,4,39,12],[39,16,39,17],[39,22,39,25],[39,27,39,29],[39,31,39,33],[39,35,39,36],[39,37,39,38],[39,39,39,40],[39,41,39,42],[38,2,38,3],[38,4,38,12],[38,16,38,17],[38,22,38,25],[38,27,38,29],[38,31,38,33],[38,35,38,36],[38,37,38,38],[38,39,38,40],[40,41,40,42],[41,2,41,3],[41,4,41,12],[41,16,41,17],[41,22,41,25],[41,27,41,29],[41,31,41,33],[41,35,41,36],[41,37,41,38],[41,39,41,40],[41,41,41,42],[40,2,40,3],[40,4,40,12],[40,16,40,17],[40,22,40,25],[40,27,40,29],[40,31,40,33],[40,35,40,36],[40,37,40,38],[40,39,40,40],[42,41,42,42],[43,2,43,3],[43,4,43,12],[43,16,43,17],[43,22,43,25],[43,27,43,29],[43,31,43,33],[43,35,43,36],[43,37,43,38],[43,39,43,40],[43,41,43,42],[42,2,42,3],[42,4,42,12],[42,16,42,17],[42,22,42,25],[42,27,42,29],[42,31,42,33],[42,35,42,36],[42,37,42,38],[42,39,42,40],[44,41,44,42],[45,2,45,3],[45,4,45,12],[45,16,45,17],[45,22,45,25],[45,27,45,29],[45,31,45,33],[45,35,45,36],[45,37,45,38],[45,39,45,40],[45,41,45,42],[44,2,44,3],[44,4,44,12],[44,16,44,17],[44,22,44,25],[44,27,44,29],[44,31,44,33],[44,35,44,36],[44,37,44,38],[44,39,44,40],[46,41,46,42],[47,2,47,3],[47,4,47,12],[47,16,47,17],[47,22,47,25],[47,27,47,29],[47,31,47,33],[47,35,47,36],[47,37,47,38],[47,39,47,40],[47,41,47,42],[46,2,46,3],[46,4,46,12],[46,16,46,17],[46,22,46,25],[46,27,46,29],[46,31,46,33],[46,35,46,36],[46,37,46,38],[46,39,46,40],[48,41,48,42],[49,2,49,3],[49,4,49,12],[49,16,49,17],[49,22,49,25],[49,27,49,29],[49,31,49,33],[49,35,49,36],[49,37,49,38],[49,39,49,40],[49,41,49,42],[48,2,48,3],[48,4,48,12],[48,16,48,17],[48,22,48,25],[48,27,48,29],[48,31,48,33],[48,35,48,36],[48,37,48,38],[48,39,48,40],[50,41,50,42],[51,2,51,3],[51,4,51,12],[51,16,51,17],[51,22,51,25],[51,27,51,29],[51,31,51,33],[51,35,51,36],[51,37,51,38],[51,39,51,40],[51,41,51,42],[50,2,50,3],[50,4,50,12],[50,16,50,17],[50,22,50,25],[50,27,50,29],[50,31,50,33],[50,35,50,36],[50,37,50,38],[50,39,50,40],[52,41,52,42],[53,2,53,3],[53,4,53,12],[53,16,53,17],[53,22,53,25],[53,27,53,29],[53,31,53,33],[53,35,53,36],[53,37,53,38],[53,39,53,40],[53,41,53,42],[52,2,52,3],[52,4,52,12],[52,16,52,17],[52,22,52,25],[52,27,52,29],[52,31,52,33],[52,35,52,36],[52,37,52,38],[52,39,52,40],[54,41,54,42],[55,2,55,3],[55,4,55,12],[55,16,55,17],[55,22,55,25],[55,27,55,29],[55,31,55,33],[55,35,55,36],[55,37,55,38],[55,39,55,40],[55,41,55,42],[54,2,54,3],[54,4,54,12],[54,16,54,17],[54,22,54,25],[54,27,54,29],[54,31,54,33],[54,35,54,36],[54,37,54,38],[54,39,54,40],[56,2,56,3],[56,4,56,12],[56,16,56,17],[56,22,56,25],[56,27,56,29],[57,41,57,42],[58,2,58,3],[58,4,58,12],[58,16,58,17],[58,22,58,25],[58,27,58,29],[56,31,56,33],[56,35,56,36],[56,37,56,38],[56,39,56,40],[56,41,56,42],[57,2,57,3],[57,4,57,12],[57,16,57,17],[57,22,57,25],[57,27,57,29],[59,2,59,3],[59,4,59,12],[59,16,59,17],[59,22,59,25],[59,27,59,29],[57,31,57,33],[57,35,57,36],[57,37,57,38],[57,39,57,40],[59,39,59,40],[59,41,59,42],[60,22,60,25],[60,27,60,29],[60,31,60,33],[58,31,58,33],[58,35,58,36],[58,37,58,38],[58,39,58,40],[58,41,58,42],[59,31,59,33],[59,35,59,36],[59,37,59,38],[11,45,11,46],[11,47,11,48],[12,45,12,46],[12,47,12,48],[13,45,13,46],[13,47,13,48],[14,45,14,46],[14,47,14,48],[15,45,15,46],[15,47,15,48],[16,45,16,46],[16,47,16,48],[17,45,17,46],[17,47,17,48],[18,45,18,46],[18,47,18,48],[19,45,19,46],[19,47,19,48],[20,45,20,46],[20,47,20,48],[21,45,21,46],[21,47,21,48],[22,45,22,46],[22,47,22,48],[23,45,23,46],[23,47,23,48],[24,45,24,46],[24,47,24,48],[25,45,25,46],[25,47,25,48],[26,45,26,46],[26,47,26,48],[27,45,27,46],[27,47,27,48],[28,45,28,46],[28,47,28,48],[29,45,29,46],[29,47,29,48],[30,45,30,46],[30,47,30,48],[31,45,31,46],[31,47,31,48],[32,45,32,46],[32,47,32,48],[33,45,33,46],[33,47,33,48],[34,45,34,46],[34,47,34,48],[35,45,35,46],[35,47,35,48],[36,45,36,46],[36,47,36,48],[37,45,37,46],[37,47,37,48],[38,45,38,46],[38,47,38,48],[39,45,39,46],[39,47,39,48],[40,45,40,46],[40,47,40,48],[41,45,41,46],[41,47,41,48],[42,45,42,46],[42,47,42,48],[43,45,43,46],[43,47,43,48],[44,45,44,46],[44,47,44,48],[45,45,45,46],[45,47,45,48],[46,45,46,46],[46,47,46,48],[47,45,47,46],[47,47,47,48],[48,45,48,46],[48,47,48,48],[49,45,49,46],[49,47,49,48],[50,45,50,46],[50,47,50,48],[56,45,56,46],[56,47,56,48],[57,45,57,46],[57,47,57,48],[58,45,58,46],[58,47,58,48],[59,45,59,46],[59,47,59,48],[51,45,51,46],[51,47,51,48],[52,45,52,46],[52,47,52,48],[53,45,53,46],[53,47,53,48],[54,45,54,46],[54,47,54,48],[55,45,55,46],[55,47,55,48]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor"]
[]
[]
[]
[]
[]
[]
[null,null,"P1.","Labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payroll OT Calculator"]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,null,"Overtime",null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance",null,null,null,"Base",null,"Hourly",null,"OT",null,"Fringes",null,"State",null,"State",null,"State"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,2,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hours",null,"Rate",null,"Rate",null,"Rate",null,"Basis",null,"Day Total",null,"OT Total"]
[null,null,0,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,{"$f":"IF(ISNUMBER(N11),(N11*Q11*IF(ISNUMBER(T11),T11,1)+(IFERROR(U11*(Q11/AJ11)*1.5,0))+(IFERROR(V11*(Q11/AJ11)*2,0))),0)","v":0},null,null,null,null,0,null,null,null,{"$f":"AB11-W11","v":0},null,null,null,10,null,{"$f":"IFERROR(Q11/(AJ11+((AJ11-AP$11)*0.5)),0)","v":0},null,{"$f":"AL11*1.5","v":0},null,0,null,8,null,{"$f":"AL11*ThisSheetState","v":0},null,{"$f":"(AJ11-ThisSheetState)*AN11","v":0}]
[null,null,{"$f":"C11+1","v":1},null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,{"$f":"IFERROR(Q12/(AJ12+((AJ12-AP$11)*0.5)),0)","v":0},null,0,null,null,null,null,null,0,null,0]
[null,null,{"$f":"C12+1","v":2},null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,3,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,4,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,5,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,6,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,7,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,8,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,9,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,10,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,11,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,12,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,13,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,14,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,15,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,16,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,17,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,18,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,19,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,20,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,21,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,22,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,8,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,23,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,8,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,24,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,8,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,25,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,8,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,26,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,8,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,27,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,28,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,29,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,30,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,31,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,32,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,{"$f":"AL43*ThisSheetState","v":0},null,{"$f":"(AJ43-ThisSheetState)*AN43","v":0}]
[null,null,33,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,34,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,35,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,36,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,37,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,38,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,39,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,40,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,41,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,42,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0,null,null,null,null,null," "]
[null,null,43,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,44,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,45,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,46,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,47,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,48,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,49,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Sub Total \"&P_TITLE","v":"Sub Total Labor"},null,null,null,null,null,null,null,{"$f":"SUM(W11:Z60)","v":0},null,null,null,null,{"$f":"SUM(AB11:AD60)","v":0},null,null,null,{"$f":"AB61-W61","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Fringes \"&P_TITLE","v":"Fringes Labor"},null,null,null,null,null,null,null,{"$f":"IFERROR(W61*AP11,0)","v":0},null,null,null,null,0,null,null,null,{"$f":"AB62-W62","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total \"&P_TITLE","v":"Total Labor"},null,null,null,null,null,null,null,{"$f":"W62+W61","v":0},null,null,null,null,{"$f":"SUM(AB61:AD62)","v":0},null,null,null,0]

{"sheet":"Talent_Template","index":24,"n_rows":63,"n_cols":108,"rows_kept":63,"cut":false,"hidden":true,"merged":[[7,35,7,40],[7,43,7,48],[38,14,38,21],[39,14,39,21],[47,14,47,21],[48,14,48,21],[58,14,58,21],[59,14,59,21],[60,14,60,21],[61,14,61,21],[62,14,62,21],[41,13,41,14],[41,16,41,17],[34,45,34,46],[34,47,34,48],[35,45,35,46],[35,47,35,48],[36,45,36,46],[36,47,36,48],[37,45,37,46],[37,47,37,48],[29,45,29,46],[29,47,29,48],[30,45,30,46],[30,47,30,48],[31,45,31,46],[31,47,31,48],[32,45,32,46],[32,47,32,48],[33,45,33,46],[33,47,33,48],[24,45,24,46],[24,47,24,48],[25,45,25,46],[25,47,25,48],[26,45,26,46],[26,47,26,48],[27,45,27,46],[27,47,27,48],[28,45,28,46],[28,47,28,48],[19,45,19,46],[19,47,19,48],[20,45,20,46],[20,47,20,48],[21,45,21,46],[21,47,21,48],[22,45,22,46],[22,47,22,48],[23,45,23,46],[23,47,23,48],[14,45,14,46],[14,47,14,48],[15,45,15,46],[15,47,15,48],[16,45,16,46],[16,47,16,48],[17,45,17,46],[17,47,17,48],[18,45,18,46],[18,47,18,48],[10,45,10,46],[10,47,10,48],[10,43,10,44],[11,45,11,46],[11,47,11,48],[12,45,12,46],[12,47,12,48],[13,45,13,46],[13,47,13,48],[8,41,8,42],[8,43,8,44],[9,35,9,36],[9,37,9,38],[9,39,9,40],[9,41,9,42],[9,43,9,44],[7,22,7,25],[8,4,9,8],[8,13,9,14],[8,16,9,17],[8,19,9,19],[8,20,8,21],[8,22,9,25],[8,27,9,29],[8,31,9,33],[8,45,8,46],[8,47,8,48],[9,45,9,46],[8,35,8,36],[8,37,8,38],[8,39,8,40],[9,47,9,48],[10,41,10,42],[11,2,11,3],[11,4,11,12],[11,16,11,17],[11,22,11,25],[11,27,11,29],[10,2,10,3],[10,4,10,12],[10,16,10,17],[10,22,10,25],[10,27,10,29],[10,31,10,33],[11,31,11,33],[11,35,11,36],[11,37,11,38],[11,39,11,40],[11,41,11,42],[12,16,12,17],[12,22,12,25],[12,27,12,29],[12,31,12,33],[12,35,12,36],[12,37,12,38],[12,39,12,40],[10,35,10,36],[10,37,10,38],[10,39,10,40],[12,41,12,42],[13,2,13,3],[13,4,13,12],[13,16,13,17],[13,22,13,25],[13,27,13,29],[14,41,14,42],[15,2,15,3],[15,4,15,12],[15,16,15,17],[15,22,15,25],[15,27,15,29],[13,31,13,33],[13,35,13,36],[13,37,13,38],[13,39,13,40],[13,41,13,42],[14,2,14,3],[14,4,14,12],[14,16,14,17],[14,22,14,25],[14,27,14,29],[12,2,12,3],[12,4,12,12],[16,2,16,3],[16,4,16,12],[16,16,16,17],[16,22,16,25],[16,27,16,29],[14,31,14,33],[14,35,14,36],[14,37,14,38],[14,39,14,40],[16,31,16,33],[16,35,16,36],[16,37,16,38],[16,39,16,40],[16,41,16,42],[15,31,15,33],[15,35,15,36],[15,37,15,38],[15,39,15,40],[15,41,15,42],[17,37,17,38],[17,39,17,40],[18,2,18,3],[18,4,18,12],[18,16,18,17],[18,22,18,25],[18,27,18,29],[18,31,18,33],[18,35,18,36],[18,37,18,38],[17,2,17,3],[17,4,17,12],[17,16,17,17],[17,22,17,25],[17,27,17,29],[17,31,17,33],[17,35,17,36],[18,39,18,40],[19,2,19,3],[19,4,19,12],[19,16,19,17],[19,22,19,25],[19,27,19,29],[19,31,19,33],[19,35,19,36],[19,37,19,38],[19,39,19,40],[20,35,20,36],[20,37,20,38],[20,39,20,40],[21,2,21,3],[21,4,21,12],[21,16,21,17],[21,22,21,25],[21,27,21,29],[21,31,21,33],[21,35,21,36],[20,2,20,3],[20,4,20,12],[20,16,20,17],[20,22,20,25],[20,27,20,29],[20,31,20,33],[21,37,21,38],[21,39,21,40],[22,2,22,3],[22,4,22,12],[22,16,22,17],[22,22,22,25],[22,27,22,29],[22,31,22,33],[22,35,22,36],[22,37,22,38],[22,39,22,40],[23,2,23,3],[23,4,23,12],[23,16,23,17],[23,22,23,25],[23,27,23,29],[23,31,23,33],[23,35,23,36],[23,37,23,38],[23,39,23,40],[24,39,24,40],[25,2,25,3],[25,4,25,12],[25,16,25,17],[25,22,25,25],[25,27,25,29],[25,31,25,33],[25,35,25,36],[25,37,25,38],[25,39,25,40],[24,2,24,3],[24,4,24,12],[24,16,24,17],[24,22,24,25],[24,27,24,29],[24,31,24,33],[24,35,24,36],[24,37,24,38],[26,35,26,36],[26,37,26,38],[26,39,26,40],[27,2,27,3],[27,4,27,12],[27,16,27,17],[27,22,27,25],[27,27,27,29],[27,31,27,33],[27,35,27,36],[26,2,26,3],[26,4,26,12],[26,16,26,17],[26,22,26,25],[26,27,26,29],[26,31,26,33],[27,37,27,38],[27,39,27,40],[28,2,28,3],[28,4,28,12],[28,16,28,17],[28,22,28,25],[28,27,28,29],[28,31,28,33],[28,35,28,36],[28,37,28,38],[28,39,28,40],[29,2,29,3],[29,4,29,12],[29,16,29,17],[29,22,29,25],[29,27,29,29],[29,31,29,33],[29,35,29,36],[29,37,29,38],[29,39,29,40],[30,35,30,36],[30,37,30,38],[30,39,30,40],[31,2,31,3],[31,4,31,12],[31,16,31,17],[31,22,31,25],[31,27,31,29],[31,31,31,33],[31,35,31,36],[30,2,30,3],[30,4,30,12],[30,16,30,17],[30,22,30,25],[30,27,30,29],[30,31,30,33],[31,37,31,38],[31,39,31,40],[32,2,32,3],[32,4,32,12],[32,16,32,17],[32,22,32,25],[32,27,32,29],[32,31,32,33],[32,35,32,36],[32,37,32,38],[32,39,32,40],[33,2,33,3],[33,4,33,12],[33,16,33,17],[33,22,33,25],[33,27,33,29],[33,31,33,33],[33,35,33,36],[33,37,33,38],[33,39,33,40],[34,35,34,36],[34,37,34,38],[34,39,34,40],[35,2,35,3],[35,4,35,12],[35,16,35,17],[35,22,35,25],[35,27,35,29],[35,31,35,33],[35,35,35,36],[34,2,34,3],[34,4,34,12],[34,16,34,17],[34,22,34,25],[34,27,34,29],[34,31,34,33],[35,37,35,38],[35,39,35,40],[36,2,36,3],[36,4,36,12],[36,16,36,17],[36,22,36,25],[36,27,36,29],[36,31,36,33],[36,35,36,36],[36,37,36,38],[36,39,36,40],[37,2,37,3],[37,4,37,12],[37,16,37,17],[37,22,37,25],[37,27,37,29],[37,31,37,33],[37,35,37,36],[37,37,37,38],[37,39,37,40],[41,27,41,29],[41,31,41,33],[41,35,41,40],[38,22,38,25],[38,27,38,29],[38,31,38,33],[39,22,39,25],[39,27,39,29],[39,31,39,33],[41,23,41,25],[44,2,44,3],[44,4,44,12],[44,16,44,17],[44,22,44,25],[44,27,44,29],[44,31,44,33],[42,35,42,37],[42,38,42,40],[43,2,43,3],[43,4,43,12],[43,13,43,14],[43,22,43,25],[43,27,43,29],[43,31,43,33],[43,35,43,37],[43,38,43,40],[42,2,42,3],[42,4,42,12],[42,13,42,14],[42,22,42,25],[42,27,42,29],[42,31,42,33],[47,35,47,37],[47,38,47,40],[45,35,45,40],[46,2,46,3],[46,4,46,12],[46,16,46,17],[46,22,46,25],[46,27,46,29],[46,31,46,33],[46,35,46,37],[46,38,46,40],[45,2,45,3],[45,4,45,12],[45,16,45,17],[45,22,45,25],[45,27,45,29],[45,31,45,33],[48,27,48,29],[48,31,48,33],[50,22,50,25],[51,13,51,14],[51,16,51,17],[51,23,51,25],[51,27,51,29],[51,31,51,33],[47,22,47,25],[47,27,47,29],[47,31,47,33],[48,22,48,25],[53,2,53,3],[53,4,53,12],[53,16,53,17],[53,22,53,25],[53,27,53,29],[53,31,53,33],[52,2,52,3],[52,4,52,12],[52,16,52,17],[52,22,52,25],[52,27,52,29],[52,31,52,33],[55,2,55,3],[55,4,55,12],[55,16,55,17],[55,22,55,25],[55,27,55,29],[55,31,55,33],[54,2,54,3],[54,4,54,12],[54,16,54,17],[54,22,54,25],[54,27,54,29],[54,31,54,33],[62,27,62,29],[62,31,62,33],[57,2,57,3],[57,4,57,12],[57,16,57,17],[57,22,57,25],[57,27,57,29],[57,31,57,33],[56,2,56,3],[56,4,56,12],[56,16,56,17],[56,22,56,25],[56,27,56,29],[56,31,56,33],[60,27,60,29],[60,31,60,33],[58,22,58,25],[58,27,58,29],[58,31,58,33],[59,22,59,25],[59,27,59,29],[59,31,59,33],[62,22,62,25],[60,22,60,25]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Talent"]
[]
[]
[]
[]
[]
[]
[null,null,"P1a.","Talent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payroll OT Calculator",null,null,null,null,null,null,null,"Day Rate to State Law"]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,"QTY","Overtime",null,"Estimate",null,null,null,null,"Actual",null,null,null,"Variance",null,null,null,"Base",null,"Hourly",null,"State OT",null,"Fringes",null,"State",null,"State Day",null,"State Day"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,2,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hours",null,"Rate",null,"Rate",null,"Rate",null,"Basis",null,"Strt Total",null,"OT Total"]
[null,null,0,null,"O/C Principals",null,null,null,null,null,null,null,null,1,"days","@",1000,null,"x",null,1,1,{"$f":"IF(ISNUMBER(N11),(N11*Q11*IF(ISNUMBER(T11),T11,1)+(IFERROR(U11*(Q11/AJ11)*1.5,0))+(IFERROR(V11*(Q11/AJ11)*2,0))),0)","v":1350},null,null,null,null,0,null,null,null,{"$f":"AB11-W11","v":-1350},null,null,null,10,null,{"$f":"IFERROR(Q11/(AJ11+((AJ11-HourlyState_M)*0.5)),0)","v":66.666666666666671},null,{"$f":"AL11*1.5","v":100},null,0,null,8,null,{"$f":"AL11*ThisSheetState","v":533.33333333333337},null,{"$f":"(AJ11-ThisSheetState)*AN11","v":200}]
[null,null,{"$f":"C11+1","v":1},null,"O/C Principals",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,{"$f":"IF(ISNUMBER(N12),(N12*Q12*IF(ISNUMBER(T12),T12,1)+(IFERROR(U12*(Q12/AJ12)*1.5,0))+(IFERROR(V12*(Q12/AJ12)*2,0))),0)","v":0},null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,{"$f":"AL12*1.5","v":0},null,null,null,null,null,{"$f":"AL12*ThisSheetState","v":0},null,{"$f":"(AJ12-ThisSheetState)*AN12","v":0}]
[null,null,{"$f":"C12+1","v":2},null,"O/C Principals",null,null,null,null,null,null,null,null,1,"days","@",1000,null,"x",null,1,null,1150,null,null,null,null,0,null,null,null,-1150,null,null,null,10,null,{"$f":"IFERROR(Q13/(AJ13+((AJ13-HourlyState_M)*0.5)),0)","v":66.666666666666671},null,100,null,null,null,null,null,533.33333333333337,null,200]
[null,null,3,null,"O/C Principals",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,4,null,"O/C Principals",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,5,null,"O/C Principals",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,6,null,"O/C Principals",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,{"$f":"C17+1","v":7},null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,8,null,"Office Extras",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,9,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,10,null,"Crowd Extras",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,11,null,"General Extras",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,12,null,"General Extras",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,13,null,"General Extras",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,14,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,15,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,16,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,17,null,"Hand Models",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,18,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,19,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,20,null,"Voice Over",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,21,null,"Fitting Fees",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,22,null,"Fitting Fees",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,0,null,null,null,null,null,0,null,0]
[null,null,23,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,{"$f":"AL34*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,24,null,"Audition Fees",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,{"$f":"AL35*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,25,null,"Audition Fees",null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,{"$f":"AL36*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,26,null,null,null,null,null,null,null,null,null,null,1,"days","@",1000,null,"x",1,1,1,1350,null,null,null,null,0,null,null,null,-1350,null,null,null,10,null,66.666666666666671,null,{"$f":"AL37*1.5","v":100},null,null,null,null,null,533.33333333333337,null,200]
[null,null,27,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0,null,null,null,10,null,0,null,{"$f":"AL38*1.5","v":0},null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Sub Total \"&P_TITLE","v":"Sub Total Talent"},null,null,null,null,null,null,null,{"$f":"SUM(W11:Z38)","v":3850},null,null,null,null,{"$f":"SUM(AB11:AD38)","v":0},null,null,null,-3850]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Fringes \"&P_TITLE","v":"Fringes Talent"},null,null,null,null,null,null,null,{"$f":"W39*thisSheetFringes","v":0},null,null,null,null,0,null,null,null,0]
[]
[null,null,null,null,"Additional Talent Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance",null,null,null,"Talent Agency & Payroll"]
[null,null,{"$f":"C38+1","v":28},null,"Talent Agency Fees",null,null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"W39*N43*0.01","v":0},null,null,null,null,0,null,null,null,{"$f":"AB43-W43","v":0},null,null,null,"Agency Fees",null,null,"Payroll Svc."]
[null,null,{"$f":"C43+1","v":29},null,"Talent Payroll Service",null,null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"W39*N44*0.01","v":0},null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,{"$f":"C44+1","v":30},null,"Talent Wardrobe Allowance",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N45*Q45*(IF(ISNUMBER(T45),T45,IF(ISNUMBER(N45),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,31,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N46*Q46*(IF(ISNUMBER(T46),T46,IF(ISNUMBER(N46),1,0)))","v":0},null,null,null,null,0,null,null,null,0,null,null,null,"Handling Fees"]
[null,null,32,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N47*Q47*(IF(ISNUMBER(T47),T47,IF(ISNUMBER(N47),1,0)))","v":0},null,null,null,null,0,null,null,null,0,null,null,null,{"$f":"C8","v":"P1a."},null,null,{"$f":"C51","v":"P1b."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Handling Fee \"&P_TITLE","v":"Handling Fee Talent"},null,null,null,null,null,null,null,{"$f":"(SUM(W43:Z47)+(W39+W40))*AJ48","v":0},null,null,null,null,{"$f":"W48","v":0},null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total \"&P_TITLE","v":"Total Talent"},null,null,null,null,null,null,null,{"$f":"W48+W40+W39+SUM(W43:Z47)","v":3850},null,null,null,null,{"$f":"AB48+AB40+AB39+SUM(AB43:AD47)","v":0},null,null,null,-3850]
[]
[null,null,"P1b.",{"$f":"P_TITLE&\" Expenses\"","v":"Talent Expenses"}]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,"QTY",null,null,"Rate",null,null,"Days",null,null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance"]
[null,null,{"$f":"C47+1","v":33},null,"Talent Air Fares",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,{"$f":"N53*Q53*(IF(ISNUMBER(T53),T53,IF(ISNUMBER(N53),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB53-W53","v":0}]
[null,null,{"$f":"C53+1","v":34},null,"Talent Per Diem",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,35,null,"Talent Gd Transportation",null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,36,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,37,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,38,null,null,null,null,null,null,null,null,null,null,null,"each","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Sub Total \"&D51","v":"Sub Total Talent Expenses"},null,null,null,null,null,null,null,{"$f":"SUM(W53:Z58)","v":0},null,null,null,null,{"$f":"SUM(AB53:AD58)","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Handling Fee \"&D51","v":"Handling Fee Talent Expenses"},null,null,null,null,null,null,null,{"$f":"W59*AM48","v":0},null,null,null,null,{"$f":"W60","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total \"&D51","v":"Total Talent Expenses"},null,null,null,null,null,null,null,{"$f":"W59+W60","v":0},null,null,null,null,{"$f":"SUM(AB59:AD60)","v":0},null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total P1",null,null,null,null,null,null,null,{"$f":"W61+W49","v":3850},null,null,null,null,{"$f":"AB61+AB49","v":0},null,null,null,{"$f":"AB63-P_TOT","v":-3850}]

{"sheet":"Blank_Template","index":25,"n_rows":72,"n_cols":108,"rows_kept":72,"cut":false,"hidden":true,"merged":[[7,22,7,25],[7,27,7,29],[7,31,7,33],[8,27,8,29],[8,31,8,33],[8,22,8,25],[11,2,11,3],[11,22,11,25],[11,27,11,29],[11,31,11,33],[10,2,10,3],[10,22,10,25],[10,27,10,29],[10,31,10,33],[9,2,9,3],[9,22,9,25],[9,27,9,29],[9,31,9,33],[14,2,14,3],[14,22,14,25],[14,27,14,29],[14,31,14,33],[13,2,13,3],[13,22,13,25],[13,27,13,29],[13,31,13,33],[12,2,12,3],[12,22,12,25],[12,27,12,29],[12,31,12,33],[17,2,17,3],[17,22,17,25],[17,27,17,29],[17,31,17,33],[16,2,16,3],[16,22,16,25],[16,27,16,29],[16,31,16,33],[15,2,15,3],[15,22,15,25],[15,27,15,29],[15,31,15,33],[20,2,20,3],[20,22,20,25],[20,27,20,29],[20,31,20,33],[19,2,19,3],[19,22,19,25],[19,27,19,29],[19,31,19,33],[18,2,18,3],[18,22,18,25],[18,27,18,29],[18,31,18,33],[23,2,23,3],[23,22,23,25],[23,27,23,29],[23,31,23,33],[22,2,22,3],[22,22,22,25],[22,27,22,29],[22,31,22,33],[21,2,21,3],[21,22,21,25],[21,27,21,29],[21,31,21,33],[26,2,26,3],[26,22,26,25],[26,27,26,29],[26,31,26,33],[25,2,25,3],[25,22,25,25],[25,27,25,29],[25,31,25,33],[24,2,24,3],[24,22,24,25],[24,27,24,29],[24,31,24,33],[29,2,29,3],[29,22,29,25],[29,27,29,29],[29,31,29,33],[28,2,28,3],[28,22,28,25],[28,27,28,29],[28,31,28,33],[27,2,27,3],[27,22,27,25],[27,27,27,29],[27,31,27,33],[32,2,32,3],[32,22,32,25],[32,27,32,29],[32,31,32,33],[31,2,31,3],[31,22,31,25],[31,27,31,29],[31,31,31,33],[30,2,30,3],[30,22,30,25],[30,27,30,29],[30,31,30,33],[35,2,35,3],[35,22,35,25],[35,27,35,29],[35,31,35,33],[34,2,34,3],[34,22,34,25],[34,27,34,29],[34,31,34,33],[33,2,33,3],[33,22,33,25],[33,27,33,29],[33,31,33,33],[38,2,38,3],[38,22,38,25],[38,27,38,29],[38,31,38,33],[37,2,37,3],[37,22,37,25],[37,27,37,29],[37,31,37,33],[36,2,36,3],[36,22,36,25],[36,27,36,29],[36,31,36,33],[41,2,41,3],[41,22,41,25],[41,27,41,29],[41,31,41,33],[40,2,40,3],[40,22,40,25],[40,27,40,29],[40,31,40,33],[39,2,39,3],[39,22,39,25],[39,27,39,29],[39,31,39,33],[44,2,44,3],[44,22,44,25],[44,27,44,29],[44,31,44,33],[43,2,43,3],[43,22,43,25],[43,27,43,29],[43,31,43,33],[42,2,42,3],[42,22,42,25],[42,27,42,29],[42,31,42,33],[47,2,47,3],[47,22,47,25],[47,27,47,29],[47,31,47,33],[46,2,46,3],[46,22,46,25],[46,27,46,29],[46,31,46,33],[45,2,45,3],[45,22,45,25],[45,27,45,29],[45,31,45,33],[50,2,50,3],[50,22,50,25],[50,27,50,29],[50,31,50,33],[49,2,49,3],[49,22,49,25],[49,27,49,29],[49,31,49,33],[48,2,48,3],[48,22,48,25],[48,27,48,29],[48,31,48,33],[53,2,53,3],[53,22,53,25],[53,27,53,29],[53,31,53,33],[52,2,52,3],[52,22,52,25],[52,27,52,29],[52,31,52,33],[51,2,51,3],[51,22,51,25],[51,27,51,29],[51,31,51,33],[56,2,56,3],[56,22,56,25],[56,27,56,29],[56,31,56,33],[55,2,55,3],[55,22,55,25],[55,27,55,29],[55,31,55,33],[54,2,54,3],[54,22,54,25],[54,27,54,29],[54,31,54,33],[59,2,59,3],[59,22,59,25],[59,27,59,29],[59,31,59,33],[58,2,58,3],[58,22,58,25],[58,27,58,29],[58,31,58,33],[57,2,57,3],[57,22,57,25],[57,27,57,29],[57,31,57,33],[62,2,62,3],[62,22,62,25],[62,27,62,29],[62,31,62,33],[61,2,61,3],[61,22,61,25],[61,27,61,29],[61,31,61,33],[60,2,60,3],[60,22,60,25],[60,27,60,29],[60,31,60,33],[65,2,65,3],[65,22,65,25],[65,27,65,29],[65,31,65,33],[64,2,64,3],[64,22,64,25],[64,27,64,29],[64,31,64,33],[63,2,63,3],[63,22,63,25],[63,27,63,29],[63,31,63,33],[68,2,68,3],[68,22,68,25],[68,27,68,29],[68,31,68,33],[67,2,67,3],[67,22,67,25],[67,27,67,29],[67,31,67,33],[66,2,66,3],[66,22,66,25],[66,27,66,29],[66,31,66,33],[70,35,70,42],[70,43,70,44],[71,14,71,21],[71,22,71,25],[71,27,71,29],[71,31,71,33],[69,14,69,21],[69,22,69,25],[69,27,69,29],[69,31,69,33],[70,14,70,21],[70,22,70,25],[70,27,70,29],[70,31,70,33]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blank"]
[]
[]
[]
[]
[]
[]
[null,null,"P1.","Blank "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate",null,null,null,null,"Actual",null,null,null,"Variance"]
[null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"AB10-W10","v":0}]
[null,null,{"$f":"C10+1","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"AB11-W11","v":0}]
[null,null,{"$f":"C11+1","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,{"$f":"C22+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Sub Total \"&D8","v":"Sub Total Blank "},null,null,null,null,null,null,null,{"$f":"SUM(W10:Z69)","v":0},null,null,null,null,{"$f":"SUM(AB10:AD69)","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Handling \"&D8","v":"Handling Blank "},null,null,null,null,null,null,null,{"$f":"W70*AR71","v":0},null,null,null,null,{"$f":"W71","v":0},null,null,null,0,null,null,null,{"$f":"\"Handling  \"&D8","v":"Handling  Blank "},null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total \"&D8","v":"Total Blank "},null,null,null,null,null,null,null,{"$f":"SUM(W70:Z71)","v":0},null,null,null,null,{"$f":"SUM(AB70:AD71)","v":0},null,null,null,0]

{"sheet":"AICP","index":26,"n_rows":742,"n_cols":19,"rows_kept":742,"cut":false,"hidden":true,"merged":[]}
["Line No","Line Title","Units","Unit Type","Rate","QTY","Estimate","A",{"$f":"IF(_xlfn.NUMBERVALUE(K1,\".\",\",\")>0,Q1,\"\")","v":""},"First P",{"$f":"INDIRECT(\"Cover!Z\"&(Q1+ROW()-1))","v":0},null,"Total",{"$f":"TotalProdPost","v":0},null,"First P",{"$f":"ROW(OTop)+1","v":52},"Last P",{"$f":"ROW(OBottom)-1","v":55}]
[{"$f":"A!C13","v":1},{"$f":"A!E13","v":"Line Producer"},{"$f":"A!N13","v":0},{"$f":"A!O13","v":"days"},{"$f":"A!Q13","v":200},{"$f":"A!T13","v":0},{"$f":"A!W13","v":0},"A",{"$f":"IF(_xlfn.NUMBERVALUE(K2,\".\",\",\")>0,MAX(I$1:I1)+1,\"\")","v":""},null,{"$f":"IF(S$1>Q$1,INDIRECT(\"Cover!Z\"&ROW()+(Q$1-1)),\"\")","v":0},{"$f":"INDIRECT(\"Cover!Z53\")","v":0},"Insurance",{"$f":"ProdIns","v":0},null,null,null,{"$f":"S1-Q1","v":3}]
[{"$f":"A!C14","v":2},{"$f":"A!E14","v":"Assistant Director"},{"$f":"A!N14","v":0},{"$f":"A!O14","v":"days"},{"$f":"A!Q14","v":0},{"$f":"A!T14","v":0},{"$f":"A!W14","v":0},"A",{"$f":"IF(_xlfn.NUMBERVALUE(K3,\".\",\",\")>0,MAX(I$1:I2)+1,\"\")","v":""},null,{"$f":"IF(S$1>Q$1,INDIRECT(\"Cover!Z\"&ROW()+(Q$1-1)),\"\")","v":0},null,"Prod Fee",{"$f":"PRODFee","v":0}]
[{"$f":"A!C15","v":3},{"$f":"A!E15","v":"Director of Photography"},{"$f":"A!N15","v":0},{"$f":"A!O15","v":"days"},{"$f":"A!Q15","v":0},{"$f":"A!T15","v":0},{"$f":"A!W15","v":0},"A",{"$f":"IF(_xlfn.NUMBERVALUE(K4,\".\",\",\")>0,MAX(I$1:I3)+1,\"\")","v":""},null,{"$f":"IF(S$1>Q$1,INDIRECT(\"Cover!Z\"&ROW()+(Q$1-1)),\"\")","v":0},null,"XProdFee",{"$f":"XProdFee","v":0}]
[{"$f":"A!C16","v":4},{"$f":"A!E16","v":"1st Assistant Camera"},{"$f":"A!N16","v":0},{"$f":"A!O16","v":"days"},{"$f":"A!Q16","v":0},{"$f":"A!T16","v":0},{"$f":"A!W16","v":0},"A",{"$f":"IF(_xlfn.NUMBERVALUE(K5,\".\",\",\")>0,MAX(I$1:I4)+1,\"\")","v":""},null,{"$f":"IF(S$1>Q$1,INDIRECT(\"Cover!Z\"&ROW()+(Q$1-1)),\"\")","v":0},null,"PostProdIns",{"$f":"PostProdIns","v":0}]
[{"$f":"A!C17","v":5},{"$f":"A!E17","v":"2nd Assistant Camera"},{"$f":"A!N17","v":0},{"$f":"A!O17","v":"days"},{"$f":"A!Q17","v":0},{"$f":"A!T17","v":0},{"$f":"A!W17","v":0},"A",null,null,null,null,"PostProdMU",{"$f":"PostProdMU","v":0}]
[{"$f":"A!C18","v":6},{"$f":"A!E18","v":"DIT"},{"$f":"A!N18","v":0},{"$f":"A!O18","v":"days"},{"$f":"A!Q18","v":0},{"$f":"A!T18","v":0},{"$f":"A!W18","v":0},"A",null,null,null,null,"PostProdTax",{"$f":"PostProdTax","v":0}]
[{"$f":"A!C19","v":7},{"$f":"A!E19","v":"Prop Master"},{"$f":"A!N19","v":0},{"$f":"A!O19","v":"days"},{"$f":"A!Q19","v":0},{"$f":"A!T19","v":0},{"$f":"A!W19","v":0},"A"]
[{"$f":"A!C20","v":8},{"$f":"A!E20","v":"Asst Props"},{"$f":"A!N20","v":0},{"$f":"A!O20","v":"days"},{"$f":"A!Q20","v":0},{"$f":"A!T20","v":0},{"$f":"A!W20","v":0},"A"]
[{"$f":"A!C21","v":9},{"$f":"A!E21","v":0},{"$f":"A!N21","v":0},{"$f":"A!O21","v":"days"},{"$f":"A!Q21","v":0},{"$f":"A!T21","v":0},{"$f":"A!W21","v":0},"A","","First P",0]
[{"$f":"A!C22","v":10},{"$f":"A!E22","v":"Camera Op"},{"$f":"A!N22","v":0},{"$f":"A!O22","v":"days"},{"$f":"A!Q22","v":0},{"$f":"A!T22","v":0},{"$f":"A!W22","v":0},"A","",null,0]
[{"$f":"A!C23","v":11},{"$f":"A!E23","v":"Gaffer"},{"$f":"A!N23","v":0},{"$f":"A!O23","v":"days"},{"$f":"A!Q23","v":0},{"$f":"A!T23","v":0},{"$f":"A!W23","v":0},"A","",null,0]
[{"$f":"A!C24","v":12},{"$f":"A!E24","v":"Best Boy Electric"},{"$f":"A!N24","v":0},{"$f":"A!O24","v":"days"},{"$f":"A!Q24","v":0},{"$f":"A!T24","v":0},{"$f":"A!W24","v":0},"A","",null,0]
[{"$f":"A!C25","v":13},{"$f":"A!E25","v":"3rd Electric"},{"$f":"A!N25","v":0},{"$f":"A!O25","v":"days"},{"$f":"A!Q25","v":0},{"$f":"A!T25","v":0},{"$f":"A!W25","v":0},"A","",null,0]
[{"$f":"A!C26","v":14},{"$f":"A!E26","v":"Electric/Driver"},{"$f":"A!N26","v":0},{"$f":"A!O26","v":"days"},{"$f":"A!Q26","v":0},{"$f":"A!T26","v":0},{"$f":"A!W26","v":0},"A"]
[{"$f":"A!C27","v":15},{"$f":"A!E27","v":"Prep/Strike/Pre Rig Crew"},{"$f":"A!N27","v":0},{"$f":"A!O27","v":"days"},{"$f":"A!Q27","v":0},{"$f":"A!T27","v":0},{"$f":"A!W27","v":0},"A"]
[{"$f":"A!C28","v":16},{"$f":"A!E28","v":"Key Grip"},{"$f":"A!N28","v":0},{"$f":"A!O28","v":"days"},{"$f":"A!Q28","v":0},{"$f":"A!T28","v":0},{"$f":"A!W28","v":0},"A"]
[{"$f":"A!C29","v":17},{"$f":"A!E29","v":"Best Boy Grip"},{"$f":"A!N29","v":0},{"$f":"A!O29","v":"days"},{"$f":"A!Q29","v":0},{"$f":"A!T29","v":0},{"$f":"A!W29","v":0},"A"]
[{"$f":"A!C30","v":18},{"$f":"A!E30","v":"3rd Grip"},{"$f":"A!N30","v":0},{"$f":"A!O30","v":"days"},{"$f":"A!Q30","v":0},{"$f":"A!T30","v":0},{"$f":"A!W30","v":0},"A"]
[{"$f":"A!C31","v":19},{"$f":"A!E31","v":"Grip/Driver"},{"$f":"A!N31","v":0},{"$f":"A!O31","v":"days"},{"$f":"A!Q31","v":0},{"$f":"A!T31","v":0},{"$f":"A!W31","v":0},"A"]
[{"$f":"A!C32","v":20},{"$f":"A!E32","v":"Crane Tech 2x"},{"$f":"A!N32","v":0},{"$f":"A!O32","v":"days"},{"$f":"A!Q32","v":0},{"$f":"A!T32","v":0},{"$f":"A!W32","v":0},"A"]
[{"$f":"A!C33","v":21},{"$f":"A!E33","v":"Crane Head Tech"},{"$f":"A!N33","v":0},{"$f":"A!O33","v":"days"},{"$f":"A!Q33","v":0},{"$f":"A!T33","v":0},{"$f":"A!W33","v":0},"A"]
[{"$f":"A!C34","v":22},{"$f":"A!E34","v":"Steadi Cam Op"},{"$f":"A!N34","v":0},{"$f":"A!O34","v":"days"},{"$f":"A!Q34","v":0},{"$f":"A!T34","v":0},{"$f":"A!W34","v":0},"A"]
[{"$f":"A!C35","v":23},{"$f":"A!E35","v":"Choreographer"},{"$f":"A!N35","v":0},{"$f":"A!O35","v":"days"},{"$f":"A!Q35","v":0},{"$f":"A!T35","v":0},{"$f":"A!W35","v":0},"A"]
[{"$f":"A!C36","v":24},{"$f":"A!E36","v":"Make-Up/Hair"},{"$f":"A!N36","v":0},{"$f":"A!O36","v":"days"},{"$f":"A!Q36","v":0},{"$f":"A!T36","v":0},{"$f":"A!W36","v":0},"A"]
[{"$f":"A!C37","v":25},{"$f":"A!E37","v":"Make-Up/Hair Asst"},{"$f":"A!N37","v":0},{"$f":"A!O37","v":"days"},{"$f":"A!Q37","v":0},{"$f":"A!T37","v":0},{"$f":"A!W37","v":0},"A"]
[{"$f":"A!C38","v":26},{"$f":"A!E38","v":"Wardrobe Stylist"},{"$f":"A!N38","v":0},{"$f":"A!O38","v":"days"},{"$f":"A!Q38","v":0},{"$f":"A!T38","v":0},{"$f":"A!W38","v":0},"A"]
[{"$f":"A!C39","v":27},{"$f":"A!E39","v":"Asst Wardrobe "},{"$f":"A!N39","v":0},{"$f":"A!O39","v":"days"},{"$f":"A!Q39","v":0},{"$f":"A!T39","v":0},{"$f":"A!W39","v":0},"A"]
[{"$f":"A!C40","v":28},{"$f":"A!E40","v":"Script Supervisor"},{"$f":"A!N40","v":0},{"$f":"A!O40","v":"days"},{"$f":"A!Q40","v":0},{"$f":"A!T40","v":0},{"$f":"A!W40","v":0},"A"]
[{"$f":"A!C41","v":29},{"$f":"A!E41","v":"Boom Operator"},{"$f":"A!N41","v":0},{"$f":"A!O41","v":"days"},{"$f":"A!Q41","v":0},{"$f":"A!T41","v":0},{"$f":"A!W41","v":0},"A"]
[{"$f":"A!C42","v":30},{"$f":"A!E42","v":"Sound Mixer"},{"$f":"A!N42","v":0},{"$f":"A!O42","v":"days"},{"$f":"A!Q42","v":0},{"$f":"A!T42","v":0},{"$f":"A!W42","v":0},"A"]
[{"$f":"A!C43","v":31},{"$f":"A!E43","v":"VTR Operator"},{"$f":"A!N43","v":0},{"$f":"A!O43","v":"days"},{"$f":"A!Q43","v":0},{"$f":"A!T43","v":0},{"$f":"A!W43","v":0},"A"]
[{"$f":"A!C44","v":32},{"$f":"A!E44","v":"Stunt Coordinator"},{"$f":"A!N44","v":0},{"$f":"A!O44","v":"days"},{"$f":"A!Q44","v":0},{"$f":"A!T44","v":0},{"$f":"A!W44","v":0},"A"]
[{"$f":"A!C45","v":33},{"$f":"A!E45","v":"Safety Officer"},{"$f":"A!N45","v":0},{"$f":"A!O45","v":"days"},{"$f":"A!Q45","v":0},{"$f":"A!T45","v":0},{"$f":"A!W45","v":0},"A"]
[{"$f":"A!C46","v":34},{"$f":"A!E46","v":"Site Rep"},{"$f":"A!N46","v":0},{"$f":"A!O46","v":"days"},{"$f":"A!Q46","v":0},{"$f":"A!T46","v":0},{"$f":"A!W46","v":0},"A"]
[{"$f":"A!C47","v":35},{"$f":"A!E47","v":"Storyboard Artist"},{"$f":"A!N47","v":0},{"$f":"A!O47","v":"days"},{"$f":"A!Q47","v":0},{"$f":"A!T47","v":0},{"$f":"A!W47","v":0},"A"]
[{"$f":"A!C48","v":36},{"$f":"A!E48","v":"Catering Crew"},{"$f":"A!N48","v":0},{"$f":"A!O48","v":"days"},{"$f":"A!Q48","v":0},{"$f":"A!T48","v":0},{"$f":"A!W48","v":0},"A"]
[{"$f":"A!C49","v":37},{"$f":"A!E49","v":"Location Scout"},{"$f":"A!N49","v":0},{"$f":"A!O49","v":"days"},{"$f":"A!Q49","v":0},{"$f":"A!T49","v":0},{"$f":"A!W49","v":0},"A"]
[{"$f":"A!C50","v":38},{"$f":"A!E50","v":"Compliance Assistant"},{"$f":"A!N50","v":0},{"$f":"A!O50","v":"days"},{"$f":"A!Q50","v":0},{"$f":"A!T50","v":0},{"$f":"A!W50","v":0},"A"]
[{"$f":"A!C51","v":39},{"$f":"A!E51","v":"2nd AD"},{"$f":"A!N51","v":0},{"$f":"A!O51","v":"days"},{"$f":"A!Q51","v":0},{"$f":"A!T51","v":0},{"$f":"A!W51","v":0},"A"]
[{"$f":"A!C52","v":40},{"$f":"A!E52","v":"Medic"},{"$f":"A!N52","v":0},{"$f":"A!O52","v":"days"},{"$f":"A!Q52","v":450},{"$f":"A!T52","v":0},{"$f":"A!W52","v":0},"A"]
[{"$f":"A!C53","v":41},{"$f":"A!E53","v":"Craft Service"},{"$f":"A!N53","v":0},{"$f":"A!O53","v":"days"},{"$f":"A!Q53","v":0},{"$f":"A!T53","v":0},{"$f":"A!W53","v":0},"A"]
[{"$f":"A!C54","v":42},{"$f":"A!E54","v":"Firefighter"},{"$f":"A!N54","v":0},{"$f":"A!O54","v":"days"},{"$f":"A!Q54","v":0},{"$f":"A!T54","v":0},{"$f":"A!W54","v":0},"A"]
[{"$f":"A!C55","v":43},{"$f":"A!E55","v":"Police Officers/Ranger/CHP"},{"$f":"A!N55","v":0},{"$f":"A!O55","v":"days"},{"$f":"A!Q55","v":0},{"$f":"A!T55","v":0},{"$f":"A!W55","v":0},"A"]
[{"$f":"A!C56","v":44},{"$f":"A!E56","v":"Welfare/Teacher"},{"$f":"A!N56","v":0},{"$f":"A!O56","v":"days"},{"$f":"A!Q56","v":0},{"$f":"A!T56","v":0},{"$f":"A!W56","v":0},"A"]
[{"$f":"A!C57","v":45},{"$f":"A!E57","v":"Gang Boss"},{"$f":"A!N57","v":0},{"$f":"A!O57","v":"days"},{"$f":"A!Q57","v":0},{"$f":"A!T57","v":0},{"$f":"A!W57","v":0},"A"]
[{"$f":"A!C58","v":46},{"$f":"A!E58","v":"Teamster Drivers / Animal Wranglers"},{"$f":"A!N58","v":0},{"$f":"A!O58","v":"days"},{"$f":"A!Q58","v":0},{"$f":"A!T58","v":0},{"$f":"A!W58","v":0},"A"]
[{"$f":"A!C59","v":47},{"$f":"A!E59","v":"Production Supervisor"},{"$f":"A!N59","v":0},{"$f":"A!O59","v":"days"},{"$f":"A!Q59","v":0},{"$f":"A!T59","v":0},{"$f":"A!W59","v":0},"A"]
[{"$f":"A!C60","v":48},{"$f":"A!E60","v":"Assistant Production Supervisor"},{"$f":"A!N60","v":0},{"$f":"A!O60","v":"days"},{"$f":"A!Q60","v":0},{"$f":"A!T60","v":0},{"$f":"A!W60","v":0},"A"]
[{"$f":"A!C61","v":49},{"$f":"A!E61","v":"Production Assistant"},{"$f":"A!N61","v":0},{"$f":"A!O61","v":"days"},{"$f":"A!Q61","v":0},{"$f":"A!T61","v":0},{"$f":"A!W61","v":0},"A"]
[{"$f":"A!C62","v":50},{"$f":"A!E62","v":"Production Assistant"},{"$f":"A!N62","v":0},{"$f":"A!O62","v":"days"},{"$f":"A!Q62","v":0},{"$f":"A!T62","v":0},{"$f":"A!W62","v":0},"A"]
[null,null,null,null,null,{"$f":"A!O63","v":"Sub Total A"},{"$f":"A!W63","v":0},"A"]
[null,null,null,null,null,{"$f":"A!O64","v":"Fringes"},{"$f":"A!W64","v":0},"A"]
[null,null,null,null,null,{"$f":"A!O65","v":"Total"},{"$f":"A!W65","v":0},"A"]
["Line No","Line Title","Units","Unit Type","Rate","QTY","Estimate","B"]
[{"$f":"B!C13","v":51},{"$f":"B!E13","v":"Line Producer"},{"$f":"B!N13","v":0},{"$f":"B!O13","v":"days"},{"$f":"B!Q13","v":200},{"$f":"B!T13","v":0},{"$f":"B!W13","v":0},"B"]
[{"$f":"B!C14","v":52},{"$f":"B!E14","v":"Assistant Director"},{"$f":"B!N14","v":0},{"$f":"B!O14","v":"days"},{"$f":"B!Q14","v":0},{"$f":"B!T14","v":0},{"$f":"B!W14","v":0},"B"]
[{"$f":"B!C15","v":53},{"$f":"B!E15","v":"Director of Photography"},{"$f":"B!N15","v":0},{"$f":"B!O15","v":"days"},{"$f":"B!Q15","v":0},{"$f":"B!T15","v":0},{"$f":"B!W15","v":0},"B"]
[{"$f":"B!C16","v":54},{"$f":"B!E16","v":"1st Assistant Camera"},{"$f":"B!N16","v":0},{"$f":"B!O16","v":"days"},{"$f":"B!Q16","v":0},{"$f":"B!T16","v":0},{"$f":"B!W16","v":0},"B"]
[{"$f":"B!C17","v":55},{"$f":"B!E17","v":"2nd Assistant Camera"},{"$f":"B!N17","v":0},{"$f":"B!O17","v":"days"},{"$f":"B!Q17","v":0},{"$f":"B!T17","v":0},{"$f":"B!W17","v":0},"B"]
[{"$f":"B!C18","v":56},{"$f":"B!E18","v":"DIT"},{"$f":"B!N18","v":0},{"$f":"B!O18","v":"days"},{"$f":"B!Q18","v":0},{"$f":"B!T18","v":0},{"$f":"B!W18","v":0},"B"]
[{"$f":"B!C19","v":57},{"$f":"B!E19","v":"Prop Master"},{"$f":"B!N19","v":0},{"$f":"B!O19","v":"days"},{"$f":"B!Q19","v":0},{"$f":"B!T19","v":0},{"$f":"B!W19","v":0},"B"]
[{"$f":"B!C20","v":58},{"$f":"B!E20","v":"Asst Props"},{"$f":"B!N20","v":0},{"$f":"B!O20","v":"days"},{"$f":"B!Q20","v":0},{"$f":"B!T20","v":0},{"$f":"B!W20","v":0},"B"]
[{"$f":"B!C21","v":59},{"$f":"B!E21","v":0},{"$f":"B!N21","v":0},{"$f":"B!O21","v":"days"},{"$f":"B!Q21","v":0},{"$f":"B!T21","v":0},{"$f":"B!W21","v":0},"B"]
[{"$f":"B!C22","v":60},{"$f":"B!E22","v":"Camera Op"},{"$f":"B!N22","v":0},{"$f":"B!O22","v":"days"},{"$f":"B!Q22","v":0},{"$f":"B!T22","v":0},{"$f":"B!W22","v":0},"B"]
[{"$f":"B!C23","v":61},{"$f":"B!E23","v":"Gaffer"},{"$f":"B!N23","v":0},{"$f":"B!O23","v":"days"},{"$f":"B!Q23","v":0},{"$f":"B!T23","v":0},{"$f":"B!W23","v":0},"B"]
[{"$f":"B!C24","v":62},{"$f":"B!E24","v":"Best Boy Electric"},{"$f":"B!N24","v":0},{"$f":"B!O24","v":"days"},{"$f":"B!Q24","v":0},{"$f":"B!T24","v":0},{"$f":"B!W24","v":0},"B"]
[{"$f":"B!C25","v":63},{"$f":"B!E25","v":"3rd Electric"},{"$f":"B!N25","v":0},{"$f":"B!O25","v":"days"},{"$f":"B!Q25","v":0},{"$f":"B!T25","v":0},{"$f":"B!W25","v":0},"B"]
[{"$f":"B!C26","v":64},{"$f":"B!E26","v":"Electric/Driver"},{"$f":"B!N26","v":0},{"$f":"B!O26","v":"days"},{"$f":"B!Q26","v":0},{"$f":"B!T26","v":0},{"$f":"B!W26","v":0},"B"]
[{"$f":"B!C27","v":65},{"$f":"B!E27","v":"Prep/Strike/Pre Rig Crew"},{"$f":"B!N27","v":0},{"$f":"B!O27","v":"days"},{"$f":"B!Q27","v":0},{"$f":"B!T27","v":0},{"$f":"B!W27","v":0},"B"]
[{"$f":"B!C28","v":66},{"$f":"B!E28","v":"Key Grip"},{"$f":"B!N28","v":0},{"$f":"B!O28","v":"days"},{"$f":"B!Q28","v":0},{"$f":"B!T28","v":0},{"$f":"B!W28","v":0},"B"]
[{"$f":"B!C29","v":67},{"$f":"B!E29","v":"Best Boy Grip"},{"$f":"B!N29","v":0},{"$f":"B!O29","v":"days"},{"$f":"B!Q29","v":0},{"$f":"B!T29","v":0},{"$f":"B!W29","v":0},"B"]
[{"$f":"B!C30","v":68},{"$f":"B!E30","v":"3rd Grip"},{"$f":"B!N30","v":0},{"$f":"B!O30","v":"days"},{"$f":"B!Q30","v":0},{"$f":"B!T30","v":0},{"$f":"B!W30","v":0},"B"]
[{"$f":"B!C31","v":69},{"$f":"B!E31","v":"Grip/Driver"},{"$f":"B!N31","v":0},{"$f":"B!O31","v":"days"},{"$f":"B!Q31","v":0},{"$f":"B!T31","v":0},{"$f":"B!W31","v":0},"B"]
[{"$f":"B!C32","v":70},{"$f":"B!E32","v":"Crane Tech 2x"},{"$f":"B!N32","v":0},{"$f":"B!O32","v":"days"},{"$f":"B!Q32","v":0},{"$f":"B!T32","v":0},{"$f":"B!W32","v":0},"B"]
[{"$f":"B!C33","v":71},{"$f":"B!E33","v":"Crane Head Tech"},{"$f":"B!N33","v":0},{"$f":"B!O33","v":"days"},{"$f":"B!Q33","v":0},{"$f":"B!T33","v":0},{"$f":"B!W33","v":0},"B"]
[{"$f":"B!C34","v":72},{"$f":"B!E34","v":"Steadi Cam Op"},{"$f":"B!N34","v":0},{"$f":"B!O34","v":"days"},{"$f":"B!Q34","v":0},{"$f":"B!T34","v":0},{"$f":"B!W34","v":0},"B"]
[{"$f":"B!C35","v":73},{"$f":"B!E35","v":"Choreographer"},{"$f":"B!N35","v":0},{"$f":"B!O35","v":"days"},{"$f":"B!Q35","v":0},{"$f":"B!T35","v":0},{"$f":"B!W35","v":0},"B"]
[{"$f":"B!C36","v":74},{"$f":"B!E36","v":"Make-Up/Hair"},{"$f":"B!N36","v":0},{"$f":"B!O36","v":"days"},{"$f":"B!Q36","v":0},{"$f":"B!T36","v":0},{"$f":"B!W36","v":0},"B"]
[{"$f":"B!C37","v":75},{"$f":"B!E37","v":"Make-Up/Hair Asst"},{"$f":"B!N37","v":0},{"$f":"B!O37","v":"days"},{"$f":"B!Q37","v":0},{"$f":"B!T37","v":0},{"$f":"B!W37","v":0},"B"]
[{"$f":"B!C38","v":76},{"$f":"B!E38","v":"Wardrobe Stylist"},{"$f":"B!N38","v":0},{"$f":"B!O38","v":"days"},{"$f":"B!Q38","v":0},{"$f":"B!T38","v":0},{"$f":"B!W38","v":0},"B"]
[{"$f":"B!C39","v":77},{"$f":"B!E39","v":"Asst Wardrobe "},{"$f":"B!N39","v":0},{"$f":"B!O39","v":"days"},{"$f":"B!Q39","v":0},{"$f":"B!T39","v":0},{"$f":"B!W39","v":0},"B"]
[{"$f":"B!C40","v":78},{"$f":"B!E40","v":"Script Supervisor"},{"$f":"B!N40","v":0},{"$f":"B!O40","v":"days"},{"$f":"B!Q40","v":0},{"$f":"B!T40","v":0},{"$f":"B!W40","v":0},"B"]
[{"$f":"B!C41","v":79},{"$f":"B!E41","v":"Boom Operator"},{"$f":"B!N41","v":0},{"$f":"B!O41","v":"days"},{"$f":"B!Q41","v":0},{"$f":"B!T41","v":0},{"$f":"B!W41","v":0},"B"]
[{"$f":"B!C42","v":80},{"$f":"B!E42","v":"Sound Mixer"},{"$f":"B!N42","v":0},{"$f":"B!O42","v":"days"},{"$f":"B!Q42","v":0},{"$f":"B!T42","v":0},{"$f":"B!W42","v":0},"B"]
[{"$f":"B!C43","v":81},{"$f":"B!E43","v":"VTR Operator"},{"$f":"B!N43","v":0},{"$f":"B!O43","v":"days"},{"$f":"B!Q43","v":0},{"$f":"B!T43","v":0},{"$f":"B!W43","v":0},"B"]
[{"$f":"B!C44","v":82},{"$f":"B!E44","v":"Stunt Coordinator"},{"$f":"B!N44","v":0},{"$f":"B!O44","v":"days"},{"$f":"B!Q44","v":0},{"$f":"B!T44","v":0},{"$f":"B!W44","v":0},"B"]
[{"$f":"B!C45","v":83},{"$f":"B!E45","v":"Safety Officer"},{"$f":"B!N45","v":0},{"$f":"B!O45","v":"days"},{"$f":"B!Q45","v":0},{"$f":"B!T45","v":0},{"$f":"B!W45","v":0},"B"]
[{"$f":"B!C46","v":84},{"$f":"B!E46","v":"Site Rep"},{"$f":"B!N46","v":0},{"$f":"B!O46","v":"days"},{"$f":"B!Q46","v":0},{"$f":"B!T46","v":0},{"$f":"B!W46","v":0},"B"]
[{"$f":"B!C47","v":85},{"$f":"B!E47","v":"Storyboard Artist"},{"$f":"B!N47","v":0},{"$f":"B!O47","v":"days"},{"$f":"B!Q47","v":0},{"$f":"B!T47","v":0},{"$f":"B!W47","v":0},"B"]
[{"$f":"B!C48","v":86},{"$f":"B!E48","v":"Catering Crew"},{"$f":"B!N48","v":0},{"$f":"B!O48","v":"days"},{"$f":"B!Q48","v":0},{"$f":"B!T48","v":0},{"$f":"B!W48","v":0},"B"]
[{"$f":"B!C49","v":87},{"$f":"B!E49","v":"Location Manager"},{"$f":"B!N49","v":0},{"$f":"B!O49","v":"days"},{"$f":"B!Q49","v":0},{"$f":"B!T49","v":0},{"$f":"B!W49","v":0},"B"]
[{"$f":"B!C50","v":88},{"$f":"B!E50","v":"Compliance Assistant"},{"$f":"B!N50","v":0},{"$f":"B!O50","v":"days"},{"$f":"B!Q50","v":0},{"$f":"B!T50","v":0},{"$f":"B!W50","v":0},"B"]
[{"$f":"B!C51","v":89},{"$f":"B!E51","v":"2nd AD"},{"$f":"B!N51","v":0},{"$f":"B!O51","v":"days"},{"$f":"B!Q51","v":0},{"$f":"B!T51","v":0},{"$f":"B!W51","v":0},"B"]
[{"$f":"B!C52","v":90},{"$f":"B!E52","v":"Medic"},{"$f":"B!N52","v":0},{"$f":"B!O52","v":"days"},{"$f":"B!Q52","v":450},{"$f":"B!T52","v":0},{"$f":"B!W52","v":0},"B"]
[{"$f":"B!C53","v":91},{"$f":"B!E53","v":"Craft Service"},{"$f":"B!N53","v":0},{"$f":"B!O53","v":"days"},{"$f":"B!Q53","v":0},{"$f":"B!T53","v":0},{"$f":"B!W53","v":0},"B"]
[{"$f":"B!C54","v":92},{"$f":"B!E54","v":"Firefighter"},{"$f":"B!N54","v":0},{"$f":"B!O54","v":"days"},{"$f":"B!Q54","v":0},{"$f":"B!T54","v":0},{"$f":"B!W54","v":0},"B"]
[{"$f":"B!C55","v":93},{"$f":"B!E55","v":"Police Officers/Ranger/CHP"},{"$f":"B!N55","v":0},{"$f":"B!O55","v":"days"},{"$f":"B!Q55","v":0},{"$f":"B!T55","v":0},{"$f":"B!W55","v":0},"B"]
[{"$f":"B!C56","v":94},{"$f":"B!E56","v":"Welfare/Teacher"},{"$f":"B!N56","v":0},{"$f":"B!O56","v":"days"},{"$f":"B!Q56","v":0},{"$f":"B!T56","v":0},{"$f":"B!W56","v":0},"B"]
[{"$f":"B!C57","v":95},{"$f":"B!E57","v":"Gang Boss"},{"$f":"B!N57","v":0},{"$f":"B!O57","v":"days"},{"$f":"B!Q57","v":0},{"$f":"B!T57","v":0},{"$f":"B!W57","v":0},"B"]
[{"$f":"B!C58","v":96},{"$f":"B!E58","v":"Teamster Drivers / Animal Wranglers"},{"$f":"B!N58","v":0},{"$f":"B!O58","v":"days"},{"$f":"B!Q58","v":0},{"$f":"B!T58","v":0},{"$f":"B!W58","v":0},"B"]
[{"$f":"B!C59","v":97},{"$f":"B!E59","v":"Production Supervisor"},{"$f":"B!N59","v":0},{"$f":"B!O59","v":"days"},{"$f":"B!Q59","v":0},{"$f":"B!T59","v":0},{"$f":"B!W59","v":0},"B"]
[{"$f":"B!C60","v":98},{"$f":"B!E60","v":"Assistant Production Supervisor"},{"$f":"B!N60","v":0},{"$f":"B!O60","v":"days"},{"$f":"B!Q60","v":0},{"$f":"B!T60","v":0},{"$f":"B!W60","v":0},"B"]
[{"$f":"B!C61","v":99},{"$f":"B!E61","v":"Production Assistant"},{"$f":"B!N61","v":0},{"$f":"B!O61","v":"days"},{"$f":"B!Q61","v":0},{"$f":"B!T61","v":0},{"$f":"B!W61","v":0},"B"]
[{"$f":"B!C62","v":100},{"$f":"B!E62","v":"Production Assistant"},{"$f":"B!N62","v":0},{"$f":"B!O62","v":"days"},{"$f":"B!Q62","v":0},{"$f":"B!T62","v":0},{"$f":"B!W62","v":0},"B"]
[null,null,null,null,null,{"$f":"B!O63","v":"Sub Total B"},{"$f":"B!W63","v":0},"B"]
[null,null,null,null,null,{"$f":"B!O64","v":"Fringes"},{"$f":"B!W64","v":0},"B"]
[null,null,null,null,null,{"$f":"B!O65","v":"Total"},{"$f":"B!W65","v":0},"B"]
[]
["Line No","Line Title","Units","Unit Type","Rate","QTY","Estimate"]
[{"$f":"CDE!C10","v":101},{"$f":"CDE!E10","v":"Craft Service"},{"$f":"CDE!N10","v":0},{"$f":"CDE!O10","v":"each"},{"$f":"CDE!Q10","v":0},{"$f":"CDE!T10","v":0},{"$f":"CDE!W10","v":0},"C"]
[{"$f":"CDE!C11","v":102},{"$f":"CDE!E11","v":"Per Diems"},{"$f":"CDE!N11","v":0},{"$f":"CDE!O11","v":"each"},{"$f":"CDE!Q11","v":0},{"$f":"CDE!T11","v":0},{"$f":"CDE!W11","v":0},"C"]
[{"$f":"CDE!C12","v":103},{"$f":"CDE!E12","v":"Hotels"},{"$f":"CDE!N12","v":0},{"$f":"CDE!O12","v":"each"},{"$f":"CDE!Q12","v":0},{"$f":"CDE!T12","v":0},{"$f":"CDE!W12","v":0},"C"]
[{"$f":"CDE!C13","v":104},{"$f":"CDE!E13","v":"Scouting Expenses"},{"$f":"CDE!N13","v":0},{"$f":"CDE!O13","v":"each"},{"$f":"CDE!Q13","v":0},{"$f":"CDE!T13","v":0},{"$f":"CDE!W13","v":0},"C"]
[{"$f":"CDE!C14","v":105},{"$f":"CDE!E14","v":"Deliveries & Taxi"},{"$f":"CDE!N14","v":0},{"$f":"CDE!O14","v":"allow"},{"$f":"CDE!Q14","v":0},{"$f":"CDE!T14","v":0},{"$f":"CDE!W14","v":0},"C"]
[{"$f":"CDE!C15","v":106},{"$f":"CDE!E15","v":"Car Rental"},{"$f":"CDE!N15","v":0},{"$f":"CDE!O15","v":"each"},{"$f":"CDE!Q15","v":0},{"$f":"CDE!T15","v":0},{"$f":"CDE!W15","v":0},"C"]
[{"$f":"CDE!C16","v":107},{"$f":"CDE!E16","v":"Trucking"},{"$f":"CDE!N16","v":0},{"$f":"CDE!O16","v":"each"},{"$f":"CDE!Q16","v":0},{"$f":"CDE!T16","v":0},{"$f":"CDE!W16","v":0},"C"]
[{"$f":"CDE!C17","v":108},{"$f":"CDE!E17","v":"Casting Director"},{"$f":"CDE!J17+CDE!N17","v":0},{"$f":"CDE!O17","v":"days"},{"$f":"CDE!Q17","v":400},{"$f":"CDE!T17","v":0},{"$f":"CDE!W17","v":0},"C"]
[{"$f":"CDE!C18","v":109},{"$f":"CDE!E18","v":"Casting Facility"},{"$f":"CDE!J18+CDE!N18","v":0},{"$f":"CDE!O18","v":"days"},{"$f":"CDE!Q18","v":1100},{"$f":"CDE!T18","v":0},{"$f":"CDE!W18","v":0},"C"]
[{"$f":"CDE!C19","v":110},{"$f":"CDE!E19","v":"Home Econ Supplies"},{"$f":"CDE!N19","v":0},{"$f":"CDE!O19","v":"each"},{"$f":"CDE!Q19","v":0},{"$f":"CDE!T19","v":0},{"$f":"CDE!W19","v":0},"C"]
[{"$f":"CDE!C20","v":111},{"$f":"CDE!E20","v":"Telephone & Cable"},{"$f":"CDE!N20","v":0},{"$f":"CDE!O20","v":"each"},{"$f":"CDE!Q20","v":0},{"$f":"CDE!T20","v":0},{"$f":"CDE!W20","v":0},"C"]
[{"$f":"CDE!C21","v":112},{"$f":"CDE!E21","v":"Working Meals"},{"$f":"CDE!N21","v":0},{"$f":"CDE!O21","v":"each"},{"$f":"CDE!Q21","v":0},{"$f":"CDE!T21","v":0},{"$f":"CDE!W21","v":0},"C"]
[{"$f":"CDE!C22","v":113},{"$f":"CDE!E22","v":"Messengers"},{"$f":"CDE!N22","v":0},{"$f":"CDE!O22","v":"each"},{"$f":"CDE!Q22","v":0},{"$f":"CDE!T22","v":0},{"$f":"CDE!W22","v":0},"C"]
[null,null,null,null,null,{"$f":"CDE!O23","v":"Total C"},{"$f":"CDE!W23","v":0},"C"]
[]
[]
["Line No","Line Title","Units","Unit Type","Rate","QTY","Estimate"]
[{"$f":"CDE!C27","v":114},{"$f":"CDE!E27","v":"Location Fees"},{"$f":"CDE!N27","v":0},{"$f":"CDE!O27","v":"each"},{"$f":"CDE!Q27","v":0},{"$f":"CDE!T27","v":0},{"$f":"CDE!W27","v":0},"D"]
[{"$f":"CDE!C28","v":115},{"$f":"CDE!E28","v":"Permits"},{"$f":"CDE!N28","v":0},{"$f":"CDE!O28","v":"each"},{"$f":"CDE!Q28","v":0},{"$f":"CDE!T28","v":0},{"$f":"CDE!W28","v":0},"D"]
[{"$f":"CDE!C29","v":116},{"$f":"CDE!E29","v":"Lane Closures"},{"$f":"CDE!N29","v":0},{"$f":"CDE!O29","v":"each"},{"$f":"CDE!Q29","v":0},{"$f":"CDE!T29","v":0},{"$f":"CDE!W29","v":0},"D"]
[{"$f":"CDE!C30","v":117},{"$f":"CDE!E30","v":"Set Security"},{"$f":"CDE!N30","v":0},{"$f":"CDE!O30","v":"each"},{"$f":"CDE!Q30","v":22},{"$f":"CDE!T30","v":0},{"$f":"CDE!W30","v":0},"D"]
[{"$f":"CDE!C31","v":118},{"$f":"CDE!E31","v":"Cargo Van"},{"$f":"CDE!N31","v":0},{"$f":"CDE!O31","v":"each"},{"$f":"CDE!Q31","v":0},{"$f":"CDE!T31","v":0},{"$f":"CDE!W31","v":0},"D"]
[{"$f":"CDE!C32","v":119},{"$f":"CDE!E32","v":"Production Trucking"},{"$f":"CDE!N32","v":0},{"$f":"CDE!O32","v":"each"},{"$f":"CDE!Q32","v":0},{"$f":"CDE!T32","v":0},{"$f":"CDE!W32","v":0},"D"]
[{"$f":"CDE!C33","v":120},{"$f":"CDE!E33","v":"Camera Truck"},{"$f":"CDE!N33","v":0},{"$f":"CDE!O33","v":"each"},{"$f":"CDE!Q33","v":0},{"$f":"CDE!T33","v":0},{"$f":"CDE!W33","v":0},"D"]
[{"$f":"CDE!C34","v":121},{"$f":"CDE!E34","v":"Car Rentals"},{"$f":"CDE!N34","v":0},{"$f":"CDE!O34","v":"each"},{"$f":"CDE!Q34","v":0},{"$f":"CDE!T34","v":0},{"$f":"CDE!W34","v":0},"D"]
[{"$f":"CDE!C35","v":122},{"$f":"CDE!E35","v":"Bus Rentals"},{"$f":"CDE!N35","v":0},{"$f":"CDE!O35","v":"each"},{"$f":"CDE!Q35","v":0},{"$f":"CDE!T35","v":0},{"$f":"CDE!W35","v":0},"D"]
[{"$f":"CDE!C36","v":123},{"$f":"CDE!E36","v":"Limousines"},{"$f":"CDE!N36","v":0},{"$f":"CDE!O36","v":"each"},{"$f":"CDE!Q36","v":0},{"$f":"CDE!T36","v":0},{"$f":"CDE!W36","v":0},"D"]
[{"$f":"CDE!C37","v":124},{"$f":"CDE!E37","v":"Dressing Room Vehicles"},{"$f":"CDE!N37","v":0},{"$f":"CDE!O37","v":"each"},{"$f":"CDE!Q37","v":0},{"$f":"CDE!T37","v":0},{"$f":"CDE!W37","v":0},"D"]
[{"$f":"CDE!C38","v":125},{"$f":"CDE!E38","v":"Production MoHo"},{"$f":"CDE!N38","v":0},{"$f":"CDE!O38","v":"each"},{"$f":"CDE!Q38","v":0},{"$f":"CDE!T38","v":0},{"$f":"CDE!W38","v":0},"D"]
[{"$f":"CDE!C39","v":126},{"$f":"CDE!E39","v":"Other Vehicles"},{"$f":"CDE!N39","v":0},{"$f":"CDE!O39","v":"each"},{"$f":"CDE!Q39","v":0},{"$f":"CDE!T39","v":0},{"$f":"CDE!W39","v":0},"D"]
[{"$f":"CDE!C40","v":127},{"$f":"CDE!E40","v":"Parking/Tolls/Gas"},{"$f":"CDE!N40","v":0},{"$f":"CDE!O40","v":"each"},{"$f":"CDE!Q40","v":0},{"$f":"CDE!T40","v":0},{"$f":"CDE!W40","v":0},"D"]
[{"$f":"CDE!C41","v":128},{"$f":"CDE!E41","v":"Excess Bags/Homeland Security"},{"$f":"CDE!N41","v":0},{"$f":"CDE!O41","v":"each"},{"$f":"CDE!Q41","v":0},{"$f":"CDE!T41","v":0},{"$f":"CDE!W41","v":0},"D"]
[{"$f":"CDE!C42","v":129},{"$f":"CDE!E42","v":"Air Fares"},{"$f":"CDE!N42","v":0},{"$f":"CDE!O42","v":"each"},{"$f":"CDE!Q42","v":0},{"$f":"CDE!T42","v":0},{"$f":"CDE!W42","v":0},"D"]
[{"$f":"CDE!C43","v":130},{"$f":"CDE!E43","v":"Hotels"},{"$f":"CDE!N43","v":0},{"$f":"CDE!O43","v":"each"},{"$f":"CDE!Q43","v":0},{"$f":"CDE!T43","v":0},{"$f":"CDE!W43","v":0},"D"]
[{"$f":"CDE!C44","v":131},{"$f":"CDE!E44","v":"Per Diems"},{"$f":"CDE!N44","v":0},{"$f":"CDE!O44","v":"each"},{"$f":"CDE!Q44","v":0},{"$f":"CDE!T44","v":0},{"$f":"CDE!W44","v":0},"D"]
[{"$f":"CDE!C45","v":132},{"$f":"CDE!E45","v":"Talent Meals"},{"$f":"CDE!N45","v":0},{"$f":"CDE!O45","v":"each"},{"$f":"CDE!Q45","v":0},{"$f":"CDE!T45","v":0},{"$f":"CDE!W45","v":0},"D"]
[{"$f":"CDE!C46","v":133},{"$f":"CDE!E46","v":"Breakfast"},{"$f":"CDE!N46","v":0},{"$f":"CDE!O46","v":"ppl"},{"$f":"CDE!Q46","v":0},{"$f":"CDE!T46","v":0},{"$f":"CDE!W46","v":0},"D"]
[{"$f":"CDE!C47","v":134},{"$f":"CDE!E47","v":"Lunch"},{"$f":"CDE!N47","v":0},{"$f":"CDE!O47","v":"ppl"},{"$f":"CDE!Q47","v":0},{"$f":"CDE!T47","v":0},{"$f":"CDE!W47","v":0},"D"]
[{"$f":"CDE!C48","v":135},{"$f":"CDE!E48","v":"Dinner"},{"$f":"CDE!N48","v":0},{"$f":"CDE!O48","v":"ppl"},{"$f":"CDE!Q48","v":0},{"$f":"CDE!T48","v":0},{"$f":"CDE!W48","v":0},"D"]
[{"$f":"CDE!C49","v":136},{"$f":"CDE!E49","v":"Cabs/ Ubers/ Lyfts / Other Transportation"},{"$f":"CDE!N49","v":0},{"$f":"CDE!O49","v":"each"},{"$f":"CDE!Q49","v":0},{"$f":"CDE!T49","v":0},{"$f":"CDE!W49","v":0},"D"]
[{"$f":"CDE!C50","v":137},{"$f":"CDE!E50","v":"Kit Rental"},{"$f":"CDE!N50","v":0},{"$f":"CDE!O50","v":"each"},{"$f":"CDE!Q50","v":0},{"$f":"CDE!T50","v":0},{"$f":"CDE!W50","v":0},"D"]
[{"$f":"CDE!C51","v":138},{"$f":"CDE!E51","v":"Art Work"},{"$f":"CDE!N51","v":0},{"$f":"CDE!O51","v":"each"},{"$f":"CDE!Q51","v":0},{"$f":"CDE!T51","v":0},{"$f":"CDE!W51","v":0},"D"]
[{"$f":"CDE!C52","v":139},{"$f":"CDE!E52","v":"Sustainable Practices"},{"$f":"CDE!N52","v":0},{"$f":"CDE!O52","v":"allow"},{"$f":"CDE!Q52","v":0},{"$f":"CDE!T52","v":0},{"$f":"CDE!W52","v":0},"D"]
[null,null,null,null,null,{"$f":"CDE!O53","v":"Total D"},{"$f":"CDE!W53","v":0},"D"]
[]
[]
["Line No","Line Title","Units","Unit Type","Rate","QTY","Estimate"]
[{"$f":"CDE!C57","v":140},{"$f":"CDE!E57","v":"Prop Rental"},{"$f":"CDE!N57","v":0},{"$f":"CDE!O57","v":"each"},{"$f":"CDE!Q57","v":333},{"$f":"CDE!T57","v":0},{"$f":"CDE!W57","v":0},"E"]
[{"$f":"CDE!C58","v":141},{"$f":"CDE!E58","v":"Prop Purchase"},{"$f":"CDE!N58","v":0},{"$f":"CDE!O58","v":"each"},{"$f":"CDE!Q58","v":0},{"$f":"CDE!T58","v":0},{"$f":"CDE!W58","v":0},"E"]
[{"$f":"CDE!C59","v":142},{"$f":"CDE!E59","v":"Prop Fabrication"},{"$f":"CDE!N59","v":0},{"$f":"CDE!O59","v":"each"},{"$f":"CDE!Q59","v":0},{"$f":"CDE!T59","v":0},{"$f":"CDE!W59","v":0},"E"]
[{"$f":"CDE!C60","v":143},{"$f":"CDE!E60","v":"Wardrobe Rental"},{"$f":"CDE!N60","v":0},{"$f":"CDE!O60","v":"each"},{"$f":"CDE!Q60","v":0},{"$f":"CDE!T60","v":0},{"$f":"CDE!W60","v":0},"E"]
[{"$f":"CDE!C61","v":144},{"$f":"CDE!E61","v":"Wardrobe Purchase"},{"$f":"CDE!N61","v":0},{"$f":"CDE!O61","v":"each"},{"$f":"CDE!Q61","v":0},{"$f":"CDE!T61","v":0},{"$f":"CDE!W61","v":0},"E"]
[{"$f":"CDE!C62","v":145},{"$f":"CDE!E62","v":"Costumes"},{"$f":"CDE!N62","v":0},{"$f":"CDE!O62","v":"each"},{"$f":"CDE!Q62","v":0},{"$f":"CDE!T62","v":0},{"$f":"CDE!W62","v":0},"E"]
[{"$f":"CDE!C63","v":146},{"$f":"CDE!E63","v":"Picture Vehicles"},{"$f":"CDE!N63","v":0},{"$f":"CDE!O63","v":"each"},{"$f":"CDE!Q63","v":0},{"$f":"CDE!T63","v":0},{"$f":"CDE!W63","v":0},"E"]
[{"$f":"CDE!C64","v":147},{"$f":"CDE!E64","v":"Animals & Handlers"},{"$f":"CDE!N64","v":0},{"$f":"CDE!O64","v":"each"},{"$f":"CDE!Q64","v":0},{"$f":"CDE!T64","v":0},{"$f":"CDE!W64","v":0},"E"]
[{"$f":"CDE!C65","v":148},{"$f":"CDE!E65","v":"Theatrical Makeup"},{"$f":"CDE!N65","v":0},{"$f":"CDE!O65","v":"each"},{"$f":"CDE!Q65","v":0},{"$f":"CDE!T65","v":0},{"$f":"CDE!W65","v":0},"E"]
[{"$f":"CDE!C66","v":149},{"$f":"CDE!E66","v":"Product Prep / Color Correct "},{"$f":"CDE!N66","v":0},{"$f":"CDE!O66","v":"each"},{"$f":"CDE!Q66","v":0},{"$f":"CDE!T66","v":0},{"$f":"CDE!W66","v":0},"E"]
[{"$f":"CDE!C67","v":150},{"$f":"CDE!E67","v":"Greens"},{"$f":"CDE!N67","v":0},{"$f":"CDE!O67","v":"each"},{"$f":"CDE!Q67","v":0},{"$f":"CDE!T67","v":0},{"$f":"CDE!W67","v":0},"E"]
[null,null,null,null,null,{"$f":"CDE!O68","v":"Total E"},{"$f":"CDE!W68","v":0},"E"]
[]
["Line No","Line Title","Units","Unit Type","Rate","QTY","Estimate"]
[{"$f":"FGH!C12","v":151},{"$f":"FGH!E12","v":"Rental For Build Days "},{"$f":"FGH!N12","v":0},{"$f":"FGH!O12","v":"days"},{"$f":"FGH!Q12","v":0},{"$f":"FGH!T12","v":0},{"$f":"FGH!W12","v":0},"F"]
[{"$f":"FGH!C13","v":152},{"$f":"FGH!E13","v":"Build OT Hours"},{"$f":"FGH!N13","v":0},{"$f":"FGH!O13","v":"hrs"},{"$f":"FGH!Q13","v":0},{"$f":"FGH!T13","v":0},{"$f":"FGH!W13","v":0},"F"]
[{"$f":"FGH!C14","v":153},{"$f":"FGH!E14","v":"Rental for Pre-Lite Days"},{"$f":"FGH!N14","v":0},{"$f":"FGH!O14","v":"days"},{"$f":"FGH!Q14","v":0},{"$f":"FGH!T14","v":0},{"$f":"FGH!W14","v":0},"F"]
[{"$f":"FGH!C15","v":154},{"$f":"FGH!E15","v":"Pre-Lite OT Hours"},{"$f":"FGH!N15","v":0},{"$f":"FGH!O15","v":"days"},{"$f":"FGH!Q15","v":0},{"$f":"FGH!T15","v":0},{"$f":"FGH!W15","v":0},"F"]
[{"$f":"FGH!C16","v":155},{"$f":"FGH!E16","v":"Rental for Shoot Days"},{"$f":"FGH!N16","v":0},{"$f":"FGH!O16","v":"days"},{"$f":"FGH!Q16","v":0},{"$f":"FGH!T16","v":0},{"$f":"FGH!W16","v":0},"F"]
[{"$f":"FGH!C17","v":156},{"$f":"FGH!E17","v":"Shoot OT Hours"},{"$f":"FGH!N17","v":0},{"$f":"FGH!O17","v":"hrs"},{"$f":"FGH!Q17","v":0},{"$f":"FGH!T17","v":0},{"$f":"FGH!W17","v":0},"F"]
[{"$f":"FGH!C18","v":157},{"$f":"FGH!E18","v":"Rental for Strike Days"},{"$f":"FGH!N18","v":0},{"$f":"FGH!O18","v":"days"},{"$f":"FGH!Q18","v":0},{"$f":"FGH!T18","v":0},{"$f":"FGH!W18","v":0},"F"]
[{"$f":"FGH!C19","v":158},{"$f":"FGH!E19","v":"Strike OT Hours"},{"$f":"FGH!N19","v":0},{"$f":"FGH!O19","v":"hrs"},{"$f":"FGH!Q19","v":0},{"$f":"FGH!T19","v":0},{"$f":"FGH!W19","v":0},"F"]
[{"$f":"FGH!C20","v":159},{"$f":"FGH!E20","v":"Generator and Operator"},{"$f":"FGH!N20","v":0},{"$f":"FGH!O20","v":"days"},{"$f":"FGH!Q20","v":0},{"$f":"FGH!T20","v":0},{"$f":"FGH!W20","v":0},"F"]
[{"$f":"FGH!C21","v":160},{"$f":"FGH!E21","v":"Stage Manager/Studio Security"},{"$f":"FGH!N21","v":0},{"$f":"FGH!O21","v":"days"},{"$f":"FGH!Q21","v":1222},{"$f":"FGH!T21","v":0},{"$f":"FGH!W21","v":0},"F"]
[{"$f":"FGH!C22","v":161},{"$f":"FGH!E22","v":"Power Charges"},{"$f":"FGH!N22","v":0},{"$f":"FGH!O22","v":"days"},{"$f":"FGH!Q22","v":0},{"$f":"FGH!T22","v":0},{"$f":"FGH!W22","v":0},"F"]
[{"$f":"FGH!C23","v":162},{"$f":"FGH!E23","v":"Misc Studio Charges"},{"$f":"FGH!N23","v":0},{"$f":"FGH!O23","v":"days"},{"$f":"FGH!Q23","v":0},{"$f":"FGH!T23","v":0},{"$f":"FGH!W23","v":0},"F"]
[{"$f":"FGH!C24","v":163},{"$f":"FGH!E24","v":"Meals for Crew & Talent"},{"$f":"FGH!N24","v":0},{"$f":"FGH!O24","v":"days"},{"$f":"FGH!Q24","v":0},{"$f":"FGH!T24","v":0},{"$f":"FGH!W24","v":0},"F"]
[{"$f":"FGH!C25","v":164},{"$f":"FGH!E25","v":"Air Conditioning"},{"$f":"FGH!N25","v":0},{"$f":"FGH!O25","v":"days"},{"$f":"FGH!Q25","v":0},{"$f":"FGH!T25","v":0},{"$f":"FGH!W25","v":0},"F"]
[{"$f":"FGH!C26","v":165},{"$f":"FGH!E26","v":"Crew Parking"},{"$f":"FGH!N26","v":0},{"$f":"FGH!O26","v":"days"},{"$f":"FGH!Q26","v":0},{"$f":"FGH!T26","v":0},{"$f":"FGH!W26","v":0},"F"]
[{"$f":"FGH!C27","v":166},{"$f":"FGH!E27","v":"Condor/Scissor Lift"},{"$f":"FGH!N27","v":0},{"$f":"FGH!O27","v":"days"},{"$f":"FGH!Q27","v":0},{"$f":"FGH!T27","v":0},{"$f":"FGH!W27","v":0},"F"]
[{"$f":"FGH!C28","v":167},{"$f":"FGH!E28","v":"Steeldeck"},{"$f":"FGH!N28","v":0},{"$f":"FGH!O28","v":"days"},{"$f":"FGH!Q28","v":0},{"$f":"FGH!T28","v":0},{"$f":"FGH!W28","v":0},"F"]
[null,null,null,null,null,{"$f":"FGH!O29","v":"Total F"},{"$f":"FGH!W29","v":0},"F"]
[]
["Line No","Line Title","Units","Unit Type","Rate","QTY","Estimate"]
[{"$f":"FGH!C34","v":168},{"$f":"FGH!E34","v":"Production Designer/Art Director"},{"$f":"FGH!N34","v":0},{"$f":"FGH!O34","v":"days"},{"$f":"FGH!Q34","v":1000},{"$f":"FGH!T34","v":0},{"$f":"FGH!W34","v":0},"G"]
[{"$f":"FGH!C35","v":169},{"$f":"FGH!E35","v":0},{"$f":"FGH!N35","v":0},{"$f":"FGH!O35","v":"days"},{"$f":"FGH!Q35","v":0},{"$f":"FGH!T35","v":0},{"$f":"FGH!W35","v":0},"G"]
[{"$f":"FGH!C36","v":170},{"$f":"FGH!E36","v":"Set Decorator"},{"$f":"FGH!N36","v":0},{"$f":"FGH!O36","v":"days"},{"$f":"FGH!Q36","v":0},{"$f":"FGH!T36","v":0},{"$f":"FGH!W36","v":0},"G"]
[{"$f":"FGH!C37","v":171},{"$f":"FGH!E37","v":"Art Dept Coordinator"},{"$f":"FGH!N37","v":0},{"$f":"FGH!O37","v":"days"},{"$f":"FGH!Q37","v":1111},{"$f":"FGH!T37","v":0},{"$f":"FGH!W37","v":0},"G"]
[{"$f":"FGH!C38","v":172},{"$f":"FGH!E38","v":"Prop Master"},{"$f":"FGH!N38","v":0},{"$f":"FGH!O38","v":"days"},{"$f":"FGH!Q38","v":0},{"$f":"FGH!T38","v":0},{"$f":"FGH!W38","v":0},"G"]
[{"$f":"FGH!C39","v":173},{"$f":"FGH!E39","v":"Asst Props"},{"$f":"FGH!N39","v":0},{"$f":"FGH!O39","v":"days"},{"$f":"FGH!Q39","v":0},{"$f":"FGH!T39","v":0},{"$f":"FGH!W39","v":0},"G"]
[{"$f":"FGH!C40","v":174},{"$f":"FGH!E40","v":"Swing"},{"$f":"FGH!N40","v":0},{"$f":"FGH!O40","v":"days"},{"$f":"FGH!Q40","v":0},{"$f":"FGH!T40","v":0},{"$f":"FGH!W40","v":0},"G"]
[{"$f":"FGH!C41","v":175},{"$f":"FGH!E41","v":"Leadman"},{"$f":"FGH!N41","v":0},{"$f":"FGH!O41","v":"days"},{"$f":"FGH!Q41","v":0},{"$f":"FGH!T41","v":0},{"$f":"FGH!W41","v":0},"G"]
[{"$f":"FGH!C42","v":176},{"$f":"FGH!E42","v":"Set Dresser"},{"$f":"FGH!N42","v":0},{"$f":"FGH!O42","v":"days"},{"$f":"FGH!Q42","v":0},{"$f":"FGH!T42","v":0},{"$f":"FGH!W42","v":0},"G"]
[{"$f":"FGH!C43","v":177},{"$f":"FGH!E43","v":"Scenics"},{"$f":"FGH!N43","v":0},{"$f":"FGH!O43","v":"days"},{"$f":"FGH!Q43","v":0},{"$f":"FGH!T43","v":0},{"$f":"FGH!W43","v":0},"G"]
[{"$f":"FGH!C44","v":178},{"$f":"FGH!E44","v":"Grips / Riggers"},{"$f":"FGH!N44","v":0},{"$f":"FGH!O44","v":"days"},{"$f":"FGH!Q44","v":0},{"$f":"FGH!T44","v":0},{"$f":"FGH!W44","v":0},"G"]
[{"$f":"FGH!C45","v":179},{"$f":"FGH!E45","v":0},{"$f":"FGH!N45","v":0},{"$f":"FGH!O45","v":"days"},{"$f":"FGH!Q45","v":0},{"$f":"FGH!T45","v":0},{"$f":"FGH!W45","v":0},"G"]
[{"$f":"FGH!C46","v":180},{"$f":"FGH!E46","v":0},{"$f":"FGH!N46","v":0},{"$f":"FGH!O46","v":"days"},{"$f":"FGH!Q46","v":0},{"$f":"FGH!T46","v":0},{"$f":"FGH!W46","v":0},"G"]
[null,null,null,null,null,{"$f":"FGH!O47","v":"Sub Total G"},{"$f":"FGH!W47","v":0},"G"]
[null,null,null,null,null,{"$f":"FGH!O48","v":"Fringes G"},{"$f":"FGH!W48","v":0},"G"]
[null,null,null,null,null,{"$f":"FGH!O49","v":"Total G"},{"$f":"FGH!W49","v":0},"G"]
[]
["Line No","Line Title","Units","Unit Type","Rate","QTY","Estimate"]
[{"$f":"FGH!C53","v":181},{"$f":"FGH!E53","v":"Set Dressing Rentals"},{"$f":"FGH!N53","v":0},{"$f":"FGH!O53","v":"each"},{"$f":"FGH!Q53","v":0},{"$f":"FGH!T53","v":0},{"$f":"FGH!W53","v":0},"H"]
[{"$f":"FGH!C54","v":182},{"$f":"FGH!E54","v":"Set Dressing Purchases"},{"$f":"FGH!N54","v":0},{"$f":"FGH!O54","v":"each"},{"$f":"FGH!Q54","v":0},{"$f":"FGH!T54","v":0},{"$f":"FGH!W54","v":0},"H"]
[{"$f":"FGH!C55","v":183},{"$f":"FGH!E55","v":"Art Dept Prod Supplies"},{"$f":"FGH!N55","v":0},{"$f":"FGH!O55","v":"each"},{"$f":"FGH!Q55","v":0},{"$f":"FGH!T55","v":0},{"$f":"FGH!W55","v":0},"H"]
[{"$f":"FGH!C56","v":184},{"$f":"FGH!E56","v":"Art Dept Kit Rental"},{"$f":"FGH!N56","v":0},{"$f":"FGH!O56","v":"each"},{"$f":"FGH!Q56","v":0},{"$f":"FGH!T56","v":0},{"$f":"FGH!W56","v":0},"H"]
[{"$f":"FGH!C57","v":185},{"$f":"FGH!E57","v":"Special Effects Rental"},{"$f":"FGH!N57","v":0},{"$f":"FGH!O57","v":"each"},{"$f":"FGH!Q57","v":0},{"$f":"FGH!T57","v":0},{"$f":"FGH!W57","v":0},"H"]
[{"$f":"FGH!C58","v":186},{"$f":"FGH!E58","v":"Art Dept Trucking"},{"$f":"FGH!N58","v":0},{"$f":"FGH!O58","v":"each"},{"$f":"FGH!Q58","v":0},{"$f":"FGH!T58","v":0},{"$f":"FGH!W58","v":0},"H"]
[{"$f":"FGH!C59","v":187},{"$f":"FGH!E59","v":"Outside Construction"},{"$f":"FGH!N59","v":0},{"$f":"FGH!O59","v":"each"},{"$f":"FGH!Q59","v":0},{"$f":"FGH!T59","v":0},{"$f":"FGH!W59","v":0},"H"]
[{"$f":"FGH!C60","v":188},{"$f":"FGH!E60","v":"Car Prep"},{"$f":"FGH!N60","v":0},{"$f":"FGH!O60","v":"each"},{"$f":"FGH!Q60","v":0},{"$f":"FGH!T60","v":0},{"$f":"FGH!W60","v":0},"H"]
[{"$f":"FGH!C61","v":189},{"$f":"FGH!E61","v":"Art Dept Meals"},{"$f":"FGH!N61","v":0},{"$f":"FGH!O61","v":"each"},{"$f":"FGH!Q61","v":0},{"$f":"FGH!T61","v":0},{"$f":"FGH!W61","v":0},"H"]
[{"$f":"FGH!C62","v":190},{"$f":"FGH!E62","v":"Messengers/Deliveries"},{"$f":"FGH!N62","v":0},{"$f":"FGH!O62","v":"each"},{"$f":"FGH!Q62","v":0},{"$f":"FGH!T62","v":0},{"$f":"FGH!W62","v":0},"H"]
[{"$f":"FGH!C63","v":191},{"$f":"FGH!E63","v":0},{"$f":"FGH!N63","v":0},{"$f":"FGH!O63","v":"each"},{"$f":"FGH!Q63","v":0},{"$f":"FGH!T63","v":0},{"$f":"FGH!W63","v":0},"H"]
[{"$f":"FGH!C64","v":192},{"$f":"FGH!E64","v":0},{"$f":"FGH!N64","v":0},{"$f":"FGH!O64","v":"each"},{"$f":"FGH!Q64","v":0},{"$f":"FGH!T64","v":0},{"$f":"FGH!W64","v":0},"H"]
[null,null,null,null,null,{"$f":"FGH!O65","v":"Total H"},{"$f":"FGH!W65","v":0},"H"]
[]
["Line No","Line Title","Units","Unit Type","Rate","QTY","Estimate"]
[{"$f":"IJKL!C10","v":193},{"$f":"IJKL!E10","v":"Camera Rental"},{"$f":"IJKL!N10","v":0},{"$f":"IJKL!O10","v":"days"},{"$f":"IJKL!Q10","v":222},{"$f":"IJKL!T10","v":0},{"$f":"IJKL!W10","v":0},"I"]
[{"$f":"IJKL!C11","v":194},{"$f":"IJKL!E11","v":"Sound Rental"},{"$f":"IJKL!N11","v":0},{"$f":"IJKL!O11","v":"days"},{"$f":"IJKL!Q11","v":0},{"$f":"IJKL!T11","v":0},{"$f":"IJKL!W11","v":0},"I"]
[{"$f":"IJKL!C12","v":195},{"$f":"IJKL!E12","v":"Lighting Rental"},{"$f":"IJKL!N12","v":0},{"$f":"IJKL!O12","v":"days"},{"$f":"IJKL!Q12","v":0},{"$f":"IJKL!T12","v":0},{"$f":"IJKL!W12","v":0},"I"]
[{"$f":"IJKL!C13","v":196},{"$f":"IJKL!E13","v":"Grip Rental"},{"$f":"IJKL!N13","v":0},{"$f":"IJKL!O13","v":"days"},{"$f":"IJKL!Q13","v":0},{"$f":"IJKL!T13","v":0},{"$f":"IJKL!W13","v":0},"I"]
[{"$f":"IJKL!C14","v":197},{"$f":"IJKL!E14","v":"Generator Rental"},{"$f":"IJKL!N14","v":0},{"$f":"IJKL!O14","v":"days"},{"$f":"IJKL!Q14","v":0},{"$f":"IJKL!T14","v":0},{"$f":"IJKL!W14","v":0},"I"]
[{"$f":"IJKL!C15","v":198},{"$f":"IJKL!E15","v":"Crane Rental"},{"$f":"IJKL!N15","v":0},{"$f":"IJKL!O15","v":"days"},{"$f":"IJKL!Q15","v":0},{"$f":"IJKL!T15","v":0},{"$f":"IJKL!W15","v":0},"I"]
[{"$f":"IJKL!C16","v":199},{"$f":"IJKL!E16","v":"VTR Rental"},{"$f":"IJKL!N16","v":0},{"$f":"IJKL!O16","v":"days"},{"$f":"IJKL!Q16","v":0},{"$f":"IJKL!T16","v":0},{"$f":"IJKL!W16","v":0},"I"]
[{"$f":"IJKL!C17","v":200},{"$f":"IJKL!E17","v":"Walkie Talkie Rental"},{"$f":"IJKL!N17","v":0},{"$f":"IJKL!O17","v":"days"},{"$f":"IJKL!Q17","v":0},{"$f":"IJKL!T17","v":0},{"$f":"IJKL!W17","v":0},"I"]
[{"$f":"IJKL!C18","v":201},{"$f":"IJKL!E18","v":"Dolly Rental"},{"$f":"IJKL!N18","v":0},{"$f":"IJKL!O18","v":"days"},{"$f":"IJKL!Q18","v":0},{"$f":"IJKL!T18","v":0},{"$f":"IJKL!W18","v":0},"I"]
[{"$f":"IJKL!C19","v":202},{"$f":"IJKL!E19","v":"SteadiCam"},{"$f":"IJKL!N19","v":0},{"$f":"IJKL!O19","v":"days"},{"$f":"IJKL!Q19","v":0},{"$f":"IJKL!T19","v":0},{"$f":"IJKL!W19","v":0},"I"]
[{"$f":"IJKL!C20","v":203},{"$f":"IJKL!E20","v":"Helicopter"},{"$f":"IJKL!N20","v":0},{"$f":"IJKL!O20","v":"days"},{"$f":"IJKL!Q20","v":0},{"$f":"IJKL!T20","v":0},{"$f":"IJKL!W20","v":0},"I"]
[{"$f":"IJKL!C21","v":204},{"$f":"IJKL!E21","v":"Production Supplies"},{"$f":"IJKL!N21","v":0},{"$f":"IJKL!O21","v":"days"},{"$f":"IJKL!Q21","v":0},{"$f":"IJKL!T21","v":0},{"$f":"IJKL!W21","v":0},"I"]
[{"$f":"IJKL!C22","v":205},{"$f":"IJKL!E22","v":"Jib Arm"},{"$f":"IJKL!N22","v":0},{"$f":"IJKL!O22","v":"days"},{"$f":"IJKL!Q22","v":0},{"$f":"IJKL!T22","v":0},{"$f":"IJKL!W22","v":0},"I"]
[{"$f":"IJKL!C23","v":206},{"$f":"IJKL!E23","v":"Crane Head"},{"$f":"IJKL!N23","v":0},{"$f":"IJKL!O23","v":"days"},{"$f":"IJKL!Q23","v":0},{"$f":"IJKL!T23","v":0},{"$f":"IJKL!W23","v":0},"I"]
[{"$f":"IJKL!C24","v":207},{"$f":"IJKL!E24","v":"Camera Car"},{"$f":"IJKL!N24","v":0},{"$f":"IJKL!O24","v":"days"},{"$f":"IJKL!Q24","v":0},{"$f":"IJKL!T24","v":0},{"$f":"IJKL!W24","v":0},"I"]
[{"$f":"IJKL!C25","v":208},{"$f":"IJKL!E25","v":"Expendables"},{"$f":"IJKL!N25","v":0},{"$f":"IJKL!O25","v":"days"},{"$f":"IJKL!Q25","v":0},{"$f":"IJKL!T25","v":0},{"$f":"IJKL!W25","v":0},"I"]
[{"$f":"IJKL!C26","v":209},{"$f":"IJKL!E26","v":"Lenses"},{"$f":"IJKL!N26","v":0},{"$f":"IJKL!O26","v":"days"},{"$f":"IJKL!Q26","v":0},{"$f":"IJKL!T26","v":0},{"$f":"IJKL!W26","v":0},"I"]
[{"$f":"IJKL!C27","v":210},{"$f":"IJKL!E27","v":"Cinedrives"},{"$f":"IJKL!N27","v":0},{"$f":"IJKL!O27","v":"days"},{"$f":"IJKL!Q27","v":0},{"$f":"IJKL!T27","v":0},{"$f":"IJKL!W27","v":0},"I"]
[null,null,null,null,null,{"$f":"IJKL!O28","v":"Total I"},{"$f":"IJKL!W28","v":0},"I"]
[]
[]
["Line No","Line Title","Units","Unit Type","Rate","QTY","Estimate"]
[{"$f":"IJKL!C32","v":211},{"$f":"IJKL!E32","v":"Media / Drives"},{"$f":"IJKL!N32","v":0},{"$f":"IJKL!O32","v":"each"},{"$f":"IJKL!Q32","v":0},{"$f":"IJKL!T32","v":0},{"$f":"IJKL!W32","v":0},"J"]
[{"$f":"IJKL!C33","v":212},{"$f":"IJKL!E33","v":"Film"},{"$f":"IJKL!N33","v":0},{"$f":"IJKL!O33","v":"ft"},{"$f":"IJKL!Q33","v":0},{"$f":"IJKL!T33","v":0},{"$f":"IJKL!W33","v":0},"J"]
[{"$f":"IJKL!C34","v":213},{"$f":"IJKL!E34","v":"Transcode / Transfer"},{"$f":"IJKL!N34","v":0},{"$f":"IJKL!O34","v":"hrs"},{"$f":"IJKL!Q34","v":0},{"$f":"IJKL!T34","v":0},{"$f":"IJKL!W34","v":0},"J"]
[{"$f":"IJKL!C35","v":214},{"$f":"IJKL!E35","v":"Process"},{"$f":"IJKL!N35","v":0},{"$f":"IJKL!O35","v":"hrs"},{"$f":"IJKL!Q35","v":444},{"$f":"IJKL!T35","v":0},{"$f":"IJKL!W35","v":0},"J"]
[{"$f":"IJKL!C36","v":215},{"$f":"IJKL!E36","v":"Dailies "},{"$f":"IJKL!N36","v":0},{"$f":"IJKL!O36","v":"each"},{"$f":"IJKL!Q36","v":0},{"$f":"IJKL!T36","v":0},{"$f":"IJKL!W36","v":0},"J"]
[{"$f":"IJKL!C37","v":216},{"$f":"IJKL!E37","v":0},{"$f":"IJKL!N37","v":0},{"$f":"IJKL!O37","v":0},{"$f":"IJKL!Q37","v":0},{"$f":"IJKL!T37","v":0},{"$f":"IJKL!W37","v":0},"J"]
[null,null,null,null,null,{"$f":"IJKL!O38","v":"Total J"},{"$f":"IJKL!W38","v":0},"J"]
[]
[]
["Line No","Line Title","Units","Unit Type","Rate","QTY","Estimate"]
[{"$f":"IJKL!C42","v":217},{"$f":"IJKL!E42","v":"Petty Cash "},{"$f":"IJKL!N42","v":0},{"$f":"IJKL!O42","v":"each"},{"$f":"IJKL!Q42","v":0},{"$f":"IJKL!T42","v":0},{"$f":"IJKL!W42","v":0},"K"]
[{"$f":"IJKL!C43","v":218},{"$f":"IJKL!E43","v":"Air Shipping and Carriers"},{"$f":"IJKL!N43","v":0},{"$f":"IJKL!O43","v":"each"},{"$f":"IJKL!Q43","v":333},{"$f":"IJKL!T43","v":0},{"$f":"IJKL!W43","v":0},"K"]
[{"$f":"IJKL!C44","v":219},{"$f":"IJKL!E44","v":"Phones and Cables"},{"$f":"IJKL!N44","v":0},{"$f":"IJKL!O44","v":"each"},{"$f":"IJKL!Q44","v":0},{"$f":"IJKL!T44","v":0},{"$f":"IJKL!W44","v":0},"K"]
[{"$f":"IJKL!C45","v":220},{"$f":"IJKL!E45","v":"Cash Under $15 Each"},{"$f":"IJKL!N45","v":0},{"$f":"IJKL!O45","v":"each"},{"$f":"IJKL!Q45","v":0},{"$f":"IJKL!T45","v":0},{"$f":"IJKL!W45","v":0},"K"]
[{"$f":"IJKL!C46","v":221},{"$f":"IJKL!E46","v":"External Billing Costs                                               "},{"$f":"IJKL!N46","v":0},{"$f":"IJKL!O46","v":"each"},{"$f":"IJKL!Q46","v":0},{"$f":"IJKL!T46","v":0},{"$f":"IJKL!W46","v":0},"K"]
[{"$f":"IJKL!C47","v":222},{"$f":"IJKL!E47","v":"Special Insurance"},{"$f":"IJKL!N47","v":0},{"$f":"IJKL!O47","v":"each"},{"$f":"IJKL!Q47","v":0},{"$f":"IJKL!T47","v":0},{"$f":"IJKL!W47","v":0},"K"]
[{"$f":"IJKL!C48","v":223},{"$f":"IJKL!E48","v":"Cell Phones"},{"$f":"IJKL!N48","v":0},{"$f":"IJKL!O48","v":"each"},{"$f":"IJKL!Q48","v":0},{"$f":"IJKL!T48","v":0},{"$f":"IJKL!W48","v":0},"K"]
[{"$f":"IJKL!C49","v":224},{"$f":"IJKL!E49","v":"Foreign Production Service Co"},{"$f":"IJKL!N49","v":0},{"$f":"IJKL!O49","v":"each"},{"$f":"IJKL!Q49","v":0},{"$f":"IJKL!T49","v":0},{"$f":"IJKL!W49","v":0},"K"]
[{"$f":"IJKL!C50","v":225},{"$f":"IJKL!E50","v":0},{"$f":"IJKL!N50","v":0},{"$f":"IJKL!O50","v":0},{"$f":"IJKL!Q50","v":0},{"$f":"IJKL!T50","v":0},{"$f":"IJKL!W50","v":0},"K"]
[{"$f":"IJKL!C51","v":226},{"$f":"IJKL!E51","v":0},{"$f":"IJKL!N51","v":0},{"$f":"IJKL!O51","v":0},{"$f":"IJKL!Q51","v":0},{"$f":"IJKL!T51","v":0},{"$f":"IJKL!W51","v":0},"K"]
[null,null,null,null,null,{"$f":"IJKL!O52","v":"Total K"},{"$f":"IJKL!W52","v":0},"K"]
[]
[]
["Line No","Line Title","Units","Unit Type","Rate","QTY","Estimate"]
[{"$f":"IJKL!C56","v":227},{"$f":"IJKL!E56","v":"Director Prep"},{"$f":"IJKL!N56","v":0},{"$f":"IJKL!O56","v":"days"},{"$f":"IJKL!Q56","v":11111},{"$f":"IJKL!T56","v":0},{"$f":"IJKL!W56","v":0},"L"]
[{"$f":"IJKL!C57","v":228},{"$f":"IJKL!E57","v":"Director Travel"},{"$f":"IJKL!N57","v":0},{"$f":"IJKL!O57","v":"days"},{"$f":"IJKL!Q57","v":0},{"$f":"IJKL!T57","v":0},{"$f":"IJKL!W57","v":0},"L"]
[{"$f":"IJKL!C58","v":229},{"$f":"IJKL!E58","v":"Director Shoot"},{"$f":"IJKL!N58","v":0},{"$f":"IJKL!O58","v":"days"},{"$f":"IJKL!Q58","v":0},{"$f":"IJKL!T58","v":0},{"$f":"IJKL!W58","v":0},"L"]
[{"$f":"IJKL!C59","v":230},{"$f":"IJKL!E59","v":"Director Post"},{"$f":"IJKL!N59","v":0},{"$f":"IJKL!O59","v":"days"},{"$f":"IJKL!Q59","v":0},{"$f":"IJKL!T59","v":0},{"$f":"IJKL!W59","v":0},"L"]
[{"$f":"IJKL!C60","v":231},{"$f":"IJKL!E60","v":"Fringes"},{"$f":"IJKL!N60","v":0},{"$f":"IJKL!O60","v":"days"},{"$f":"IJKL!Q60","v":12121},{"$f":"IJKL!T60","v":0},{"$f":"IJKL!W60","v":0},"L"]
[{"$f":"IJKL!C61","v":232},{"$f":"IJKL!E61","v":0},{"$f":"IJKL!N61","v":0},{"$f":"IJKL!O61","v":0},{"$f":"IJKL!Q61","v":0},{"$f":"IJKL!T61","v":0},{"$f":"IJKL!W61","v":0},"L"]
[{"$f":"IJKL!C62","v":233},{"$f":"IJKL!E62","v":0},{"$f":"IJKL!N62","v":0},{"$f":"IJKL!O62","v":0},{"$f":"IJKL!Q62","v":0},{"$f":"IJKL!T62","v":0},{"$f":"IJKL!W62","v":0},"L"]
[null,null,null,null,null,{"$f":"IJKL!O63","v":"Total L"},{"$f":"IJKL!W63","v":0},"L"]
[]
["Line No","Line Title","Units","Unit Type","Rate","QTY","Estimate"]
[{"$f":"MN!C11","v":234},{"$f":"MN!E11","v":"O/C Principals"},{"$f":"MN!N11","v":0},{"$f":"MN!O11","v":"days"},{"$f":"MN!Q11","v":1000},{"$f":"MN!T11","v":0},{"$f":"MN!W11","v":0},"M"]
[{"$f":"MN!C12","v":235},{"$f":"MN!E12","v":"O/C Principals "},{"$f":"MN!N12","v":0},{"$f":"MN!O12","v":"days"},{"$f":"MN!Q12","v":0},{"$f":"MN!T12","v":0},{"$f":"MN!W12","v":0},"M"]
[{"$f":"MN!C13","v":236},{"$f":"MN!E13","v":"O/C Principals"},{"$f":"MN!N13","v":0},{"$f":"MN!O13","v":"days"},{"$f":"MN!Q13","v":1000},{"$f":"MN!T13","v":0},{"$f":"MN!W13","v":0},"M"]
[{"$f":"MN!C14","v":237},{"$f":"MN!E14","v":"O/C Principals"},{"$f":"MN!N14","v":0},{"$f":"MN!O14","v":"days"},{"$f":"MN!Q14","v":0},{"$f":"MN!T14","v":0},{"$f":"MN!W14","v":0},"M"]
[{"$f":"MN!C15","v":238},{"$f":"MN!E15","v":"O/C Principals"},{"$f":"MN!N15","v":0},{"$f":"MN!O15","v":"days"},{"$f":"MN!Q15","v":0},{"$f":"MN!T15","v":0},{"$f":"MN!W15","v":0},"M"]
[{"$f":"MN!C16","v":239},{"$f":"MN!E16","v":"O/C Principals"},{"$f":"MN!N16","v":0},{"$f":"MN!O16","v":"days"},{"$f":"MN!Q16","v":0},{"$f":"MN!T16","v":0},{"$f":"MN!W16","v":0},"M"]
[{"$f":"MN!C17","v":240},{"$f":"MN!E17","v":"O/C Principals"},{"$f":"MN!N17","v":0},{"$f":"MN!O17","v":"days"},{"$f":"MN!Q17","v":0},{"$f":"MN!T17","v":0},{"$f":"MN!W17","v":0},"M"]
[{"$f":"MN!C18","v":241},{"$f":"MN!E18","v":"O/C Principals"},{"$f":"MN!N18","v":0},{"$f":"MN!O18","v":"days"},{"$f":"MN!Q18","v":0},{"$f":"MN!T18","v":0},{"$f":"MN!W18","v":0},"M"]
[{"$f":"MN!C19","v":242},{"$f":"MN!E19","v":"O/C Principals"},{"$f":"MN!N19","v":0},{"$f":"MN!O19","v":"days"},{"$f":"MN!Q19","v":0},{"$f":"MN!T19","v":0},{"$f":"MN!W19","v":0},"M"]
[{"$f":"MN!C20","v":243},{"$f":"MN!E20","v":0},{"$f":"MN!N20","v":0},{"$f":"MN!O20","v":"days"},{"$f":"MN!Q20","v":0},{"$f":"MN!T20","v":0},{"$f":"MN!W20","v":0},"M"]
[{"$f":"MN!C21","v":244},{"$f":"MN!E21","v":"Office Extras"},{"$f":"MN!N21","v":0},{"$f":"MN!O21","v":"days"},{"$f":"MN!Q21","v":0},{"$f":"MN!T21","v":0},{"$f":"MN!W21","v":0},"M"]
[{"$f":"MN!C22","v":245},{"$f":"MN!E22","v":0},{"$f":"MN!N22","v":0},{"$f":"MN!O22","v":"days"},{"$f":"MN!Q22","v":0},{"$f":"MN!T22","v":0},{"$f":"MN!W22","v":0},"M"]
[{"$f":"MN!C23","v":246},{"$f":"MN!E23","v":"Crowd Extras"},{"$f":"MN!N23","v":0},{"$f":"MN!O23","v":"days"},{"$f":"MN!Q23","v":0},{"$f":"MN!T23","v":0},{"$f":"MN!W23","v":0},"M"]
[{"$f":"MN!C24","v":247},{"$f":"MN!E24","v":"General Extras"},{"$f":"MN!N24","v":0},{"$f":"MN!O24","v":"days"},{"$f":"MN!Q24","v":0},{"$f":"MN!T24","v":0},{"$f":"MN!W24","v":0},"M"]
[{"$f":"MN!C25","v":248},{"$f":"MN!E25","v":"General Extras"},{"$f":"MN!N25","v":0},{"$f":"MN!O25","v":"days"},{"$f":"MN!Q25","v":0},{"$f":"MN!T25","v":0},{"$f":"MN!W25","v":0},"M"]
[{"$f":"MN!C26","v":249},{"$f":"MN!E26","v":"General Extras"},{"$f":"MN!N26","v":0},{"$f":"MN!O26","v":"days"},{"$f":"MN!Q26","v":0},{"$f":"MN!T26","v":0},{"$f":"MN!W26","v":0},"M"]
[{"$f":"MN!C27","v":250},{"$f":"MN!E27","v":"General Extras"},{"$f":"MN!N27","v":0},{"$f":"MN!O27","v":"days"},{"$f":"MN!Q27","v":0},{"$f":"MN!T27","v":0},{"$f":"MN!W27","v":0},"M"]
[{"$f":"MN!C28","v":251},{"$f":"MN!E28","v":"General Extras"},{"$f":"MN!N28","v":0},{"$f":"MN!O28","v":"days"},{"$f":"MN!Q28","v":0},{"$f":"MN!T28","v":0},{"$f":"MN!W28","v":0},"M"]
[{"$f":"MN!C29","v":252},{"$f":"MN!E29","v":0},{"$f":"MN!N29","v":0},{"$f":"MN!O29","v":"days"},{"$f":"MN!Q29","v":0},{"$f":"MN!T29","v":0},{"$f":"MN!W29","v":0},"M"]
[{"$f":"MN!C30","v":253},{"$f":"MN!E30","v":0},{"$f":"MN!N30","v":0},{"$f":"MN!O30","v":"days"},{"$f":"MN!Q30","v":0},{"$f":"MN!T30","v":0},{"$f":"MN!W30","v":0},"M"]
[{"$f":"MN!C31","v":254},{"$f":"MN!E31","v":0},{"$f":"MN!N31","v":0},{"$f":"MN!O31","v":"days"},{"$f":"MN!Q31","v":0},{"$f":"MN!T31","v":0},{"$f":"MN!W31","v":0},"M"]
[{"$f":"MN!C32","v":255},{"$f":"MN!E32","v":"Hand Models"},{"$f":"MN!N32","v":0},{"$f":"MN!O32","v":"days"},{"$f":"MN!Q32","v":0},{"$f":"MN!T32","v":0},{"$f":"MN!W32","v":0},"M"]
[{"$f":"MN!C33","v":256},{"$f":"MN!E33","v":0},{"$f":"MN!N33","v":0},{"$f":"MN!O33","v":"days"},{"$f":"MN!Q33","v":0},{"$f":"MN!T33","v":0},{"$f":"MN!W33","v":0},"M"]
[{"$f":"MN!C34","v":257},{"$f":"MN!E34","v":0},{"$f":"MN!N34","v":0},{"$f":"MN!O34","v":"days"},{"$f":"MN!Q34","v":0},{"$f":"MN!T34","v":0},{"$f":"MN!W34","v":0},"M"]
[{"$f":"MN!C35","v":258},{"$f":"MN!E35","v":"Voice Over"},{"$f":"MN!N35","v":0},{"$f":"MN!O35","v":"days"},{"$f":"MN!Q35","v":0},{"$f":"MN!T35","v":0},{"$f":"MN!W35","v":0},"M"]
[{"$f":"MN!C36","v":259},{"$f":"MN!E36","v":"Fitting Fees"},{"$f":"MN!N36","v":0},{"$f":"MN!O36","v":"days"},{"$f":"MN!Q36","v":0},{"$f":"MN!T36","v":0},{"$f":"MN!W36","v":0},"M"]
[{"$f":"MN!C37","v":260},{"$f":"MN!E37","v":"Fitting Fees"},{"$f":"MN!N37","v":0},{"$f":"MN!O37","v":"days"},{"$f":"MN!Q37","v":0},{"$f":"MN!T37","v":0},{"$f":"MN!W37","v":0},"M"]
[{"$f":"MN!C38","v":261},{"$f":"MN!E38","v":0},{"$f":"MN!N38","v":0},{"$f":"MN!O38","v":"days"},{"$f":"MN!Q38","v":0},{"$f":"MN!T38","v":0},{"$f":"MN!W38","v":0},"M"]
[{"$f":"MN!C39","v":262},{"$f":"MN!E39","v":"Audition Fees"},{"$f":"MN!N39","v":0},{"$f":"MN!O39","v":"days"},{"$f":"MN!Q39","v":0},{"$f":"MN!T39","v":0},{"$f":"MN!W39","v":0},"M"]
[{"$f":"MN!C40","v":263},{"$f":"MN!E40","v":"Audition Fees"},{"$f":"MN!N40","v":0},{"$f":"MN!O40","v":"days"},{"$f":"MN!Q40","v":0},{"$f":"MN!T40","v":0},{"$f":"MN!W40","v":0},"M"]
[{"$f":"MN!C41","v":264},{"$f":"MN!E41","v":0},{"$f":"MN!N41","v":0},{"$f":"MN!O41","v":"days"},{"$f":"MN!Q41","v":0},{"$f":"MN!T41","v":0},{"$f":"MN!W41","v":0},"M"]
[{"$f":"MN!C42","v":265},{"$f":"MN!E42","v":0},{"$f":"MN!N42","v":0},{"$f":"MN!O42","v":"days"},{"$f":"MN!Q42","v":0},{"$f":"MN!T42","v":0},{"$f":"MN!W42","v":0},"M"]
[{"$f":"MN!C47","v":266},{"$f":"MN!E47","v":"Talent Agency Fees"},{"$f":"MN!N47","v":0},{"$f":"MN!O47","v":0},{"$f":"MN!Q47","v":0},{"$f":"MN!T47","v":0},{"$f":"MN!W47","v":0},"M"]
[{"$f":"MN!C48","v":267},{"$f":"MN!E48","v":"Talent Payroll Service"},{"$f":"MN!N48","v":0},{"$f":"MN!O48","v":0},{"$f":"MN!Q48","v":0},{"$f":"MN!T48","v":0},{"$f":"MN!W48","v":0},"M"]
[{"$f":"MN!C49","v":268},{"$f":"MN!E49","v":"Talent Wardrobe Allowance"},{"$f":"MN!N49","v":0},{"$f":"MN!O49","v":0},{"$f":"MN!Q49","v":0},{"$f":"MN!T49","v":0},{"$f":"MN!W49","v":0},"M"]
[{"$f":"MN!C50","v":269},{"$f":"MN!E50","v":0},{"$f":"MN!N50","v":0},{"$f":"MN!O50","v":0},{"$f":"MN!Q50","v":0},{"$f":"MN!T50","v":0},{"$f":"MN!W50","v":0},"M"]
[{"$f":"MN!C51","v":270},{"$f":"MN!E51","v":0},{"$f":"MN!N51","v":0},{"$f":"MN!O51","v":0},{"$f":"MN!Q51","v":0},{"$f":"MN!T51","v":0},{"$f":"MN!W51","v":0},"M"]
[null,null,null,null,null,{"$f":"MN!O44","v":"Fringes"},{"$f":"MN!W44","v":0},"M"]
[null,null,null,null,null,{"$f":"MN!O52","v":"Handling Fee M"},{"$f":"MN!W52","v":0},"M"]
[null,null,null,null,null,{"$f":"MN!O53","v":"Total M"},{"$f":"MN!W53","v":0},"M"]
[]
[]
["Line No","Line Title","Units","Unit Type","Rate","QTY","Estimate"]
[{"$f":"MN!C57","v":271},{"$f":"MN!E57","v":"Talent Air Fares"},{"$f":"MN!N57","v":0},{"$f":"MN!O57","v":"each"},{"$f":"MN!Q57","v":1000},{"$f":"MN!T57","v":0},{"$f":"MN!W57","v":0},"N"]
[{"$f":"MN!C58","v":272},{"$f":"MN!E58","v":"Talent Per Diem"},{"$f":"MN!N58","v":0},{"$f":"MN!O58","v":"each"},{"$f":"MN!Q58","v":0},{"$f":"MN!T58","v":0},{"$f":"MN!W58","v":0},"N"]
[{"$f":"MN!C59","v":273},{"$f":"MN!E59","v":"Talent Gd Transportation"},{"$f":"MN!N59","v":0},{"$f":"MN!O59","v":"each"},{"$f":"MN!Q59","v":0},{"$f":"MN!T59","v":0},{"$f":"MN!W59","v":0},"N"]
[{"$f":"MN!C60","v":274},{"$f":"MN!E60","v":0},{"$f":"MN!N60","v":0},{"$f":"MN!O60","v":"each"},{"$f":"MN!Q60","v":0},{"$f":"MN!T60","v":0},{"$f":"MN!W60","v":0},"N"]
[{"$f":"MN!C61","v":275},{"$f":"MN!E61","v":0},{"$f":"MN!N61","v":0},{"$f":"MN!O61","v":"each"},{"$f":"MN!Q61","v":0},{"$f":"MN!T61","v":0},{"$f":"MN!W61","v":0},"N"]
[{"$f":"MN!C62","v":276},{"$f":"MN!E62","v":0},{"$f":"MN!N62","v":0},{"$f":"MN!O62","v":"each"},{"$f":"MN!Q62","v":0},{"$f":"MN!T62","v":0},{"$f":"MN!W62","v":0},"N"]
[null,null,null,null,null,{"$f":"MN!O63","v":"Sub Total N"},{"$f":"MN!W63","v":0},"N"]
[null,null,null,null,null,{"$f":"MN!O64","v":"Handling Fee N"},{"$f":"MN!W64","v":0},"N"]
[null,null,null,null,null,{"$f":"MN!O65","v":"Total N"},{"$f":"MN!W65","v":0},"N"]
[]
["Line No","Line Title","Units","Unit Type","Rate","QTY","Estimate"]
[{"$f":"O!C10","v":277},{"$f":"O!E10","v":0},{"$f":"O!N10","v":0},{"$f":"O!O10","v":"each"},{"$f":"O!Q10","v":0},{"$f":"O!T10","v":0},{"$f":"O!W10","v":0},"O"]
[{"$f":"O!C11","v":278},{"$f":"O!E11","v":0},{"$f":"O!N11","v":0},{"$f":"O!O11","v":"each"},{"$f":"O!Q11","v":500},{"$f":"O!T11","v":0},{"$f":"O!W11","v":0},"O"]
[{"$f":"O!C12","v":279},{"$f":"O!E12","v":0},{"$f":"O!N12","v":0},{"$f":"O!O12","v":"each"},{"$f":"O!Q12","v":0},{"$f":"O!T12","v":0},{"$f":"O!W12","v":0},"O"]
[{"$f":"O!C13","v":280},{"$f":"O!E13","v":0},{"$f":"O!N13","v":0},{"$f":"O!O13","v":"each"},{"$f":"O!Q13","v":0},{"$f":"O!T13","v":0},{"$f":"O!W13","v":0},"O"]
[{"$f":"O!C14","v":281},{"$f":"O!E14","v":0},{"$f":"O!N14","v":0},{"$f":"O!O14","v":"each"},{"$f":"O!Q14","v":0},{"$f":"O!T14","v":0},{"$f":"O!W14","v":0},"O"]
[{"$f":"O!C15","v":282},{"$f":"O!E15","v":0},{"$f":"O!N15","v":0},{"$f":"O!O15","v":"each"},{"$f":"O!Q15","v":0},{"$f":"O!T15","v":0},{"$f":"O!W15","v":0},"O"]
[{"$f":"O!C16","v":283},{"$f":"O!E16","v":0},{"$f":"O!N16","v":0},{"$f":"O!O16","v":"each"},{"$f":"O!Q16","v":0},{"$f":"O!T16","v":0},{"$f":"O!W16","v":0},"O"]
[{"$f":"O!C17","v":284},{"$f":"O!E17","v":0},{"$f":"O!N17","v":0},{"$f":"O!O17","v":"each"},{"$f":"O!Q17","v":0},{"$f":"O!T17","v":0},{"$f":"O!W17","v":0},"O"]
[{"$f":"O!C18","v":285},{"$f":"O!E18","v":0},{"$f":"O!N18","v":0},{"$f":"O!O18","v":"each"},{"$f":"O!Q18","v":0},{"$f":"O!T18","v":0},{"$f":"O!W18","v":0},"O"]
[{"$f":"O!C19","v":286},{"$f":"O!E19","v":0},{"$f":"O!N19","v":0},{"$f":"O!O19","v":"each"},{"$f":"O!Q19","v":0},{"$f":"O!T19","v":0},{"$f":"O!W19","v":0},"O"]
[{"$f":"O!C20","v":287},{"$f":"O!E20","v":0},{"$f":"O!N20","v":0},{"$f":"O!O20","v":"each"},{"$f":"O!Q20","v":0},{"$f":"O!T20","v":0},{"$f":"O!W20","v":0},"O"]
[{"$f":"O!C21","v":288},{"$f":"O!E21","v":0},{"$f":"O!N21","v":0},{"$f":"O!O21","v":"each"},{"$f":"O!Q21","v":0},{"$f":"O!T21","v":0},{"$f":"O!W21","v":0},"O"]
[{"$f":"O!C22","v":289},{"$f":"O!E22","v":0},{"$f":"O!N22","v":0},{"$f":"O!O22","v":"each"},{"$f":"O!Q22","v":0},{"$f":"O!T22","v":0},{"$f":"O!W22","v":0},"O"]
[{"$f":"O!C23","v":290},{"$f":"O!E23","v":0},{"$f":"O!N23","v":0},{"$f":"O!O23","v":"each"},{"$f":"O!Q23","v":0},{"$f":"O!T23","v":0},{"$f":"O!W23","v":0},"O"]
[{"$f":"O!C24","v":291},{"$f":"O!E24","v":0},{"$f":"O!N24","v":0},{"$f":"O!O24","v":"each"},{"$f":"O!Q24","v":0},{"$f":"O!T24","v":0},{"$f":"O!W24","v":0},"O"]
[{"$f":"O!C25","v":292},{"$f":"O!E25","v":0},{"$f":"O!N25","v":0},{"$f":"O!O25","v":"each"},{"$f":"O!Q25","v":0},{"$f":"O!T25","v":0},{"$f":"O!W25","v":0},"O"]
[{"$f":"O!C26","v":293},{"$f":"O!E26","v":0},{"$f":"O!N26","v":0},{"$f":"O!O26","v":"each"},{"$f":"O!Q26","v":0},{"$f":"O!T26","v":0},{"$f":"O!W26","v":0},"O"]
[{"$f":"O!C27","v":294},{"$f":"O!E27","v":0},{"$f":"O!N27","v":0},{"$f":"O!O27","v":"each"},{"$f":"O!Q27","v":0},{"$f":"O!T27","v":0},{"$f":"O!W27","v":0},"O"]
[{"$f":"O!C28","v":295},{"$f":"O!E28","v":0},{"$f":"O!N28","v":0},{"$f":"O!O28","v":"each"},{"$f":"O!Q28","v":0},{"$f":"O!T28","v":0},{"$f":"O!W28","v":0},"O"]
[{"$f":"O!C29","v":296},{"$f":"O!E29","v":0},{"$f":"O!N29","v":0},{"$f":"O!O29","v":"each"},{"$f":"O!Q29","v":0},{"$f":"O!T29","v":0},{"$f":"O!W29","v":0},"O"]
[{"$f":"O!C30","v":297},{"$f":"O!E30","v":0},{"$f":"O!N30","v":0},{"$f":"O!O30","v":"each"},{"$f":"O!Q30","v":0},{"$f":"O!T30","v":0},{"$f":"O!W30","v":0},"O"]
[{"$f":"O!C31","v":298},{"$f":"O!E31","v":0},{"$f":"O!N31","v":0},{"$f":"O!O31","v":"each"},{"$f":"O!Q31","v":0},{"$f":"O!T31","v":0},{"$f":"O!W31","v":0},"O"]
[{"$f":"O!C32","v":299},{"$f":"O!E32","v":0},{"$f":"O!N32","v":0},{"$f":"O!O32","v":"each"},{"$f":"O!Q32","v":0},{"$f":"O!T32","v":0},{"$f":"O!W32","v":0},"O"]
[{"$f":"O!C33","v":300},{"$f":"O!E33","v":0},{"$f":"O!N33","v":0},{"$f":"O!O33","v":"each"},{"$f":"O!Q33","v":0},{"$f":"O!T33","v":0},{"$f":"O!W33","v":0},"O"]
[{"$f":"O!C34","v":301},{"$f":"O!E34","v":0},{"$f":"O!N34","v":0},{"$f":"O!O34","v":"each"},{"$f":"O!Q34","v":0},{"$f":"O!T34","v":0},{"$f":"O!W34","v":0},"O"]
[{"$f":"O!C35","v":302},{"$f":"O!E35","v":0},{"$f":"O!N35","v":0},{"$f":"O!O35","v":"each"},{"$f":"O!Q35","v":0},{"$f":"O!T35","v":0},{"$f":"O!W35","v":0},"O"]
[{"$f":"O!C36","v":303},{"$f":"O!E36","v":0},{"$f":"O!N36","v":0},{"$f":"O!O36","v":"each"},{"$f":"O!Q36","v":0},{"$f":"O!T36","v":0},{"$f":"O!W36","v":0},"O"]
[{"$f":"O!C37","v":304},{"$f":"O!E37","v":0},{"$f":"O!N37","v":0},{"$f":"O!O37","v":"each"},{"$f":"O!Q37","v":0},{"$f":"O!T37","v":0},{"$f":"O!W37","v":0},"O"]
[{"$f":"O!C38","v":305},{"$f":"O!E38","v":0},{"$f":"O!N38","v":0},{"$f":"O!O38","v":"each"},{"$f":"O!Q38","v":0},{"$f":"O!T38","v":0},{"$f":"O!W38","v":0},"O"]
[{"$f":"O!C39","v":306},{"$f":"O!E39","v":0},{"$f":"O!N39","v":0},{"$f":"O!O39","v":"each"},{"$f":"O!Q39","v":0},{"$f":"O!T39","v":0},{"$f":"O!W39","v":0},"O"]
[{"$f":"O!C40","v":307},{"$f":"O!E40","v":0},{"$f":"O!N40","v":0},{"$f":"O!O40","v":"each"},{"$f":"O!Q40","v":0},{"$f":"O!T40","v":0},{"$f":"O!W40","v":0},"O"]
[{"$f":"O!C41","v":308},{"$f":"O!E41","v":0},{"$f":"O!N41","v":0},{"$f":"O!O41","v":"each"},{"$f":"O!Q41","v":0},{"$f":"O!T41","v":0},{"$f":"O!W41","v":0},"O"]
[{"$f":"O!C42","v":309},{"$f":"O!E42","v":0},{"$f":"O!N42","v":0},{"$f":"O!O42","v":"each"},{"$f":"O!Q42","v":0},{"$f":"O!T42","v":0},{"$f":"O!W42","v":0},"O"]
[{"$f":"O!C43","v":310},{"$f":"O!E43","v":0},{"$f":"O!N43","v":0},{"$f":"O!O43","v":"each"},{"$f":"O!Q43","v":0},{"$f":"O!T43","v":0},{"$f":"O!W43","v":0},"O"]
[{"$f":"O!C44","v":311},{"$f":"O!E44","v":0},{"$f":"O!N44","v":0},{"$f":"O!O44","v":"each"},{"$f":"O!Q44","v":0},{"$f":"O!T44","v":0},{"$f":"O!W44","v":0},"O"]
[{"$f":"O!C45","v":312},{"$f":"O!E45","v":0},{"$f":"O!N45","v":0},{"$f":"O!O45","v":"each"},{"$f":"O!Q45","v":0},{"$f":"O!T45","v":0},{"$f":"O!W45","v":0},"O"]
[{"$f":"O!C46","v":313},{"$f":"O!E46","v":0},{"$f":"O!N46","v":0},{"$f":"O!O46","v":"each"},{"$f":"O!Q46","v":0},{"$f":"O!T46","v":0},{"$f":"O!W46","v":0},"O"]
[{"$f":"O!C47","v":314},{"$f":"O!E47","v":0},{"$f":"O!N47","v":0},{"$f":"O!O47","v":"each"},{"$f":"O!Q47","v":0},{"$f":"O!T47","v":0},{"$f":"O!W47","v":0},"O"]
[{"$f":"O!C48","v":315},{"$f":"O!E48","v":0},{"$f":"O!N48","v":0},{"$f":"O!O48","v":"each"},{"$f":"O!Q48","v":0},{"$f":"O!T48","v":0},{"$f":"O!W48","v":0},"O"]
[{"$f":"O!C49","v":316},{"$f":"O!E49","v":0},{"$f":"O!N49","v":0},{"$f":"O!O49","v":"each"},{"$f":"O!Q49","v":0},{"$f":"O!T49","v":0},{"$f":"O!W49","v":0},"O"]
[{"$f":"O!C50","v":317},{"$f":"O!E50","v":0},{"$f":"O!N50","v":0},{"$f":"O!O50","v":"each"},{"$f":"O!Q50","v":0},{"$f":"O!T50","v":0},{"$f":"O!W50","v":0},"O"]
[{"$f":"O!C51","v":318},{"$f":"O!E51","v":0},{"$f":"O!N51","v":0},{"$f":"O!O51","v":"each"},{"$f":"O!Q51","v":0},{"$f":"O!T51","v":0},{"$f":"O!W51","v":0},"O"]
[{"$f":"O!C52","v":319},{"$f":"O!E52","v":0},{"$f":"O!N52","v":0},{"$f":"O!O52","v":"each"},{"$f":"O!Q52","v":0},{"$f":"O!T52","v":0},{"$f":"O!W52","v":0},"O"]
[{"$f":"O!C53","v":320},{"$f":"O!E53","v":0},{"$f":"O!N53","v":0},{"$f":"O!O53","v":"each"},{"$f":"O!Q53","v":0},{"$f":"O!T53","v":0},{"$f":"O!W53","v":0},"O"]
[{"$f":"O!C54","v":321},{"$f":"O!E54","v":0},{"$f":"O!N54","v":0},{"$f":"O!O54","v":"each"},{"$f":"O!Q54","v":0},{"$f":"O!T54","v":0},{"$f":"O!W54","v":0},"O"]
[{"$f":"O!C55","v":322},{"$f":"O!E55","v":0},{"$f":"O!N55","v":0},{"$f":"O!O55","v":"each"},{"$f":"O!Q55","v":0},{"$f":"O!T55","v":0},{"$f":"O!W55","v":0},"O"]
[{"$f":"O!C56","v":323},{"$f":"O!E56","v":0},{"$f":"O!N56","v":0},{"$f":"O!O56","v":"each"},{"$f":"O!Q56","v":0},{"$f":"O!T56","v":0},{"$f":"O!W56","v":0},"O"]
[{"$f":"O!C57","v":324},{"$f":"O!E57","v":0},{"$f":"O!N57","v":0},{"$f":"O!O57","v":"each"},{"$f":"O!Q57","v":0},{"$f":"O!T57","v":0},{"$f":"O!W57","v":0},"O"]
[{"$f":"O!C58","v":325},{"$f":"O!E58","v":0},{"$f":"O!N58","v":0},{"$f":"O!O58","v":"each"},{"$f":"O!Q58","v":0},{"$f":"O!T58","v":0},{"$f":"O!W58","v":0},"O"]
[{"$f":"O!C59","v":326},{"$f":"O!E59","v":0},{"$f":"O!N59","v":0},{"$f":"O!O59","v":"each"},{"$f":"O!Q59","v":0},{"$f":"O!T59","v":0},{"$f":"O!W59","v":0},"O"]
[{"$f":"O!C60","v":327},{"$f":"O!E60","v":0},{"$f":"O!N60","v":0},{"$f":"O!O60","v":"each"},{"$f":"O!Q60","v":0},{"$f":"O!T60","v":0},{"$f":"O!W60","v":0},"O"]
[{"$f":"O!C61","v":328},{"$f":"O!E61","v":0},{"$f":"O!N61","v":0},{"$f":"O!O61","v":"each"},{"$f":"O!Q61","v":0},{"$f":"O!T61","v":0},{"$f":"O!W61","v":0},"O"]
[{"$f":"O!C62","v":329},{"$f":"O!E62","v":0},{"$f":"O!N62","v":0},{"$f":"O!O62","v":"each"},{"$f":"O!Q62","v":0},{"$f":"O!T62","v":0},{"$f":"O!W62","v":0},"O"]
[{"$f":"O!C63","v":330},{"$f":"O!E63","v":0},{"$f":"O!N63","v":0},{"$f":"O!O63","v":"each"},{"$f":"O!Q63","v":0},{"$f":"O!T63","v":0},{"$f":"O!W63","v":0},"O"]
[{"$f":"O!C64","v":331},{"$f":"O!E64","v":0},{"$f":"O!N64","v":0},{"$f":"O!O64","v":"each"},{"$f":"O!Q64","v":0},{"$f":"O!T64","v":0},{"$f":"O!W64","v":0},"O"]
[{"$f":"O!C65","v":332},{"$f":"O!E65","v":0},{"$f":"O!N65","v":0},{"$f":"O!O65","v":"each"},{"$f":"O!Q65","v":0},{"$f":"O!T65","v":0},{"$f":"O!W65","v":0},"O"]
[{"$f":"O!C66","v":333},{"$f":"O!E66","v":0},{"$f":"O!N66","v":0},{"$f":"O!O66","v":"each"},{"$f":"O!Q66","v":0},{"$f":"O!T66","v":0},{"$f":"O!W66","v":0},"O"]
[{"$f":"O!C67","v":334},{"$f":"O!E67","v":0},{"$f":"O!N67","v":0},{"$f":"O!O67","v":"each"},{"$f":"O!Q67","v":0},{"$f":"O!T67","v":0},{"$f":"O!W67","v":0},"O"]
[{"$f":"O!C68","v":335},{"$f":"O!E68","v":0},{"$f":"O!N68","v":0},{"$f":"O!O68","v":"each"},{"$f":"O!Q68","v":0},{"$f":"O!T68","v":0},{"$f":"O!W68","v":0},"O"]
[{"$f":"O!C69","v":336},{"$f":"O!E69","v":0},{"$f":"O!N69","v":0},{"$f":"O!O69","v":"each"},{"$f":"O!Q69","v":0},{"$f":"O!T69","v":0},{"$f":"O!W69","v":0},"O"]
[{"$f":"O!C70","v":337},{"$f":"O!E70","v":0},{"$f":"O!N70","v":0},{"$f":"O!O70","v":"each"},{"$f":"O!Q70","v":0},{"$f":"O!T70","v":0},{"$f":"O!W70","v":0},"O"]
[{"$f":"O!C71","v":338},{"$f":"O!E71","v":0},{"$f":"O!N71","v":0},{"$f":"O!O71","v":"each"},{"$f":"O!Q71","v":0},{"$f":"O!T71","v":0},{"$f":"O!W71","v":0},"O"]
[{"$f":"O!C72","v":339},{"$f":"O!E72","v":0},{"$f":"O!N72","v":0},{"$f":"O!O72","v":"each"},{"$f":"O!Q72","v":0},{"$f":"O!T72","v":0},{"$f":"O!W72","v":0},"O"]
[{"$f":"O!C75","v":340},{"$f":"O!E75","v":0},{"$f":"O!N75","v":0},{"$f":"O!O75","v":"each"},{"$f":"O!Q75","v":0},{"$f":"O!T75","v":0},{"$f":"O!W75","v":0},"O"]
[{"$f":"O!C76","v":341},{"$f":"O!E76","v":0},{"$f":"O!N76","v":0},{"$f":"O!O76","v":"each"},{"$f":"O!Q76","v":245},{"$f":"O!T76","v":0},{"$f":"O!W76","v":0},"O"]
[{"$f":"O!C77","v":342},{"$f":"O!E77","v":0},{"$f":"O!N77","v":0},{"$f":"O!O77","v":"each"},{"$f":"O!Q77","v":0},{"$f":"O!T77","v":0},{"$f":"O!W77","v":0},"O"]
[{"$f":"O!C78","v":343},{"$f":"O!E78","v":0},{"$f":"O!N78","v":0},{"$f":"O!O78","v":"each"},{"$f":"O!Q78","v":0},{"$f":"O!T78","v":0},{"$f":"O!W78","v":0},"O"]
[{"$f":"O!C79","v":344},{"$f":"O!E79","v":0},{"$f":"O!N79","v":0},{"$f":"O!O79","v":"each"},{"$f":"O!Q79","v":0},{"$f":"O!T79","v":0},{"$f":"O!W79","v":0},"O"]
[{"$f":"O!C80","v":345},{"$f":"O!E80","v":0},{"$f":"O!N80","v":0},{"$f":"O!O80","v":"each"},{"$f":"O!Q80","v":0},{"$f":"O!T80","v":0},{"$f":"O!W80","v":0},"O"]
[{"$f":"O!C81","v":346},{"$f":"O!E81","v":0},{"$f":"O!N81","v":0},{"$f":"O!O81","v":"each"},{"$f":"O!Q81","v":0},{"$f":"O!T81","v":0},{"$f":"O!W81","v":0},"O"]
[{"$f":"O!C82","v":347},{"$f":"O!E82","v":0},{"$f":"O!N82","v":0},{"$f":"O!O82","v":"each"},{"$f":"O!Q82","v":0},{"$f":"O!T82","v":0},{"$f":"O!W82","v":0},"O"]
[{"$f":"O!C83","v":348},{"$f":"O!E83","v":0},{"$f":"O!N83","v":0},{"$f":"O!O83","v":"each"},{"$f":"O!Q83","v":0},{"$f":"O!T83","v":0},{"$f":"O!W83","v":0},"O"]
[{"$f":"O!C84","v":349},{"$f":"O!E84","v":0},{"$f":"O!N84","v":0},{"$f":"O!O84","v":"each"},{"$f":"O!Q84","v":0},{"$f":"O!T84","v":0},{"$f":"O!W84","v":0},"O"]
[{"$f":"O!C85","v":350},{"$f":"O!E85","v":0},{"$f":"O!N85","v":0},{"$f":"O!O85","v":"each"},{"$f":"O!Q85","v":0},{"$f":"O!T85","v":0},{"$f":"O!W85","v":0},"O"]
[{"$f":"O!C86","v":351},{"$f":"O!E86","v":0},{"$f":"O!N86","v":0},{"$f":"O!O86","v":"each"},{"$f":"O!Q86","v":0},{"$f":"O!T86","v":0},{"$f":"O!W86","v":0},"O"]
[{"$f":"O!C87","v":352},{"$f":"O!E87","v":0},{"$f":"O!N87","v":0},{"$f":"O!O87","v":"each"},{"$f":"O!Q87","v":0},{"$f":"O!T87","v":0},{"$f":"O!W87","v":0},"O"]
[{"$f":"O!C88","v":353},{"$f":"O!E88","v":0},{"$f":"O!N88","v":0},{"$f":"O!O88","v":"each"},{"$f":"O!Q88","v":0},{"$f":"O!T88","v":0},{"$f":"O!W88","v":0},"O"]
[{"$f":"O!C89","v":354},{"$f":"O!E89","v":0},{"$f":"O!N89","v":0},{"$f":"O!O89","v":"each"},{"$f":"O!Q89","v":0},{"$f":"O!T89","v":0},{"$f":"O!W89","v":0},"O"]
[{"$f":"O!C90","v":355},{"$f":"O!E90","v":0},{"$f":"O!N90","v":0},{"$f":"O!O90","v":"each"},{"$f":"O!Q90","v":0},{"$f":"O!T90","v":0},{"$f":"O!W90","v":0},"O"]
[{"$f":"O!C91","v":356},{"$f":"O!E91","v":0},{"$f":"O!N91","v":0},{"$f":"O!O91","v":"each"},{"$f":"O!Q91","v":0},{"$f":"O!T91","v":0},{"$f":"O!W91","v":0},"O"]
[{"$f":"O!C92","v":357},{"$f":"O!E92","v":0},{"$f":"O!N92","v":0},{"$f":"O!O92","v":"each"},{"$f":"O!Q92","v":0},{"$f":"O!T92","v":0},{"$f":"O!W92","v":0},"O"]
[{"$f":"O!C93","v":358},{"$f":"O!E93","v":0},{"$f":"O!N93","v":0},{"$f":"O!O93","v":"each"},{"$f":"O!Q93","v":0},{"$f":"O!T93","v":0},{"$f":"O!W93","v":0},"O"]
[{"$f":"O!C94","v":359},{"$f":"O!E94","v":0},{"$f":"O!N94","v":0},{"$f":"O!O94","v":"each"},{"$f":"O!Q94","v":0},{"$f":"O!T94","v":0},{"$f":"O!W94","v":0},"O"]
[{"$f":"O!C95","v":360},{"$f":"O!E95","v":0},{"$f":"O!N95","v":0},{"$f":"O!O95","v":"each"},{"$f":"O!Q95","v":0},{"$f":"O!T95","v":0},{"$f":"O!W95","v":0},"O"]
[{"$f":"O!C96","v":361},{"$f":"O!E96","v":0},{"$f":"O!N96","v":0},{"$f":"O!O96","v":"each"},{"$f":"O!Q96","v":0},{"$f":"O!T96","v":0},{"$f":"O!W96","v":0},"O"]
[{"$f":"O!C97","v":362},{"$f":"O!E97","v":0},{"$f":"O!N97","v":0},{"$f":"O!O97","v":"each"},{"$f":"O!Q97","v":0},{"$f":"O!T97","v":0},{"$f":"O!W97","v":0},"O"]
[{"$f":"O!C98","v":363},{"$f":"O!E98","v":0},{"$f":"O!N98","v":0},{"$f":"O!O98","v":"each"},{"$f":"O!Q98","v":0},{"$f":"O!T98","v":0},{"$f":"O!W98","v":0},"O"]
[{"$f":"O!C99","v":364},{"$f":"O!E99","v":0},{"$f":"O!N99","v":0},{"$f":"O!O99","v":"each"},{"$f":"O!Q99","v":0},{"$f":"O!T99","v":0},{"$f":"O!W99","v":0},"O"]
[{"$f":"O!C100","v":365},{"$f":"O!E100","v":0},{"$f":"O!N100","v":0},{"$f":"O!O100","v":"each"},{"$f":"O!Q100","v":0},{"$f":"O!T100","v":0},{"$f":"O!W100","v":0},"O"]
[{"$f":"O!C101","v":366},{"$f":"O!E101","v":0},{"$f":"O!N101","v":0},{"$f":"O!O101","v":"each"},{"$f":"O!Q101","v":0},{"$f":"O!T101","v":0},{"$f":"O!W101","v":0},"O"]
[{"$f":"O!C102","v":367},{"$f":"O!E102","v":0},{"$f":"O!N102","v":0},{"$f":"O!O102","v":"each"},{"$f":"O!Q102","v":0},{"$f":"O!T102","v":0},{"$f":"O!W102","v":0},"O"]
[{"$f":"O!C103","v":368},{"$f":"O!E103","v":0},{"$f":"O!N103","v":0},{"$f":"O!O103","v":"each"},{"$f":"O!Q103","v":0},{"$f":"O!T103","v":0},{"$f":"O!W103","v":0},"O"]
[{"$f":"O!C104","v":369},{"$f":"O!E104","v":0},{"$f":"O!N104","v":0},{"$f":"O!O104","v":"each"},{"$f":"O!Q104","v":0},{"$f":"O!T104","v":0},{"$f":"O!W104","v":0},"O"]
[{"$f":"O!C105","v":370},{"$f":"O!E105","v":0},{"$f":"O!N105","v":0},{"$f":"O!O105","v":"each"},{"$f":"O!Q105","v":0},{"$f":"O!T105","v":0},{"$f":"O!W105","v":0},"O"]
[{"$f":"O!C106","v":371},{"$f":"O!E106","v":0},{"$f":"O!N106","v":0},{"$f":"O!O106","v":"each"},{"$f":"O!Q106","v":0},{"$f":"O!T106","v":0},{"$f":"O!W106","v":0},"O"]
[{"$f":"O!C107","v":372},{"$f":"O!E107","v":0},{"$f":"O!N107","v":0},{"$f":"O!O107","v":"each"},{"$f":"O!Q107","v":0},{"$f":"O!T107","v":0},{"$f":"O!W107","v":0},"O"]
[{"$f":"O!C108","v":373},{"$f":"O!E108","v":0},{"$f":"O!N108","v":0},{"$f":"O!O108","v":"each"},{"$f":"O!Q108","v":0},{"$f":"O!T108","v":0},{"$f":"O!W108","v":0},"O"]
[{"$f":"O!C109","v":374},{"$f":"O!E109","v":0},{"$f":"O!N109","v":0},{"$f":"O!O109","v":"each"},{"$f":"O!Q109","v":0},{"$f":"O!T109","v":0},{"$f":"O!W109","v":0},"O"]
[{"$f":"O!C110","v":375},{"$f":"O!E110","v":0},{"$f":"O!N110","v":0},{"$f":"O!O110","v":"each"},{"$f":"O!Q110","v":0},{"$f":"O!T110","v":0},{"$f":"O!W110","v":0},"O"]
[{"$f":"O!C111","v":376},{"$f":"O!E111","v":0},{"$f":"O!N111","v":0},{"$f":"O!O111","v":"each"},{"$f":"O!Q111","v":0},{"$f":"O!T111","v":0},{"$f":"O!W111","v":0},"O"]
[{"$f":"O!C112","v":377},{"$f":"O!E112","v":0},{"$f":"O!N112","v":0},{"$f":"O!O112","v":"each"},{"$f":"O!Q112","v":0},{"$f":"O!T112","v":0},{"$f":"O!W112","v":0},"O"]
[{"$f":"O!C113","v":378},{"$f":"O!E113","v":0},{"$f":"O!N113","v":0},{"$f":"O!O113","v":"each"},{"$f":"O!Q113","v":0},{"$f":"O!T113","v":0},{"$f":"O!W113","v":0},"O"]
[{"$f":"O!C114","v":379},{"$f":"O!E114","v":0},{"$f":"O!N114","v":0},{"$f":"O!O114","v":"each"},{"$f":"O!Q114","v":0},{"$f":"O!T114","v":0},{"$f":"O!W114","v":0},"O"]
[{"$f":"O!C115","v":380},{"$f":"O!E115","v":0},{"$f":"O!N115","v":0},{"$f":"O!O115","v":"each"},{"$f":"O!Q115","v":0},{"$f":"O!T115","v":0},{"$f":"O!W115","v":0},"O"]
[{"$f":"O!C116","v":381},{"$f":"O!E116","v":0},{"$f":"O!N116","v":0},{"$f":"O!O116","v":"each"},{"$f":"O!Q116","v":0},{"$f":"O!T116","v":0},{"$f":"O!W116","v":0},"O"]
[{"$f":"O!C117","v":382},{"$f":"O!E117","v":0},{"$f":"O!N117","v":0},{"$f":"O!O117","v":"each"},{"$f":"O!Q117","v":0},{"$f":"O!T117","v":0},{"$f":"O!W117","v":0},"O"]
[{"$f":"O!C118","v":383},{"$f":"O!E118","v":0},{"$f":"O!N118","v":0},{"$f":"O!O118","v":"each"},{"$f":"O!Q118","v":0},{"$f":"O!T118","v":0},{"$f":"O!W118","v":0},"O"]
[{"$f":"O!C119","v":384},{"$f":"O!E119","v":0},{"$f":"O!N119","v":0},{"$f":"O!O119","v":"each"},{"$f":"O!Q119","v":0},{"$f":"O!T119","v":0},{"$f":"O!W119","v":0},"O"]
[{"$f":"O!C120","v":385},{"$f":"O!E120","v":0},{"$f":"O!N120","v":0},{"$f":"O!O120","v":"each"},{"$f":"O!Q120","v":0},{"$f":"O!T120","v":0},{"$f":"O!W120","v":0},"O"]
[{"$f":"O!C121","v":386},{"$f":"O!E121","v":0},{"$f":"O!N121","v":0},{"$f":"O!O121","v":"each"},{"$f":"O!Q121","v":0},{"$f":"O!T121","v":0},{"$f":"O!W121","v":0},"O"]
[{"$f":"O!C122","v":387},{"$f":"O!E122","v":0},{"$f":"O!N122","v":0},{"$f":"O!O122","v":"each"},{"$f":"O!Q122","v":0},{"$f":"O!T122","v":0},{"$f":"O!W122","v":0},"O"]
[{"$f":"O!C123","v":388},{"$f":"O!E123","v":0},{"$f":"O!N123","v":0},{"$f":"O!O123","v":"each"},{"$f":"O!Q123","v":0},{"$f":"O!T123","v":0},{"$f":"O!W123","v":0},"O"]
[{"$f":"O!C124","v":389},{"$f":"O!E124","v":0},{"$f":"O!N124","v":0},{"$f":"O!O124","v":"each"},{"$f":"O!Q124","v":0},{"$f":"O!T124","v":0},{"$f":"O!W124","v":0},"O"]
[{"$f":"O!C125","v":390},{"$f":"O!E125","v":0},{"$f":"O!N125","v":0},{"$f":"O!O125","v":"each"},{"$f":"O!Q125","v":0},{"$f":"O!T125","v":0},{"$f":"O!W125","v":0},"O"]
[{"$f":"O!C126","v":391},{"$f":"O!E126","v":0},{"$f":"O!N126","v":0},{"$f":"O!O126","v":"each"},{"$f":"O!Q126","v":0},{"$f":"O!T126","v":0},{"$f":"O!W126","v":0},"O"]
[{"$f":"O!C127","v":392},{"$f":"O!E127","v":0},{"$f":"O!N127","v":0},{"$f":"O!O127","v":"each"},{"$f":"O!Q127","v":0},{"$f":"O!T127","v":0},{"$f":"O!W127","v":0},"O"]
[{"$f":"O!C128","v":393},{"$f":"O!E128","v":0},{"$f":"O!N128","v":0},{"$f":"O!O128","v":"each"},{"$f":"O!Q128","v":0},{"$f":"O!T128","v":0},{"$f":"O!W128","v":0},"O"]
[{"$f":"O!C129","v":394},{"$f":"O!E129","v":0},{"$f":"O!N129","v":0},{"$f":"O!O129","v":"each"},{"$f":"O!Q129","v":0},{"$f":"O!T129","v":0},{"$f":"O!W129","v":0},"O"]
[{"$f":"O!C130","v":395},{"$f":"O!E130","v":0},{"$f":"O!N130","v":0},{"$f":"O!O130","v":"each"},{"$f":"O!Q130","v":0},{"$f":"O!T130","v":0},{"$f":"O!W130","v":0},"O"]
[{"$f":"O!C131","v":396},{"$f":"O!E131","v":0},{"$f":"O!N131","v":0},{"$f":"O!O131","v":"each"},{"$f":"O!Q131","v":0},{"$f":"O!T131","v":0},{"$f":"O!W131","v":0},"O"]
[{"$f":"O!C132","v":397},{"$f":"O!E132","v":0},{"$f":"O!N132","v":0},{"$f":"O!O132","v":"each"},{"$f":"O!Q132","v":0},{"$f":"O!T132","v":0},{"$f":"O!W132","v":0},"O"]
[{"$f":"O!C133","v":398},{"$f":"O!E133","v":0},{"$f":"O!N133","v":0},{"$f":"O!O133","v":"each"},{"$f":"O!Q133","v":0},{"$f":"O!T133","v":0},{"$f":"O!W133","v":0},"O"]
[{"$f":"O!C134","v":399},{"$f":"O!E134","v":0},{"$f":"O!N134","v":0},{"$f":"O!O134","v":"each"},{"$f":"O!Q134","v":0},{"$f":"O!T134","v":0},{"$f":"O!W134","v":0},"O"]
[null,null,null,null,null,{"$f":"O!O135","v":"Sub Total O"},{"$f":"O!W135","v":0},"O"]
[null,null,null,null,null,{"$f":"O!O136","v":"Handling O"},{"$f":"O!W136","v":0},"O"]
[null,null,null,null,null,{"$f":"O!O137","v":"Total O"},{"$f":"O!W137","v":0},"O"]
[]
["Line No","Line Title","Units","Unit Type","Rate","QTY","Estimate"]
[{"$f":"IF(G463>0,Q!C7,\"\")","v":""},{"$f":"Q!E7","v":"File Conversion & Transcoding"},{"$f":"Q!O7","v":0},{"$f":"Q!P7","v":"hours"},{"$f":"Q!S7","v":0},{"$f":"Q!V7","v":0},{"$f":"Q!W7","v":0},"Q"]
[{"$f":"IF(G464>0,Q!C8,\"\")","v":""},{"$f":"Q!E8","v":"Breakdown"},{"$f":"Q!O8","v":0},{"$f":"Q!P8","v":"hours"},{"$f":"Q!S8","v":0},{"$f":"Q!V8","v":0},{"$f":"Q!W8","v":0},"Q"]
[{"$f":"IF(G465>0,Q!C9,\"\")","v":""},{"$f":"Q!E9","v":"Stock Footage Search"},{"$f":"Q!O9","v":0},{"$f":"Q!P9","v":"hours"},{"$f":"Q!S9","v":0},{"$f":"Q!V9","v":0},{"$f":"Q!W9","v":0},"Q"]
[{"$f":"IF(G466>0,Q!C10,\"\")","v":""},{"$f":"Q!E10","v":"Digital Dalies Transfer"},{"$f":"Q!O10","v":0},{"$f":"Q!P10","v":"hours"},{"$f":"Q!S10","v":0},{"$f":"Q!V10","v":0},{"$f":"Q!W10","v":0},"Q"]
[{"$f":"IF(G467>0,Q!C11,\"\")","v":""},{"$f":"Q!E11","v":"Transcription / Translation"},{"$f":"Q!O11","v":0},{"$f":"Q!P11","v":"allow"},{"$f":"Q!S11","v":0},{"$f":"Q!V11","v":0},{"$f":"Q!W11","v":0},"Q"]
[{"$f":"IF(G468>0,Q!C12,\"\")","v":""},{"$f":"Q!E12","v":0},{"$f":"Q!O12","v":0},{"$f":"Q!P12","v":0},{"$f":"Q!S12","v":0},{"$f":"Q!V12","v":0},{"$f":"Q!W12","v":0},"Q"]
[{"$f":"IF(G469>0,Q!C13,\"\")","v":""},{"$f":"Q!E13","v":0},{"$f":"Q!O13","v":0},{"$f":"Q!P13","v":0},{"$f":"Q!S13","v":0},{"$f":"Q!V13","v":0},{"$f":"Q!W13","v":0},"Q"]
[{"$f":"IF(G470>0,Q!C14,\"\")","v":""},{"$f":"Q!E14","v":0},{"$f":"Q!O14","v":0},{"$f":"Q!P14","v":0},{"$f":"Q!S14","v":0},{"$f":"Q!V14","v":0},{"$f":"Q!W14","v":0},"Q"]
[{"$f":"IF(G471>0,Q!C15,\"\")","v":""},{"$f":"Q!E15","v":0},{"$f":"Q!O15","v":0},{"$f":"Q!P15","v":0},{"$f":"Q!S15","v":0},{"$f":"Q!V15","v":0},{"$f":"Q!W15","v":0},"Q"]
[{"$f":"IF(G472>0,Q!C16,\"\")","v":""},{"$f":"Q!E16","v":"Offline Edit System"},{"$f":"Q!O16","v":0},{"$f":"Q!P16","v":"days"},{"$f":"Q!S16","v":0},{"$f":"Q!V16","v":0},{"$f":"Q!W16","v":0},"Q"]
[{"$f":"IF(G473>0,Q!C17,\"\")","v":""},{"$f":"Q!E17","v":"Off-Line Graphics System"},{"$f":"Q!O17","v":0},{"$f":"Q!P17","v":"days"},{"$f":"Q!S17","v":0},{"$f":"Q!V17","v":0},{"$f":"Q!W17","v":0},"Q"]
[{"$f":"IF(G474>0,Q!C18,\"\")","v":""},{"$f":"Q!E18","v":"Data Backup / Restore"},{"$f":"Q!O18","v":0},{"$f":"Q!P18","v":"allow"},{"$f":"Q!S18","v":0},{"$f":"Q!V18","v":0},{"$f":"Q!W18","v":0},"Q"]
[{"$f":"IF(G475>0,Q!C19,\"\")","v":""},{"$f":"Q!E19","v":"Conform"},{"$f":"Q!O19","v":0},{"$f":"Q!P19","v":"hours"},{"$f":"Q!S19","v":0},{"$f":"Q!V19","v":0},{"$f":"Q!W19","v":0},"Q"]
[{"$f":"IF(G476>0,Q!C20,\"\")","v":""},{"$f":"Q!E20","v":"Hi-Res Conform"},{"$f":"Q!O20","v":0},{"$f":"Q!P20","v":"hours"},{"$f":"Q!S20","v":0},{"$f":"Q!V20","v":0},{"$f":"Q!W20","v":0},"Q"]
[{"$f":"IF(G477>0,Q!C21,\"\")","v":""},{"$f":"Q!E21","v":0},{"$f":"Q!O21","v":0},{"$f":"Q!P21","v":0},{"$f":"Q!S21","v":0},{"$f":"Q!V21","v":0},{"$f":"Q!W21","v":0},"Q"]
[{"$f":"IF(G478>0,Q!C22,\"\")","v":""},{"$f":"Q!E22","v":0},{"$f":"Q!O22","v":0},{"$f":"Q!P22","v":0},{"$f":"Q!S22","v":0},{"$f":"Q!V22","v":0},{"$f":"Q!W22","v":0},"Q"]
[{"$f":"IF(G479>0,Q!C23,\"\")","v":""},{"$f":"Q!E23","v":0},{"$f":"Q!O23","v":0},{"$f":"Q!P23","v":0},{"$f":"Q!S23","v":0},{"$f":"Q!V23","v":0},{"$f":"Q!W23","v":0},"Q"]
[{"$f":"IF(G480>0,Q!C24,\"\")","v":""},{"$f":"Q!E24","v":0},{"$f":"Q!O24","v":0},{"$f":"Q!P24","v":0},{"$f":"Q!S24","v":0},{"$f":"Q!V24","v":0},{"$f":"Q!W24","v":0},"Q"]
[{"$f":"IF(G481>0,Q!C25,\"\")","v":""},{"$f":"Q!E25","v":"Mix Prep"},{"$f":"Q!O25","v":0},{"$f":"Q!P25","v":"flat"},{"$f":"Q!S25","v":0},{"$f":"Q!V25","v":0},{"$f":"Q!W25","v":0},"Q"]
[{"$f":"IF(G482>0,Q!C26,\"\")","v":""},{"$f":"Q!E26","v":"Color Prep"},{"$f":"Q!O26","v":0},{"$f":"Q!P26","v":"flat"},{"$f":"Q!S26","v":0},{"$f":"Q!V26","v":0},{"$f":"Q!W26","v":0},"Q"]
[{"$f":"IF(G483>0,Q!C27,\"\")","v":""},{"$f":"Q!E27","v":"Conform Prep"},{"$f":"Q!O27","v":0},{"$f":"Q!P27","v":"flat"},{"$f":"Q!S27","v":0},{"$f":"Q!V27","v":0},{"$f":"Q!W27","v":0},"Q"]
[{"$f":"IF(G484>0,Q!C28,\"\")","v":""},{"$f":"Q!E28","v":"Graphics Prep"},{"$f":"Q!O28","v":0},{"$f":"Q!P28","v":"flat"},{"$f":"Q!S28","v":0},{"$f":"Q!V28","v":0},{"$f":"Q!W28","v":0},"Q"]
[{"$f":"IF(G485>0,Q!C29,\"\")","v":""},{"$f":"Q!E29","v":0},{"$f":"Q!O29","v":0},{"$f":"Q!P29","v":0},{"$f":"Q!S29","v":0},{"$f":"Q!V29","v":0},{"$f":"Q!W29","v":0},"Q"]
[{"$f":"IF(G486>0,Q!C30,\"\")","v":""},{"$f":"Q!E30","v":0},{"$f":"Q!O30","v":0},{"$f":"Q!P30","v":0},{"$f":"Q!S30","v":0},{"$f":"Q!V30","v":0},{"$f":"Q!W30","v":0},"Q"]
[{"$f":"IF(G487>0,Q!C31,\"\")","v":""},{"$f":"Q!E31","v":0},{"$f":"Q!O31","v":0},{"$f":"Q!P31","v":0},{"$f":"Q!S31","v":0},{"$f":"Q!V31","v":0},{"$f":"Q!W31","v":0},"Q"]
[{"$f":"IF(G488>0,Q!C32,\"\")","v":""},{"$f":"Q!E32","v":0},{"$f":"Q!O32","v":0},{"$f":"Q!P32","v":0},{"$f":"Q!S32","v":0},{"$f":"Q!V32","v":0},{"$f":"Q!W32","v":0},"Q"]
[{"$f":"IF(G489>0,Q!C33,\"\")","v":""},{"$f":"Q!E33","v":0},{"$f":"Q!O33","v":0},{"$f":"Q!P33","v":0},{"$f":"Q!S33","v":0},{"$f":"Q!V33","v":0},{"$f":"Q!W33","v":0},"Q"]
[{"$f":"IF(G490>0,Q!C34,\"\")","v":""},{"$f":"Q!E34","v":"Remote Off-Line Edit Suite"},{"$f":"Q!O34","v":0},{"$f":"Q!P34","v":"days"},{"$f":"Q!S34","v":0},{"$f":"Q!V34","v":0},{"$f":"Q!W34","v":0},"Q"]
[{"$f":"IF(G491>0,Q!C35,\"\")","v":""},{"$f":"Q!E35","v":"Digital Media"},{"$f":"Q!O35","v":0},{"$f":"Q!P35","v":"flat"},{"$f":"Q!S35","v":0},{"$f":"Q!V35","v":0},{"$f":"Q!W35","v":0},"Q"]
[{"$f":"IF(G492>0,Q!C36,\"\")","v":""},{"$f":"Q!E36","v":"Offline Posting"},{"$f":"Q!O36","v":0},{"$f":"Q!P36","v":"flat"},{"$f":"Q!S36","v":0},{"$f":"Q!V36","v":0},{"$f":"Q!W36","v":0},"Q"]
[{"$f":"IF(G493>0,Q!C37,\"\")","v":""},{"$f":"Q!E37","v":"Backup /  Restore"},{"$f":"Q!O37","v":0},{"$f":"Q!P37","v":"flat"},{"$f":"Q!S37","v":0},{"$f":"Q!V37","v":0},{"$f":"Q!W37","v":0},"Q"]
[{"$f":"IF(G494>0,Q!C38,\"\")","v":""},{"$f":"Q!E38","v":"Archiving"},{"$f":"Q!O38","v":0},{"$f":"Q!P38","v":"flat"},{"$f":"Q!S38","v":0},{"$f":"Q!V38","v":0},{"$f":"Q!W38","v":0},"Q"]
[{"$f":"IF(G495>0,Q!C39,\"\")","v":""},{"$f":"Q!E39","v":0},{"$f":"Q!O39","v":0},{"$f":"Q!P39","v":0},{"$f":"Q!S39","v":0},{"$f":"Q!V39","v":0},{"$f":"Q!W39","v":0},"Q"]
[{"$f":"IF(G496>0,Q!C40,\"\")","v":""},{"$f":"Q!E40","v":0},{"$f":"Q!O40","v":0},{"$f":"Q!P40","v":0},{"$f":"Q!S40","v":0},{"$f":"Q!V40","v":0},{"$f":"Q!W40","v":0},"Q"]
[{"$f":"IF(G497>0,Q!C41,\"\")","v":""},{"$f":"Q!E41","v":0},{"$f":"Q!O41","v":0},{"$f":"Q!P41","v":0},{"$f":"Q!S41","v":0},{"$f":"Q!V41","v":0},{"$f":"Q!W41","v":0},"Q"]
[{"$f":"IF(G498>0,Q!C42,\"\")","v":""},{"$f":"Q!E42","v":0},{"$f":"Q!O42","v":0},{"$f":"Q!P42","v":0},{"$f":"Q!S42","v":0},{"$f":"Q!V42","v":0},{"$f":"Q!W42","v":0},"Q"]
[{"$f":"IF(G499>0,Q!C43,\"\")","v":""},{"$f":"Q!E43","v":0},{"$f":"Q!O43","v":0},{"$f":"Q!P43","v":"allow"},{"$f":"Q!S43","v":0},{"$f":"Q!V43","v":0},{"$f":"Q!W43","v":0},"Q"]
[{"$f":"IF(G500>0,Q!C44,\"\")","v":""},{"$f":"Q!E44","v":0},{"$f":"Q!O44","v":0},{"$f":"Q!P44","v":"allow"},{"$f":"Q!S44","v":0},{"$f":"Q!V44","v":0},{"$f":"Q!W44","v":0},"Q"]
[{"$f":"IF(G501>0,Q!C45,\"\")","v":""},{"$f":"Q!E45","v":0},{"$f":"Q!O45","v":0},{"$f":"Q!P45","v":"flat"},{"$f":"Q!S45","v":0},{"$f":"Q!V45","v":0},{"$f":"Q!W45","v":0},"Q"]
[{"$f":"IF(G502>0,Q!C46,\"\")","v":""},{"$f":"Q!E46","v":0},{"$f":"Q!O46","v":0},{"$f":"Q!P46","v":"allow"},{"$f":"Q!S46","v":0},{"$f":"Q!V46","v":0},{"$f":"Q!W46","v":0},"Q"]
[{"$f":"IF(G503>0,Q!C47,\"\")","v":""},{"$f":"Q!E47","v":0},{"$f":"Q!O47","v":0},{"$f":"Q!P47","v":"allow"},{"$f":"Q!S47","v":0},{"$f":"Q!V47","v":0},{"$f":"Q!W47","v":0},"Q"]
[{"$f":"IF(G504>0,Q!C48,\"\")","v":""},{"$f":"Q!E48","v":0},{"$f":"Q!O48","v":0},{"$f":"Q!P48","v":0},{"$f":"Q!S48","v":0},{"$f":"Q!V48","v":0},{"$f":"Q!W48","v":0},"Q"]
[{"$f":"IF(G505>0,Q!C49,\"\")","v":""},{"$f":"Q!E49","v":0},{"$f":"Q!O49","v":0},{"$f":"Q!P49","v":0},{"$f":"Q!S49","v":0},{"$f":"Q!V49","v":0},{"$f":"Q!W49","v":0},"Q"]
[{"$f":"IF(G506>0,Q!C50,\"\")","v":""},{"$f":"Q!E50","v":0},{"$f":"Q!O50","v":0},{"$f":"Q!P50","v":0},{"$f":"Q!S50","v":0},{"$f":"Q!V50","v":0},{"$f":"Q!W50","v":0},"Q"]
[{"$f":"IF(G507>0,Q!C51,\"\")","v":""},{"$f":"Q!E51","v":0},{"$f":"Q!O51","v":0},{"$f":"Q!P51","v":0},{"$f":"Q!S51","v":0},{"$f":"Q!V51","v":0},{"$f":"Q!W51","v":0},"Q"]
[{"$f":"IF(G508>0,Q!C52,\"\")","v":""},{"$f":"Q!E52","v":0},{"$f":"Q!O52","v":0},{"$f":"Q!P52","v":"each"},{"$f":"Q!S52","v":0},{"$f":"Q!V52","v":0},{"$f":"Q!W52","v":0},"Q"]
[{"$f":"IF(G509>0,Q!C53,\"\")","v":""},{"$f":"Q!E53","v":0},{"$f":"Q!O53","v":0},{"$f":"Q!P53","v":"days"},{"$f":"Q!S53","v":0},{"$f":"Q!V53","v":0},{"$f":"Q!W53","v":0},"Q"]
[{"$f":"IF(G510>0,Q!C54,\"\")","v":""},{"$f":"Q!E54","v":0},{"$f":"Q!O54","v":0},{"$f":"Q!P54","v":"days"},{"$f":"Q!S54","v":0},{"$f":"Q!V54","v":0},{"$f":"Q!W54","v":0},"Q"]
[{"$f":"IF(G511>0,Q!C55,\"\")","v":""},{"$f":"Q!E55","v":0},{"$f":"Q!O55","v":0},{"$f":"Q!P55","v":"allow"},{"$f":"Q!S55","v":0},{"$f":"Q!V55","v":0},{"$f":"Q!W55","v":0},"Q"]
[{"$f":"IF(G512>0,Q!C56,\"\")","v":""},{"$f":"Q!E56","v":0},{"$f":"Q!O56","v":0},{"$f":"Q!P56","v":"allow"},{"$f":"Q!S56","v":0},{"$f":"Q!V56","v":0},{"$f":"Q!W56","v":0},"Q"]
[{"$f":"IF(G513>0,Q!C57,\"\")","v":""},{"$f":"Q!E57","v":0},{"$f":"Q!O57","v":0},{"$f":"Q!P57","v":"allow"},{"$f":"Q!S57","v":0},{"$f":"Q!V57","v":0},{"$f":"Q!W57","v":0},"Q"]
[{"$f":"IF(G514>0,Q!C58,\"\")","v":""},{"$f":"Q!E58","v":0},{"$f":"Q!O58","v":0},{"$f":"Q!P58","v":"allow"},{"$f":"Q!S58","v":0},{"$f":"Q!V58","v":0},{"$f":"Q!W58","v":0},"Q"]
[{"$f":"IF(G515>0,Q!C59,\"\")","v":""},{"$f":"Q!E59","v":0},{"$f":"Q!O59","v":0},{"$f":"Q!P59","v":"allow"},{"$f":"Q!S59","v":0},{"$f":"Q!V59","v":0},{"$f":"Q!W59","v":0},"Q"]
[{"$f":"IF(G516>0,Q!C60,\"\")","v":""},{"$f":"Q!E60","v":0},{"$f":"Q!O60","v":0},{"$f":"Q!P60","v":"days"},{"$f":"Q!S60","v":0},{"$f":"Q!V60","v":0},{"$f":"Q!W60","v":0},"Q"]
[null,null,null,null,null,{"$f":"Q!O61","v":"Total Q"},{"$f":"Q!W61","v":0},"Q"]
[]
["Line No","Line Title","Units","Unit Type","Rate","QTY","Estimate"]
[{"$f":"IF(G520>0,'R'!C7,\"\")","v":""},{"$f":"'R'!E7","v":"Aditional Cleanup"},{"$f":"'R'!O7","v":0},{"$f":"'R'!P7","v":"hours"},{"$f":"'R'!S7","v":0},{"$f":"'R'!V7","v":0},{"$f":"'R'!W7","v":0},"R"]
[{"$f":"IF(G521>0,'R'!C8,\"\")","v":""},{"$f":"'R'!E8","v":"Re-position / Re-composite"},{"$f":"'R'!O8","v":0},{"$f":"'R'!P8","v":"hours"},{"$f":"'R'!S8","v":0},{"$f":"'R'!V8","v":0},{"$f":"'R'!W8","v":0},"R"]
[{"$f":"IF(G522>0,'R'!C9,\"\")","v":""},{"$f":"'R'!E9","v":"Re-animate"},{"$f":"'R'!O9","v":0},{"$f":"'R'!P9","v":"hours"},{"$f":"'R'!S9","v":0},{"$f":"'R'!V9","v":0},{"$f":"'R'!W9","v":0},"R"]
[{"$f":"IF(G523>0,'R'!C10,\"\")","v":""},{"$f":"'R'!E10","v":"Frame Extension"},{"$f":"'R'!O10","v":0},{"$f":"'R'!P10","v":"hours"},{"$f":"'R'!S10","v":0},{"$f":"'R'!V10","v":0},{"$f":"'R'!W10","v":0},"R"]
[{"$f":"IF(G524>0,'R'!C11,\"\")","v":""},{"$f":"'R'!E11","v":"Pre-Roll Versions"},{"$f":"'R'!O11","v":0},{"$f":"'R'!P11","v":"flat"},{"$f":"'R'!S11","v":0},{"$f":"'R'!V11","v":0},{"$f":"'R'!W11","v":0},"R"]
[{"$f":"IF(G525>0,'R'!C12,\"\")","v":""},{"$f":"'R'!E12","v":0},{"$f":"'R'!O12","v":0},{"$f":"'R'!P12","v":0},{"$f":"'R'!S12","v":0},{"$f":"'R'!V12","v":0},{"$f":"'R'!W12","v":0},"R"]
[{"$f":"IF(G526>0,'R'!C13,\"\")","v":""},{"$f":"'R'!E13","v":0},{"$f":"'R'!O13","v":0},{"$f":"'R'!P13","v":0},{"$f":"'R'!S13","v":0},{"$f":"'R'!V13","v":0},{"$f":"'R'!W13","v":0},"R"]
[{"$f":"IF(G527>0,'R'!C14,\"\")","v":""},{"$f":"'R'!E14","v":0},{"$f":"'R'!O14","v":0},{"$f":"'R'!P14","v":0},{"$f":"'R'!S14","v":0},{"$f":"'R'!V14","v":0},{"$f":"'R'!W14","v":0},"R"]
[{"$f":"IF(G528>0,'R'!C15,\"\")","v":""},{"$f":"'R'!E15","v":0},{"$f":"'R'!O15","v":0},{"$f":"'R'!P15","v":0},{"$f":"'R'!S15","v":0},{"$f":"'R'!V15","v":0},{"$f":"'R'!W15","v":0},"R"]
[{"$f":"IF(G529>0,'R'!C16,\"\")","v":""},{"$f":"'R'!E16","v":"Additional Grading"},{"$f":"'R'!O16","v":0},{"$f":"'R'!P16","v":"hours"},{"$f":"'R'!S16","v":0},{"$f":"'R'!V16","v":0},{"$f":"'R'!W16","v":0},"R"]
[{"$f":"IF(G530>0,'R'!C17,\"\")","v":""},{"$f":"'R'!E17","v":"File Versioning / Compression"},{"$f":"'R'!O17","v":0},{"$f":"'R'!P17","v":"hours"},{"$f":"'R'!S17","v":0},{"$f":"'R'!V17","v":0},{"$f":"'R'!W17","v":0},"R"]
[{"$f":"IF(G531>0,'R'!C18,\"\")","v":""},{"$f":"'R'!E18","v":"Reformatting 1 x 1"},{"$f":"'R'!O18","v":0},{"$f":"'R'!P18","v":"hours"},{"$f":"'R'!S18","v":0},{"$f":"'R'!V18","v":0},{"$f":"'R'!W18","v":0},"R"]
[{"$f":"IF(G532>0,'R'!C19,\"\")","v":""},{"$f":"'R'!E19","v":"Reformatting 9 x 16"},{"$f":"'R'!O19","v":0},{"$f":"'R'!P19","v":"hours"},{"$f":"'R'!S19","v":0},{"$f":"'R'!V19","v":0},{"$f":"'R'!W19","v":0},"R"]
[{"$f":"IF(G533>0,'R'!C20,\"\")","v":""},{"$f":"'R'!E20","v":"Reformatting 4 x 3"},{"$f":"'R'!O20","v":0},{"$f":"'R'!P20","v":"hours"},{"$f":"'R'!S20","v":0},{"$f":"'R'!V20","v":0},{"$f":"'R'!W20","v":0},"R"]
[{"$f":"IF(G534>0,'R'!C21,\"\")","v":""},{"$f":"'R'!E21","v":"Reformatting 5 x 4"},{"$f":"'R'!O21","v":0},{"$f":"'R'!P21","v":"hours"},{"$f":"'R'!S21","v":0},{"$f":"'R'!V21","v":0},{"$f":"'R'!W21","v":0},"R"]
[{"$f":"IF(G535>0,'R'!C22,\"\")","v":""},{"$f":"'R'!E22","v":0},{"$f":"'R'!O22","v":0},{"$f":"'R'!P22","v":"hours"},{"$f":"'R'!S22","v":0},{"$f":"'R'!V22","v":0},{"$f":"'R'!W22","v":0},"R"]
[{"$f":"IF(G536>0,'R'!C23,\"\")","v":""},{"$f":"'R'!E23","v":0},{"$f":"'R'!O23","v":0},{"$f":"'R'!P23","v":0},{"$f":"'R'!S23","v":0},{"$f":"'R'!V23","v":0},{"$f":"'R'!W23","v":0},"R"]
[{"$f":"IF(G537>0,'R'!C24,\"\")","v":""},{"$f":"'R'!E24","v":0},{"$f":"'R'!O24","v":0},{"$f":"'R'!P24","v":0},{"$f":"'R'!S24","v":0},{"$f":"'R'!V24","v":0},{"$f":"'R'!W24","v":0},"R"]
[{"$f":"IF(G538>0,'R'!C25,\"\")","v":""},{"$f":"'R'!E25","v":"Reframing 1 x 1"},{"$f":"'R'!O25","v":0},{"$f":"'R'!P25","v":"hours"},{"$f":"'R'!S25","v":0},{"$f":"'R'!V25","v":0},{"$f":"'R'!W25","v":0},"R"]
[{"$f":"IF(G539>0,'R'!C26,\"\")","v":""},{"$f":"'R'!E26","v":"Reframing  9 x 16"},{"$f":"'R'!O26","v":0},{"$f":"'R'!P26","v":"hours"},{"$f":"'R'!S26","v":0},{"$f":"'R'!V26","v":0},{"$f":"'R'!W26","v":0},"R"]
[{"$f":"IF(G540>0,'R'!C27,\"\")","v":""},{"$f":"'R'!E27","v":"Reframing  4 x 3"},{"$f":"'R'!O27","v":0},{"$f":"'R'!P27","v":"hours"},{"$f":"'R'!S27","v":0},{"$f":"'R'!V27","v":0},{"$f":"'R'!W27","v":0},"R"]
[{"$f":"IF(G541>0,'R'!C28,\"\")","v":""},{"$f":"'R'!E28","v":"Reframing  5 x 4"},{"$f":"'R'!O28","v":0},{"$f":"'R'!P28","v":"hours"},{"$f":"'R'!S28","v":0},{"$f":"'R'!V28","v":0},{"$f":"'R'!W28","v":0},"R"]
[{"$f":"IF(G542>0,'R'!C29,\"\")","v":""},{"$f":"'R'!E29","v":0},{"$f":"'R'!O29","v":0},{"$f":"'R'!P29","v":0},{"$f":"'R'!S29","v":0},{"$f":"'R'!V29","v":0},{"$f":"'R'!W29","v":0},"R"]
[{"$f":"IF(G543>0,'R'!C30,\"\")","v":""},{"$f":"'R'!E30","v":0},{"$f":"'R'!O30","v":0},{"$f":"'R'!P30","v":0},{"$f":"'R'!S30","v":0},{"$f":"'R'!V30","v":0},{"$f":"'R'!W30","v":0},"R"]
[{"$f":"IF(G544>0,'R'!C31,\"\")","v":""},{"$f":"'R'!E31","v":0},{"$f":"'R'!O31","v":0},{"$f":"'R'!P31","v":0},{"$f":"'R'!S31","v":0},{"$f":"'R'!V31","v":0},{"$f":"'R'!W31","v":0},"R"]
[{"$f":"IF(G545>0,'R'!C32,\"\")","v":""},{"$f":"'R'!E32","v":0},{"$f":"'R'!O32","v":0},{"$f":"'R'!P32","v":0},{"$f":"'R'!S32","v":0},{"$f":"'R'!V32","v":0},{"$f":"'R'!W32","v":0},"R"]
[{"$f":"IF(G546>0,'R'!C33,\"\")","v":""},{"$f":"'R'!E33","v":0},{"$f":"'R'!O33","v":0},{"$f":"'R'!P33","v":0},{"$f":"'R'!S33","v":0},{"$f":"'R'!V33","v":0},{"$f":"'R'!W33","v":0},"R"]
[{"$f":"IF(G547>0,'R'!C34,\"\")","v":""},{"$f":"'R'!E34","v":"Social mixes"},{"$f":"'R'!O34","v":0},{"$f":"'R'!P34","v":"hours"},{"$f":"'R'!S34","v":0},{"$f":"'R'!V34","v":0},{"$f":"'R'!W34","v":0},"R"]
[{"$f":"IF(G548>0,'R'!C35,\"\")","v":""},{"$f":"'R'!E35","v":"Social Music Edits"},{"$f":"'R'!O35","v":0},{"$f":"'R'!P35","v":"hours"},{"$f":"'R'!S35","v":0},{"$f":"'R'!V35","v":0},{"$f":"'R'!W35","v":0},"R"]
[{"$f":"IF(G549>0,'R'!C36,\"\")","v":""},{"$f":"'R'!E36","v":"Additional VO Record"},{"$f":"'R'!O36","v":0},{"$f":"'R'!P36","v":"hours"},{"$f":"'R'!S36","v":0},{"$f":"'R'!V36","v":0},{"$f":"'R'!W36","v":0},"R"]
[{"$f":"IF(G550>0,'R'!C37,\"\")","v":""},{"$f":"'R'!E37","v":0},{"$f":"'R'!O37","v":0},{"$f":"'R'!P37","v":0},{"$f":"'R'!S37","v":0},{"$f":"'R'!V37","v":0},{"$f":"'R'!W37","v":0},"R"]
[{"$f":"IF(G551>0,'R'!C38,\"\")","v":""},{"$f":"'R'!E38","v":0},{"$f":"'R'!O38","v":0},{"$f":"'R'!P38","v":0},{"$f":"'R'!S38","v":0},{"$f":"'R'!V38","v":0},{"$f":"'R'!W38","v":0},"R"]
[{"$f":"IF(G552>0,'R'!C39,\"\")","v":""},{"$f":"'R'!E39","v":0},{"$f":"'R'!O39","v":0},{"$f":"'R'!P39","v":0},{"$f":"'R'!S39","v":0},{"$f":"'R'!V39","v":0},{"$f":"'R'!W39","v":0},"R"]
[{"$f":"IF(G553>0,'R'!C40,\"\")","v":""},{"$f":"'R'!E40","v":0},{"$f":"'R'!O40","v":0},{"$f":"'R'!P40","v":0},{"$f":"'R'!S40","v":0},{"$f":"'R'!V40","v":0},{"$f":"'R'!W40","v":0},"R"]
[{"$f":"IF(G554>0,'R'!C41,\"\")","v":""},{"$f":"'R'!E41","v":0},{"$f":"'R'!O41","v":0},{"$f":"'R'!P41","v":0},{"$f":"'R'!S41","v":0},{"$f":"'R'!V41","v":0},{"$f":"'R'!W41","v":0},"R"]
[{"$f":"IF(G555>0,'R'!C42,\"\")","v":""},{"$f":"'R'!E42","v":0},{"$f":"'R'!O42","v":0},{"$f":"'R'!P42","v":0},{"$f":"'R'!S42","v":0},{"$f":"'R'!V42","v":0},{"$f":"'R'!W42","v":0},"R"]
[{"$f":"IF(G556>0,'R'!C43,\"\")","v":""},{"$f":"'R'!E43","v":"Additional Drives"},{"$f":"'R'!O43","v":0},{"$f":"'R'!P43","v":"each"},{"$f":"'R'!S43","v":0},{"$f":"'R'!V43","v":0},{"$f":"'R'!W43","v":0},"R"]
[{"$f":"IF(G557>0,'R'!C44,\"\")","v":""},{"$f":"'R'!E44","v":"Postings / Digital Delivery / QC"},{"$f":"'R'!O44","v":0},{"$f":"'R'!P44","v":"allow"},{"$f":"'R'!S44","v":0},{"$f":"'R'!V44","v":0},{"$f":"'R'!W44","v":0},"R"]
[{"$f":"IF(G558>0,'R'!C45,\"\")","v":""},{"$f":"'R'!E45","v":0},{"$f":"'R'!O45","v":0},{"$f":"'R'!P45","v":0},{"$f":"'R'!S45","v":0},{"$f":"'R'!V45","v":0},{"$f":"'R'!W45","v":0},"R"]
[{"$f":"IF(G559>0,'R'!C46,\"\")","v":""},{"$f":"'R'!E46","v":0},{"$f":"'R'!O46","v":0},{"$f":"'R'!P46","v":0},{"$f":"'R'!S46","v":0},{"$f":"'R'!V46","v":0},{"$f":"'R'!W46","v":0},"R"]
[{"$f":"IF(G560>0,'R'!C47,\"\")","v":""},{"$f":"'R'!E47","v":0},{"$f":"'R'!O47","v":0},{"$f":"'R'!P47","v":0},{"$f":"'R'!S47","v":0},{"$f":"'R'!V47","v":0},{"$f":"'R'!W47","v":0},"R"]
[{"$f":"IF(G561>0,'R'!C48,\"\")","v":""},{"$f":"'R'!E48","v":0},{"$f":"'R'!O48","v":0},{"$f":"'R'!P48","v":0},{"$f":"'R'!S48","v":0},{"$f":"'R'!V48","v":0},{"$f":"'R'!W48","v":0},"R"]
[{"$f":"IF(G562>0,'R'!C49,\"\")","v":""},{"$f":"'R'!E49","v":0},{"$f":"'R'!O49","v":0},{"$f":"'R'!P49","v":0},{"$f":"'R'!S49","v":0},{"$f":"'R'!V49","v":0},{"$f":"'R'!W49","v":0},"R"]
[{"$f":"IF(G563>0,'R'!C50,\"\")","v":""},{"$f":"'R'!E50","v":0},{"$f":"'R'!O50","v":0},{"$f":"'R'!P50","v":0},{"$f":"'R'!S50","v":0},{"$f":"'R'!V50","v":0},{"$f":"'R'!W50","v":0},"R"]
[{"$f":"IF(G564>0,'R'!C51,\"\")","v":""},{"$f":"'R'!E51","v":0},{"$f":"'R'!O51","v":0},{"$f":"'R'!P51","v":0},{"$f":"'R'!S51","v":0},{"$f":"'R'!V51","v":0},{"$f":"'R'!W51","v":0},"R"]
[{"$f":"IF(G565>0,'R'!C52,\"\")","v":""},{"$f":"'R'!E52","v":"Additional Drives"},{"$f":"'R'!O52","v":0},{"$f":"'R'!P52","v":"each"},{"$f":"'R'!S52","v":0},{"$f":"'R'!V52","v":0},{"$f":"'R'!W52","v":0},"R"]
[{"$f":"IF(G566>0,'R'!C53,\"\")","v":""},{"$f":"'R'!E53","v":"Postings / Digital Delivery / QC"},{"$f":"'R'!O53","v":0},{"$f":"'R'!P53","v":"allow"},{"$f":"'R'!S53","v":0},{"$f":"'R'!V53","v":0},{"$f":"'R'!W53","v":0},"R"]
[{"$f":"IF(G567>0,'R'!C54,\"\")","v":""},{"$f":"'R'!E54","v":0},{"$f":"'R'!O54","v":0},{"$f":"'R'!P54","v":0},{"$f":"'R'!S54","v":0},{"$f":"'R'!V54","v":0},{"$f":"'R'!W54","v":0},"R"]
[{"$f":"IF(G568>0,'R'!C55,\"\")","v":""},{"$f":"'R'!E55","v":0},{"$f":"'R'!O55","v":0},{"$f":"'R'!P55","v":0},{"$f":"'R'!S55","v":0},{"$f":"'R'!V55","v":0},{"$f":"'R'!W55","v":0},"R"]
[{"$f":"IF(G569>0,'R'!C56,\"\")","v":""},{"$f":"'R'!E56","v":0},{"$f":"'R'!O56","v":0},{"$f":"'R'!P56","v":0},{"$f":"'R'!S56","v":0},{"$f":"'R'!V56","v":0},{"$f":"'R'!W56","v":0},"R"]
[{"$f":"IF(G570>0,'R'!C57,\"\")","v":""},{"$f":"'R'!E57","v":0},{"$f":"'R'!O57","v":0},{"$f":"'R'!P57","v":0},{"$f":"'R'!S57","v":0},{"$f":"'R'!V57","v":0},{"$f":"'R'!W57","v":0},"R"]
[{"$f":"IF(G571>0,'R'!C58,\"\")","v":""},{"$f":"'R'!E58","v":0},{"$f":"'R'!O58","v":0},{"$f":"'R'!P58","v":0},{"$f":"'R'!S58","v":0},{"$f":"'R'!V58","v":0},{"$f":"'R'!W58","v":0},"R"]
[{"$f":"IF(G572>0,'R'!C59,\"\")","v":""},{"$f":"'R'!E59","v":0},{"$f":"'R'!O59","v":0},{"$f":"'R'!P59","v":0},{"$f":"'R'!S59","v":0},{"$f":"'R'!V59","v":0},{"$f":"'R'!W59","v":0},"R"]
[{"$f":"IF(G573>0,'R'!C60,\"\")","v":""},{"$f":"'R'!E60","v":0},{"$f":"'R'!O60","v":0},{"$f":"'R'!P60","v":0},{"$f":"'R'!S60","v":0},{"$f":"'R'!V60","v":0},{"$f":"'R'!W60","v":0},"R"]
[null,null,null,null,{"$f":"'R'!S61","v":0},{"$f":"'R'!O61","v":"Total R"},{"$f":"'R'!W61","v":0},"R"]
[]
["Line No","Line Title","Units","Unit Type","Rate","QTY","Estimate"]
[{"$f":"IF(G577>0,S!C7,\"\")","v":""},{"$f":"S!E7","v":"Pre-Load, Encode and Mix Prep"},{"$f":"S!O7","v":0},{"$f":"S!P7","v":"hours"},{"$f":"S!S7","v":0},{"$f":"S!V7","v":0},{"$f":"S!W7","v":0},"S",7]
[{"$f":"IF(G578>0,S!C8,\"\")","v":""},{"$f":"S!E8","v":"Sound Effects / Music Search"},{"$f":"S!O8","v":0},{"$f":"S!P8","v":"hours"},{"$f":"S!S8","v":0},{"$f":"S!V8","v":0},{"$f":"S!W8","v":0},"S"]
[{"$f":"IF(G579>0,S!C9,\"\")","v":""},{"$f":"S!E9","v":"Voice Casting"},{"$f":"S!O9","v":0},{"$f":"S!P9","v":"hours"},{"$f":"S!S9","v":0},{"$f":"S!V9","v":0},{"$f":"S!W9","v":0},"S"]
[{"$f":"IF(G580>0,S!C10,\"\")","v":""},{"$f":"S!E10","v":"Transcription / Translation"},{"$f":"S!O10","v":0},{"$f":"S!P10","v":"hours"},{"$f":"S!S10","v":0},{"$f":"S!V10","v":0},{"$f":"S!W10","v":0},"S"]
[{"$f":"IF(G581>0,S!C11,\"\")","v":""},{"$f":"S!E11","v":0},{"$f":"S!O11","v":0},{"$f":"S!P11","v":0},{"$f":"S!S11","v":0},{"$f":"S!V11","v":0},{"$f":"S!W11","v":0},"S"]
[{"$f":"IF(G582>0,S!C12,\"\")","v":""},{"$f":"S!E12","v":0},{"$f":"S!O12","v":0},{"$f":"S!P12","v":0},{"$f":"S!S12","v":0},{"$f":"S!V12","v":0},{"$f":"S!W12","v":0},"S"]
[{"$f":"IF(G583>0,S!C13,\"\")","v":""},{"$f":"S!E13","v":0},{"$f":"S!O13","v":0},{"$f":"S!P13","v":0},{"$f":"S!S13","v":0},{"$f":"S!V13","v":0},{"$f":"S!W13","v":0},"S"]
[{"$f":"IF(G584>0,S!C14,\"\")","v":""},{"$f":"S!E14","v":"VO Record"},{"$f":"S!O14","v":0},{"$f":"S!P14","v":"hours"},{"$f":"S!S14","v":0},{"$f":"S!V14","v":0},{"$f":"S!W14","v":0},"S"]
[{"$f":"IF(G585>0,S!C15,\"\")","v":""},{"$f":"S!E15","v":"ADR"},{"$f":"S!O15","v":0},{"$f":"S!P15","v":"hours"},{"$f":"S!S15","v":0},{"$f":"S!V15","v":0},{"$f":"S!W15","v":0},"S"]
[{"$f":"IF(G586>0,S!C16,\"\")","v":""},{"$f":"S!E16","v":"5.1 Mix"},{"$f":"S!O16","v":0},{"$f":"S!P16","v":"hours"},{"$f":"S!S16","v":0},{"$f":"S!V16","v":0},{"$f":"S!W16","v":0},"S"]
[{"$f":"IF(G587>0,S!C17,\"\")","v":""},{"$f":"S!E17","v":"Other Format Mixing"},{"$f":"S!O17","v":0},{"$f":"S!P17","v":"hours"},{"$f":"S!S17","v":0},{"$f":"S!V17","v":0},{"$f":"S!W17","v":0},"S"]
[{"$f":"IF(G588>0,S!C18,\"\")","v":""},{"$f":"S!E18","v":"Record and Mix "},{"$f":"S!O18","v":0},{"$f":"S!P18","v":"hours"},{"$f":"S!S18","v":0},{"$f":"S!V18","v":0},{"$f":"S!W18","v":0},"S"]
[{"$f":"IF(G589>0,S!C19,\"\")","v":""},{"$f":"S!E19","v":"Scratch Record"},{"$f":"S!O19","v":0},{"$f":"S!P19","v":"hours"},{"$f":"S!S19","v":0},{"$f":"S!V19","v":0},{"$f":"S!W19","v":0},"S"]
[{"$f":"IF(G590>0,S!C20,\"\")","v":""},{"$f":"S!E20","v":"Record and Mix  - Overtime"},{"$f":"S!O20","v":0},{"$f":"S!P20","v":"hours"},{"$f":"S!S20","v":0},{"$f":"S!V20","v":0},{"$f":"S!W20","v":0},"S"]
[{"$f":"IF(G591>0,S!C21,\"\")","v":""},{"$f":"S!E21","v":0},{"$f":"S!O21","v":0},{"$f":"S!P21","v":0},{"$f":"S!S21","v":0},{"$f":"S!V21","v":0},{"$f":"S!W21","v":0},"S"]
[{"$f":"IF(G592>0,S!C22,\"\")","v":""},{"$f":"S!E22","v":0},{"$f":"S!O22","v":0},{"$f":"S!P22","v":0},{"$f":"S!S22","v":0},{"$f":"S!V22","v":0},{"$f":"S!W22","v":0},"S"]
[{"$f":"IF(G593>0,S!C23,\"\")","v":""},{"$f":"S!E23","v":"Music Licensing (Stock/Original)"},{"$f":"S!O23","v":0},{"$f":"S!P23","v":"allow"},{"$f":"S!S23","v":0},{"$f":"S!V23","v":0},{"$f":"S!W23","v":0},"S"]
[{"$f":"IF(G594>0,S!C24,\"\")","v":""},{"$f":"S!E24","v":"Sound Effects "},{"$f":"S!O24","v":0},{"$f":"S!P24","v":"hours"},{"$f":"S!S24","v":0},{"$f":"S!V24","v":0},{"$f":"S!W24","v":0},"S"]
[{"$f":"IF(G595>0,S!C25,\"\")","v":""},{"$f":"S!E25","v":"Sound Design"},{"$f":"S!O25","v":0},{"$f":"S!P25","v":"allow"},{"$f":"S!S25","v":0},{"$f":"S!V25","v":0},{"$f":"S!W25","v":0},"S"]
[{"$f":"IF(G596>0,S!C26,\"\")","v":""},{"$f":"S!E26","v":"Digital Edit"},{"$f":"S!O26","v":0},{"$f":"S!P26","v":"hours"},{"$f":"S!S26","v":0},{"$f":"S!V26","v":0},{"$f":"S!W26","v":0},"S"]
[{"$f":"IF(G597>0,S!C27,\"\")","v":""},{"$f":"S!E27","v":0},{"$f":"S!O27","v":0},{"$f":"S!P27","v":0},{"$f":"S!S27","v":0},{"$f":"S!V27","v":0},{"$f":"S!W27","v":0},"S"]
[{"$f":"IF(G598>0,S!C28,\"\")","v":""},{"$f":"S!E28","v":0},{"$f":"S!O28","v":0},{"$f":"S!P28","v":0},{"$f":"S!S28","v":0},{"$f":"S!V28","v":0},{"$f":"S!W28","v":0},"S"]
[{"$f":"IF(G599>0,S!C29,\"\")","v":""},{"$f":"S!E29","v":0},{"$f":"S!O29","v":0},{"$f":"S!P29","v":0},{"$f":"S!S29","v":0},{"$f":"S!V29","v":0},{"$f":"S!W29","v":0},"S"]
[{"$f":"IF(G600>0,S!C30,\"\")","v":""},{"$f":"S!E30","v":"Remote Studio Costs"},{"$f":"S!O30","v":0},{"$f":"S!P30","v":"hours"},{"$f":"S!S30","v":0},{"$f":"S!V30","v":0},{"$f":"S!W30","v":0},"S"]
[{"$f":"IF(G601>0,S!C31,\"\")","v":""},{"$f":"S!E31","v":"Digital Patch: ISDN"},{"$f":"S!O31","v":0},{"$f":"S!P31","v":"hours"},{"$f":"S!S31","v":0},{"$f":"S!V31","v":0},{"$f":"S!W31","v":0},"S"]
[{"$f":"IF(G602>0,S!C32,\"\")","v":""},{"$f":"S!E32","v":"Digital Patch: ISDN INT'L"},{"$f":"S!O32","v":0},{"$f":"S!P32","v":"hours"},{"$f":"S!S32","v":0},{"$f":"S!V32","v":0},{"$f":"S!W32","v":0},"S"]
[{"$f":"IF(G603>0,S!C33,\"\")","v":""},{"$f":"S!E33","v":"Digital Patch: Source Connect "},{"$f":"S!O33","v":0},{"$f":"S!P33","v":"hours"},{"$f":"S!S33","v":0},{"$f":"S!V33","v":0},{"$f":"S!W33","v":0},"S"]
[{"$f":"IF(G604>0,S!C34,\"\")","v":""},{"$f":"S!E34","v":"Digital Patch: Skype / Phone"},{"$f":"S!O34","v":0},{"$f":"S!P34","v":"hours"},{"$f":"S!S34","v":0},{"$f":"S!V34","v":0},{"$f":"S!W34","v":0},"S"]
[{"$f":"IF(G605>0,S!C35,\"\")","v":""},{"$f":"S!E35","v":"Field Recording"},{"$f":"S!O35","v":0},{"$f":"S!P35","v":"days"},{"$f":"S!S35","v":0},{"$f":"S!V35","v":0},{"$f":"S!W35","v":0},"S"]
[{"$f":"IF(G606>0,S!C36,\"\")","v":""},{"$f":"S!E36","v":0},{"$f":"S!O36","v":0},{"$f":"S!P36","v":0},{"$f":"S!S36","v":0},{"$f":"S!V36","v":0},{"$f":"S!W36","v":0},"S"]
[{"$f":"IF(G607>0,S!C37,\"\")","v":""},{"$f":"S!E37","v":0},{"$f":"S!O37","v":0},{"$f":"S!P37","v":0},{"$f":"S!S37","v":0},{"$f":"S!V37","v":0},{"$f":"S!W37","v":0},"S"]
[{"$f":"IF(G608>0,S!C38,\"\")","v":""},{"$f":"S!E38","v":0},{"$f":"S!O38","v":0},{"$f":"S!P38","v":0},{"$f":"S!S38","v":0},{"$f":"S!V38","v":0},{"$f":"S!W38","v":0},"S"]
[{"$f":"IF(G609>0,S!C39,\"\")","v":""},{"$f":"S!E39","v":"Media"},{"$f":"S!O39","v":0},{"$f":"S!P39","v":"allow"},{"$f":"S!S39","v":0},{"$f":"S!V39","v":0},{"$f":"S!W39","v":0},"S"]
[{"$f":"IF(G610>0,S!C40,\"\")","v":""},{"$f":"S!E40","v":"Digital File Creation"},{"$f":"S!O40","v":0},{"$f":"S!P40","v":"allow"},{"$f":"S!S40","v":0},{"$f":"S!V40","v":0},{"$f":"S!W40","v":0},"S"]
[{"$f":"IF(G611>0,S!C41,\"\")","v":""},{"$f":"S!E41","v":"Uploads & Machine Room"},{"$f":"S!O41","v":0},{"$f":"S!P41","v":"allow"},{"$f":"S!S41","v":0},{"$f":"S!V41","v":0},{"$f":"S!W41","v":0},"S"]
[{"$f":"IF(G612>0,S!C42,\"\")","v":""},{"$f":"S!E42","v":"Archive"},{"$f":"S!O42","v":0},{"$f":"S!P42","v":"allow"},{"$f":"S!S42","v":0},{"$f":"S!V42","v":0},{"$f":"S!W42","v":0},"S"]
[{"$f":"IF(G613>0,S!C43,\"\")","v":""},{"$f":"S!E43","v":"Audio Relay"},{"$f":"S!O43","v":0},{"$f":"S!P43","v":"each"},{"$f":"S!S43","v":0},{"$f":"S!V43","v":0},{"$f":"S!W43","v":0},"S"]
[{"$f":"IF(G614>0,S!C44,\"\")","v":""},{"$f":"S!E44","v":"Facility Overtime "},{"$f":"S!O44","v":0},{"$f":"S!P44","v":"hours"},{"$f":"S!S44","v":0},{"$f":"S!V44","v":0},{"$f":"S!W44","v":0},"S"]
[{"$f":"IF(G615>0,S!C45,\"\")","v":""},{"$f":"S!E45","v":"Weekend Key Fee"},{"$f":"S!O45","v":0},{"$f":"S!P45","v":"days"},{"$f":"S!S45","v":0},{"$f":"S!V45","v":0},{"$f":"S!W45","v":0},"S"]
[{"$f":"IF(G616>0,S!C46,\"\")","v":""},{"$f":"S!E46","v":"Transfer & Stock"},{"$f":"S!O46","v":0},{"$f":"S!P46","v":"allow"},{"$f":"S!S46","v":0},{"$f":"S!V46","v":0},{"$f":"S!W46","v":0},"S"]
[{"$f":"IF(G617>0,S!C47,\"\")","v":""},{"$f":"S!E47","v":0},{"$f":"S!O47","v":0},{"$f":"S!P47","v":0},{"$f":"S!S47","v":0},{"$f":"S!V47","v":0},{"$f":"S!W47","v":0},"S"]
[{"$f":"IF(G618>0,S!C48,\"\")","v":""},{"$f":"S!E48","v":"Deliveries & Messengers"},{"$f":"S!O48","v":0},{"$f":"S!P48","v":"allow"},{"$f":"S!S48","v":0},{"$f":"S!V48","v":0},{"$f":"S!W48","v":0},"S"]
[{"$f":"IF(G619>0,S!C49,\"\")","v":""},{"$f":"S!E49","v":"Shipping"},{"$f":"S!O49","v":0},{"$f":"S!P49","v":"allow"},{"$f":"S!S49","v":0},{"$f":"S!V49","v":0},{"$f":"S!W49","v":0},"S"]
[{"$f":"IF(G620>0,S!C50,\"\")","v":""},{"$f":"S!E50","v":"Inventory/Packing"},{"$f":"S!O50","v":0},{"$f":"S!P50","v":"allow"},{"$f":"S!S50","v":0},{"$f":"S!V50","v":0},{"$f":"S!W50","v":0},"S"]
[{"$f":"IF(G621>0,S!C51,\"\")","v":""},{"$f":"S!E51","v":"Shipping to Storage"},{"$f":"S!O51","v":0},{"$f":"S!P51","v":"allow"},{"$f":"S!S51","v":0},{"$f":"S!V51","v":0},{"$f":"S!W51","v":0},"S"]
[{"$f":"IF(G622>0,S!C52,\"\")","v":""},{"$f":"S!E52","v":0},{"$f":"S!O52","v":0},{"$f":"S!P52","v":0},{"$f":"S!S52","v":0},{"$f":"S!V52","v":0},{"$f":"S!W52","v":0},"S"]
[{"$f":"IF(G623>0,S!C53,\"\")","v":""},{"$f":"S!E53","v":0},{"$f":"S!O53","v":0},{"$f":"S!P53","v":"each"},{"$f":"S!S53","v":0},{"$f":"S!V53","v":0},{"$f":"S!W53","v":0},"S"]
[{"$f":"IF(G624>0,S!C54,\"\")","v":""},{"$f":"S!E54","v":0},{"$f":"S!O54","v":0},{"$f":"S!P54","v":"days"},{"$f":"S!S54","v":0},{"$f":"S!V54","v":0},{"$f":"S!W54","v":0},"S"]
[{"$f":"IF(G625>0,S!C55,\"\")","v":""},{"$f":"S!E55","v":0},{"$f":"S!O55","v":0},{"$f":"S!P55","v":"days"},{"$f":"S!S55","v":0},{"$f":"S!V55","v":0},{"$f":"S!W55","v":0},"S"]
[{"$f":"IF(G626>0,S!C56,\"\")","v":""},{"$f":"S!E56","v":0},{"$f":"S!O56","v":0},{"$f":"S!P56","v":"allow"},{"$f":"S!S56","v":0},{"$f":"S!V56","v":0},{"$f":"S!W56","v":0},"S"]
[{"$f":"IF(G627>0,S!C57,\"\")","v":""},{"$f":"S!E57","v":0},{"$f":"S!O57","v":0},{"$f":"S!P57","v":"allow"},{"$f":"S!S57","v":0},{"$f":"S!V57","v":0},{"$f":"S!W57","v":0},"S"]
[{"$f":"IF(G628>0,S!C58,\"\")","v":""},{"$f":"S!E58","v":0},{"$f":"S!O58","v":0},{"$f":"S!P58","v":0},{"$f":"S!S58","v":0},{"$f":"S!V58","v":0},{"$f":"S!W58","v":0},"S"]
[{"$f":"IF(G629>0,S!C59,\"\")","v":""},{"$f":"S!E59","v":0},{"$f":"S!O59","v":0},{"$f":"S!P59","v":0},{"$f":"S!S59","v":0},{"$f":"S!V59","v":0},{"$f":"S!W59","v":0},"S"]
[{"$f":"IF(G630>0,S!C60,\"\")","v":""},{"$f":"S!E60","v":0},{"$f":"S!O60","v":0},{"$f":"S!P60","v":0},{"$f":"S!S60","v":0},{"$f":"S!V60","v":0},{"$f":"S!W60","v":0},"S"]
[null,null,null,null,null,{"$f":"S!O61","v":"Total S"},{"$f":"S!W61","v":0},"S"]
[]
["Line No","Line Title","Units","Unit Type","Rate","QTY","Estimate"]
[{"$f":"IF(G634>0,T!C7,\"\")","v":""},{"$f":"T!E7","v":"Color Grading Prep"},{"$f":"T!O7","v":0},{"$f":"T!P7","v":"hrs"},{"$f":"T!S7","v":0},{"$f":"T!V7","v":0},{"$f":"T!W7","v":0},"T"]
[{"$f":"IF(G635>0,T!C8,\"\")","v":""},{"$f":"T!E8","v":"Color Grading"},{"$f":"T!O8","v":0},{"$f":"T!P8","v":"hrs"},{"$f":"T!S8","v":0},{"$f":"T!V8","v":0},{"$f":"T!W8","v":0},"T"]
[{"$f":"IF(G636>0,T!C9,\"\")","v":""},{"$f":"T!E9","v":"Pre Load/Scanning"},{"$f":"T!O9","v":0},{"$f":"T!P9","v":"each"},{"$f":"T!S9","v":0},{"$f":"T!V9","v":0},{"$f":"T!W9","v":0},"T"]
[{"$f":"IF(G637>0,T!C10,\"\")","v":""},{"$f":"T!E10","v":"Data I/O"},{"$f":"T!O10","v":0},{"$f":"T!P10","v":"each"},{"$f":"T!S10","v":0},{"$f":"T!V10","v":0},{"$f":"T!W10","v":0},"T"]
[{"$f":"IF(G638>0,T!C11,\"\")","v":""},{"$f":"T!E11","v":"Transfers"},{"$f":"T!O11","v":0},{"$f":"T!P11","v":"each"},{"$f":"T!S11","v":0},{"$f":"T!V11","v":0},{"$f":"T!W11","v":0},"T"]
[{"$f":"IF(G639>0,T!C12,\"\")","v":""},{"$f":"T!E12","v":"Remote Set Up"},{"$f":"T!O12","v":0},{"$f":"T!P12","v":"each"},{"$f":"T!S12","v":0},{"$f":"T!V12","v":0},{"$f":"T!W12","v":0},"T"]
[{"$f":"IF(G640>0,T!C13,\"\")","v":""},{"$f":"T!E13","v":"Remote Room"},{"$f":"T!O13","v":0},{"$f":"T!P13","v":"each"},{"$f":"T!S13","v":0},{"$f":"T!V13","v":0},{"$f":"T!W13","v":0},"T"]
[{"$f":"IF(G641>0,T!C14,\"\")","v":""},{"$f":"T!E14","v":"Additional Machines"},{"$f":"T!O14","v":0},{"$f":"T!P14","v":"each"},{"$f":"T!S14","v":0},{"$f":"T!V14","v":0},{"$f":"T!W14","v":0},"T"]
[{"$f":"IF(G642>0,T!C15,\"\")","v":""},{"$f":"T!E15","v":0},{"$f":"T!O15","v":0},{"$f":"T!P15","v":"each"},{"$f":"T!S15","v":0},{"$f":"T!V15","v":0},{"$f":"T!W15","v":0},"T"]
[{"$f":"IF(G643>0,T!C16,\"\")","v":""},{"$f":"T!E16","v":"Final Conform"},{"$f":"T!O16","v":0},{"$f":"T!P16","v":"hrs"},{"$f":"T!S16","v":0},{"$f":"T!V16","v":0},{"$f":"T!W16","v":0},"T"]
[{"$f":"IF(G644>0,T!C17,\"\")","v":""},{"$f":"T!E17","v":"Compositing / VFX"},{"$f":"T!O17","v":0},{"$f":"T!P17","v":"each"},{"$f":"T!S17","v":0},{"$f":"T!V17","v":0},{"$f":"T!W17","v":0},"T"]
[{"$f":"IF(G645>0,T!C18,\"\")","v":""},{"$f":"T!E18","v":"Flame Assistant - Roto"},{"$f":"T!O18","v":0},{"$f":"T!P18","v":"each"},{"$f":"T!S18","v":0},{"$f":"T!V18","v":0},{"$f":"T!W18","v":0},"T"]
[{"$f":"IF(G646>0,T!C19,\"\")","v":""},{"$f":"T!E19","v":"2D GFX / Design"},{"$f":"T!O19","v":0},{"$f":"T!P19","v":"each"},{"$f":"T!S19","v":0},{"$f":"T!V19","v":0},{"$f":"T!W19","v":0},"T"]
[{"$f":"IF(G647>0,T!C20,\"\")","v":""},{"$f":"T!E20","v":"Motion Graphics"},{"$f":"T!O20","v":0},{"$f":"T!P20","v":"hrs"},{"$f":"T!S20","v":0},{"$f":"T!V20","v":0},{"$f":"T!W20","v":0},"T"]
[{"$f":"IF(G648>0,T!C21,\"\")","v":""},{"$f":"T!E21","v":"Color Correction"},{"$f":"T!O21","v":0},{"$f":"T!P21","v":"hrs"},{"$f":"T!S21","v":0},{"$f":"T!V21","v":0},{"$f":"T!W21","v":0},"T"]
[{"$f":"IF(G649>0,T!C22,\"\")","v":""},{"$f":"T!E22","v":"3D Animation"},{"$f":"T!O22","v":0},{"$f":"T!P22","v":"each"},{"$f":"T!S22","v":0},{"$f":"T!V22","v":0},{"$f":"T!W22","v":0},"T"]
[{"$f":"IF(G650>0,T!C23,\"\")","v":""},{"$f":"T!E23","v":"3D Modeling"},{"$f":"T!O23","v":0},{"$f":"T!P23","v":"each"},{"$f":"T!S23","v":0},{"$f":"T!V23","v":0},{"$f":"T!W23","v":0},"T"]
[{"$f":"IF(G651>0,T!C24,\"\")","v":""},{"$f":"T!E24","v":0},{"$f":"T!O24","v":0},{"$f":"T!P24","v":"each"},{"$f":"T!S24","v":0},{"$f":"T!V24","v":0},{"$f":"T!W24","v":0},"T"]
[{"$f":"IF(G652>0,T!C25,\"\")","v":""},{"$f":"T!E25","v":"Archiving"},{"$f":"T!O25","v":0},{"$f":"T!P25","v":"each"},{"$f":"T!S25","v":0},{"$f":"T!V25","v":0},{"$f":"T!W25","v":0},"T"]
[{"$f":"IF(G653>0,T!C26,\"\")","v":""},{"$f":"T!E26","v":"Uncompressed Files"},{"$f":"T!O26","v":0},{"$f":"T!P26","v":"each"},{"$f":"T!S26","v":0},{"$f":"T!V26","v":0},{"$f":"T!W26","v":0},"T"]
[{"$f":"IF(G654>0,T!C27,\"\")","v":""},{"$f":"T!E27","v":"Retouching"},{"$f":"T!O27","v":0},{"$f":"T!P27","v":"each"},{"$f":"T!S27","v":0},{"$f":"T!V27","v":0},{"$f":"T!W27","v":0},"T"]
[{"$f":"IF(G655>0,T!C28,\"\")","v":""},{"$f":"T!E28","v":"Standards Conversions"},{"$f":"T!O28","v":0},{"$f":"T!P28","v":"each"},{"$f":"T!S28","v":0},{"$f":"T!V28","v":0},{"$f":"T!W28","v":0},"T"]
[{"$f":"IF(G656>0,T!C29,\"\")","v":""},{"$f":"T!E29","v":0},{"$f":"T!O29","v":0},{"$f":"T!P29","v":"each"},{"$f":"T!S29","v":0},{"$f":"T!V29","v":0},{"$f":"T!W29","v":0},"T"]
[{"$f":"IF(G657>0,T!C30,\"\")","v":""},{"$f":"T!E30","v":0},{"$f":"T!O30","v":0},{"$f":"T!P30","v":"each"},{"$f":"T!S30","v":0},{"$f":"T!V30","v":0},{"$f":"T!W30","v":0},"T"]
[{"$f":"IF(G658>0,T!C31,\"\")","v":""},{"$f":"T!E31","v":0},{"$f":"T!O31","v":0},{"$f":"T!P31","v":"each"},{"$f":"T!S31","v":0},{"$f":"T!V31","v":0},{"$f":"T!W31","v":0},"T"]
[{"$f":"IF(G659>0,T!C32,\"\")","v":""},{"$f":"T!E32","v":0},{"$f":"T!O32","v":0},{"$f":"T!P32","v":"each"},{"$f":"T!S32","v":0},{"$f":"T!V32","v":0},{"$f":"T!W32","v":0},"T"]
[{"$f":"IF(G660>0,T!C33,\"\")","v":""},{"$f":"T!E33","v":0},{"$f":"T!O33","v":0},{"$f":"T!P33","v":"each"},{"$f":"T!S33","v":0},{"$f":"T!V33","v":0},{"$f":"T!W33","v":0},"T"]
[{"$f":"IF(G661>0,T!C34,\"\")","v":""},{"$f":"T!E34","v":"Additional Machines"},{"$f":"T!O34","v":0},{"$f":"T!P34","v":"each"},{"$f":"T!S34","v":0},{"$f":"T!V34","v":0},{"$f":"T!W34","v":0},"T"]
[{"$f":"IF(G662>0,T!C35,\"\")","v":""},{"$f":"T!E35","v":"Drives / Media"},{"$f":"T!O35","v":0},{"$f":"T!P35","v":"each"},{"$f":"T!S35","v":0},{"$f":"T!V35","v":0},{"$f":"T!W35","v":0},"T"]
[{"$f":"IF(G663>0,T!C36,\"\")","v":""},{"$f":"T!E36","v":"Generic Master"},{"$f":"T!O36","v":0},{"$f":"T!P36","v":"each"},{"$f":"T!S36","v":0},{"$f":"T!V36","v":0},{"$f":"T!W36","v":0},"T"]
[{"$f":"IF(G664>0,T!C37,\"\")","v":""},{"$f":"T!E37","v":"Master"},{"$f":"T!O37","v":0},{"$f":"T!P37","v":"each"},{"$f":"T!S37","v":0},{"$f":"T!V37","v":0},{"$f":"T!W37","v":0},"T"]
[{"$f":"IF(G665>0,T!C38,\"\")","v":""},{"$f":"T!E38","v":"Deliverables"},{"$f":"T!O38","v":0},{"$f":"T!P38","v":"each"},{"$f":"T!S38","v":0},{"$f":"T!V38","v":0},{"$f":"T!W38","v":0},"T"]
[{"$f":"IF(G666>0,T!C39,\"\")","v":""},{"$f":"T!E39","v":"Additional Outputs"},{"$f":"T!O39","v":0},{"$f":"T!P39","v":"each"},{"$f":"T!S39","v":0},{"$f":"T!V39","v":0},{"$f":"T!W39","v":0},"T"]
[{"$f":"IF(G667>0,T!C40,\"\")","v":""},{"$f":"T!E40","v":"Archiving Storage Device"},{"$f":"T!O40","v":0},{"$f":"T!P40","v":"each"},{"$f":"T!S40","v":0},{"$f":"T!V40","v":0},{"$f":"T!W40","v":0},"T"]
[{"$f":"IF(G668>0,T!C41,\"\")","v":""},{"$f":"T!E41","v":"Compressed File Dubs"},{"$f":"T!O41","v":0},{"$f":"T!P41","v":"each"},{"$f":"T!S41","v":0},{"$f":"T!V41","v":0},{"$f":"T!W41","v":0},"T"]
[{"$f":"IF(G669>0,T!C42,\"\")","v":""},{"$f":"T!E42","v":"Postings"},{"$f":"T!O42","v":0},{"$f":"T!P42","v":"each"},{"$f":"T!S42","v":0},{"$f":"T!V42","v":0},{"$f":"T!W42","v":0},"T"]
[{"$f":"IF(G670>0,T!C43,\"\")","v":""},{"$f":"T!E43","v":"Deliveries & Messengers"},{"$f":"T!O43","v":0},{"$f":"T!P43","v":"days"},{"$f":"T!S43","v":0},{"$f":"T!V43","v":0},{"$f":"T!W43","v":0},"T"]
[{"$f":"IF(G671>0,T!C44,\"\")","v":""},{"$f":"T!E44","v":"Shipping"},{"$f":"T!O44","v":0},{"$f":"T!P44","v":"days"},{"$f":"T!S44","v":0},{"$f":"T!V44","v":0},{"$f":"T!W44","v":0},"T"]
[{"$f":"IF(G672>0,T!C45,\"\")","v":""},{"$f":"T!E45","v":"Inventory/Packing"},{"$f":"T!O45","v":0},{"$f":"T!P45","v":"days"},{"$f":"T!S45","v":0},{"$f":"T!V45","v":0},{"$f":"T!W45","v":0},"T"]
[{"$f":"IF(G673>0,T!C46,\"\")","v":""},{"$f":"T!E46","v":"Shipping to Storage"},{"$f":"T!O46","v":0},{"$f":"T!P46","v":"days"},{"$f":"T!S46","v":0},{"$f":"T!V46","v":0},{"$f":"T!W46","v":0},"T"]
[{"$f":"IF(G674>0,T!C47,\"\")","v":""},{"$f":"T!E47","v":0},{"$f":"T!O47","v":0},{"$f":"T!P47","v":"days"},{"$f":"T!S47","v":0},{"$f":"T!V47","v":0},{"$f":"T!W47","v":0},"T"]
[{"$f":"IF(G675>0,T!C48,\"\")","v":""},{"$f":"T!E48","v":0},{"$f":"T!O48","v":0},{"$f":"T!P48","v":"days"},{"$f":"T!S48","v":0},{"$f":"T!V48","v":0},{"$f":"T!W48","v":0},"T"]
[{"$f":"IF(G676>0,T!C49,\"\")","v":""},{"$f":"T!E49","v":0},{"$f":"T!O49","v":0},{"$f":"T!P49","v":"days"},{"$f":"T!S49","v":0},{"$f":"T!V49","v":0},{"$f":"T!W49","v":0},"T"]
[{"$f":"IF(G677>0,T!C50,\"\")","v":""},{"$f":"T!E50","v":0},{"$f":"T!O50","v":0},{"$f":"T!P50","v":"days"},{"$f":"T!S50","v":0},{"$f":"T!V50","v":0},{"$f":"T!W50","v":0},"T"]
[{"$f":"IF(G678>0,T!C51,\"\")","v":""},{"$f":"T!E51","v":0},{"$f":"T!O51","v":0},{"$f":"T!P51","v":"days"},{"$f":"T!S51","v":0},{"$f":"T!V51","v":0},{"$f":"T!W51","v":0},"T"]
[{"$f":"IF(G679>0,T!C52,\"\")","v":""},{"$f":"T!E52","v":0},{"$f":"T!O52","v":0},{"$f":"T!P52","v":"flights"},{"$f":"T!S52","v":0},{"$f":"T!V52","v":0},{"$f":"T!W52","v":0},"T"]
[{"$f":"IF(G680>0,T!C53,\"\")","v":""},{"$f":"T!E53","v":0},{"$f":"T!O53","v":0},{"$f":"T!P53","v":"days"},{"$f":"T!S53","v":0},{"$f":"T!V53","v":0},{"$f":"T!W53","v":0},"T"]
[{"$f":"IF(G681>0,T!C54,\"\")","v":""},{"$f":"T!E54","v":0},{"$f":"T!O54","v":0},{"$f":"T!P54","v":0},{"$f":"T!S54","v":0},{"$f":"T!V54","v":0},{"$f":"T!W54","v":0},"T"]
[{"$f":"IF(G682>0,T!C55,\"\")","v":""},{"$f":"T!E55","v":0},{"$f":"T!O55","v":0},{"$f":"T!P55","v":"days"},{"$f":"T!S55","v":0},{"$f":"T!V55","v":0},{"$f":"T!W55","v":0},"T"]
[{"$f":"IF(G683>0,T!C56,\"\")","v":""},{"$f":"T!E56","v":0},{"$f":"T!O56","v":0},{"$f":"T!P56","v":0},{"$f":"T!S56","v":0},{"$f":"T!V56","v":0},{"$f":"T!W56","v":0},"T"]
[{"$f":"IF(G684>0,T!C57,\"\")","v":""},{"$f":"T!E57","v":0},{"$f":"T!O57","v":0},{"$f":"T!P57","v":"days"},{"$f":"T!S57","v":0},{"$f":"T!V57","v":0},{"$f":"T!W57","v":0},"T"]
[{"$f":"IF(G685>0,T!C58,\"\")","v":""},{"$f":"T!E58","v":0},{"$f":"T!O58","v":0},{"$f":"T!P58","v":"days"},{"$f":"T!S58","v":0},{"$f":"T!V58","v":0},{"$f":"T!W58","v":0},"T"]
[{"$f":"IF(G686>0,T!C59,\"\")","v":""},{"$f":"T!E59","v":0},{"$f":"T!O59","v":0},{"$f":"T!P59","v":0},{"$f":"T!S59","v":0},{"$f":"T!V59","v":0},{"$f":"T!W59","v":0},"T"]
[{"$f":"IF(G687>0,T!C60,\"\")","v":""},{"$f":"T!E60","v":0},{"$f":"T!O60","v":0},{"$f":"T!P60","v":"days"},{"$f":"T!S60","v":0},{"$f":"T!V60","v":0},{"$f":"T!W60","v":0},"T"]
[null,null,null,null,null,{"$f":"T!O61","v":"Total T"},{"$f":"T!W61","v":0},"T"]
[]
["Line No","Line Title","Units","Unit Type","Rate","QTY","Estimate"]
[{"$f":"IF(G691>0,VW!C7,\"\")","v":""},{"$f":"VW!E7","v":"Storage Devices"},{"$f":"VW!O7","v":0},{"$f":"VW!P7","v":"each"},{"$f":"VW!S7","v":0},{"$f":"VW!V7","v":0},{"$f":"VW!W7","v":0},"V"]
[{"$f":"IF(G692>0,VW!C8,\"\")","v":""},{"$f":"VW!E8","v":"Archiving/LTO"},{"$f":"VW!O8","v":0},{"$f":"VW!P8","v":"allow"},{"$f":"VW!S8","v":0},{"$f":"VW!V8","v":0},{"$f":"VW!W8","v":0},"V"]
[{"$f":"IF(G693>0,VW!C9,\"\")","v":""},{"$f":"VW!E9","v":"Archive Storage Devices"},{"$f":"VW!O9","v":0},{"$f":"VW!P9","v":"each"},{"$f":"VW!S9","v":0},{"$f":"VW!V9","v":0},{"$f":"VW!W9","v":0},"V"]
[{"$f":"IF(G694>0,VW!C10,\"\")","v":""},{"$f":"VW!E10","v":"Tape-to-Film Transfer"},{"$f":"VW!O10","v":0},{"$f":"VW!P10","v":"hours"},{"$f":"VW!S10","v":0},{"$f":"VW!V10","v":0},{"$f":"VW!W10","v":0},"V"]
[{"$f":"IF(G695>0,VW!C11,\"\")","v":""},{"$f":"VW!E11","v":"Standards Conversion"},{"$f":"VW!O11","v":0},{"$f":"VW!P11","v":"hours"},{"$f":"VW!S11","v":0},{"$f":"VW!V11","v":0},{"$f":"VW!W11","v":0},"V"]
[{"$f":"IF(G696>0,VW!C12,\"\")","v":""},{"$f":"VW!E12","v":"Stock Footage"},{"$f":"VW!O12","v":0},{"$f":"VW!P12","v":"allow"},{"$f":"VW!S12","v":0},{"$f":"VW!V12","v":0},{"$f":"VW!W12","v":0},"V"]
[{"$f":"IF(G697>0,VW!C13,\"\")","v":""},{"$f":"VW!E13","v":"Satellite/Digital Transmission"},{"$f":"VW!O13","v":0},{"$f":"VW!P13","v":"hours"},{"$f":"VW!S13","v":0},{"$f":"VW!V13","v":0},{"$f":"VW!W13","v":0},"V"]
[{"$f":"IF(G698>0,VW!C14,\"\")","v":""},{"$f":"VW!E14","v":"Data Transmission Charge"},{"$f":"VW!O14","v":0},{"$f":"VW!P14","v":"flat"},{"$f":"VW!S14","v":0},{"$f":"VW!V14","v":0},{"$f":"VW!W14","v":0},"V"]
[{"$f":"IF(G699>0,VW!C15,\"\")","v":""},{"$f":"VW!E15","v":0},{"$f":"VW!O15","v":0},{"$f":"VW!P15","v":0},{"$f":"VW!S15","v":0},{"$f":"VW!V15","v":0},{"$f":"VW!W15","v":0},"V"]
[{"$f":"IF(G700>0,VW!C16,\"\")","v":""},{"$f":"VW!E16","v":"Deliveries & Messengers"},{"$f":"VW!O16","v":0},{"$f":"VW!P16","v":"allow"},{"$f":"VW!S16","v":0},{"$f":"VW!V16","v":0},{"$f":"VW!W16","v":0},"V"]
[{"$f":"IF(G701>0,VW!C17,\"\")","v":""},{"$f":"VW!E17","v":"Shipping"},{"$f":"VW!O17","v":0},{"$f":"VW!P17","v":"allow"},{"$f":"VW!S17","v":0},{"$f":"VW!V17","v":0},{"$f":"VW!W17","v":0},"V"]
[{"$f":"IF(G702>0,VW!C18,\"\")","v":""},{"$f":"VW!E18","v":"Inventory/Packing"},{"$f":"VW!O18","v":0},{"$f":"VW!P18","v":"allow"},{"$f":"VW!S18","v":0},{"$f":"VW!V18","v":0},{"$f":"VW!W18","v":0},"V"]
[{"$f":"IF(G703>0,VW!C19,\"\")","v":""},{"$f":"VW!E19","v":"Shipping to Storage"},{"$f":"VW!O19","v":0},{"$f":"VW!P19","v":"allow"},{"$f":"VW!S19","v":0},{"$f":"VW!V19","v":0},{"$f":"VW!W19","v":0},"V"]
[{"$f":"IF(G704>0,VW!C20,\"\")","v":""},{"$f":"VW!E20","v":"Additional Machines"},{"$f":"VW!O20","v":0},{"$f":"VW!P20","v":"allow"},{"$f":"VW!S20","v":0},{"$f":"VW!V20","v":0},{"$f":"VW!W20","v":0},"V"]
[{"$f":"IF(G705>0,VW!C21,\"\")","v":""},{"$f":"VW!E21","v":0},{"$f":"VW!O21","v":0},{"$f":"VW!P21","v":0},{"$f":"VW!S21","v":0},{"$f":"VW!V21","v":0},{"$f":"VW!W21","v":0},"V"]
[{"$f":"IF(G706>0,VW!C22,\"\")","v":""},{"$f":"VW!E22","v":0},{"$f":"VW!O22","v":0},{"$f":"VW!P22","v":0},{"$f":"VW!S22","v":0},{"$f":"VW!V22","v":0},{"$f":"VW!W22","v":0},"V"]
[{"$f":"IF(G707>0,VW!C23,\"\")","v":""},{"$f":"VW!E23","v":0},{"$f":"VW!O23","v":0},{"$f":"VW!P23","v":0},{"$f":"VW!S23","v":0},{"$f":"VW!V23","v":0},{"$f":"VW!W23","v":0},"V"]
[{"$f":"IF(G708>0,VW!C24,\"\")","v":""},{"$f":"VW!E24","v":0},{"$f":"VW!O24","v":0},{"$f":"VW!P24","v":0},{"$f":"VW!S24","v":0},{"$f":"VW!V24","v":0},{"$f":"VW!W24","v":0},"V"]
[{"$f":"IF(G709>0,VW!C25,\"\")","v":""},{"$f":"VW!E25","v":"Airfare"},{"$f":"VW!O25","v":0},{"$f":"VW!P25","v":"each"},{"$f":"VW!S25","v":0},{"$f":"VW!V25","v":0},{"$f":"VW!W25","v":0},"V"]
[{"$f":"IF(G710>0,VW!C26,\"\")","v":""},{"$f":"VW!E26","v":"Hotel"},{"$f":"VW!O26","v":0},{"$f":"VW!P26","v":"each"},{"$f":"VW!S26","v":0},{"$f":"VW!V26","v":0},{"$f":"VW!W26","v":0},"V"]
[{"$f":"IF(G711>0,VW!C27,\"\")","v":""},{"$f":"VW!E27","v":"Per Diem"},{"$f":"VW!O27","v":0},{"$f":"VW!P27","v":"days"},{"$f":"VW!S27","v":0},{"$f":"VW!V27","v":0},{"$f":"VW!W27","v":0},"V"]
[{"$f":"IF(G712>0,VW!C28,\"\")","v":""},{"$f":"VW!E28","v":"Transportation"},{"$f":"VW!O28","v":0},{"$f":"VW!P28","v":"allow"},{"$f":"VW!S28","v":0},{"$f":"VW!V28","v":0},{"$f":"VW!W28","v":0},"V"]
[{"$f":"IF(G713>0,VW!C29,\"\")","v":""},{"$f":"VW!E29","v":"Assistant Editor Travel"},{"$f":"VW!O29","v":0},{"$f":"VW!P29","v":"allow"},{"$f":"VW!S29","v":0},{"$f":"VW!V29","v":0},{"$f":"VW!W29","v":0},"V"]
[{"$f":"IF(G714>0,VW!C30,\"\")","v":""},{"$f":"VW!E30","v":0},{"$f":"VW!O30","v":0},{"$f":"VW!P30","v":0},{"$f":"VW!S30","v":0},{"$f":"VW!V30","v":0},{"$f":"VW!W30","v":0},"V"]
[{"$f":"IF(G715>0,VW!C31,\"\")","v":""},{"$f":"VW!E31","v":0},{"$f":"VW!O31","v":0},{"$f":"VW!P31","v":0},{"$f":"VW!S31","v":0},{"$f":"VW!V31","v":0},{"$f":"VW!W31","v":0},"V"]
[{"$f":"IF(G716>0,VW!C32,\"\")","v":""},{"$f":"VW!E32","v":0},{"$f":"VW!O32","v":0},{"$f":"VW!P32","v":0},{"$f":"VW!S32","v":0},{"$f":"VW!V32","v":0},{"$f":"VW!W32","v":0},"V"]
[{"$f":"IF(G717>0,VW!C33,\"\")","v":""},{"$f":"VW!E33","v":0},{"$f":"VW!O33","v":0},{"$f":"VW!P33","v":0},{"$f":"VW!S33","v":0},{"$f":"VW!V33","v":0},{"$f":"VW!W33","v":0},"V"]
[{"$f":"IF(G718>0,VW!C34,\"\")","v":""},{"$f":"VW!E34","v":"Editorial Supplies"},{"$f":"VW!O34","v":0},{"$f":"VW!P34","v":"allow"},{"$f":"VW!S34","v":0},{"$f":"VW!V34","v":0},{"$f":"VW!W34","v":0},"V"]
[{"$f":"IF(G719>0,VW!C35,\"\")","v":""},{"$f":"VW!E35","v":"Equipment Rental"},{"$f":"VW!O35","v":0},{"$f":"VW!P35","v":"allow"},{"$f":"VW!S35","v":0},{"$f":"VW!V35","v":0},{"$f":"VW!W35","v":0},"V"]
[{"$f":"IF(G720>0,VW!C36,\"\")","v":""},{"$f":"VW!E36","v":"Working Meals"},{"$f":"VW!O36","v":0},{"$f":"VW!P36","v":"allow"},{"$f":"VW!S36","v":0},{"$f":"VW!V36","v":0},{"$f":"VW!W36","v":0},"V"]
[{"$f":"IF(G721>0,VW!C37,\"\")","v":""},{"$f":"VW!E37","v":"Weekend Fee"},{"$f":"VW!O37","v":0},{"$f":"VW!P37","v":"flat"},{"$f":"VW!S37","v":0},{"$f":"VW!V37","v":0},{"$f":"VW!W37","v":0},"V"]
[{"$f":"IF(G722>0,VW!C38,\"\")","v":""},{"$f":"VW!E38","v":0},{"$f":"VW!O38","v":0},{"$f":"VW!P38","v":0},{"$f":"VW!S38","v":0},{"$f":"VW!V38","v":0},{"$f":"VW!W38","v":0},"V"]
[{"$f":"IF(G723>0,VW!C39,\"\")","v":""},{"$f":"VW!E39","v":0},{"$f":"VW!O39","v":0},{"$f":"VW!P39","v":0},{"$f":"VW!S39","v":0},{"$f":"VW!V39","v":0},{"$f":"VW!W39","v":0},"V"]
[{"$f":"IF(G724>0,VW!C40,\"\")","v":""},{"$f":"VW!E40","v":0},{"$f":"VW!O40","v":0},{"$f":"VW!P40","v":0},{"$f":"VW!S40","v":0},{"$f":"VW!V40","v":0},{"$f":"VW!W40","v":0},"V"]
[null,null,null,null,null,{"$f":"VW!P41","v":"Total V"},{"$f":"VW!W41","v":0},"V"]
[]
["Line No","Line Title","Units","Unit Type","Rate","QTY","Estimate"]
[{"$f":"IF(G728>0,VW!C45,\"\")","v":""},{"$f":"VW!E45","v":"Pre-Production Labor"},{"$f":"VW!O45","v":0},{"$f":"VW!P45","v":"days"},{"$f":"VW!S45","v":0},{"$f":"VW!V45","v":0},{"$f":"VW!W45","v":0},"W"]
[{"$f":"IF(G729>0,VW!C46,\"\")","v":""},{"$f":"VW!E46","v":"Editor Labor"},{"$f":"VW!O46","v":0},{"$f":"VW!P46","v":"days"},{"$f":"VW!S46","v":0},{"$f":"VW!V46","v":0},{"$f":"VW!W46","v":0},"W"]
[{"$f":"IF(G730>0,VW!C47,\"\")","v":""},{"$f":"VW!E47","v":"Editor OT/Weekend"},{"$f":"VW!O47","v":0},{"$f":"VW!P47","v":"days"},{"$f":"VW!S47","v":0},{"$f":"VW!V47","v":0},{"$f":"VW!W47","v":0},"W"]
[{"$f":"IF(G731>0,VW!C48,\"\")","v":""},{"$f":"VW!E48","v":"Assistant Labor"},{"$f":"VW!O48","v":0},{"$f":"VW!P48","v":"days"},{"$f":"VW!S48","v":0},{"$f":"VW!V48","v":0},{"$f":"VW!W48","v":0},"W"]
[{"$f":"IF(G732>0,VW!C49,\"\")","v":""},{"$f":"VW!E49","v":"Assistant OT/Weekend"},{"$f":"VW!O49","v":0},{"$f":"VW!P49","v":"days"},{"$f":"VW!S49","v":0},{"$f":"VW!V49","v":0},{"$f":"VW!W49","v":0},"W"]
[{"$f":"IF(G733>0,VW!C50,\"\")","v":""},{"$f":"VW!E50","v":"Session Supervisory Fee"},{"$f":"VW!O50","v":0},{"$f":"VW!P50","v":"days"},{"$f":"VW!S50","v":0},{"$f":"VW!V50","v":0},{"$f":"VW!W50","v":0},"W"]
[{"$f":"IF(G734>0,VW!C51,\"\")","v":""},{"$f":"VW!E51","v":"Producer/ Coordinator"},{"$f":"VW!O51","v":0},{"$f":"VW!P51","v":"days"},{"$f":"VW!S51","v":0},{"$f":"VW!V51","v":0},{"$f":"VW!W51","v":0},"W"]
[{"$f":"IF(G735>0,VW!C52,\"\")","v":""},{"$f":"VW!E52","v":"Set Supervision"},{"$f":"VW!O52","v":0},{"$f":"VW!P52","v":"days"},{"$f":"VW!S52","v":0},{"$f":"VW!V52","v":0},{"$f":"VW!W52","v":0},"W"]
[{"$f":"IF(G736>0,VW!C53,\"\")","v":""},{"$f":"VW!E53","v":0},{"$f":"VW!O53","v":0},{"$f":"VW!P53","v":0},{"$f":"VW!S53","v":0},{"$f":"VW!V53","v":0},{"$f":"VW!W53","v":0},"W"]
[{"$f":"IF(G737>0,VW!C54,\"\")","v":""},{"$f":"VW!E54","v":"Creative Fees"},{"$f":"VW!O54","v":0},{"$f":"VW!P54","v":"flat"},{"$f":"VW!S54","v":0},{"$f":"VW!V54","v":0},{"$f":"VW!W54","v":0},"W"]
[{"$f":"IF(G738>0,VW!C55,\"\")","v":""},{"$f":"VW!E55","v":0},{"$f":"VW!O55","v":0},{"$f":"VW!P55","v":0},{"$f":"VW!S55","v":0},{"$f":"VW!V55","v":0},{"$f":"VW!W55","v":0},"W"]
[{"$f":"IF(G739>0,VW!C56,\"\")","v":""},{"$f":"VW!E56","v":0},{"$f":"VW!O56","v":0},{"$f":"VW!P56","v":0},{"$f":"VW!S56","v":0},{"$f":"VW!V56","v":0},{"$f":"VW!W56","v":0},"W"]
[{"$f":"IF(G740>0,VW!C57,\"\")","v":""},{"$f":"VW!E57","v":0},{"$f":"VW!O57","v":0},{"$f":"VW!P57","v":0},{"$f":"VW!S57","v":0},{"$f":"VW!V57","v":0},{"$f":"VW!W57","v":0},"W"]
[{"$f":"IF(G741>0,VW!C58,\"\")","v":""},{"$f":"VW!E58","v":0},{"$f":"VW!O58","v":0},{"$f":"VW!P58","v":0},{"$f":"VW!S58","v":0},{"$f":"VW!V58","v":0},{"$f":"VW!W58","v":0},"W"]
[null,null,null,null,null,{"$f":"VW!P59","v":"Total W"},{"$f":"VW!W59","v":0},"W"]

{"sheet":"Expenses_Template","index":27,"n_rows":72,"n_cols":108,"rows_kept":72,"cut":false,"hidden":true,"merged":[[7,22,7,25],[7,27,7,29],[7,31,7,33],[8,13,8,14],[8,16,8,17],[8,23,8,25],[8,27,8,29],[8,31,8,33],[10,2,10,3],[10,4,10,12],[10,16,10,17],[10,22,10,25],[10,27,10,29],[10,31,10,33],[9,2,9,3],[9,4,9,12],[9,16,9,17],[9,22,9,25],[9,27,9,29],[9,31,9,33],[12,2,12,3],[12,4,12,12],[12,16,12,17],[12,22,12,25],[12,27,12,29],[12,31,12,33],[11,2,11,3],[11,4,11,12],[11,16,11,17],[11,22,11,25],[11,27,11,29],[11,31,11,33],[14,2,14,3],[14,4,14,12],[14,16,14,17],[14,22,14,25],[14,27,14,29],[14,31,14,33],[13,2,13,3],[13,4,13,12],[13,16,13,17],[13,22,13,25],[13,27,13,29],[13,31,13,33],[16,2,16,3],[16,4,16,12],[16,16,16,17],[16,22,16,25],[16,27,16,29],[16,31,16,33],[15,2,15,3],[15,4,15,12],[15,16,15,17],[15,22,15,25],[15,27,15,29],[15,31,15,33],[18,2,18,3],[18,4,18,12],[18,16,18,17],[18,22,18,25],[18,27,18,29],[18,31,18,33],[17,2,17,3],[17,4,17,12],[17,16,17,17],[17,22,17,25],[17,27,17,29],[17,31,17,33],[20,2,20,3],[20,4,20,12],[20,16,20,17],[20,22,20,25],[20,27,20,29],[20,31,20,33],[19,2,19,3],[19,4,19,12],[19,16,19,17],[19,22,19,25],[19,27,19,29],[19,31,19,33],[22,2,22,3],[22,4,22,12],[22,16,22,17],[22,22,22,25],[22,27,22,29],[22,31,22,33],[21,2,21,3],[21,4,21,12],[21,16,21,17],[21,22,21,25],[21,27,21,29],[21,31,21,33],[24,2,24,3],[24,4,24,12],[24,16,24,17],[24,22,24,25],[24,27,24,29],[24,31,24,33],[23,2,23,3],[23,4,23,12],[23,16,23,17],[23,22,23,25],[23,27,23,29],[23,31,23,33],[26,2,26,3],[26,4,26,12],[26,16,26,17],[26,22,26,25],[26,27,26,29],[26,31,26,33],[25,2,25,3],[25,4,25,12],[25,16,25,17],[25,22,25,25],[25,27,25,29],[25,31,25,33],[28,2,28,3],[28,4,28,12],[28,16,28,17],[28,22,28,25],[28,27,28,29],[28,31,28,33],[27,2,27,3],[27,4,27,12],[27,16,27,17],[27,22,27,25],[27,27,27,29],[27,31,27,33],[30,2,30,3],[30,4,30,12],[30,16,30,17],[30,22,30,25],[30,27,30,29],[30,31,30,33],[29,2,29,3],[29,4,29,12],[29,16,29,17],[29,22,29,25],[29,27,29,29],[29,31,29,33],[32,2,32,3],[32,4,32,12],[32,16,32,17],[32,22,32,25],[32,27,32,29],[32,31,32,33],[31,2,31,3],[31,4,31,12],[31,16,31,17],[31,22,31,25],[31,27,31,29],[31,31,31,33],[34,2,34,3],[34,4,34,12],[34,16,34,17],[34,22,34,25],[34,27,34,29],[34,31,34,33],[33,2,33,3],[33,4,33,12],[33,16,33,17],[33,22,33,25],[33,27,33,29],[33,31,33,33],[36,2,36,3],[36,4,36,12],[36,16,36,17],[36,22,36,25],[36,27,36,29],[36,31,36,33],[35,2,35,3],[35,4,35,12],[35,16,35,17],[35,22,35,25],[35,27,35,29],[35,31,35,33],[38,2,38,3],[38,4,38,12],[38,16,38,17],[38,22,38,25],[38,27,38,29],[38,31,38,33],[37,2,37,3],[37,4,37,12],[37,16,37,17],[37,22,37,25],[37,27,37,29],[37,31,37,33],[40,2,40,3],[40,4,40,12],[40,16,40,17],[40,22,40,25],[40,27,40,29],[40,31,40,33],[39,2,39,3],[39,4,39,12],[39,16,39,17],[39,22,39,25],[39,27,39,29],[39,31,39,33],[42,2,42,3],[42,4,42,12],[42,16,42,17],[42,22,42,25],[42,27,42,29],[42,31,42,33],[41,2,41,3],[41,4,41,12],[41,16,41,17],[41,22,41,25],[41,27,41,29],[41,31,41,33],[44,2,44,3],[44,4,44,12],[44,16,44,17],[44,22,44,25],[44,27,44,29],[44,31,44,33],[43,2,43,3],[43,4,43,12],[43,16,43,17],[43,22,43,25],[43,27,43,29],[43,31,43,33],[46,2,46,3],[46,4,46,12],[46,16,46,17],[46,22,46,25],[46,27,46,29],[46,31,46,33],[45,2,45,3],[45,4,45,12],[45,16,45,17],[45,22,45,25],[45,27,45,29],[45,31,45,33],[48,2,48,3],[48,4,48,12],[48,16,48,17],[48,22,48,25],[48,27,48,29],[48,31,48,33],[47,2,47,3],[47,4,47,12],[47,16,47,17],[47,22,47,25],[47,27,47,29],[47,31,47,33],[50,2,50,3],[50,4,50,12],[50,16,50,17],[50,22,50,25],[50,27,50,29],[50,31,50,33],[49,2,49,3],[49,4,49,12],[49,16,49,17],[49,22,49,25],[49,27,49,29],[49,31,49,33],[52,2,52,3],[52,4,52,12],[52,16,52,17],[52,22,52,25],[52,27,52,29],[52,31,52,33],[51,2,51,3],[51,4,51,12],[51,16,51,17],[51,22,51,25],[51,27,51,29],[51,31,51,33],[54,2,54,3],[54,4,54,12],[54,16,54,17],[54,22,54,25],[54,27,54,29],[54,31,54,33],[53,2,53,3],[53,4,53,12],[53,16,53,17],[53,22,53,25],[53,27,53,29],[53,31,53,33],[56,2,56,3],[56,4,56,12],[56,16,56,17],[56,22,56,25],[56,27,56,29],[56,31,56,33],[55,2,55,3],[55,4,55,12],[55,16,55,17],[55,22,55,25],[55,27,55,29],[55,31,55,33],[58,2,58,3],[58,4,58,12],[58,16,58,17],[58,22,58,25],[58,27,58,29],[58,31,58,33],[57,2,57,3],[57,4,57,12],[57,16,57,17],[57,22,57,25],[57,27,57,29],[57,31,57,33],[60,2,60,3],[60,4,60,12],[60,16,60,17],[60,22,60,25],[60,27,60,29],[60,31,60,33],[59,2,59,3],[59,4,59,12],[59,16,59,17],[59,22,59,25],[59,27,59,29],[59,31,59,33],[62,2,62,3],[62,4,62,12],[62,16,62,17],[62,22,62,25],[62,27,62,29],[62,31,62,33],[61,2,61,3],[61,4,61,12],[61,16,61,17],[61,22,61,25],[61,27,61,29],[61,31,61,33],[64,2,64,3],[64,4,64,12],[64,16,64,17],[64,22,64,25],[64,27,64,29],[64,31,64,33],[63,2,63,3],[63,4,63,12],[63,16,63,17],[63,22,63,25],[63,27,63,29],[63,31,63,33],[66,2,66,3],[66,4,66,12],[66,16,66,17],[66,22,66,25],[66,27,66,29],[66,31,66,33],[65,2,65,3],[65,4,65,12],[65,16,65,17],[65,22,65,25],[65,27,65,29],[65,31,65,33],[68,2,68,3],[68,4,68,12],[68,16,68,17],[68,22,68,25],[68,27,68,29],[68,31,68,33],[67,2,67,3],[67,4,67,12],[67,16,67,17],[67,22,67,25],[67,27,67,29],[67,31,67,33],[70,35,70,42],[70,43,70,44],[71,22,71,25],[71,27,71,29],[71,31,71,33],[69,14,69,21],[70,14,70,21],[71,14,71,21],[69,22,69,25],[69,27,69,29],[69,31,69,33],[70,22,70,25],[70,27,70,29],[70,31,70,33]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expenses"]
[]
[]
[]
[]
[]
[]
[null,null,"P1.","Blank Expenses"]
[null,null,null,null,"Description",null,null,null,null,null,null,null,null,"Days",null,null,"Rate",null,null,"QTY",null,null,null,"Estimate",null,null,null,"Actual",null,null,null,"Variance"]
[null,null,0,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,{"$f":"N10*Q10*(IF(ISNUMBER(T10),T10,IF(ISNUMBER(N10),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB10-W10","v":0}]
[null,null,{"$f":"C10+1","v":1},null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,{"$f":"N11*Q11*(IF(ISNUMBER(T11),T11,IF(ISNUMBER(N11),1,0)))","v":0},null,null,null,null,0,null,null,null,{"$f":"AB11-W11","v":0}]
[null,null,{"$f":"C11+1","v":2},null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,{"$f":"N12*Q12*(IF(ISNUMBER(T12),T12,IF(ISNUMBER(N12),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,3,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,{"$f":"N13*Q13*(IF(ISNUMBER(T13),T13,IF(ISNUMBER(N13),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,4,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,5,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,6,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,7,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,8,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,9,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,10,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,11,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,12,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,13,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,14,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,15,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,16,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,17,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,18,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,19,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,20,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,21,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,22,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,23,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,24,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,25,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,26,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,27,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,28,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,29,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,30,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,31,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,32,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,33,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,34,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,35,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,36,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,37,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,38,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,39,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,40,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,41,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,42,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,43,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,44,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,45,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,46,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,47,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,48,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,49,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,50,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,{"$f":"N60*Q60*(IF(ISNUMBER(T60),T60,IF(ISNUMBER(N60),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,51,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,{"$f":"N61*Q61*(IF(ISNUMBER(T61),T61,IF(ISNUMBER(N61),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,52,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,{"$f":"N62*Q62*(IF(ISNUMBER(T62),T62,IF(ISNUMBER(N62),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,53,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,{"$f":"N63*Q63*(IF(ISNUMBER(T63),T63,IF(ISNUMBER(N63),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,54,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,{"$f":"N64*Q64*(IF(ISNUMBER(T64),T64,IF(ISNUMBER(N64),1,0)))","v":0},null,null,null,null,0,null,null,null,0]
[null,null,55,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,56,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,57,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,58,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,59,null,null,null,null,null,null,null,null,null,null,null,"days","@",null,null,"x",null,null,null,0,null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Sub Total \"&D8","v":"Sub Total Blank Expenses"},null,null,null,null,null,null,null,{"$f":"SUM(W10:Z63)","v":0},null,null,null,null,{"$f":"SUM(AB10:AD69)","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Handling \"&D8","v":"Handling Blank Expenses"},null,null,null,null,null,null,null,{"$f":"W70*AR71","v":0},null,null,null,null,{"$f":"W71","v":0},null,null,null,0,null,null,null,{"$f":"\"Handling  \"&D8","v":"Handling  Blank Expenses"},null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total \"&D8","v":"Total Blank Expenses"},null,null,null,null,null,null,null,{"$f":"SUM(W70:Z71)","v":0},null,null,null,null,{"$f":"SUM(AB70:AD71)","v":0},null,null,null,0]